UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark one)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2023

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES

EXCHANGE ACT OF 1934

For the transition period from __________ to______________

Commission File Number 0-25045

CF BANKSHARES INC.

(Exact name of registrant as specified in its charter)


Delaware	34-1877137
(State or other jurisdiction of	(IRS Employer
incorporation or organization)	Identification No.)

4960 E. Dublin Granville Road, Suite #400, Columbus, Ohio 43081

(Address of principal executive offices) (Zip Code)

(614) 334-7979

(Registrant’s telephone number, including area code)

______________N/A________________________

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
(Voting) Common Stock, $.01 par value	CFBK	The NASDAQ Capital Market

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes [X] No [ ]

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes [X] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer [ ] Accelerated Filer [ ] Non-accelerated Filer [X] Smaller Reporting Company [X]

Emerging Growth Company [ ]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [ ] No [X]

As of ~~August~~November 1, 2023, there were ~~5,288,822~~5,294,363 shares of the registrant’s (Voting) Common Stock outstanding and 1,260,700 shares of the registrant’s Non-Voting Common Stock outstanding.

Table of Contents

CF BANKSHARES INC.

INDEX


PART I. Financial Information		Page

Item 1. Financial Statements		3

	Consolidated Balance Sheets as of ~~June~~September 30, 2023 (unaudited) and December 31, 2022	3

	Consolidated Statements of Income for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 (unaudited)	4

	Consolidated Statements of Comprehensive Income for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 (unaudited)	5

	Consolidated Statements of Changes in Stockholders’ Equity for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 (unaudited)	6

	Consolidated Statements of Cash Flows for the ~~six~~ninemonths ended ~~June~~September 30, 2023 and 2022 (unaudited)	8

	Notes to Consolidated Financial Statements (three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 (unaudited))	10

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		39

Item 3. Quantitative and Qualitative Disclosures About Market Risk		52

Item 4. Controls and Procedures		53

PART II. Other Information		54

Item 1. Legal Proceedings		54

Item 1A. Risk Factors		54

Item 2. Unregistered Sales of Equity Securities, ~~and~~ Use of Proceeds, and Issuer Purchases of Equity Securities		54

Item 3. Defaults Upon Senior Securities		54

Item 4. Mine Safety Disclosures		54

Item 5. Other Information		54

Item 6. Exhibits		55

Signatures		56

Table of Contents

CF BANKSHARES INC.

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands except per share data)


	June 30,		December 31,		September 30,		December 31,
	2023		2022		2023		2022
	(unaudited)				(unaudited)
ASSETS
Cash and cash equivalents	$	231,600	$	151,787	$	229,763	$	151,787
Interest-bearing deposits in other financial institutions		100		100		100		100
Securities available for sale		8,966		10,442		8,480		10,442
Equity securities		5,000		5,000		5,000		5,000
Loans held for sale, at fair value		1,355		580		1,355		580
Loans and leases, net of allowance for credit losses on loans of $15,960 and $16,062		1,631,143		1,572,255
Loans and leases, net of allowance for credit losses on loans of $17,032 and $16,062						1,659,774		1,572,255
FHLB and FRB stock		8,736		7,942		8,499		7,942
Premises and equipment, net		4,085		3,778		3,940		3,778
Other assets held for sale		-		1,930		-		1,930
Operating lease right-of-use assets		5,313		1,357		5,138		1,357
Bank owned life insurance		25,946		25,641		26,103		25,641
Accrued interest receivable and other assets		40,605		39,362		44,300		39,362
Total assets	$	1,962,849	$	1,820,174	$	1,992,452	$	1,820,174

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits
Noninterest bearing	$	216,966	$	263,241	$	214,334	$	263,241
Interest bearing		1,443,117		1,264,681		1,470,659		1,264,681
Total deposits		1,660,083		1,527,922		1,684,993		1,527,922
FHLB advances and other debt		109,978		109,461		109,987		109,461
Advances by borrowers for taxes and insurance		2,034		3,513		1,737		3,513
Operating lease liabilities		5,388		1,438		5,216		1,438
Accrued interest payable and other liabilities		23,084		23,670		24,298		23,670
Subordinated debentures		14,941		14,922		14,951		14,922
Total liabilities		1,815,508		1,680,926		1,841,182		1,680,926

Commitments and contingent liabilities		-		-		-		-

Stockholders' equity
Common stock, $0.01 par value;
shares authorized: 9,090,909, including 1,260,700 shares of non-voting common stock
Voting common stock, $0.01 par value; shares issued: 5,659,364 at June 30, 2023 and 5,601,289 at December 31, 2022		57		56
Voting common stock, $0.01 par value; shares issued: 5,660,504 at September 30, 2023 and 5,601,289 at December 31, 2022						57		56
Non-voting common stock, $0.01 par value;
shares issued: 1,260,700 at June 30, 2023 and December 31, 2022		13		13
shares issued: 1,260,700 at September 30, 2023 and December 31, 2022						13		13
Additional paid-in capital		90,422		89,813		90,731		89,813
Retained earnings		69,022		61,095		72,668		61,095
Accumulated other comprehensive loss		(2,401)		(2,037)		(2,384)		(2,037)
Treasury stock, at cost; 369,114 shares of voting common stock at June 30, 2023 and 365,165 shares of voting common stock at December 31, 2022		(9,772)		(9,692)
Treasury stock, at cost; 371,595 shares of voting common stock at September 30, 2023 and 365,165 shares of voting common stock at December 31, 2022						(9,815)		(9,692)
Total stockholders' equity		147,341		139,248		151,270		139,248
Total liabilities and stockholders' equity	$	1,962,849	$	1,820,174	$	1,992,452	$	1,820,174

See accompanying notes to consolidated financial statements.

Table of Contents

CF BANKSHARES INC.

CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands except per share data)

(Unaudited)


	Three months ended				Six months ended				Three months ended				Nine months ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Interest and dividend income
Loans and leases, including fees	$	23,684	$	14,042	$	46,022	$	26,870	$	25,121	$	16,876	$	71,143	$	43,746
Securities		213		221		428		445		101		219		529		664
FHLB and FRB stock dividends		138		78		259		140		166		98		425		238
Federal funds sold and other		2,190		364		3,692		402		2,778		813		6,470		1,215
		26,225		14,705		50,401		27,857		28,166		18,006		78,567		45,863
Interest expense
Deposits		13,660		2,501		24,079		4,185		15,421		3,992		39,500		8,177
FHLB advances and other debt		789		424		1,531		894		783		446		2,314		1,340
Subordinated debentures		290		235		572		459		295		252		867		711
		14,739		3,160		26,182		5,538		16,499		4,690		42,681		10,228
Net interest income		11,486		11,545		24,219		22,319		11,667		13,316		35,886		35,635
Provision for credit losses
Provision for credit losses-loans		(63)		-		204		-		1,198		150		1,402		150
Provision for credit losses-unfunded commitments		75		-		45		-		(5)		-		40		-
		12		-		249		-		1,193		150		1,442		150
Net interest income after provision for credit losses		11,474		11,545		23,970		22,319		10,474		13,166		34,444		35,485

Noninterest income
Service charges on deposit accounts		379		289		683		555		396		268		1,079		823
Net gains on sales of residential mortgage loans		40		121		37		678		48		-		85		678
Net gains on sales of commercial loans		-		143		-		143		12		134		12		277
Swap fee income		142		5		172		18		444		24		616		42
Earnings on bank owned life insurance		155		149		305		295		157		151		462		446
Other		262		101		500		165		244		128		744		293
		978		808		1,697		1,854		1,301		705		2,998		2,559
Noninterest expense
Salaries and employee benefits		3,778		3,578		7,764		7,199		3,420		4,112		11,184		11,311
Occupancy and equipment		456		312		837		631		427		324		1,264		955
Data processing		487		529		1,036		1,049		532		1,126		1,568		2,175
Franchise and other taxes		328		338		627		661		308		178		935		839
Professional fees		632		645		1,238		1,252		635		896		1,873		2,148
Director fees		164		153		334		294		162		171		496		465
Postage, printing and supplies		37		38		92		81		31		45		123		126
Advertising and marketing		71		134		254		179		53		108		307		287
Telephone		72		61		136		114		61		66		197		180
Loan expenses		187		106		359		206		151		296		510		502
Depreciation		148		126		281		241		145		134		426		375
FDIC premiums		519		227		1,022		378		568		312		1,590		690
Regulatory assessment		60		65		118		131		63		70		181		201
Other insurance		52		46		99		90		55		45		154		135
Impairment of property and equipment										-		570		-		570
Other		182		114		667		243		149		146		816		389
		7,173		6,472		14,864		12,749		6,760		8,599		21,624		21,348
Income before incomes taxes		5,279		5,881		10,803		11,424		5,015		5,272		15,818		16,696
Income tax expense		1,056		1,155		2,132		2,180		984		1,023		3,116		3,203
Net income	$	4,223	$	4,726	$	8,671	$	9,244	$	4,031	$	4,249	$	12,702	$	13,493

Earnings per common share:
Basic	$	0.66	$	0.74	$	1.35	$	1.44	$	0.63	$	0.66	$	1.98	$	2.11
Diluted	$	0.66	$	0.72	$	1.35	$	1.41	$	0.62	$	0.65	$	1.97	$	2.06

See accompanying notes to consolidated financial statements.

Table of Contents

CF BANKSHARES INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Dollars in thousands except per share data)

(Unaudited)

Three months ended
Six months ended
June 30,
June 30,
2023
2022
2023
2022
Net income
$
4,223
$
4,726
$
8,671
$
9,244
Other comprehensive loss:
Unrealized holding losses arising during the period related to securities available for sale, net of tax of ($39) and ($58) and ($97) and ($337)
(148)
(217)
(364)
(1,267)
Other comprehensive loss, net of tax
(148)
(217)
(364)
(1,267)
Comprehensive income
$
4,075
$
4,509
$
8,307
$
7,977


	Three months ended				Nine months ended
	September 30,				September 30,
	2023		2022		2023		2022
Net income	$	4,031	$	4,249	$	12,702	$	13,493
Other comprehensive income (loss):
Unrealized holding gains (losses) arising during the period related to securities available for sale, net of tax of $4 and ($57) and ($92) and ($397)		17		(217)		(347)		(1,484)
Other comprehensive income (loss), net of tax		17		(217)		(347)		(1,484)
Comprehensive income	$	4,048	$	4,032	$	12,355	$	12,009

See accompanying notes to consolidated financial statements.

Table of Contents

CF BANKSHARES INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Dollars in thousands except per share data)

(Unaudited)

Non-voting
Additional
Accumulated Other
Total
Common
Common
Paid-In
Retained
Comprehensive
Treasury
Stockholders'
Three months ended June 30, 2023
Stock
Stock
Capital
Earnings
Loss
Stock
Equity
Balance at April 1, 2023
$
57
$
13
$
90,095
$
65,184
$
(2,253)
$
(9,763)
$
143,333
Net income
-
-
-
4,223
-
4,223
Other comprehensive loss
-
-
-
-
(148)
-
(148)
Issuance of 1,000 stock based incentive plan shares, net of forfeitures
-
-
-
-
-
-
-
Restricted stock expense, net of forfeitures
-
-
299
-
-
-
299
Acquisition of 502 treasury shares surrendered upon exercise of stock options for payment of exercise price
-
-
28
-
-
(9)
19
Cash dividends declared on common stock ($0.06 per share)
-
-
-
(385)
-
-
(385)
Balance at June 30, 2023
$
57
$
13
$
90,422
$
69,022
$
(2,401)
$
(9,772)
$
147,341


			Non-voting		Additional				Accumulated Other				Total
	Common		Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders'
Three months ended September 30, 2023	Stock		Stock		Capital		Earnings		Loss		Stock		Equity
Balance at July 1, 2023	$	57	$	13	$	90,422	$	69,022	$	(2,401)	$	(9,772)	$	147,341
Net income		-		-		-		4,031		-				4,031
Other comprehensive income		-		-		-		-		17		-		17
Restricted stock expense, net of forfeitures		-		-		294		-		-		-		294
Stock options exercised		-		-		15		-		-		-		15
Acquisition of 1,428 treasury shares surrendered upon vesting of restricted stock for payment of taxes		-		-		-		-		-		(24)		(24)
Acquisition of 1,053 treasury shares surrendered upon exercise of stock options for payment of exercise price		-		-		-		-		-		(19)		(19)
Cash dividends declared on common stock ($0.06 per share)		-		-		-		(385)		-		-		(385)
Balance at September 30, 2023	$	57	$	13	$	90,731	$	72,668	$	(2,384)	$	(9,815)	$	151,270



			Non-voting		Additional				Accumulated Other				Total				Non-voting		Additional				Accumulated Other				Total
	Common		Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders'		Common		Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders'
Six months ended June 30, 2023	Stock		Stock		Capital		Earnings		Loss		Stock		Equity
Nine months ended September 30, 2023															Stock		Stock		Capital		Earnings		Loss		Stock		Equity
Balance at December 31, 2022	$	56	$	13	$	89,813	$	61,095	$	(2,037)	$	(9,692)	$	139,248	$	56	$	13	$	89,813	$	61,095	$	(2,037)	$	(9,692)	$	139,248
Cumulative effect of ASC326 adoption		-		-		-		(39)		-		-		(39)
Cumulative effect of ASC 326 adoption																-		-		-		(39)		-		-		(39)
Balance at January 1, 2023		56		13		89,813		61,056		(2,037)		(9,692)		139,209		56		13		89,813		61,056		(2,037)		(9,692)		139,209
Net income		-		-		-		8,671		-		-		8,671		-		-		-		12,702		-		-		12,702
Other comprehensive loss		-		-		-		-		(364)		-		(364)		-		-		-		-		(347)		-		(347)
Issuance of 59,784 stock based incentive plan shares, net of forfeitures		1		-		(1)		-		-		-		-		1		-		(1)		-		-		-		-
Restricted stock expense, net of forfeitures		-		-		582		-		-		-		582		-		-		875		-		-		-		875
Stock options exercised						28								28				-		44		-		-		-		44
Acquisition of 3,447 treasury shares surrendered upon vesting of restricted stock for payment of taxes		-		-				-		-		(71)		(71)
Acquisition of 502 treasury shares surrendered upon exercise of stock options for payment of exercise price		-		-		-		-		-		(9)		(9)
Cash dividends declared on common stock ($0.11 per share)		-		-		-		(705)		-		-		(705)
Balance at June 30, 2023	$	57	$	13	$	90,422	$	69,022	$	(2,401)	$	(9,772)	$	147,341
Acquisition of 4,875 treasury shares surrendered upon vesting of restricted stock for payment of taxes																-		-		-		-		-		(96)		(96)
Acquisition of 1,555 treasury shares surrendered upon exercise of stock options for payment of exercise price																-		-		-		-		-		(27)		(27)
Cash dividends declared on common stock ($0.17 per share)																-		-		-		(1,090)		-		-		(1,090)
Balance at September 30, 2023															$	57	$	13	$	90,731	$	72,668	$	(2,384)	$	(9,815)	$	151,270

‎

See accompanying notes to consolidated financial statements.

Table of Contents

CF BANKSHARES INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(Dollars in thousands except per share data)

(Unaudited)

Non-voting
Additional
Accumulated Other
Total
Common
Common
Paid-In
Retained
Comprehensive
Treasury
Stockholders'
Three months ended June 30, 2022
Stock
Stock
Capital
Earnings
Loss
Stock
Equity
Balance at April 1 2022
$
55
$
13
$
88,708
$
48,345
$
(1,220)
$
(7,559)
$
128,342
Net income
-
-
-
4,726
-
-
4,726
Other comprehensive loss
-
-
-
-
(217)
-
(217)
Issuance of 31,648 stock based incentive plan shares, net of forfeitures
1
-
(1)
-
-
-
-
Restricted stock expense, net of forfeitures
-
-
222
-
-
-
222
Stock options exercised
-
-
132
-
-
-
132
Purchase of 11,880 treasury shares
-
-
-
-
-
(257)
(257)
Cash dividends declared on common stock ($0.04 per share)
-
-
-
(257)
-
-
(257)
Balance at June 30, 2022
$
56
$
13
$
89,061
$
52,814
$
(1,437)
$
(7,816)
$
132,691



			Non-voting		Additional				Accumulated Other				Total
	Common		Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders'
Three months ended September 30, 2022	Stock		Stock		Capital		Earnings		Loss		Stock		Equity
Balance at July 1, 2022	$	56	$	13	$	89,061	$	52,814	$	(1,437)	$	(7,816)	$	132,691
Net income		-		-		-		4,249		-		-		4,249
Other comprehensive loss		-		-		-		-		(217)		-		(217)
Issuance of 4,000 stock based incentive plan shares, net of forfeitures		-		-		-		-		-		-		-
Restricted stock expense, net of forfeitures		-		-		246		-		-		-		246
Acquisition of 1,244 treasury shares surrendered upon vesting of restricted stock for payment of taxes		-		-		-		-		-		(25)		(25)
Purchase of 83,333 treasury shares		-		-		-		-		-		(1,751)		(1,751)
Cash dividends declared on common stock ($0.05 per share)		-		-		-		(321)		-		-		(321)
Balance at September 30, 2022	$	56	$	13	$	89,307	$	56,742	$	(1,654)	$	(9,592)	$	134,872

Non-voting
Additional
Accumulated Other
Total
Common
Common
Paid-In
Retained
Comprehensive
Treasury
Stockholders'
Six Months ended June 30, 2022
Stock
Stock
Capital
Earnings
Loss
Stock
Equity
Balance at January 1, 2022
$
55
$
13
$
88,528
$
44,084
$
(170)
$
(7,180)
$
125,330
Net income
-
-
-
9,244
-
-
9,244
Other comprehensive loss
-
-
-
-
(1,267)
-
(1,267)
Issuance of 65,648 stock based incentive plan shares, net of forfeitures
1
-
(1)
-
-
-
-
Restricted stock expense, net of forfeitures
-
-
402
-
-
-
402
Stock options exercised
-
-
132
-
-
-
132
Acquisition of 2,180 treasury shares surrendered upon vesting of restricted stock for payment of taxes
-
-
-
-
-
(48)
(48)
Purchase of 27,655 treasury shares
-
-
-
-
(588)
(588)
Cash dividends declared on common stock ($0.08 per share)
-
-
-
(514)
-
-
(514)
Balance at June 30, 2022
$
56
$
13
$
89,061
$
52,814
$
(1,437)
$
(7,816)
$
132,691




			Non-voting		Additional				Accumulated Other				Total
	Common		Common		Paid-In		Retained		Comprehensive		Treasury		Stockholders'
Nine Months ended September 30, 2022	Stock		Stock		Capital		Earnings		Loss		Stock		Equity
Balance at January 1, 2022	$	55	$	13	$	88,528	$	44,084	$	(170)	$	(7,180)	$	125,330
Net income		-		-		-		13,493		-		-		13,493
Other comprehensive loss		-		-		-		-		(1,484)		-		(1,484)
Issuance of 69,648 stock based incentive plan shares, net of forfeitures		1		-		(1)		-		-		-		-
Restricted stock expense, net of forfeitures		-		-		648		-		-		-		648
Stock options exercised		-		-		132		-		-		-		132
Acquisition of 3,424 treasury shares surrendered upon vesting of restricted stock for payment of taxes		-		-		-		-		-		(73)		(73)
Purchase of 110,988 treasury shares		-		-		-		-				(2,339)		(2,339)
Cash dividends declared on common stock ($0.13 per share)		-		-		-		(835)		-		-		(835)
Balance at September 30, 2022	$	56	$	13	$	89,307	$	56,742	$	(1,654)	$	(9,592)	$	134,872

See accompanying notes to consolidated financial statements.

Table of Contents

CF BANKSHARES INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands, except per share data)

(Unaudited)


	Six months ended June 30,				Nine months ended September 30,
	2023		2022		2023		2022
Net Income	$	8,671	$	9,244	$	12,702	$	13,493
Adjustments to reconcile net income to net cash from operating activities:
Provision for credit losses		249		-		1,442		150
Depreciation		281		241		426		375
Amortization, net		(337)		(405)		(671)		(674)
Deferred income tax		102		115
Deferred income tax (benefit) expense						(97)		57
Originations of loans held for sale		(5,162)		(94,548)		(8,809)		(94,548)
Proceeds from sale of loans held for sale		4,425		121,540		8,119		121,540
Net losses (gains) on sales of residential mortgage loans		(37)		(678)
Net gains on sales of residential mortgage loans						(85)		(678)
Net gains on sales of commercial loans		-		(143)		(12)		(277)
Loss on sale of other assets held for sale		13				13		-
Impairment of property and equipment						-		570
Loss on disposal of premises and equipment		60		-		60		-
Earnings on bank owned life insurance		(305)		(295)		(462)		(446)
Stock-based compensation expense		582		402		875		648
Net change in:
Accrued interest receivable and other assets		(286)		(3,438)		(3,116)		(6,915)
Operating lease right-of-use asset		312		287		487		426
Operating lease liability		(317)		(296)		(489)		(444)
Accrued interest payable and other liabilities		(631)		672		(312)		(299)
Net cash from operating activities		7,620		32,698		10,071		32,978
Cash flows used by investing activities:
Available-for-sale securities:
Maturities, prepayments and calls		1,007		2,509		1,510		3,013
Loan and lease originations and payments, net		(58,710)		(160,718)		(88,571)		(263,938)
Purchase of loans and leases		-		(3,698)		-		(3,698)
Proceeds from the sale of loans		-		2,611		361		10,451
Additions to premises and equipment		(648)		(483)		(648)		(798)
Purchase of FRB and FHLB stock		(794)		(17)		(557)		(318)
Purchase of other investments		(1,200)		-		(1,200)		-
Return of investment-joint ventures		221		261		492		398
Proceeds from the sale of other assets held for sale		1,892		-		1,892		-
Net cash used by investing activities		(58,232)		(159,535)		(86,721)		(254,890)
Cash flows from financing activities:
Net change in deposits		132,161		131,137		157,071		243,631
Proceeds from FHLB advances and other debt		37,035		1,300		37,060		33,500
Repayments on FHLB advances and other debt		(36,535)		(15,450)		(36,560)		(20,450)
Net change in advances by borrowers for taxes and insurance		(1,479)		(873)		(1,776)		(179)
Cash dividends paid on common stock		(705)		(514)		(1,090)		(835)
Proceeds from exercise of stock options		28		132		44		132
Acquisition of treasury shares surrendered upon vesting of restricted stock for payment of taxes and exercise of stock options for exercise proceeds		(80)		(48)		(123)		(73)
Purchase of treasury shares		-		(588)		-		(2,339)
Net cash from financing activities		130,425		115,096		154,626		253,387
Net change in cash and cash equivalents		79,813		(11,741)		77,976		31,475
Beginning cash and cash equivalents		151,787		166,591		151,787		166,591
Ending cash and cash equivalents	$	231,600	$	154,850	$	229,763	$	198,066

See accompanying notes to consolidated financial statements.

Table of Contents

CF BANKSHARES INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands, except per share data)

(Unaudited)



	Six months ended June 30,				Nine months ended September 30,
	2023		2022		2023		2022
Supplemental cash flow information:
Interest paid	$	25,260	$	5,485	$	41,018	$	9,818
Income tax paid		2,300		1,250		3,175		2,450

Supplemental noncash disclosures:
Loans transferred from held for sale to portfolio		-		1,674	$	-	$	1,674
Transfer of premises and equipment to other assets held for sale						-		1,930
Investment payable on limited partnerships						940		3,097
Initial recognition of operating lease liability		4,267		-		4,267		-
Right-of-use asset obtained in exchange for new operating lease liability		4,267		-		4,267		-

See accompanying notes to consolidated financial statements.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation:

The consolidated financial statements ~~include~~consist of CF Bankshares Inc. (the “Holding Company”) and its wholly-owned subsidiary, CFBank, National Association (“CFBank”). The Holding Company and CFBank are sometimes collectively referred to herein as the ~~“Company”.~~“Company.” Intercompany transactions and balances are eliminated in consolidation. The accompanying unaudited interim consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) and in compliance with U.S. generally accepted accounting principles ~~(GAAP)~~(“GAAP”). Because this report is based on an interim period, certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted.

In the opinion of the management of the Company, the accompanying unaudited interim consolidated financial statements include all adjustments necessary for a fair presentation of the Company’s financial condition and the results of operations for the periods presented. These adjustments are of a normal recurring nature, unless otherwise disclosed in this Form 10-Q. The financial performance reported for the Company for the ~~six~~nine months ended ~~June~~September 30, 2023 is not necessarily indicative of the results that may be expected for the full year. This information should be read in conjunction with the Company’s latest Annual Report to Stockholders and Annual Report on Form 10-K on file with the SEC. Reference is made to the accounting policies of the Company described in Note 1 to the Audited Consolidated Financial Statements contained in the Company’s 2022 Annual Report to Stockholders included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 (referred to herein as the “2022 Audited Financial Statements”). The Company has consistently followed those policies in preparing this Form 10-Q.

Loans and Leases: Loans and leases that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, adjusted for purchase premiums and discounts, deferred loan fees and costs and an allowance for credit losses on loans and leases. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level yield method without anticipating prepayments.

The accrual of interest income on all classes of loans, except other consumer loans, is discontinued and the loan is placed on nonaccrual status at the time the loan is 90 days delinquent unless the loan is well-secured and in process of collection. Other consumer loans are typically charged off no later than 90 days past due. Past due status is based on the contractual terms of the loan for all classes of loans. In all cases, loans are placed on nonaccrual or charged-off at an earlier date if collection of principal or interest is considered doubtful. Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans. Commercial, multi-family residential real estate loans and commercial real estate loans placed on nonaccrual status are individually classified as impaired loans.

All interest accrued but not received for each loan placed on nonaccrual status is reversed against interest income in the period in which it is placed on nonaccrual status. Interest received on such loans is accounted for on the cash-basis or cost recovery method, until qualifying for return to accrual status. Loans are considered for return to accrual status provided all the principal and interest amounts that are contractually due are brought current, there is a current and well documented credit analysis, there is reasonable assurance of repayment of principal and interest, and the customer has demonstrated sustained, amortizing payment performance of at least six months.

Adoption of ASC 326: Effective January 1, 2023, the Company adopted Accounting Standard Codification 326 (“ASC 326”) “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” Results for the periods beginning after January 1, 2023 are presented under the new “Current Expected Credit Losses” methodology under ASC 326, while prior period amounts continue to be reported in accordance with the “incurred loss” model under previously applicable GAAP.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Allowance for credit losses on investment securities available for sale: For investment securities available for sale in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For investment securities available for sale that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded, limited by the amount that the fair value is less than the amortized cost basis. Unrealized losses that have not been recorded through an allowance for credit losses are recognized in other comprehensive income. Adjustments to the allowance for credit losses are reported in the income statement as a component of the provision for credit loss. The Company has made the accounting policy election to exclude accrued interest receivable on investment securities available for sale from the estimate of credit losses. Investment securities available for sale are charged off against the allowance or, in the absence of any allowance, written down through the income statement when deemed uncollectible or when either of the aforementioned criteria regarding intent or requirement to sell is met. The Company did not record an allowance for credit losses on its investment securities available for sale as the unrealized losses were attributable to changes in interest rates, not credit ~~quality.~~

~~Loans and Leases:~~ Loans and leases that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, adjusted for purchase premiums and discounts, deferred loan fees and costs and an allowance for credit losses on loans and leases. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level yield method without anticipating prepayments.

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

~~Adoption of ASC 326:~~ ~~Effective January 1, 2023, the Company adopted Accounting Standard Codification 326 (“ASC 326)~~ ~~“Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”~~ Results for the periods beginning after January 1, 2023 are presented under ASC 326, while prior period amounts continue to be reported in accordance with previously applicable GAAP (“Incurred Loss Model”).quality

Allowance for Credit Losses - Loans ("ACL - Loans"): The ACL - Loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on loans over the contractual term. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. Adjustments to the ACL- Loans are reported in the income statement as a component of provision for credit loss. The Company has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Further information regarding the policies and methodology used to estimate the ACL - Loans is detailed in Note 4 - Loans and Leases to the Consolidated Financial Statements.

Allowance for Credit Losses - Off-Balance Sheet Credit Exposures: The allowance for credit losses on off-balance sheet credit exposures is a liability account representing expected credit losses over the contractual period for which the Company is exposed to credit risk resulting from a contractual obligation to extend credit. No allowance is recognized if the Company has the unconditional right to cancel the obligation. Off-balance sheet credit exposures primarily consist of amounts available under outstanding lines of credit and letters of credit. For the period of exposure, the estimate of expected credit losses considers both the likelihood that funding will occur and the amount expected to be funded over the estimated remaining life of the commitment or other off-balance sheet exposure. The likelihood and expected amount of funding are based on historical utilization rates. The amount of the allowance represents management's best estimate of expected credit losses on commitments expected to be funded over the contractual life of the commitment. The allowance for off-balance sheet credit exposures is adjusted through the income statement as a component of provision for credit loss.

Joint Ventures: The Holding Company has contributed funds into a series of joint ventures (equity stake) for the purpose of allocating excess liquidity into higher earning assets while diversifying its revenue sources. The joint ventures are engaged in shorter term operating activities related to single family real estate developments. Income is recognized based on a rate of return on the outstanding investment balance. As units are sold, the Holding Company receives an additional incentive payment, which is recognized as income. The Company uses the nature of distribution approach to recognize returns from equity method investments. Returns on investment are classified as cash flows from operating activities and returns of investment are classified as investing activities.

Low Income Housing Tax Credits (LIHTC): CFBank has invested in low income housing tax credits through funds that assist corporations in investing in limited partnerships and limited liability companies that own, develop and operate low income residential rental properties for purposes of qualifying for the LIHTC. These investments are accounted for under the proportional amortization method which recognizes the amortization of the investment in proportion to the tax credit and other tax benefits received.

Investment in Real Estate Entity: ~~The Bank~~CFBank made an equity investment as a non-managing member in the real estate entity that owns and operates the building that houses the Company’s headquarters. Upon applying ASC 810, the Company determined that the Bank is not the primary beneficiary of the real estate entity, a variable interest entity. Therefore, the real estate entity is not consolidated in the Company’s financial statements and is instead accounted for using the equity method of accounting. As a result, the investment of $1.2 million is shown in ~~accrued~~Accrued interest receivable and other assets on the ~~consolidated financial statements.~~Consolidated Financial Statements. The maximum exposure to loss related to this investment was $1.2 million at ~~June~~September 30, 2023.

‎

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Earnings Per Common Share: The following table sets forth the computation of basic and diluted earnings per share. There were no anti-dilutive securities during the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022.


	Three months ended				Six months ended				Three months ended				Nine months ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
	(unaudited)				(unaudited)				(unaudited)				(unaudited)
Basic
Net income	$	4,223	$	4,726	$	8,671	$	9,244	$	4,031	$	4,249	$	12,702	$	13,493

Weighted average common shares outstanding including unvested share-based payment awards		6,550,815		6,523,304		6,543,422		6,514,555		6,549,570		6,518,633		6,545,494		6,515,929
Less: Unvested share-based payment awards-2019 Plan		(132,510)		(109,420)		(132,798)		(98,684)		(120,372)		(125,102)		(128,611)		(107,587)
Average shares		6,418,305		6,413,884		6,410,624		6,415,871		6,429,198		6,393,531		6,416,883		6,408,342
Basic earnings per common share	$	0.66	$	0.74	$	1.35	$	1.44	$	0.63	$	0.66	$	1.98	$	2.11

Diluted
Net income	$	4,223	$	4,726	$	8,671	$	9,244	$	4,031	$	4,249	$	12,702	$	13,493

Weighted average common shares outstanding for basic earnings per common share		6,418,305		6,413,884		6,410,624		6,415,871		6,429,198		6,393,531		6,416,883		6,408,342
Add: Dilutive effects of assumed exercises of stock options		3,663		29,459		5,207		36,065		2,999		29,158		4,471		33,762
Add: Dilutive effects of unvested share-based payment awards-2019 Plan		11,655		109,420		15,677		98,684		24,378		125,102		18,577		107,587
Average shares and dilutive potential common shares		6,433,623		6,552,763		6,431,508		6,550,620		6,456,575		6,547,791		6,439,931		6,549,691
Diluted earnings per common share	$	0.66	$	0.72	$	1.35	$	1.41	$	0.62	$	0.65	$	1.97	$	2.06

Dividend Restrictions: Banking regulations require us to maintain certain capital levels and may limit the dividends paid by CFBank to the Holding Company or by the Holding Company to stockholders. The ability of the Holding Company to pay dividends on its common stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends. The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. The Holding Company also is subject to various legal and regulatory policies and guidelines impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Holding Company’s fixed-to-floating rate subordinated notes, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated notes.

Recent Accounting Changes Adopted in 2023:

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13 “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU requires a new Current Expected Credit Losses (“CECL”) methodology that replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio. CECL provides for an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied historically are still permitted, although the inputs to those techniques will reflect the full amount of expected credit losses. Organizations continue to use judgment to determine which loss estimation method is appropriate for their circumstances. ~~The~~ ASU 2016-13 requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. In addition, ~~the~~ ASU 2016-13 amended the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ~~The~~ ASU 2016-13 was effective for the Company on January 1, 2023.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The CECL methodology under ASU 2016-13 applies to loans held for investment, held to maturity debt securities, and off balance-sheet credit exposures. The ASU allows for several different methods of computing the allowance for credit losses: closed pool, vintage, average charge-off, migration, probability of default / loss given default, discounted cash flow, and regression. Based on its analysis of observable data, the Company concluded the average charge-off method to be the most appropriate and statistically relevant. A lookback to March 31, 2000 was utilized as the historical loss period due to its inclusion of several economic cycles and relevance to real estate secured assets.

Upon implementation of ~~the~~ ASU 2016-13, the expected loss estimate is made up of a historical lookback of actual losses applied over the life of the loan portfolio and adjusted for qualitative factors and forecasted losses based on economic and forward-looking data applied over a reasonable and supportable forecast period.

The impact of the Company’s adoption of ~~the~~ ASU 2016-13, effective January 1, 2023, was a one-time cumulative-effect adjustment increasing our reserves for loans and unfunded commitments by $49.

The qualitative impact of the new accounting standard will still be directed by many of the same factors that impacted the previous methodology for computing the allowance for loan and lease losses (ALLL), including, but not limited to, economic conditions, quality and experience of staff, changes in the value of collateral, concentrations of credit in loan types or industries and changes to lending policies. In addition to this, the Company will also use reasonable and supportable forecasts. Examples of this are regression analyses of data from the Federal Open Market Committee quarterly economic projections for change in real GDP and of national unemployment.

The Company did not have any material changes to its business practices as a result of implementing ~~the ASU.~~ASU 2016-13.

In March 2022, the FASB issued ASU 2022-02 "Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures." This ASU eliminated the accounting guidance on troubled debt restructurings for creditors in ASC 310-40 and required entities to evaluate all receivable modifications under ASC 310-20 to determine whether a modification made to a borrower results in a new loan or a continuation of the existing loan. The amended guidance added enhanced disclosures for creditors with respect to loan refinancings and restructurings for borrowers experiencing financial difficulty. The amended guidance also required disclosure of current period gross charge-offs by year of origination within the vintage disclosures required by ASC 326. The Company adopted ASU 2022-02 on January 1, 2023.

Future Accounting Matters:

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The amendments in this update provide optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting. They provide optional expedients and exceptions for applying generally accepted accounting principles to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments in this update were effective for all entities as of March 12, 2020 through December 31, 2022. In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848): Scope. The amendments in this update refine the scope for certain optional expedients and exceptions for contract modifications and hedge accounting to apply to derivative contracts and certain hedging relationships affected by the discounting transition. The amendments in this update were effective for all entities as of March 12, 2020 through December 31, 2022. In December 2022, the FASB issued ASU No. 2022-06, Reference Rate Reform (Topic 848): Deferral of the Sunset Date of Topic 848. The amendment in this update extends the period of time preparers can utilize reference rate reform relief guidance in Topic 848, discussed above. ASU No. 2022-06 defers the sunset date from December 31, 2022 to December 31, 2024. The Company does not expect the updates within Topic 848 to have a material impact on our consolidated financial statements.

In March 2023, the FASB issued ASU No. 2023-02, Investments - Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Tax Credit Structures Using Proportional Amortization Method. The ASU is intended to improve the accounting and disclosures for investments in tax credit structures. It allows reporting entities to elect to adopt for qualifying tax equity investments using the proportional amortization method, regardless of the program giving rise to the related income tax credits. For public business entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. The Company is currently evaluating the impact of the ASU on the Company's consolidated financial statements, but adoption of the standard is not expected to have a significant impact on the Company’s financial statements or disclosures.

In August 2023, FASB issued ASU 2023-05, Business Combinations - Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement. The amendments in this ASU require that a joint venture, upon formation, apply a new basis of accounting and initially measure assets and liabilities at fair value, with exceptions to fair value measurement that are consistent with the business combinations guidance. This update will be effective prospectively for all joint venture formations with a formation date on or after

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

January 1, 2025. Early adoption is permitted. The Company is currently evaluating the impact of the ASU on the Company’s consolidated financial statements.

General Litigation

The Company is subject to claims and lawsuits that arise primarily in the ordinary course of business. In the opinion of management, the disposition or ultimate resolution of such claims and lawsuits is not anticipated to have a material adverse effect on the consolidated financial position, results of operations and cash flows of the Company.

‎

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

NOTE 2 – REVENUE RECOGNITION

GAAP requires reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity's contracts to provide goods or services to customers. The core principle requires an entity to recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration that it expects to be entitled to receive in exchange for those goods or services recognized as performance obligations are satisfied.

The majority of our revenue-generating transactions are not from contracts with customers, including revenue generated from financial instruments, such as our loans, letters of credit, derivatives and investment securities, as well as revenue generated from our mortgage activities related to net gains on sale of loans.

All of the Company’s revenue from contracts with customers is recognized within Noninterest Income. Descriptions of revenue-generating activities which are presented in our income statements as components of Noninterest Income are as follows:

Service charges on deposit accounts - these represent general service fees for monthly account maintenance and activity, or transaction-based fees, and consist of transaction-based revenue, time-based revenue (service period), item-based revenue or some other individual attribute-based revenue. Revenue is recognized when our performance obligation is completed which is generally monthly for account maintenance services or when a transaction has been completed (such as a wire transfer). Payments for such performance obligations are generally received at the time the performance obligations are satisfied.

NOTE 3 – SECURITIES

The following tables summarize the amortized cost and fair value of the Company’s available-for-sale securities portfolio at ~~June~~September 30, 2023 and December 31, 2022 and the corresponding amounts of unrealized gains and losses recognized in accumulated other comprehensive loss:


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
June 30, 2023 (unaudited)
September 30, 2023 (unaudited)
Corporate debt	$	9,980	$	-	$	2,980	$	7,000	$	9,980	$	-	$	2,980	$	7,000
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury		2,015		-		59		1,956		1,511		-		38		1,473
Mortgage-backed securities - residential ⁽¹⁾		10		-		-		10		7		-		-		7
Total	$	12,005	$	-	$	3,039	$	8,966	$	11,498	$	-	$	3,018	$	8,480

⁽¹⁾Unrealized loss is less than $1 resulting in rounding to zero.

‎

Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
December 31, 2022
Corporate debt
$
9,978
$
-
$
2,478
$
7,500
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury
3,025
-
100
2,925
Mortgage-backed securities - residential
17
-
-
17
Total
$
13,020
$
-
$
2,578
$
10,442

~~There was no impairment recognized in accumulated other comprehensive loss for securities available for sale at June 30, 2023 or June 30, 2022.~~

~~There were no sales of securities during the three and six months ended June 30, 2023 and 2022.~~

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)


	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses		Fair Value
December 31, 2022
Corporate debt	$	9,978	$	-	$	2,478	$	7,500
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury		3,025		-		100		2,925
Mortgage-backed securities - residential		17		-		-		17
Total	$	13,020	$	-	$	2,578	$	10,442

There was no impairment recognized in accumulated other comprehensive loss for securities available for sale at September 30, 2023 or September 30, 2022.

There were no sales of securities during the three and nine months ended September 30, 2023 and 2022.

The amortized cost and fair value of debt securities at ~~June~~September 30, 2023 and December 31, 2022 are shown in the table below by contractual maturity. Expected maturities may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date are shown separately.



	June 30, 2023					December 31, 2022			September 30, 2023					December 31, 2022
	(unaudited)								(unaudited)
	Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value
Due in one year or less	$	2,015	$	1,956	$	2,001	$	1,961	$	1,511	$	1,473	$	2,001	$	1,961
Due from one to five years		-		-		1,024		964		-		-		1,024		964
Due from five to ten years		9,980		7,000		9,978		7,500		9,980		7,000		9,978		7,500
Mortgage-backed securities - residential		10		10		17		17		7		7		17		17
Total	$	12,005	$	8,966	$	13,020	$	10,442	$	11,498	$	8,480	$	13,020	$	10,442

Fair value of securities pledged as collateral was as follows:


	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
	(unaudited)				(unaudited)
Pledged as collateral for:
FHLB advances	$	979	$	967	$	988	$	967
Public deposits		482		479		486		479
Total	$	1,461	$	1,446	$	1,474	$	1,446

At ~~June~~September 30, 2023 and December 31, 2022, there were no holdings of securities of any one issuer in an amount greater than 10% of stockholders’ equity.

~~The following table summarizes securities with unrealized losses at June 30, 2023 and December 31, 2022, aggregated by major security type and length of time in a continuous unrealized loss position.~~

June 30, 2023 (unaudited)
Less than 12 Months
12 Months or More
Total
Description of Securities
Fair Value
Unrealized Loss
Fair Value
Unrealized Loss
Fair Value
Unrealized Loss
Corporate debt
$
-
$
-
$
7,000
$
2,980
$
7,000
$
2,980
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury
-
-
1,956
59
1,956
59
Mortgage-backed securities - residential ⁽¹⁾
10
-
-
-
10
-
Total temporarily impaired
$
10
$
-
$
8,956
$
3,039
$
8,966
$
3,039

⁽¹⁾~~Unrealized loss is less than $1 resulting in rounding to zero.~~

‎

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The following table summarizes securities with unrealized losses at September 30, 2023 and December 31, 2022, aggregated by major security type and length of time in a continuous unrealized loss position.



September 30, 2023 (unaudited)	Less than 12 Months				12 Months or More				Total
Description of Securities	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss
Corporate debt	$	-	$	-	$	7,000	$	2,980	$	7,000	$	2,980
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury		-		-		1,473		38		1,473		38
Mortgage-backed securities - residential ⁽¹⁾		2		-		5		-		7		-
Total temporarily impaired	$	2	$	-	$	8,478	$	3,018	$	8,480	$	3,018

⁽¹⁾Unrealized loss is less than $1 resulting in rounding to zero.




December 31, 2022	Less than 12 Months				12 Months or More				Total
Description of Securities	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss
Corporate debt	$	-	$	-	$	7,500	$	2,478	$	7,500	$	2,478
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury		1,482		19	$	1,443		81		2,925		100
Mortgage-backed securities - residential ⁽¹⁾		17		-		-		-		17		-
Total temporarily impaired	$	1,499	$	19	$	8,943	$	2,559	$	10,442	$	2,578

⁽¹⁾Unrealized loss is less than $1 resulting in rounding to zero.

The unrealized losses at ~~June~~September 30, 2023 and December 31, 2022 were related to one corporate debt security, two mortgage-backed securities and multiple U.S. Treasuries. Because the decline in fair value was attributable to changes in market conditions, and not credit quality, and because the Company did not have the intent to sell these securities and it was likely that it would not be required to sell these securities before their anticipated recovery, the Company did not consider these securities to be impaired at ~~June~~September 30, 2023 and December 31, 2022.

‎

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

NOTE 4 – LOANS AND LEASES

The following table presents the recorded investment in loans and leases by portfolio segment. The recorded investment in loans and leases includes the principal balance outstanding adjusted for purchase premiums and discounts, and deferred loan fees and costs.




	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
	(unaudited)				(unaudited)
Commercial ⁽¹⁾	$	439,854	$	427,423	$	427,992	$	427,423
Real estate:
Single-family residential		473,083		465,057		477,031		465,057
Multi-family residential		109,554		104,148		124,802		104,148
Commercial		392,846		375,092		392,516		375,092
Construction		194,208		184,122		217,281		184,122
Consumer:
Home equity lines of credit		36,576		30,748		35,583		30,748
Other		982		1,727		1,601		1,727
Subtotal		1,647,103		1,588,317		1,676,806		1,588,317
Less: ACL – Loans		(15,960)		(16,062)		(17,032)		(16,062)
Loans and leases, net	$	1,631,143	$	1,572,255	$	1,659,774	$	1,572,255

⁽¹⁾Includes ~~$17,500~~$15,315 and $20,768 of commercial leases at ~~June~~September 30, 2023 and December 31, 2022, respectively.

‎

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

Included in Commercial loans at both June 30, 2023 and December 31, 2022, were $0 and $50, respectively, of loans originated under the Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”). The Coronavirus Aid, Relief, and Economic Security Act of 2020, as amended (the “CARES Act”), authorized the SBA to temporarily guarantee loans under the PPP to provide funding to small businesses to pay certain payroll costs and benefits, and other expenses, during the COVID-19 pandemic. These loans were 100% guaranteed by the SBA and the full principal amount of the loans could qualify for forgiveness. The loans we originated had a maturity of two years, an interest rate of 1.00% and loan payments were deferred for the initial six months (which deferral period was subsequently extended to 10 months pursuant to the Paycheck Protection Program Flexibility Act of 2020). Using the PPP loans as collateral, CFBank funded nearly all of the PPP loans through loans obtained under the Paycheck Protection Program Liquidity Facility (“PPPLF”), which carried a low interest rate of 0.35%. At June 30, 2023 and December 31,2022, there were no loans pledged as collateral and all PPPLF borrowings were paid off. See Note 8 - ~~FHLB Advances and Other Debt~~ ~~for additional information.~~

Allowance for Credit Losses on Loans (ACL – Loans)

As discussed in Note 1, effective January 1, 2023, the Company adopted ASC 326. Results for the periods beginning after January 1, 2023 are presented under ASC 326, while prior period amounts continue to be reported in accordance with the “incurred loss” model under previously applicable ~~GAAP (“Incurred Loss Model”).~~GAAP.

The ACL - Loans is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on loans over the contractual term. The ACL - Loans is adjusted by the provision for credit losses, which is reported in earnings, and reduced by charge offs for loans, net of recoveries. Provision for credit losses on loans reflects the totality of actions taken on all loans for a particular period including any necessary increases or decreases in the allowance related to changes in credit loss expectations associated with specific loans or pools of loans. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off.

The ~~allowance~~ACL - Loans represents the Company's best estimate of current expected credit losses (CECL) on loans using relevant available information, from internal and external sources, related to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. The CECL calculation is performed and evaluated quarterly and losses are estimated over the expected life of the loan. The level of the ~~allowance for credit losses~~ACL - Loans is believed to be adequate to absorb all expected future losses inherent in the loan portfolio at the measurement date.

In calculating the ~~allowance for credit losses,~~ACL - Loans, the loan portfolio was pooled into loan segments with similar risk characteristics. Common characteristics include the type or purpose of the loan, underlying collateral and historical/expected credit loss patterns. In developing the loan segments, the Company analyzed the degree of correlation in how loans within each portfolio respond when subjected to varying economic conditions and scenarios as well as other portfolio stress factors.

The expected credit losses are measured over the life of each loan segment utilizing the average charge-off methodology combined with economic forecast models to estimate the current expected credit loss inherent in the loan portfolio. This approach is also leveraged to estimate the expected credit losses associated with unfunded loan commitments incorporating expected utilization rates.

The Company sub-segmented certain commercial portfolios by risk level where appropriate. The Company utilized a one-year reasonable and supportable economic forecast period.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The Company qualitatively adjusts model results for risk factors that are not inherently considered in the historical losses, but are nonetheless relevant in assessing the expected credit losses within the loan portfolio. These adjustments may increase or decrease the estimate of expected credit losses based upon the assessed level of risk for each qualitative factor. The various risks that may be considered in making qualitative adjustments include, among other things, the impact of (i) changes in economic conditions, (ii) changes in the nature and volume of the loan portfolio, (iii) changes in the existence, growth and effect of any concentrations in credit, (iv) changes in lending policies and procedures, including changes in underwriting standards and practices for collections, write-offs, and recoveries, (v) changes in the quality of the credit review function, (vi) changes in the experience, ability and depth of lending management and staff, (vii) changes in the volume and severity of past due and adversely classified loans and the volume of non-accrual loans, (viii) changes in the value of underlying collateral for collateral-dependent loans, and (ix) other environmental factors such as regulatory, legal and technological considerations, as well as competition.

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

In some cases, management may determine that an individual loan exhibits unique risk characteristics which differentiate the loan from other loans within the loan segments. In such cases, the loans are evaluated for expected credit losses on an individual basis and excluded from the collective evaluation. Specific reserve allocations of the allowance for credit losses are determined by analyzing the borrower's ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling costs if satisfaction of the loan depends on the sale of the collateral. The fair value of collateral supporting collateral dependent loans is evaluated on a quarterly basis.

The following tables present the activity in the ACL - Loans by portfolio segment for the three and ~~six~~nine months ended ~~June~~September 30, 2023 (unaudited).


	Three Months Ended June 30, 2023 (unaudited)																Three Months Ended September 30, 2023 (unaudited)
			Real Estate									Consumer							Real Estate									Consumer
	Commercial		Single-family		Multi-family		Commercial		Construction		Home equity lines of credit		Other		Total		Commercial		Single-family		Multi-family		Commercial		Construction		Home equity lines of credit		Other		Total
Allowance for credit losses
Balances, April 1, 2023	$	5,438	$	3,194	$	1,045	$	4,123	$	1,679	$	331	$	105	$	15,915
Balances, July 1, 2023																	$	5,339	$	3,101	$	949	$	4,079	$	2,101	$	323	$	68	$	15,960
Provision of credit losses		(184)		(112)		(96)		(44)		422		(9)		(40)		(63)		1,294		24		136		(251)		(55)		(10)		60		1,198
Recoveries on loans		85		19		-		-		-		1		3		108		-		9		-		-		-		2		-		11
Loans charged off		-		-		-		-		-		-		-		-		(137)		-		-		-		-		-		-		(137)
Balances, June 30, 2023	$	5,339	$	3,101	$	949	$	4,079	$	2,101	$	323	$	68	$	15,960
Balances, September 30, 2023																	$	6,496	$	3,134	$	1,085	$	3,828	$	2,046	$	315	$	128	$	17,032


	Six Months Ended June 30, 2023 (unaudited)																Nine Months Ended September 30, 2023 (unaudited)
			Real Estate									Consumer							Real Estate									Consumer
	Commercial		Single-family		Multi-family		Commercial		Construction		Home equity lines of credit		Other		Total		Commercial		Single-family		Multi-family		Commercial		Construction		Home equity lines of credit		Other		Total
Allowance for credit losses
Balances, December 31, 2022	$	4,764	$	3,914	$	997	$	3,384	$	2,644	$	333	$	26	$	16,062	$	4,764	$	3,914	$	997	$	3,384	$	2,644	$	333	$	26	$	16,062
Impact of adoption ASC 326		877		(958)		66		726		(1,019)		(129)		28		(409)
Impact of adoption of ASC 326																		877		(958)		66		726		(1,019)		(129)		28		(409)
Balances, January 1, 2023 Post-ASC 326 adoption		5,641		2,956		1,063		4,110		1,625		204		54		15,653		5,641		2,956		1,063		4,110		1,625		204		54		15,653
Provision of credit losses		(382)		123		(114)		(31)		476		118		14		204		912		147		22		(282)		421		108		74		1,402
Recoveries on loans		85		22		-		-		-		1		3		111		85		31		-		-		-		3		3		122
Loans charged off		(5)		-		-		-		-		-		(3)		(8)		(142)		-		-		-		-		-		(3)		(145)
Balances, June 30, 2023	$	5,339	$	3,101	$	949	$	4,079	$	2,101	$	323	$	68	$	15,960
Balances, September 30, 2023																	$	6,496	$	3,134	$	1,085	$	3,828	$	2,046	$	315	$	128	$	17,032

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Allowance for Loan and Lease Losses under prior GAAP ~~(“Incurred~~(Incurred Loss ~~Model”)~~Model)

Prior to the adoption of ASC 326 on January 1, 2023, the Company maintained an allowance for loan and lease losses (ALLL) in accordance with the Incurred Loss Model as disclosed in the Company’s 2022 Annual Report on Form 10-K.

‎

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

The following table presents the activity in the allowance for loan and lease losses (ALLL) by portfolio segment for the three and ~~six~~nine months ended ~~June~~September 30, 2022.



	Three months ended June 30, 2022 (unaudited)																Three months ended September 30, 2022 (unaudited)
			Real Estate								Consumer								Real Estate								Consumer
	Commercial		Single-family		Multi-family		Commercial		Construction		Home Equity lines of credit		Other		Total		Commercial		Single-family		Multi-family		Commercial		Construction		Home Equity lines of credit		Other		Total
Beginning balance	$	4,427	$	3,506	$	787	$	4,634	$	1,744	$	276	$	146	$	15,520	$	4,727	$	3,715	$	787	$	3,984	$	1,894	$	279	$	146	$	15,532
Addition to (reduction in) provision for loan losses		300		200		-		(650)		150		-		-		-		-		-		185		-		-		-		(35)		150
Charge-offs		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-
Recoveries		-		9		-		-		-		3		-		12		-		2		-		-		-		3		-		5
Ending balance	$	4,727	$	3,715	$	787	$	3,984	$	1,894	$	279	$	146	$	15,532	$	4,727	$	3,717	$	972	$	3,984	$	1,894	$	282	$	111	$	15,687



	Six months ended June 30, 2022 (unaudited)																Nine months ended September 30, 2022 (unaudited)
			Real Estate								Consumer								Real Estate								Consumer
	Commercial		Single-family		Multi-family		Commercial		Construction		Home Equity lines of credit		Other		Total		Commercial		Single-family		Multi-family		Commercial		Construction		Home Equity lines of credit		Other		Total
Beginning balance	$	4,127	$	3,348	$	827	$	5,034	$	1,744	$	272	$	156	$	15,508	$	4,127	$	3,348	$	827	$	5,034	$	1,744	$	272	$	156	$	15,508
Addition to (reduction in) provision for loan losses		600		350		(40)		(1,050)		150		-		(10)		-		600		350		145		(1,050)		150		-		(45)		150
Charge-offs		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-
Recoveries		-		17		-		-		-		7		-		24		-		19		-		-		-		10		-		29
Ending balance	$	4,727	$	3,715	$	787	$	3,984	$	1,894	$	279	$	146	$	15,532	$	4,727	$	3,717	$	972	$	3,984	$	1,894	$	282	$	111	$	15,687

Determining fair value for collateral dependent loans requires obtaining a current independent appraisal of the collateral and applying a discount factor, which includes selling costs if applicable, to the value. The fair value of real estate is generally based on appraisals by qualified licensed appraisers. The appraisers typically determine the value of the real estate by utilizing an income or market valuation approach. If an appraisal is not available, the fair value may be determined by using a cash flow analysis. ~~Fair~~The fair value onof other collateral such as business assets is typically ascertained by assessing, either singularly or some combination of, asset appraisals, accounts receivable aging reports, inventory listings and or customer financial statements. Both appraised values and values based on borrower’s financial information are discounted as considered appropriate based on age and quality of the information and current market conditions.

The table below presents the amortized cost basis of collateral dependent loans by loan class and their respective collateral types, which are individually evaluated to determine expected credit losses.
‎

June 30, 2023 (unaudited)
Residential Real Estate
Other
Total
Allowance on Collateral Dependent Loans
Commercial
$
-
$
102
$
102
$
85
Real estate:
Single-family residential
93
-
93
-
Total
$
93
$
102
$
195
$
85

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)


	September 30, 2023 (unaudited)
	Residential Real Estate		Other		Total		Allowance on Collateral Dependent Loans
Commercial	$	-	$	611	$	611	$	611
Real estate:
Single-family residential		92		-		92		-
Total	$	92	$	611	$	703	$	611

The following table presents the balance in the ALLL and the recorded investment in loans and leases by portfolio segment and based on the impairment method as of December 31, 2022:



			Real Estate								Consumer									Real Estate									Consumer
	Commercial		Single- ‎family		Multi- ‎family		Commercial		Construction		Home Equity ‎lines of credit		Other		Total		Commercial			Single- ‎family			Multi- ‎family		Commercial		Construction		Home Equity ‎lines of credit		Other		Total
ALLL:
Ending allowance balance attributable to loans:
Individually evaluated for impairment	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	⁽¹⁾	$	-	⁽¹⁾	$	-	$	-	$	-	$	-	$	-	$	-
Collectively evaluated for impairment		4,764		3,914		997		3,384		2,644		333		26		16,062		4,764			3,914			997		3,384		2,644		333		26		16,062
Total ending allowance balance	$	4,764	$	3,914	$	997	$	3,384	$	2,644	$	333	$	26	$	16,062	$	4,764		$	3,914		$	997	$	3,384	$	2,644	$	333	$	26	$	16,062

Loans:
Individually evaluated for impairment	$	80	$	95	$	-	$	-	$	-	$	-	$	-	$	175	$	80		$	95		$	-	$	-	$	-	$	-	$	-	$	175
Collectively evaluated for impairment		427,343		464,962		104,148		375,092		184,122		30,748		1,727		1,588,142		427,343			464,962			104,148		375,092		184,122		30,748		1,727		1,588,142
Total ending loan balance	$	427,423	$	465,057	$	104,148	$	375,092	$	184,122	$	30,748	$	1,727	$	1,588,317	$	427,423		$	465,057		$	104,148	$	375,092	$	184,122	$	30,748	$	1,727	$	1,588,317

⁽¹⁾Allowance recorded in an amount less than $1 has been rounded down to zero.

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2022. The unpaid principal balance is the contractual principal balance outstanding. The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, and deferred loan fees and costs. The table also presents the average recorded investment and accrual basis interest income recognized during the three and ~~six~~nine months ended ~~June~~September 30, 2022. Cash payments of interest during the three and ~~six~~nine months ended ~~June~~September 30, 2022 totaled ~~$41~~$5 and ~~$89,~~$46, respectively.

Three months ended
Six months ended
As of December 31, 2022
June 30, 2022
June 30, 2022
(unaudited)
(unaudited)
Unpaid Principal Balance
Recorded Investment
ALLL Allocated
Average Recorded Investment
Interest Income Recognized
Average Recorded Investment
Interest Income Recognized
With no related allowance recorded:
Commercial:
Owner occupied
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Total with no allowance recorded
-
-
-
-
-
-
-
With an allowance recorded:
Commercial ⁽¹⁾
371
80
-
123
-
144
1
Real estate:
Single-family residential ⁽¹⁾
95
95
-
98
1
98
3
Commercial:
Non-owner occupied
-
-
-
-
-
700
17
Total with an allowance recorded
466
175
-
221
1
942
21
Total
$
466
$
175
$
-
$
221
$
1
$
942
$
21

⁽¹⁾~~Allowance recorded in an amount less than $1 has been rounded down to zero.~~

‎

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)


							Three months ended				Nine months ended
	As of December 31, 2022						September 30, 2022				September 30, 2022
							(unaudited)				(unaudited)
	Unpaid Principal Balance		Recorded Investment		ALLL Allocated		Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Commercial:
Owner occupied	$	-	$	-	$	-	$	-	$	-	$	-	$	-
Total with no allowance recorded		-		-		-		-		-		-		-

With an allowance recorded:
Commercial ⁽¹⁾		371		80		-		112		-		134		1
Real estate:
Single-family residential ⁽¹⁾		95		95		-		97		1		98		4
Commercial:
Non-owner occupied		-		-		-		-		-		466		17
Total with an allowance recorded		466		175		-		209		1		698		22
Total	$	466	$	175	$	-	$	209	$	1	$	698	$	22

⁽¹⁾Allowance recorded in an amount less than $1 has been rounded down to zero.

The following table presents the recorded investment in non-accrual loans by class of loans at ~~June~~September 30, 2023 (unaudited):



	Non-Accrual Loans		Non-Accrual loans with no Allowance for Credit Losses		Non-Accrual Loans		Non-Accrual loans with no Allowance for Credit Losses
Commercial	$	164	$	62	$	3,933	$	374
Real estate:
Single-family residential		635		635		631		631
Consumer:
Other consumer						30		30
Total nonaccrual loans	$	799	$	697	$	4,594	$	1,035

The following table presents the recorded investment in nonperforming loans by class of loans at December 31, 2022:




	December 31, 2022

Loans past due ~~over~~ 90 or more days still on accrual	$	-
Nonaccrual loans:
Commercial		99
Real estate:
Single-family residential		641
Consumer:
Home equity lines of credit:
Originated for portfolio		18
Purchased for portfolio		3
Total nonaccrual		761
Total nonaccrual and nonperforming loans	$	761

Nonaccrual loans include both smaller balance single-family mortgage loans, consumer loans and commercial leases that are collectively evaluated for impairment and individually classified impaired loans. There were no loans 90 days or more past due and still accruing interest at ~~June~~September 30, 2023 or December 31, 2022.

~~The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of June 30, 2023 (unaudited):~~

30 - 59 Days Past Due
60 - 89 Days Past Due
Greater than 90 Days Past Due
Total Past Due
Loans Not Past Due
Nonaccrual Loans Not > 90 days Past Due
Commercial
$
247
$
777
$
62
$
1,086
$
438,768
$
102
Real estate:
Single-family residential
-
-
563
563
472,520
72
Multi-family residential
-
-
-
-
109,554
-
Commercial:
Non-owner occupied
-
-
-
-
184,985
-
Owner occupied
-
-
-
-
186,367
-
Land
-
-
-
-
21,494
-
Construction
-
-
-
-
194,208
-
Consumer:
Home equity lines of credit
-
-
-
-
36,576
-
Other
-
47
-
47
935
-
Total
$
247
$
824
$
625
$
1,696
$
1,645,407
$
174

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of September 30, 2023 (unaudited):


	30 - 59 Days Past Due		60 - 89 Days Past Due		90 Days or more Past Due		Total Past Due		Loans Not Past Due		Nonaccrual Loans < 90 days Past Due
Commercial	$	419	$	1,109	$	284	$	1,812	$	426,180	$	3,649
Real estate:
Single-family residential		-		-		563		563		476,468		68
Multi-family residential		-		-		-		-		124,802		-
Commercial:
Non-owner occupied		-		-		-		-		188,819		-
Owner occupied		-		-		-		-		182,486		-
Land		-		-		-		-		21,211		-
Construction		-		-		-		-		217,281		-
Consumer:
Home equity lines of credit:		14		-		-		14		35,569		-
Other		-		-		30		30		1,571		-
Total	$	433	$	1,109	$	877	$	2,419	$	1,674,387	$	3,717

The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of December 31, 2022:



	30 - 59 Days Past Due		60 - 89 Days Past Due		Greater than 90 Days Past Due		Total Past Due		Loans Not Past Due		Nonaccrual Loans Not > 90 days Past Due		30 - 59 Days Past Due		60 - 89 Days Past Due		90 Days or more Past Due		Total Past Due		Loans Not Past Due		Nonaccrual Loans < 90 days Past Due
Commercial	$	255	$	-	$	99	$	354	$	427,069	$	-	$	255	$	-	$	99	$	354	$	427,069	$	-
Real estate:
Single-family residential		966		167		563		1,696		463,361		78		966		167		563		1,696		463,361		78
Multi-family residential		-		-		-		-		104,148		-		-		-		-		-		104,148		-
Commercial:
Non-owner occupied		-		-		-		-		169,686		-		-		-		-		-		169,686		-
Owner occupied		-		-		-		-		172,698		-		-		-		-		-		172,698		-
Land		-		-		-		-		32,708		-		-		-		-		-		32,708		-
Construction		-		-		-		-		184,122		-		-		-		-		-		184,122		-
Consumer:
Home equity lines of credit:
Originated for portfolio		29		-		18		47		30,701		-		29		-		18		47		30,701		-
Purchased for portfolio		-		-		-		-		-		-		-		-		-		-		-		-
Other		-		-		3		3		1,724		-		-		-		3		3		1,724		-
Total	$	1,250	$	167	$	683	$	2,100	$	1,586,217	$	78	$	1,250	$	167	$	683	$	2,100	$	1,586,217	$	78

Troubled Debt Restructurings (TDRs):

The Company adopted ASU 2022-02 during the first quarter of 2023. This amendment eliminated the TDR recognition and measurement guidance and, instead, required that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loans. The amendments also enhanced existing disclosure requirements and introduced new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. During the three and six months ended June 30, 2023, the Company did not modify any loans.

Prior to the adoption of ASU 2022-02, from time to time, the terms of certain loans were modified as TDRs, where concessions were granted to borrowers experiencing financial difficulties. The modification of the terms of those loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an increase in the stated rate of interest lower than the current market rate for new debt with similar risk; an extension of the maturity date; or a change in the payment terms.

As of December 31, 2022, TDRs totaled $175. The Company allocated $0 of specific reserves to loans whose terms had been modified in TDRs as of December 31, 2022. The Company had not committed to lend any additional amounts as of December 31, 2022 to customers with outstanding loans classified as nonaccrual TDRs.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

During the three and ~~six~~nine months ended ~~June~~September 30, 2022, there were no loans modified as a TDR.

There were no TDR’s that went into payment default during the quarter ended ~~June~~September 30, 2022. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms, at which time the loan is re-evaluated to determine whether an impairment loss should be recognized, either through a write-off or specific valuation allowance, so that the loan is reported, net, at the present value of estimated future cash flows, or at the fair value of collateral, less cost to sell, if repayment is expected solely from the collateral.

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 its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy.

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

Nonaccrual loans include loans that were modified and identified as TDRs and the loans are not performing. At December 31, 2022, nonaccrual TDRs were as follows:




	December 31, 2022

Commercial	$	80
~~Total~~	$	80

Nonaccrual loans at December 31, 2022 did not include $95 of TDRs where customers had established a sustained period of repayment performance, generally six months, the loans were current according to their modified terms and repayment of the remaining contractual payments was expected. These loans were included in total impaired loans.

Loan Modifications:

During the three and nine months ended September 30, 2023, the Company modified one commercial loan, totaling $2.9 million, where the borrower was experiencing financial difficulty. The loan was modified to defer principal and interest payments for up to one year. For any period where the payments are deferred, the note will accrue at a higher rate of interest. The loan was not past due during the three and nine months ended September 30, 2023.

Credit Quality Indicators:

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. Management analyzes loans individually by classifying the loans as to credit risk. This analysis includes commercial, commercial real estate and multi-family residential real estate loans. Internal loan reviews for these loan types are performed at least annually, and more often for loans with higher credit risk. Adjustments to loan risk ratings are made based on the reviews and at any time information is received that may affect risk ratings. The following definitions are used for risk ratings:

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of CFBank’s credit position at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that there will be some loss if the deficiencies are not corrected.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Loans not meeting the criteria to be classified into one of the above categories are considered to be “not rated” or “pass-rated” loans. Loans listed as not rated are primarily groups of homogeneous loans. Past due information is the primary credit indicator for groups of homogenous loans. Loans listed as pass-rated loans are loans that are subject to internal loan reviews and are determined not to meet the criteria required to be classified as special mention, substandard or doubtful.
‎

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

The following table summarizes the risk grading of the Company’s loan portfolio by loan class and by year of origination for the years indicated as of ~~June~~September 30, 2023. Consumer and Single-family residential loans are not risk graded. For purposes of this disclosure, those loans are classified in the following manner: loans that are 89 days or less past due and accruing are “performing” loans and loans greater than 89 days past due or in nonaccrual are “nonperforming” loans.


	Term Loans (amortized cost basis by origination year)																		Term Loans (amortized cost basis by origination year)
(unaudited)	2023		2022		2021		2020		2019		Prior		Revolving loans amortized cost basis		Revolving loans converted to term		Total		2023		2022		2021		2020		2019		Prior		Revolving loans amortized cost basis		Revolving loans converted to term		Total
Commercial and Industrial
Pass	$	26,793	$	97,823	$	101,796	$	47,962	$	4,920	$	13,259	$	142,096	$	475	$	435,124	$	23,387	$	87,837	$	96,210	$	46,519	$	3,579	$	13,070	$	146,564	$	500	$	417,666
Special Mention																						1,488														1,488
Substandard		-		-		4,628		-		102		-		-		-		4,730		-		1,012		7,736		-		90		-		-		-		8,838
Total Commercial and industrial loans		26,793		97,823		106,424		47,962		5,022		13,259		142,096		475		439,854		23,387		90,337		103,946		46,519		3,669		13,070		146,564		500		427,992
Current period gross charge-offs		-		-		5		-		-		-		-		-		5		-		-		142		-		-		-		-		-		142
Real estate loans:
Single-family residential
Payment performance
Performing		25,165		135,009		237,472		47,065		9,962		17,775						472,448		35,743		133,221		234,245		46,331		9,740		17,120						476,400
Nonperforming		-		-		-		-		-		635		-		-		635		-		-		-		-		-		631		-		-		631
Total Single-family residential loans		25,165		135,009		237,472		47,065		9,962		18,410		-		-		473,083		35,743		133,221		234,245		46,331		9,740		17,751		-		-		477,031
Multi-family residential
Pass		4,800		8,827		51,631		7,367		15,888		21,041		-		-		109,554		21,105		8,802		51,294		7,339		15,831		20,431		-		-		124,802
Total Multi-family residential loans		4,800		8,827		51,631		7,367		15,888		21,041		-		-		109,554		21,105		8,802		51,294		7,339		15,831		20,431		-		-		124,802
Commercial:
Non-owner occupied
Pass		16,669		27,115		49,138		15,525		20,450		54,481		1,097		-		184,475		27,512		27,303		48,354		15,308		20,277		48,466		1,092		-		188,312
Special Mention		-		-		-		-		510		-		-		-		510		-		-		-		-		507		-		-		-		507
Total Non-owner occupied loans		16,669		27,115		49,138		15,525		20,960		54,481		1,097		-		184,985		27,512		27,303		48,354		15,308		20,784		48,466		1,092		-		188,819
Owner occupied
Pass		14,723		55,959		56,348		20,226		19,167		19,188		70		-		185,681		17,495		55,577		50,712		20,013		18,962		18,979		69		-		181,807
Special Mention		-		-		-		-		686		-		-		-		686		-		-		-		-		679		-		-		-		679
Total Owner occupied loans		14,723		55,959		56,348		20,226		19,853		19,188		70		-		186,367		17,495		55,577		50,712		20,013		19,641		18,979		69		-		182,486
Land
Pass		1,781		5,980		11,243		1,927		154		409		-		-		21,494		7,724		6,510		6,416		-		152		409		-		-		21,211
Total Land loans		1,781		5,980		11,243		1,927		154		409		-		-		21,494		7,724		6,510		6,416		-		152		409		-		-		21,211
Construction
Pass		6,941		62,829		102,120		9,771		-		212		12,335		-		194,208		19,896		70,592		100,104		9,662		-		213		16,814		-		217,281
Total Construction loans		6,941		62,829		102,120		9,771		-		212		12,335		-		194,208		19,896		70,592		100,104		9,662		-		213		16,814		-		217,281
Consumer:
Home equity lines of credit:
Payment performance
Performing		-		-		-		-		-		-		36,049		527		36,576		-		-		-		-		-		-		33,103		2,480		35,583
Nonperforming		-		-		-		-		-		-		-		-		-
Total Home equity lines of credit		-		-		-		-		-		-		36,049		527		36,576		-		-		-		-		-		-		33,103		2,480		35,583
Other
Payment performance																		-																		-
Performing		-		-		-		14		-		289		632		47		982		-		-		-		13		-		284		1,274		-		1,571
Nonperforming		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-		-		30		30
Total Other consumer loans		-		-		-		14		-		289		632		47		982		-		-		-		13		-		284		1,274		30		1,601
Current period gross charge-offs		-		-		-		-		-		3		-		-		3		-		-		-		-		-		3		-		-		3
Total loans	$	96,872	$	393,542	$	614,376	$	149,857	$	71,839	$	127,289	$	192,279	$	1,049	$	1,647,103	$	152,862	$	392,342	$	595,071	$	145,185	$	69,817	$	119,603	$	198,916	$	3,010	$	1,676,806
Total current period gross charge-offs	$	-	$	-	$	5	$	-	$	-	$	3	$	-	$	-	$	8	$	-	$	-	$	142	$	-	$	-	$	3	$	-	$	-	$	145

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The recorded investment in loans and leases by risk category and by class of loans and leases as of December 31, 2022 follows.



	Not Rated		Pass		Special Mention		Substandard		Doubtful		Total
Commercial	$	-	$	422,673	$	4,651	$	19	$	80	$	427,423
Real estate:
Single-family residential		451,939		12,477		-		641		-		465,057
Multi-family residential		-		104,148		-		-		-		104,148
Commercial:
Non-owner occupied		-		168,731		955		-		-		169,686
Owner occupied		-		171,998		700		-		-		172,698
Land		-		32,708		-		-		-		32,708
Construction		3,084		180,520		518		-		-		184,122
Consumer:
Home equity lines of credit:
Originated for portfolio		30,730		-		-		18		-		30,748
Purchased for portfolio		-		-		-		-		-		-
Other		1,724		-		-		3		-		1,727
	$	487,477	$	1,093,255	$	6,824	$	681	$	80	$	1,588,317

Direct Financing Leases:

The following lists the components of the net investment in direct financing leases:


	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
	(unaudited)				(unaudited)
Total minimum lease payments to be received	$	18,796	$	22,533	$	16,356	$	22,533
Less: Unearned income		(1,320)		(1,798)		(1,061)		(1,798)
Plus: Indirect initial costs		24		33		20		33
Net investment in direct financing leases	$	17,500	$	20,768	$	15,315	$	20,768

The following summarizes the future minimum lease payments receivable in fiscal year 2023 and in subsequent fiscal years:


2023, excluding the six months ended June 30, 2023	$	3,425
2023, excluding the nine months ended September 30, 2023			$	1,713
2024		6,227		5,953
2025		5,537		5,283
2026		2,956		2,805
2027		601		552
Thereafter		50		50
Total future minimum payments	$	18,796	$	16,356

NOTE 5 – LEASES

A lease is defined as a contract, or part of a contract, that conveys the right to control the use of identified property, plant or equipment for a period of time in exchange for consideration.

The leases in which the Company is the lessee are comprised of real estate property for branches and offices and for equipment with terms extending through 2034. All of our leases are classified as operating leases. Operating lease agreements are required to be recognized on the ~~consolidated balance sheets~~Consolidated Balance Sheets as a right-of-use (“ROU”) asset and a corresponding operating lease liability. The Company does not have any leases classified as finance leases.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The calculated amount of the ROU assets and lease liabilities are impacted by the length of the lease term and the discount rate used to present value the minimum lease payments. The Company’s lease agreements often include one or more options to renew at the Company’s discretion which were considered, as applicable, in the calculation of the ROU assets and lease liabilities. If, at lease inception, the Company considers the exercising of a renewal option to be reasonably certain, the Company will include the extended term in the calculation of the ROU asset and lease liability. The Company uses the discount rate implicit in the lease whenever this rate is readily determinable. As this rate is not readily determinable in our operating leases, the Company utilizes its incremental borrowing rate at lease inception, on a collateralized basis, over a similar term. At ~~June~~September 30, 2023, the weighted-average remaining lease term for the Company’s operating leases was ~~9.2~~9.1 years and the weighted-average discount rate was ~~7.31%~~7.34%.

The Company’s operating lease costs were ~~$188~~$175 and ~~$312~~$487 for the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and ~~$144~~$139 and ~~$287~~$426 for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively. The variable lease costs totaled ~~$188~~$175 and ~~$353~~$548 for the three and ~~six~~nine months ended ~~June~~September 30, 2023, respectively, and ~~$63~~$86 and ~~$147~~$233 for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively. As the Company elected not to separate lease and non-lease components for all classes of underlying assets and instead to account for them as a single lease component, the variable lease cost primarily represents variable payments such as common area maintenance and utilities.

Future minimum operating lease payments as of ~~June~~September 30, 2023 are as follows:


2023, excluding the six months ended June 30, 2023	$	538
2023, excluding the nine months ended September 30, 2023			$	269
2024		1,000		1,000
2025		761		761
2026		677		677
2027		627		627
Thereafter		4,025		4,025
Total future minimum rental commitments		7,628		7,359
Less - amounts representing interest		(2,240)		(2,143)
Total operating lease liabilities	$	5,388	$	5,216

NOTE 6 - FAIR VALUE

Fair value is the exchange price that would be received for an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

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, or other inputs that are observable or can be corroborated by observable market data.

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

The Company used the following methods and significant assumptions to estimate the fair value of each type of asset and liability:

Securities available for sale: The fair value of securities available for sale is determined using pricing models that vary based on asset class and include available trade, bid and other market information or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2).

Derivatives: The fair value of derivatives, which includes yield maintenance provisions, interest rate lock commitments and interest rate swaps, is based on valuation models using observable market data as of the measurement date (Level 2).

TBA mortgage – backed securities: To mitigate the effect of the interest rate risk inherent in providing rate lock commitments to borrowers, the Company enters into either a forward sales contract to sell loans to investors when using best efforts or a trade of “to-be-announced (TBA)” mortgage-backed securities for mandatory delivery. The forward sales contracts lock in a price for the sale of loans with similar characteristics to the specific rate lock commitments based on a valuation model using observable market data for pricing commitments (Level 2).

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Impaired loans: The fair value of collateral dependent impaired loans with specific allocations of the ACL - Loans is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for collateral-dependent impaired loans are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by a third-party appraisal management company approved by the Board of Directors annually. Once received, the loan officer or a member of the credit department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry-wide statistics. Appraisals are updated as needed based on facts and circumstances associated with the individual properties. Real estate appraisals typically incorporate measures such as recent sales prices for comparable properties. Appraisers may make adjustments to the sales prices of the comparable properties as deemed appropriate based on the age, condition or general characteristics of the subject property. Management applies an additional discount to real estate appraised values, typically to reflect changes in market conditions since the date of the appraisal if warranted and to cover disposition costs (including selling expenses) based on the intended disposition method of the property. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

Loans held for sale: Loans held for sale are carried at fair value, as determined by outstanding commitments from third party investors (Level 2).

Assets and liabilities measured at fair value on a recurring basis, including financial assets and liabilities for which the Company has elected the fair value option, are summarized below:


	Fair Value Measurements at ‎ ~~June~~September 30, 2023 using Significant ‎Other Observable Inputs
	(Level 2)
	(unaudited)
Financial Assets:
Securities available for sale:
Corporate debt	$	7,000
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury		~~1,956~~1,473
Mortgage-backed securities - residential		107
Total securities available for sale	$	~~8,966~~8,480
Loans held for sale	$	1,355

Derivative assets	$	~~4,250~~4,845

Financial Liabilities:
Derivative liabilities	$	~~4,250~~4,845

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)


	Fair Value Measurements at ‎ December 31, 2022 using Significant ‎Other Observable Inputs
	(Level 2)
Financial Assets:
Securities available for sale:
Corporate debt	$	7,500
Issued by U.S. government-sponsored entities and agencies:
U.S. Treasury		2,925
Mortgage-backed securities - residential		17
Total securities available for sale	$	10,442
Loans held for sale	$	580
Derivative assets	$	4,233
Financial Liabilities:
Derivative liabilities	$	4,233

The Company had no assets or liabilities measured at fair value on a recurring basis that were measured using Level 1 or Level 3 inputs at ~~June~~September 30, 2023 or December 31, 2022. There were no transfers of assets or liabilities measured at fair value between levels during the periods ended ~~June~~September 30, 2023 and December 31, 2022.

There were no assets or liabilities measured at fair value on a non-recurring basis at ~~June~~September 30, 2023. Assets and liabilities measured at fair value on a non-recurring basis at December 31, 2022 are summarized below:


Fair Value Measurements at December 31, 2022 Using
Significant Unobservable Inputs (Level 3)

Impaired loans:
Commercial	$	80
Total impaired loans	$	80

There were no write-downs of impaired collateral dependent loans during the ~~six~~nine months ended ~~June~~September 30, 2023 or 2022.

Financial Instruments Recorded Using Fair Value Option

The Company has elected the fair value option for loans held for sale. These loans are intended for sale and the Company believes that the fair value is the best indicator of the resolution of these loans. Interest income is recorded based on the contractual terms of the loan and in accordance with the Company’s policy on loans held for investment. None of these loans were 90 days or more past due or on nonaccrual as of ~~June~~September 30, 2023 or December 31, 2022.

As of ~~June~~September 30, 2023 and December 31, 2022, the aggregate fair value, contractual balance and gain or loss on loans held for sale were as follows:



	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
	(unaudited)				(unaudited)
Aggregate fair value	$	1,355	$	580	$	1,355	$	580
Contractual balance		1,355		580		1,355		580
Gain (loss)	$	-	$	-	$	-	$	-

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The total amount of gains and losses from changes in fair value included in earnings for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 for loans held for sale were:


	Three months ended June 30,				Six months ended June 30,				Three months ended September 30,				Nine months ended September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
	(unaudited)				(unaudited)				(unaudited)				(unaudited)
Interest income	$	10	$	-	$	13	$	172	$	10	$	-	$	23	$	165
Interest expense		-		-		-		-		-		-		-		-
Change in fair value		-		92		-		(356)		-		-		-		(356)
Total change in fair value	$	10	$	92	$	13	$	(184)	$	10	$	-	$	23	$	(191)

The carrying amounts and estimated fair values of financial instruments at ~~June~~September 30, 2023 were as follows:


	Fair Value Measurements at June 30, 2023 Using:										Fair Value Measurements at September 30, 2023 Using:
	Carrying										Carrying
(unaudited)	Value		Level 1		Level 2		Level 3		Total		Value		Level 1		Level 2		Level 3		Total
Financial assets
Cash and cash equivalents	$	231,600	$	231,600	$	-	$	-	$	231,600	$	229,763	$	229,763	$	-	$	-	$	229,763
Interest-bearing deposits in other financial institutions		100		100		-		-		100		100		100		-		-		100
Securities available for sale		8,966		-		8,966		-		8,966		8,480		-		8,480		-		8,480
Equity Securities		5,000		-		5,000		-		5,000		5,000		-		5,000		-		5,000
Loans held for sale		1,355		-		1,355		-		1,355		1,355		-		1,355		-		1,355
Loans and leases, net		1,631,143		-		-		1,599,936		1,599,936		1,659,774		-		-		1,615,539		1,615,539
FHLB and FRB stock		8,736		n/a		n/a		n/a		n/a		8,499		n/a		n/a		n/a		n/a
Accrued interest receivable		7,505		82		163		7,260		7,505		9,225		278		125		8,822		9,225
Derivative assets		4,250		-		4,250		-		4,250		4,845		-		4,845		-		4,845

Financial liabilities
Deposits	$	(1,660,083)	$	(1,045,459)	$	(605,664)	$	-	$	(1,651,123)	$	(1,684,993)	$	(1,037,736)	$	(639,030)	$	-	$	(1,676,766)
FHLB advances and other borrowings		(109,978)		-		(109,365)		-		(109,365)		(109,987)		-		(105,280)		-		(105,280)
Advances by borrowers for taxes and insurance		(2,034)		-		-		(2,034)		(2,034)		(1,737)		-		-		(1,737)		(1,737)
Subordinated debentures		(14,941)		-		(14,859)		-		(14,859)		(14,951)		-		(14,712)		-		(14,712)
Accrued interest payable		(1,762)		-		(1,762)		-		(1,762)		(2,503)		-		(2,503)		-		(2,503)
Derivative liabilities		(4,250)		-		(4,250)		-		(4,250)		(4,845)		-		(4,845)		-		(4,845)

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The carrying amounts and estimated fair values of financial instruments at December 31, 2022 were as follows:



	Fair Value Measurements at December 31, 2022 Using:
	Carrying
	Value		Level 1		Level 2		Level 3		Total
Financial assets
Cash and cash equivalents	$	151,787	$	151,787	$	-	$	-	$	151,787
Interest-bearing deposits in other financial institutions		100		100		-		-		100
Securities available for sale		10,442		-		10,442		-		10,442
Equity Securities		5,000		-		5,000		-		5,000
Loans held for sale		580		-		580		-		580
Loans and leases, net		1,572,255		-		-		1,542,796		1,542,796
FHLB and FRB stock		7,942		n/a		n/a		n/a		n/a
Accrued interest receivable		8,067		70		176		7,821		8,067
Other assets held for sale		1,930		-		-		1,930		1,930
Derivative assets		4,233		-		4,233		-		4,233

Financial liabilities
Deposits	$	(1,527,922)	$	(969,797)	$	(545,871)	$	-	$	(1,515,668)
FHLB advances and other borrowings		(109,461)		-		(105,715)		-		(105,715)
Advances by borrowers for taxes and insurance		(3,513)		-		-		(3,513)		(3,513)
Subordinated debentures		(14,922)		-		(14,621)		-		(14,621)
Accrued interest payable		(840)		-		(840)		-		(840)
Derivative liabilities		(4,233)		-		(4,233)		-		(4,233)

NOTE 7 – SUBORDINATED DEBENTURES

2003 Subordinated debentures:

In December 2003, Central Federal Capital Trust I, a trust formed by the Holding Company, closed a pooled private offering of 5,000 trust preferred securities with a liquidation amount of $1 per security. The Holding Company issued $5,155 of subordinated debentures to the trust in exchange for ownership of all of the common stock of the trust and the proceeds of the preferred securities sold by the trust. The Holding Company is not considered the primary beneficiary of this trust (which is classified as a variable interest entity); therefore, the trust is not consolidated in the Company’s financial statements, but rather the subordinated debentures are shown as a liability. The Holding Company’s investment in the common stock of the trust was $155 and is included in other assets.

The Holding Company may redeem the subordinated debentures, in whole or in part, in a principal amount with integral multiples of $1, at 100% of the principal amount, plus accrued and unpaid interest. The subordinated debentures mature on December 30, 2033. The subordinated debentures are also redeemable in whole or in part from time to time, upon the occurrence of specific events defined within the trust indenture. There are no required principal payments on the subordinated debentures over the next five years. The Holding Company has the option to defer interest payments on the subordinated debentures for a period not to exceed five consecutive years.

~~The~~Prior to July 1, 2023, the subordinated debentures ~~have~~had a variable rate of interest, which reset quarterly, equal to the three-month London Interbank Offered Rate (LIBOR) plus 2.85%~~, which was 8.01% at June 30, 2023 and 7.58% at~~. At December 31, ~~2022.~~2022 the rate was 7.58%. Effective July 1, 2023, the rate of interest on the subordinated debentures ~~will reset~~resets quarterly to the three-month Secured Overnight Financing Rate (SOFR) plus 3.112%., which was 8.39% at September 30, 2023.

2018 Fixed-to-floating rate subordinated notes:

In December 2018, the Holding Company entered into subordinated note purchase agreements with certain qualified institutional buyers and completed a private placement of $10 million of fixed-to-floating rate subordinated notes with a maturity date of December 30, 2028. After payment of approximately $388 of debt issuance costs, the Holding Company’s net proceeds were approximately $9,612.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The subordinated notes initially bear interest at 7.00%, from and including December 20, 2018, to but excluding December 30, 2023, payable semi-annually in arrears on June 30 and December 30 of each year. From and including December 30, 2023, to but excluding December 30, 2028 or the earlier redemption of the notes, the interest rate will reset quarterly to an interest rate equal to the then current three-month SOFR (but not less than zero) plus 4.402%, payable quarterly in arrears on March 30, June 30, September 30, and December 30 of each year. The Holding Company may, at its option, redeem the notes beginning on December 30, 2023 and on any scheduled interest payment date thereafter. At ~~June~~September 30, 2023, the balance of the subordinated notes, net of unamortized debt issuance costs, was ~~$9,786.~~$9,796.

NOTE 8 – FHLB ADVANCES AND OTHER DEBT

~~FHLB~~Federal Home Loan Bank (“FHLB”) advances and other debt were as follows:


	Weighted					Weighted
	Average Rate	June 30, 2023		December 31, 2022		Average Rate	September 30, 2023		December 31, 2022
		(unaudited)					(unaudited)
FHLB fixed rate advances:
Maturities:
2023			-		3,500		$	-	$	3,500
2024	1.46%		18,500		18,500	1.46%		18,500		18,500
2026	1.45%		16,000		16,000	1.45%		16,000		16,000
2027	3.88%		12,500		12,500	3.88%		12,500		12,500
2028	1.69%		17,000		-	1.69%		17,000		-
Thereafter	3.94%		12,500		29,500	3.94%		12,500		29,500
Total FHLB fixed rate advances			76,500		80,000		$	76,500	$	80,000


Variable rate other debt:
Holding Company credit facility	3.85%		33,478		29,461	3.85%		33,487		29,461
Total		$	109,978	$	109,461		$	109,987	$	109,461

Each FHLB advance is payable at its maturity date, with a prepayment penalty for fixed-rate advances.

Prior to May 21, 2021, the Holding Company had a term loan in the original principal amount of $5,000 with an additional $10,000 revolving line-of-credit with a third-party bank. That credit facility was refinanced into a new $35 million facility on May 21, 2021. The credit facility is revolving until May 21, 2024, at which time any then-outstanding balance will be converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.25%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. At ~~June~~September 30, 2023, the Company had an outstanding balance, net of unamortized debt issuance costs, of ~~$33,478~~$33,487 on the facility.

At ~~June~~September 30, 2023, CFBank had availability in unused lines of credit at two commercial banks in amounts of $50,000 and $15,000. There were no outstanding borrowings on either line at ~~June~~September 30, 2023 and December 31, 2022. Interest on any principal amounts outstanding from time to time under these lines accrues daily at a variable rate based on the commercial bank’s cost of funds and current market returns.

There were no outstanding borrowings with the ~~FRB~~Federal Reserve Bank (“FRB”) at ~~June~~September 30, 2023 and December 31, 2022.

‎

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

NOTE 9 – STOCK-BASED COMPENSATION

The Company has two stock-based compensation plans (collectively, the “Plans”), as described below, under which awards are outstanding or may be granted in the future. Total compensation cost that has been charged against income for those Plans totaled ~~$299~~$294 and ~~$582,~~$875, respectively, for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and ~~$222~~$246 and ~~$402,~~$648, respectively, for the three and ~~six~~nine months ended ~~June~~September 30, 2022. The total income tax effect was ~~$63~~$62 and ~~$122,~~$184, respectively, for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and ~~$47~~$52 and ~~$84,~~$136, respectively, for the three and ~~six~~nine months ended ~~June~~September 30, 2022.

Both Plans are stockholder-approved plans and authorize stock options, restricted stock and certain other types of incentive awards to be made to directors, officers and employees. The 2009 Equity Compensation Plan (the “2009 Plan”), which was approved by stockholders on May 21, 2009, replaced the Company’s 2003 equity compensation plan (the “2003 Plan”) and provided for 36,363 shares, plus any remaining shares available to grant or that were later forfeited or expired under the 2003 Plan, to be made available to be issued as stock option grants, stock appreciation rights or restricted stock awards. On May 16, 2013, the Company’s stockholders approved the First Amendment to the 2009 Plan to increase the number of shares of common stock reserved for stock option grants and restricted stock awards thereunder to 272,727. The 2009 Plan terminated in accordance with its terms on March 19, 2019 and, as a result, no further awards may be granted under the 2009 Plan.

The 2019 Equity Incentive Plan (the “2019 Plan”), which was approved by stockholders on May 29, 2019, authorizes up to 300,000 shares (plus any shares that are subject to grants under the 2009 Plan and that are later forfeited or expire), to be awarded pursuant to stock options, stock appreciation rights, restricted stock or restricted stock units. There were ~~56,034~~76,330 shares remaining available for awards ~~of stock options, stock appreciation rights, restricted stock or restricted stock units~~ under the 2019 Plan at ~~June~~September 30, 2023.

Stock Options:

The Plans permit the grant of stock options to directors, officers and employees of the Holding Company and CFBank. Option awards are granted with an exercise price equal to the market price of the Company’s common stock on the date of grant, generally have vesting periods ranging from one year to three years, and are exercisable for ten years from the date of grant. Unvested stock options immediately vest upon a change of control.

The fair value of each option award is estimated on the date of grant using a closed form option valuation (Black-Scholes) model that uses the assumptions noted in the table below. Expected volatilities are based on historical volatilities of the Company’s common stock. The Company uses historical data to estimate option exercise and post-vesting termination behavior. Employee and management options are tracked separately. The expected term of options granted is based on historical data and represents the period of time that options granted are expected to be outstanding, which takes into account that the options are not transferable. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of the grant.

There were no options granted during the ~~six~~nine months ended ~~June~~September 30, 2023 and ~~June~~September 30, 2022. There were ~~3,636~~5,635 options exercised during the ~~six~~nine months ended ~~June~~September 30, 2023 and 18,180 options exercised during the ~~six~~nine months ended ~~and June~~September 30, 2022.

A summary of stock option activity in the Plans for the ~~three~~nine months ended ~~June~~September 30, 2023 follows (unaudited):



	Shares	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (Years)	Intrinsic Value		Shares	Weighted Average Exercise Price		Weighted Average Remaining Contractual Term (Years)	Intrinsic Value
Outstanding at beginning of year	11,089	$	7.63				11,089	$	7.63
Exercised	(3,636)		7.62				(5,635)		7.71
Expired	-		-				-		-
Cancelled or forfeited	-		-				-		-
Outstanding at end of period	7,453	$	7.63	0.4	$	55	5,454	$	7.54	0.1	$	50

Exercisable at end of period	7,453	$	7.63	0.4	$	55	5,454	$	7.54	0.1	$	50

There were no stock options canceled, forfeited or expired during the ~~six~~nine months ended ~~June~~September 30, 2023 or the ~~six~~nine months ended ~~June~~September 30, 2022. As of ~~June~~September 30, 2023, all outstanding stock options granted under the Plans were vested.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Restricted Stock Awards:

The Plans also permit the grant of restricted stock awards to directors, officers and employees. Compensation is recognized over the vesting period of the awards based on the fair value of the stock at grant date. The fair value of the stock is determined using the closing share price on the date of grant and shares generally have vesting periods of one year to three years. There were 59,784 shares of restricted stock granted under the Plan during the ~~six~~nine months ended ~~June~~September 30, 2023. There were ~~65,648~~69,648 shares of restricted stock granted during the ~~six~~nine months ended ~~June~~September 30, 2022.

A summary of changes in the Company’s nonvested restricted stock awards as of ~~June~~September 30, 2023 follows (unaudited):



Nonvested Shares	Shares	Weighted Average Grant-Date Fair Value		Shares	Weighted Average Grant-Date Fair Value
Nonvested at January 1, 2023	112,413	$	19.35	112,413	$	19.35
Granted	59,784		20.15	59,784		20.15
Vested	(41,727)		19.34	(46,967)		18.60
Forfeited	(5,345)		20.28	(6,204)		20.32
Nonvested at June 30, 2023	125,125	$	19.69
Nonvested at September 30, 2023				119,026	$	19.99

As of ~~June~~September 30, 2023 and 2022, the unrecognized compensation cost related to nonvested restricted stock awards granted under the Plans was ~~$1,989~~$1,678 and ~~$1,979,~~$1,731, respectively.

There were ~~5,345~~6,204 shares of restricted stock forfeited during the ~~six~~nine month period ended ~~June~~September 30, 2023, and ~~2,266~~6,431 shares of restricted stock forfeited during the ~~six~~nine months ended ~~June~~September 30, 2022. There were ~~41,727~~46,967 shares of restricted stock that vested during the ~~six~~nine months ended ~~June~~September 30, 2023, and ~~25,312~~30,187 shares of restricted stock that vested during the ~~six~~nine months ended ~~June~~September 30, 2022.

NOTE 10 – REGULATORY CAPITAL MATTERS

CFBank is subject to regulatory capital requirements administered by federal banking agencies. Prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators. Failure to meet capital requirements can initiate regulatory action.

Prompt corrective action regulations provide five classifications for banking organizations: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition. If a banking organization is classified as adequately capitalized, regulatory approval is required to accept brokered deposits. If a banking organization is classified as undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required.

In July 2013, the Holding Company’s primary federal regulator, the Board of Governors of the Federal Reserve System (the ~~“FRB”~~“Federal Reserve”), published final rules (the “Basel III Capital Rules”) establishing a new comprehensive capital framework for U.S. banking organizations. The rules implement the Basel Committee's December 2010 framework known as “Basel III” for strengthening international capital standards as well as certain provisions of the Dodd-Frank Act. In order to avoid limitations on capital distributions, such as dividend payments and certain bonus payments to executive officers, the Basel III Capital Rules require insured financial institutions to hold a capital conservation buffer of common equity tier 1 capital above the minimum risk-based capital requirements. The capital conservation buffer consists of an additional amount of common equity equal to 2.5% of risk-weighted assets. Quantitative measures established by the Basel III Capital Rules to ensure capital adequacy require the maintenance of minimum amounts and ratios of Common Equity Tier 1 capital, Tier 1 capital and Total capital, as defined in the regulations, to risk-weighted assets, and of Tier 1 capital to adjusted quarterly average assets (“Leverage Ratio”).

The Basel III Capital Rules require CFBank to maintain: 1) a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of 4.5%, plus a 2.5% “capital conservation buffer” (resulting in a minimum ratio of Common Equity Tier 1 capital to risk-weighted assets of 7.0%); 2) a minimum ratio of Tier 1 capital to risk-weighted assets of 6.0%, plus the capital conservation buffer (resulting in a minimum Tier 1 capital ratio of 8.5%); 3) a minimum ratio of Total capital to risk-weighted assets of 8.0%, plus the capital conservation buffer (resulting in a minimum Total capital ratio of 10.5%); and 4) a minimum Leverage Ratio of 4.0%.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

The capital conservation buffer is designed to absorb losses during periods of economic stress. Failure to maintain the minimum Common Equity Tier 1 capital ratio plus the capital conservation buffer will result in potential restrictions on a banking institution’s ability to pay dividends, repurchase stock and/or pay discretionary compensation to its employees.

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~(Dollars in thousands, except per share data)~~

The following tables present actual and required capital ratios as of ~~June~~September 30, 2023 and December 31, 2022 for CFBank under 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.


	Actual			Minimum Capital Required-Basel III			To Be Well Capitalized Under Applicable ‎Regulatory Capital Standards			Actual			Minimum Capital Required-Basel III			To Be Well Capitalized Under Applicable ‎Regulatory Capital Standards
	Amount		Ratio	Amount		Ratio	Amount		Ratio	Amount		Ratio	Amount		Ratio	Amount		Ratio
June 30, 2023 (unaudited)
September 30, 2023 (unaudited)
Total Capital to risk weighted assets	$	203,915	13.24%	$	161,693	10.50%	$	153,994	10.00%	$	209,827	13.36%	$	164,926	10.50%	$	157,072	10.00%
Tier 1 (Core) Capital to risk weighted assets		187,048	12.15%		130,895	8.50%		123,195	8.00%		191,893	12.22%		133,511	8.50%		125,658	8.00%
Common equity tier 1 capital to risk-weighted assets		187,048	12.15%		107,796	7.00%		100,096	6.50%		191,893	12.22%		109,951	7.00%		102,097	6.50%
Tier 1 (Core) Capital to adjusted total assets (Leverage ratio)		187,048	9.82%		76,176	4.00%		95,221	5.00%		191,893	9.83%		78,091	4.00%		97,614	5.00%


	Actual			Minimum Capital Required-Basel III			To Be Well Capitalized Under Applicable ‎Regulatory Capital Standards
	Amount		Ratio	Amount		Ratio	Amount		Ratio
December 31, 2022
Total Capital to risk weighted assets	$	193,294	12.74%	$	159,364	10.50%	$	151,775	10.00%
Tier 1 (Core) Capital to risk weighted assets		176,828	11.65%		129,009	8.50%		121,420	8.00%
Common equity tier 1 capital to risk-weighted assets		176,828	11.65%		106,243	7.00%		98,654	6.50%
Tier 1 (Core) Capital to adjusted total assets (Leverage ratio)		176,828	9.89%		71,502	4.00%		89,377	5.00%

CFBank converted from a mutual to a stock institution in 1998, and a “liquidation account” was established in the amount of $14,300, which was the net worth reported in the conversion prospectus. The liquidation account represents a calculated amount for the purposes described below, and it does not represent actual funds included in the consolidated financial statements of the Company. Eligible depositors who have maintained their accounts, less annual reductions to the extent they have reduced their deposits, would be entitled to a priority distribution from this account if CFBank liquidated and its assets exceeded its liabilities. Dividends may not reduce CFBank’s stockholder’s equity below the required liquidation account balance.

Dividend Restrictions:

Banking regulations require us to maintain certain capital levels and may limit the dividends paid by CFBank to the Holding Company or by the Holding Company to stockholders. The ability of the Holding Company to pay dividends on its stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends. The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. The Holding Company also is subject to various legal and regulatory policies and guidelines impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Holding Company’s fixed-to-floating rate subordinated debt, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated debt.

Additionally, CFBank does not intend to make distributions to the Holding Company that would result in a recapture of any portion of its thrift bad debt reserve as discussed in Note 12 - Income Taxes.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

NOTE 11 – DERIVATIVE INSTRUMENTS

Interest-rate swaps:

CFBank utilizes interest-rate swaps as part of its asset/liability management strategy to help manage its interest rate risk position, and does not use derivatives for trading purposes. The notional amount of the interest-rate swaps does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest-rate swap agreements. CFBank was party to interest-rate swaps with a combined notional amount of ~~$47,145~~$73,320 at ~~June~~September 30, 2023 and $42,177 at December 31, 2022.

The objective of the interest-rate swaps is to protect the related fixed-rate commercial real estate loans from changes in fair value due to changes in interest rates. CFBank has a program whereby it lends to its borrowers at a fixed rate with the loan agreement containing a two-way yield maintenance provision, which will be invoked in the event of prepayment of the loan, and is expected to exactly offset the fair value of unwinding the swap. The yield maintenance provision represents an embedded derivative which is bifurcated from the host loan contract and, as such, the swaps and embedded derivatives are not designated as hedges. Accordingly, both instruments are carried at fair value and changes in fair value are reported in current period earnings. CFBank currently does not have any derivatives designated as hedges.

The counterparty to CFBank’s interest-rate swaps is exposed to credit risk whenever the interest-rate swaps are in a liability position. At ~~June~~September 30, 2023, CFBank had ~~$2,826~~$2,859 in cash pledged as collateral for these derivatives. Should the liability increase beyond the collateral value, CFBank will be required to pledge additional collateral.

Additionally, CFBank’s interest-rate swap instruments contain provisions that require CFBank to remain well capitalized under regulatory capital standards and to comply with certain other regulatory requirements. The interest-rate swaps may be called by the counterparty if CFBank fails to maintain well-capitalized status under regulatory capital standards or becomes subject to certain adverse regulatory events such as a regulatory cease and desist order. As of ~~June~~September 30, 2023, CFBank was well-capitalized under regulatory capital standards and was not subject to any adverse regulatory events specified in CFBank’s interest-rate swap instruments.

Summary information about the derivative instruments is as follows:



	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
	(unaudited)				(unaudited)
Notional amount	$	47,145	$	42,177	$	73,320	$	42,177
Weighted average pay rate on interest-rate swaps		4.66%		4.34%		5.21%		4.34%
Weighted average receive rate on interest-rate swaps		7.92%		6.21%		7.69%		6.21%
Weighted average maturity (years)		8.0		7.7		8.9		7.7
Fair value of derivative asset	$	4,250	$	4,233	$	4,845	$	4,233
Fair value of yield derivative liability		(4,250)		(4,233)
Fair value of derivative liability						(4,845)		(4,233)

The fair value of the yield maintenance provisions and interest-rate swaps is recorded in Accrued interest receivable and other assets and Accrued interest payable and other liabilities, respectively, in the ~~consolidated balance sheet.~~Consolidated Balance Sheets. Changes in the fair value of the yield maintenance provisions and interest-rate swaps are reported currently in earnings, as ~~other~~Other noninterest income in the ~~consolidated statements~~Consolidated Statements of ~~income.~~Income. There were no net gains or losses recognized in earnings related to yield maintenance provisions and interest-rate swaps for the ~~six~~nine months ended ~~June~~September 30, 2023 or 2022.

Mortgage banking derivatives:

Commitments to fund certain mortgage loans (interest rate locks) to be sold into the secondary market are considered derivatives. These mortgage banking derivatives are not designated in hedge relationships. Early in 2021, we strategically scaled down and repositioned our Residential Mortgage Business as a result of the shifts in the residential mortgage industry and, during the second quarter of 2022, we exited the direct-to-consumer mortgage business in favor of lending in our regional markets. The Company had ~~$4,713~~$3,942 of interest lock commitments related to residential mortgage loans at ~~June~~September 30, 2023 and approximately $3,940 of interest rate lock commitments related to residential mortgage loans at December 31, 2022. The fair value of these interest lock commitments was immaterial at ~~June~~September 30, 2023 and December 31, 2022.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

Mortgage banking activities included two types of commitments: rate lock commitments and forward loan commitments. Rate lock commitments were loans in our pipeline that had an interest rate locked with the customer. The commitments were generally for periods of 30-60 days and were at market rates. In order to mitigate the effect of the interest rate risk inherent in providing rate lock commitments, we economically hedged our commitments by entering into either a forward loan sales contract under best efforts or a trade of “to be announced (TBA)” mortgage-backed securities (“notional securities”) for mandatory delivery. The Company had no TBA mortgage-backed securities at ~~June~~September 30, 2023 and December 31, 2022.

The following table reflects the amount and market value of mortgage banking derivatives included in the ~~consolidated balance sheet~~Consolidated Balance Sheets as of the period end (in thousands):


	June 30, 2023				December 31, 2022				September 30, 2023				December 31, 2022
	(unaudited)								(unaudited)
	Notional Amount		Fair Value		Notional Amount		Fair Value		Notional Amount		Fair Value		Notional Amount		Fair Value
Assets (Liabilities):
Interest rate commitments	$	4,713	$	-	$	3,940	$	-	$	3,942	$	-	$	3,940	$	-
TBA mortgage-back securities		-		-		-		-

The following table represents the notional amount of loans sold during the three and nine months ended ~~June~~September 30, 2023 and 2022 (unaudited):

Three Months ended
Six Months ended
June 30,
June 30,
2023
2022
2023
2022
Notional amount of loans sold
$
3,171
$
9,368
$
5,162
$
94,548


	Three Months ended				Nine Months ended
	September 30,				September 30,
	2023		2022		2023		2022
Notional amount of loans sold	$	3,646	$	-	$	8,809	$	94,548

The following table represents the revenue recognized on mortgage activities for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 (unaudited):


	Three Months ended				Six Months ended				Three Months ended				Nine Months ended
	June 30,				June 30,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022		2023		2022
Gain (loss) on loans sold		40		(103)		37		(42)		48		-		85		(42)
Gain (loss) from change in fair value of loans held-for-sale		-		92		-		(356)		-		-		-		(356)
Gain (loss) from change in fair value of derivatives		-		132		-		1,076
Gain from change in fair value of derivatives										-		-		-		1,076
	$	40	$	121	$	37	$	678	$	48	$	-	$	85	$	678

NOTE 12 – INCOME TAXES

At ~~June~~September 30, 2023 and December 31, 2022, the Company had a deferred tax asset recorded in the amount of approximately ~~$4,438~~$4,637 and $4,330, respectively. At ~~December 31, 2022, the Company had a deferred tax asset recorded of approximately $4,330. At June~~September 30, 2023 and December 31, 2022, the Company had no unrecognized tax benefits recorded. The Company is subject to U.S. federal income tax and is no longer subject to federal examination for years prior to 2019.

Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of ~~June~~September 30, 2023 that no valuation allowance was required against the net deferred tax asset.

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

In 2012, the Company completed a recapitalization program pursuant to which the Holding Company sold $22,500 in common stock, which improved the capital levels of CFBank and provided working capital for the Holding Company. The result of the change in stock ownership associated with the stock offering, however, was that the Company incurred an ownership change within the guidelines of Section 382 of the Internal Revenue Code of 1986. At ~~June~~September 30, 2023, the Company had net operating loss carryforwards of $22,089, which expire at various dates from 2024 to 2032. As a result of the ownership change, the Company's ability to utilize carryforwards that arose before the 2012 stock offering closed is limited to $163 per year. Due to this limitation, management determined it is more likely than not that $20,520 of net operating loss carryforwards will expire unutilized. As required by ASC 740, the Company reduced the carrying value of deferred tax assets, and the corresponding valuation allowance, by the $6,977 tax effect of this lost realizability.

Federal income tax laws provided additional deductions, totaling $2,250, for thrift bad debt reserves established before 1988. ASC 740 does not require a deferred tax liability to be recorded on this amount, which otherwise would have totaled $473 at ~~June~~September 30, 2023. However, if CFBank were wholly or partially liquidated or otherwise ceases to be a bank, or if tax laws were to change, this amount would have to be recaptured and a tax liability recorded. Additionally, any distributions in excess of CFBank’s current or accumulated earnings and profits would reduce amounts allocated to its bad debt reserve and create a tax liability for CFBank.

The Company records income tax expense based on the federal statutory rate adjusted for the effect of low income housing credits, bank owned life insurance, dividends on equity securities and other miscellaneous items. The effective tax rate was approximately ~~20.0%~~19.6% and 19.7%, respectively, for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and ~~19.6%~~19.4% and ~~19.1%~~19.2%, respectively, for the three and ~~six~~nine months ended ~~June~~September 30, 2022, which management believes were reasonable estimates for the effective tax rates for such periods.

The following table summarizes the major components creating differences between income taxes at the federal statutory tax rate and the effective tax rate recorded in the ~~consolidated statements~~Consolidated Statements of ~~income~~Income for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022:


	For the three months ended ‎June 30,		For the six months ended ‎June 30,		For the three months ended ‎September 30,		For the nine months ended ‎September 30,
	2023	2022	2023	2022	2023	2022	2023	2022
	(unaudited)		(unaudited)		(unaudited)		(unaudited)
Statutory tax rate	21.0%	21.0%	21.0%	21.0%	21.0%	21.0%	21.0%	21.0%
Increase (decrease) resulting from:
Restricted stock	0.3%	0.1%	0.0%	(0.4%)	0.0%	0.0%	0.0%	(0.3%)
Tax exempt earnings on bank owned life insurance	(0.6%)	(0.5%)	(0.6%)	(0.5%)	(0.7%)	(0.6%)	(0.6%)	(0.6%)
Dividends on equity securities	(0.2%)	(0.2%)	(0.2%)	(0.2%)	(0.2%)	(0.2%)	(0.2%)	(0.2%)
Low income housing credits	(0.5%)	(0.8%)	(0.5%)	(0.8%)	(0.5%)	(0.9%)	(0.5%)	(0.8%)
Other, net	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.0%	0.1%
Effective tax rate	20.0%	19.6%	19.7%	19.1%	19.6%	19.4%	19.7%	19.2%

‎

Table of Contents

CF BANKSHARES INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Dollars in thousands, except per share data)

NOTE 13- ACCUMULATED OTHER COMPREHENSIVE LOSS

The following table summarizes the changes within each classification of accumulated other comprehensive loss, net of tax, for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022 and summarizes the significant amounts reclassified out of each component of accumulated other comprehensive loss:


Changes in Accumulated Other Comprehensive Loss by Component ⁽¹⁾	Changes in Accumulated Other Comprehensive Loss by Component ⁽¹⁾									Changes in Accumulated Other Comprehensive Loss by Component ⁽¹⁾

		Three months ended				Six months ended					Three months ended				Nine months ended
		June 30,				June 30,					September 30,				September 30,
		2023		2022		2023		2022			2023		2022		2023		2022
		(unaudited)				(unaudited)					(unaudited)				(unaudited)
		Unrealized Gains and Losses on Available-for-Sale Securities				Unrealized Gains and Losses on Available-for-Sale Securities					Unrealized Gains and (Losses) on Available-for-Sale Securities				Unrealized Gains and (Losses) on Available-for-Sale Securities

Accumulated other comprehensive loss, beginning of period		$	(2,253)	$	(1,220)	$	(2,037)	$	(170)		$	(2,401)	$	(1,437)	$	(2,037)	$	(170)
Other comprehensive loss before reclassifications ⁽²⁾			(148)		(217)		(364)		(1,267)
Net current-period other comprehensive loss			(148)		(217)		(364)		(1,267)
Other comprehensive gain (loss) before reclassifications ⁽²⁾												17		(217)		(347)		(1,484)
Net current-period other comprehensive gain (loss)												17		(217)		(347)		(1,484)
Accumulated other comprehensive loss, end of period		$	(2,401)	$	(1,437)	$	(2,401)	$	(1,437)		$	(2,384)	$	(1,654)	$	(2,384)	$	(1,654)

⁽¹⁾All amounts are net of tax. Amounts in parentheses indicate a reduction of other comprehensive income.

⁽²⁾There were no amounts reclassified out of other comprehensive income for the three and ~~six~~nine months ended ~~June~~September 30, 2023 and 2022.

NOTE 14- OTHER ASSETS HELD FOR SALE

During the third quarter of 2022, the Company began marketing its Worthington headquarters building for sale as it prepared to move its headquarters to ~~New Albany,~~Columbus, Ohio. On October 20, 2022, the Company entered into a contract to sell the building for $2,010. As a result, impairment expense of $542 was recorded during September 2022 to adjust the building and land value to the offered price, less costs to sell and the associated assets were transferred to other assets held for sale on the ~~consolidated balance sheet.~~Consolidated Balance Sheet. The sale of the building was completed in May 2023.

~~NOTE 15- SUBSEQUENT EVENT~~

Subsequent to June 30, 2023, CFBank was notified of a potential credit issue with the borrower on a participation loan of which we are not the lead bank. The balance of CFBank’s participation was $2.9 million as of June 30, 2023. The lead bank is currently gathering additional information to determine the impact.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

FORWARD LOOKING STATEMENTS

This Quarterly Report on Form 10-Q and other reports and materials we have filed or may file with the Securities and Exchange Commission (“SEC”) contain or may contain forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Reform Act of 1995, which are made in good faith by us. Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of CF Bankshares Inc. (the “Holding Company”) or CFBank, National Association (“CFBank” and, together with the Holding Company, the “Company”); (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements. Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements. Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation, those risks detailed from time to time in our reports filed with the SEC, including those identified in “Item 1A. Risk Factors” of Part I of our Annual Report on Form 10-K filed with SEC for the year ended December 31, 2022, as supplemented by “Item 1A. Risk Factors” of Part II onof our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2023.

Forward-looking statements are not guarantees of performance or results. A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement. We believe that we have chosen these assumptions or bases in good faith and that they are reasonable. We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material. The forward-looking statements included in this quarterly report speak only as of the date of the report. We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law.

Business Overview

The Holding Company is a financial holding company that owns 100% of the stock of CFBank, which was formed in Ohio in 1892 and converted from a federal savings association to a national bank on December 1, 2016. Prior to December 1, 2016, the Holding Company was a registered savings and loan holding company. Effective as of December 1, 2016 and in conjunction with the conversion of CFBank to a national bank, the Holding Company became a registered bank holding company and elected financial holding status with the Federal Reserve Board (the ~~“FRB”~~“Federal Reserve”). Effective as of July 27, 2020, the Company changed its name from Central Federal Corporation to CF Bankshares Inc.

CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing comprehensive Commercial, Retail, and Mortgage Lending ~~services presence.~~services. In all of our regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, ~~residential mortgage lending,~~ and full-service commercial and retail banking services and products. CFBank is differentiated by our penchant for individualized service coupled with direct customer access to decision-makers, and ease of doing business. CFBank matches the sophistication of much larger banks, without the bureaucracy.

Most of our deposits and loans come from our market area. Our principal market area for ~~loans~~deposits and ~~deposits~~loans includes the following counties in Ohio and Indiana: Franklin County, Ohio through our offices in Columbus, Ohio (formerly located in Worthington, Ohio until March 1, 2023); Delaware County, Ohio through our Polaris office in Columbus, Ohio; Cuyahoga County, Ohio through our office in Woodmere, Ohio and our Ohio City office in Cleveland, Ohio; Summit County, Ohio through our office in Fairlawn, Ohio; Hamilton County, Ohio through our offices in Blue Ash, Ohio and our Red Bank office in Cincinnati, Ohio; and Marion County, Indiana through our office in Indianapolis. Because of CFBank’s concentration of business activities in Ohio, the Company’s financial condition and results of operations depend in large part upon economic conditions in Ohio.

CECL Implementation. In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13 “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” This ASU requires a new Current Expected Credit Losses (“CECL”) methodology that replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio. CECL provides for an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts. Financial institutions and other organizations will now use forward-looking information to better inform their credit loss estimates. Many of the loss estimation techniques applied historically are still permitted, although the inputs to those techniques will reflect the full amount of expected credit losses. Organizations continue to use judgment to determine which loss estimation method is appropriate for their circumstances. ~~The~~ ASU 2016-13 requires enhanced disclosures to help investors and other financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. These disclosures include qualitative and quantitative requirements that provide additional information about the amounts ~~recorded in~~

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

recorded in the financial statements. In addition, ~~the~~ ASU 2016-13 amended the accounting for credit losses on available-for-sale debt securities and purchased financial assets with credit deterioration. ~~The~~ ASU 2016-13 was effective for the Company on January 1, 2023.

The CECL methodology required under ASU 2016-13 applies to loans held for investment, held to maturity debt securities, and off balance-sheet credit exposures. The ASU allows for several different methods of computing the allowance for credit losses: closed pool, vintage, average charge-off, migration, probability of default / loss given default, discounted cash flow, and regression. Based on its analysis of observable data, the Company concluded the average charge-off method to be the most appropriate and statistically relevant. A lookback to March 31, 2000 was utilized as the historical loss period due to its inclusion of several economic cycles and relevance to real estate secured assets.

The impact of the Company’s adoption of ~~the~~ ASU 2016-13 effective January 1, 2023 was a one-time cumulative-effect adjustment increasing our reserves for loans and unfunded commitments by $49,000.

The qualitative impact of the new accounting standard will still be directed by many of the same factors that impacted the previous methodology for computing the ~~ALLL~~allowance for loan and lease losses (ALLL) including, but not limited to, economic conditions, quality and experience of staff, changes in the value of collateral, concentrations of credit in loan types or industries and changes to lending policies. In addition to this, the Company will also use reasonable and supportable forecasts. Examples of this are regression analyses of data from the Federal Open Market Committee quarterly economic projections for change in real GDP and of national unemployment.

COVID-19 Pandemic. During the COVID-19 pandemic, we assisted numerous existing and new customers through our participation in the Paycheck Protection Program (“PPP”) and by providing temporary loan modifications to loan customers. CFBank originated approximately $126 million of PPP loans during the second quarter of 2020 to over 550 borrowers. The PPP loans provided low interest rates (1%) and potentially forgivable funds to small businesses and are fully guaranteed by the SBA, warranting no credit loss provision. Using the PPP loans as collateral, CFBank funded nearly all of the PPP loans through loans obtained under the ~~FRB’s~~Federal Reserve’s Paycheck Protection Program Liquidity Facility (“PPPLF”), which carried a low interest rate of 0.35%. At ~~June~~September 30, 2023 and December 31,2022, there were no loans pledged as collateral and all PPPLF borrowings were paid off. CFBank’s loans outstanding through the PPP totaled $0 at ~~June~~September 30, 2023 and $50,000 at December 31, 2022. PPP loans are given a zero risk-weight in regulatory risk-based capital ratios. Also, to the extent the PPP loans ~~are~~were funded through the PPPLF, they ~~are~~were also excluded from average assets for purposes of calculating CFBank’s regulatory leverage ratio. During the pandemic, CFBank also granted payment deferrals on loans totaling approximately $100 million (or approximately 12% of outstanding loan balances). At ~~June~~September 30, 2023, there were no remaining loans on payment deferrals.

Repositioning of Residential Mortgage Business Model. In early 2021, a shift in the mortgage industry resulted in significantly fewer refinance opportunities and lower margins on residential mortgage loans. In response, the Company strategically scaled down and repositioned its Residential Mortgage Business and exited the direct-to-consumer mortgage business in favor of portfolio lending in our regional markets with servicing retained. Our Commercial Banking Business continues to experience strong growth and has become the primary driver of our earnings and performance.

‎

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

General

Our net income is dependent primarily on net interest income, which is the difference between the interest income earned on loans and securities and our cost of funds, consisting of interest paid on deposits and borrowed funds. Net interest income is affected by regulatory, economic and competitive factors that influence interest rates, loan demand, the level of nonperforming assets and deposit flows.

Net income is also affected by, among other things, provisions for credit losses, loan fee income, service charges, gains on loan sales, operating expenses, and taxes. Operating expenses principally consist of employee compensation and benefits, occupancy, advertising and marketing, data processing, professional fees, FDIC insurance premiums and other general and administrative expenses. Our results of operations are significantly affected by general economic and competitive conditions, changes in market interest rates and real estate values, government policies and actions of regulatory authorities. Our regulators have extensive discretion in their supervisory and enforcement activities, including the authority to impose restrictions on our operations, to classify our assets and to require us to increase the level of our allowance for credit losses on loans and leases. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our business, financial condition, results of operations and/or cash flows.

Management’s discussion and analysis represents a review of our consolidated financial condition and results of operations for the periods presented. This review should be read in conjunction with our Consolidated Financial Statements and related Notes included in this Quarterly Report on Form 10-Q.

Financial Condition

General. Assets totaled $2.0 billion at ~~June~~September 30, 2023 and increased ~~$142.7~~$172.3 million, or ~~7.8%~~9.5%, from $1.8 billion at December 31, 2022. The increase was primarily due to a ~~$79.8~~$78.0 million increase in cash and cash equivalents and ~~a $58.9~~an $87.5 million increase in net loan balances.

Cash and cash equivalents. Cash and cash equivalents totaled ~~$231.6~~$229.8 million at ~~June~~September 30, 2023, and increased ~~$79.8~~$78.0 million, or ~~52.6%~~51.4%, from $151.8 million at December 31, 2022. The increase in cash and cash equivalents was primarily attributed to an increase in net deposit balances, partially offset by increases in net loan balances.

Securities. Securities available for sale totaled ~~$9.0~~$8.5 million at ~~June~~September 30, 2023, and decreased ~~$1.4~~$1.9 million, or ~~14.4%~~18.8%, compared to $10.4 million at December 31, 2022. The decrease was due to principal maturities and unrealized losses.

Loans held for sale. Loans held for sale totaled $1.4 million at ~~June~~September 30, 2023 and increased $775,000, or 133.6%, from $580,000 at December 31, 2022.

Loans and Leases. Net loans and leases totaled ~~$1.6~~$1.7 billion at ~~June~~September 30, 2023, and increased ~~$58.9~~$87.5 million, or ~~3.7%~~5.6%, from $1.6 billion at December 31, 2022. The increase in net loans and leases from December 31, 2022 was primarily due to a ~~$17.8~~$33.2 million increase in construction loan balances, a $20.7 million increase in multi-family loan balances, a $17.4 million increase in commercial real estate loan balances, a ~~$12.4 million increase in commercial loan balances, a $10.1 million increase in construction loan balances, an $8.0~~$12.0 million increase in single-family residential loan balances, and a ~~$5.8~~$4.8 million increase in home equity lines of ~~credit, and a $5.4 million increase in multi-family loan balances.~~credit. The increases in the aforementioned loan balances were related to increased sales activity and new relationships.

Allowance for Credit Losses on Loans. The allowance for credit losses on loans (“ACL – Loans”) totaled ~~$16.0~~$17.0 million at ~~June~~September 30, 2023, and ~~decreased $102,000,~~increased $970,000, or ~~0.6%~~6.0%, from $16.1 million at December 31, 2022. The ~~decrease~~increase in the ACL - Loans is due to $1.4 million in loan provision expense, partially offset by a $409,000 reduction attributable to a one-time “Day 1” adjustment upon adoption of CECL on January 1, 2023 ~~partially offset by $204,000 in loan provision expense~~ and ~~$103,000~~$23,000 in net ~~recoveries~~charge-offs during the ~~six~~nine months ended ~~June~~September 30, 2023. The increase in the ACL – Loans was primarily driven by reserves placed on two individually evaluated loans, which were also placed on nonaccrual status during the quarter ended September 30, 2023. The ratio of the ACL - Loans to total loans was ~~0.97%~~1.02% at ~~June~~September 30, 2023, compared to 1.01% at December 31, 2022.

The ACL - Loans is a valuation account that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on loans over the contractual term. Loans are charged off against the allowance when the uncollectibility of the loan is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. Adjustments to the ACL- Loans are reported in the income statement as a component of provision for credit loss. The Company has made the accounting policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Further information regarding the policies and methodology used to estimate the ACL - Loans is detailed in Note 1 – Summary of Significant Accounting Policies and Note 4 - Loans and Leases to the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

Individually evaluated loans totaled ~~$195,000~~$3.7 million at ~~June~~September 30, 2023, and increased ~~$20,000,~~$3.5 million, or ~~11.0%~~1982.0%, from $175,000 at December 31, 2022. The increase was primarily due to ~~a $102,000~~two newly identified commercial ~~loan~~loans during the ~~second~~third quarter 2023 totaling $3.6 million, partially offset by one commercial loan returning to collectively evaluated and principal payments during the ~~six~~nine months ended ~~June~~September 30, 2023. The amount of the ACL - Loans specifically ~~allocated to~~calculated for individually evaluated loans totaled ~~$85~~$1.3 million at ~~June~~September 30, 2023 and $176 at December 31, 2022.

The reserve on individually evaluated loans is based on management’s estimate of the present value of estimated future cash flows using the loan’s effective rate or the fair value of collateral, if repayment is expected solely from the collateral. On at least a quarterly basis, management reviews each individually evaluated loan to determine whether it should have a reserve or partial charge-off. Management relies on appraisals or internal evaluations to help make this determination. Determination of whether to use an updated appraisal or internal evaluation is based on factors including, but not limited to, the age of the loan and the most recent appraisal, condition of the property and whether we expect the collateral to go through the foreclosure or liquidation process. Management considers the need for a downward adjustment to the valuation based on current market conditions and on management’s analysis, judgment and experience. The amount ultimately charged-off for these loans may be different from the reserve, as the ultimate liquidation of the collateral and/or projected cash flows may be different from management’s estimates.

Nonperforming loans, which are nonaccrual loans and loans at least 90 days past due but still accruing interest, totaled ~~$799,000~~$4.6 million at ~~June~~September 30, 2023, and increased ~~$38,000~~$3.8 million from $761,000 at December 31, 2022. The increase in nonaccrual loans was primarily ~~due to one~~driven by the two commercial ~~lease and one commercial loan going into~~loans noted above, totaling $3.6 million, becoming nonaccrual during the ~~second~~third quarter of 2023, partially offset by one commercial loan and one consumer loan being charged off and payoffs on nonperforming loans during the ~~six~~nine months ended ~~June~~September 30, 2023. The ratio of nonperforming loans to total loans was ~~0.05%~~0.27% at ~~June~~September 30, 2023 compared to 0.05% at December 31, 2022.

The Company adopted ASU 2022-02, Financial Instruments- Credit Losses (Topic 326): Troubled Debt Restructuring and Vintage Disclosures, during the first quarter of 2023. This amendment eliminated the Troubled Debt Restructuring (“TDR”) recognition and measurement guidance and, instead, required that an entity evaluate (consistent with the accounting for other loan modifications) whether the modification represents a new loan or a continuation of an existing loans. The amendments also enhanced existing disclosure requirements and introduced new requirements related to certain modifications of receivables made to borrowers experiencing financial difficulty. During the ~~six~~three and nine months ended ~~June~~September 30, 2023, the Company ~~did~~modified one commercial loan, totaling $2.9 million, where the borrower was experiencing financial difficulty. The loan was modified to defer principal and interest payments for up to one year. For any period where the payments are deferred, the note will accrue at a higher rate of interest. The loan was not ~~modify any loans.~~past due during the three and nine months ended September 30, 2023.

Prior to the adoption of ASU 2022-02, nonaccrual loans included some loans that were modified and identified as TDRs and were not performing. TDRs included in nonaccrual loans totaled $80,000 at at December 31, 2022.

Nonaccrual loans at December 31, 2022 did not include $95,000 of TDRs where customers had established a sustained period of repayment performance, generally six months, the loans were current according to their modified terms and repayment of the remaining contractual payments was expected. These loans were included in total impaired loans. See Notes 1 and 4 to the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding impaired loans and nonperforming loans.

We have incorporated the regulatory asset classifications as a part of our credit monitoring and internal loan risk rating system. In accordance with regulations, problem loans are classified as special mention, substandard, doubtful or loss, and the classifications are subject to review by the regulators. Assets designated as special mention are considered criticized assets. Assets designated as substandard, doubtful or loss are considered classified assets. See Note 4 to our Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding the regulatory asset classifications.

The level of total criticized and classified loans ~~decreased~~increased by ~~$1.0~~$4.6 million, or ~~13.5%~~60.5%, during the ~~six~~nine months ended ~~June~~September 30, 2023. Loans designated as special mention decreased ~~$5.6~~$4.2 million, or ~~82.5%~~60.8%, and totaled ~~$1.2~~$2.6 million at ~~June~~September 30, 2023, compared to $6.8 million at December 31, 2022. Loans classified as substandard increased ~~$4.7~~$8.8 million ~~or 687.8%,~~ and totaled ~~$5.6~~$9.5 million at ~~June~~September 30, 2023, compared to $681,000 at December 31, 2022. Loans designated as doubtful totaled $0 at ~~June~~September 30, 2023 compared to $80,000 at December 31, 2022. See Note 4 to our Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding risk classification of loans.

In addition to credit monitoring through our internal loan risk rating system, we also monitor past due information for all loan segments. Loans that are not rated under our internal credit rating system include groups of homogenous loans, such as single-family residential real estate loans and consumer loans. The primary credit indicator for these groups of homogenous loans is past due information.

Total past due loans decreased $404,000 and totaled $1.7 million at June 30, 2023, compared to $2.1 million at December 31, 2022. Past due loans totaled 0.1% of the loan portfolio at June 30, 2023, compared to 0.1% at December 31, 2022. See Note 4 to our Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding loan delinquencies.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

Total past due loans increased $319,000 and totaled $2.4 million at September 30, 2023, compared to $2.1 million at December 31, 2022. Past due loans totaled 0.1% of the loan portfolio at September 30, 2023, compared to 0.1% at December 31, 2022. See Note 4 to our Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for additional information regarding loan delinquencies.

All lending activity involves risk of loss. Certain types of loans, such as option adjustable-rate mortgage (ARM) products, junior lien mortgages, high loan-to-value ratio mortgages, interest only loans, subprime loans and loans with initial teaser rates, can have a greater risk of non-collection than other loans. CFBank has not engaged in subprime lending or used option ARM products.

Loans that contain interest only payments may present a higher risk than those loans with an amortizing payment that includes periodic principal reductions. Interest only loans are primarily commercial lines of credit secured by business assets and inventory, and consumer home equity lines of credit secured by the borrower’s primary residence. Due to the fluctuations in business assets and inventory of our commercial borrowers, CFBank has increased risk due to a potential decline in collateral values without a corresponding decrease in the outstanding principal. Interest only commercial lines of credit totaled ~~$128.3~~$130.5 million, or ~~29.2%~~30.5%, of CFBank’s commercial portfolio at ~~June~~September 30, 2023, compared to $117.9 million, or 27.6%, at December 31, 2022. Interest only home equity lines of credit totaled ~~$32.5~~$33.1 million, or ~~88.7%~~92.9%, of the total home equity lines of credit at ~~June~~September 30, 2023 compared to $30.5 million, or 99.2%, at December 31, 2022.

We believe the ACL - Loans is adequate to absorb probable incurred credit losses in the loan portfolio as of ~~June~~September 30, 2023; however, future additions to the allowance may be necessary based on factors including, but not limited to, deterioration in client business performance, recessionary economic conditions, declines in borrowers’ cash flows and market conditions which result in lower real estate values. Additionally, various regulatory agencies, as an integral part of their examination process, periodically review the ACL - Loans. Such agencies may require additional provisions for loan losses based on judgments and estimates that differ from those used by management, or on information available at the time of their review. Management continues to diligently monitor credit quality in the existing portfolio and analyze potential loan opportunities carefully in order to manage credit risk. An increase in loan losses could occur if economic conditions and factors which affect credit quality, real estate values and general business conditions worsen or do not improve.

Foreclosed assets. The Company held no foreclosed assets at ~~June~~September 30, 2023 or December 31, 2022. The level of foreclosed assets and charges to foreclosed assets expense may change in the future in connection with workout efforts related to foreclosed assets, nonperforming loans and other loans with credit issues.

Deposits. Deposits totaled $1.7 billion at ~~June~~September 30, 2023, an increase of ~~$132.2~~$157.1 million, or ~~8.6%~~10.3%, when compared to $1.5 billion at December 31, 2022. The increase when compared to December 31, 2022 is primarily due to a ~~$98.0~~$99.6 million increase in money market account balances and ~~a $56.5~~an $89.1 million increase in certificate of deposit account balances, partially offset by a ~~$21.1~~$29.7 million decrease in checking account balances and a ~~$1.2~~$1.9 million decrease in savings account balances. Noninterest-bearing deposit accounts totaled ~~$217.0~~$214.3 million at ~~June~~September 30, 2023 and decreased ~~$46.2~~$48.9 million from $263.2 million at December 31, 2022. At ~~June~~September 30, 2023, approximately ~~28.8%~~28.0% of our deposit balances exceeded the FDIC insurance limit of $250,000, as compared to approximately 31.6% at December 31, 2022.

CFBank is a participant in the Certificate of Deposit Account Registry Service® (CDARS) and Insured Cash Sweep (ICS) programs offered through IntraFi. IntraFi works with a network of banks to offer products that can provide FDIC insurance coverage in excess of $250,000 through these innovative products. Brokered deposits, including CDARS and ICS deposits that qualify as brokered, totaled ~~$388.7~~$426.9 million at ~~June~~September 30, 2023, and increased ~~$96.9~~$135.1 million, or ~~33.2%~~46.3%, from $291.8 million at December 31, 2022. Customer balances in the CDARS reciprocal and ICS reciprocal programs, which do not qualify as brokered, totaled ~~$235.7~~$240.9 million at ~~June~~September 30, 2023, and increased ~~$77.8~~$83.0 million, or ~~49.3%~~52.6%, from $157.9 million at December 31, 2022.

FHLB advances and other debt. FHLB advances and other debt totaled $110.0 million at ~~June~~September 30, 2023, an increase of ~~$517,000,~~$526,000, or 0.5%, when compared to $109.5 million at December 31, 2022. The increase was due to a $4.0 million increase on the Company’s line of credit with a third party financial institution, partially offset by a $3.5 million decrease in FHLB advances.

Prior to May 21, 2021, the Holding Company had a term loan in the original principal amount of $5.0 million with an additional $10.0 million revolving line-of-credit with a third-party bank. That credit facility was refinanced into a new $35.0 million facility on May 21, 2021. The credit facility is revolving until May 21, 2024, at which time any then-outstanding balance is converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.25%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. As of ~~June~~September 30, 2023, the Company had an outstanding balance of $33.5 million on the facility.

At June 30, 2023, CFBank had availability in unused lines of credit at two commercial banks in the amounts of $50.0 million and $15.0 million. There were no outstanding borrowings on either line at June 30, 2023 or December 31, 2022.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

At September 30, 2023, CFBank had availability in unused lines of credit at two commercial banks in the amounts of $50.0 million and $15.0 million. There were no outstanding borrowings on either line at September 30, 2023 or December 31, 2022.

Subordinated debentures. Subordinated debentures totaled ~~$14.9~~$15.0 million at both ~~June~~September 30, 2023 and December 31, 2022. In December 2018, the Holding Company entered into subordinated note purchase agreements with certain qualified institutional buyers and completed a private placement of $10.0 million of fixed-to-floating rate subordinated notes, resulting in net proceeds of $9,612,000 after deducting unamortized debt issuance costs of approximately $388,000. In 2003, the Holding Company issued subordinated debentures in exchange for the proceeds of a $5.0 million trust preferred securities offering issued by a trust formed by the Holding Company. The terms of the subordinated debentures allow for the Holding Company to defer interest payments for a period not to exceed five years. Interest payments on the subordinated debentures were current at ~~June~~September 30, 2023 and December 31, 2022.

Stockholders’ equity. Stockholders’ equity totaled ~~$147.3~~$151.3 million at ~~June~~September 30, 2023, an increase of ~~$8.1~~$12.1 million, or ~~5.8%~~8.6%, from $139.2 million at December 31, 2022. The increase in total stockholders’ equity during the ~~six~~nine months ended ~~June~~September 30, 2023 was primarily attributed to net income, partially offset by a ~~$364,000~~$347,000 increase in other comprehensive loss. The other comprehensive loss was the result of the mark-to-market adjustment of our investment portfolio.

Management continues to proactively monitor capital levels and ratios in its on-going capital planning process. CFBank has leveraged its capital to support balance sheet growth and drive increased net interest income. Management remains focused on growing capital though earnings; however, should the need arise, CFBank has additional sources of capital and alternatives it could utilize as further discussed in the “Liquidity and Capital Resources” section in this Quarterly Report on Form 10-Q.

Currently, the Holding Company has excess cash or sources of liquidity to cover its expenses for the foreseeable future, and could inject capital into CFBank if necessary. Also, CFBank has the flexibility to manage its balance sheet size as a result of the short duration of the loans held for sale, as well as to deploy those assets into higher earning assets to improve net interest income as the opportunity presents itself.

Comparison of the Results of Operations for the Three Months Ended ~~June~~September 30, 2023 and 2022.

General. Net income for the three months ended ~~June~~September 30, 2023 totaled ~~$4.2~~$4.0 million (or ~~$0.66~~$0.62 per diluted common share) ~~and decreased $503,000, or 10.6%,~~ compared to net income of ~~$4.7~~$4.2 million (or ~~$0.72~~$0.65 per diluted common share) for the three months ended ~~June~~September 30, 2022. The decrease in net income was primarily the result of a decrease in net interest income and an increase in provision for credit losses expense, partially offset by a decrease in noninterest expense and an increase in noninterest income.

Net interest income.Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables in the sections below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.

Net interest income totaled $11.7 million for the quarter ended September 30, 2023 and decreased $1.6 million, or 12.4%, compared to net interest income of $13.3 million for the quarter ended September 30, 2022. The decrease was primarily due to a $11.8 million, or 251.8%, increase in interest expense, partially offset by a $10.2 million, or 56.4%, increase in interest income. The increase in interest expense was attributed to a 274bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $307.5 million, or 24.6%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a 150bps increase in the average yield on interest-earning assets, coupled with a $278.0 million, or 17.6%, increase in average interest-earning assets outstanding. The net interest margin of 2.50% for the quarter ended September 30, 2023 decreased 86bps compared to the net interest margin of 3.36% for the third quarter of 2022.

Interest income totaled $28.2 million for the quarter ended September 30, 2023, and increased $10.2 million, or 56.4%, compared to $18.0 million for the quarter ended September 30, 2022. The increase in interest income was primarily attributed to a 138bps increase in the average yield on loans and leases and loans held for sale, coupled with a $217.7 million, or 15.3%, increase in average loans and leases outstanding and loans held for sale.

Interest expense totaled $16.5 million for the quarter ended September 30, 2023, and increased $11.8 million, or 251.8%, compared to $4.7 million for the quarter ended September 30, 2022. The increase in interest expense was primarily attributed to a 293bps increase in the average rate of interest-bearing deposits, coupled with a $276.0 million, or 23.9%, increase in average interest-bearing deposits.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

Provision for credit losses. There was $1.2 million in provision for credit losses expense for the quarter ended September 30, 2023, which reflected an increase of $1.0 million, or 695.3%, compared to $150,000 provision for the quarter ended September 30, 2022. The increase in the provision for credit losses during the quarter ended September 30, 2023 was primarily driven by reserves placed on two individually evaluated loans, which were also placed on nonaccrual status during the quarter ended September 30, 2023. Net charge-offs for the quarter ended September 30, 2023 totaled $126,000, compared to net recoveries of $5,000 for the quarter ended September 30, 2022.

The following table presents information regarding net charge-offs (recoveries) for the three months ended September 30, 2023 and 2022.


	For the three months ended September 30,
	2023		2022
(unaudited)		(Dollars in thousands)
Commercial	$	137	$	-
Single-family residential real estate		(9)		(2)
Home equity lines of credit		(2)		(3)
Total	$	126	$	(5)

Noninterest income.Noninterest income for the quarter ended September 30, 2023 totaled $1.3 million and increased $596,000, or 84.5%, compared to $705,000 for the quarter ended September 30, 2022. The increase was primarily due to a $420,000 increase in swap fee income and a $128,000 increase in service charges on deposit accounts.

Noninterest expense.Noninterest expense for the quarter ended September 30, 2023 totaled $6.8 million and decreased $1.8 million, or 21.4%, compared to $8.6 million for the quarter ended September 30, 2022. The decrease in noninterest expense was primarily due to a $692,000 decrease in salaries and employee benefits, a $594,000 decrease in data processing, and a $570,000 decrease in the impairment of property and equipment. The decrease in salaries and employee benefits was primarily due to a decrease in the number of employees coupled with lower payroll taxes. The decrease in data processing was due to the core processing system conversion that occurred in the third quarter of 2022, which included some one-time conversion costs. The decrease in the impairment of property and equipment was related to the pending contract in the third quarter of 2022 for the sale of the Company’s Worthington headquarters building, which was completed in May 2023.

Income tax expense. Income tax expense was $984,000 for the quarter ended September 30, 2023, a decrease of $39,000 compared to $1.0 million for the quarter ended September 30, 2022. The effective tax rate for the quarter ended September 30, 2023 was approximately 19.6%, as compared to approximately 19.4% for the quarter ended September 30, 2022.

Our deferred tax assets are composed of U.S. net operating losses (“NOLs”), and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of September 30, 2023 that no valuation allowance was required against the net deferred tax asset.

The Company records income tax expense based on the federal statutory rate adjusted for the effect of other items such as low income housing credits, bank owned life insurance and other miscellaneous items.

Comparison of the Results of Operations for the Nine Months Ended September 30, 2023 and 2022.

General. Net income for the nine months ended September 30, 2023 totaled $12.7 million (or $1.97 per diluted common share) and decreased $791,000, or 5.9%, compared to net income of $13.5 million (or $2.06 per diluted common share) for the nine months ended September 30, 2022. The decrease in net income was primarily the result of an increase in ~~other noninterest~~provision for credit losses expense, ~~and a decrease in net interest income,~~ partially offset by an increase in noninterest income.

Net interest income. Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables in the sections below titled “Average Balances, Interest Rates and Yields” and “Rate/Volume Analysis of Net Interest Income” provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.

Net interest income totaled ~~$11.5~~$35.9 million for the ~~quarter~~nine months ended ~~June~~September 30, 2023 and ~~decreased $59,000,~~increased $251,000, or ~~0.5%~~0.7%, compared to net interest income of ~~$11.5~~$35.6 million for the ~~quarter~~nine months ended ~~June~~September 30, 2022. The ~~decrease~~increase in net interest income was primarily due to a $11.5 million, or 366.4%, increase in interest expense, partially offset by a $11.5 million, or 78.3%, increase in interest income. The increase in interest expense was attributed to a 284bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $313.5 million, or 26.1%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a 188bps increase in the average yield on interest-earning assets, coupled with a $301.3 million, or 19.9%, increase in average interest-earning assets outstanding. The net interest margin of 2.52% for the quarter ended June 30, 2023 decreased 52bps compared to the net interest margin of 3.04% for the first quarter of 2022.

Interest income totaled $26.2 million for the quarter ended June 30, 2023, and increased $11.5 million, or 78.3%, compared to $14.7 million for the quarter ended June 30, 2022. The increase in interest income was primarily attributed to a 159bps increase in the average yield on loans and leases and loans held for sale, coupled with a $299.9 million, or 22.6%, increase in average loans and leases outstanding and loans held for sale.

Interest expense totaled $14.7 million for the quarter ended June 30, 2023, and increased $11.5 million, or 366.4%, compared to $3.2 million for the quarter ended June 30, 2022. The increase in interest expense was primarily attributed to a 303bps increase in the average rate of interest-bearing deposits, coupled with a $280.6 million, or 25.3%, increase in average interest-bearing deposits.

~~Provision for credit losses.~~ There was $12,000 in provision for credit losses expense for the quarter ended June 30, 2023 and no provision for the quarter ended June 30, 2022. Net recoveries for the quarter ended June 30, 2023 totaled $108,000, compared to net recoveries of $12,000 for the quarter ended June 30, 2022.

‎

4445

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

primarily due to a $32.7 million, or 71.3%, increase in interest income, partially offset by a $32.5 million, or 317.3%, increase in interest expense. The increase in interest income was primarily attributed to a 171bps increase in average yield on interest-earning assets, coupled with a $309.3 million, or 20.7%, increase in average interest-earning assets outstanding. The increase in interest expense was attributed to a 264bps increase in average yield on interest-bearing liabilities, coupled with a $324.3 million, or 27.7%, increase in average interest-bearing liabilities. The net interest margin of 2.65% for the nine months ended September 30, 2023 decreased 52bps compared to the net interest margin of 3.17% for the nine months ended September 30, 2022.

Interest income totaled $78.6 million for the nine months ended September 30, 2023, and increased $32.7 million, or 71.3%, compared to $45.9 million for the nine months ended September 30, 2022. The increase in interest income was primarily attributed to a 151bps increase in the average yield on loans and leases and loans held for sale, coupled with a $279.6 million, or 20.9%, increase in average loans and leases outstanding and loans held for sale.

Interest expense totaled $42.7 million for the nine months ended September 30, 2023, and increased $32.5 million, or 317.3%, compared to $10.2 million for the nine months ended September 30, 2022. The increase in interest expense was primarily attributed to a 283bps increase in the average rate of interest-bearing deposits, coupled with a $295.6 million, or 27.5%, increase in average interest-bearing deposits.

Provision for credit losses. There was $1.4 million in provision for credit losses expense for the nine months ended September 30, 2023, which reflected an increase of $1.3 million, or 861.3%, compared to $150,000 for the nine months ended September 30, 2022. The increase in the provision for credit losses during the quarter ended September 30, 2023 was primarily driven by reserves placed on two individually evaluated loans, which were also placed on nonaccrual status during the quarter ended September 30, 2023. Net charge-offs for the nine months ended September 30, 2023 totaled $23,000, compared to net recoveries of $29,000 for the nine months ended September 30, 2022.

The following table presents information regarding net charge-offs (recoveries) for the ~~three~~nine months ended ~~June~~September 30, 2023 and ~~2022.~~2022


	For the three months ended June 30,				For the nine months ended September 30,
	2023		2022		2023		2022
(unaudited)		(Dollars in thousands)			(Dollars in thousands)
Commercial	$	(85)	$	-	$	57	$	-
Single-family residential real estate		(19)		(9)		(31)		(19)
Home equity lines of credit		(1)		(3)		(3)		(10)
Other consumer loans		(3)		-
Total	$	(108)	$	(12)	$	23	$	(29)

Noninterest income. Noninterest income for the ~~quarter~~nine months ended ~~June~~September 30, 2023 totaled ~~$978,000~~$3.0 million and increased ~~$170,000,~~$439,000, or ~~21.0%~~17.2%, compared to ~~$808,000~~$2.6 million for the ~~quarter~~nine months ended ~~June~~September 30, 2022. The increase was primarily due to a ~~$167,000~~$574,000 increase in swap fee income and a $467,000 increase in other noninterest income related to commercial loan servicing fees, ~~a $137,000 increase in swap fee income,~~ partially offset by a ~~$143,000~~$593,000 decrease in in net gain on sale of ~~commercial~~residential mortgage loans. The decrease in the net gain on sale of residential mortgage loans was the result of the Company’s decision to scale down and exit the direct-to-consumer mortgage business in favor of portfolio lending with servicing retained.

Noninterest expense. Noninterest expense for the ~~quarter~~nine months ended ~~June~~September 30, 2023 totaled ~~$7.2~~$21.6 million and increased ~~$701,000,~~$276,000 or ~~10.8%~~1.3%, compared to ~~$6.5~~$21.3 million for the ~~quarter~~nine months ended ~~June~~September 30, 2022. The increase in noninterest expense was primarily due to a ~~$292,000~~$900,000 increase in FDIC premiums, ~~and~~partially offset by a ~~$200,000 increase~~$607,000 decrease in ~~salaries and employee benefits.~~data processing. The increase in FDIC expense was related to increased assets and deposit levels and assessment rates. The ~~increase~~decrease in ~~salaries and employee benefits~~data processing was ~~primarily~~ due to ~~a decline~~the core processing system conversion that occurred in ~~deferred salary costs related to lower origination volumes.~~the third quarter of 2022, which included some one-time conversion costs.

Income tax expense. Income tax expense was ~~$1.1~~$3.1 million for the ~~quarter~~nine months ended ~~June~~September 30, 2023, a decrease of ~~$99,000~~$87,000 compared to ~~$1.2~~$3.2 million for the ~~quarter~~nine months ended ~~June~~September 30, 2022. The effective tax rate for the ~~quarter~~nine months ended ~~June~~September 30, 2023 was approximately ~~20.0%~~19.7%, as compared to approximately ~~19.6%~~19.2% for the ~~quarter~~nine months ended ~~June~~September 30, 2022.

Our deferred tax assets are composed of NOLs, and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of ~~June~~September 30, 2023 that no valuation allowance was required against the net deferred tax asset.

~~Comparison of the Results of Operations for the Six Months Ended June 30, 2023 and 2022.~~

~~General~~. Net income for the six months ended June 30, 2023 totaled $8.7 million (or $1.35 per diluted common share) and decreased $573,000, or 6.2%, compared to net income of $9.2 million (or $1.41 per diluted common share) for the six months ended June 30, 2022. The decrease in net income was primarily the result of an increase in noninterest expense, partially offset by an increase in net interest income.

~~Net interest income.~~Net interest income is a significant component of net income, and consists of the difference between interest income generated on interest-earning assets and interest expense incurred on interest-bearing liabilities. Net interest income is primarily affected by the volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities. The tables in the sections below titled ~~“Average Balances, Interest Rates and Yields”~~ ~~and~~ ~~“Rate/Volume Analysis of Net Interest Income”~~ ~~provide important information on factors impacting net interest income and should be read in conjunction with this discussion of net interest income.~~

Net interest income totaled $24.2 million for the six months ended June 30, 2023 and increased $1.9 million, or 8.5%, compared to net interest income of $22.3 million for the six months ended June 30, 2022. The increase in net interest income was primarily due to a $22.5 million, or 80.9%, increase in interest income, partially offset by a $20.6 million, or 372.8%, increase in interest expense. The increase in interest income was primarily attributed to a 181bps increase in average yield on interest-earning assets, coupled with a $329.8 million, or 22.8%, increase in average interest-earning assets outstanding. The increase in interest expense was attributed to a 260bps increase in average yield on interest-bearing liabilities, coupled with a $333.7 million, or 29.5%, increase in average interest-bearing liabilities. The net interest margin of 2.72% for the six months ended June 30, 2023 decreased 36bps compared to the net interest margin of 3.08% for the six months ended June 30, 2022.

~~Table of Contents~~

~~CF BANKSHARES INC.~~

~~PART 1. Item 2~~

~~MANAGEMENT DISCUSSION AND ANALYSIS~~

Interest income totaled $50.4 million for the six months ended June 30, 2023, and increased $22.5 million, or 80.9%, compared to $27.9 million for the six months ended June 30, 2022. The increase in interest income was primarily attributed to a 158bps increase in the average yield on loans and leases and loans held for sale, coupled with a $312.8 million, or 24.2%, increase in average loans and leases outstanding and loans held for sale.

Interest expense totaled $26.2 million for the six months ended June 30, 2023, and increased $20.6 million, or 372.8%, compared to $5.5 million for the six months ended June 30, 2022. The increase in interest expense was primarily attributed to a 279bps increase in the average rate of interest-bearing deposits, coupled with a $306.4 million, or 29.7%, increase in average interest-bearing deposits.

~~Provision for credit losses.~~ There was $249,000 in provision for credit losses expense for the six months ended June 30, 2023 compared to no provision for the six months ended June 30, 2022. Net recoveries for the six months ended June 30, 2023 totaled $103,000, compared to net recoveries of $24,000 for the six months ended June 30, 2022.

~~The following table presents information regarding net charge-offs (recoveries) for the six months ended June 30, 2023 and 2022~~

For the six months ended June 30,
2023
2022
(unaudited)
(Dollars in thousands)
Commercial
$
(80)
$
-
Single-family residential real estate
(22)
(17)
Home equity lines of credit
(1)
(7)
Total
$
(103)
$
(24)

~~Noninterest income.~~Noninterest income for the six months ended June 30, 2023 totaled $1.7 million and decreased $157,000, or 8.5%, compared to $1.9 million for the six months ended June 30, 2022. The decrease was primarily due to a $641,000 decrease in net gain on sale of residential mortgage loan, partially offset by a $345,000 increase in other noninterest income related to commercial loan servicing fees, and a $154,000 increase in swap fee income. The decrease in the net gain on sale of residential mortgage loans was the result of the Company’s decision to scale down and exit the saleable-to-investor mortgage business in favor of portfolio lending with servicing retained.

~~Noninterest expense.~~Noninterest expense for the six months ended June 30, 2023 totaled $14.9 million and increased $2.2 million, or 16.6%, compared to $12.7 million for the six months ended June 30, 2022. The increase in noninterest expense was primarily due to a $644,000 increase in FDIC premiums and a $565,000 increase in salaries and employee benefits. The increase in FDIC expense was related to increased assets and deposit levels and assessment rates. The increase in salaries and employee benefits was primarily due to a decline in deferred salary costs related to lower origination volumes.

~~Income tax expense.~~ Income tax expense was $2.1 million for the six months ended June 30, 2023, a decrease of $48,000 compared to $2.2 million for the six months ended June 30, 2022. The effective tax rate for the six months ended June 30, 2023 was approximately 19.7%, as compared to approximately 19.1% for the six months ended June 30, 2022.

Our deferred tax assets are composed of NOLs, and other temporary book to tax differences. When determining the amount of deferred tax assets that are more-likely-than-not to be realized, and therefore recorded as a benefit, the Company conducts a regular assessment of all available information. This information includes, but is not limited to, taxable income in prior periods, projected future income and projected future reversals of deferred tax items. Based on these criteria, the Company determined as of June 30, 2023 that no valuation allowance was required against the net deferred tax asset.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

Average Balances, Interest Rates and Yields. The following tables present, for the periods indicated, the total dollar amount of fully taxable equivalent interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest-bearing liabilities, expressed in both dollars and rates. Average balances are computed using month-end balances.


	For Three Months Ended June 30,												For Three Months Ended September 30,
	2023						2022						2023						2022
	Average		Interest		Average		Average		Interest		Average		Average		Interest		Average		Average		Interest		Average
	Outstanding		Earned/		Yield/		Outstanding		Earned/		Yield/		Outstanding		Earned/		Yield/		Outstanding		Earned/		Yield/
	Balance		Paid		Rate		Balance		Paid		Rate		Balance		Paid		Rate		Balance		Paid		Rate
	(Dollars in thousands)												(Dollars in thousands)
Interest-earning assets:
Securities ^{(1) (2)}	$	14,406	$	213		4.94%	$	17,744	$	221		4.58%	$	13,802	$	101		2.40%	$	17,044	$	219		4.64%
Loans and leases and loans held for sale ⁽³⁾		1,627,516		23,684		5.82%		1,327,636		14,042		4.23%		1,642,029		25,121		6.12%		1,424,326		16,876		4.74%
Other earning assets		165,843		2,190		5.28%		162,912		364		0.89%		197,434		2,778		5.63%		135,240		813		2.40%
FHLB and FRB stock		9,133		138		6.04%		7,329		78		4.26%		8,568		166		7.75%		7,192		98		5.45%
Total interest-earning assets		1,816,898		26,225		5.76%		1,515,621		14,705		3.88%		1,861,833		28,166		6.04%		1,583,802		18,006		4.54%
Noninterest-earning assets		92,456						81,305						95,186						78,222
Total assets	$	1,909,354					$	1,596,926					$	1,957,019					$	1,662,024

Interest-bearing liabilities:
Deposits	$	1,388,672		13,660		3.93%	$	1,108,079		2,501		0.90%	$	1,430,568		15,421		4.31%	$	1,154,605		3,992		1.38%
FHLB advances and other borrowings		125,505		1,079		3.44%		92,612		659		2.85%		124,930		1,078		3.45%		93,397		698		2.99%
Total interest-bearing liabilities		1,514,177		14,739		3.89%		1,200,691		3,160		1.05%		1,555,498		16,499		4.24%		1,248,002		4,690		1.50%

Noninterest-bearing liabilities		249,608						266,812						251,509						279,383
Total liabilities		1,763,785						1,467,503						1,807,007						1,527,385

Equity		145,569						129,423						150,012						134,639
Total liabilities and equity	$	1,909,354					$	1,596,926					$	1,957,019					$	1,662,024

Net interest-earning assets	$	302,721					$	314,930					$	306,335					$	335,800
Net interest income/interest rate spread			$	11,486		1.87%			$	11,545		2.83%			$	11,667		1.80%			$	13,316		3.04%
Net interest margin						2.52%						3.04%						2.50%						3.36%
Average interest-earning assets
to average interest-bearing liabilities		119.99%						126.23%						119.69%						126.91%

⁽¹⁾Average balance is computed using the carrying value of securities. Average yield is computed using the historical amortized cost average balance for available for sale securities.

⁽²⁾Average yields and interest earned are stated on a fully taxable equivalent basis.

⁽³⁾Average balance is computed using the recorded investment in loans net of the ACL - Loans and includes nonperforming loans.

‎

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS


	For Six Months Ended June 30,												For Nine Months Ended September 30,
	2023						2022						2023						2022
	Average		Interest		Average		Average		Interest		Average		Average		Interest		Average		Average		Interest		Average
	Outstanding		Earned/		Yield/		Outstanding		Earned/		Yield/		Outstanding		Earned/		Yield/		Outstanding		Earned/		Yield/
	Balance		Paid		Rate		Balance		Paid		Rate		Balance		Paid		Rate		Balance		Paid		Rate
	(Dollars in thousands)												(Dollars in thousands)
Interest-earning assets:
Securities ^{(1) (2)}	$	14,799	$	428		4.89%	$	19,026	$	445		4.47%	$	14,463	$	529		4.08%	$	18,353	$	664		4.52%
Loans and leases and loans held for sale ⁽³⁾		1,607,635		46,022		5.73%		1,294,844		26,870		4.15%		1,619,225		71,143		5.86%		1,339,590		43,746		4.35%
Other earning assets		145,922		3,692		5.06%		125,958		402		0.64%		163,281		6,470		5.28%		131,020		1,215		1.24%
FHLB and FRB stock		8,601		259		6.02%		7,324		140		3.82%		8,590		425		6.60%		7,280		238		4.36%
Total interest-earning assets		1,776,957		50,401		5.66%		1,447,152		27,857		3.85%		1,805,559		78,567		5.79%		1,496,243		45,863		4.08%
Noninterest-earning assets		90,125						79,313						91,831						76,937
Total assets	$	1,867,082					$	1,526,465					$	1,897,390					$	1,573,180

Interest-bearing liabilities:
Deposits	$	1,338,694		24,079		3.60%	$	1,032,324		4,185		0.81%	$	1,369,656		39,500		3.85%	$	1,074,075		8,177		1.02%
FHLB advances and other borrowings		125,060		2,103		3.36%		97,736		1,353		2.77%		125,016		3,181		3.39%		96,255		2,051		2.84%
Total interest-bearing liabilities		1,463,754		26,182		3.58%		1,130,060		5,538		0.98%		1,494,672		42,681		3.81%		1,170,330		10,228		1.17%

Noninterest-bearing liabilities		259,639						268,594						256,898						271,961
Total liabilities		1,723,393						1,398,654						1,751,570						1,442,291

Equity		143,689						127,811						145,820						130,889
Total liabilities and equity	$	1,867,082					$	1,526,465					$	1,897,390					$	1,573,180

Net interest-earning assets	$	313,203					$	317,092					$	310,887					$	325,913
Net interest income/interest rate spread			$	24,219		2.08%			$	22,319		2.87%			$	35,886		1.98%			$	35,635		2.91%
Net interest margin						2.72%						3.08%						2.65%						3.17%
Average interest-earning assets
to average interest-bearing liabilities		121.40%						128.06%						120.80%						127.85%

⁽¹⁾Average balance is computed using the carrying value of securities. Average yield is computed using the historical amortized cost average balance for available for sale securities.

⁽²⁾Average yields and interest earned are stated on a fully taxable equivalent basis.

⁽³⁾Average balance is computed using the recorded investment in loans net of the ACL - Loans and includes nonperforming loans.

‎

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

Rate/Volume Analysis of Net Interest Income. The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the increase and decrease related to changes in balances and/or changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by the prior rate) and (ii) changes in rate (i.e., changes in rate multiplied by prior volume). For purposes of this table, changes attributable to both rate and volume which cannot be segregated have been allocated proportionately to the change due to volume and the change due to rate.



	Three Months Ended						Six Months Ended						Three Months Ended						Nine Months Ended
	June 30, 2023						June 30, 2023						September 30, 2023						September 30, 2023
	Compared to Three Months Ended						Compared to Six Months Ended						Compared to Three Months Ended						Compared to Nine Months Ended
	June 30, 2022						June 30, 2022						September 30, 2022						September 30, 2022
	Increase (decrease)						Increase (decrease)						Increase (decrease)						Increase (decrease)
	due to						due to						due to						due to
	Rate		Volume		Net		Rate		Volume		Net		Rate		Volume		Net		Rate		Volume		Net
	(Dollars in thousands)						(Dollars in thousands)						(Dollars in thousands)						(Dollars in thousands)
Interest-earning assets:
Securities ⁽¹⁾	$	88	$	(96)	$	(8)	$	108	$	(125)	$	(17)	$	(85)	$	(33)	$	(118)	$	(43)	$	(92)	$	(135)
Loans and leases		6,021		3,621		9,642		11,716		7,436		19,152		5,407		2,838		8,245		17,109		10,288		27,397
Other earning assets		1,819		7		1,826		3,217		73		3,290		1,464		501		1,965		4,886		369		5,255
FHLB and FRB Stock		38		22		60		91		28		119		47		21		68		139		48		187
Total interest-earning assets		7,966		3,554		11,520		15,132		7,412		22,544		6,833		3,327		10,160		22,091		10,613		32,704

Interest-bearing liabilities:
Deposits		10,376		783		11,159		18,314		1,580		19,894		10,273		1,156		11,429		28,496		2,827		31,323
FHLB advances and other borrowings		155		265		420		325		425		750		119		261		380		444		686		1,130
Total interest-bearing liabilities		10,531		1,048		11,579		18,639		2,005		20,644		10,392		1,417		11,809		28,940		3,513		32,453

Net change in net interest income	$	(2,565)	$	2,506	$	(59)	$	(3,507)	$	5,407	$	1,900	$	(3,559)	$	1,910	$	(1,649)	$	(6,849)	$	7,100	$	251

⁽¹⁾ Securities amounts are presented on a fully taxable equivalent basis.

Critical Accounting Policies

We follow financial accounting and reporting policies that are in accordance with U.S. generally accepted accounting principles and conform to general practices within the banking industry. These policies are presented in Note 1 to our 2022 Audited Financial Statements. Some of these accounting policies are considered to be critical accounting policies, which are those policies that are both most important to the portrayal of the Company’s financial condition and results of operations, and require management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Application of assumptions different than those used by management could result in material changes in our financial condition or results of operations. These policies, current assumptions and estimates utilized, and the related disclosure of this process, are determined by management and routinely reviewed with the Audit Committee of the Board of Directors. We believe that the judgments, estimates and assumptions used in the preparation of the ~~consolidated financial statements~~Consolidated Financial Statements were appropriate given the factual circumstances at the time.

We believe there have been no significant changes during the ~~three~~nine months ended ~~June~~September 30, 2023 to the items that we disclosed as our critical accounting policies and estimates in Management's Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2022, with the exception of the adoption of ASU No. 2016-13, on January 1, 2023. Certain accounting policies were revised and certain accounting policy elections were implemented, related to the adoption of CECL. CECL replaces the previous "incurred loss" model for measuring credit losses, which encompassed allowances for current known and inherent losses within the portfolio, with an "expected loss" model for measuring credit losses, which encompasses allowances for losses expected to be incurred over the life of the portfolio. The new CECL model requires the measurement of all expected credit losses for financial assets measured at amortized cost and certain off-balance sheet credit exposures based on historical experiences, current conditions, and reasonable and supportable forecasts. CECL also requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as credit quality and underwriting standards of an organization's portfolio. In addition, CECL includes certain changes to the accounting for investment ~~securities available for sale~~

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

securities available for sale depending on whether management intends to sell the securities or believes that it is more likely than not they will be required to sell. See Note 1 – Summary of Significant Accounting Policies and Note 4 – Loans and Leases to the Consolidated Financial Statements included in this Quarterly Report on Form 10-Q for details of the accounting policy changes related to the adoption of CECL

Liquidity and Capital Resources

In general terms, liquidity is a measurement of an enterprise’s ability to meet cash needs. The primary objective in liquidity management is to maintain the ability to meet loan commitments and to repay deposits and other liabilities in accordance with their terms without an adverse impact on current or future earnings. Principal sources of funds are deposits; amortization and prepayments of loans; maturities, sales and principal receipts of securities available for sale; borrowings; and operations. While maturities and scheduled amortization of loans are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition.

CFBank is required by regulation to maintain sufficient liquidity to ensure its safe and sound operation. Thus, adequate liquidity may vary depending on CFBank’s overall asset/liability structure, market conditions, the activities of competitors, the requirements of our own deposit and loan customers and regulatory considerations. Management believes that each of the Holding Company’s and CFBank’s current liquidity is sufficient to meet its daily operating needs and fulfill its strategic planning.

Liquidity management is both a daily and long-term responsibility of management. We adjust our investments in liquid assets, primarily cash, short-term investments and other assets that are widely traded in the secondary market, based on our ongoing assessment of expected loan demand, expected deposit flows, yields available on interest-earning deposits and securities and the objective of our asset/liability management program. In addition to liquid assets, we have other sources of liquidity available including, but not limited to, access to advances from the FHLB and borrowings from the FRB and our commercial bank lines of credit.

The following table summarizes CFBank’s cash available from liquid assets and borrowing capacity at ~~June~~September 30, 2023 and December 31, 2022.



	June 30, 2023		December 31, 2022		September 30, 2023		December 31, 2022
	(Dollars in thousands)				(Dollars in thousands)
Cash, unpledged securities and deposits in other financial institutions	$	233,053	$	154,410	$	230,683	$	154,410
Additional borrowing capacity at the FHLB		206,243		187,854		184,641		187,854
Additional borrowing capacity at the FRB		134,035		105,119		143,623		105,119
Unused commercial bank lines of credit		65,000		65,000		65,000		65,000
Total	$	638,331	$	512,383	$	623,947	$	512,383

Cash, unpledged securities and deposits in other financial institutions increased ~~$78.7~~$76.3 million, or ~~50.9%~~49.4%, to ~~$233.1~~$230.7 million at ~~June~~September 30, 2023, compared to $154.4 million at December 31, 2022. The increase is primarily attributed to an increase in deposits, partially offset by an increase in loans and leases.

CFBank’s additional borrowing capacity with the FHLB ~~increased $18.3~~decreased $3.3 million, or ~~9.8%~~1.7%, to ~~$206.2~~$184.6 million at ~~June~~September 30, 2023, compared to $187.9 million at December 31, 2022.

CFBank’s additional borrowing capacity at the FRB increased ~~$28.9~~$38.5 million, or ~~27.5%~~36.6%, to ~~$134.0~~$143.6 million at ~~June~~September 30, 2023 from $105.1 million at December 31, 2022. CFBank is eligible to participate in the FRB’s primary credit program, providing CFBank access to short-term funds at any time, for any reason, based on the collateral pledged.

CFBank’s borrowing capacity with both the FHLB and FRB may be negatively impacted by changes such as, but not limited to, further tightening of credit policies by the FHLB or FRB, deterioration in the credit performance of CFBank’s loan portfolio or CFBank’s financial performance, or a decrease in the balance of pledged collateral.

CFBank had $65.0 million of availability in unused lines of credit with two commercial banks at ~~June~~September 30, 2023 and at December 31, 2022.

Deposits are obtained predominantly from the markets in which CFBank’s offices are located. We rely primarily on a willingness to pay market-competitive interest rates to attract and retain retail deposits. Accordingly, rates offered by competing financial institutions may affect our ability to attract and retain deposits.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 2

MANAGEMENT DISCUSSION AND ANALYSIS

CFBank relies on competitive interest rates, customer service, and relationships with customers to retain deposits. The FDIC provides deposit insurance coverage up to $250,000 per depositor.

The Holding Company has more limited sources of liquidity than CFBank. In general, in addition to its existing liquid assets, sources of liquidity include funds raised in the securities markets through debt or equity offerings, funds borrowed from third party banks or other lenders, dividends received from CFBank or the sale of assets.

Management believes that the Holding Company had adequate funds and sources of liquidity at ~~June~~September 30, 2023 to meet its current and anticipated operating needs at this time. The Holding Company’s current cash requirements include operating expenses and interest on subordinated debentures and other debt. The Company may also pay dividends on its common stock if and when declared by the Board of Directors.

Currently, annual debt service on the subordinated debentures underlying the Company’s trust preferred securities is approximately ~~$413,000. Through June 30,~~$430,000. Prior to July 1, 2023, the subordinated debentures had a variable rate of interest, which reset quarterly, equal to the three-month ~~LIBOR~~London Interbank Offered Rate (LIBOR) plus 2.85%. ~~The total rate in effect was 8.01% at June 30, 2023.~~ Effective July 1, 2023, the rate of interest on the subordinated debentures ~~will reset~~resets quarterly to the three-month Secured Overnight Financing Rate (SOFR) plus 3.112%., which was 8.39% at September 30, 2023.

Currently, the annual debt service on the Company’s $10 million of fixed-to-floating rate subordinated notes is $700,000. The subordinated notes have a fixed rate of 7.00% until December 2023, at which time the interest rate will reset quarterly to a rate equal to the then current three-month SOFR plus 4.402%.

Prior to May 21, 2021, the Holding Company had a term loan in the original principal amount of $5.0 million with an additional $10.0 million revolving line-of-credit with a third-party bank. That credit facility was refinanced into a new $35.0 million facility on May 21, 2021. The credit facility is revolving until May 21, 2024 at which time any then-outstanding balance will be converted to a 10-year term note on a graduated 10-year amortization. Borrowings on the credit facility bear interest at a fixed rate of 3.85% until May 21, 2026, and the interest rate then converts to a floating rate equal to PRIME with a floor of 3.75%. The purpose of the credit facility is to provide an additional source of liquidity for the Holding Company and to provide funds for the Holding Company to downstream as additional capital to CFBank to support growth. At ~~June~~September 30, 2023, the Company had an outstanding balance, net of unamortized debt issuance costs, of $33.5 million on the facility.

The ability of the Holding Company to pay dividends on its common stock is dependent upon the amount of cash and liquidity available at the Holding Company level, as well as the receipt of dividends and other distributions from CFBank to the extent necessary to fund such dividends.

The Holding Company is a legal entity that is separate and distinct from CFBank, which has no obligation to make any dividends or other funds available for the payment of dividends by the Holding Company. Banking regulations limit the amount of dividends that can be paid to the Holding Company by CFBank without prior regulatory approval. Generally, financial institutions may pay dividends without prior approval as long as the dividend does not exceed the total of the current calendar year-to-date earnings plus any earnings from the previous two years not already paid out in dividends, and as long as the financial institution remains well capitalized after the dividend payment.

The Holding Company also is subject to various legal and regulatory policies and requirements impacting the Holding Company’s ability to pay dividends on its stock. In addition, the Holding Company’s ability to pay dividends on its stock is conditioned upon the payment, on a current basis, of quarterly interest payments on the subordinated debentures underlying the Company’s trust preferred securities. Finally, under the terms of the Company’s fixed-to-floating rate subordinated debt, the Holding Company’s ability to pay dividends on its stock is conditioned upon the Holding Company continuing to make required principal and interest payments, and not incurring an event of default, with respect to the subordinated debt.

Federal income tax laws provided deductions, totaling $2.3 million, for thrift bad debt reserves established before 1988. Accounting standards do not require a deferred tax liability to be recorded on this amount, which otherwise would have totaled $473,000 at year-end 2022. However, if CFBank were wholly or partially liquidated or otherwise ceases to be a bank, or if tax laws were to change, this amount would have to be recaptured and a tax liability recorded. Additionally, any distributions in excess of CFBank’s current or accumulated earnings and profits would reduce amounts allocated to its bad debt reserve and create a tax liability for CFBank.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 3

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Management believes that, as of ~~June~~September 30, 2023, there has been no material change in the Company’s market risk from the information contained in the Company’s Annual Report on Form 10-K filed with the SEC for the year ended December 31, 2022.

Table of Contents

CF BANKSHARES INC.

PART 1. Item 4

CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures. We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Securities Exchange Act of 1934 (Exchange Act) reports is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. Management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on such evaluation, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures were effective as of and for the quarter ended ~~June~~September 30, 2023.

Changes in internal control over financial reporting. We made no changes in our internal controls over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) in the ~~second~~third quarter of 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

CF BANKSHARES INC.

PART II. Item 1 to 6

OTHER INFORMATION

Item 1. Legal Proceedings

The Holding Company and CFBank may, from time to time, be involved in various legal proceedings in the normal course of business. Periodically, there have been various claims and lawsuits involving CFBank, such as claims to enforce liens, condemnation proceedings on properties in which CFBank holds security interests, claims involving the making and servicing of real property loans and other claims and lawsuits incident to our banking business.

We are not a party to any pending legal proceeding that management believes would have a material adverse effect on our financial condition or results of operations, if decided adversely to us.

Item 1A. Risk Factors

There are certain risks and uncertainties in our business that could cause our actual results to differ materially from those anticipated. A detailed discussion of our risk factors is included in “Item 1A. Risk Factors” of Part I of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, as supplemented by “Item IA. Risk Factors” of Part II of the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2023.

Item 2. Unregistered Sales of Equity Securities, ~~and~~ Use of Proceeds, and Issuer Purchases of Equity Securities

(a)None.

(b)Not applicable.

(c)The following table provides information concerning purchases of the Holding Company’s shares of common stock made by or on behalf of the Company or any “affiliated purchaser” as defined in Rule 10b-18(a)(3) under the Securities Exchange Act of 1934, as amended, during the three months ended ~~June~~September 30, 2023.

Period
Total number of common shares purchased
Average price paid per common share
Total number of common shares purchased as part of publicly announced plans or programs ⁽²⁾
Maximum number of common shares that may yet be purchased under the plans or programs
April 1, 2023 through April 30, 2023
502
⁽¹⁾
16.94
-
-
May 1, 2023 through May, 31 2023
-
-
-
-
June 1, 2023 through June 30, 2023
-
-
-
-
Total
502
$
16.94
-
-


Period	Total number of common shares purchased		Average price paid per common share		Total number of common shares purchased as part of publicly announced plans or programs (3)	Maximum number of common shares that may yet be purchased under the plans or programs
July 1, 2023 through July 31, 2023	1,428	(1)		16.64	-	250,000
August 1, 2023 through August 31, 2023	-			-	-	250,000
September 1, 2023 through September 30, 2023	1,053	(2)		18.01	-	250,000
Total	2,481		$	17.22	-	250,000

⁽¹⁾Represents shares of common stock surrendered to the Company for the payment of taxes upon the vesting of restricted stock.

⁽²⁾Represents shares of common stock surrendered to the Company for the payment of the exercise price and taxes upon the exercise of stock options.

⁽²⁾⁽³⁾~~The Company had no publicly announced plans or programs regarding the purchase of the Company’s common stock in effect during the second quarter of 2023. However, on~~On July 5, 2023, the Company’s Board of Directors authorized a new stock repurchase program pursuant to which the Company may repurchase up to 250,000 shares of the Company’s common stock on or before June 30, 2024.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

Table of Contents

CF BANKSHARES INC.

PART II. Item 1 to 6

OTHER INFORMATION

Item 6. Exhibits


Exhibit Number	Description of Exhibit
3.1	Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.1 to the registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017, filed with the Commission on November 9, 2017 (File No. 0-25045))
3.2	Amendment to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.2 to the registrant’s Registration Statement on Form S-2, filed with the Commission on October 28, 2005 (File No. 333-129315))
3.3	Amendment to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.4 to the registrant’s Form 10-Q for the quarter ended June 30, 2009, filed with the Commission on August 14, 2009 (File No. 0-25045))
3.4	Amendment to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.5 to the registrant’s Form 10-Q for the quarter ended September 30, 2011, filed with the Commission on November 10, 2011 (File No. 0-25045))
3.5	Amendment to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.5 to the registrant’s Post-Effective Amendment to the Registration Statement on Form S-1, filed with the Commission on May 4, 2012 (File No. 333-177434))
3.6	Certificate of Designations to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K dated May 7, 2014 and filed with the Commission on May 13, 2014 (File No. 0-25045))
3.7	Amendment to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K dated August 20, 2018, filed with the commission on August 20, 2018 (File No. 0-25045)
3.8	Certificate of Designations to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K dated October 25, 2019, filed with the Commission on October 31, 2019 (File No. 0-25045))
3.9	Certificate of Amendment to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K dated May 29, 2020, filed with the Commission on June 2, 2020 (File No. 0-25045))
3.10	Amendment to Certificate of Incorporation of the registrant (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K dated July 28, 2020, filed with the commission on July 20, 2020 (File No. 0-25045)
3.11	Certificate of Incorporation, as amended, of the registrant (incorporated by reference to Exhibit 3.10 to the registrant’s Form 10-Q for the quarter ended June 30, 2020, filed with the Commission on August 12, 2020 (File No. 0-25045)) [This document represents the Certificate of Incorporation of the registrant in compiled form incorporating all amendments. This compiled document has not been filed with the Delaware Secretary of State.]
3.12	Second Amended and Restated Bylaws of the registrant (incorporated by reference to Exhibit 3.3 to the registrant’s Form 10-K for the fiscal year ended December 31, 2007, filed with the Commission on March 27, 2008 (File No. 0-25045))
31.1	Rule 13a-14(a) Certifications of the Chief Executive Officer
31.2	Rule 13a-14(a) Certifications of the Principal Financial Officer
32.1	Section 1350 Certifications
101.1	Interactive Data File (Inline XBRL)
104	Cover Page Interactive Data File, formatted in Inline XBRL and contained in Exhibit 101

Table of Contents

CF BANKSHARES INC.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	CF BANKSHARES INC.


Dated: ~~August 11,~~November 13, 2023	By:	/s/ Timothy T. O’Dell
		Timothy T. O’Dell
		President and Chief Executive Officer


Dated: ~~August 11,~~November 13, 2023	By:	/s/ Kevin J. Beerman
		Kevin J. Beerman
		Executive Vice President and Chief Financial Officer


	For the six months ended June 30,
	2023		2022
(unaudited)	(Dollars in thousands)
Commercial	$	(80)	$	-
Single-family residential real estate		(22)		(17)
Home equity lines of credit		(1)		(7)
Total	$	(103)	$	(24)