BV Financial Inc
For the period ended Dec 31, 2023. Filed Mar 22, 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 22, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
Note 1 – Summary Of Sign ificant Accounting Policies
Business
BV Financial, Inc. (“BV Financial,” the “Company” or “we”) was organized as a federal corporation and savings and loan holding company in January 2005 as part of the mutual holding company reorganization of Bay-Vanguard Federal Savings Bank. In February 2019, the Company became a Maryland-chartered corporation and a bank holding company.
Prior to consummation of its mutual to stock conversion in July 2023, BayVanguard, M.H.C., Inc. (the “MHC”) was the Maryland-chartered mutual holding company of the Company. The MHC’s only business was the ownership of 86.3% of the outstanding common stock of the Company. On January 19, 2023, the MHC adopted a Plan of Conversion and Reorganization (the “Plan”) pursuant to which the MHC undertook a “second-step” conversion and BayVanguard Bank (the “Bank”), the Company’s wholly owned subsidiary, reorganized from the two-tier mutual holding company structure to the fully-public stock holding company structure (the “Conversion”). The Conversion was consummated on July 31, 2023 on which date the MHC ceased to exist. As part of the Conversion, the Company sold 9,798,980 shares of its common stock at a price of $10.00 per share. Each outstanding share of Company common stock owned by the existing public stockholders of the Company were converted into new shares of Company common stock based on an exchange ratio of 1.5309-to-1. The Company had 11,375,803 shares of Company common stock outstanding as a result of the stock offering and Conversion.
The Company is a registered bank holding company subject to comprehensive regulation and examination by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”).
The Company conducts its operations primarily through its wholly owned subsidiary, the Bank, a Maryland-chartered commercial bank. BayVanguard Bank is headquartered in Baltimore, Maryland and is a community-oriented financial institution offering traditional financial services to its local communities. The Bank is engaged primarily in the business of attracting deposits from the general public and using such funds to originate one-to-four family real estate, construction, multi-family, commercial real estate, farm, marine loans, commercial and consumer loans.
The Bank's deposits are insured up to the applicable legal limits by the Federal Deposit Insurance Corporation's Deposit Insurance Fund. BayVanguard Bank is a member of the Federal Home Loan Bank System.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and the Bank. All intercompany balances and transactions have been eliminated in consolidation.
Basis of Financial Statement Presentation and Significant Estimates
The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the consolidated balance sheet and revenues and expenses for the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near-term relate to the determination of the allowance for credit losses, goodwill and intangible asset impairment, and the valuation of deferred tax assets.
Significant Group Concentrations of Credit Risk
Most of the Company's activities are with customers located within the Baltimore metropolitan area and the Eastern Shore of Maryland. The Company does not have any significant concentrations to any one industry or customer.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, amounts due from banks, cash items in the process of clearing, and interest-bearing deposits with banks with original maturities of less than 90 days.
Securities
The Company classifies investment securities as held to maturity ("HTM") or available for sale ("AFS"). Debt securities that the Company has the positive intent and ability to hold to maturity are classified as held to maturity and are reported at amortized cost (including amortization of premiums or accretion of discounts). Net unrealized gains and losses for debt securities classified as available for sale are recognized as increases or decreases in other comprehensive income or loss, net of taxes, and excluded from the determination of net income.
Equity securities are reported at fair value with unrealized gains and losses included in net gains/losses in noninterest income.
Realized gains and losses on sales of securities are determined using the specific identification method and are included in earnings. Premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Premiums and discounts on callable debt securities are amortized through the earliest call date.
When the fair value of an AFS debt security has declined below its amortized cost basis, the Company is required to assess whether the decline is from a credit loss or other factor. For securities that are not guaranteed by the federal government, an analysis is performed on the individual security using the latest available information to determine if the decline in fair value is attributable to a credit loss. If such determination is made, the Company would record an allowance for credit loss for the debt instrument. As of December 31, 2023, we have recognizedno credit losses on AFS securities.
For HTM debt securities, an allowance will be recognized when lifetime credit losses are expected, in an amount that reflects the expected contractual credit losses, even when the risk of such loss is remote. Any security, either explicitly or implicitly guaranteed by the U.S. Government is excluded from this analysis. This includes U.S. Treasury securities, securities issued by agencies of the U.S. Government and mortgage-backed securities issued by Ginnie Mae, Fannie Mae and Freddie Mac.
The allowance for credit losses ("ACL") for HTM securities is computed using bond global default rates tracked by S&P with a loss given default of 45%. Accrued interest receivable on the HTM debt securities excluded from this analysis totaled $42,000 at December 31, 2023.
Federal Home Loan Bank Stock
Federal law requires a member institution of the Federal Home Loan Bank System to hold stock of its district Federal Home Loan Bank (the “FHLB") in an amount determined by both asset size and borrowings from the FHLB. Purchases and sales of stock are made directly with the FHLB at par value.
The Bank held approximately $626,000 and $976,600 of FHLB restricted stock at December 31, 2023 and December 31, 2022, respectively.
The restricted stock is carried at cost. Management evaluates whether this investment is impaired based on their assessment of the ultimate recoverability of the investment rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of the investment is influenced by criteria such as (1) the significance of the decline in net assets of the FHLB as compared to the capital stock amount for the FHLB and the length of time this situation has persisted, (2) commitments by the FHLB to make payments required by law or regulation and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the FHLB.
Loans Receivable
Loans receivable are stated at unpaid principal balances, adjusted for premiums and discounts on loans purchased, the undisbursed portion of loans in process, net deferred loan origination fees and costs, fair value adjustments on loans acquired in a merger, and the allowance for credit losses. Interest income is accrued on the unpaid principal balance. Loan origination fees and costs are deferred and recognized as an adjustment to the yield of the related loans. The Company is amortizing these amounts over the contractual life of the loan using the interest method. For purchased loans, the related premium or discount is recognized over the contractual life of the purchased loan and is included as part of interest income. The accrual of interest is generally discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectability of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on non-accrual status, unpaid interest credited to income is reversed. Interest received on non-accrual loans generally is either applied against principal or reported as interest income, according to management's judgment as to the collectability of principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time and the ultimate collectability of the total contractual principal and interest is no longer in doubt. Interest payments on impaired loans are recorded in the same manner as interest payments on nonaccrual loans.
All of the loans acquired in connection with business combinations on the Company's balance sheet were acquired prior to the adoption of ASC 326 on January 1, 2023. The accounting for these loans is described below.
Loans acquired in connection with business combinations are recorded at fair value with no carryover of any allowance for credit losses. Fair value of the loans involves estimating the amount and timing of principal and interest cash flows expected to be collected on the loans and discounting those cash flows at a market rate of interest.
The excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable discount and is recognized into interest income over the remaining life of the loan. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the non-accretable discount. These purchase credit impaired (“PCI”) loans are accounted for under FASB’s Accounting Standards Codification (“ASC 310-30”, Loans and Debt Securities Acquired with Deteriorated Credit Quality. The non-accretable discount includes estimated future credit losses expected to be incurred over the life of the loan. Subsequent decreases in expected cash flows will require the Company to evaluate the need for an addition to the allowance for credit losses. Subsequent improvement in expected cash flows will result in the reversal of a corresponding amount of the non-accretable discount, which will then be reclassified as accretable discount to be recognized into interest income over the remaining life of the loan.
Loans acquired through business combinations that do not meet the specific criteria of ASC 310-30 are accounted for under ASC 310-20, Receivables - Nonrefundable Fees and Other Costs. These loans are initially recorded at fair value, and include premiums and discounts as acquisition accounting adjustments. These purchase premiums or discounts are subsequently amortized as an adjustment to yield over the estimated contractual lives of the loans. An allowance for credit losses is recorded for any credit deterioration in these loans subsequent to acquisition.
On January 1, 2023, the Company adopted provisions of ASU 2022-02, "Financial Instruments - Credit Losses (Topic 326)", which eliminated accounting guidance for troubled debt restructurings ("TDRs") by creditors and expanded disclosures about modifications. Prior to the effective adoption date, the Company considered loans to be TDRs if their terms were restructured (e.g., interest rates, loan maturity date, payment and amortization period, etc.) in circumstances that provided a payment concession to a borrower experiencing financial difficulty. Loans could be removed from a TDR category if the borrower no longer experienced financial difficulty, a re-underwriting event took place, and the revised loan terms of the subsequent restructuring agreement were considered to be consistent with terms that could be obtained in the market for loans with comparable credit risk. Subsequent to the effective adoption date of ASU 2022-02, the Company continues to offer modifications to certain borrowers experiencing financial difficulty, mainly in the form of interest rate concessions or term extensions, without classifying and accounting for them as TDRs.
Allowance for Credit Losses - Loans
The Allowance for Credit Losses (the "ACL") is an estimate of the expected credit losses for loans held for investment and for off-balance sheet exposures. ASC 326, "Financial Instruments-Credit Losses," requires an immediate recognition of the credit loss expected to occur over the lifetime of a financial asset whether originated or purchased. Charge-offs are recorded to the ACL when management believes the loan is uncollectible. Subsequent recoveries, if any, are credited to the ACL. Management believes the ACL is maintained in accordance with U.S. generally accepted accounting principles ("GAAP") and is in compliance with appropriate regulatory guidelines.
The ACL includes quantitative estimates of losses for collectively and individually evaluated loans. The quantitative estimate for collectively evaluated loans (other than investor commercial real estate loans) is determined using the average charge-off method that utilizes historical losses for all Maryland banks with assets less than $1 billion beginning in March 2000. The loss history is updated through the most recent quarter-end prior to the reporting period. The investor commercial real estate portfolio utilizes the national loss history for banks with assets less than $1 billion over the same time period. Investor CRE loans are made nationwide, therefore, management deems it appropriate to utilize national loss rates when evaluating this portfolio. Adjustments are made to the historical loss factors under each scenario for economic conditions, portfolio concentrations, collateral values, the level and trend of delinquent and problem loans and internal changes in staffing, loan policies and monitoring of the portfolio. Loans are selected for individual evaluation primarily based on their payment status and whether the loan has been placed on non-accrual. Loans on non-accrual status include all loans greater than 90 days delinquent and other loans with weaknesses sufficient for management to place these loans on non-accrual status. The ACL is measured on a collective basis when similar risk factors exist as determined by internal loan coding and assignment to a portfolio segment.
The Company utilizes reasonable and supportable forecasts of future economic conditions when estimating the ACL on loans. The model's calculation also uses an adjustment for a 12-month forecast period utilizing the most recent 12-month economic forecast from the Board of Governors of the Federal Reserve System for national gross domestic product ("GDP"). The model compares the average history of loss rates described above to the forecasted GDP to determine the value of the forward looking adjustment.
The establishment of the allowance for credit losses is significantly affected by management's judgment and by economic and other uncertainties, and there is a likelihood that different amounts would be reported under different conditions or assumptions. The Federal Deposit Insurance Corporation (the "FDIC") and the Maryland Office of the Commissioner of Financial Regulation, as an integral part of their examination process, periodically review the allowance for credit losses for reasonableness and, as a result of such reviews, we may be required to increase our ACL or recognize loan charge-offs.
The calculation of ACL excludes accrued interest receivable balances because these balances are reversed in a timely manner against previously recognized interest income when a loan is placed on non-accrual status.
Loan Commitments and Allowance for Credit Losses on Off-Balance Sheet Credit Exposure
The Company's off-balance sheet credit instruments primarily consist of unfunded commitments on existing loans. In the ordinary course of business, the Company has entered into commitments to extend credit. Such financial instruments are recorded on the balance sheet when they are funded. The Company records a reserve for unfunded commitments on off-balance sheet credit exposures through a charge to the provision for credit loss expense. The reserve is estimated by loan segment at each measurement date under the expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur, and is included in other liabilities on the Company's consolidated balance sheets.
Mortgage Loans Held for sale
Mortgages originated for sale are carried at the lower of aggregate cost or fair value of each outstanding loan. Sales of loans are recorded when the proceeds are received. Any gain or loss is recorded in noninterest income. There wereno mortgage loans held for sale as of December 31, 2023 and 2022.
The Company occasionally sells its mortgage loans on a best effort basis to third-party investors on a servicing released basis. Upon sale and delivery, loans are legally isolated from the Company and the Company has no ability to restrict or constrain the ability of third-party investors to pledge or exchange the mortgage loans. The Company does not have the entitlement or ability to repurchase the mortgage loans or unilaterally cause third party investors to put the mortgage loans back to the Company.
Foreclosed Real Estate
Foreclosed real estate and repossessed assets are composed of property acquired through a foreclosure proceeding or acceptance of a deed in lieu of foreclosure. If the fair value of the asset, net of estimated selling costs, is less than the related loan balance at the time of acquisition, a charge against the allowance for credit losses is recorded. After foreclosure, valuations are periodically performed by management and the assets are carried at the lower of cost or fair value less estimated costs to sell. Revenues and expenses from operations and changes in the valuation allowance are included in noninterest income and expenses.
Premises and Equipment
Land is stated at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed based on the straight-line method over the estimated useful lives of the respective assets. Expenditures for improvements are capitalized while costs for maintenance and repairs are expensed as incurred.
Leases
The Company determines if an arrangement is a lease at inception. All of the Company’s leases are currently classified as operating leases and are included in other assets and other liabilities on the Company’s Consolidated Balance Sheets. Periodic operating lease costs are recorded in occupancy expenses of premises on the Company's Consolidated Statements of Income.
Right-of-use (“ROU”) assets represent the Company’s right to use an underlying asset for the lease term, and lease liabilities represent the Company’s obligation to make lease payments arising from the lease arrangements. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of the expected future lease payments over the remaining lease term. In determining the present value of future lease payments, the Company uses its incremental borrowing rate based on the information available at the lease commencement date. The operating ROU assets are adjusted for any lease payments made at or before the lease commencement date, initial direct costs, any lease incentives received and, for acquired leases, any favorable or unfavorable fair value adjustments. The present value of the lease liability may include the impact of options to extend or terminate the lease when it is reasonably certain that the Company will exercise such options provided in the lease terms. Lease expense is recognized on a straight-line basis over the expected lease term. Lease agreements that include lease and non-lease components, such as common area maintenance charges, are accounted for separately.
Investment in Life Insurance
Investment in life insurance is reflected at the net cash surrender value to the Company.
Goodwill
Goodwill represents the excess of the cost of an acquisition over the fair value of the net assets acquired. Goodwill is evaluated for impairment at least annually. Any impairment of goodwill would be recorded against income in the period of impairment.
Intangible Assets
Intangible assets, consisting of core deposit intangibles, represent purchased assets that also lack physical substance but can be distinguished from goodwill because of contractual or other legal rights or because the asset is capable of being sold or exchanged on its own or in combination with a related contract, asset or liability. Core deposit intangibles are amortized on an accelerated basis over an estimated useful life. Core deposit intangibles are evaluated annually for impairment. Any impairment of intangible assets would be recorded against income in the period of impairment.
Deferred Income Taxes
Deferred income taxes are recognized for temporary differences between the financial reporting basis and income tax basis of assets and liabilities based on enacted tax rates expected to be in effect when such amounts are realized or settled. Deferred tax assets are recognized only to the extent that it is more likely than not that such amounts will be realized based on consideration of available evidence.
Statements of Cash Flows
Cash and cash equivalents in the statements of cash flows include cash, federal funds sold and interest bearing deposits in other banks. Federal funds are generally purchased and sold for one-day periods.
Transfers of Financial Assets
Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when: (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Off-Balance Sheet Financial Instruments
In the ordinary course of business, the Company has entered into commitments to extend credit. Such financial instruments are recorded in the balance sheet when they are funded.
Earnings Per Share
Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding for the appropriate period. Diluted earnings per share is computed by dividing net income by the weighted average shares outstanding as adjusted for the dilutive effect of stock options based on the treasury stock method. ESOP shares are considered outstanding for basic and diluted EPS when the shares are committed to be released. As of December 31, 2023 and December 31, 2022, the Company had 55,648 and 55,648 shares, resp ectively of unexercised stock options. Options with an exercise price greater than the average market price of the common shares are excluded from the calculation as their effect would be anti-dilutive. As of December 31, 2023 and 2022, the Company had 38,295 and 21,959 dilutive shares, respectively. The Company hadno anti-dilutive shares at December 31, 2023 and 2022.
Basic earnings per common share represent income available to common shareholders, divided by the weighted average number of common shares outstanding during the period. As a result of the second step conversion, previously outstanding shares have been adjusted to reflect the 1.5309 exchange ratio. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued. Potential common shares that may have been issued by the Company related to outstanding unvested restricted stock unit and performance stock unit awards were determined using the treasury stock method and included in the calculation of dilutive common stock equivalents. The Company has not granted any stock options since 2017.
As of the years ended December 31, 2023, and 2022, there wereno unvested restricted stock or performance stock unit awards which were excluded from the calculation as their effect would be anti-dilutive. Basic and diluted earnings per share have been computed based on weighted-average common and common equivalent shares outstanding as follows:
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| Basic | Diluted | Basic | Diluted | |
| (dollars in thousands, except per share data) | ||||
| Net income | $13,707 | $13,707 | $10,524 | $10,524 |
| Weighted average common shares outstanding | 9,303 | 9,303 | 7,950 | 7,950 |
| Dilutive securities stock options | — | 38 | — | 22 |
| Adjusted weighted average shares outstanding | 9,303 | 9,341 | 7,950 | 7,972 |
| Earnings per share amount | $1.47 | $1.47 | $1.32 | $1.32 |
Stock Based Compensation
The Company accounts for stock-based compensation under the fair value method of accounting. For stock options, the Company uses a Black-Scholes valuation model to measure stock-based compensation expense at the date of grant. Compensation expense related to stock-based awards is recognized over the period during which an individual is required to provide service in exchange for such award.
Revenue Recognition
Management is required by accounting pronouncements governing the recognition of revenue which require an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.
The Company records revenue from contracts with customers in accordance with ASC Topic 606, “Revenue from Contracts with Customers”. Under Topic 606, the Company must identify the contract with a customer, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when (or as) the Company satisfies a performance obligation.
The Company’s primary sources of revenue are derived from interest and dividends earned on loans, investment securities, and other financial instruments that are not within the scope of Topic 606. The Company evaluated the nature of its contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income was not necessary. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction pricesare typically fixed; charged either on a periodic basis or based on activity.
Recent Accounting Pronouncements
On January 1, 2023, the Company adopted Accounting Standards Updates (ASU) 2016-13 “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASC 326 requires entities to estimate an allowance for credit losses (ACL) on certain types of financial instruments measured at amortized cost using a current expected credit losses (CECL) methodology, replacing the previously-required incurred loss methodology. It also applies to unfunded commitments to extend credit, including loan commitments, standby letters of credit, and other similar instruments. The impairment model for held-to-maturity and available-for-sale debt securities was modified and ASC 326 also provided for a simplified accounting model for purchased financial assets with credit deterioration since their origination. The amendments of ASC 326, upon adoption, were applied on a modified retrospective basis, by recording an increase in the reported balance of loans and the allowance for credit losses on loans, an increase in the liability for credit losses on commitments to extend credit and reducing total equity of both the Company and the Bank. As a result of adopting ASC 326, the Company recorded a decrease to retained earnings, net of taxes, of $547,000. The addition to PCD loans and ACL upon adoption of ASC 326 was $3.8 million.
ASU Update 2022-02
On January 1, 2023, the Company adopted ASU 2022-02 –Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. ASU 2022-02 eliminated the troubled debt restructurings ("TDRs") recognition and measurement guidance and, instead requires that an entity evaluate whether the modification represents a new loan or a continuation of an existing loan. The amendments enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. In addition, ASU Update 2022-02 requires that an entity disclose current-period gross write-offs by year of origination for financing receivables and net investment in leases. The Company adopted ASU 2022-02 using a modified retrospective transition method for TDRs. The impact of adoption wasimmaterial. The disclosure amendments in the ASU 2022-02 were applied prospectively.
The following table shows the impact of the Company's adoption of ASC 326 on loans, the allowance for credit losses, and the Company's reserve for unfunded commitments.
| As Reported Under · Pre-ASC 326 | |||
|---|---|---|---|
| (dollars in thousands) | ASC 326 | Adoption | Change |
| Total loans, net of deferred fees and costs | $666,722 | $662,944 | $3,778 |
| Allowance for credit losses-loans | (8,045) | (3,813) | (4,232) |
| Total loans, net | 658,677 | 659,131 | (454) |
| Liabilities: Reserve for Unfunded Commitments | $289 | $5 | $284 |
Pending Accounting Pronouncements applicable to the Company
In November 2023, the Financial Accounting Standards Board (“FASB”) issued ASU 2023-7 Segment Reporting (Topic 280).
The amendments in this Update improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The amendments in this Update:
Require that a public entity disclose, on an annual and interim basis, significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within each reported measure of segment profit or loss (collectively referred to as the “significant expense principle”).
Require that a public entity disclose, on an annual and interim basis, an amount forother segment itemsby reportable segment and a description of its composition. The other segment items category is the difference between segment revenue less the segment expenses disclosed under the significant expense principle and each reported measure of segment profit or loss.
Require that a public entity provide all annual disclosures about a reportable segment’s profit or loss and assets currently required by Topic 280 in interim periods.
Clarify that if the CODM uses more than one measure of a segment’s profit or lossin assessing segment performance and deciding how to allocate resources, a public entity may report one or more of those additional measures of segment profit. However, at least one of the reported segment profit or loss measures (or the single reported measure, if only one is disclosed) should be the measure that is most consistent with the measurement principles used in measuring the corresponding amounts in the public entity’s consolidated financial statements. In other words, in addition to the measure that is most consistent with the measurement principles under generally accepted accounting principles (GAAP), a public entity is not precluded from reporting additional measures of a segment’s profit or loss that are used by the CODMin assessing segment performance and deciding how to allocate resources.
Require that a public entity disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources.
Require that a public entity that has a single reportable segment provide all the disclosures required by the amendments in this Update and all existing segment disclosures in Topic 280.
The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company is in the process of evaluating this ASU and will adopt as of December 31,2024.
On December 14, 2023, the Financial Accounting Standards Board (FASB) issued an Accounting Standards Update to enhance the transparency and decision usefulness of income tax disclosures. The amendments in this Update address investor requests for more transparency about income tax information through improvements to income tax disclosures primarily related to the rate reconciliation and income taxes paid information.
The amendments in this Update require that public business entities on an annual basis (1) disclose specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income [or loss] by the applicable statutory income tax rate). In addition, public business entities are required to provide certain qualitative disclosure about the rate reconciliation. For entities other than public business entities, the amendments in this Update require qualitative disclosure about specific categories of reconciling items and individual jurisdictions that result in a significant difference between the statutory tax rate and the effective tax rate.
The amendments in this Update require that all entities disclose on an annual basis the amount of income taxes paid (net of refunds received) disaggregated (1) by federal (national), state, and foreign taxes and (2) by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than 5 percent of total income taxes paid (net of refunds received).
This Update also includes certain other amendments to improve the effectiveness of income tax disclosures, such as requiring that all entities disclose the following information:
Income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign.
Income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign.
Transition and Effective Dates
For public business entities, the standard is effective for annual periods beginning after December 15, 2024. For other entities, the amendments are effective for annual periods beginning after December 15, 2025. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance.
The amendments in this ASU require a cumulative-effect adjustment to the opening balance of retained earnings (or other appropriate components of equity or net assets) as of the beginning of the annual reporting period in which an entity adopts the amendments.
The Company is in the process of evaluating this ASU and will adopt as of December 31,2025.
Subsequent Events
The Company has evaluated events and transactions occurring subsequent to the balance sheet date of December 31, 2023 for items that should potentially be recognized or disclosed in these consolidated financial statements. This evaluation was conducted through March 13, 2024, the date these financial statements were available to be issued.
On February 8, 2024, the Company reduced borrowings by paying off the $3.0 million Easton Capital Trust Junior Subordinated Note. See note 8 to our audited consolidated financial statement for more information regarding this debt.
Note 2 – Merger
On January 1, 2022, North Arundel Savings Bank (“NASB”) was merged into BayVanguard Bank. At Closing, NASB had approximately $34.2 million in loans and $40.8 million in deposits. As part of this transaction, BV Financial, Inc. issued 251,004 shares to the M.H.C.
The assets acquired and liabilities assumed were accounted for under the acquisition method of accounting. The assets and liabilities were recorded at their fair values as of January 1, 2022 based on management’s best estimate using the information available as of the merger date. The application of the acquisition method of accounting resulted in the recognition of bargain purchase gain of $1.3 million and a core deposit intangible of $85,000.
In 2022, the Company incurred merger related expenses of $1.6 million that were recorded in the Consolidated Statements of Income. These costs were expensed as incurred.
Note 2 – Merger (Continued)
A summary of the NASB transaction during the period ended December 31, 2022 follows:
ACQUISITION OF NORTH ARUNDEL SAVINGS BANK (NASB)
| As recorded | ||||
|---|---|---|---|---|
| by · Fair value · As recorded at | ||||
| NASB · adjustments · acquisition | ||||
| Fair Value of Equity Acquired | $5,460 | |||
| Cash and Cash Equivalents | $8,521 | $— | 8,521 | |
| Securities held to maturity | 772 | 12(a) | 784 | |
| Securities available for sale | 1,500 | (36)(a) | 1,464 | |
| Loans Receivable | 34,258 | (85)(b) | 34,173 | |
| Allowance for Loan Loss | (236) | 236(c) | — | |
| Premises and equipment | 258 | 1,017(d) | 1,275 | |
| Core deposit intangible | — | 85(e) | 85 | |
| Deferred Taxes | 49 | 198(f) | 247 | |
| Other Assets | 1,259 | — | 1,259 | |
| Total Assets Acquired | 46,381 | 1,427 | 47,808 | |
| Liabilities assumed | ||||
| Deposits | 40,321 | 439(g) | 40,760 | |
| Advance payments by borrowers for taxes and insurance | 121 | — | 121 | |
| Accrued Expenses and other liabilities | 127 | — | 127 | |
| Total liabilities assumed | $40,569 | $439 | $41,008 | |
| Net assets acquired | 6,800 | |||
| Bargain purchase gain recorded at merger | $1,340 | |||
(a)
Represents the fair value adjustments to the investment securities at the acquisition date.
(b)
Represents the fair value adjustments on the net book value of loans, which includes an interest rate mark and credit mark adjustment which will be amortized over the remaining life of the loans.
(c)
Represents the elimination of the NASB allowance for loan loss.
(d)
Represents the fair value adjustments to reflect fair value of land and buildings which will be amortized on a straight line-basis over the estimated useful lives of the assets.
(e)
Represents the intangible asset recorded to reflect the fair value of core deposits. The core deposit asset was recorded as an identified intangible asset and will be amortized on a straight-line basis over ten years.
(f)
Represents the deferred tax asset resulting from the fair value adjustments related to the acquired assets, liabilities assumed, identified intangibles recorded and for the net operating loss carry forward for NASB.
(g)
Represents fair value adjustments on time deposits, which will be treated as a reduction in interest expense over the remaining life of the time deposits.
The fair value of loans acquired from North Arundel Savings Bank was estimated using cash flow projections based on the remaining maturity and repricing terms. Cash flows were adjusted by estimating future credit losses and the rate of prepayments. Projected monthly cash flows were then discounted to present value using a risk-adjusted market rate for similar loans. There was no carryover of North Arundel’s allowance for loan losses associated with the loans that were acquired. The core deposit intangible asset recognized is being amortized over its estimated useful life of approximately 10 years utilizing the straight-line method. The acquisition was accounted for under the acquisition method of accounting in accordance with ASC Topic 805, Business Combinations. Accordingly, the Company recognizes amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair value.
Note 2 – Merger (Continued)
There wereno PCI loans acquired in this transaction.
The following table details the acquired loans as of January 1, 2022:
| Contractually required principal at acquisition | $34,258 |
|---|---|
| Contractual cash flows not expected to be collected (credit mark) | (394) |
| Expected cash flows at acquisition | 33,863 |
| Interest component of expected cash flows (accretable premium) | 309 |
| Fair value of acquired loans | $34,173 |
The NASB merger was a mutual transaction and no consideration was given.
Note 3 – Securities
Securities available for sale at December 31, 2023 and December 31, 2022 consisted of the following:
| (dollars in thousands) | Amortized cost | Gross unrealized gains | Gross unrealized losses | Fair value |
|---|---|---|---|---|
| Available for sale | ||||
| Agencies | $4,728 | $— | $5 | $4,723 |
| Corporate securities | 1,722 | — | 304 | 1,418 |
| Mortgage-backed securities | 31,032 | 5 | 2,397 | 28,640 |
| Total | $37,482 | $5 | $2,706 | $34,781 |
| (dollars in thousands) | Amortized cost | Gross unrealized gains | Gross unrealized losses | Fair value |
| Available for sale | ||||
| Corporate securities | $2,218 | $— | $286 | $1,932 |
| Mortgage-backed securities | 34,045 | — | 2,943 | 31,102 |
| Total | $36,263 | $— | $3,229 | $33,034 |
The Company has pledged securities with an amortized cost of$41.4 million and a fair value of$38.6 million at December 31, 2023 to secure deposits from municipalities. At December 31, 2022, the Company pledged securities with an amortized cost of $40.2 million and a fair value of $36.9 million to secure deposits from municipalities.
Securities held to maturity at December 31, 2023 and December 31, 2022 consisted of the following:
| Gross · Gross | ||||
|---|---|---|---|---|
| Amortized | Unrealized | Unrealized | Fair | |
| (dollars in thousands) | Cost | Gains | Losses | Value |
| Held to maturity | ||||
| Corporate securities (1) | $3,194 | $— | $570 | $2,624 |
| Agencies | 4,003 | — | 22 | 3,981 |
| Mortgage-backed securities | 3,012 | 3 | 414 | 2,601 |
| Total | $10,209 | $3 | $1,006 | $9,206 |
| Gross · Gross | ||||
| Amortized | Unrealized | Unrealized | Fair | |
| (dollars in thousands) | Cost | Gains | Losses | Value |
| Held to maturity | ||||
| Corporate securities | $3,200 | $— | $408 | $2,792 |
| Agencies | 4,009 | — | 25 | 3,984 |
| Mortgage-backed securities | 3,252 | 3 | 371 | 2,884 |
| Total | $10,461 | $3 | $804 | $9,660 |
(1) Amount is net of CECL credit reserve of $6,000 at December 31, 2023.
Note 3 – Securities (Continued)
The amortized cost and fair value of securities as of December 31, 2023 and December 31, 2022, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because the securities may be called or prepaid with or without prepayment penalties.
| Available for sale | Held to maturity | |||
|---|---|---|---|---|
| Amortized | Fair | Amortized | Fair | |
| (dollars in thousands) | cost | value | cost | value |
| Maturing | ||||
| Due under one year | $8,156 | $8,053 | $4,003 | $3,981 |
| Due after one year through five years | 4,605 | 4,478 | 25 | 24 |
| Due after five years through ten years | 7,788 | 7,350 | 3,745 | 3,138 |
| Due after ten years | 16,933 | 14,900 | 2,436 | 2,063 |
| Total | $37,482 | $34,781 | $10,209 | $9,206 |
| Available for sale | Held to maturity | |||
| Amortized | Fair | Amortized | Fair | |
| (dollars in thousands) | cost | value | cost | value |
| Maturing | ||||
| Due under one year | $509 | $502 | $— | $— |
| Due after one year through five years | 9,986 | 9,477 | 4,042 | 4,015 |
| Due after five years through ten years | 9,160 | 8,631 | 3,840 | 3,383 |
| Due after ten years | 16,608 | 14,424 | 2,579 | 2,262 |
| Total | $36,263 | $33,034 | $10,461 | $9,660 |
All mortgage-backed securities are guaranteed by Freddie Mac, Fannie Mae or Ginnie Mae.
Note 3 – Securities (Continued)
Investment securities with unrealized losses for continuous periods of less than 12 months and 12 months or longer are as follows:
| Less than 12 months | Over 12 months | Total | ||||
|---|---|---|---|---|---|---|
| Unrealized | Fair | Unrealized | Fair | Unrealized | Fair | |
| December 31, 2023 | losses | value | losses | value | losses | value |
| (dollars in thousands) | ||||||
| Available for sale | ||||||
| Corporate securities | $83 | $667 | $221 | $751 | $304 | $1,418 |
| Agency securities | 5 | 4,723 | — | — | 5 | 4,723 |
| Mortgage-backed securities | 1 | 478 | 2,396 | 26,152 | 2,397 | 26,630 |
| Total | $89 | $5,868 | $2,617 | $26,903 | $2,706 | $32,771 |
| Held to maturity | ||||||
| Corporate securities | $— | $— | $570 | $2,624 | $570 | $2,624 |
| Agency securities | — | — | 22 | 3,981 | 22 | 3,981 |
| Mortgage-backed securities | — | 14 | 414 | 2,482 | 414 | 2,496 |
| Total | $— | $14 | $1,006 | $9,087 | $1,006 | $9,101 |
| Less than 12 months | Over 12 months | Total | ||||
| Unrealized | Fair | Unrealized | Fair | Unrealized | Fair | |
| December 31, 2022 | losses | value | losses | value | losses | value |
| (dollars in thousands) | ||||||
| Available for sale | ||||||
| Corporate securities | $286 | $1,182 | $— | $— | $286 | $1,182 |
| Mortgage-backed securities | 535 | 10,595 | 2,408 | 20,400 | 2,943 | 30,995 |
| Total | $821 | $11,777 | $2,408 | $20,400 | $3,229 | $32,177 |
| Held to maturity | ||||||
| Corporate securities | $244 | $1,706 | $164 | $1,086 | $408 | $2,792 |
| Agency securities | 25 | 3,984 | — | — | 25 | 3,984 |
| Mortgage-backed securities | 371 | 2,811 | — | — | 371 | 2,811 |
| Total | $640 | $8,501 | $164 | $1,086 | $804 | $9,587 |
The total number of securities with unrealized losses at December 31, 2023 and 2022 were 67 and 69, respectively.
Most of the securities with unrealized losses in the portfolio have modest duration risk, low credit risk, and minimal unrealized losses when compared to total amortized cost. The unrealized losses on debt securities that exist are the result of market changes in interest rates since original purchase and are not related to credit concerns. Because the Company does not intend to sell these securities and it is not more likely than not that the Company will be required to sell these securities before recovery of their amortized cost bases, which may be at maturity for debt securities, the Company considers the unrealized losses to be temporary and therefore no impairment has been recorded during the respective periods of presentation.
We monitor the credit quality of held-to-maturity ("HTM") debt securities through both internal analysis performed on a quarterly basis and credit ratings when available. The following table reflects the credit ratings for the HTM debt securities at December 31, 2023.
| (dollars in thousands) | AAA | A- | BBB/BBB+ | BBB- | Not Rated | Total |
|---|---|---|---|---|---|---|
| Corporate securities | $— | $499 | $1,248 | $699 | $748 | $3,194 |
| Agency securities | 4,003 | — | — | — | — | 4,003 |
| Mortgage-backed securities | 3,012 | — | — | — | — | 3,012 |
| $7,015 | $499 | $1,248 | $699 | $748 | $10,209 |
The following table provides a breakdown of our HTM debt securities by year of origination at December 31, 2023.
| (dollars in thousands) | Total | 2023 | 2022 | 2021 | 2020 | 2019 | Prior |
|---|---|---|---|---|---|---|---|
| Corporate securities | $3,194 | $— | $749 | $2,445 | $— | $— | $— |
| Agency securities | 4,003 | — | 4,003 | — | — | — | — |
| Mortgage-backed securities issued by GSEs and Ginnie Mae | 3,012 | — | 1,824 | 146 | — | — | 1,042 |
| $10,209 | $— | $6,576 | $2,591 | $— | $— | $1,042 |
The following table is a roll forward of our allowance for credit losses on HTM debt securities at December 31, 2023.
| (dollars in thousands) | December 31, 2023 |
|---|---|
| Beginning Balance | $— |
| Impact of adopting ASC 326 | 10 |
| (Recovery) for credit losses | (4) |
| Ending Balance | $6 |
Note 4 – Loans Receivable
Portfolio loans, net of deferred costs and fees, are summarized by type as follows at December 31, 2023 and December 31, 2022:
| Period Ended | |||||
|---|---|---|---|---|---|
| December 31, 2023 · December 31, 2022 | |||||
| (dollars in thousands) · Amount · Percent · Amount · Percent | |||||
| Real estate | |||||
| One to four family - owner occupied | $130,026 | 18.45% | $137,742 | 20.73% | |
| One to four family - non owner occupied | 108,090 | 15.34% | 125,065 | 18.82% | |
| Commercial owner occupied | 102,512 | 14.54% | 91,853 | 13.82% | |
| Commercial investor | 287,194 | 40.76% | 226,854 | 34.14% | |
| Construction and land | 21,865 | 3.10% | 17,937 | 2.70% | |
| Farm loans | 14,877 | 2.11% | 13,823 | 2.08% | |
| Total real estate loans | 664,564 | 94.30% | 613,274 | 92.29% | |
| Marine loans | 16,386 | 2.32% | 15,791 | 2.38% | |
| Other consumer | 1,893 | 0.27% | 2,361 | 0.36% | |
| Guaranteed by U.S. Government | 3,715 | 0.53% | 4,933 | 0.74% | |
| Commercial | 18,244 | 2.58% | 28,052 | 4.23% | |
| Total consumer and commercial | 40,238 | 5.70% | 51,137 | 7.71% | |
| Total loans | 704,802 | 100.0% | 664,411 | 100.0% | |
| Less: | |||||
| Deferred origination fees, net | — | (1,467) | |||
| Allowance for credit losses | (8,554) | (3,813) | |||
| Total loans, net of deferred costs and fees | $696,248 | $659,131 | |||
Net deferred loan origination fees and costs at December 31, 2023 totaled $640,000.
Residential lending repayment is generally dependent on economic and market conditions in the Company's lending area. Commercial real estate, commercial and construction loan repayments are generally dependent on the operations of the related properties or the financial condition of its borrower or guarantor. Accordingly, repayment of such loans can be more susceptible to adverse conditions in the real estate market and the regional economy.
In the normal course of banking business, risks related to specific loan categories are as follows:
Real Estate Loans – Real estate loans are typically made to consumers and businesses and are secured by real estate. Credit risk arises from the borrower’s continuing financial stability, which can be adversely impacted by the economy as well as borrower-specific occurrences. Also impacting credit risk would be a shortfall in the value of the real estate in relation to the outstanding loan balance in the event of a default or subsequent liquidation of the collateral.
Marine Loans – Marine loans are typically made to consumers and are secured by marine-based collateral. Credit risk is similar to real estate loans above as it is subject to the borrower’s continuing financial stability and the value of the collateral securing the loan. Marine loans may entail greater risk than residential mortgage loans, as they are collateralized by assets that depreciate rapidly. Repossessed collateral for a defaulted loan may not provide an adequate source of repayment for the outstanding loan and a small remaining deficiency often does not warrant further substantial collection efforts against the borrower.
Other Consumer – Other consumer loans include installment loans and personal lines of credit which may be secured or unsecured. Credit risk is similar to real estate loans above as it is subject to the borrower’s continuing financial stability and the value of the collateral securing the loan, if any. Consumer loans may entail greater risk than residential mortgage loans, particularly in the case of consumer loans that are unsecured or secured by assets that depreciate rapidly. Repossessed collateral for a defaulted consumer loan may not provide an adequate source of repayment for the outstanding loan and a small remaining deficiency often does not warrant further substantial collection efforts against the borrower.
Guaranteed by the U.S. Government – Loans guaranteed by the U.S. government do not present similar risks as reflected in the other categories mentioned herein. The primary differentiating factor is that an explicit guarantee is provided by the government therefore substantially mitigating any risk of loss given default in the event of credit deterioration. Guaranteed by the U.S. Government loans in the table above include $25 thousand and $488 thousand of Paycheck Protection Program (PPP) loans at December 31, 2023 and 2022, respectively. The PPP loans are 100% guaranteed by the Small Business Administration (SBA). Due to the guarantee from the Federal government and nature of the PPP initiative, there isno allowance for credit losses recorded for PPP loans.
Commercial – Commercial loans are secured or unsecured loans for business purposes. Loans are typically secured by accounts receivable, inventory, equipment and/or other assets of the business. Credit risk arises from the successful operation of the business which may be affected by competition, rising interest rates, regulatory changes and adverse conditions in the local and regional economy.
A summary of transactions in the allowance for credit losses-loans during the year ended December 31, 2023 follows:
| Year Ended | December 31, 2023 | |||||
|---|---|---|---|---|---|---|
| (dollars in thousands) | Beginning Balance | Impact of ASC 326 Adoption | Charge-offs | Recoveries | Provisions (recovery) | Ending Balance |
| Real estate | ||||||
| One to four family - owner occupied | $344 | $1,117 | $(2) | $64 | $205 | $1,728 |
| One to four family - non owner occupied | 562 | 356 | — | 305 | (193) | 1,030 |
| Commercial owner occupied | 366 | 78 | (3) | — | 122 | 563 |
| Commercial investor | 2,272 | 1,506 | — | — | (53) | 3,725 |
| Construction and land | 93 | 496 | — | 154 | 29 | 772 |
| Farm loans | 17 | 135 | — | — | 27 | 179 |
| Total real estate loans | 3,654 | 3,688 | (5) | 523 | 137 | 7,997 |
| Marine and other consumer loans | 68 | 336 | (80) | 26 | 53 | 403 |
| Guaranteed by U.S. Government | — | — | — | — | — | — |
| Commercial | 91 | 208 | — | 3 | (148) | 154 |
| Total consumer and commercial | 159 | 544 | (80) | 29 | (95) | 557 |
| Total loans | $3,813 | $4,232 | $(85) | $552 | $42 | $8,554 |
The following table summarized the ACL activity for the year ended December 31, 2023.
| (dollars in thousands) | |
|---|---|
| Provision for credit losses - loans | $42 |
| Reduction in allowance for securities - HTM | (4) |
| Reduction in allowance for credit losses - unfunded commitments | (83) |
| Provision for (recovery of) credit losses per the Consolidated Statement of Income | $(45) |
A summary of transactions in the allowance for loan losses during the year ended December 31, 2022 follows:
| Year Ended | December 31, 2022 | ||||
|---|---|---|---|---|---|
| (dollars in thousands) | Beginning Balance | Charge-offs | Recoveries | Provisions (recovery) | Ending Balance |
| Real estate | |||||
| One to four family - owner occupied | $258 | $(7) | $43 | $50 | $344 |
| One to four family - non owner occupied | 695 | — | 87 | (220) | 562 |
| Commercial owner occupied | 280 | — | — | 86 | 366 |
| Commercial investor | 1,225 | (10) | — | 1,057 | 2,272 |
| Construction and land | 93 | — | 19 | (19) | 93 |
| Farm loans | 2 | — | — | 15 | 17 |
| Total real estate loans | 2,553 | (17) | 149 | 969 | 3,654 |
| Marine loans | 48 | — | — | 15 | 63 |
| Other consumer | 20 | (39) | 15 | 9 | 5 |
| Commercial | 45 | — | 1 | 45 | 91 |
| Total consumer and commercial | 113 | (39) | 16 | 69 | 159 |
| Total loans | $2,666 | $(56) | $165 | $1,038 | $3,813 |
For the year ended December 31, 2022, no allowance for credit losses was recorded for PCI loans.
The following table presents the credit risk profile by risk grade by origination year as of December 31, 2023.
| (dollars in thousands) | Term Loans Amortized Cost Basis by Origination Year | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2023 · 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Revolving · Total | |||||||||
| One to four family - owner occupied | |||||||||
| Pass | $6,387 | $7,906 | $13,727 | $9,974 | $9,707 | $71,463 | $10,492 | $129,656 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | — | — | 331 | 39 | 370 | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total One to four family - owner occupied | $6,387 | $7,906 | $13,727 | $9,974 | $9,707 | $71,794 | $10,531 | $130,026 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $(2) | $— | $(2) | |
| One to four family - non owner occupied | |||||||||
| Pass | $13,810 | $30,603 | $20,582 | $10,742 | $7,611 | $22,795 | $— | $106,143 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | — | — | 1,947 | — | 1,947 | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total One to four family - non owner occupied | $13,810 | $30,603 | $20,582 | $10,742 | $7,611 | $24,742 | $— | $108,090 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $— | $— | $— | |
| Commercial owner occupied | |||||||||
| Pass | $20,967 | $16,071 | $16,642 | $5,998 | $5,071 | $31,536 | $— | $96,285 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | 943 | 1,502 | 3,782 | — | 6,227 | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Commercial owner occupied | $20,967 | $16,071 | $16,642 | $6,941 | $6,573 | $35,318 | $— | $102,512 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $(3) | $— | $(3) | |
| Commercial investor | |||||||||
| Pass | $68,682 | $89,812 | $65,624 | $16,205 | $9,991 | $28,823 | $— | $279,137 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | 6,907 | — | 1,150 | — | 8,057 | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Commercial investor | $68,682 | $89,812 | $65,624 | $23,112 | $9,991 | $29,973 | $— | $287,194 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $— | $— | $— | |
| Construction and land | |||||||||
| Pass | $6,901 | $9,650 | $2,271 | $650 | $— | $704 | $— | $20,176 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | 1,400 | — | 289 | — | 1,689 | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Construction and land | $6,901 | $9,650 | $2,271 | $2,050 | $— | $993 | $— | $21,865 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $— | $— | $— | |
| Farm loans | |||||||||
| Pass | $— | $4,141 | $2,281 | $261 | $2,641 | $5,553 | $— | $14,877 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | — | — | — | — | — | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Farm loans | $— | $4,141 | $2,281 | $261 | $2,641 | $5,553 | $— | $14,877 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $— | $— | $— | |
| Marine loans | |||||||||
| Pass | $3,227 | $2,044 | $6,293 | $1,751 | $207 | $2,864 | $— | $16,386 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | — | — | — | — | — | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Marine loans | $3,227 | $2,044 | $6,293 | $1,751 | $207 | $2,864 | $— | $16,386 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $(58) | $— | $(58) | |
| Other consumer | |||||||||
| Pass | $315 | $143 | $124 | $37 | $189 | $1,081 | $— | $1,889 | |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | — | — | 4 | — | 4 | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Other consumer | $315 | $143 | $124 | $37 | $189 | $1,085 | $— | $1,893 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $(22) | $— | $(22) | |
| Guaranteed by U.S. Government | |||||||||
| Pass | $— | $ | - | $— | $26 | $417 | $3,272 | $— | $3,715 |
| Special Mention | — | — | — | — | — | — | — | — | |
| Substandard | — | — | — | — | — | — | — | — | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Guaranteed by U.S. Government | $— | $— | $— | $26 | $417 | $3,272 | $— | $3,715 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $— | $— | $— | |
| Commercial | |||||||||
| Pass | $501 | $4,299 | $6,236 | $2,000 | $628 | $3,483 | $— | $17,147 | |
| Special Mention | — | 400 | — | — | — | — | — | 400 | |
| Substandard | — | — | — | — | — | 697 | — | 697 | |
| Doubtful | — | — | — | — | — | — | — | — | |
| Loss | — | — | — | — | — | — | — | — | |
| Total Commercial | $501 | $4,699 | $6,236 | $2,000 | $628 | $4,180 | $— | $18,244 | |
| Current Period Gross Write-off | $— | $— | $— | $— | $— | $— | $— | $— | |
| (dollars in thousands) | Term Loans Amortized Cost Basis by Origination Year | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | Prior | Revolving | Total |
| Total Loans | ||||||||
| Pass | $120,790 | $164,669 | $133,780 | $47,644 | $36,462 | $171,574 | $10,492 | $685,411 |
| Special Mention | — | 400 | — | — | — | — | — | 400 |
| Substandard | — | — | — | 9,250 | 1,502 | 8,200 | 39 | 18,991 |
| Doubtful | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — |
| Total loans | $120,790 | $165,069 | $133,780 | $56,894 | $37,964 | $179,774 | $10,531 | $704,802 |
| (dollars in thousands) | Term Loans Amortized Cost Basis by Origination Year | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2022 · 2022 · 2021 · 2020 · 2019 · 2018 · Prior · Revolving · Total | ||||||||||||
| One to four family - owner occupied | ||||||||||||
| Pass | $7,009 | $14,907 | $10,742 | $10,708 | $8,285 | $73,585 | $11,674 | $136,910 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | — | — | 783 | 49 | 832 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total One to four family - owner occupied | $7,009 | $14,907 | $10,742 | $10,708 | $8,285 | $74,368 | $11,723 | $137,742 | ||||
| Current Period Gross Write-Off | $(7) | $(7) | ||||||||||
| One to four family - non owner occupied | ||||||||||||
| Pass | $45,369 | $27,088 | $12,325 | $7,337 | $5,224 | $23,369 | $— | $120,712 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | 1,598 | 853 | 1,902 | — | 4,353 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total One to four family - non owner occupied | $45,369 | $27,088 | $12,325 | $8,935 | $6,077 | $25,271 | $— | $125,065 | ||||
| Current Period Gross Write-Off | ||||||||||||
| Commercial owner occupied | ||||||||||||
| Pass | $17,678 | $17,244 | $6,299 | $5,590 | $11,502 | $25,610 | $— | $83,923 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | 979 | 1,534 | 936 | 4,481 | — | 7,930 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Commercial owner occupied | $17,678 | $17,244 | $7,278 | $7,124 | $12,438 | $30,091 | $— | $91,853 | ||||
| Current Period Gross Write-Off | ||||||||||||
| Commercial investor | ||||||||||||
| Pass | $83,975 | $74,933 | $24,133 | $11,369 | $3,500 | $22,186 | $— | $220,096 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | — | 4,836 | 1,922 | — | 6,758 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Commercial investor | $83,975 | $74,933 | $24,133 | $11,369 | $8,336 | $24,108 | $— | $226,854 | ||||
| Current Period Gross Write-Off | ||||||||||||
| Construction and land | ||||||||||||
| Pass | $10,135 | $3,338 | $1,376 | $77 | $— | $986 | $— | $15,912 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | 1,598 | 160 | — | 267 | — | 2,025 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Construction and land | $10,135 | $3,338 | $2,974 | $237 | $— | $1,253 | $— | $17,937 | ||||
| Current Period Gross Write-Off | ||||||||||||
| Farm loans | ||||||||||||
| Pass | $4,165 | $657 | $266 | $2,752 | $455 | $5,528 | $— | $13,823 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | — | — | — | — | — | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Farm loans | $4,165 | $657 | $266 | $2,752 | $455 | $5,528 | $— | $13,823 | ||||
| Current Period Gross Write-Off | ||||||||||||
| Marine loans | ||||||||||||
| Pass | $2,486 | $7,413 | $2,028 | $223 | $1,145 | $2,437 | $— | $15,732 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | — | — | 59 | — | 59 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Marine loans | $2,486 | $7,413 | $2,028 | $223 | $1,145 | $2,496 | $— | $15,791 | ||||
| Current Period Gross Write-Off | ||||||||||||
| Other consumer | ||||||||||||
| Pass | $495 | $212 | $78 | $216 | $9 | $1,329 | $— | $2,339 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | — | — | 22 | — | 22 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Other consumer | $495 | $212 | $78 | $216 | $9 | $1,351 | $— | $2,361 | ||||
| Current Period Gross Write-Off | $(38) | $(38) | ||||||||||
| Guaranteed by U.S. Government | ||||||||||||
| Pass | $— | $304 | $175 | $525 | $840 | $3,089 | $— | $4,933 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | — | — | — | — | — | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Guaranteed by U.S. Government | $— | $304 | $175 | $525 | $840 | $3,089 | $— | $4,933 | ||||
| Current Period Gross Write-Off | ||||||||||||
| Commercial | ||||||||||||
| Pass | $10,301 | $6,885 | $5,116 | $1,225 | $1,798 | $2,282 | $— | $27,607 | ||||
| Special Mention | — | — | — | — | — | — | — | — | ||||
| Substandard | — | — | — | — | — | 445 | — | 445 | ||||
| Doubtful | — | — | — | — | — | — | — | — | ||||
| Loss | — | — | — | — | — | — | — | — | ||||
| Total Commercial | $10,301 | $6,885 | $5,116 | $1,225 | $1,798 | $2,727 | $— | $28,052 | ||||
| Current Period Gross Write-Off | $(2) | $(8) | $(10) | |||||||||
| (dollars in thousands) | Term Loans Amortized Cost Basis by Origination Year | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2022 | 2022 | 2021 | 2020 | 2019 | 2018 | Prior | Revolving | Total |
| Total Loans | ||||||||
| Pass | $181,613 | $152,981 | $62,538 | $40,022 | $32,758 | $160,401 | $11,674 | $641,987 |
| Special Mention | — | — | — | — | — | — | — | — |
| Substandard | — | — | 2,577 | 3,292 | 6,625 | 9,881 | 49 | 22,424 |
| Doubtful | — | — | — | — | — | — | — | — |
| Loss | — | — | — | — | — | — | — | — |
| Total loans | $181,613 | $152,981 | $65,115 | $43,314 | $39,383 | $170,282 | $11,723 | $664,411 |
The following table presents the amortized cost basis of collateral dependent loans by class of loans at December 31, 2023:
| Estimated Collateral Values · Estimated Collateral Values | ||||
|---|---|---|---|---|
| (dollars in thousands) | Real Estate | Real Estate | Business\Other Assets | Business\Other Assets |
| One to four family - owner occupied | $1,160 | $4,321 | $— | $— |
| One to four family - non-owner occupied | 273 | 648 | — | — |
| Commercial owner occupied real estate | 739 | 1,825 | — | — |
| Commercial investor real estate | 8,057 | 10,070 | — | — |
| Construction and land | 321 | 826 | — | — |
| Other consumer | — | — | 4 | 25 |
| Total | $10,550 | $17,690 | $4 | $25 |
Management identifies loans as modifications to borrowers experiencing financial difficulty ("BEFD") when a borrower is experiencing financial difficulties and the Company has altered the cash flow of the loan as part of a modification or in the loan renewal process. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of the borrower's debt in the foreseeable future without the modification. This evaluation is performed in accordance with the Company’s internal underwriting policy.
BEFD modifications included in the individually assessed loan schedules above, as of December 31, 2023 are as follows:
| (dollars in thousands) | Number of Loans | Amortized Cost |
|---|---|---|
| One to four family - owner occupied | 3 | $251 |
| One to four family - non owner occupied | 1 | 130 |
| Commercial investor real estate | 1 | 1,150 |
| Total accrual BEFD modification loans | 5 | $1,531 |
| Modifications on non-accrual | 1 | $1,150 |
All BEFD modifications were loan term extensions. There were no BEFD modifications past due as of December 31, 2023. There wasone loan, on non-accrual, that had payment defaults in the past 12 months.
The following table details the amortized cost basis at the end of the reporting period for loans made to borrowers experiencing financial difficulty as of December 31, 2023.
| (dollars in thousands) | Term Extensions | Payment Deferral and Term Extensions | Total | Percentage of Total Loans |
|---|---|---|---|---|
| One to four family - owner occupied | $251 | $— | $251 | 0.04% |
| One to four family - non-owner occupied | 130 | — | 130 | 0.02% |
| Commercial investor real estate | 1,150 | — | 1,150 | 0.16% |
| Total | $1,531 | $— | $1,531 | 0.22% |
The Company's policies, consistent with regulatory guidelines, provide for the classification of loans and other assets that are considered to be of lesser quality as substandard, doubtful, or loss assets. A loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans include those loans characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Loans classified as doubtful have all of the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Loans (or portions of loans) classified as loss are those considered uncollectible and of such little value that their continuance as assets is not warranted. Loans that do not expose the Company to risk sufficient to warrant classification in one of the aforementioned categories, but which possess potential weaknesses that deserve close attention, are required to be designated as special mention.
The following table summarizes the classification of the loan portfolio at December 31, 2023:
| (dollars in thousands) | Pass | SpecialMention | Substandard | Doubtful | Total |
|---|---|---|---|---|---|
| Real estate | |||||
| One to four family - owner occupied | $129,656 | $— | $370 | $— | $130,026 |
| One to four family - non-owner occupied | 106,143 | — | 1,947 | — | 108,090 |
| Commercial owner occupied | 96,285 | — | 6,227 | — | 102,512 |
| Commercial investor | 279,137 | — | 8,057 | — | 287,194 |
| Construction and land | 20,176 | — | 1,689 | — | 21,865 |
| Farm loans | 14,877 | — | — | — | 14,877 |
| Total real estate loans | 646,274 | — | 18,290 | — | 664,564 |
| Marine loans | 16,386 | — | — | — | 16,386 |
| Other consumer | 1,889 | — | 4 | — | 1,893 |
| Guaranteed by the U.S. government | 3,715 | — | — | — | 3,715 |
| Commercial | 17,147 | 400 | 697 | — | 18,244 |
| Total consumer and commercial | 39,137 | 400 | 701 | — | 40,238 |
| Total loans | $685,411 | $400 | $18,991 | $— | $704,802 |
The following table summarizes classification of the gross loan portfolio at December 31, 2022:
| (dollars in thousands) | Pass | SpecialMention | Substandard | Doubtful | Total |
|---|---|---|---|---|---|
| Real estate | |||||
| One to four family - owner occupied | $136,910 | $— | $832 | $— | $137,742 |
| One to four family - non-owner occupied | 120,712 | — | 4,353 | — | 125,065 |
| Commercial owner occupied | 83,923 | — | 7,930 | — | 91,853 |
| Commercial investor | 220,096 | — | 6,758 | — | 226,854 |
| Construction and land | 15,912 | — | 2,025 | — | 17,937 |
| Farm loans | 13,823 | — | — | — | 13,823 |
| Total real estate loans | 591,376 | — | 21,898 | — | 613,274 |
| Marine loans | 15,732 | — | 59 | — | 15,791 |
| Other consumer | 2,339 | — | 22 | — | 2,361 |
| Guaranteed by the U.S. government | 4,933 | — | — | — | 4,933 |
| Commercial | 27,607 | — | 445 | — | 28,052 |
| Total consumer and commercial | 50,611 | — | 526 | — | 51,137 |
| Total loans | $641,987 | $— | $22,424 | $— | $664,411 |
The following tables set forth certain information with respect to our loan portfolio delinquencies by loan class:
| 30 - 59 | 60 - 89 | 90+ | |||||||||
| Days · Days · Days · Total · Current · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Loans | Loans | |||||
| Real estate | |||||||||||
| One to four family - owner occupied | $2,043 | $645 | $619 | $3,307 | $126,719 | $130,026 | |||||
| One to four family - non owner occupied | 322 | — | 219 | 541 | 107,549 | 108,090 | |||||
| Commercial owner occupied | 901 | — | 468 | 1,369 | 101,143 | 102,512 | |||||
| Commercial investor | 371 | — | 6,907 | 7,278 | 279,916 | 287,194 | |||||
| Construction and land | 826 | — | 258 | 1,084 | 20,781 | 21,865 | |||||
| Farm loans | — | — | — | — | 14,877 | 14,877 | |||||
| Total real estate loans | 4,463 | 645 | 8,471 | 13,579 | 650,985 | 664,564 | |||||
| Marine loans | — | — | — | — | 16,386 | 16,386 | |||||
| Other consumer | 39 | — | — | 39 | 1,854 | 1,893 | |||||
| Guaranteed by U.S. Government | — | — | — | — | 3,715 | 3,715 | |||||
| Commercial | — | 401 | — | 401 | 17,843 | 18,244 | |||||
| Total consumer and commercial loans | 39 | 401 | — | 440 | 39,798 | 40,238 | |||||
| Total loans | $4,502 | $1,046 | $8,471 | $14,019 | $690,783 | $704,802 | |||||
All loans past due 90 or more days have been placed on non-accrual.
| 30 - 59 | 60 - 89 | 90+ | |||||||||
| Days · Days · Days · Total · Current · Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) | Past Due | Past Due | Past Due | Past Due | Loans | Loans | |||||
| Real estate | |||||||||||
| One to four family - owner occupied | $2,311 | $793 | $896 | $4,000 | $133,742 | $137,742 | |||||
| One to four family - non owner occupied | 777 | 170 | 379 | 1,326 | 123,739 | 125,065 | |||||
| Commercial owner occupied | 1,048 | 103 | 2,056 | 3,207 | 88,646 | 91,853 | |||||
| Commercial investor | 310 | — | 1,433 | 1,743 | 225,111 | 226,854 | |||||
| Construction and land | — | 43 | 160 | 203 | 17,734 | 17,937 | |||||
| Farm loans | — | — | — | — | 13,823 | 13,823 | |||||
| Total real estate loans | 4,446 | 1,109 | 4,924 | 10,479 | 602,795 | 613,274 | |||||
| Marine loans | — | — | 59 | 59 | 15,732 | 15,791 | |||||
| Other consumer | 65 | — | — | 65 | 2,296 | 2,361 | |||||
| Guaranteed by U.S. Government | — | — | — | — | 4,933 | 4,933 | |||||
| Commercial | — | — | — | — | 28,052 | 28,052 | |||||
| Total consumer and commercial loans | 65 | — | 59 | 124 | 51,013 | 51,137 | |||||
| Total loans | $4,511 | $1,109 | $4,983 | $10,603 | $653,808 | $664,411 | |||||
The following is a summary of non-accrual loans by class as of the dates indicated:
| December 31, 2023 · December 31, 2022 | ||||||
|---|---|---|---|---|---|---|
| No · With an · No · With an | ||||||
| (dollars in thousands) | Allowance | Allowance | Total | Allowance | Allowance | Total |
| Real estate | ||||||
| One to four family - owner occupied | $1,160 | $— | $1,160 | $1,371 | $— | $1,371 |
| One to four family - non owner occupied | 273 | — | 273 | 585 | — | 585 |
| Commercial owner occupied | 739 | — | 739 | 2,167 | — | 2,167 |
| Commercial investor | 8,057 | — | 8,057 | 1,433 | — | 1,433 |
| Construction and land | 321 | — | 321 | 247 | — | 247 |
| Farm loans | — | — | — | — | — | — |
| Total real estate loans | 10,550 | — | 10,550 | 5,803 | — | 5,803 |
| Marine loans | — | — | — | 59 | — | 59 |
| Other consumer | 4 | — | 4 | 22 | — | 22 |
| Total consumer and commercial loans | 4 | — | 4 | 81 | — | 81 |
| Total nonaccrual loans | $10,554 | $— | $10,554 | $5,884 | $— | $5,884 |
Interest that would have been accrued under the terms of the non-accrual loans was approximately$315,000 for the year ended December 31, 2023 and $240,000 for the year ended December 31, 2022.
An impaired loan generally is one for which it is probable, based on current information, that the lender will not collect all the amounts due under the contractual terms of the loan. Loans are individually evaluated for impairment. When the Company classifies a problem loan as impaired, it records an impairment for that portion of the asset that is deemed uncollectible, based on the present value of the expected future cash flows discounted at the loan's original effective interest rate or based on the fair value of the collateral if the loan is collateral dependent.
The following is a summary of impaired loans by class of loans as of December 31, 2022:
| RecordedInvestment | UnpaidPrincipal | RelatedAllowance | AverageRecordedInvestment | InterestIncomeRecognized | |
|---|---|---|---|---|---|
| With an allowance recorded | |||||
| Real estate loans | |||||
| One to four family - owner occupied | $100 | $100 | $28 | $103 | $4 |
| One to four family - non-owner occupied | 70 | 70 | 2 | 71 | 4 |
| Total | 170 | 170 | 30 | 174 | 8 |
| With no allowance recorded | |||||
| Real estate loans | |||||
| One to four family - owner occupied | 1,956 | 1,956 | — | 2,789 | 93 |
| One to four family - non-owner occupied | 585 | 585 | — | 632 | 39 |
| Commercial owner occupied | 1,854 | 1,854 | — | 1,406 | 77 |
| Commercial investor | 1,432 | 1,432 | — | 1,889 | 99 |
| Construction and land | 248 | 248 | — | 203 | 26 |
| Marine Loans | 59 | 59 | — | 15 | 3 |
| Other consumer | 45 | 49 | — | 56 | 7 |
| Guaranteed by the U.S. Government | — | — | — | 15 | — |
| Commercial | — | — | — | 2 | — |
| Total | 6,179 | 6,183 | — | 7,006 | 344 |
| Combined | |||||
| Real estate loans | |||||
| One to four family - owner occupied | 2,056 | 2,056 | 28 | 2,892 | 97 |
| One to four family - non-owner occupied | 655 | 655 | 2 | 703 | 43 |
| Commercial owner occupied | 1,854 | 1,854 | — | 1,406 | 77 |
| Commercial investor | 1,432 | 1,432 | — | 1,889 | 99 |
| Construction and land | 248 | 248 | — | 203 | 26 |
| Marine Loans | 59 | 59 | — | 15 | 3 |
| Other consumer | 45 | 49 | — | 56 | 7 |
| Guaranteed by the U.S. Government | — | — | — | 15 | — |
| Commercial | — | — | — | 2 | — |
| Total | $6,349 | $6,353 | $30 | $7,180 | $352 |
Prior to the adoption of ASU 2022-002 effective on January 1, 2023, loans that were modified to make concessions to help a borrower remain current and/or to avoid foreclosure were classified as troubled debt restructurings (“TDR”). Generally, we did not forgive principal or interest on a loan or modify the interest rate on loans to below market rates. When we modify loans in a TDR, we evaluate any possible impairment similar to other impaired loans. If we determined that the value of the modified loan was less than the recorded investment in the loan, impairment is recognized. The Company had no commitments to lend additional funds to borrowers whose loans have been modified.
The status of TDRs as of December 31, 2022 follows:
| Number of · recorded investment | ||||
|---|---|---|---|---|
| contracts | Performing | Nonperforming | Total | |
| (amounts in thousands) | ||||
| Real estate loans | ||||
| One to four family - owner occupied | 8 | $559 | $256 | $815 |
| One to four family - non-owner occupied | 1 | 70 | — | 70 |
| Commercial owner occupied real estate | 2 | 320 | — | 320 |
| Commercial investor real estate | 1 | 205 | — | 205 |
| Other Consumer | 1 | 23 | — | 23 |
| 13 | $1,177 | $256 | $1,433 | |
The following TDRs were modified during the year ended December 31, 2022:
| Number of · recorded investment | ||||
|---|---|---|---|---|
| contracts | Performing | Nonperforming | Total | |
| (amounts in thousands) | ||||
| Real estate loans | ||||
| 'One to four family - owner occupied | 1 | $29 | $— | $29 |
| 1 | $29 | $— | $29 | |
For purchased loans that are not deemed impaired at acquisition, credit marks representing losses expected over the life of the loans are a component of the initial fair value. Subsequent to the purchase date, the method utilized to estimate the required allowance for credit losses for these loans is similar to that for originated loans. The Company will only record a provision for credit losses when the required allowance exceeds any remaining credit mark. The differences between the initial fair value and the unpaid principal balance at the date of acquisition are recorded as interest income over the life of the loans. The following table presents changes in the non-accretable yield for PCI loans for the years ended December 31:
| (dollars in thousands) | 2022 |
|---|---|
| Balance at January 1 | $1,440 |
| From acquisitions | — |
| Accretion | (190) |
| Balance at December 31, | $1,250 |
The following table presents the outstanding balances and related carrying amounts for all purchased credit impaired loans at the end of the respective periods:
| (dollars in thousands) | ContractuallyRequiredPaymentsReceivable | CarryingAmount |
|---|---|---|
| At December 31, 2022 | $6,354 | $5,104 |
At December 31, 2022, non-accretable discounts totaled $1.3 million PCI loans. Premiums on acquired loans related to the interest rate and maturities of the performing loans in the portfolios were also recognized. As of December 31, 2022, the remaining premium, which will be amortized into income over the lives of these loans, was $1.6 million.
The contractual and carrying balances of all acquired loans at December 31, 2022 was $234.9 million.
The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments are limited to commitments to originate loans and unused lines of credit and involve, to varying degrees, elements of credit risk in excess of the amount recognized on the balance sheet. The Company's exposure to credit loss from nonperformance by the other party to the above mentioned financial instruments is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments. The Company generally requires collateral or other security to support financial instruments with off-balance sheet credit risk. At December 31, 2023, the Company's reserve balance for unfunded commitments was $289,000.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Letters of credit are commitments issued to guarantee the performance of a customer to a third party.
| Amounts representing credit risk | December 31, 2023 | December 31, 2022 |
|---|---|---|
| (dollars in thousands) | ||
| Available lines of credit | $49,371 | $66,166 |
| Letters of credit | 935 | 978 |
| Total | $50,306 | $67,144 |
Note 5 – Premises and Equipment
Premises and equipment at December 31, 2023 and December 31, 2022 are summarized by major classification as follows:
| Useful life | ||||||
|---|---|---|---|---|---|---|
| in years · December 31, 2023 · December 31, 2022 | ||||||
| (dollars in thousands) | ||||||
| Land | — | $3,510 | $3,706 | |||
| Buildings | 15 - 40 | 12,289 | 12,364 | |||
| Leasehold improvements | 5 - 10 | 317 | 306 | |||
| Furniture, fixtures, and equipment | 3 - 10 | 3,027 | 2,879 | |||
| Premises and equipment, gross | 19,143 | 19,255 | ||||
| Accumulated depreciation | (4,893) | (4,079) | ||||
| Premises and equipment, net of accumulated depreciation | $14,250 | $15,176 | ||||
Depreciation expense for the years ended December 31, 2023 and December 31, 2022 was$869,000 and $860,000, respectively.
Note 6 – Goodwill and Intangible Assets
In January 2022, the Company acquired North Arundel Savings Bank and recorded a core deposit intangible of $85,000 and the Bank recognized a bargain purchase gain of $1.3 million. The goodwill and core deposit intangible are not deductible for purposes due to the structure of the transaction. The core deposit intangible is being amortized overten years. The goodwill and core deposit intangible are evaluated annually for impairment.
The activity in core deposit intangible assets related to the mergers for the years ended December 31, 2023 and ended December 31, 2022 is as follows:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| (dollars in thousands) | ||
| Net carrying amount at beginning of period | $1,195 | $1,293 |
| Core deposit intangible from the mergers | — | 85 |
| Amortization | (183) | (183) |
| Net carrying amount at end of the period | $1,012 | $1,195 |
At December 31, 2023 future estimated annual amortization expense is as follows:
| Year ending | |
|---|---|
| (in thousands) | |
| 2024 | $180 |
| 2025 | 180 |
| 2026 | 180 |
| 2027 | 180 |
| 2028 | 180 |
| Thereafter | 112 |
| Total Estimated Amortization Expense | $1,012 |
Goodwill and other intangible assets are presented in the tables below.
| December 31, 2023 | December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| Carrying Amount | Accumulated Amortization | Net | Carrying Amount | Accumulated Amortization | Net | |
| Core deposit intangible | $1,868 | $856 | $1,012 | $1,868 | $673 | $1,195 |
Note 7 – Deposits
Deposits are summarized as follows:
At December 31, 2023, the Bank hadtwo account relationships from local government entities that comprised 3.3% and 1.6% of total deposits, respectively.
At December 31, 2023 and December 31, 2022, the Bank had$32.1 million and $28.6 million in certificates of deposit of $250,000 or more, respectively. Deposits in excess of $250,000 may not be insured by the FDIC.
| At December 31, | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Amount | Percent | Amount | Percent | |
| (dollars in thousands) | ||||
| Noninterest-bearing checking accounts | $142,030 | 22.40% | $167,202 | 24.42% |
| Interest-bearing checking accounts | 83,656 | 13.19% | 96,829 | 14.14% |
| Money market accounts | 87,310 | 13.77% | 102,301 | 14.94% |
| Savings accounts | 147,608 | 23.28% | 171,772 | 25.09% |
| Certificates of deposit | 173,516 | 27.36% | 146,514 | 21.41% |
| Total deposits | $634,120 | 100.00% | $684,618 | 100.00% |
At December 31, 2023 scheduled maturities of certificates of deposit are as follows:
| Year ending December 31, | |
|---|---|
| (dollars in thousands) | |
| 2024 | $111,396 |
| 2025 | 43,874 |
| 2026 | 5,097 |
| 2027 | 7,377 |
| 2028 | 5,772 |
| Thereafter | — |
| Total certificates of deposit | $173,516 |
Note 8 – Borrowings
A summary of the Company’s borrowings at December 31 for the years indicated is as follows:
| 2023 · 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (dollars in thousands) · Maturity · Balance · Rate · Balance · Rate | |||||||||||||
| Federal Home Loan Bank Advance | 2023 | $— | $12,000 | 4.58 | % | ||||||||
| BV Financial Inc. Series 2020 Notes | 2030 | 35,000 | 4.88 | % | 35,000 | 4.88 | % | ||||||
| Easton Capital Trust I | 2034 | 3,093 | SOFR+2.85 | % | 3,093 | LIBOR+2.85 | % | ||||||
| Total borrowings, gross | $38,093 | $50,093 | |||||||||||
| Less: debt issuance costs | (272) | (427) | |||||||||||
| Add: net fair value adjustments on acquired borrowings | (570) | (627) | |||||||||||
| Total borrowings, net | $37,251 | $49,039 | |||||||||||
The Bank has an agreement under a blanket floating lien with the FHLB providing the Bank a line of credit of up to 25% of its total assets limited to the lendable collateral value of qualified assets the Bank has to pledge to support its borrowings. At December 31, 2023 and December 31, 2022, the Bank had credit availability of$150.0 million and $96.8 million, respectively.
The Bank hadno FHLB advances outstanding at December 31, 2023 and $12.0 million in FHLB advances outstanding at December 31, 2022. Additionally, at December 31, 2023 and December 31, 2022, the Bank had unfunded letters of credit used to secure municipal deposits outstanding against the FHLB line of credit of$25.0 million and $40.0 million, respectively.
The Bank is required to maintain qualified mortgage loans as collateral for its FHLB advances and letters of credit in an amount equal to 100% of the outstanding advances. As of December 31, 2023 and December 31, 2022, the Bank pledged$175.0 million and $148.9 million of gross loans to the FHLB for advances, respectively. Additionally, at December 31, 2023 and December 31, 2022, the Bank had a$20.0 million unsecured demand line of credit facility with a correspondent bank, which hadno outstanding balance.
BV Financial Inc. issued $35.0 million in Fixed-to-Floating Rate Subordinated Notes Due 2030 on October 21, 2020. The proceeds were used in the purchase of Delmarva Bancshares and to retire the Delmarva 2015 Senior notes on January 4, 2021, the first payment date after the acquisition. The interest rate on these notes is fixed for the first five years at 4.875% and then will reset quarterly to an interest rate per annum equal to the then current three-month term Secured Overnight Financing Rate (“SOFR”) (provided, however that in the event the three-month SOFR is less than zero, three-month term SOFR shall be deemed to be zero) plus 472 basis points, payable quarterly in arrears. The Company may begin redeeming these notes on the December 30, 2025 payment date. Issuance costs of $738,000 at December 31, 2020 are being amortized into expense on a monthly basis of which $272,000 remains at December 31, 2023.
Note 8 – Borrowings (Continued)
The Easton Capital Trust Junior Subordinated Notes were issued by Easton Bank & Trust and assumed by Delmarva Bancshares, Inc. on July 15, 2015 and then assumed by the Company on October 31, 2020. The Company acquired $3.0 million of junior subordinated debt of Easton Capital Trust I, The junior subordinated debt will mature on February 8, 2034, but may called no earlier than February 8, 2009, if certain conditions, including regulatory approvals, are met. The junior subordinated debt accrues interest at a floating rate equal to the 3‐month SOFR plus 2.85%, payable quarterly. The quarterly interest rate on the debentures was 8.49% at December 31, 2023. In accordance with ASC 810 “Consolidation-Overall-Scope and Scope Exceptions,” the Company did not eliminate through consolidation the Company’s $93,000 equity investment in Easton Capital Trust I. Instead, the Company reflected this equity investment in the “Other assets” line item in the consolidated balance sheets.
In conjunction with the Company’s acquisition of Delmarva Bancshares, the Delmarva 2015 Senior notes had a fair market value premium of $203,000. The Easton Capital Trust I Notes had a fair market value discount of $739,000. The premium on the Delmarva 2015 notes was fully accreted into income upon payoff in January 2021. The discount on the Easton capital notes is being amortized as an adjustment to yield on a monthly basis.
Note 9 – Profit Sharing and Deferred Compensation Agreements
The Bank has a profit sharing plan and a 401(k) plan for all eligible employees. Contributions to the plans are discretionary by the Board of Directors. For the year ended December 31, 2022 the Company had a maximum match contribution of 5%. For the years ended December 31, 2023 and December 31, 2022, expenses of$79,000 and $72,000 were incurred for the 401(k) plan, respectively. In the years ended December 31, 2023 and 2022, the Company accrued$0 for the profit-sharing plan.
The Company has supplemental executive retirement agreements with four retired executive officers. Under the agreements, each executive receives a stated annual benefit in monthly installments. All executives covered by these agreements are receiving benefits under the terms of the agreements. During the years ended December 31, 2023 and December 31, 2022, benefits of$251,000 and $248,000 were paid in accordance with the agreements, respectively.
The Company has supplemental retirement agreements with certain directors. Under the agreements, each director will receive a stated annual benefit in monthly installments for ten years following his or her separation from service after attaining a normal retirement age of 70. If the director separates either voluntarily or involuntarily from service prior to reaching his or her normal retirement age, the director will receive an unreduced lump sum of the accrued liability balance (i.e., the amount accrued to fund the future benefit expense under the agreement) within thirty days of the separation from service. Upon a change in control, the director will receive a stated annual benefit in monthly installments for ten years following the change in control. If the director dies while actively serving as a director, the director's beneficiary will receive an unreduced lump sum equal to the accrued liability balance within thirty days of the director's death. If the director dies after monthly payments have commenced under the agreement, the director's beneficiary will receive the remaining installments in monthly payments in accordance with the schedule of payments due to the director.
Note 9 – Profit Sharing and Deferred Compensation Agreements (Continued)
The Company agreed to maintain post-retirement agreements with two former directors of Vigilant Federal Savings Bank that the Company acquired in 2013. The agreements call for the Company to pay the premiums for supplemental health insurance for the directors and their spouses for life.
The Company has entered into salary continuation agreements with the Co-CEOs of the Company. Under these agreements, the executives will receive a stated annual benefit in monthly installments for 15 years following separation from service subject to service time and age. If the executive dies after monthly payments have commenced under the agreement, the executive's beneficiary will receive the present value of the remaining installments.
The accrued liabilities for the executive retirement agreements were$2.3 million and $2.3 million and for the director retirement agreements were$225,000 and $256,000 at December 31, 2023 and December 31, 2022, respectively. The Company recognized compensation expense related to these plans of$185,000 and $182,000 during the years ended December 31, 2023 and December 31, 2022, respectively.
Accounting standards require the recognition of a liability and related compensation costs for endorsement split-dollar life insurance policies that provide a benefit to an employee that extends to post-retirement periods. Bank-owned life insurance policies purchased for this purpose do not effectively settle the Company's obligation to the employee in this regard and thus the Company records a benefit cost and a related liability. As of December 31, 2023 and December 31, 2022, the Company has recorded a liability of$275,000 and $292,000, respectively, for this benefit.
Note 10 – Employee Benefit Plans
Stock Options
On December 14, 2017, the Company granted 79,607 stock options to officers and employees of the Company of which 55,648 and 36,350 were exercisable at December 31, 2023 and December 31, 2022, respectively. The options were granted with an exercise price at the then fair market value of the stock of$5.65, scheduled to vest over five years and expireten years from the date of grant.
Information with respect to employee options outstanding during the years ended December 31, 2023 and December 31, 2022:
| December 31, 2023 · December 31, 2022 | ||||
|---|---|---|---|---|
| Weighted · Weighted | ||||
| average · average | ||||
| exercise | exercise | |||
| Shares | price | Shares | price | |
| Outstanding at beginning of period | 55,648 | $5.65 | 60,624 | $5.65 |
| Granted | — | — | — | — |
| Exercised | — | — | 4,976 | 5.65 |
| Expired/cancelled/forfeited | — | — | — | — |
| Outstanding at end of period | 55,648 | $5.65 | 55,648 | $5.65 |
| Exercisable at end of period | 55,648 | $5.65 | 55,648 | $5.65 |
| For December 31, 2022, the options granted, outstanding and exercised have been adjusted for the 1.5309 conversion ratio utilized in the conversion of the Company from a Mutual Holding Company | ||||
Note 10 – EMPLOYEE BENEFIT PLANS (Continued)
A summary of information about stock options outstanding is as follows at December 31, 2023 and December 31, 2022:
| Weighted | ||||||
|---|---|---|---|---|---|---|
| average · Outstanding · Remaining · Exercisable | ||||||
| exercise price · shares · life (years) · shares | ||||||
| Outstanding at beginning of period | $5.65 | 55,648 | 5.0 | 55,648 | ||
| 55,648 | 55,648 | |||||
| Intrinsic value on December 31, 2023 | $474,677 | $594,323 | ||||
| Weighted | ||||||
|---|---|---|---|---|---|---|
| average · Outstanding · Remaining · Exercisable | ||||||
| exercise price · shares · life (years) · shares | ||||||
| Outstanding at beginning of period | $5.65 | 55,648 | 4.0 | 55,648 | ||
| 55,648 | 55,648 | |||||
| Intrinsic value on December 31, 2022 | $594,323 | $594,323 | ||||
The aggregate intrinsic values are presented in the preceding tables are calculated as the difference between the estimated fair value of the stock as of December 31, 2023 and December 31, 2022, and the exercise price of the options multiplied by the number of options outstanding as of the aforementioned dates.
The Company recognized$0 and $3,250 in compensation expense during the years ended December 31, 2023 and December 31, 2022, respectively, relating to the granting of stock options.
As of December 31, 2023 and December 31, 2022, there was$0 and $0, respectively, in future compensation expense associated with outstanding stock options.
Restricted Stock
In 2023, the Company granted 18,784 shares of restricted stock to Board members and certain executive officers.
A summary of the activity for the years ended December 31, 2023 and December 31, 2022 is presented below:
The Company recognized$255,000 and $253,000 in compensation expense during the years ended December 31, 2023 and December 31, 2022, respectively, relating to the granting of restricted stock.
As of December 31, 2023 and December 31, 2022, there was$151,150 and $172,800, respectively, in future compensation expense associated with restricted stock.
Restricted stock outstanding and exercised in the prior periods have been adjusted for the 1.5309 conversion ratio utilized in the Conversion of the Company from a Mutual Holding Company.
Note 10 – EMPLOYEE BENEFIT PLANS (Continued)
| Weighted | ||
|---|---|---|
| Number of | Average Grant | |
| Common | Date Fair | |
| Shares | Value/Share | |
| Restricted Stock at January 1, 2023 | 31,083 | $13.15 |
| Granted | 18,784 | 14.67 |
| Vested | (19,747) | 14.63 |
| Forfeited | — | — |
| Restricted Stock at December 31, 2023 | 30,120 | 14.30 |
| Restricted shares outstanding and exercised have been adjusted for the 1.5309 conversion ratio utilized in the conversion of the Company from a Mutual Holding Company | ||
| Weighted | ||
|---|---|---|
| Number of | Average Grant | |
| Common | Date Fair | |
| Shares | Value/Share | |
| Restricted Stock at January 1, 2022 | 21,586 | $11.80 |
| Granted | 22,718 | 14.10 |
| Vested | (13,221) | 12.59 |
| Forfeited | — | — |
| Restricted Stock at December 31, 2022 | 31,083 | 13.15 |
The Company offers benefits under the BayVanguard Bank Employee Stock Ownership Plan (the "ESOP") to employees who meet certain eligibility requirements. In connection with the offering, the ESOP trustees subscribed for 8% of the shares of the Company stock sold in the offering. The purchase was funded through a loan from the Company equal to 100% of the aggregate purchase price of the stock.
In connection with the purchase of the shares, the ESOP borrowed $7.8 million from the Company, with an interest rate of 8.50% with a twenty-year term. Total shares purchased by the ESOP was 783,918. The Company makes annual contributions to the ESOP equal to the ESOP's debt service. Shares purchased with the proceeds from the loan, that have not been allocated to employees are pledged as collateral for the loan, and held in a suspense account for future allocations to participants. Shares released from the expense account are allocated among the participants based on compensation, as defined in the ESOP documents. The ESOP shares pledged as collateral are reported as Unearned common stock held by Employee Stock Ownership Plan shares in the Company's statement of financial condition. As shares are committed to be released, the Company recognizes compensation expense equal to the current market price of the shares, and the shares become outstanding in the earnings per share calculation. The Company recognized$557,000 and $0 of ESOP expense associated with the release of the shares during the years ended December 31, 2023 and 2022, respectively.
The number of shares committed to be released per year is 39,196 thru 2041, and 39,194 in 2042.
The following table presents share information held by the ESOP:
| (amounts in thousands, except fair value of unallocated shares) | 2023 | 2022 |
|---|---|---|
| Allocated shares | — | — |
| Shares committed to be released | 39,196 | — |
| Unallocated shares (suspense shares) | 744,722 | — |
| Total shares | 783,918 | — |
| Fair value of unallocated shares | $10,560,158 | $— |
Note 11 – Regulatory Matters
The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possible additional discretionary actions by the regulators that, if undertaken, could have a direct material effect on the Company's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank's assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank's capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
The Basel III Capital Rules became effective for the Bank on January 1, 2015 (subject to a phase-in period for certain provisions). Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios (set forth in the table below) of Common Equity Tier 1 capital, Tier 1 capital, and Total capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to adjusted quarterly average assets (as defined).
In connection with the adoption of the Basel III Capital Rules, the Bank elected to opt-out of the requirement to include accumulated other comprehensive income in Common Equity Tier 1 capital. Common Equity Tier 1 capital for the Bank is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities and subject to transition provisions.
Insured depository institutions are required to meet the following in order to qualify as "well capitalized:" (1) a common equity Tier 1 risk-based capital ratio of 6.5%; (2) a Tier 1 risk-based capital ratio of 8%; (3) a total risk-based capital ratio of 10%; and (4) a Tier 1 leverage ratio of 5%.
The maintenance of a capital conservation buffer of 2.5% is also required. The Basel III Capital Rules also provide for a "countercyclical capital buffer" that is applicable to only certain covered institutions and does not have any current applicability to the Bank. The aforementioned capital conservation buffer is designed to absorb losses during periods of economic stress. Banking institutions with a ratio of Common Equity Tier 1 capital to risk-weighted assets above the minimum but below the conservation buffer (or below the combined capital conservation buffer and countercyclical capital buffer, when the latter is applied) will face constraints on dividends, equity repurchases, and compensation based on the amount of the shortfall.
Note 11 – Regulatory Matters (Continued)
The following table presents the Bank's capital position based on the financial statements:
| To be well | ||||||
|---|---|---|---|---|---|---|
| capitalized under | ||||||
| For capital · prompt corrective | ||||||
| Actual | adequacy purposes | action provisions | ||||
| December 31, 2023 | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| (dollars in thousands) | ||||||
| Tier 1 Leverage ratio | $162,125 | 18.50% | $35,055 | 4.00% | $43,819 | 5.00% |
| Tier 1 capital (to risk-weighted assets) | $162,125 | 24.00% | $40,523 | 6.00% | $54,031 | 8.00% |
| Common Equity Tier 1 Capital Ratio (to risk-weighted assets) | $162,125 | 24.00% | $30,393 | 4.50% | $43,900 | 6.50% |
| Total Capital ratio (to risk-weighted assets) | $170,571 | 25.26% | $54,031 | 8.00% | $67,539 | 10.00% |
| Tier 1 Leverage ratio | $109,939 | 13.39% | $32,845 | 4.00% | $41,057 | 5.00% |
| Tier 1 capital (to risk-weighted assets) | $109,939 | 16.76% | $39,361 | 8.50% | $52,482 | 8.00% |
| Common Equity Tier 1 Capital Ratio (to risk-weighted assets) | $109,939 | 16.76% | $29,521 | 7.00% | $42,642 | 6.50% |
| Total Capital ratio (to risk-weighted assets) | $113,757 | 17.34% | $52,482 | 10.50% | $65,602 | 10.00% |
As of December 31, 2023, the most recent notification from the Federal Deposit Insurance Corporation categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain ratios as set forth in the table. There have been no conditions or events since that notification that management believes have changed the Bank's category.
The Federal Deposit Insurance Corporation, through formal or informal agreement, has the authority to require an institution to maintain higher capital ratios than those provided by statute, to be categorized as well capitalized under the regulatory framework for prompt corrective action.
The Bank was allowed a special bad debt deduction at various percentages of otherwise taxable income for various years through December 1, 1987. If the amounts, which qualified as deductions for federal income tax purposes prior to December 31, 1987, are later used for purposes other than to absorb loan losses, including distributions in liquidations, they will be subject to federal and state income tax at the then current corporate rate. Retained earnings at December 31, 2023 and December 31, 2022 included$1.5 million for which no provision for income tax has been provided. The unrecorded deferred income tax liability on the above amount was approximately$413,000.
Federal regulations impose limitations upon all capital distributions by an insured depository institution, including cash dividends, payments to repurchase its shares and payments to shareholders of another institution in a cash-out merger. Under the regulations, an application to and prior approval of the Federal Deposit Insurance Corporation is required prior to any capital distribution if the institution does not meet the criteria for "expedited treatment" of applications under Federal Deposit Insurance Corporation regulations (i.e., generally, examination and Community Reinvestment Act ratings in the two top categories), the total capital distributions for the calendar year exceed net income for that year plus the amount of retained net income for the preceding two years, the institution would be undercapitalized following the distribution or the distribution would otherwise be contrary to a statute, regulation or agreement with the Federal Deposit Insurance Corporation.
Note 11 – Regulatory Matters (Continued)
Banks are required to carry noninterest-bearing cash reserves at specified percentages of deposit balances. The Bank's normal amount of cash on hand and on deposit with other banks is sufficient to satisfy the reserve requirements.
Note 12– Income Taxes
The income tax provision consisted of the following for the years ended December 31, 2023 and December 31, 2022:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| (dollars in thousands) | ||
| Current expense | ||
| Federal | $3,185 | $2,466 |
| State | 1,523 | 1,255 |
| Total Current Expense | 4,708 | 3,721 |
| Deferred expense | 207 | 308 |
| Income tax expense | $4,915 | $4,029 |
Note 12– Income Taxes(Continued)
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at December 31, 2023 and December 31, 2022 are presented below:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| (dollars in thousands) | ||
| Deferred tax assets | ||
| Deferred compensation | $689 | $715 |
| Allowance for credit losses | 2,425 | 1,061 |
| Merger fair value adjustments | 1,587 | 2,497 |
| Goodwill impairment | — | — |
| Foreclosed real estate write-downs and deferred gain | 7 | 273 |
| Stock grants | 78 | — |
| Net operating loss carryover | 6,556 | 7,011 |
| Non-accrual interest | 260 | 66 |
| Other | 1,377 | 1,526 |
| Total deferred tax assets | 12,979 | 13,149 |
| Deferred tax liabilities | ||
| Prepaid expenses | 220 | 145 |
| Core deposit intangible | 278 | 329 |
| Depreciation | 3,512 | 3,562 |
| Total deferred tax liabilities | 4,010 | 4,036 |
| Total deferred tax assets, net | $8,969 | $9,113 |
The amount computed by applying the statutory federal income tax rate to income before income tax provision is different than the taxes provided for the following reasons:
| December 31, 2023 · December 31, 2022 | ||||
|---|---|---|---|---|
| Percent of | Percent of | |||
| Amount | pretax income | Amount | pretax income | |
| (dollars in thousands) | ||||
| Statutory federal income tax rate | $3,909 | 21.0% | $3,262 | 22.4% |
| State tax, net of federal income tax provision | 1,261 | 6.8 | 1,018 | 7.0 |
| Tax exempt income | (142) | (0.8) | (787) | (5.4) |
| Nondeductible merger expenses | (3) | 0.0 | 373 | 2.6 |
| Other | (110) | (0.6) | 163 | 1.1 |
| Income Tax Expense | $4,915 | 26.4% | $4,029 | 27.7% |
Note 13 – Related-Party Transactions
The Bank has had, and may be expected to have in the future, banking transactions in the ordinary course of business with directors, officers, their immediate families and affiliated companies (commonly referred to as related parties), on the same terms including interest rates and collateral, as those prevailing at the time for comparable transactions with others. The following table presents a summary of the activity of loans receivable from related parties during the years ended December 31, 2023 and December 31, 2022:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| (dollars in thousands) | ||
| Balance, beginning | $17 | $37 |
| Advances | — | — |
| New related party | 96 | — |
| Less: retired directors | — | — |
| Repayments | (17) | (20) |
| Balance, ending | $96 | $17 |
Note 13 – Related-Party Transactions (Continued)
Deposits of related parties totaled$1.8 million and $1.9 million as of December 31, 2023 and December 31, 2022, respectively.
The Company entered into an operating lease agreement with a related party and paid $20,000 in lease payments in the year ended December 31, 2023.
The following table shows the future operating lease payments due by year.
| Amount | |
|---|---|
| Year ending December 31, | (dollars in thousands) |
| 2024 | $48 |
| 2025 | 50 |
| 2026 | 51 |
| 2027 | 53 |
| 2028 | 55 |
| Thereafter | 271 |
| Total | $528 |
Note 14 – Leasing Arrangements
The Company leases real estate properties for a portion of its network of bank branches. All of the Company’s leases are currently classified as operating.
The following table shows the operating lease right of use assets and operating lease liabilities as of December 31, 2023 and 2022:
| Consolidated Balance | |||||
|---|---|---|---|---|---|
| Sheet classification · December 31, 2023 · December 31, 2022 | |||||
| (dollars in thousands) | |||||
| Operating lease right of use asset | Other assets | $1,128 | $617 | ||
| Operating lease liabilities | Other liabilities | $1,162 | $645 | ||
| Other information related to leases: | |||||
| Weighted average remaining lease term of operating leases | 5.5 years | 3.9 years | |||
| Weighted average discount rate of operating leases | 4.26% | 3.74% | |||
| Cash paid for amounts included in the measurement of lease liabilities | $197,000 | $220,000 | |||
Operating lease costs included in occupancy expense in the Consolidated Statement of Income for the years ended December 31, 2023 and December 31, 2022 were$259,000 and $273,000, respectively.
Future undiscounted lease payments for operating leases, including those option years for which the Company is reasonably certain to renew, are as follows:
| Amount | |
|---|---|
| Year ending December 31, | (dollars in thousands) |
| 2024 | $243 |
| 2025 | 464 |
| 2026 | 127 |
| 2027 | 64 |
| 2028 | 64 |
| Thereafter | 229 |
| Total undiscounted lease payments | 1,191 |
| Less: imputed interest | (29) |
| Present value of operating lease liabilities | $1,162 |
Note 14 – Leasing Arrangements(Continued)
The Company leased office space to a non-related third party and received rental income of $163,000 for the year ended December 31, 2023.
The following table shows the future operating lease payments due to be received by year.
| Amount | |
|---|---|
| Year ending December 31, | (dollars in thousands) |
| 2024 | $168 |
| 2025 | 173 |
| 2026 | 178 |
| 2027 | 183 |
| 2028 | 189 |
| Thereafter | 813 |
| Total | $1,704 |
Note 15 – Contingencies
Various legal claims arise from time to time in the normal course of business, which, in the opinion of management, after consultation with legal counsel, will have no material effect on the Company's consolidated financial position or results of operations.
Note 16 – Fair Value Measurements
The estimated fair values of the Bank's financial instruments are summarized below. The fair values are estimates derived primarily from present value techniques and may not be indicative of the net realizable or liquidation values. The calculation of estimated fair values is based on market conditions at a specific point in time and may not reflect current or future fair values.
Accounting standards establish a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
The three levels of the fair value hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported with little or no market activity).
An asset or liability's level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
Assets measured at fair value on a recurring basis by level within the fair value hierarchy used at December 31, 2023 and December 31, 2022, are as follows:
| Level 1 · Level 2 · Level 3 | ||||
|---|---|---|---|---|
| Quoted prices · Significant · Significant | ||||
| in active · other · other | ||||
| markets for · observable · unobservable | ||||
| December 31, 2023 | Total | identical assets | inputs | inputs |
| (dollars in thousands) | ||||
| Securities available for sale | ||||
| Agency securities | $4,723 | $— | $4,723 | $— |
| Corporate securities | 1,418 | — | 1,418 | — |
| Mortgage-backed securities | 28,640 | — | 28,640 | — |
| $34,781 | $— | $34,781 | $— | |
| Securities available for sale | ||||
| Corporate securities | $1,932 | $— | $1,932 | $— |
| Mortgage-backed securities | 31,102 | — | 31,102 | — |
| $33,034 | $— | $33,034 | $— | |
The following valuation techniques were used to measure the fair value of assets in the table above on a recurring basis as of December 31, 2023 and December 31, 2022.
Securities available for sale- The fair values of securities available for sale were based on available market pricing for the securities. We rely on third party brokers to obtain and provide us with this market pricing from a definitive security pricing source.
Assets measured at fair value on a nonrecurring basis by level within the fair value hierarchy used at December 31, 2023 and December 31, 2022, are as follows:
| Level 1 · Level 2 · Level 3 | ||||
|---|---|---|---|---|
| Quoted prices · Significant · Significant | ||||
| in active · other · other | ||||
| markets for · observable · unobservable | ||||
| December 31, 2023 · identical assets · inputs · inputs | ||||
| (dollars in thousands) | ||||
| Foreclosed real estate and repossessed assets | 170 | — | — | 170 |
| $10,724 | $— | $— | $10,724 | |
| Foreclosed real estate and repossessed assets | 1,987 | — | — | 1,987 |
| $8,336 | $— | $— | $8,336 | |
The following valuation techniques were used to measure the fair value of assets in the tables above on a nonrecurring basis as of December 31, 2023 and December 31, 2022.
Individually evaluated loans- Loans included in the table have been measured for impairment generally based on the fair value of the loan's collateral. A loan is considered to be collateral dependent when, based on current information and events, the Company expects repayment of the financial assets to be provided substantially through the operation or sale of the collateral and the Company has determined that the borrower is experiencing financial difficulty as of the measurement date. For real estate loans, the fair value of the loan's collateral is determined by a third party appraisal, which is then adjusted for the estimated selling and closing costs related to liquidation of the collateral (typically 10% of the appraised value). For non real estate loans, the fair value of the loan's collateral may be determined using an appraisal, net book value per the borrower's financial statements, or aging reports, adjusted based on management's knowledge, changes in market conditions, and management's expertise and knowledge of the customer and customer's business. Fair value was determined based upon a discounted cash flow from the expected proceeds of the underlying collateral. These loans are included as Level 3 fair value, based upon the lowest level of input that is significant to the fair value measurements. The fair value consists of the loan balance reduced by any specific impairment reserve.
There were no transfers in or out of the Level 3 category after the loans were classified as impaired loans.
Foreclosed real estate and repossessed assets -Fair value of foreclosed assets was based on the Company's appraisal of the property less costs to sell. This value was determined from a current industry standard appraisal guide based on the value of similar properties adjusted for factors including condition and location of property.
Changes in the balance of foreclosed real estate and repossessed assets during the years ended December 31, 2023 and December 31, 2022, were as follows:
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| (dollars in thousands) | ||
| Beginning of period balance | $1,987 | $1,987 |
| Improvements and additions | 57 | — |
| Proceeds from sale | (2,583) | — |
| Gain (loss) on sale | 709 | — |
| End of period balance | $170 | $1,987 |
At December 31, 2023 and December 31, 2022, the Company had$174,000 and $114,000 in residential mortgages in the process of foreclosure.
The following methods and assumptions were used by the Company in estimating the fair values of financial instruments:
Cash and Cash Equivalents
The carrying amounts of cash and cash equivalents approximate fair value.
Time Deposits in Other Banks
The fair value of time deposits in other banks is estimated using the rates currently available for deposits of similar remaining maturities.
Investment Securities
Fair values for securities, excluding Federal Home Loan Bank stock, are based on available market prices. The carrying amount of Federal Home Loan Bank stock approximates fair value based on the redemption provisions of the Federal Home Loan Bank.
Loans Receivable
The fair value of loans receivable were determined using an exit price methodology as prescribed by ASC 820. The exit price estimation of fair value is based on the present value of the expected cash flows. The projected cash flows are based on the contractual terms of the loans, adjusted for prepayments and use of a discount rate based on the relative risk of the cash flows, taking into account the loan type, maturity of the loan, liquidity risk, servicing costs, and a required return on debt and capital.
The Company follows ASC Topic 820, Fair Value Measurements which provides a framework for measuring and disclosing fair value under generally accepted accounting principles. ASC Topic 820 requires disclosures about the fair value of assets and liabilities recognized in the balance sheet in periods subsequent to initial recognition, whether the measurements are made on a recurring basis or on a nonrecurring basis. ASC Topic 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
Deposits
The fair values disclosed for demand deposits (e.g., interest and noninterest checking, savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on such certificates to a schedule of aggregated expected monthly maturities on these deposits.
Advances from the Federal Home Loan Bank of Atlanta
The fair value of advances is estimated discounting the contractual cash flows using rates currently offered for advances with similar terms and remaining maturities.
Off-Balance Sheet Credit Related Instruments
Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing. The fair values of these instruments were not significant at December 31, 2023 and December 31, 2022.
The following table summarizes the carrying amounts and fair values of financial instruments at December 31, 2023 and December 31, 2022:
| December 31, 2023 · December 31, 2022 | |||||
|---|---|---|---|---|---|
| Fair value | Carrying | Fair | Carrying | Fair | |
| hierarchy | amount | value | amount | value | |
| (dollars in thousands) | |||||
| Financial assets | |||||
| Cash and cash equivalents | Level 1 | $73,742 | $73,742 | $68,652 | $68,652 |
| Securities held to maturity | Level 2 | 10,209 | 9,206 | 10,461 | 9,906 |
| Securities available for sale | Level 2 | 34,781 | 34,781 | 33,034 | 33,034 |
| Federal Home Loan Bank of Atlanta stock | Level 2 | 626 | 626 | 977 | 977 |
| Loans receivable | Level 3 | 696,248 | 686,879 | 659,131 | 639,027 |
| Accrued interest receivable | Level 2 | 3,279 | 3,279 | 2,952 | 2,952 |
| Financial liabilities | |||||
| Deposits | Level 3 | $634,120 | $631,720 | $684,618 | $551,348 |
| FHLB Borrowings | Level 3 | — | — | 12,000 | 11,976 |
| Subordinated Debentures | Level 3 | 37,251 | 31,018 | 37,039 | 33,595 |
| Accrued interest payable | Level 2 | 193 | 193 | 110 | 110 |
Note 17 – Condensed Financial Information (Parent Company Only)
Information as to the financial position of BV Financial, Inc. and its results of operations and cash flows as of and for the years ended December 31, 2023 and December 31, 2022, are summarized below.
| Statement of Financial Condition (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Assets | ||
| Cash | $45,625 | $3,820 |
| Equity investment | 256 | 221 |
| ESOP loan receivable | 7,328 | — |
| Investment in subsidiary | 175,366 | 123,436 |
| Goodwill | 6,326 | 6,326 |
| Other assets | 1,491 | 1,056 |
| Total Assets | $236,392 | $134,859 |
| Liabilities and Stockholders Equity | ||
| Borrowings | 37,251 | 37,039 |
| Other Liabilities | 76 | 69 |
| Total Liabilities | 37,327 | 37,108 |
| Total Stockholders' Equity | 199,065 | 97,751 |
| Total Liabilities & Stockholders Equity | $236,392 | $134,859 |
| Statement of Income | December 31, 2023 | December 31, 2022 |
|---|---|---|
| (dollars in thousands) | ||
| Interest income | $285 | $— |
| Cash dividends from subsidiary | 3,750 | 1,900 |
| Equity security valuation adjustment | 29 | (28) |
| Total interest and dividend income | 4,064 | 1,872 |
| Interest Expense | 2,165 | 2,062 |
| Net interest and dividend income | 1,899 | (190) |
| Noninterest income | 8 | — |
| Noninterest expense | 229 | 111 |
| Income (loss) before tax | 1,678 | (301) |
| Income tax benefit | 436 | 462 |
| Income (loss) before equity in net income of subsidiary | 2,114 | 161 |
| Equity in undistributed net income of subsidiary | 11,593 | 10,363 |
| Net Income | $13,707 | $10,524 |
Note 17 – Condensed Financial Information (Parent Company Only)(Continued)
| Statements of Cash Flows (dollars in thousands) | December 31, 2023 | December 31, 2022 |
|---|---|---|
| Cash flows from operating activities | ||
| Net income | $13,707 | $10,524 |
| Adjustments to reconcile net income to net cash used by operating activities | ||
| Equity in net income of subsidiary | (11,593) | (10,363) |
| Amortization of debt issuance costs and debt fair value adjustments | 212 | 211 |
| Non-cash income-Equity security valuation adjustment | (35) | 28 |
| (Decrease) in other assets | (436) | (463) |
| Increase in other liabilities | 7 | 32 |
| Net cash provided by (used in) operating activities | 1,862 | (31) |
| Cash flows from investing activities | ||
| Net (increase) in loans | (7,328) | — |
| Investment in Equity Securities | — | (250) |
| Net cash used in investing activities | (7,328) | (250) |
| Cash flows from financing activities | ||
| Issuance of common stock funded by stock offering | 97,990 | — |
| Offering costs | (3,248) | — |
| Investment in Bank from stock offering | (47,471) | — |
| Stock options exercised | — | 28 |
| Net cash provided by financing activities | 47,271 | 28 |
| Increase (decrease) in cash and cash equivalents | 41,805 | (253) |
| Cash and cash equivalents at beginning of period | 3,820 | 4,073 |
| Cash and cash equivalents at end of period | $45,625 | $3,820 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.