Farmers Merchants Bancshares Inc
For the period ended Mar 31, 2024. Filed May 14, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2024 · Filed May 14, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 1. Financial Statements
Consolidated Balance Sheets
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 * | |
| (Unaudited) | ||
| Assets | ||
| Cash and due from banks | $25,375,049 | $44,404,473 |
| Federal funds sold and other interest-bearing deposits | 258,181 | 285,864 |
| Cash and cash equivalents | 25,633,230 | 44,690,337 |
| Certificates of deposit in other banks | 100,000 | 100,000 |
| Securities available for sale, at fair value | 162,126,265 | 164,084,673 |
| Securities held to maturity, at amortized cost less allowance for credit losses of $31,670 and $35,627 | 20,198,804 | 20,163,622 |
| Equity security, at fair value | 507,743 | 507,130 |
| Restricted stock, at cost | 920,900 | 863,500 |
| Loans, less allowance for credit losses of $4,317,837 and $4,285,247 | 537,080,607 | 523,308,044 |
| Premises and equipment, net | 7,282,487 | 6,583,452 |
| Accrued interest receivable | 2,235,859 | 2,180,734 |
| Deferred income taxes, net | 8,436,251 | 8,312,482 |
| Other real estate owned, net | 1,242,365 | 1,242,365 |
| Bank owned life insurance | 15,021,074 | 14,930,754 |
| Goodwill and other intangibles, net | 7,032,342 | 7,034,424 |
| Other assets | 6,775,313 | 5,939,309 |
| $794,593,240 | $799,940,826 | |
| Liabilities and Stockholders' Equity | ||
| Deposits | ||
| Noninterest-bearing | $115,416,221 | $115,284,706 |
| Interest-bearing | 540,561,366 | 565,678,145 |
| Total deposits | 655,977,587 | 680,962,851 |
| Securities sold under repurchase agreements | 5,600,380 | 6,760,493 |
| Federal Home Loan Bank of Atlanta advances | 5,000,000 | 5,000,000 |
| Federal Reserve Bank advances | 54,000,000 | 33,000,000 |
| Long-term debt, net of issuance costs | 12,741,562 | 13,212,378 |
| Accrued interest payable | 1,404,170 | 1,482,773 |
| Other liabilities | 6,792,739 | 7,344,040 |
| 741,516,438 | 747,762,535 | |
| Stockholders' equity | ||
| Common stock, par value $.01 per share, authorized 5,000,000 shares; issued and outstanding 3,116,966 shares in 2024 and 2023 | 31,170 | 31,170 |
| Additional paid-in capital | 30,402,618 | 30,398,080 |
| Retained earnings | 40,653,172 | 39,433,185 |
| Accumulated other comprehensive loss | (18,010,158) | (17,684,144) |
| 53,076,802 | 52,178,291 | |
| $794,593,240 | $799,940,826 | |
- Derived from audited consolidated financial statements
- 3 -
Consolidated Statements of Income
| Three months ended | ||
|---|---|---|
| March 31, | ||
| 2024 | 2023 | |
| Interest income | ||
| Loans, including fees | $6,881,911 | $6,045,548 |
| Investment securities - taxable | 1,579,066 | 805,707 |
| Investment securities - tax exempt | 136,778 | 139,844 |
| Federal funds sold and other interest earning assets | 468,307 | 61,430 |
| Total interest income | 9,066,062 | 7,052,529 |
| Interest expense | ||
| Deposits | 3,100,926 | 1,034,851 |
| Securities sold under repurchase agreements | 23,009 | 4,338 |
| Federal Home Loan Bank advances | 12,588 | 204,447 |
| Federal Reserve Bank advances | 621,683 | 263 |
| Long-term debt | 133,600 | 151,562 |
| Total interest expense | 3,891,806 | 1,395,461 |
| Net interest income | 5,174,256 | 5,657,068 |
| Recovery of credit losses | - | (270,000) |
| Net interest income after recovery of credit losses | 5,174,256 | 5,927,068 |
| Noninterest income | ||
| Service charges on deposit accounts | 194,674 | 186,707 |
| Mortgage banking income | 4,951 | 25,293 |
| Bank owned life insurance income | 90,321 | 83,105 |
| Fair value adjustment on equity security | (3,541) | 5,767 |
| Gain on insurance proceeds | 142,794 | - |
| Other fees and commissions | 75,216 | 81,542 |
| Total noninterest income | 504,415 | 382,414 |
| Noninterest expense | ||
| Salaries | 1,976,187 | 1,876,444 |
| Employee benefits | 606,313 | 594,057 |
| Occupancy | 246,327 | 214,116 |
| Furniture and equipment | 242,421 | 239,727 |
| Other | 1,041,219 | 833,091 |
| Total noninterest expense | 4,112,467 | 3,757,435 |
| Income before income taxes | 1,566,204 | 2,552,047 |
| Income taxes | 346,217 | 651,196 |
| Net income | $1,219,987 | $1,900,851 |
| Earnings per share - basic | $0.39 | $0.62 |
| Earnings per share - diluted | $0.39 | $0.62 |
- 4 -
Consolidated Statements of Comprehensive Income
| Three Months Ended | ||
|---|---|---|
| March 31, | ||
| 2024 | 2023 | |
| Net income | $1,219,987 | $1,900,851 |
| Other comprehensive (loss) income, net of income taxes: | ||
| Total unrealized (loss) gain on investment securities available for sale | (1,574,213) | 2,187,186 |
| Income tax benefit (expense) | 433,185 | (601,859) |
| Net unrealized (loss) gain on investment securities available for sale | (1,141,028) | 1,585,327 |
| Total unrealized gain (loss) on derivatives | 1,124,429 | (213,521) |
| Income tax (expense) benefit | (309,415) | 58,756 |
| Net unrealized gain (loss) on derivatives | 815,014 | (154,765) |
| Total other comprehensive (loss) income | (326,014) | 1,430,562 |
| Total comprehensive income | 893,973 | 3,331,413 |
- 5 -
Consolidated Statements of Changes in Stockholders’ Equity
Three months Ended March 31, 2024 and 2023
| Additional · Accumulated other · Total | ||||||
|---|---|---|---|---|---|---|
| Common stock · paid-in · Retained · comprehensive · stockholders' | ||||||
| Shares | Par value | capital | earnings | income (loss) | equity | |
| Balance, December 31, 2022 | 3,071,214 | $30,712 | $29,549,914 | $35,300,166 | $(17,105,829) | $47,774,963 |
| Net income | - | - | - | 1,900,851 | - | 1,900,851 |
| Other comprehensive income | - | - | - | - | 1,430,562 | 1,430,562 |
| Reclassification due to the adoption of ASU 2016-13 | - | - | - | (341,392) | - | (341,392) |
| Dividend adjustment | - | - | - | (7,843) | - | (7,843) |
| Balance, March 31, 2023 | 3,071,214 | $30,712 | $29,549,914 | $36,851,782 | $(15,675,267) | $50,757,141 |
| Balance, December 31, 2023 | 3,116,966 | $31,170 | $30,398,080 | $39,433,185 | $(17,684,144) | $52,178,291 |
| Net income | - | - | - | 1,219,987 | - | 1,219,987 |
| Stock-based compensation | - | - | 4,538 | - | - | 4,538 |
| Other comprehensive loss | - | - | - | - | (326,014) | (326,014) |
| Balance, March 31, 2024 | 3,116,966 | $31,170 | $30,402,618 | $40,653,172 | $(18,010,158) | $53,076,802 |
- 6 -
Consolidated Statements of Cash Flows
| Three Months Ended March 31, | 2024 | 2023 |
|---|---|---|
| Reconciliation of net income to net cash provided by operating activities | ||
| Net income | $1,219,987 | $1,900,851 |
| Adjustments to reconcile net income to net cash provided by operating activities | ||
| Depreciation and amortization | 130,019 | 127,908 |
| Recovery of credit losses | - | (270,000) |
| (Accretion) amortization of right of use asset | 659 | (927) |
| Equity security dividends reinvested | (4,153) | (2,900) |
| Unrealized loss (gain) on equity security | 3,541 | (5,767) |
| Gain on sale of premises and equipment | - | (9,000) |
| Gain on insurance proceeds | (142,794) | - |
| Loss (gain) on fair value hedge | 11,529 | (34,113) |
| Stock based compensation | 4,538 | - |
| Amortization of debt issuance costs | 1,406 | 1,406 |
| Amortization of premiums and (accretion of discounts), net | (236,259) | (808) |
| Bank owned life insurance cash surrender value | (90,320) | (83,105) |
| Increase (decrease) in | ||
| Deferred loan fees and costs, net | (16,793) | (12,202) |
| Accrued interest payable | (78,603) | 371,097 |
| Other liabilities | (276,084) | (249,840) |
| Decrease (increase) in | ||
| Mortgage loans held for sale | - | 428,355 |
| Accrued interest receivable | (55,125) | 76,470 |
| Other assets | 12,733 | (86,736) |
| Net cash provided by operating activities | 484,281 | 2,150,689 |
- 7 -
Consolidated Statements of Cash Flows
| Three Months Ended March 31, | 2024 | 2023 |
|---|---|---|
| Cash flows from investing activities | ||
| Proceeds from maturity and call of securities | ||
| Available for sale | 3,854,141 | 2,615,824 |
| Purchase of securities | ||
| Available for sale | (3,269,141) | - |
| Loans made to customers, net of principal collected | (13,779,297) | (4,020,500) |
| Redemption (purchase) of stock in FHLB of Atlanta | (57,400) | 425,000 |
| Proceeds from sale of premises and equipment | - | 9,000 |
| Proceeds from insurance | 142,794 | - |
| Purchases of premises, equipment and software | (816,971) | (27,243) |
| Net cash used in investing activities | (13,925,874) | (997,919) |
| Cash flows from financing activities | ||
| Net increase (decrease) in | ||
| Noninterest-bearing deposits | 131,515 | 647,093 |
| Interest-bearing deposits | (25,114,694) | 13,081,095 |
| Securities sold under repurchase agreements | (1,160,113) | (2,098,076) |
| Federal Home Loan Bank of Atlanta advances | - | (10,000,000) |
| Federal Reserve Bank advances | 21,000,000 | - |
| Long-term debt principal payments | (472,222) | (472,222) |
| Dividends paid, net of reinvestments | - | (7,843) |
| Net cash (used in) provided by financing activities | (5,615,514) | 1,150,047 |
| Net (decrease) increase in cash and cash equivalents | (19,057,107) | 2,302,817 |
| Cash and cash equivalents at beginning of period | 44,690,337 | 7,263,537 |
| Cash and cash equivalents at end of period | $25,633,230 | $9,566,354 |
| Supplemental disclosure of cash flow information: | ||
| Cash paid during the period for interest | $3,969,006 | $1,051,398 |
| Cash paid during the period for income taxes | - | - |
| Supplemental disclosure of non-cash transactions: | ||
| Net unrealized (loss) gain on securities available for sale | (1,574,213) | 2,187,186 |
| Additions to right of use assets | 704,577 | - |
- 8 -
Notes to Consolidated Financial Statements
| 1. | Principles of consolidation |
The consolidated financial statements include the accounts of Farmers and Merchants Bancshares, Inc. and its wholly owned subsidiaries, Farmers and Merchants Bank (the “Bank”), and Series Protected Cell FCB-4 (the “Insurance Subsidiary”), andone subsidiary of the Bank, Reliable Community Financial Services, Inc. The Insurance Subsidiary is a series investment,100% owned by Farmers and Merchants Bancshares, Inc. in First Community Bankers Insurance Co., LLC, a Tennessee “series” limited liability company and licensed property and casualty insurance company. Intercompany balances and transactions, including insurance premium paid by the Bank that were received by the Insurance Subsidiary through an intermediary, have been eliminated.
As used in these notes, the terms the “Company”, “we”, “us”, or “our” refer to Farmers and Merchants Bancshares, Inc. and, unless the context clearly suggests otherwise, its consolidated subsidiaries.
| 2. | Basis of Presentation |
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the instructions to Form10-Q and Rule8-03 of Regulation S-X. Accordingly, they donot include all of the disclosures required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments necessary for a fair presentation of the results of operations for the interim periods have been made. Such adjustments were normal and recurring in nature. The results of operations for thethree month period ended* March 31, 2024donot* necessarily reflect the results that* maybe expected for the fiscal year ending December 31, 2024or any future interim period. The consolidated financial statements should be read in conjunction with the audited consolidated financial statements and related notes for the year ended December 31, 2023,which are included in Farmers and Merchants Bancshares, Inc.’s Annual Report on Form10*-K for the year ended* December 31, 2023*that was filed with the Securities and Exchange Commission (the “SEC”).
Recent Accounting Pronouncements
In* November 2023,the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”)2023-07, “Segment Reporting (Topic280*): Improvements to Reportable Segment Disclosures.” The amendments in this ASU are intended to improve reportable segment disclosure requirements primarily through enhanced disclosures about significant segment expenses. This ASU requires disclosure of significant segment expenses that are regularly provided to the chief operating decision mark (“CODM”), an amount for other segments items by reportable segment and a description of its composition, all annual disclosures required by FASB ASU Topic280 in interim periods as well, and the title and position of the CODM and how the CODM uses the reported measures. Additionally, this ASU requires that at leastone of the reported segment profit and loss measures should be the measure that is most consistent with the measurement principles used in an entity’s consolidated financial statements. Lastly, this ASU requires public business entities with a single reportable segment to provide all disclosures required by these amendments in this ASU and all existing segment disclosures in Topic280. This ASU is effective for fiscal years beginning after* December 15, 2023,and interim periods within fiscal years beginning after December 15, 2024.Early adoption is permitted. The amendments should be applied retrospectively. The Company doesnot* expect that the adoption of ASU2023-07 will have a material impact on its consolidated financial statements.
-9 -
| 2. | Basis of Presentation (continued) |
In* December 2023,the FASB issued ASU2023*-09, “Income Taxes (Topic740): Improvements to Income Tax Disclosures.” The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater thanfive percent of the amount computed by multiplying pretax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater thanfive percent of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after* December 15, 2024.Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective application is permitted. The Company doesnot* expect that the adoption of ASU2023-09 will have a material impact on its consolidated financial statements.
The accounting policies adopted by management are consistent with authoritative GAAP and are consistent with those followed by our peers.
Summary of Significant Accounting Policies
There have beenno changes to significant accounting policies since the Company’s Annual Report on Form10-K for the year ended* December 31, 2023*was issued.
- 10 -
| 3. | Investment Securities |
Investments in debt securities are summarized as follows:
| Amortized · Unrealized · Unrealized · Fair · Allowance for · Net Carrying | ||||||||
|---|---|---|---|---|---|---|---|---|
| March 31, 2024 · cost · gains · losses · value · Credit Losses · Amount | ||||||||
| Available for sale | ||||||||
| State and municipal | $500,000 | $ | - | $18,070 | $481,930 | $ | - | $481,930 |
| SBA pools | 754,309 | 1,284 | 9,574 | 746,019 | - | 746,019 | ||
| Corporate bonds | 9,343,965 | - | 1,193,412 | 8,150,553 | - | 8,150,553 | ||
| Mortgage-backed securities | 175,890,767 | 573,939 | 23,716,943 | 152,747,763 | - | 152,747,763 | ||
| $186,489,041 | $575,223 | $24,937,999 | $162,126,265 | $ | - | $162,126,265 | ||
| Held to maturity | ||||||||
| State and municipal | $20,230,474 | $25,167 | $1,280,219 | $18,975,422 | $31,670 | $20,198,804 | ||
| Amortized · Unrealized · Unrealized · Fair · Allowance for · Net Carrying | ||||||||
|---|---|---|---|---|---|---|---|---|
| December 31, 2023 · cost · gains · losses · value · Credit Losses · Amount | ||||||||
| Available for sale | ||||||||
| State and municipal | $500,000 | $ | - | $15,192 | $484,808 | $ | - | $484,808 |
| SBA pools | 776,686 | 1,160 | 11,136 | 766,710 | - | 766,710 | ||
| Corporate bonds | 9,853,988 | - | 1,283,559 | 8,570,429 | - | 8,570,429 | ||
| Mortgage-backed securities | 175,742,562 | 1,025,623 | 22,505,459 | 154,262,726 | - | 154,262,726 | ||
| $186,873,236 | $1,026,783 | $23,815,346 | $164,084,673 | $ | - | $164,084,673 | ||
| Held to maturity | ||||||||
| State and municipal | $20,199,249 | $39,537 | $1,175,565 | $19,063,221 | $35,627 | $20,163,622 | ||
The allowance for credit losses on held-to-maturity securities is a contra-asset valuation account that is deducted from the amortized cost basis of held-to-maturity securities to present the net amount expected to be collected. Management measures expected credit losses on held-to-maturity securities on a collective basis by major security type with each type sharing similar risk characteristics, and considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. With regard to securities issued by states and political subdivisions, management considers (i) issuer bond ratings, (ii) historical loss rates for given bond ratings, (iii) whether issuers continue to make timely principal and interest payments under the contractual terms of the securities, and (iv) internal forecasts. Unrated bonds were underwritten similar to commercial loans and the financial condition of the issuer is monitored periodically. Expected credit losses on commercial loans are applied to unrated bonds.
-11 -
| 3. | Investment Securities (continued) |
The following table summarizes Moody's and/or Standard & Poor's bond ratings (the Company’s primary credit quality indicators) for our portfolio of held-to-maturity securities issued by states and political subdivisions as of* March 31, 2024and December 31, 2023*at amortized cost:
| March 31, 2024 | December 31, 2023 | |
|---|---|---|
| AAA | $2,790,036 | $2,785,955 |
| AA | 10,455,537 | 10,434,388 |
| A | 3,812,546 | 3,808,365 |
| BAA | 252,113 | 250,661 |
| Not rated | 2,920,242 | 2,919,880 |
| Total | $20,230,474 | $20,199,249 |
Historical loss rates associated with securities having similar grades as those in our portfolio have generallynot been significant. Furthermore, as of* March 31, 2024,there wereno* past due principal or interest payments associated with these securities andnone are on nonaccrual.
The following table details activity in the allowance for credit losses on held-to-maturity securities for thethree-month periods ended* March 31, 2024and2023:*
| Three Months Ended · Three Months Ended | |||
|---|---|---|---|
| March 31, 2024 · March 31, 2023 | |||
| Beginning balance | $35,627 | $ | - |
| Impact of adopting ASC 326 | - | 51,990 | |
| Credit loss (recovery) provision | (3,957) | 8,602 | |
| Ending balance | $31,670 | $60,592 | |
Available for sale securities accrued interest receivable totaled $407,633 and $418,549 and held to maturity securities accrued interest receivable totaled $101,327 and $121,670 as of* March 31, 2024and December 31, 2023,*respectively. Both are grouped in accrued interest receivable on the balance sheet.
-12 -
| 3. | Investment Securities (continued) |
Contractual maturities, shown below, will differ from actual maturities because borrowers and issuers* may*have the right to call or prepay obligations with or without call or prepayment penalties.
| Available for Sale | Held to Maturity | |||
|---|---|---|---|---|
| Amortized | Fair | Amortized | Fair | |
| March 31, 2024 | cost | value | cost | value |
| Within one year | $1,759,510 | $1,716,188 | $230,000 | $229,273 |
| Over one to five years | 772,467 | 731,005 | 668,760 | 653,885 |
| Over five to ten years | 7,311,988 | 6,185,290 | 5,889,453 | 5,637,026 |
| Over ten years | - | - | 13,442,261 | 12,455,238 |
| 9,843,965 | 8,632,483 | 20,230,474 | 18,975,422 | |
| Mortgage-backed securities and SBA pools, due in monthly installments | 176,645,076 | 153,493,782 | - | - |
| $186,489,041 | $162,126,265 | $20,230,474 | $18,975,422 | |
Securities with a carrying value of $48,926,054 and $50,371,861 as of* March 31, 2024and December 31, 2023,*respectively, were pledged as collateral for securities sold under repurchase agreements and other collateralized deposits.
During thethree-month periods ended* March 31, 2024and2023,* there wereno sales of securities.
The following table sets forth the Company’s gross unrealized losses on a continuous basis for investment securities, by category and length of time.
| March 31, 2024 | Less than 12 months | 12 months or more | Total | |||
|---|---|---|---|---|---|---|
| Description of investments | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss |
| State and municipal | $244,600 | $5,400 | $237,330 | $12,670 | $481,930 | $18,070 |
| SBA pools | - | - | 628,696 | 9,574 | 628,696 | 9,574 |
| Corporate bonds | - | - | 8,150,553 | 1,193,412 | 8,150,553 | 1,193,412 |
| Mortgage-backed securities | 24,615,742 | 540,406 | 101,042,001 | 23,176,537 | 125,657,743 | 23,716,943 |
| Total | $24,860,342 | $545,806 | $110,058,580 | $24,392,193 | $134,918,922 | $24,937,999 |
-13 -
| 3. | Investment Securities (continued) |
| December 31, 2023 · Less than 12 months · 12 months or more · Total | ||||||
|---|---|---|---|---|---|---|
| Unrealized | Unrealized | Unrealized | ||||
| Description of investments | Fair value | losses | Fair value | losses | Fair value | losses |
| State and municipal | $246,608 | $3,392 | $238,200 | $11,800 | $484,808 | $15,192 |
| SBA pools | - | - | 659,869 | 11,136 | 659,869 | 11,136 |
| Corporate bonds | 341,264 | 58,736 | 8,229,165 | 1,224,823 | 8,570,429 | 1,283,559 |
| Mortgage-backed securities | 23,840,242 | 378,379 | 104,657,869 | 22,127,080 | 128,498,111 | 22,505,459 |
| Total | $24,428,114 | $440,507 | $113,785,103 | $23,374,839 | $138,213,217 | $23,815,346 |
Management has the ability and intent to hold securities classified as held to maturity until they mature, at which time the Company should receive full value for the securities. As of* March 31, 2024,management didnot* have the intent to sell any of the securities before a recovery of cost. The unrealized losses are due to increases in market interest rates over the yields available at the time the underlying securities were purchased as well as other market conditions for each particular security based upon the structure and remaining principal balance. The fair values of the investment securities are expected to recover as the securities approach their maturity dates or repricing dates or if market yields for such investments decline. Based on these factors, as of* March 31, 2024,*management believes the unrealized losses detailed in the table above are temporary and, accordingly,none of these unrealized losses have been recognized in the Company’s consolidated statement of income.
| 4. | Loans and Allowance for Credit Losses |
Major categories of loans are as follows:
| March 31, | December 31, | |
|---|---|---|
| 2024 | 2023 | |
| Real estate: | ||
| Commercial | $365,948,344 | $361,942,511 |
| Construction and land development | 19,148,561 | 20,446,150 |
| Residential | 112,424,358 | 112,789,631 |
| Commercial | 44,240,198 | 32,823,072 |
| Consumer | 193,399 | 165,136 |
| 541,954,860 | 528,166,500 | |
| Less: Allowance for credit losses | 4,317,837 | 4,285,247 |
| Deferred origination fees net of costs | 556,416 | 573,209 |
| $537,080,607 | $523,308,044 | |
For purposes of monitoring the performance of the loan portfolio and estimating the allowance for credit losses, the Company's loans receivable portfolio is segmented as follows: (i) commercial real estate; (ii) construction and land development; (iii) residential; (iv) commercial and industrial; (v) and consumer.
-14 -
| 4. | Loans and Allowance for Credit Losses (continued) |
Commercial real estate loans carry risks of the client’s ability to repay the loan from the cash flow derived from the underlying real estate. Risks inherent in managing a commercial real estate portfolio relate to sudden or gradual drops in property values as well as changes in the economic climate. Real estate security diminishes risks only to the extent that a market exists for the subject collateral. These risks are attempted to be mitigated by carefully underwriting loans of this type and by following appropriate loan-to-value standards. The Company generally requires personal guarantees or endorsements with respect to these loans and loan-to-value ratios for real estate-commercial loans generally donot exceed80%.
Construction and land development real estate loans carry risks that the project willnot be finished according to schedule, the project willnot be finished according to budget and the value of the collateral* may,at any point in time, be less than the principal amount of the loan. Construction loans also bear the risk that the general contractor, who mayor may**not* be a loan customer,* maybe unable to finish the construction project as planned because of financial pressure unrelated to the project. The Company generally requires personal guarantees or endorsements with respect to these loans and loan-to-value ratios for real estate-commercial loans generally donot* exceed80%.
Residential real estate mortgage loans, including equity lines of credit, carry risks associated with the continued credit-worthiness of the borrower and the changes in the value of the collateral.
Commercial and industrial loans carry risks associated with the successful operation of a business or a real estate project, in addition to other risks associated with the ownership of real estate, because the repayment of these loans* maybe dependent upon the profitability and cash flows of the business or project. In addition, there is risk associated with the value of collateral other than real estate which may*depreciate over time and cannot be appraised with as much precision.
Consumer loans carry risks associated with the continued credit-worthiness of the borrower and the value of the collateral. The Company's consumer loans consist primarily of installment loans made to individuals for personal, family and household purposes. These risks are attempted to be mitigated by following appropriate loan-to-value standards and an experienced management team for this type of portfolio.
-15 -
| 4. | Loans and Allowance for Credit Losses (continued) |
The following tables present the amortized cost basis of loans on nonaccrual status and loans past due90 days or more still accruing as of* March 31, 2024and December 31, 2023:*
| Nonaccrual · Nonaccrual | |||
|---|---|---|---|
| With No · With | |||
| Allowance · Allowance | |||
| for Credit Loss · for Credit Loss | |||
| Real estate: | |||
| Commercial | $ | - | $502,961 |
| Construction and land development | - | - | |
| Residential | - | - | |
| Commercial | - | 152,449 | |
| Consumer | - | - | |
| $ | - | $655,410 | |
| Real estate: | |||
| Commercial | $ | - | $502,961 |
| Construction and land development | - | - | |
| Residential | - | - | |
| Commercial | - | 152,449 | |
| Consumer | - | - | |
| $ | - | $655,410 | |
The Company didnot recognize any interest income on nonaccrual loans during thethree months ended* March 31, 2024and2023.*
At* March 31, 2024,the Company hadone nonaccrual commercial real estate loan totaling $502,961 andone nonaccrual commercial loan totaling $152,449. The commercial loan was secured by business assets and was personally guaranteed. Gross interest income of $11,433 would have been recorded for thethree* months ended* March 31, 2024*if these nonaccrual loans had been current and performing in accordance with their original terms. The Company allocated $475,000 of its allowance for credit losses to these nonaccrual loans.
At* December 31, 2023,the Company hadone nonaccrual commercial real estate loan totaling $502,961 andone nonaccrual commercial loan totaling $152,449. The commercial loan was secured by business assets and was personally guaranteed. Gross interest income of $45,856 would have been recorded in2023* if these nonaccrual loans had been current and performing in accordance with their original terms. The Company allocated $450,000 of its allowance for credit losses to these nonaccrual loans.
-16 -
| 4. | Loans and Allowance for Credit Losses (continued) |
An age analysis of past due loans, segregated by type of loan, is as follows:
| 90 Days · Past Due 90 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 30 - 59 Days · 60 - 89 Days · or More · Total · Total · Days or More | ||||||||||
| Past Due · Past Due · Past Due · Past Due · Current · Loans · and Accruing | ||||||||||
| Real estate: | ||||||||||
| Commercial | $ | - | $ | - | $502,961 | $502,961 | $365,445,383 | $365,948,344 | $ | - |
| Construction and land development | - | - | - | - | 19,148,561 | 19,148,561 | - | |||
| Residential | - | - | - | - | 112,424,358 | 112,424,358 | - | |||
| Commercial | - | - | 152,449 | 152,449 | 44,087,749 | 44,240,198 | - | |||
| Consumer | - | - | - | - | 193,399 | 193,399 | - | |||
| Total | $ | - | $ | - | $655,410 | $655,410 | $541,299,450 | $541,954,860 | $ | - |
| Real estate: | ||||||||||
| Commercial | $ | - | $ | - | $502,961 | $502,961 | $361,439,550 | $361,942,511 | $ | - |
| Construction and land development | - | - | - | - | 20,446,150 | 20,446,150 | - | |||
| Residential | 161,431 | - | - | 161,431 | 112,628,200 | 112,789,631 | - | |||
| Commercial | - | - | 152,449 | 152,449 | 32,670,623 | 32,823,072 | - | |||
| Consumer | 1,163 | - | - | 1,163 | 163,973 | 165,136 | - | |||
| Total | $162,594 | $ | - | $655,410 | $818,004 | $527,348,496 | $528,166,500 | $ | - | |
The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of* March 31, 2024and December 31, 2023:*
| Real estate: | |
|---|---|
| Commercial | $2,515,020 |
| Construction and land development | - |
| Residential | 273,463 |
| Commercial | 152,449 |
| Consumer | - |
| $2,940,932 | |
| Real estate: | |
|---|---|
| Commercial | $2,515,103 |
| Construction and land development | - |
| Residential | 275,622 |
| Commercial | 152,449 |
| Consumer | - |
| $2,943,174 | |
-17 -
| 4. | Loans and Allowance for Credit Losses (continued) |
From time to time, loans to borrowers experiencing financial difficulty* maybe modified. Generally, the modifications we grant are extensions of terms, deferrals of payments for an extended period or interest rate reductions. Occasionally, we may*modify a loan by providing principal forgiveness. In some cases, we will modify a loan by providing multiple types, or combinations, of concessions.
There wereno modifications to borrowers experiencing financial distress during thethree months ended* March 31, 2024and2023.* There wereno loan defaults during thethree months ended* March 31, 2024and2023.*
Accrued interest receivable on loans totaled $1,621,151 and $1,539,332 at* March 31, 2024and December 31, 2023,*respectively, and is included as accrued interest receivable on the balance sheets.
Credit Quality Indicators
As part of our portfolio risk management, the Company assigns a risk grade to each loan. The factors used to determine the grade are the payment history of the loan and the borrower, the value of the collateral and net worth of the guarantor, and cash flow projections of the borrower. Excellent, Above Average, Average, Acceptable, and Pass/Watch grades are assigned to loans with limited orno delinquent payments and more than sufficient collateral and/or cash flow.
A description of the general characteristics of loans characterized as watch list or classified is as follows:
Special Mention
A special mention loan is a loan that management believes has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses* mayresult in deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special mention loans arenot* adversely classified and donot expose the Company to sufficient risk to warrant adverse classification.
Borrowers* mayexhibit poor liquidity and leverage positions resulting from generally negative cash flow or negative trends in earnings. Access to alternative financing maybe limited to finance companies for business borrowers and may*be unavailable for commercial real estate borrowers.
Substandard
A substandard loan is a loan that management believes is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Such loans have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies arenot corrected.
Borrowers* may*exhibit recent or unexpected unprofitable operations, an inadequate debt service coverage ratio, or marginal liquidity and capitalization. Substandard loans require more intense supervision by Company management.
Doubtful
A doubtful loan is a loan that management believes has all of the weaknesses inherent in a substandard loan with the added characteristic that the weaknesses, based on currently existing facts, conditions, and values, make collection or liquidation in full highly questionable and improbable.
-18 -
| 4. | Loans and Allowance for Credit Losses (continued) |
Loans by credit grade, segregated by loan type, and year originated as of* March 31, 2024*are as follows:
| Term Loans Amortized Cost Basis by Origination | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revolving | |||||||||||
| Revolving · Loans Converted | |||||||||||
| 2024 · 2023 · 2022 · 2021 · 2020 · Prior · Loans · to Term · Total | |||||||||||
| Commercial Real Estate | |||||||||||
| Pass | $5,011,657 | $27,464,322 | $73,640,394 | $56,459,519 | $20,358,378 | $170,504,116 | $3,142,991 | $ | - | $356,581,377 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | 9,366,967 | - | - | 9,366,967 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $5,011,657 | $27,464,322 | $73,640,394 | $56,459,519 | $20,358,378 | $179,871,083 | $3,142,991 | $ | - | $365,948,344 | |
| Construction and Land Development | |||||||||||
| Pass | $587,636 | $3,630,188 | $6,561,781 | $2,643,137 | $634,519 | $5,091,300 | $ | - | $ | - | $19,148,561 |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $587,636 | $3,630,188 | $6,561,781 | $2,643,137 | $634,519 | $5,091,300 | $ | - | $ | - | $19,148,561 |
| Residential Real Estate | |||||||||||
| Pass | $2,091,278 | $10,334,045 | $18,450,985 | $9,968,171 | $7,783,011 | $55,189,937 | $6,947,521 | $ | - | $110,764,948 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | 1,659,410 | - | - | 1,659,410 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $2,091,278 | $10,334,045 | $18,450,985 | $9,968,171 | $7,783,011 | $56,849,347 | $6,947,521 | $ | - | $112,424,358 | |
| Commercial | |||||||||||
| Pass | $5,776,066 | $6,817,393 | $7,768,722 | $3,004,509 | $1,032,155 | $1,611,486 | $18,077,418 | $ | - | $44,087,749 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | 152,449 | - | - | 152,449 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $5,776,066 | $6,817,393 | $7,768,722 | $3,004,509 | $1,032,155 | $1,763,935 | $18,077,418 | $ | - | $44,240,198 | |
| Consumer | |||||||||||
| Pass | $50,342 | $83,558 | $28,344 | $3,006 | $4,240 | $4,174 | $ | - | $ | - | $173,664 |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | 2,167 | 4,151 | - | 1,322 | - | - | - | - | 7,640 | ||
| Doubtful | - | - | - | - | - | - | 12,095 | - | 12,095 | ||
| Total | $52,509 | $87,709 | $28,344 | $4,328 | $4,240 | $4,174 | $12,095 | $ | - | $193,399 | |
| Aggregate total | |||||||||||
| Pass | $13,516,979 | $48,329,506 | $106,450,226 | $72,078,342 | $29,812,303 | $232,401,013 | $28,167,930 | $ | - | $530,756,299 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | 2,167 | 4,151 | - | 1,322 | - | 11,178,826 | - | - | 11,186,466 | ||
| Doubtful | - | - | - | - | - | - | 12,095 | - | 12,095 | ||
| Total | $13,519,146 | $48,333,657 | $106,450,226 | $72,079,664 | $29,812,303 | $243,579,839 | $28,180,025 | $ | - | $541,954,860 | |
-19 -
| 4. | Loans and Allowance for Credit Losses (continued) |
Loans by credit grade, segregated by loan type, and year originated as of* December 31, 2023*are as follows:
| Term Loans Amortized Cost Basis by Origination | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revolving | |||||||||||
| Revolving · Loans Converted | |||||||||||
| 2023 · 2022 · 2021 · 2020 · 2019 · Prior · Loans · to Term · Total | |||||||||||
| Commercial Real Estate | |||||||||||
| Pass | $27,500,909 | $73,944,442 | $54,973,818 | $20,540,492 | $25,102,276 | $147,755,491 | $2,694,268 | $ | - | $352,511,696 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | 9,430,815 | - | - | 9,430,815 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $27,500,909 | $73,944,442 | $54,973,818 | $20,540,492 | $25,102,276 | $157,186,306 | $2,694,268 | $ | - | $361,942,511 | |
| Construction and Land Development | |||||||||||
| Pass | $3,359,456 | $6,519,085 | $4,623,119 | $642,571 | $309,038 | $4,992,881 | $ | - | $ | - | $20,446,150 |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | - | - | - | - | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $3,359,456 | $6,519,085 | $4,623,119 | $642,571 | $309,038 | $4,992,881 | $ | - | $ | - | $20,446,150 |
| Residential Real Estate | |||||||||||
| Pass | $10,109,347 | $18,603,074 | $9,870,791 | $6,793,326 | $16,218,714 | $40,015,758 | $9,501,733 | $ | - | $111,112,743 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | - | 1,676,888 | - | - | 1,676,888 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $10,109,347 | $18,603,074 | $9,870,791 | $6,793,326 | $16,218,714 | $41,692,646 | $9,501,733 | $ | - | $112,789,631 | |
| Commercial | |||||||||||
| Pass | $7,016,763 | $8,074,370 | $3,264,342 | $1,225,297 | $884,537 | $910,042 | $11,295,272 | $ | - | $32,670,623 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | - | - | - | - | 152,449 | - | - | - | 152,449 | ||
| Doubtful | - | - | - | - | - | - | - | - | - | ||
| Total | $7,016,763 | $8,074,370 | $3,264,342 | $1,225,297 | $1,036,986 | $910,042 | $11,295,272 | $ | - | $32,823,072 | |
| Consumer | |||||||||||
| Pass | $92,295 | $32,771 | $4,179 | $4,895 | $7,226 | $2 | $ | - | $ | - | $141,368 |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | 6,106 | - | 1,524 | - | - | - | - | - | 7,630 | ||
| Doubtful | - | - | - | - | - | - | 16,138 | - | 16,138 | ||
| Total | $98,401 | $32,771 | $5,703 | $4,895 | $7,226 | $2 | $16,138 | $ | - | $165,136 | |
| Aggregate total | |||||||||||
| Pass | $48,078,770 | $107,173,742 | $72,736,249 | $29,206,581 | $42,521,791 | $193,674,174 | $23,491,273 | $ | - | $516,882,580 | |
| Special Mention | - | - | - | - | - | - | - | - | - | ||
| Substandard | 6,106 | - | 1,524 | - | 152,449 | 11,107,703 | - | - | 11,267,782 | ||
| Doubtful | - | - | - | - | - | - | 16,138 | - | 16,138 | ||
| Total | $48,084,876 | $107,173,742 | $72,737,773 | $29,206,581 | $42,674,240 | $204,781,877 | $23,507,411 | $ | - | $528,166,500 | |
-20 -
| 4. | Loans and Allowance for Credit Losses (continued) |
The following table details activity in the allowance for credit losses and loan balances by portfolio as of and for thethree-month periods ended* March 31, 2024and2023* and for the year ended* December 31, 2023.Allocation of a portion of the allowance toone* category of loans doesnot preclude its availability to absorb losses in other categories.
| Allowance for credit losses ending · Outstanding loan balances | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for · balance evaluated for impairment: · evaluated: | |||||||||||
| Beginning · (recovery of) · Charge · Ending | |||||||||||
| March 31, 2024 · balance · credit losses · offs · Recoveries · balance · Individually · Collectively · Individually · Collectively | |||||||||||
| Real estate: | |||||||||||
| Commercial | $2,449,988 | $18,900 | $ | - | $ | - | $2,468,888 | $322,551 | $2,146,337 | $2,515,020 | $363,433,324 |
| Construction and land development | 253,173 | (7,269) | - | - | 245,904 | - | 245,904 | - | 19,148,561 | ||
| Residential | 1,012,938 | (117,994) | - | 6,000 | 900,944 | - | 900,944 | 273,463 | 112,150,895 | ||
| Commercial | 493,502 | 104,040 | - | - | 597,542 | 152,449 | 445,093 | 152,449 | 44,087,749 | ||
| Consumer | 2,080 | 568 | (1,163) | - | 1,485 | - | 1,485 | - | 193,399 | ||
| Unallocated | 73,566 | 29,508 | - | - | 103,074 | - | 103,074 | - | - | ||
| $4,285,247 | $27,753 | $(1,163) | $6,000 | $4,317,837 | $475,000 | $3,842,837 | $2,940,932 | $539,013,928 | |||
| Allowance for credit losses ending · Outstanding loan balances | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for · balance evaluated for impairment: · evaluated: | ||||||||||||
| Beginning · Impact of ASC · (recovery of) · Charge · Ending | ||||||||||||
| March 31, 2023 · balance · 326 Adoption · credit losses · offs · Recoveries · balance · Individually · Collectively · Individually · Collectively | ||||||||||||
| Real estate: | ||||||||||||
| Commercial | $2,818,582 | $(350,838) | $1,218 | $ | - | $ | - | $2,468,962 | $129,461 | $2,339,501 | $502,961 | $357,265,645 |
| Construction and land development | 164,596 | 120,976 | (401) | - | 4,050 | 289,221 | - | 289,221 | - | 24,545,262 | ||
| Residential | 793,919 | 464,227 | (369,453) | - | 371,048 | 1,259,741 | - | 1,259,741 | - | 113,176,411 | ||
| Commercial | 337,303 | 135,200 | (15,444) | - | - | 457,059 | 152,449 | 304,610 | 152,449 | 29,723,854 | ||
| Consumer | 4,706 | (4,537) | 3,367 | - | - | 3,536 | - | 3,536 | - | 140,150 | ||
| Unallocated | 31,092 | (31,092) | 110,713 | - | - | 110,713 | - | 110,713 | - | - | ||
| $4,150,198 | $333,936 | $(270,000) | $ | - | $375,098 | $4,589,232 | $281,910 | $4,307,322 | $655,410 | $524,851,322 | ||
-21 -
| 4. | Loans and Allowance for Credit Losses (continued) |
| Allowance for credit losses ending · Outstanding loan balances | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Provision for · balance evaluated for impairment: · evaluated: | ||||||||||||
| Beginning · Impact of ASC · (recovery of) · Charge · Ending | ||||||||||||
| December 31, 2023 · balance · 326 Adoption · credit losses · offs · Recoveries · balance · Individually · Collectively · Individually · Collectively | ||||||||||||
| Real estate: | ||||||||||||
| Commercial | $2,818,582 | $(448,483) | $79,889 | $ | - | $ | - | $2,449,988 | $297,551 | $2,152,437 | $2,515,103 | $359,427,408 |
| Construction and land development | 164,596 | 277,317 | (200,665) | - | 11,925 | 253,173 | - | 253,173 | - | 20,446,150 | ||
| Residential | 793,919 | 508,579 | (676,608) | - | 387,048 | 1,012,938 | - | 1,012,938 | 275,622 | 112,514,009 | ||
| Commercial | 337,303 | 133,838 | 22,361 | - | - | 493,502 | 152,449 | 341,053 | 152,449 | 32,670,623 | ||
| Consumer | 4,706 | (4,526) | 1,900 | - | - | 2,080 | - | 2,080 | - | 165,136 | ||
| Unallocated | 31,092 | (31,092) | 73,566 | - | - | 73,566 | - | 73,566 | - | - | ||
| $4,150,198 | $435,633 | $(699,557) | $ | - | $398,973 | $4,285,247 | $450,000 | $3,835,247 | $2,943,174 | $525,223,326 | ||
Loans acquired from Carroll Community Bank in2020 were measured at fair value at the acquisition date withno carryover of any allowance for credit losses. The following table provides activity for the accretable credit discount of purchased loans:
| Balance at December 31, 2023 | $539,338 |
|---|---|
| Accretion | (75,378) |
| Balance at March 31, 2024 | $463,960 |
During thethree-months ended* March 31, 2023,*accretion of $112,233 was recorded.
At* March 31, 2024,the remaining yield premium on purchased loans was $437,936. Yield premium amortization was $71,151 and $105,939 for thethree*-month periods ended* March 31, 2024and2023,* respectively. At* March 31, 2024,*the aggregate principal balance of purchased loans was $72,259,692 and the aggregate carrying value was $72,233,668.
The following table details activity in the allowance for credit losses on unfunded loan commitments for thethree-month periods ended* March 31, 2024and2023:*
| Three Months Ended · Three Months Ended | |||
|---|---|---|---|
| March 31, 2024 · March 31, 2023 | |||
| Beginning balance | $227,643 | $ | - |
| Impact of adopting ASC 326 | - | 85,073 | |
| Credit loss recovery | (23,796) | (8,602) | |
| Ending balance | $203,847 | $76,471 | |
-22 -
| 4. | Loans and Allowance for Credit Losses (continued) |
The following table provides a summary of all of the components of the allowance for credit losses:
| Held to maturity securities | Loans | Unfunded loan commitments | Total | |
|---|---|---|---|---|
| Beginning balance | $35,627 | $4,285,247 | $227,643 | $4,548,517 |
| Provision (recovery) of credit losses | (3,957) | 27,753 | (23,796) | - |
| Charge-offs | - | (1,163) | - | (1,163) |
| Recoveries | - | 6,000 | - | 6,000 |
| Ending balance | $31,670 | $4,317,837 | $203,847 | $4,553,354 |
| Held to maturity securities · Loans · Unfunded loan commitments · Total | ||||||
|---|---|---|---|---|---|---|
| Beginning balance | $ | - | $4,150,198 | $ | - | $4,150,198 |
| Impact of adopting ASC 326 | 51,990 | 333,936 | 85,073 | 470,999 | ||
| Provision (recovery) of credit losses | (3,957) | (270,000) | (8,602) | (282,559) | ||
| Charge-offs | - | - | - | - | ||
| Recoveries | - | 375,098 | - | 375,098 | ||
| Ending balance | $48,033 | $4,589,232 | $76,471 | $4,713,736 | ||
| 5. | Goodwill and Other Intangibles |
The Company’s acquisitions of Carroll Bancorp, Inc. and Carroll Community Bank in2020 (collectively, the “Merger”) resulted in the recording of goodwill and a core deposit intangible (“CDI”). The following table presents the changes in both assets for thethree-month periods ended* March 31, 2024and2023:*
| Goodwill | CDI | Total | |
|---|---|---|---|
| Balance at December 31, 2022 | $6,978,208 | $64,544 | $7,042,752 |
| Amortization | - | (2,082) | (2,082) |
| Balance at March 31, 2023 | $6,978,208 | $62,462 | $7,040,670 |
| Balance at December 31, 2023 | $6,978,208 | $56,216 | $7,034,424 |
| Amortization | - | (2,082) | (2,082) |
| Balance at March 31, 2024 | $6,978,208 | $54,134 | $7,032,342 |
-23 -
| 5. | Goodwill and Other Intangibles (continued) |
The CDI is being amortized over 10 years on a straight-line basis. Annual amortization will be $8,328 per year through yearnine and $6,246 in year10. Because the Merger was a tax-free reorganization, neither the goodwill nor the CDI is deductible for income tax purposes. A goodwill impairment analysis is performed annually.
| 6. | Capital Standards |
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 our financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. Our 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 Tier1* capital, Tier1 capital, and Total capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier1 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 Tier1 capital. Common Equity Tier1 capital for the Bank is reduced by goodwill and other intangible assets, net of associated deferred tax liabilities and subject to transition provisions.
Under the revised prompt corrective action requirements, insured depository institutions are required to meet the following in order to qualify as “well capitalized:” (i) a Common Equity Tier1 risk-based capital ratio of 6.5%; (ii) a Tier1 risk-based capital ratio of 8%; (iii) a total risk-based capital ratio of 10%; and (iv) a Tier1 leverage ratio of 5%.
The implementation of the capital conservation buffer began on* January 1, 2015,at the0.625%* level and was phased in over afour-year period (increasing by that amount on each subsequent* January 1,until it reached2.5%* on* January 1, 2019).The Basel III Capital Rules also provide for a “countercyclical capital buffer” that is applicable to only certain covered institutions and doesnot* have 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 Tier1 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.
-24 -
| 6. | Capital Standards (continued) |
On* September 17, 2019,*the Federal Deposit Insurance Corporation (the “FDIC”) finalized a rule that introduces an optional simplified measure of capital adequacy for qualifying community banking organizations (i.e., the community bank leverage ratio (“CBLR”) framework), as required by the Economic Growth, Regulatory Relief and Consumer Protection Act. The CBLR framework is designed to reduce burden by removing the requirements for calculating and reporting risk-based capital ratios for qualifying community banking organizations that opt into the framework.
On* April 6, 2020,in a joint statement, the FDIC, Board of Governors of the Federal Reserve System and the Office of Comptroller of the Currency issuedtwo* interim final rules regarding temporary changes to the CBLR framework to implement provisions of the federal CARES Act. Under the interim final rules, the community bank leverage ratio was reduced to8% beginning in thesecond quarter and for the remainder of calendar year2020, 8.5% for calendar year2021, and9% thereafter. In order to qualify for the CBLR framework, a community banking organization must have a tier1 leverage ratio of greater than8%, less than*$10* billion in total consolidated assets, and limited amounts of off-balance-sheet exposures and trading assets and liabilities. A qualifying community banking organization that opts into the CBLR framework and meets all requirements under the framework will be considered to have met the well-capitalized ratio requirements under the Prompt Corrective Action regulations and willnot be required to report or calculate risk-based capital. The Company hasnot opted-in to the CBLR framework.
As of* March 31, 2024the most recent notification from the FDIC has 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 beenno* conditions or events since that notification that management believes have changed the Bank’s category. Capital ratios of the Company are substantially the same as the Bank’s.
The FDIC, 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.
-25 -
| 6. | Capital Standards (continued) |
The following table presents actual and required capital ratios as of* March 31, 2024and December 31, 2023,for the Bank under the Basel III Capital Rules. The minimum required capital amounts presented include the minimum required capital levels as of March 31, 2024and December 31, 2023,*based on the provisions of the Basel III Capital Rules. Capital levels required to be considered well capitalized are based upon prompt corrective action regulations, as amended to reflect the changes under the Basel III Capital Rules.
| Minimum · To Be Well | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | Actual | Capital Adequacy | Capitalized | |||
| March 31, 2024 | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Total capital (to risk-weighted assets) | $80,699 | 13.22% | $64,108 | 10.50% | $61,055 | 10.00% |
| Tier 1 capital (to risk-weighted assets) | 76,146 | 12.47% | 51,897 | 8.50% | 48,844 | 8.00% |
| Common equity tier 1 (to risk- weighted assets) | 76,146 | 12.47% | 42,739 | 7.00% | 39,686 | 6.50% |
| Tier 1 leverage (to average assets) | 76,146 | 9.31% | 32,730 | 4.00% | 40,913 | 5.00% |
| Minimum · To Be Well | ||||||
|---|---|---|---|---|---|---|
| (Dollars in thousands) | Actual | Capital Adequacy | Capitalized | |||
| December 31, 2023 | Amount | Ratio | Amount | Ratio | Amount | Ratio |
| Total capital (to risk-weighted assets) | $79,988 | 13.45% | $62,437 | 10.50% | $59,464 | 10.00% |
| Tier 1 capital (to risk-weighted assets) | 75,440 | 12.69% | 50,544 | 8.50% | 47,571 | 8.00% |
| Common equity tier 1 (to risk- weighted assets) | 75,440 | 12.69% | 41,625 | 7.00% | 38,651 | 6.50% |
| Tier 1 leverage (to average assets) | 75,440 | 9.42% | 32,051 | 4.00% | 40,063 | 5.00% |
| 7. | Derivative Financial Instruments |
The Company utilizes interest rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position. The notional amount of the interest rate swaps doesnot represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and other terms of the individual interest rate swap agreements.
Fair Value Hedges: Interest rate swaps with notional amounts totaling $59.1 million as of* March 31, 2024were designated as fair value last of layer hedges of certain government agency mortgage backed securities. There wereno* interest rate swaps prior to2023. The hedges were determined to be effective during all periods presented. The Company expects the hedges to remain effective during the remaining terms of the swaps.
-26 -
| 7. | Derivative Financial Instruments (continued) |
The following table presents the amounts recorded on the balance sheet related to cumulative basis adjustments for fair value hedges as of* March 31, 2024and December 31, 2023:*
| Line item in | Carrying | Carrying | ||
|---|---|---|---|---|
| the balance sheet | Carrying | amount of fair | Carrying | amount of fair |
| in which the | amount of the | value hedging | amount of the | value hedging |
| hedged item is | hedged assets | adjustment | hedged assets | adjustment |
| included | March 31, 2024 | March 31, 2024 | December 31, 2023 | December 31, 2023 |
| Securities available for sale | $69,127,662 | $(439,097) | $69,920,575 | $(1,609,248) |
The Company presents derivative positions gross on the balance sheet. The following table reflects the derivatives recorded on the balance sheet as of* March 31, 2024and Dcember31,* 2023:
| March 31, 2024 · December 31, 2023 | |||
|---|---|---|---|
| Fair · Fair | |||
| Value · Value | |||
| Included in other assets: | |||
| Derivatives designated as hedges: | |||
| Interest rate swaps related to securities available for sale | $205,349 | $ | - |
| Total included in other assets | $205,349 | $ | - |
| Included in other liabilities: | |||
| Derivatives designated as hedges: | |||
| Interest rate swaps related to securities available for sale | $655,975 | $1,563,527 | |
| Total included in other liabilities | $655,975 | $1,563,527 | |
-27 -
| 7. | Derivative Financial Instruments (continued) |
The effect of fair value hedge accounting on the statement of income for thethree-month periods ended* March 31, 2024and2023* are as follows:
| Fair Value Hedging Relationships | ||
|---|---|---|
| Total amounts of income and expense line items presented in the statements of income in which the effects of the fair value hedge is recorded are as follows: | ||
| Three Months Ended March 31, 2024 | Three Months Ended March 31, 2023 | |
| Interest | Interest | |
| Income | Income | |
| The effects of fair value hedging: | ||
| Loss (gain) on fair value hedging relationships: | ||
| Hedged items | $(11,529) | $232,536 |
| Interest rate contracts designated as hedging instruments | 180,210 | (198,424) |
| Net gain on fair value hedging relationships included in interest income from investment securities- taxable | $168,681 | $34,112 |
| 8. | Fair Value |
In accordance with FASB Accounting Standards Codification (“ASC”) Topic820, “Fair Value Measurements and Disclosure”, the Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of a financial instrument is the price that would be received to sell 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 at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there areno quoted market prices for the Company’s various financial instruments. In cases where quoted market prices arenot available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates* may**not* be realized in an immediate settlement of the instrument.
The fair value guidance provides a consistent definition of fair value, which focuses on exit price in the principal or most advantageous market for the asset or liability in an orderly transaction (that is,not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques* may*be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is a reasonable point within the range that is the most representative of fair value under current market conditions.
-28 -
| 8. | Fair Value (continued) |
In accordance with the guidance, a hierarchy of valuation techniques is based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect the Company’s market assumptions. Thethree levels of the fair value hierarchy under ASC Topic820 based on thesetwo types of inputs, are as follows:
| ● | Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. |
| ● | Level 2: Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data. |
| ● | Level 3: Significant unobservable inputs that reflect the Company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. |
The Company uses the following methods and significant assumptions to estimate the fair values of the following assets:
| ● | Securities available for sale: The fair values of securities available for sale are determined by obtaining quoted prices from a nationally recognized securities pricing agent. If quoted market prices are not available, fair value is determined using quoted market prices for similar securities. |
| ● | Equity security at fair value: The Company’s investment in an equity mutual fund is valued based on the net asset value of the fund, which is classified as Level 1. |
| ● | Other real estate owned (“OREO”): Nonrecurring fair value adjustments to OREO reflect full or partial write-downs that are based on the OREO’s observable market price or current appraised value of the real estate. Since the market for OREO is not active, OREO subjected to nonrecurring fair value adjustments based on the current appraised value of the real estate are classified as Level 3. The appraised value is obtained annually from an independent third party appraiser and is reduced by expected sales costs, which has historically been 10% of the appraised value. |
Collateral-dependent loans: Nonrecurring fair value adjustments to collateral-dependent loans reflect full or partial write-downs and reserves that are based on the collateral-dependent loan’s observable market price or current appraised value of the collateral. Because the market for collateral-dependent loans isnot active, such loans subjected to nonrecurring fair value adjustments based on the current appraised value of the collateral are classified as Level3. The appraised value is obtained annually from an independentthird party appraiser and is reduced by expected sales costs, which has historically been 10% of the appraised value.
| ● | Fair value hedges: The market value based on independent third party valuation sources that uses observable and traded prices of interest rate swaps from leading banks and brokers. |
-29 -
| 8. | Fair Value (continued) |
The following table summarizes financial assets measured at fair value on a recurring and nonrecurring basis as of* March 31, 2024and December 31, 2023,*segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:
| Carrying Value: | |||||||
|---|---|---|---|---|---|---|---|
| Level 1 · Level 2 · Level 3 · Total | |||||||
| Recurring: | |||||||
| Available for sale securities | |||||||
| State and municipal | $ | - | $481,930 | $ | - | $481,930 | |
| SBA pools | - | 746,019 | - | 746,019 | |||
| Corporate bonds | - | 8,150,553 | - | 8,150,553 | |||
| Mortgage-backed securities | - | 152,747,763 | - | 152,747,763 | |||
| $ | - | $162,126,265 | $ | - | $162,126,265 | ||
| Fair value hedge in other assets | $ | - | $205,349 | $ | - | $205,349 | |
| Equity security at fair value | |||||||
| Mutual fund | $507,743 | $ | - | $ | - | $507,743 | |
| Fair value hedge in other liabilities | $ | - | $655,975 | $ | - | $655,975 | |
| Nonrecurring: | |||||||
| Other real estate owned, net | $ | - | $ | - | $1,242,365 | $1,242,365 | |
| Collateral-dependent loans, net | $ | - | $ | - | $180,410 | $180,410 | |
| Carrying Value: | |||||||
|---|---|---|---|---|---|---|---|
| Level 1 · Level 2 · Level 3 · Total | |||||||
| Recurring: | |||||||
| Available for sale securities | |||||||
| State and municipal | $ | - | $484,808 | $ | - | $484,808 | |
| SBA pools | - | 766,710 | - | 766,710 | |||
| Corporate bonds | - | 8,570,429 | - | 8,570,429 | |||
| Mortgage-backed securities | - | 154,262,726 | - | 154,262,726 | |||
| $ | - | $164,084,673 | $ | - | $164,084,673 | ||
| Equity security at fair value | |||||||
| Mutual fund | $507,130 | $ | - | $ | - | $507,130 | |
| Fair value hedge in other liabilities | $ | - | $1,563,527 | $ | - | $1,563,527 | |
| Nonrecurring: | |||||||
| Other real estate owned, net | $ | - | $ | - | $1,242,365 | $1,242,365 | |
| Collateral-dependent loans, net | $ | - | $ | - | $205,410 | $205,410 | |
-30 -
| 8. | Fair Value (continued) |
The following table provides information describing the unobservable inputs used in level3 fair value measurements at* March 31, 2024and December 31, 2023:*
| March 31, 2024: | |||||||
|---|---|---|---|---|---|---|---|
| Assets · Fair Value · Valuation Technique · Unobservable Inputs · Range (Average) | |||||||
| Collateral-dependent loans | $180,410 | Third party appraisals and in-house real estate valuations of fair value | Marketability/selling costs and current market conditions | 0% | to | 20% | (10%) |
| Other real estate owned | $1,242,365 | Third party appraisals and in-house real estate valuations of fair value | Marketability/selling costs and current market conditions | 0% | to | 10% | (5%) |
| December 31, 2023: | |||||||
|---|---|---|---|---|---|---|---|
| Assets · Fair Value · Valuation Techniques · Unobservable Input · Average | |||||||
| Collateral-dependent loans | $205,410 | Third party appraisals and in-house real estate valuations of fair value | Marketability/selling costs and current market conditions | 0% | to | 20% | (10%) |
| Other real estate owned | $1,242,365 | Third party appraisals and in-house real estate valuations of fair value | Marketability/selling costs and current market conditions | 0% | to | 10% | (5%) |
-31 -
| 8. | Fair Value (continued) |
The estimated fair value of financial instruments that are reported at amortized cost less allowance for credit losses in the Company’s consolidated balance sheets, segregated by the level of the valuation inputs were as follows:
| March 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| Carrying | Estimated | Carrying | Estimated | |
| Amount | Fair Value | Amount | Fair Value | |
| Financial assets | ||||
| Level 1 inputs | ||||
| Cash and cash equivalents | $25,633,230 | $25,633,230 | $44,690,337 | $44,690,337 |
| Level 2 inputs | ||||
| Certificates of deposit in other banks | 100,000 | 100,000 | 100,000 | 100,000 |
| Accrued interest receivable | 2,235,859 | 2,235,859 | 2,180,734 | 2,180,734 |
| Securities available for sale | 162,126,265 | 162,126,265 | 164,084,673 | 164,084,673 |
| Securities held to maturity | 17,328,604 | 16,073,552 | 17,293,422 | 16,193,020 |
| Equity security | 507,743 | 507,743 | 507,130 | 507,130 |
| Restricted stock, at cost | 920,900 | 920,900 | 863,500 | 863,500 |
| Bank owned life insurance | 15,021,074 | 15,021,074 | 14,930,754 | 14,930,754 |
| Fair value hedge | 205,349 | 205,349 | - | - |
| Level 3 inputs | ||||
| Securities held to maturity | 2,870,200 | 2,870,200 | 2,870,200 | 2,870,200 |
| Loans, net | 537,080,607 | 516,778,960 | 523,308,044 | 507,138,253 |
| Financial liabilities | ||||
| Level 1 inputs | ||||
| Noninterest-bearing deposits | $115,416,221 | $115,416,221 | $115,284,706 | $115,284,706 |
| Securities sold under repurchase agreements | 5,600,380 | 5,600,380 | 6,760,493 | 6,760,493 |
| Level 2 inputs | ||||
| Interest-bearing deposits | 540,561,366 | 540,811,366 | 565,678,145 | 566,925,060 |
| Federal Home Loan Bank advances | 5,000,000 | 4,806,000 | 5,000,000 | 4,754,000 |
| Federal Reserve Bank advances | 54,000,000 | 53,712,875 | 33,000,000 | 32,996,852 |
| Long-term debt, net | 12,741,562 | 11,833,366 | 13,212,378 | 12,428,000 |
| Accrued interest payable | 1,404,170 | 1,404,170 | 1,482,773 | 1,482,773 |
| Fair value hedge | 655,975 | 655,975 | 1,563,527 | 1,563,527 |
- 32 -
| 9. | Earnings per Share |
Earnings per share is determined by dividing net income by the weighted average number of shares of common stock outstanding, giving retroactive effect to any stock dividends. The following table shows the weighted average number of shares used in computing earnings per share and the effect of weighted average number of shares of dilutive potential common stock. Dilutive potential common stock hasno effect on income available to common shareholders. There were 206 restricted stock units included in weighted average dilutive shares for thethree months ended* March 31, 2024andnone* for thethree months ended* March 31, 2023.*
| Three Months Ended | ||
|---|---|---|
| March 31, | ||
| 2024 | 2023 | |
| Net income | $1,219,987 | $1,900,851 |
| Weighted average shares outstanding | 3,116,966 | 3,071,214 |
| Effect of dilutive restricted stock units | 206 | - |
| Weighted average shares outstanding | 3,117,172 | 3,071,214 |
| Earnings per share - basic | $0.39 | $0.62 |
| Earnings per share - diluted | $0.39 | $0.62 |
| 10. | Retirement Plans |
The Company has a profit sharing plan qualifying under Section401(k) of the Internal Revenue Code. All employees age21 or older withsix months of service are eligible for participation in the plan. The Company matches employee contributions up to 4% of total compensation and* maymake additional discretionary contributions. Employee and employer contributions are 100% vested when made. The Company’s contributions to this plan were $80,290 and $77,675 for thethree*-month periods ended* March 31, 2024and2023,* respectively.
The Company has entered into agreements with 12 employees to provide certain life insurance benefits payable in connection with policies of life insurance on those employees that are owned by the Company. Some of the policies provide benefits subsequent to the employee’s employment with the Company. For this plan, the Company expensed $1,976 and $1,834 for thethree-month periods ended* March 31, 2024and2023,* respectively.
The Company adopted supplemental executive retirement plans forfour of its executives. The plans provide cash compensation to the executive officers under certain circumstances, including a separation of service. The benefits vest over the period from adoption to a specified age for each executive. The Company recorded expenses, including interest, of $66,000 and $72,600 for thethree-month periods ended* March 31, 2024and2023,* respectively.
Retirement plan expenses are included in employee benefits on the Consolidated Statements of Income.
- 33 -
| 11. | Borrowed Funds |
Borrowed funds consist of securities sold under repurchase agreements, which represent overnight or term borrowings from customers, advances from the Federal Home Loan Bank of Atlanta (“FHLB”), advances from the Federal Reserve Bank of Richmond (the “Reserve Bank”), term borrowings from a commercial bank, and overnight borrowings from commercial banks.
Additional information is as follows:
| March 31, · December 31, | |||||
|---|---|---|---|---|---|
| 2024 · 2023 | |||||
| Amount oustanding at period-end: | |||||
| Securities sold under repurchase agreements | $5,600,380 | $6,760,493 | |||
| Federal Home Loan Bank advances mature in: | 2025 | 5,000,000 | 5,000,000 | ||
| Federal Reserve Bank advances mature in: | 2024 | - | 33,000,000 | ||
| 2025 | 54,000,000 | - | |||
| Long-term debt (net of issuance costs) | 12,741,562 | 13,212,378 | |||
The Bank is approved to borrow 75% of eligible pledged single-family residential loans and 50% of eligible pledged commercial loans as well as investment securities, or approximately $71.4 million under a secured line of credit with the FHLB. The Bank also hastwo facilities with the Reserve Bank. Under thefirst facility, which has been in place for over10 years and is collateralized by loans, the Bank can borrow approximately $26.0 million. Thesecond facility is the Bank Term Funding Program (“BTFP”) that the Reserve Bank created in2023. The BTFP facility allows securities to be pledged at par, provides fixed rates for up toone-year terms, and allows prepayments in whole or in part at any time. Effective* March 11, 2024**no* new advances can be obtained through the BTFP facility. Finally, the Bank has $23,500,000 ($14,500,000 unsecured and $9,000,000 secured) of overnight federal funds lines of credit available from commercial banks.
FHLB advances of $5,000,000 were outstanding as of* March 31, 2024and December 31, 2023.BTFP advances of $54,000,000 and $33,000,000 were outstanding as of March 31, 2024and December 31, 2023,respectively. The Company borrowed $17,000,000 to facilitate the Merger in2020.* There wereno borrowings from the Reserve Bank other than the BTFP advances noted above or our commercial bank lenders at* March 31, 2024or December 31, 2023.*
| 12. | Stock-Based Compensation |
On* August 22, 2023,the Board of Directors approved the Farmers and Merchants Bancshares, Inc.2023 Equity Compensation Plan (the “Equity Plan”). The Equity Plan allows the Board of Directors or its Compensation Committee to grant awards that may*be payable in shares of common stock or the cash equivalent thereof.
The Company complies with the provisions of ASC Topic718, Compensation-Stock Compensation, in measuring and disclosing stock compensation cost. The measurement objective in ASC Paragraph718-10-30-6 requires public companies to measure the cost of employee services received in exchange for an award of equity instruments based on the grant date fair value of the award. The cost is recognized in expense over the period in which an employee is required to provide service in exchange for the award (the vesting period).
-34 -
| 12. | Stock-Based Compensation (continued) |
During the year ended* December 31, 2023,2,000 fully vested shares of common stock and 3,000 restricted stock units (the “RSUs”) were granted toone* executive officer. One-third of the RSUs will vest on* September 22, 2024,one-third will vest on September 22, 2025,andone-third will vest on September 22, 2026,*provided that, in each case, the grantee is employed and in good standing with the Company on the applicable vesting date.
A summary of the Company’s restricted stock unit grant activity as of* March 31, 2024*is shown below:
| Weighted Average | ||
|---|---|---|
| Number of | Grant Date | |
| Shares | Fair Value per Share | |
| Balance at December 31, 2023 | 3,000 | 18.15 |
| Granted | - | - |
| Vested | - | - |
| Forefeited | - | - |
| Balance at March 31, 2024 | 3,000 | 18.15 |
The compensation cost charged to income in respect of awards granted under the Equity Plan was $4,538 for thethree months ended* March 31, 2024.As of March 31, 2024,*there was $45,374 of unrecognized compensation cost related to the unvested RSUs, which is expected to be recognized over a period of 30 months.
- 35 -
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.