- LNKB Dashboard
- Financials
- Filings
-
Holdings
-
Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1 Filing
LINKBANCORP (LNKB) S-1IPO registration
Filed: 7 Sep 22, 8:47am
Pennsylvania | 6022 | 82-5130531 | ||
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
Copies to: | ||
Benjamin M. Azoff, Esq. Gregory M. Sobczak, Esq. Luse Gorman, PC 5335 Wisconsin Avenue, N.W., Suite 780 Washington, D.C. 20015 (202) 274-2000 | James J. Barresi, Esq. Aaron A. Seamon, Esq. Squire Patton Boggs (US) LLP 221 E. Fourth Street, Suite 2900 Cincinnati, Ohio 45202 Telephone: (513) 361-1260 |
Large accelerated filer | ☐ | Accelerated filer | ☐ | |||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | |||
Emerging growth company | ☒ |
Per Share | Total | |||||||
Public offering price | ||||||||
Underwriting discounts and commissions(1) | ||||||||
Proceeds to us, before expenses |
(1) | The offering of our common stock will be conducted on a firm commitment basis. See “Underwriting” for a description of all underwriting compensation payable and expense reimbursement in connection with this offering. |
1 | ||||
33 | ||||
55 | ||||
57 | ||||
58 | ||||
59 | ||||
61 | ||||
63 | ||||
64 | ||||
91 | ||||
109 | ||||
118 | ||||
124 | ||||
132 | ||||
134 | ||||
137 | ||||
140 | ||||
142 | ||||
146 | ||||
151 | ||||
152 | ||||
152 | ||||
152 | ||||
F-1 |
• | we may present as few as two years of audited financial statements and two years of related management discussion and analysis of financial condition and results of operations; |
• | we are exempt from the requirement to obtain an attestation and report from our auditors on management’s assessment of our internal control over financial reporting under the Sarbanes-Oxley Act of 2002; |
• | we are permitted to provide reduced disclosure regarding our executive compensation arrangements pursuant to the rules applicable to smaller reporting companies, which means we do not have to include a compensation discussion and analysis and certain other disclosures regarding our executive compensation; and |
• | we are not required to hold non-binding advisory votes on executive compensation or golden parachute arrangements. |
LINKBANCORP was organized in 2018 with a mission to positively impact lives through community banking. Members of the founding management team and board of directors had worked together with multiple financial institutions of various sizes, primarily focused in Central and Southeastern Pennsylvania, over a period of more than 20 years. Informed by these experiences, the founders sought to establish an entrepreneurial and growth-oriented community bank that would leverage talented relationship bankers, coupled with emerging innovations in technology, to meet the needs of the local community. Rather than organize a de novo bank to facilitate these objectives, in October 2018 LINKBANCORP acquired and recapitalized Stonebridge Bank, a community bank primarily serving Chester County, Pennsylvania, in a transaction conducted under the U.S. Bankruptcy Code, funded with proceeds from a private placement of common stock to friends and family. At the time of the acquisition of Stonebridge Bank, it had $55.2 million in total assets and one branch office. Stonebridge Bank had been party to a consent order with the FDIC and the PADOBS at the time of the acquisition, which was successfully resolved by the Company’s management team, with the consent order terminated in February 2019. |
• | October 2018: |
• | December 2018: |
• | January 2019: |
• | May – June 2019: |
• | April – July 2020: |
• | June 2020: |
• | September – October 2020: |
• | December 2020: |
• | December 2020: |
• | September 2021: |
• | Executive management roles continue to be filled by the Legacy LINKBANCORP officers, including Andrew Samuel - CEO; Carl Lundblad - President; Brent Smith, President of The Gratz Bank; Kristofer Paul - CFO; and Tiffanie Horton - Chief Credit Officer. |
• | Achieves critical mass in the Central Pennsylvania market. |
• | Doubles the Company’s asset size and provides opportunity to capture economies of scale on both the revenue and cost sides. |
• | Diversifies the loan portfolio and provides low cost, stable and highly granular retail deposits. |
• | GNBF’s relatively low loan-to-deposit ratio prior to the Merger provides additional liquidity to fuel LINKBANCORP’s strong loan generation capabilities. |
• | Significantly enhances the loan-to-one borrower limit with a doubling of regulatory capital. |
• | December 2021: |
• | January 2022: |
• | January 2022: |
• | February 2022: |
• | April 2022: |
• | April 2022 |
• | May 2022 |
• | June 2022: |
• | Hire talented, entrepreneurial bankers with demonstrated track records. |
• | Focus on profitable customer relationships and taking wallet share. |
• | Operate with a branch-lite footprint. |
• | �� | Leverage technology, digital banking and information systems. |
• | Achieve economies of scale and increase operating leverage as we grow. |
• | Personal Banking: Strategically placed client solutions centers leveraging our strong local community identity and complemented with digital banking solutions. |
• | Business Banking: Focused on family-owned businesses with under $100 million in annual revenue. |
• | Nonprofit Banking: Bank of choice for nonprofits, with strong individual and organizational engagement in the communities we serve. |
Through the GNBF Merger we inherited six branch offices, all of which remain open. The strategy for these legacy GNBF offices are different than our legacy LINKBANK client solutions centers, although we believe they provide a strong core funding base for our organic loan growth. As of June 30, 2022, our overall average branch size for offices open more than one year, was $94.6 million. While industry wide data for 2022 is not publicly available, we believe our average branch size of $85 million as of June 30, 2021 compares favorably to the $74 million average branch size in our markets of operation at June 30, 2021. |
• | First Commonwealth Corporation / Centric Financial Corporation |
• | Fulton Financial Corporation / Prudential Bancorp, Inc. |
• | Mid Penn Bancorp, Inc. / Riverview Financial Corporation |
• | WSFS Financial Corporation / Bryn Mawr Bank Corporation |
• | Citizens & Northern Corporation / Covenant Financial Inc. |
• | S&T Bancorp, Inc. / DNB Financial Corporation |
• | Citizens & Northern Corporation / Monument Bancorp, Inc. |
• | WSFS Financial Corporation / Beneficial Bancorp, Inc. |
• | Northwest Bancshares, Inc. / Donegal Financial Services Corp. |
• | Focus on relationship lending, in many cases with clients that our relationship managers and executive management team have known for decades; |
• | Development of underwriting and credit risk management processes tailored to each of our products and regions; |
• | Centralized credit oversight and segregated reporting of credit and lending teams; |
• | Utilization of regional credit officers with specific lending authority, allowing for localized analysis and decision making and faster turnaround time; |
• | Commitment to maintaining a diverse portfolio; |
• | Sophisticated monitoring and analysis of our portfolio and establishment of sub-portfolio limits that we review regularly and adjust in response to changes in our lending strategy and market conditions; and |
• | Proactive problem asset management. |
• | Changes in economic conditions, in particular an economic slowdown in Pennsylvania, could materially and negatively affect our business. |
• | A significant portion of our loan portfolio is secured by real estate, and events that negatively impact the real estate market could hurt our business. |
• | Inflation can have an adverse impact on our business and on our customers. |
• | The economic impact of the COVID-19 outbreak could continue to affect our financial condition and results of operations. |
• | Changes in prevailing interest rates may reduce our profitability, and we may not be able to adequately anticipate and respond to changes in market interest rates. |
• | Our commercial real estate loans may increase our exposure to credit risk. |
• | Repayment of commercial business loans is often dependent on the cash flows of the borrower, which may be unpredictable, and the collateral securing these loans may fluctuate in value. |
• | Our decisions regarding allowance for loan losses and credit risk may materially and adversely affect our business. If the allowance for loan losses is not sufficient to cover actual loan losses, our earnings could decrease. |
• | If our non-performing assets increase, our earnings will be adversely affected. |
• | A portion of our loan portfolio consists of loan participations. Loan participations may have a higher risk of loss than loans we originate because we are not the lead lender, and we have limited control over credit monitoring. |
• | The implementation of the current expected credit loss accounting standard could require us to increase our allowance for loan losses and may have a material adverse effect on our financial condition and results of operations. |
• | We may be unable to effectively manage our growth. |
• | We may encounter significant difficulties in integrating with GNBF and may fail to realize the anticipated benefits of the Merger, or those benefits may take longer to realize than expected. |
• | Future acquisitions could disrupt our business and adversely affect our results of operations, financial condition and cash flows. |
• | We rely heavily on technology, and our information systems may experience an interruption or breach in security. |
• | We rely on third party vendors, which could expose us to additional cybersecurity risks. |
• | Liquidity needs could adversely affect our financial condition and results of operation. |
• | We rely heavily on our senior management team and the unexpected loss of any of those personnel could adversely affect our operations. |
• | Competition with other financial institutions may have an adverse effect on our ability to retain and grow our client base, which could have a negative effect on our financial condition or results of operations. |
• | We are subject to extensive government regulation and supervision that could interfere with our ability to conduct our business and may negatively impact our financial results, restrict our activities, have an adverse impact on our operations, and impose financial requirements or limitations on the conduct of our business. |
• | The Bank is subject to federal and state fair lending laws, and failure to comply with these laws could lead to material penalties. |
• | The Bank faces a risk of noncompliance and enforcement action with the Bank Secrecy Act and other anti-money laundering statutes and regulations. |
• | Regulations relating to privacy, information security and data protection could increase our costs, affect or limit how they collect and use personal information and adversely affect their business opportunities. |
• | The trading history of our common stock is characterized by low trading volume. An active, liquid trading market for our common stock may not develop, and you may not be able to sell your common stock at or above the public offering price, or at all. |
• | You will incur immediate dilution as a result of this offering. |
• | The price of our common stock could be volatile following this offering. |
• | Our management will have broad discretion as to the use of proceeds from this offering, and we may not use the proceeds effectively. |
• | Our directors and executive officers beneficially own a significant portion of our common stock and have substantial influence over us. |
• | Our Articles of Incorporation and Bylaws, and certain banking laws applicable to us, could have an anti-takeover effect that decreases our chances of being acquired, even if our acquisition is in our shareholders’ best interests. |
Common stock offered by us | 4,575,000 shares |
Underwriters’ purchase option | 686,250 shares from us |
Common stock outstanding after completion of this offering | 14,413,435 shares (or 15,099,685 shares if the underwriters exercise their option to purchase additional shares in full). |
Use of proceeds | We estimate that the net proceeds to us from this offering, after deducting underwriting discounts and estimated offering expenses, will be approximately $36.2 million (or approximately $41.8 million if the underwriters exercise their option to purchase additional shares in full), based on an assumed public offering price of $8.75 per share, which is the midpoint of the price range set forth on the cover of this prospectus. We intend to use the net proceeds of the offering to support the growth of The Gratz Bank, including providing capital to The Gratz Bank to support growth of its operations, including, without limitation, expansion of its lending activities, financing strategic acquisitions that may from time to time arise and for other general corporate purposes. See “Use of Proceeds.” |
Dividend policy | Through the second quarter of 2022, we paid total dividends of $0.15 per share, or an annualized yield of 3.43%, based on an assumed market price of $8.75 per share. The Merger Agreement with GNBF provides that, for three years following the effective time of the Merger, the Company will pay a quarterly cash dividend in an amount equal to or greater than $0.30 per share per year, provided sufficient funds are legally available and that the Company and the Bank remain “well-capitalized” in accordance with applicable regulatory guidelines. Subject to the approval of our board of directors and regulatory restrictions, the Company anticipates that it will continue to pay cash dividends on a quarterly basis in an amount equal to or greater than $0.30 per share per year. Our board of directors will make any determination whether or not to pay dividends based upon our financial condition, results of operations, capital and regulatory restrictions and other relevant factors. See “Dividend Policy.” |
Listing and trading symbol | We have applied to list our common stock on the Nasdaq Capital Market under the symbol “LNKB.” |
Directed Share Program | At our request, the underwriters have reserved up to 5% of the shares of our common stock offered by this prospectus for sale, at the initial public offering price, to our directors, officers, principal shareholders, employees, business associates, and related persons who have expressed an interest in purchasing our common stock in this offering. We will offer these shares to the extent permitted under applicable regulations in the United States through a directed share program. See the section entitled “Underwriting—Directed Share Program.” |
Risk factors | Investing in our common stock involves certain risks. See “Risk Factors,” beginning on page 33 of this prospectus, for a discussion of factors that you should carefully consider before investing in our common stock. |
• | assumes no exercise of the underwriters’ option to purchase up to 686,250 additional shares of common stock from us; |
• | excludes 403,900 shares of our common stock issuable upon the exercise of outstanding stock options at a weighted average exercise price of $10.86 per share (195,700 options of which are exercisable) as of June 30, 2022; |
• | excludes 1,537,484 shares of our common stock issuable upon the exercise of outstanding warrants at a weighted average exercise price of $10.00 per share (all which are exercisable) as of June 30, 2022; and |
• | does not attribute to any director, officer, principal shareholder or related person any purchases of shares of our common stock in this offering, including through the directed share program described in the section entitled “Underwriting — Directed Share Program.” |
At June 30, 2022 | At December 31, | |||||||||||||||
2021 | 2020 | 2019 | ||||||||||||||
(In thousands) | ||||||||||||||||
Selected Balance Sheet Data: | ||||||||||||||||
Total assets | $ | 1,059,885 | $ | 932,763 | $ | 429,544 | $ | 383,366 | ||||||||
Cash and cash equivalents | 62,996 | 22,590 | 33,162 | 27,708 | ||||||||||||
Certificates of deposit with other banks | 11,088 | 12,828 | 17,051 | 18,794 | ||||||||||||
Securities available for sale | 85,756 | 103,783 | 125,447 | 84,916 | ||||||||||||
Securities held to maturity | 28,816 | — | — | — | ||||||||||||
Loans receivable, net | 786,516 | 711,665 | 233,795 | 235,083 | ||||||||||||
Goodwill and other intangible assets | 37,020 | 37,152 | 2,509 | 2,575 | ||||||||||||
Deposits | 902,373 | 771,665 | 375,124 | 330,907 | ||||||||||||
Other borrowings | 1,639 | 19,814 | 1,120 | 2,759 | ||||||||||||
Subordinated debt | 40,585 | 20,696 | — | — | ||||||||||||
Total shareholders’ equity | 104,771 | 109,623 | 50,674 | 45,706 |
For the Six Months Ended June 30, | For the Years Ended December 31, | |||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Selected Operating Data: | ||||||||||||||||||||
Interest and dividend income | $ | 17,478 | $ | 6,657 | $ | 18,496 | $ | 14,291 | $ | 14,811 | ||||||||||
Interest expense | 2,148 | 977 | 2,390 | 2,717 | 3,007 | |||||||||||||||
Net interest income | 15,330 | 5,680 | 16,106 | 11,574 | 11,804 | |||||||||||||||
Provision for loan losses | 675 | 91 | 648 | 184 | 416 | |||||||||||||||
Noninterest income | 1,408 | 1,214 | 2,139 | 1,754 | 1,163 | |||||||||||||||
Noninterest expense | 12,342 | 4,130 | 17,497 | 8,306 | 7,788 | |||||||||||||||
Income before income tax (benefit) expense | 3,721 | 2,673 | 100 | 4,838 | 4,763 | |||||||||||||||
Income tax (benefit) expense | 591 | 375 | (189 | ) | 645 | 757 | ||||||||||||||
Net income | $ | 3,130 | $ | 2,298 | $ | 289 | $ | 4,193 | $ | 4,006 | ||||||||||
At or For the Six Months Ended June 30, | At or For the Years Ended December 31, | |||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | ||||||||||||||||
Performance Ratios (1): | ||||||||||||||||||||
Return on average assets | 0.63 | % | 1.05 | % | 0.05 | % | 1.02 | % | 1.12 | % | ||||||||||
Adjusted return on average assets (2) | 0.63 | % | 1.05 | % | 0.68 | % | 1.00 | % | 1.12 | % | ||||||||||
Return on average equity | 5.91 | % | 9.14 | % | 0.56 | % | 8.79 | % | 9.13 | % | ||||||||||
Adjusted return on average equity (2) | 5.89 | % | 9.14 | % | 7.52 | % | 8.61 | % | 9.11 | % | ||||||||||
Return on average tangible equity (2) | 9.06 | % | 9.61 | % | 0.74 | % | 9.28 | % | 9.66 | % | ||||||||||
Adjusted return on average tangible equity (2) | 9.03 | % | 9.61 | % | 9.92 | % | 9.09 | % | 9.63 | % | ||||||||||
Interest rate spread (3) | 3.31 | % | 2.64 | % | 3.01 | % | 2.84 | % | 3.09 | % | ||||||||||
Net interest margin (4) | 3.39 | % | 2.73 | % | 3.07 | % | 2.97 | % | 3.48 | % | ||||||||||
Efficiency ratio (5) | 73.7 | % | 59.9 | % | 96 | % | 62 | % | 60 | % | ||||||||||
Efficiency ratio, as adjusted (6) | 73.8 | % | 59.9 | % | 71 | % | 63 | % | 60 | % | ||||||||||
Noninterest income to average total assets | 0.28 | % | 0.56 | % | 0.37 | % | 0.43 | % | 0.33 | % | ||||||||||
Noninterest income to total revenue (7) | 8.35 | % | 17.61 | % | 12.82 | % | 13.16 | % | 8.98 | % | ||||||||||
Noninterest expense to average total assets | 2.49 | % | 1.89 | % | 3.07 | % | 2.02 | % | 2.12 | % | ||||||||||
Average interest-earning assets to average interest-bearing liabilities | 123.14 | % | 134.98 | % | 126.69 | % | 130.78 | % | 130.21 | % | ||||||||||
Average equity to average total assets | 10.68 | % | 11.54 | % | 8.99 | % | 11.61 | % | 12.27 | % | ||||||||||
Share and Per Share Data: | ||||||||||||||||||||
Basic earnings | $ | 0.32 | $ | 0.40 | $ | 0.04 | $ | 0.74 | $ | 0.70 | ||||||||||
Diluted earnings | $ | 0.31 | $ | 0.40 | $ | 0.04 | $ | 0.74 | $ | 0.70 | ||||||||||
Book value | $ | 10.65 | $ | 9.15 | $ | 11.16 | $ | 8.90 | $ | 8.03 | ||||||||||
Tangible book value (8) | $ | 6.89 | $ | 8.71 | $ | 7.38 | $ | 8.46 | $ | 7.58 | ||||||||||
Dividend payout ratio (9) | 47.12 | % | 21.05 | % | 505.9 | % | 34.2 | % | 30.1 | % | ||||||||||
Number of shares outstanding | 9,838,435 | 5,691,685 | 9,826,435 | 5,691,686 | 5,691,686 | |||||||||||||||
Weighted average number of shares Outstanding—diluted | 9,983,742 | 5,691,686 | 7,250,463 | 5,691,686 | 5,686,323 | |||||||||||||||
Capital Ratios: | ||||||||||||||||||||
Tangible common equity to tangible assets (10) | 6.62 | % | 11.54 | % | 8.09 | % | 11.28 | % | 11.33 | % | ||||||||||
Common equity tier 1 capital to risk weighted assets (11) | 11.94 | % | 13.35 | % | 11.02 | % | 13.22 | % | 12.99 | % | ||||||||||
Tier 1 capital to average assets (11) | 10.10 | % | 8.33 | % | 8.85 | % | 7.90 | % | 8.50 | % | ||||||||||
Tier 1 capital to risk weighted assets (11) | 11.94 | % | 13.35 | % | 11.02 | % | 13.22 | % | 12.99 | % | ||||||||||
Total capital to risk weighted assets (11) | 12.42 | % | 14.45 | % | 11.50 | % | 14.33 | % | 14.14 | % | ||||||||||
Asset Quality Ratios: | ||||||||||||||||||||
Non-performing assets to total assets | 0.14 | % | 0.12 | % | 0.15 | % | 0.14 | % | 0.23 | % | ||||||||||
Non-performing loans to total loans | 0.19 | % | 0.21 | % | 0.20 | % | 0.26 | % | 0.38 | % | ||||||||||
Allowance for loan losses to non-performing loans | 260.37 | % | 538.76 | % | 225.79 | % | 452.76 | % | 301.90 | % | ||||||||||
Allowance for loan losses to total loans | 0.49 | % | 1.16 | % | 0.44 | % | 1.18 | % | 1.14 | % | ||||||||||
Net charge-offs (recoveries) to average outstanding loans during the period | (0.02 | )% | 0.00 | % | 0.08 | % | 0.04 | % | (0.01 | )% | ||||||||||
Other: | ||||||||||||||||||||
Number of offices | 10 | 6 | 10 | 6 | 6 | |||||||||||||||
Number of full-time equivalent employees | 135 | 47 | 106 | 48 | 54 |
(1) | Annualized for the six-month periods ended June 30, 2022 and 2021. |
(2) | This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “Summary Historical Consolidated Financial Data of the Company—Non-GAAP Financial Measure Reconciliation.” |
(3) | Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities for the periods. |
(4) | The net interest margin represents net interest income as a percent of average interest-earning assets for the periods. |
(5) | The efficiency ratio represents noninterest expense divided by the sum of net interest income and noninterest income. |
(6) | The efficiency ratio, as adjusted represents noninterest expense divided by the sum of net interest income and noninterest income, excluding gains or losses from securities sales and Merger expenses. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation.” |
(7) | We calculate revenue as net interest income plus noninterest income, excluding gains or losses from securities sales, before provision for loan losses for the relevant periods. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation.” |
(8) | We calculate tangible book value per common share as total shareholders’ equity less goodwill and other intangibles, divided by the outstanding number of shares of our common stock at the end of the relevant period. Tangible book value per common share is a non-GAAP financial measure, and, as we calculate tangible book value per common share, the most directly comparable GAAP financial measure is book value per common share. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation.” |
(9) | The dividend payout ratio represents dividends paid per share divided by net income per share. |
(10) | We calculate tangible common equity as total shareholders’ equity less goodwill and other intangibles, and we calculate tangible assets as total assets less goodwill and other intangibles. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation.” |
(11) | Ratios are only for The Gratz Bank. |
At June 30, | At December 31, | |||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | ||||||||||||||||
(Dollars in thousands, except for share data) | ||||||||||||||||||||
Tangible Common Equity: | ||||||||||||||||||||
Total shareholders’ equity | $ | 104,771 | $ | 52,076 | $ | 109,623 | $ | 50,674 | $ | 45,706 | ||||||||||
Adjustments: | ||||||||||||||||||||
Goodwill | 35,842 | 2,333 | 35,842 | 2,333 | 2,333 | |||||||||||||||
Other intangible assets | 1,178 | 149 | 1,310 | 176 | 242 | |||||||||||||||
Tangible common equity | $ | 67,751 | $ | 49,594 | $ | 72,471 | $ | 48,165 | $ | 43,131 | ||||||||||
Common shares outstanding | 9,838,435 | 5,691,685 | 9,826,435 | 5,691,686 | 5,691,686 | |||||||||||||||
Book value per common share | $ | 10.65 | $ | 9.15 | $ | 11.16 | $ | 8.90 | $ | 8.03 | ||||||||||
Tangible book value per common share | $ | 6.89 | $ | 8.71 | $ | 7.38 | $ | 8.46 | $ | 7.58 | ||||||||||
Tangible Assets: | ||||||||||||||||||||
Total assets | $ | 1,059,885 | $ | 432,170 | $ | 932,763 | $ | 429,544 | $ | 383,366 | ||||||||||
Adjustments: | ||||||||||||||||||||
Goodwill | 35,842 | 2,333 | 35,842 | 2,333 | 2,333 | |||||||||||||||
Other intangible assets | 1,178 | 149 | 1,310 | 176 | 242 | |||||||||||||||
Tangible assets | $ | 1,022,865 | $ | 429,688 | $ | 895,611 | $ | 427,035 | $ | 380,791 | ||||||||||
Tangible common equity to tangible assets | 6.62 | % | 11.54 | % | 8.09 | % | 11.28 | % | 11.33 | % |
For the Six Months Ended June 30, | For the Years Ended December 31, | |||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
GAAP-based efficiency ratio | 73.7 | % | 59.9 | % | 96 | % | 62 | % | 60 | % | ||||||||||
Net interest income | $ | 15,330 | $ | 5,680 | $ | 16,106 | $ | 11,574 | $ | 11,804 | ||||||||||
Noninterest income | 1,408 | 1,214 | 2,139 | 1,754 | 1,163 | |||||||||||||||
Less: net gains on sales of securities | 13 | — | 74 | 110 | 13 | |||||||||||||||
Adjusted revenue | $ | 16,725 | $ | 6,894 | $ | 18,171 | $ | 13,218 | $ | 12,954 | ||||||||||
Total noninterest expense | 12,342 | 4,130 | 17,497 | 8,306 | 7,788 | |||||||||||||||
Less: merger expenses | — | — | 4,584 | — | — | |||||||||||||||
Adjusted noninterest expense | 12,342 | 4,130 | 12,913 | 8,306 | 7,788 | |||||||||||||||
Efficiency ratio, as adjusted | 73.8 | % | 59.9 | % | 71 | % | 63 | % | 60 | % |
For the Six Months Ended June 30, | For the Years Ended December 31, | |||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Net income | $ | 3,130 | $ | 2,298 | $ | 289 | $ | 4,193 | $ | 4,006 | ||||||||||
Average assets | 999,378 | 439,548 | 570,422 | 411,008 | 357,560 | |||||||||||||||
Return on average assets(1) | 0.63 | % | 1.05 | % | 0.05 | % | 1.02 | % | 1.12 | % | ||||||||||
Net income | $ | 3,130 | $ | 2,298 | $ | 289 | $ | 4,193 | $ | 4,006 | ||||||||||
Net (gain) loss on sale of securities | (13 | ) | — | (74 | ) | (110 | ) | (13 | ) | |||||||||||
Tax effect at 21% | 3 | — | 16 | 23 | 3 | |||||||||||||||
Merger expenses | — | — | 4,584 | — | — | |||||||||||||||
Tax benefit at 21% | — | — | (963 | ) | — | — | ||||||||||||||
Adjusted net income | 3,120 | 2,298 | 3,852 | 4,106 | 3,996 | |||||||||||||||
Average assets | 999,378 | 439,548 | 570,422 | 411,008 | 357,560 | |||||||||||||||
Adjusted return on average assets(1) | 0.63 | % | 1.05 | % | 0.68 | % | 1.00 | % | 1.12 | % |
(1) | Annualized for the six-month periods ended June 30, 2022 and 2021. |
For the Six Months Ended June 30, | For the Years Ended December 31, | |||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Net income | $ | 3,130 | $ | 2,298 | $ | 289 | $ | 4,193 | $ | 4,006 | ||||||||||
Average shareholders’ equity | 106,767 | 50,725 | 51,257 | 47,711 | 43,864 | |||||||||||||||
Return on average shareholders’ equity(1) | 5.91 | % | 9.14 | % | 0.56 | % | 8.79 | % | 9.13 | % | ||||||||||
Net income | $ | 3,130 | $ | 2,298 | $ | 289 | $ | 4,193 | $ | 4,006 | ||||||||||
Net (gain) loss on sale of securities | (13 | ) | — | (74 | ) | (110 | ) | (13 | ) | |||||||||||
Tax effect at 21% | 3 | — | 16 | 23 | 3 | |||||||||||||||
Merger expenses | — | — | 4,584 | — | — | |||||||||||||||
Tax benefit at 21% | — | — | (963 | ) | — | — | ||||||||||||||
Adjusted net income | 3,120 | 2,298 | 3,852 | 4,106 | 3,996 | |||||||||||||||
Average shareholders’ equity | 106,767 | 50,725 | 51,257 | 47,711 | 43,864 | |||||||||||||||
Adjusted return on average shareholders’ equity(1) | 5.89 | % | 9.14 | % | 7.52 | % | 8.61 | % | 9.11 | % |
(1) | Annualized for the six-month periods ended June 30, 2022 and 2021. |
For the Six Months Ended June 30, | For the Years Ended December 31, | |||||||||||||||||||
2022 | 2021 | 2021 | 2020 | 2019 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||
Net income | $ | 3,130 | $ | 2,298 | $ | 289 | $ | 4,193 | $ | 4,006 | ||||||||||
Average shareholders’ equity | 106,767 | 50,725 | 51,257 | 47,711 | 43,864 | |||||||||||||||
Return on average shareholders’ equity(1) | 5.91 | % | 9.14 | % | 0.56 | % | 8.79 | % | 9.13 | % | ||||||||||
Average Tangible Common Equity: | ||||||||||||||||||||
Average total shareholders’ equity | $ | 106,767 | $ | 50,725 | $ | 51,257 | $ | 47,711 | $ | 43,864 | ||||||||||
Adjustments: | ||||||||||||||||||||
Average goodwill | (35,842 | ) | (2,333 | ) | (11,919 | ) | (2,333 | ) | (2,213 | ) | ||||||||||
Average other intangible assets | (1,254 | ) | (163 | ) | (506 | ) | (213 | ) | (163 | ) | ||||||||||
Average tangible common equity | $ | 69,671 | $ | 48,229 | $ | 38,832 | $ | 45,165 | $ | 41,488 | ||||||||||
Return on average tangible common shareholders’ equity | 9.06 | % | 9.61 | % | 0.74 | % | 9.28 | % | 9.66 | % | ||||||||||
Net income | $ | 3,130 | $ | 2,298 | $ | 289 | $ | 4,193 | $ | 4,006 | ||||||||||
Net (gain) loss on sale of securities | (13 | ) | — | (74 | ) | (110 | ) | (13 | ) | |||||||||||
Tax effect at 21% | 3 | — | 16 | 23 | 3 | |||||||||||||||
Merger expenses | — | — | 4,584 | — | — | |||||||||||||||
Tax benefit at 21% | — | — | (963 | ) | — | — | ||||||||||||||
Adjusted net income | 3,120 | 2,298 | 3,852 | 4,106 | 3,996 | |||||||||||||||
Average tangible common equity | $ | 69,671 | $ | 48,229 | $ | 38,832 | $ | 45,165 | $ | 41,488 | ||||||||||
Adjusted return on average tangible equity(1) | 9.03 | % | 9.61 | % | 9.92 | % | 9.09 | % | 9.63 | % |
(1) | Annualized for the six-month periods ended June 30, 2022 and 2021. |
At June 30, 2021 | At December 31, | |||||||||||
2020 | 2019 | |||||||||||
(In thousands) | ||||||||||||
Selected Balance Sheet Data: | ||||||||||||
Total assets | $ | 464,430 | $ | 424,106 | $ | 233,500 | ||||||
Cash and cash equivalents | 31,449 | 9,002 | 11,210 | |||||||||
Securities available for sale | 3,398 | 79,205 | 46,975 | |||||||||
Loans receivable, net | 409,427 | 323,214 | 166,793 | |||||||||
Goodwill and other intangible assets | 1,357 | 1,371 | 1,402 | |||||||||
Deposits | 372,053 | 283,054 | 188,673 | |||||||||
Borrowings | 23,087 | 78,982 | 6,914 | |||||||||
Subordinated debt | 19,973 | 19,970 | — | |||||||||
Total shareholders’ equity | 43,477 | 40,334 | 36,873 |
For the Six Months Ended June 30, 2021 | For the Years Ended December 31, | |||||||||||
2020 | 2019 | |||||||||||
(In thousands) | ||||||||||||
Selected Operating Data: | ||||||||||||
Interest and dividend income | $ | 8,163 | $ | 12,558 | $ | 5,714 | ||||||
Interest expense | 1,372 | 3,381 | 1,710 | |||||||||
Net interest income | 6,791 | 9,177 | 4,004 | |||||||||
Provision for loan losses | 617 | 2,470 | 1,605 | |||||||||
Noninterest income | 269 | 649 | 393 | |||||||||
Noninterest expense | 6,229 | 9,120 | 8,867 | |||||||||
Income (loss) before income tax (benefit) expense | 214 | (1,764 | ) | (6,075 | ) | |||||||
Income tax (benefit) expense | (2,953 | ) | — | — | ||||||||
Net income (loss) | $ | 3,167 | $ | (1,764 | ) | $ | (6,075 | ) | ||||
At or For the Six Months Ended June 30, 2021 | At or For the Years Ended December 31, | |||||||||||
2020 | 2019 | |||||||||||
Performance Ratios (1): | ||||||||||||
Return on average assets | 1.51 | % | (0.54 | )% | (4.27 | )% | ||||||
Adjusted return on average assets (2) | 0.33 | % | (0.54 | )% | (4.27 | )% | ||||||
Return on average equity | 14.96 | % | (4.86 | )% | (15.29 | )% | ||||||
Adjusted return on average equity (2) | 3.23 | % | (4.86 | )% | (15.29 | )% | ||||||
Return on average tangible equity (2) | 15.46 | % | (5.05 | )% | (15.85 | )% | ||||||
Adjusted return on average tangible equity (2) | 3.33 | % | (5.05 | )% | (15.85 | )% | ||||||
Interest rate spread (3) | 3.16 | % | 2.78 | % | 2.64 | % | ||||||
Net interest margin (4) | 3.35 | % | 2.89 | % | 3.03 | % | ||||||
Efficiency ratio (5) | 88 | % | 93 | % | 202 | % | ||||||
Noninterest income to average total assets | 0.13 | % | 0.20 | % | 0.28 | % | ||||||
Noninterest income to total revenue (6) | 3.81 | % | 6.60 | % | 8.94 | % | ||||||
Noninterest expense to average total assets | 2.98 | % | 2.80 | % | 6.24 | % | ||||||
Average interest-earning assets to average interest-bearing liabilities | 127.82 | % | 124.35 | % | 139.26 | % | ||||||
Average equity to average total assets | 10.12 | % | 11.14 | % | 27.95 | % | ||||||
Share and Per Share Data: | ||||||||||||
Basic earnings | $ | 0.64 | $ | (0.38 | ) | $ | (1.34 | ) | ||||
Diluted earnings | $ | 0.60 | $ | (0.38 | ) | $ | (1.34 | ) | ||||
Book value | $ | 8.75 | $ | 8.12 | $ | 8.11 | ||||||
Tangible book value (7) | $ | 8.48 | $ | 7.84 | $ | 7.80 | ||||||
Dividend payout ratio (8) | 0.00 | % | 0.00 | % | 0.00 | % | ||||||
Number of shares outstanding | 4,968,089 | 4,967,089 | 4,545,297 | |||||||||
Weighted average number of shares Outstanding—diluted | 5,212,236 | 4,627,274 | 4,545,297 | |||||||||
Capital Ratios: | ||||||||||||
Tangible common equity to tangible assets (9) | 9.10 | % | 9.22 | % | 15.28 | % | ||||||
Common equity tier 1 capital to risk weighted assets(10) | 12.38 | % | 14.61 | % | 17.34 | % | ||||||
Tier 1 capital to average assets(10) | 12.52 | % | 12.84 | % | 14.05 | % | ||||||
Tier 1 capital to risk weighted assets(10) | 12.38 | % | 14.61 | % | 17.34 | % | ||||||
Total capital to risk weighted assets(10) | 13.60 | % | 15.86 | % | 18.33 | % | ||||||
Asset Quality Ratios: | ||||||||||||
Non-performing assets to total assets | 0.11 | % | 0.05 | % | 0.39 | % | ||||||
Non-performing loans to total loans | 0.13 | % | 0.06 | % | 0.55 | % | ||||||
Allowance for loan losses to non-performing loans | 933.85 | % | 2088.50 | % | 183.79 | % | ||||||
Allowance for loan losses to total loans | 1.16 | % | 1.27 | % | 1.00 | % | ||||||
Net charge-offs (recoveries) to average outstanding loans during the period | 0.00 | % | (0.01 | )% | (0.04 | )% | ||||||
Other: | ||||||||||||
Number of offices | 3 | 3 | 3 | |||||||||
Number of full-time equivalent employees | 64 | 54 | 46 |
(1) | Annualized for the six-month period ended June 30, 2021. |
(2) | This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation for Legacy LINKBANCORP.” |
(3) | Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities for the periods. |
(4) | The net interest margin represents net interest income as a percent of average interest-earning assets for the periods. |
(5) | The efficiency ratio represents noninterest expense divided by the sum of net interest income and noninterest income. |
(6) | We calculate revenue as net interest income plus noninterest income, excluding gains or losses from securities sales, before provision for loan losses for the relevant periods. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation for Legacy LINKBANCORP.” |
(7) | We calculate tangible book value per common share as total shareholders’ equity less goodwill and other intangibles, divided by the outstanding number of shares of our common stock at the end of the relevant period. Tangible book value per common share is a non-GAAP financial measure, and, as we calculate tangible book value per common share, the most directly comparable GAAP financial measure is book value per common share. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation for Legacy LINKBANCORP.” |
(8) | The dividend payout ratio represents dividends paid per share divided by net income per share. |
(9) | We calculate tangible common equity as total shareholders’ equity less goodwill and other intangibles, and we calculate tangible assets as total assets less goodwill and other intangibles. This is a non-GAAP financial measure. See our reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measures under the caption “—Non-GAAP Financial Measure Reconciliation for Legacy LINKBANCORP.” |
(10) | Ratios are only for LINKBANK. |
At June 30, 2021 | At December 31, | |||||||||||
2020 | 2019 | |||||||||||
(Dollars in thousands, except for share data) | ||||||||||||
Tangible Common Equity: | ||||||||||||
Total shareholders’ equity | $ | 43,477 | $ | 40,334 | $ | 36,873 | ||||||
Adjustments: | ||||||||||||
Goodwill | 1,253 | 1,253 | 1,253 | |||||||||
Other intangible assets | 104 | 118 | 147 | |||||||||
Tangible common equity | $ | 42,120 | $ | 38,963 | $ | 35,473 | ||||||
Common shares outstanding | 4,968,089 | 4,967,089 | 4,545,297 | |||||||||
Book value per common share | $ | 8.75 | $ | 8.12 | $ | 8.11 | ||||||
Tangible book value per common share | $ | 8.48 | $ | 7.84 | $ | 7.80 | ||||||
Tangible Assets: | ||||||||||||
Total assets | $ | 464,430 | $ | 424,106 | $ | 233,500 | ||||||
Adjustments: | ||||||||||||
Goodwill | 1,253 | 1,253 | 1,253 | |||||||||
Other intangible assets | 104 | 118 | 147 | |||||||||
Tangible assets | $ | 463,073 | $ | 422,735 | $ | 232,100 | ||||||
Tangible common equity to tangible assets | 9.10 | % | 9.22 | % | 15.28 | % |
For the Six Months Ended June 30, 2021 | ||||
(Dollars in thousands) | ||||
Net income | $ | 3,167 | ||
Average assets | 421,950 | |||
Return on average assets(1) | 1.51 | % | ||
Net income | $ | 3,167 | ||
Merger related expenses | 560 | |||
Reversal of deferred tax asset valuation allowance | (3,044 | ) | ||
Adjusted net income | 683 | |||
Average assets | 421,950 | |||
Adjusted return on average assets(1) | 0.33 | % |
(1) | Annualized for the six-month period ended June 30, 2021. |
For the Six Months Ended June 30, 2021 | ||||
(Dollars in thousands) | ||||
Net income | $ | 3,167 | ||
Average equity | 42,687 | |||
Return on average equity(1) | 14.96 | % | ||
Net income | $ | 3,167 | ||
Merger related expenses | 560 | |||
Reversal of deferred tax asset valuation allowance | (3,044 | ) | ||
Adjusted net income | 683 | |||
Average equity | 42,687 | |||
Adjusted return on average equity(1) | 3.23 | % |
(1) | Annualized for the six-month period ended June 30, 2021. |
For the Six Months Ended June 30, 2021 | For the Years Ended December 31, | |||||||||||
2020 | 2019 | |||||||||||
(Dollars in thousands) | ||||||||||||
Net income | $ | 3,167 | $ | (1,764 | ) | $ | (6,075 | ) | ||||
Average equity | 42,687 | 36,325 | 39,721 | |||||||||
Return (loss) on average equity(1) | 14.96 | % | (4.86 | )% | (15.29 | )% | ||||||
Average Tangible Common Equity: | ||||||||||||
Average total shareholders’ equity | $ | 42,687 | $ | 36,325 | $ | 39,721 | ||||||
Adjustments: | ||||||||||||
Average goodwill | (1,253 | ) | (1,253 | ) | (1,253 | ) | ||||||
Average other intangible assets | (119 | ) | (134 | ) | (152 | ) | ||||||
Average tangible common equity | $ | 41,315 | $ | 34,938 | $ | 38,316 | ||||||
Return on average tangible common shareholders’ equity | 15.46 | % | (5.05 | )% | (15.85 | )% | ||||||
Net income | $ | 3,167 | $ | (1,764 | ) | $ | (6,075 | ) | ||||
Merger related expenses | 560 | — | — | |||||||||
Reversal of deferred tax asset valuation allowance | (3,044 | ) | — | — | ||||||||
Adjusted net income (loss) | 683 | (1,764 | ) | (6,075 | ) | |||||||
Average tangible common equity | $ | 41,315 | $ | 34,938 | $ | 38,316 | ||||||
Adjusted return (loss) on average tangible common shareholders’ equity(1) | 3.33 | % | (5.05 | )% | (15.85 | )% |
(1) | Annualized for the six-month period ended June 30, 2021. |
LINKBANCORP, Inc. for the Twelve Months Ended December 31, 2021 | (Accounting Acquiree) LINKBANCORP, Inc. (1/1/2021 to 9/17/2021) | Transaction Accounting Adjustments | Pro Forma Combined for the Twelve Months Ended December 31, 2021 | |||||||||||||||||
INTEREST AND DIVIDEND INCOME | ||||||||||||||||||||
Loans, including fees | $ | 15,924 | $ | 11,546 | $ | 1,813 | (1 | ) | $ | 29,283 | ||||||||||
Other | 2,572 | 106 | (6 | ) | (2 | ) | 2,672 | |||||||||||||
Total interest and dividend income | 18,496 | 11,652 | 1,807 | 31,955 | ||||||||||||||||
INTEREST EXPENSE | ||||||||||||||||||||
Deposits | 2,091 | 1,077 | (165 | ) | (3 | ) | 3,003 | |||||||||||||
Borrowings | 50 | 10 | — | 60 | ||||||||||||||||
Subordinated debt | 249 | 1,177 | (130 | ) | (4 | ) | 1,296 | |||||||||||||
Total interest expense | 2,390 | 2,264 | (295 | ) | 4,359 | |||||||||||||||
NET INTEREST INCOME BEFORE | ||||||||||||||||||||
PROVISION FOR LOAN LOSSES | 16,106 | 9,388 | 2,102 | 27,596 | ||||||||||||||||
Provision for Loan Losses | 648 | 768 | — | 1,416 | ||||||||||||||||
NET INTEREST INCOME AFTER | ||||||||||||||||||||
PROVISION FOR LOAN LOSSES | 15,458 | 8,620 | 2,102 | 26,180 | ||||||||||||||||
NONINTEREST INCOME | ||||||||||||||||||||
Service charges on accounts | 733 | 99 | — | 832 | ||||||||||||||||
Bank owned life insurance | 253 | 96 | — | 349 | ||||||||||||||||
Gain on sale of secondary market mortgage loans | 316 | — | — | 316 | ||||||||||||||||
Other | 837 | 217 | — | 1,054 | ||||||||||||||||
T otal noninterest incom | 2,139 | 412 | — | 2,551 | ||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||
Salaries and employee benefits | 6,999 | 5,586 | — | 12,585 | ||||||||||||||||
Occupancy | 913 | 627 | — | 1,540 | ||||||||||||||||
Equipment and data processing | 1,340 | 1,088 | — | 2,428 | ||||||||||||||||
Professional fees | 685 | 713 | — | 1,398 | ||||||||||||||||
FDIC insurance | 231 | 159 | — | 390 | ||||||||||||||||
Bank shares tax | 434 | 265 | — | 699 | ||||||||||||||||
Merger related expenses | 4,584 | 922 | (5,506 | ) | (5 | ) | — | |||||||||||||
Other | 2,311 | 1,163 | 122 | (6 | ) | 3,596 | ||||||||||||||
Total noninterest expenses | 17,497 | 10,523 | (5,384 | ) | 22,636 | |||||||||||||||
Income (loss) before income tax (benefit) expense | 100 | (1,491 | ) | 7,486 | 6,095 | |||||||||||||||
Income tax (benefit) expense | (189 | ) | (2,922 | ) | 1,425 | (7 | ) | (1,686 | ) | |||||||||||
NET INCOME | $ | 289 | $ | 1,431 | $ | 6,061 | $ | 7,781 | ||||||||||||
EARNINGS PER SHARE | ||||||||||||||||||||
EARNINGS PER SHARE, BASIC | $ | 0.04 | $ | 0.29 | $ | 0.79 | ||||||||||||||
EARNINGS PER SHARE, DILUTED | $ | 0.04 | $ | 0.27 | $ | 0.76 | ||||||||||||||
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING | ||||||||||||||||||||
BASIC | 6,879,658 | 4,967,986 | (2,034,451 | ) | (8 | ) | 9,813,193 | |||||||||||||
DILUTED | 7,250,463 | 5,379,387 | (2,405,256 | ) | (8 | ) | 10,224,594 |
(1) | The ASC 310-20 loan interest rate fair value and general credit fair value adjustments and the ASC 310-30 accretable yield will be substantially recognized over the expected life of the loans and is expected to |
increase pro forma pre-tax interest income by $1.8 million for the year ended December 31, 2021. No pro forma earnings impact was assumed from the ASC310-30 non-accretable discount or ASC 310-20 loan fee reversals and existing loan fair value balances. |
(2) | An other interest income adjustment of $6 thousand for the year ended December 31, 2021, was made to reflect lost interest income related to the payment of cash consideration of $10.1 million at a rate of 0.08%, the average federal funds rate from January 1, 2021 through the Merger date. |
(3) | Adjustment to reflect the amortization of certificate of deposit fair value adjustment which will be substantially recognized over the life of the deposits. These adjustments are expected to decrease pro forma pre-tax interest expense by $165 thousand for the year ended December 31, 2021. |
(4) | Adjustment to reflect the amortization of subordinated debt fair value adjustment which will be substantially recognized over the period to the call date. This adjustment is expected to decrease pro forma pre-tax interest expense by $130 thousand for year ended December 31, 2021. |
(5) | Adjustment to other noninterest expense to reflect the reversal of Merger-related expenses. For the year ended December 31, 2021, total Merger expenses were $5.5 million. |
(6) | Adjustment to reflect the amortization of the new core deposit intangible based upon an expected life of 10 years using sum-of-the-years’ digits method and is expected to increase pro forma pre-tax expense by $122 thousand for the year ended December 31, 2021. |
(7) | Provision for income taxes was applied on income statement adjustments using an effective tax rate of 21%. |
(8) | Adjustment to eliminate GNBF’s average common shares outstanding and recognize the issuance of LINKBANCORP common stock based on the election of those GNBF shareholders that elected to receive LINKBANCORP common stock at an exchange ratio of 7.3064. Adjusted diluted shares outstanding include the effect of LINKBANCORP’s stock options and stock warrants. |
• | the duration of the credit; |
• | credit risks of a particular customer; |
• | changes in economic and industry conditions; and |
• | evaluation of economic conditions; |
• | in the case of a collateralized loan, risks resulting from uncertainties about the future value of the collateral. |
• | an ongoing review of the quality, mix, and size of our overall loan portfolio; |
• | our historical loan loss experience; |
• | evaluation of economic conditions; |
• | regular reviews of loan delinquencies and loan portfolio quality; |
• | ongoing review of financial information provided by borrowers; and |
• | the amount and quality of collateral, including guarantees, securing the loans. |
• | we record interest income only on the cash basis or cost-recovery method for nonaccrual loans and we do not record interest income for other real estate owned; |
• | we must provide for probable loan losses through a current period charge to the provision for loan losses; |
• | noninterest expense increases when we write down the value of properties in our other real estate owned portfolio to reflect changing market values; |
• | there are legal fees associated with the resolution of problem assets, as well as carrying costs, such as taxes, insurance, and maintenance fees; and |
• | the resolution of non-performing assets requires the active involvement of management, which can distract them from more profitable activity. |
• | an acquisition may negatively affect our results of operations, financial condition or cash flows because it may require us to incur charges or assume substantial debt or other liabilities, may cause adverse tax consequences or unfavorable accounting treatment, may expose us to claims and disputes by third parties, or may not generate sufficient financial return to offset additional costs and expenses related to the acquisition; |
• | we may encounter difficulties or unforeseen expenditures in integrating acquired operations, including the associated internal controls and regulatory functions, into our operations, particularly if key personnel of the acquired company decide not to work for us; |
• | an acquisition may disrupt our ongoing business, divert resources, increase our expenses and distract our management; |
• | an acquisition may involve the entry into geographic or business markets in which we have little or no prior experience or where competitors have stronger market positions; |
• | if we incur debt to fund such acquisition, such debt may subject us to material restrictions on our ability to conduct our business as well as financial maintenance covenants; and |
• | to the extent that we issue a significant amount of equity securities in connection with future acquisitions, existing shareholders may be diluted and earnings per share may decrease. |
• | changes in general economic conditions and overall market fluctuations; |
• | changes in interest rates; |
• | actual or anticipated fluctuations in our quarterly or annual operating results; |
• | changes in accounting standards, policies, guidance, interpretations or principles; |
• | the public reaction to our press releases, our other public announcements and our filings with the SEC, or other news concerning our competitors or trends in our industry; |
• | changes in financial estimates and recommendations by securities analysts following our stock, or the failure of securities analysts to cover our common stock after this offering; |
• | changes in earnings estimates by securities analysts or our ability to meet those estimates; |
• | the operating and stock price performance of other comparable companies; |
• | the trading volume of our common stock; |
• | new technology used, or services offered, by competitors; |
• | changes in business, legal or regulatory conditions, or other developments affecting the financial services industry, participants in our industry; and |
• | future sales of our common stock by us, directors, executives and significant shareholders, including the sale of our common stock by our existing shareholders who are not subject to the lock-up agreements described in “Underwriting.” |
• | enable our board of directors to increase the size of the board and fill the vacancies created by the increase; |
• | provide that directors may only be removed for cause and by a majority of the votes entitled to be cast; |
• | enable our board of directors to amend our Bylaws without shareholder approval, subject, however, to any provision of the Articles of Incorporation, Bylaws, or the Pennsylvania Business Corporation Law that requires action to be taken by the shareholders and the general power of the shareholders to change such action in accordance with the Bylaws and Pennsylvania Business Corporation Law; |
• | require advance notice for shareholder proposals and director nominations; |
• | require a supermajority vote of the shareholders to approve a merger that has not been approved by the board of directors, and to amend certain provisions in the Articles of Incorporation and the Bylaws; and |
• | require prior regulatory approval of any transaction involving control of our organization. |
• | statements of our goals, intentions and expectations; |
• | statements regarding our business plans, prospects, growth and operating strategies; |
• | statements regarding the quality of our loan and investment portfolios; and |
• | estimates of our risks and future costs and benefits. |
• | general economic conditions, either nationally or in our market areas, that are worse than expected; |
• | fluctuations in real estate values and both residential and commercial real estate market conditions; |
• | demand for loans and deposits in our market area; |
• | conditions relating to the COVID-19 pandemic, including the severity and duration of the associated economic slowdown either nationally or in our market areas and the effectiveness of vaccination programs, that are worse than expected; |
• | changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; |
• | our ability to access cost-effective funding; |
• | our ability to implement and change our business strategies; |
• | competition among depository and other financial institutions; |
• | inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments; |
• | the rate of delinquencies and amounts of loans charged-off; |
• | adverse changes in the securities markets; |
• | changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements; |
• | our ability to capitalize on strategic opportunities; |
• | our ability to successfully introduce new products and services, enter new markets, and capitalize on growth opportunities; |
• | our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto; |
• | our ability to retain our existing customers; |
• | changes in consumer spending, borrowing and savings habits; |
• | changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board; |
• | changes in our organization, compensation and benefit plans; |
• | changes in the quality or composition of our loan or investment portfolios; |
• | a breach in security of our information systems, including the occurrence of a cyber incident or a deficiency in cyber security; |
• | political instability or civil unrest; |
• | acts of war or terrorism; |
• | competition and innovation with respect to financial products and services by banks, financial institutions and non-traditional providers, including retail businesses and technology companies; |
• | the failure to attract and retain skilled people; |
• | the fiscal and monetary policies of the federal government and its agencies; and |
• | other economic, competitive, governmental, regulatory and operational factors affecting our operations, pricing, products and services described elsewhere in this prospectus. |
• | on an actual basis; and |
• | on a pro forma basis to give effect to the issuance and sale by us of 4,575,000 shares of common stock in this offering (assuming the underwriters do not exercise their option to purchase any additional shares to cover over-allotments, if any), and the receipt and application of the net proceeds from the sale of these shares at an initial public offering price of $8.75 per share after deducting underwriting discounts and commissions and the estimated offering expenses payable by us. |
At June 30, 2022 | ||||||||
Actual | As Adjusted | |||||||
(dollars in thousands except per share data) | ||||||||
(unaudited) | ||||||||
Short term debt | $ | 1,639 | $ | 1,639 | ||||
Long term debt | 40,585 | 40,585 | ||||||
Total debt | 42,224 | 42,224 | ||||||
Shareholders’ equity: | ||||||||
Common stock, par value $0.01 per share; authorized—25,000,000 shares; outstanding—9,838,435 shares actual and 14,413,435 shares as adjusted | $ | 99 | $ | 104 | ||||
Surplus | 83,070 | 119,288 | ||||||
Retained earnings | 26,491 | 26,491 | ||||||
Accumulated other comprehensive income (loss), net of taxes | (4,889 | ) | (4,889 | ) | ||||
Total shareholders’ equity | $ | 104,771 | $ | 140,994 | ||||
Total capitalization | $ | 146,995 | $ | 183,218 | ||||
Capital ratios | ||||||||
Tangible common equity to tangible assets(1) | 6.62 | % | 10.16 | % | ||||
Common equity tier 1 capital to risk-weighted assets(2) | 11.94 | % | 15.73 | % | ||||
Tier 1 capital to average assets(2) | 10.10 | % | 12.83 | % | ||||
Tier 1 capital to risk-weighted assets(2) | 11.94 | % | 15.73 | % | ||||
Total capital to risk-weighted assets(2) | 12.42 | % | 16.22 | % | ||||
Per share data | ||||||||
Book value per common share | $ | 10.66 | $ | 9.78 | ||||
Tangible book value per common share(1) | $ | 6.89 | $ | 7.22 |
(1) | Tangible book value represents the amount of our total tangible assets reduced by our total liabilities. Tangible assets are calculated by reducing total assets, as defined by GAAP, by $35.8 million in goodwill and $1.2 million in other intangible assets. Tangible book value at June 30, 2022 was $67.8 million “Actual” and $104.0 million “As Adjusted.” Tangible book value per common share represents our tangible book value divided by the number of shares of our common stock outstanding. |
(2) | Ratios are for the Bank only. |
Assumed initial public offering price per share | $ | 8.75 | ||||||
Net tangible book value per share at June 30, 2022 | $ | 6.89 | ||||||
Increase in net tangible book value per share attributable to this offering | 0.33 | |||||||
As adjusted tangible book value per share after this offering | 7.22 | |||||||
Dilution in net tangible book value per share to new investors | $ | 1.53 | ||||||
Shares Purchased | Total Consideration | Average Price Per Share | ||||||||||||||||||
Number | Percentage | Amount | Percentage | |||||||||||||||||
Existing shareholders as of June 30, 2022 | 9,838,435 | 68.3% | $ | 83,169 | 67.5% | $8.45 | ||||||||||||||
New Investors | 4,575,000 | 31.7% | 40,031 | 32.5% | 8.75 | |||||||||||||||
Total | 14,413,435 | 100.0% | $ | 123,200 | 100.0% | 8.55 | ||||||||||||||
Quarterly Period | Amount Per Share | |||
June 30, 2022 | $ | 0.075 | ||
March 31, 2022 | $ | 0.075 | ||
December 31, 2021 | $ | 0.075 |
• | our historical and projected financial condition, liquidity and results of operations; |
• | our capital levels and requirements; |
• | statutory and regulatory prohibitions and other limitations; |
• | any contractual restriction on our ability to pay cash dividends, including pursuant to the terms of any of our credit agreements or other borrowing arrangements; |
• | our business strategy; |
• | tax considerations; |
• | any acquisitions or potential acquisitions that we may examine; |
• | general economic conditions; and |
• | other factors deemed relevant by our board of directors. |
Fiscal Year Ending December 31, 2022 | High | Low | ||||||
Third Quarter through September 2, 2022 | $ | 9.50 | $ | 8.80 | ||||
Second Quarter | 11.21 | 9.20 | ||||||
First Quarter | 11.95 | 11.05 | ||||||
Fiscal Year Ending December 31, 2021 | ||||||||
Fourth Quarter | $ | 13.40 | $ | 11.50 | ||||
Third Quarter | 19.00 | 13.05 | ||||||
Second Quarter | 13.75 | 11.55 | ||||||
First Quarter | 12.00 | 11.25 | ||||||
Fiscal Year Ending December 31, 2020 | ||||||||
Fourth Quarter | $ | 12.09 | $ | 10.25 | ||||
Third Quarter | 11.00 | 9.99 | ||||||
Second Quarter | 12.00 | 9.05 | ||||||
First Quarter | 10.00 | 10.00 |
Change | ||||||||||||||||||||||||||||
As of June 30, 2022 | As of December 31, | June 30, 2022 vs. December 31, 2021 | December 31, 2021 vs. December 31, 2020 | |||||||||||||||||||||||||
2021 | 2020 | Amount | Percentage | Amount | Percentage | |||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
Total assets | $ | 1,059,885 | $ | 932,763 | $ | 429,544 | $ | 127,092 | 13.6 | % | $ | 503,219 | 117.2 | % | ||||||||||||||
Cash and cash equivalents | 62,996 | 22,590 | 33,162 | 40,406 | 178.9 | % | (10,572 | ) | (31.9 | )% | ||||||||||||||||||
Loans receivable, net | 786,516 | 711,664 | 233,795 | 74,852 | 10.5 | % | 477,869 | 204.4 | % | |||||||||||||||||||
Securities available for sale | 85,756 | 103,783 | 125,447 | (18,027 | ) | (17.4 | )% | (21,664 | ) | (17.3 | )% | |||||||||||||||||
Securities held to maturity | 28,816 | — | — | 28,816 | 100.0 | % | — | — | ||||||||||||||||||||
Total deposits | 902,373 | 771,665 | 375,124 | 130,708 | 16.9 | % | 396,541 | 105.7 | % | |||||||||||||||||||
Other borrowings | 1,639 | 19,814 | 1,120 | (18,175 | ) | (91.7 | )% | 18,694 | 1669.1 | % | ||||||||||||||||||
Subordinated debt | 40,585 | 20,696 | — | 19,889 | 96.1 | % | 20,694 | N/A | % | |||||||||||||||||||
Shareholders’ Equity | 104,771 | 109,623 | 50,674 | (4,852 | ) | (4.4 | )% | 58,949 | 116.3 | % |
(amounts in thousands) | ||||
Cash and cash equivalents | $ | 49,962 | ||
Securities available for sale | 3,111 | |||
Loans | 415,905 | |||
Premises and equipment | 2,087 | |||
Right-of-use asset | 4,544 | |||
Intangible assets | 1,246 | |||
Goodwill | 33,508 | |||
Investment in bank owned life insurance | 4,784 | |||
Deferred taxes | 3,675 | |||
Other assets | 4,394 |
• | Net increase in deposits of $130.7 million; |
• | Cash received from investment securities (calls, maturities, and principal repayments) of $9.6 million; |
• | Proceeds from the issuance of subordinated debt of $20.0 million; and |
• | Cash provided by operating activities of $803 thousand. |
• | Repayments of borrowings of $18.2 million; |
• | Net increase in the funding of loans receivable of $70.6 million; |
• | Purchase of investment securities held to maturity of $29.4 million; and |
• | Payment of dividends of $1.5 million. |
• | Cash provided by operating activities of $4.8 million; |
• | Net cash acquired through the Merger of $39.9 million; |
• | Net increase in deposits of $5.4 million; |
• | Net cash from available for sale investment securities (sales, calls, maturities, and principal repayments less purchases) of $21.7 million; and |
• | Net proceeds from redemption of certificates of deposits with other banks of $4.2 million. |
• | Repayments of borrowings of $14.3 million; |
• | Net increase in the funding of loans receivable of $66.5 million; |
• | Payment of dividends of $1.5 million; and |
• | Purchase of bank-owned life insurance of $5.0 million. |
June 30, 2022 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gain | Gross Unrealized Losses | Fair Value | ||||||||||||
Available for Sale: | ||||||||||||||||
Small Business Administration loan pools | $ | 706 | $ | — | $ | (13 | ) | $ | 693 | |||||||
Obligations of state and political subdivisions | 44,389 | 50 | (3,446 | ) | 40,993 | |||||||||||
Mortgage-backed securities in government-sponsored entities | 46,847 | 3 | (2,780 | ) | 44,070 | |||||||||||
Total | $ | 91,942 | $ | 53 | $ | (6,239 | ) | $ | 85,756 | |||||||
June 30, 2022 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gain | Gross Unrealized Losses | Fair Value | ||||||||||||
Held to Maturity: | ||||||||||||||||
Corporate debentures | $ | 9,993 | $ | — | $ | (241 | ) | $ | 9,752 | |||||||
Mortgage-backed securities in government-sponsored entities | 18,823 | — | (285 | ) | 18,538 | |||||||||||
Total | $ | 28,816 | $ | — | $ | (526 | ) | $ | 28,290 | |||||||
December 31, 2021 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gain | Gross Unrealized Losses | Fair Value | ||||||||||||
Available for Sale: | ||||||||||||||||
Small Business Administration loan pools | $ | 1,099 | $ | — | $ | (15 | ) | $ | 1,084 | |||||||
Obligations of state and political subdivisions | 46,115 | 2,405 | (38 | ) | 48,482 | |||||||||||
Mortgage-backed securities in government-sponsored entities | 54,239 | 382 | (404 | ) | 54,217 | |||||||||||
Total | $ | 101,453 | $ | 2,787 | $ | (457 | ) | $ | 103,783 | |||||||
Available for Sale Securities | Held to Maturity Securities | |||||||||||||||
(In Thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Due within one year | $ | 95 | $ | 95 | $ | — | $ | — | ||||||||
Due after one year through five years | 5,554 | 5,535 | 3,000 | 2,965 | ||||||||||||
Due after five years through ten years | 11,983 | 11,532 | 6,993 | 6,787 | ||||||||||||
Due after ten years | 29,872 | 26,757 | — | — | ||||||||||||
Mortgage-backed securities and collateralized mortgage obligations | 44,438 | 41,837 | 18,823 | 18,538 | ||||||||||||
$ | 91,942 | $ | 85,756 | $ | 28,816 | $ | 28,290 | |||||||||
Change | ||||||||||||||||||||||||||||
As of June 30, | As of December 31, | June 30, 2022 vs. December 31, 2021 | December 31, 2021 vs. December 31, 2020 | |||||||||||||||||||||||||
2022 | 2021 | 2020 | Amount | Percentage | Amount | Percentage | ||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||
Agriculture loans | $ | 7,710 | $ | 9,341 | $ | 11,246 | $ | (1,631 | ) | (17.46 | )% | $ | (1,905 | ) | (16.94 | )% | ||||||||||||
Commercial business loans | 88,452 | 98,604 | 21,534 | (10,152 | ) | (10.30 | )% | 77,070 | 357.90 | % | ||||||||||||||||||
PPP loans | 2,527 | 23,774 | — | (21,247 | ) | (89.37 | )% | 23,774 | N/A | |||||||||||||||||||
Commercial real estate loans | 435,588 | 338,749 | 27,261 | 96,839 | 28.59 | % | 311,488 | 1142.61 | % | |||||||||||||||||||
Residential real estate loans(1) | 241,401 | 231,302 | 167,536 | 10,099 | 4.37 | % | 63,766 | 38.06 | % | |||||||||||||||||||
Consumer loans | 8,689 | 7,087 | 2,514 | 1,602 | 22.60 | % | 4,573 | 181.90 | % | |||||||||||||||||||
Municipal loans | 5,814 | 6,182 | 6,749 | (368 | ) | (5.95 | )% | (567 | ) | (8.40 | )% | |||||||||||||||||
Total Loans | 790,181 | 715,039 | 236,840 | 75,142 | 10.51 | % | 478,199 | 201.91 | % | |||||||||||||||||||
Deferred (fees) costs | 225 | (223 | ) | (256 | ) | 448 | 200.90 | % | 33 | (12.89 | )% | |||||||||||||||||
Allowance for loan losses | (3,890 | ) | (3,152 | ) | (2,789 | ) | 738 | 23.41 | % | (363 | ) | 13.02 | % | |||||||||||||||
Net Loans | $ | 786,516 | $ | 711,664 | $ | 233,795 | $ | 74,852 | 10.52 | % | $ | 477,869 | 204.40 | % | ||||||||||||||
(1) | Residential real estate loans consist of one- to four-family residential, residential development, home equity and farmland loans. |
(In Thousands) | Due in One Year or Less | After One but Within Five Years | After Five but Within Fifteen Years | After Fifteen Years | Total due after One Year | Total | ||||||||||||||||||
Agriculture loans | $ | 1,317 | $ | 1,117 | $ | 806 | $ | 4,470 | $ | 6,393 | $ | 7,710 | ||||||||||||
Commercial business loans | 9,254 | 26,048 | 19,849 | 33,301 | 79,198 | 88,452 | ||||||||||||||||||
PPP loans | — | 2,527 | — | — | 2,527 | 2,527 | ||||||||||||||||||
Commercial real estate loans | 15,800 | 48,673 | 327,778 | 43,337 | 419,788 | 435,588 | ||||||||||||||||||
Residential real estate loans | 6,278 | 51,552 | 93,797 | 89,774 | 235,123 | 241,401 | ||||||||||||||||||
Consumer and other loans | 134 | 689 | 7,449 | 417 | 8,555 | 8,689 | ||||||||||||||||||
Municipal loans | 197 | 495 | 2,725 | 2,397 | 5,617 | 5,814 | ||||||||||||||||||
Total | $ | 32,980 | $ | 131,101 | $ | 452,404 | $ | 173,696 | $ | 757,201 | $ | 790,181 | ||||||||||||
Loans with fixed interest rates | ||||||||||||||||||||||||
Agriculture loans | $ | 139 | $ | 627 | $ | 166 | $ | — | $ | 793 | $ | 932 | ||||||||||||
Commercial business loans | 1,431 | 19,095 | 8,105 | 260 | 27,460 | 28,891 | ||||||||||||||||||
PPP loans | — | 2,527 | — | — | 2,527 | 2,527 | ||||||||||||||||||
Commercial real estate loans | 2,652 | 21,217 | 139,794 | 993 | 162,004 | 164,656 | ||||||||||||||||||
Residential real estate loans | 1,058 | 13,555 | 37,920 | 18,630 | 70,105 | 71,163 | ||||||||||||||||||
Consumer and other loans | 69 | 658 | 44 | 417 | 1,119 | 1,188 | ||||||||||||||||||
Municipal loans | 197 | 106 | 2,486 | 700 | 3,292 | 3,489 | ||||||||||||||||||
Total | $ | 5,546 | $ | 57,785 | $ | 188,515 | $ | 21,000 | $ | 267,300 | $ | 272,846 | ||||||||||||
Loans with floating interest rates | ||||||||||||||||||||||||
Agriculture loans | $ | 1,178 | $ | 490 | $ | 640 | $ | 4,470 | $ | 5,600 | $ | 6,778 | ||||||||||||
Commercial business loans | 7,823 | 6,953 | 11,744 | 33,041 | 51,738 | 59,561 | ||||||||||||||||||
PPP loans | — | — | — | — | — | — | ||||||||||||||||||
Commercial real estate loans | 13,148 | 27,456 | 187,984 | 42,344 | 257,784 | 270,932 | ||||||||||||||||||
Residential real estate loans | 5,220 | 37,997 | 55,877 | 71,144 | 165,018 | 170,238 | ||||||||||||||||||
Consumer and other loans | 65 | 31 | 7,405 | — | 7,436 | 7,501 | ||||||||||||||||||
Municipal loans | — | 389 | 239 | 1,697 | 2,325 | 2,325 | ||||||||||||||||||
Total | $ | 27,434 | $ | 73,316 | $ | 263,889 | $ | 152,696 | $ | 489,901 | $ | 517,335 | ||||||||||||
June 30, 2022 | December 31, 2021 | |||||||||||||||||||||||
Nonperforming Loans | Nonperforming Loans | |||||||||||||||||||||||
(In Thousands) | Total Loans | Amount | Percent of Loans in Category | Total Loans | Amount | Percent of Loans in Category | ||||||||||||||||||
Agriculture loans | $ | 7,710 | $ | — | — | $ | 9,341 | $ | — | — | ||||||||||||||
Commercial business loans | 88,452 | 36 | 0.04 | % | 98,604 | 39 | 0.04 | % | ||||||||||||||||
PPP loans | 2,527 | — | — | 23,774 | — | — | ||||||||||||||||||
Commercial real estate loans | 435,588 | 137 | 0.03 | % | 338,749 | 144 | 0.04 | % | ||||||||||||||||
Residential real estate loans | 241,401 | 1,321 | 0.55 | % | 231,302 | 1,211 | 0.52 | % | ||||||||||||||||
Consumer and other loans | 8,689 | — | — | 7,087 | 2 | 0.03 | % | |||||||||||||||||
Municipal loans | 5,814 | — | — | 6,182 | — | — | ||||||||||||||||||
Total | $ | 790,181 | $ | 1,494 | 0.19 | % | $ | 715,039 | $ | 1,396 | 0.20 | % | ||||||||||||
Excluding PPP loans | $ | 787,654 | $ | 1,494 | 0.19 | % | $ | 691,265 | $ | 1,396 | 0.20 | % | ||||||||||||
Allowance for loan losses | $ | 3,89 0 | $ | 3,152 | ||||||||||||||||||||
Ratio of allowance for loan losses to total loans | 0.49 | % | 0.44 | % | ||||||||||||||||||||
Ratio of nonperforming loans to total loans | 0.19 | % | 0.19 | % | ||||||||||||||||||||
Ratio of allowance for loan losses to nonperforming loans | 260.37 | % | 225.79 | % |
December 31, 2020 | ||||||||||||
Nonperforming Loans | ||||||||||||
(In Thousands) | Total Loans | Amount | Percent of Loans in Category | |||||||||
Agriculture loans | $ | 11,246 | $ | — | — | |||||||
Commercial business loans | 21,534 | 48 | 0.22 | % | ||||||||
PPP loans | — | — | — | |||||||||
Commercial real estate loans | 27,261 | — | — | |||||||||
Residential real estate loans | 167,536 | 568 | 0.34 | % | ||||||||
Consumer and other loans | 2,514 | — | — | |||||||||
Municipal loans | 6,749 | — | — | |||||||||
Total | $ | 236,840 | $ | 616 | 0.26 | % | ||||||
Excluding PPP loans | $ | 236,840 | $ | 616 | 0.26 | % | ||||||
Allowance for loan losses | $ | 2,789 | ||||||||||
Ratio of allowance for loan losses to total loans | 1.18 | % | ||||||||||
Ratio of nonperforming loans to total loans | 0.26 | % | ||||||||||
Ratio of allowance for loan losses to nonperforming loans | 452.76 | % |
(In Thousands) | Amount of Allowance Allocated | Percent of Loans in Each Category to Total Loans | Total Loans | Ratio of Allowance Allocated to Loans in Each Category | ||||||||||||
June 30, 2022 | ||||||||||||||||
Agriculture loans | $ | 17 | 0.98 | % | $ | 7,710 | 0.22 | % | ||||||||
Commercial business loans | 506 | 11.19 | % | 88,452 | 0.57 | % | ||||||||||
PPP loans | — | 0.32 | % | 2,527 | 0.00 | % | ||||||||||
Commercial real estate loans | 1,786 | 55.13 | % | 435,588 | 0.41 | % | ||||||||||
Residential real estate loans | 1,547 | 30.55 | % | 241,401 | 0.64 | % | ||||||||||
Consumer and other loans | 21 | 1.10 | % | 8,689 | 0.24 | % | ||||||||||
Municipal loans | 13 | 0.73 | %�� | 5,814 | 0.22 | % | ||||||||||
Unallocated Allowance | — | — | — | — | ||||||||||||
Total | $ | 3,890 | 100.00 | % | $ | 790,181 | 0.49 | % | ||||||||
December 31, 2021 | ||||||||||||||||
Agriculture loans | $ | 23 | 1.31 | % | $ | 9,341 | 0.25 | % | ||||||||
Commercial business loans | 582 | 13.79 | % | 98,604 | 0.59 | % | ||||||||||
PPP loans | — | 3.32 | % | 23,774 | 0.00 | % | ||||||||||
Commercial real estate loans | 799 | 47.37 | % | 338,749 | 0.24 | % | ||||||||||
Residential real estate loans | 1,634 | 32.35 | % | 231,302 | 0.71 | % | ||||||||||
Consumer and other loans | 22 | 0.99 | % | 7,087 | 0.31 | % | ||||||||||
Municipal loans | 15 | 0.86 | % | 6,182 | 0.24 | % | ||||||||||
Unallocated Allowance | 77 | — | — | — | ||||||||||||
Total | $ | 3,152 | 100.00 | % | $ | 715,039 | 0.44 | % | ||||||||
December 31, 2020 | ||||||||||||||||
Agriculture loans | $ | 120 | 4.75 | % | $ | 11,246 | 1.07 | % | ||||||||
Commercial business loans | 290 | 9.09 | % | 21,534 | 1.35 | % | ||||||||||
Commercial real estate loans | 314 | 11.51 | % | 27,261 | 1.15 | % | ||||||||||
Residential real estate loans | 1,702 | 70.74 | % | 167,536 | 1.02 | % | ||||||||||
Consumer and other loans | 35 | 1.06 | % | 2,514 | 1.39 | % | ||||||||||
Municipal loans | 18 | 2.85 | % | 6,749 | 0.27 | % | ||||||||||
Unallocated Allowance | 310 | — | — | — | ||||||||||||
Total | $ | 2,789 | 100.00 | % | $ | 236,840 | 1.18 | % | ||||||||
(In Thousands) | ||||||||
Nature of Loan Adjustment | June 30, 2022 | December 31, 2021 | ||||||
To reflect a market interest rate | $ | (1,058 | ) | $ | (1,337 | ) | ||
To reflect additional credit risk | (6,071 | ) | (7,105 | ) | ||||
Total | $ | (7,128 | ) | $ | (8,442 | ) | ||
(In Thousands) | Provision Expense (Benefit) | Net (Charge- Offs) Recoveries | Average Loans | Ratio of Annualized Net (Charge-Offs) Recoveries to Average Loans | ||||||||||||
At June 30, 2022 | ||||||||||||||||
Agriculture loans | $ | (6 | ) | $ | — | $ | 8,153 | — | % | |||||||
Commercial business loans | (82 | ) | 6 | 96,073 | 0.01 | % | ||||||||||
PPP loans | — | — | 12,011 | — | % | |||||||||||
Commercial real estate loans | 988 | (1 | ) | 379,301 | (0.00 | )% | ||||||||||
Residential real estate loans | (143 | ) | 56 | 226,781 | 0.02 | % | ||||||||||
Consumer and other loans | (3 | ) | 2 | 6,878 | 0.03 | % | ||||||||||
Municipal loans | (2 | ) | — | 6,059 | — | % | ||||||||||
Unallocated | (77 | ) | — | — | — | % | ||||||||||
Total | $ | 675 | $ | 63 | $ | 735,256 | 0.01 | % | ||||||||
Excluding PPP loans | $ | 675 | $ | 63 | $ | 723,245 | 0.01 | % | ||||||||
At December 31, 2021 | ||||||||||||||||
Agriculture loans | $ | (97 | ) | $ | — | $ | 9,386 | 0.00 | % | |||||||
Commercial business loans | 294 | (2 | ) | 43,102 | 0.00 | % | ||||||||||
PPP loans | — | — | 6,523 | 0.00 | % | |||||||||||
Commercial real estate loans | 503 | (18 | ) | 119,217 | (0.02 | )% | ||||||||||
Residential real estate loans | 197 | (265 | ) | 181,494 | (0.15 | )% | ||||||||||
Consumer and other loans | (13 | ) | — | 3,550 | 0.00 | % | ||||||||||
Municipal loans | (3 | ) | — | 6,577 | 0.00 | % | ||||||||||
Unallocated | (233 | ) | — | — | ||||||||||||
Total | $ | 648 | $ | (285 | ) | $ | 369,849 | (0.08 | )% | |||||||
Excluding PPP loans | $ | 648 | $ | (285 | ) | $ | 363,325 | (0.08 | )% | |||||||
At December 31, 2020 | ||||||||||||||||
Agriculture loans | $ | (32 | ) | $ | — | $ | 11,988 | 0.00 | % | |||||||
Commercial business loans | (22 | ) | — | 21,284 | 0.00 | % | ||||||||||
PPP loans | — | — | — | 0.00 | % | |||||||||||
Commercial real estate loans | 59 | — | 36,473 | 0.00 | % | |||||||||||
Residential real estate loans | 87 | (92 | ) | 153,051 | (0.06 | )% | ||||||||||
Consumer and other loans | (3 | ) | (5 | ) | 3,171 | (0.16 | )% | |||||||||
Municipal loans | 5 | — | 6,476 | 0.00 | % | |||||||||||
Unallocated | 90 | — | — | |||||||||||||
Total | $ | 184 | $ | (97 | ) | $ | 232,443 | (0.04 | )% | |||||||
Excluding PPP loans | $ | 184 | $ | (97 | ) | $ | 232,443 | (0.04 | )% | |||||||
Change | ||||||||||||||||||||||||||||||||
As of June 30, 2022 | As of December 31, | June 30, 2022 vs. December 31, 2021 | December 31, 2021 vs. December 31, 2020 | |||||||||||||||||||||||||||||
2021 | 2020 | Amount | Percentage | Amount | Percentage | |||||||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||||||||||
Demand, noninterest-bearing | $ | 184,345 | $ | 129,243 | $ | 66,573 | $ | 55,102 | 42.6 | % | $ | 62,670 | 94.1 | % | ||||||||||||||||||
Demand, interest-bearing | 269,493 | 256,258 | 158,708 | 13,235 | 5.2 | % | 97,550 | 61.5 | % | |||||||||||||||||||||||
Money market and savings | 235,411 | 205,843 | 69,188 | 29,568 | 14.4 | % | 136,655 | 197.5 | % | |||||||||||||||||||||||
Time deposits, $250,000 and over | 55,507 | 56,266 | 14,253 | (759 | ) | (1.3 | )% | 42,013 | 294.8 | % | ||||||||||||||||||||||
Time deposits, other | 157,617 | 124,055 | 66,402 | 33,562 | 27.1 | % | 57,653 | 86.8 | % | |||||||||||||||||||||||
Total deposits | $ | 902,373 | $ | 771,665 | $ | 375,124 | $ | 130,708 | 16.9 | % | $ | 396,541 | 105.7 | % | ||||||||||||||||||
June 30, 2022 | December 31, 2021 | December 31, 2020 | ||||||||||||||||||||||
(In Thousands) | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | Average Balance | Average Rate Paid | ||||||||||||||||||
Demand, noninterest-bearing | $ | 142,323 | 0.00 | % | $ | 99,747 | 0.00 | % | $ | 61,780 | 0.00 | % | ||||||||||||
Demand, interest-bearing | 264,527 | 0.38 | % | 175,133 | 0.59 | % | 144,081 | 0.94 | % | |||||||||||||||
Money market and savings | 219,972 | 0.35 | % | 112,511 | 0.18 | % | 70,238 | 0.09 | % | |||||||||||||||
Time deposits | 203,009 | 0.60 | % | 110,928 | 0.77 | % | 81,701 | 1.52 | % | |||||||||||||||
Total Deposits | $ | 829,831 | 0.36 | % | $ | 498,319 | 0.42 | % | $ | 357,800 | 0.74 | % | ||||||||||||
(In Thousands) | June 30, 2022 | |||
Due within 3 months or less | $12,247 | |||
Due after 3 months and within 6 months | 6,221 | |||
Due after 6 months and within 12 months | 4,350 | |||
Due after 12 months | 12,918 | |||
Total | $ | 35,736 | ||
For the Three Months Ended June 30, | ||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||
(Dollars in thousands) | Average Outstanding Balance | Interest | Average Yield/ Rate (1) | Average Outstanding Balance | Interest | Average Yield/ Rate (1) | ||||||||||||||||||
Interest Earning Cash Securities | $ | 60,718 | $ | 97 | 0.64 | % | $ | 42,634 | $ | 37 | 0.35 | % | ||||||||||||
Securities | ||||||||||||||||||||||||
Taxable (2) | 74,105 | 587 | 3.18 | % | 94,370 | 299 | 1.27 | % | ||||||||||||||||
Tax-Exempt | 45,030 | 377 | 3.36 | % | 48,420 | 382 | 3.16 | % | ||||||||||||||||
Total Securities | 119,135 | 964 | 3.28 | % | 142,790 | 681 | 1.93 | % | ||||||||||||||||
Total Cash Equivalents and Investments | 179,853 | 1,061 | 2.37 | % | 185,424 | 718 | 1.55 | % | ||||||||||||||||
Total Loans | 751,347 | 8,114 | 4.33 | % | 235,477 | 2,695 | 4.59 | % | ||||||||||||||||
Total Interest Earning Assets | 931,200 | 9,175 | 3.95 | % | 420,901 | 3,413 | 3.25 | % | ||||||||||||||||
Other Assets | 90,361 | 19,105 | ||||||||||||||||||||||
Total Assets | $ | 1,021,561 | $ | 440,006 | ||||||||||||||||||||
Interest-bearing demand | $ | 270,844 | $ | 260 | 0.39 | % | $ | 156,342 | $ | 254 | 0.65 | % | ||||||||||||
Money market demand | 224,483 | 238 | 0.43 | % | 78,808 | 18 | 0.09 | % | ||||||||||||||||
Time deposits | 211,033 | 320 | 0.61 | % | 72,615 | 190 | 1.05 | % | ||||||||||||||||
Total Borrowings | 46,961 | 424 | 3.62 | % | 534 | 4 | 3.00 | % | ||||||||||||||||
Total Interest-Bearing Liabilities | 753,321 | 1,242 | 0.66 | % | 308,299 | 466 | 0.61 | % | ||||||||||||||||
Non-Interest Bearing Deposits | 152,691 | — | — | 76,770 | — | — | ||||||||||||||||||
Total Cost of Funds | $ | 906,012 | $ | 1,242 | 0.55 | % | $ | 385,069 | $ | 466 | 0.49 | % | ||||||||||||
Other Liabilities | 10,489 | 3,099 | ||||||||||||||||||||||
Total Liabilities | $ | 916,501 | $ | 388,168 | ||||||||||||||||||||
Shareholders’ Equity | $ | 105,060 | $ | 51,840 | ||||||||||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 1,021,561 | $ | 440,008 | ||||||||||||||||||||
Net Interest Income/Spread (FTE) | 7,933 | 3.29 | % | 2,947 | 2.64 | % | ||||||||||||||||||
Tax-Equivalent Basis Adjustment | (80 | ) | (80 | ) | ||||||||||||||||||||
Net Interest Income | $ | 7,853 | $ | 2,867 | ||||||||||||||||||||
Net Interest Margin | 3.38 | % | 2.73 | % |
(1) | Annualized. |
(2) | Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks. |
Three Months Ended June 30, 2022 vs. 2021 Increase (Decrease) Due To: | ||||||||||||
(Dollars in thousands) | Rate | Volume | Net | |||||||||
Interest Income: | ||||||||||||
Interest Earning Cash | $ | 31 | $ | 29 | $ | 60 | ||||||
Securities | ||||||||||||
Taxable | 449 | (161 | ) | 288 | ||||||||
Tax-Exempt | 23 | (28 | ) | (5 | ) | |||||||
Total Securities | 472 | (189 | ) | 283 | ||||||||
Total Loans | (153 | ) | 5,572 | 5,419 | ||||||||
Total Interest Earning Assets | 350 | 5,412 | 5,762 | |||||||||
Interest Expense: | ||||||||||||
Interest-bearing demand | (101 | ) | 107 | 6 | ||||||||
Money market demand | 67 | 153 | 220 | |||||||||
Time deposits | (80 | ) | 210 | 130 | ||||||||
Total Borrowings | 1 | 419 | 420 | |||||||||
Total Interest-Bearing Liabilities | (113 | ) | 889 | 776 | ||||||||
Change in Net Interest Income | $ | 463 | $ | 4,523 | $ | 4,986 |
For the Six Months Ended June 30, | ||||||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||||||
(Dollars in thousands) | Average Outstanding Balance | Interest | Average Yield/ Rate (1) | Average Outstanding Balance | Interest | Average Yield/ Rate (1) | ||||||||||||||||||
Interest Earning Cash Securities | $ | 60,229 | $ | 149 | 0.50 | % | $ | 41,558 | $ | 67 | 0.33 | % | ||||||||||||
Securities | ||||||||||||||||||||||||
Taxable (2) | 70,674 | 863 | 2.46 | % | 94,000 | 612 | 1.31 | % | ||||||||||||||||
Tax-Exempt | 45,030 | 746 | 3.34 | % | 48,602 | 768 | 3.19 | % | ||||||||||||||||
Total Securities | 115,704 | 1,609 | 2.80 | % | 142,602 | 1,380 | 1.95 | % | ||||||||||||||||
Total Cash Equivalents and Investments | 175,933 | 1,758 | 2.02 | % | 184,160 | 1,447 | 1.58 | % | ||||||||||||||||
Total Loans | 735,256 | 15,877 | 4.35 | % | 235,779 | 5,371 | 4.59 | % | ||||||||||||||||
Total Interest Earning Assets | 911,189 | 17,635 | 3.90 | % | 419,939 | 6,818 | 3.27 | % | ||||||||||||||||
Other Assets | 88,189 | 19,609 | ||||||||||||||||||||||
Total Assets | $ | 999,378 | $ | 439,548 | ||||||||||||||||||||
Interest-bearing demand | $ | 264,527 | $ | 505 | 0.38 | % | $ | 159,550 | $ | 535 | 0.68 | % | ||||||||||||
Money market demand | 219,972 | 377 | 0.35 | % | 77,364 | 37 | 0.10 | % | ||||||||||||||||
Time deposits | 203,009 | 601 | 0.60 | % | 73,450 | 394 | 1.08 | % | ||||||||||||||||
Total Borrowings | 52,433 | 665 | 2.56 | % | 744 | 11 | 2.98 | % | ||||||||||||||||
Total Interest-Bearing Liabilities | 739,941 | 2,148 | 0.59 | % | 311,108 | 977 | 0.63 | % | ||||||||||||||||
Non Interest Bearing Deposits | 142,323 | — | — | 73,791 | — | — | ||||||||||||||||||
Total Cost of Funds | $ | 882,264 | $ | 2,148 | 0.49 | % | $ | 384,899 | $ | 977 | 0.51 | % | ||||||||||||
Other Liabilities | 10,347 | 3,924 | ||||||||||||||||||||||
Total Liabilities | $ | 892,611 | $ | 388,823 | ||||||||||||||||||||
Shareholders’ Equity | $ | 106,767 | $ | 50,725 | ||||||||||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 999,378 | $ | 439,548 | ||||||||||||||||||||
Net Interest Income/Spread (FTE) | 15,487 | 3.31 | % | 5,841 | 2.64 | % | ||||||||||||||||||
Tax-Equivalent Basis Adjustment | (157 | ) | (161 | ) | ||||||||||||||||||||
Net Interest Income | $ | 15,330 | $ | 5,680 | ||||||||||||||||||||
Net Interest Margin | 3.39 | % | 2.73 | % |
(1) | Annualized. |
(2) | Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks. |
Six Months Ended June 30, 2022 vs. 2021 Increase (Decrease) Due To: | ||||||||||||
(Dollars in thousands) | Rate | Volume | Net | |||||||||
Interest Income: | ||||||||||||
Interest Earning Cash | $ | 35 | $ | 47 | $ | 82 | ||||||
Securities | ||||||||||||
Taxable | 536 | (285 | ) | 251 | ||||||||
Tax-Exempt | 36 | (58 | ) | (22 | ) | |||||||
Total Securities | 572 | (343 | ) | 229 | ||||||||
Total Loans | (281 | ) | 10,787 | 10,506 | ||||||||
Total Interest Earning Assets | 326 | 10,491 | 10,817 | |||||||||
Interest Expense: | ||||||||||||
Interest-bearing demand | (228 | ) | 198 | (30 | ) | |||||||
Money market demand | 96 | 244 | 340 | |||||||||
Time deposits | (175 | ) | 382 | 207 | ||||||||
Total Borrowings | (2 | ) | 656 | 654 | ||||||||
Total Interest-Bearing Liabilities | (309 | ) | 1,480 | 1,171 | ||||||||
Change in Net Interest Income | $ | 635 | $ | 9,011 | $ | 9,646 | ||||||
For the Year Ended December 31, | ||||||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||||||
(Dollars in thousands) | Average Outstanding Balance | Interest | Average Yield/Rate | Average Outstanding Balance | Interest | Average Yield/Rate | ||||||||||||||||||
Interest Earning Cash | $ | 35,279 | $ | 381 | 1.08 | % | $ | 46,324 | $ | 561 | 1.21 | % | ||||||||||||
Securities | ||||||||||||||||||||||||
Taxable (1) | 73,960 | 939 | 1.27 | % | 65,010 | 1,002 | 1.54 | % | ||||||||||||||||
Tax-Exempt | 44,719 | 1,585 | 3.54 | % | 46,004 | 1,562 | 3.40 | % | ||||||||||||||||
Total Available for Sale Securities | 118,679 | 2,524 | 2.13 | % | 111,014 | 2,564 | 2.31 | % | ||||||||||||||||
Total Cash Equivalents and Investments | 153,958 | 2,905 | 1.89 | % | 157,338 | 3,125 | 1.99 | % | ||||||||||||||||
Total Loans | 369,849 | 15,924 | 4.31 | % | 232,443 | 11,494 | 4.94 | % | ||||||||||||||||
Total Interest Earning Assets | 523,807 | 18,829 | 3.59 | % | 389,781 | 14,619 | 3.75 | % | ||||||||||||||||
Other Assets | 46,615 | 21,227 | ||||||||||||||||||||||
Total Assets | $ | 570,422 | $ | 411,008 | ||||||||||||||||||||
Interest-bearing demand | $ | 175,133 | $ | 1,034 | 0.59 | % | $ | 144,081 | $ | 1,349 | 0.94 | % | ||||||||||||
Money market demand | 112,511 | 198 | 0.18 | % | 70,238 | 66 | 0.09 | % | ||||||||||||||||
Time deposits | 110,928 | 859 | 0.77 | % | 81,701 | 1,243 | 1.52 | % | ||||||||||||||||
Total Borrowings | 14,881 | 299 | 2.01 | % | 2,021 | 59 | 2.92 | % | ||||||||||||||||
Total Interest-Bearing Liabilities | 413,453 | 2,390 | 0.58 | % | 298,041 | 2,717 | 0.91 | % | ||||||||||||||||
Non Interest Bearing Deposits | 99,747 | — | — | 61,780 | — | — | ||||||||||||||||||
Total Cost of Funds | $ | 513,200 | $ | 2,390 | 0.47 | % | $ | 359,821 | $ | 2,717 | 0.76 | % | ||||||||||||
Other Liabilities | 5,965 | 3,476 | ||||||||||||||||||||||
Total Liabilities | $ | 519,165 | $ | 363,297 | ||||||||||||||||||||
Shareholders’ Equity | $ | 51,257 | $ | 47,711 | ||||||||||||||||||||
Total Liabilities and Shareholders’ Equity | $ | 570,422 | $ | 411,008 | ||||||||||||||||||||
Net Interest Income/Spread (FTE) | 16,439 | 3.01 | % | 11,902 | 2.84 | % | ||||||||||||||||||
Tax-Equivalent Basis Adjustment | (333 | ) | (328 | ) | ||||||||||||||||||||
Net Interest Income | $ | 16,106 | $ | 11,574 | ||||||||||||||||||||
Net Interest Margin | 3.07 | % | 2.97 | % |
(1) | Taxable income on securities includes income from available for sale securities and income from certificates of deposits with other banks. |
Year Ended December 31, 2021 vs. 2020 Increase (Decrease) Due To: | ||||||||||||
(Dollars in thousands) | Rate | Volume | Net | |||||||||
Interest Income: | ||||||||||||
Interest Earning Cash | $ | (61 | ) | $ | (119 | ) | $ | (180 | ) | |||
Available for Sale Securities | ||||||||||||
Taxable | (177 | ) | 114 | (63 | ) | |||||||
Tax-Exempt | 68 | (46 | ) | 23 | ||||||||
Total Available for Sale Securities | (108 | ) | 68 | (40 | ) | |||||||
Total Loans | (1,486 | ) | 5,916 | 4,430 | ||||||||
Total Interest Earning Assets | (1,655 | ) | 5,865 | 4,210 | ||||||||
Interest Expense: | ||||||||||||
Interest-bearing demand | (498 | ) | 183 | (315 | ) | |||||||
Money market demand | 58 | 74 | 132 | |||||||||
Time deposits | (610 | ) | 226 | (384 | ) | |||||||
Total Borrowings | (18 | ) | 258 | 240 | ||||||||
Total Interest-Bearing Liabilities | (1,069 | ) | 742 | (327 | ) | |||||||
Change in Net Interest Income | $ | (586 | ) | $ | 5,122 | $ | 4,537 | |||||
At June 30, 2022 | ||||||||
Change in Interest Rates (basis points) (1) | Net Interest Income Year 1 Forecast | Year 1 Change from Level | ||||||
(Dollars in thousands) | ||||||||
+400 | $ | 40,611 | 14.14 | % | ||||
+300 | 39,381 | 10.68 | % | |||||
+200 | 38,122 | 7.14 | % | |||||
+100 | 36,878 | 3.65 | % | |||||
Level | 35,580 | — | ||||||
-100 | 34,175 | (3.95 | )% |
(1) | This analysis assumes an instantaneous and parallel rate shock across the entire yield curve for the scenarios indicated. |
At June 30, 2022 | ||||||||||||||||||||||||
Change in Interest Rates (basis points) (1) | Estimated EVE (2) | EVE as a Percentage of Present Value of Assets (3) | Present Value of Assets | |||||||||||||||||||||
Estimated Increase (Decrease) in EVE | EVE Ratio (4) | Increase (Decrease) (basis points) | ||||||||||||||||||||||
Amount | Percent | Amount | ||||||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
+400 | $ | 147,260 | $ | (15,962 | ) | (9.78 | )% | 16.15 | % | 6 | $ | 911,827 | ||||||||||||
+300 | 151,537 | (11,685 | ) | (7.16 | )% | 16.19 | % | 10 | 935,991 | |||||||||||||||
+200 | 155,262 | (7,960 | ) | (4.88 | )% | 16.16 | % | 7 | 960,780 | |||||||||||||||
+100 | 159,080 | (4,142 | ) | (2.54 | )% | 16.12 | % | 3 | 986,849 | |||||||||||||||
Level | 163,222 | — | — | % | 16.09 | % | — | 1,014,431 | ||||||||||||||||
-100 | 165,646 | 2,424 | 1.49 | % | 15.88 | % | (21 | ) | 1,043,111 |
(1) | This analysis assumes an instantaneous and parallel rate shock across the entire yield curve for the scenarios indicated. |
(2) | The estimated EVE is the present value of all assets less the present value of all liabilities as calculated for the corresponding scenario. |
(3) | The EVE as a percentage of the Present Value of Assets is used as a present value capital measure. The EVE ratio is a market value capital ratio. |
(4) | The EVE ratio is defined as “Estimated EVE” divided by the Present Value of Assets. |
LINKBANCORP was organized in 2018 with a mission to positively impact lives through community banking. Members of the founding management team and board of directors had worked together with multiple financial institutions of various sizes, primarily focused in Central and Southeastern Pennsylvania, over a period of more than 20 years. Informed by these experiences, the founders sought to establish an entrepreneurial and growth-oriented community bank that would leverage talented relationship bankers, coupled with emerging innovations in technology, to meet the needs of the local community. Rather than organize a de novo bank to facilitate these objectives, in October 2018 LINKBANCORP |
acquired and recapitalized Stonebridge Bank, a community bank primarily serving Chester County, Pennsylvania, in a transaction conducted under the U.S. Bankruptcy Code, funded with proceeds from a private placement of common stock to friends and family. At the time of the acquisition of Stonebridge Bank, it had $55.2 million in total assets and one branch office. Stonebridge Bank had been party to a consent order with the FDIC and the PADOBS at the time of the acquisition, which was successfully resolved by the Company’s management team, with the consent order terminated in February 2019. |
• | October 2018: |
• | December 2018: |
• | January 2019: |
• | May – June 2019: |
• | April – July 2020: |
• | June 2020: |
• | September – October 2020: |
• | December 2020: |
• | December 2020: |
• | September 2021: |
• | Executive management roles continue to be filled by the Legacy LINKBANCORP officers, including Andrew Samuel—CEO; Carl Lundblad—President; Brent Smith, President of The Gratz Bank; Kristofer Paul—CFO; and Tiffanie Horton—Chief Credit Officer. |
• | Achieves critical mass in the Central Pennsylvania market. |
• | Doubles the Company’s asset size and provides opportunity to capture economies of scale on both the revenue and cost sides. |
• | Diversifies the loan portfolio and provides low cost, stable and highly granular retail deposits. |
• | GNBF’s relatively low loan-to-deposit ratio prior to the Merger provides additional liquidity to fuel LINKBANCORP’s strong loan generation capabilities. |
• | Significantly enhances the loan-to-one borrower limit with a doubling of regulatory capital. |
• | December 2021: |
• | January 2022: |
• | January 2022: |
• | February 2022: |
• | April 2022: |
• | April 2022 |
• | May 2022 |
• | June 2022: |
• | Hire talented, entrepreneurial bankers with demonstrated track records. |
• | Focus on profitable customer relationships and taking wallet share. |
• | Operate with a branch-lite footprint. |
• | Leverage technology, digital banking and information systems. |
• | Achieve economies of scale and increase operating leverage as we grow. |
• | Personal Banking: Strategically placed client solutions centers leveraging our strong local community identity and complemented with digital banking solutions. |
• | Business Banking: Focused on family-owned businesses with under $100 million in annual revenue. |
• | Nonprofit Banking: Bank of choice for nonprofits, with strong individual and organizational engagement in the communities we serve. |
Through the GNBF Merger we inherited six branch offices, all of which remain open. The strategy for these legacy GNBF offices are different than our legacy LINKBANK client solutions centers, although we believe they provide a strong core funding base for our organic loan growth. As of June 30, 2022, our overall average branch size for offices open more than one year, was $94.6 million. While industry wide data for 2022 is not publicly available, we believe our average branch size of $85 million as of June 30, 2021 compares favorably to the $74 million average branch size in our markets of operation at June 30, 2021. |
• | First Commonwealth Corporation / Centric Financial Corporation |
• | Fulton Financial Corporation / Prudential Bancorp, Inc. |
• | Mid Penn Bancorp, Inc. / Riverview Financial Corporation |
• | WSFS Financial Corporation / Bryn Mawr Bank Corporation |
• | Citizens & Northern Corporation / Covenant Financial Inc. |
• | S&T Bancorp, Inc. / DNB Financial Corporation |
• | Citizens & Northern Corporation / Monument Bancorp, Inc. |
• | WSFS Financial Corporation / Beneficial Bancorp, Inc. |
• | Northwest Bancshares, Inc. / Donegal Financial Services Corp. |
• | Focus on relationship lending, in many cases with clients that our relationship managers and executive management team have known for decades; |
• | Development of underwriting and credit risk management processes tailored to each of our products and regions; |
• | Centralized credit oversight and segregated reporting of credit and lending teams; |
• | Utilization of regional credit officers with specific lending authority, allowing for localized analysis and decision making and faster turnaround time; |
• | Commitment to maintaining a diverse portfolio; |
• | Sophisticated monitoring and analysis of our portfolio and establishment of sub-portfolio limits that we review regularly and adjust in response to changes in our lending strategy and market conditions; and |
• | Proactive problem asset management. |
(In Thousands) | June 30, 2022 | Percent | ||||||
Agriculture loans | $ | 7,710 | 1.0 | % | ||||
Commercial business loans | 88,452 | 11.2 | % | |||||
PPP loans | 2,527 | 0.3 | % | |||||
Commercial real estate loans | 435,588 | 55.1 | % | |||||
Residential real estate loans | 241,401 | 30.6 | % | |||||
Consumer and other loans | 8,689 | 1.1 | % | |||||
Municipal loans | 5,814 | 0.7 | % | |||||
Total loans | 790,181 | 100.0 | % | |||||
Deferred fees | 225 | |||||||
Allowance for loan losses | (3,890 | ) | ||||||
Net Loans | $ | 786,516 | ||||||
June 30, 2022 | ||||||||
(In Thousands) | Amount | % | ||||||
Demand, noninterest-bearing | $ | 184,345 | 20.4 | % | ||||
Demand, interest-bearing | 269,493 | 29.9 | ||||||
Money market and savings | 235,411 | 26.1 | ||||||
Time deposits, $250,000 and over | 55,507 | 6.1 | ||||||
Time deposits, other | 157,617 | 17.5 | ||||||
Total Deposits | $ | 902,373 | 100.0 | % | ||||
Brand | Location | Street Address | City, State and Zip Code | Region | Owned/ Leased | |||||
LINKBANK | Camp Hill Solutions Center | 3045 Market Street | Camp Hill, PA 17011 | Capital Region | Leased | |||||
LINKBANK | Linglestown Solutions Center | 2057 EG Drive | Harrisburg, PA 17110 | Capital Region | Leased | |||||
LINKBANK | Lancaster Solutions Center | 2010 Fruitville Pike | Lancaster, PA 17601 | Lancaster Region | Leased | |||||
The Gratz Bank | Gratz Solutions Center | 32 West Market Street | Gratz, PA 17030 | Gratz Region | Owned | |||||
The Gratz Bank | Herndon Solutions Center | 4231 State Route 147 | Herndon, PA 17830 | Gratz Region | Owned | |||||
The Gratz Bank | Minersville Solutions Center | 260 West Sunbury Street | Minersville, PA 17954 | Gratz Region | Owned | |||||
The Gratz Bank | Pottsville Solutions Center | 2221 West Market Street | Pottsville, PA 17901 | Gratz Region | Leased | |||||
The Gratz Bank | Treverton Solutions Center | 450 West Shamokin Street | Trevorton, PA 17881 | Gratz Region | Owned | |||||
The Gratz Bank | Valley View Solutions Center | 1625 West Main Street | Valley View, PA 17983 | Gratz Region | Owned | |||||
LINKBANK | West Chester Solutions Center | 1436 Pottstown Pike | West Chester, PA 19380 | Delaware Valley Region | Leased | |||||
Loan Production Office: | ||||||||||
LINKBANK | York Loan Production Office | 135 N. George Street, Suite 201 | York, PA 17401 | York Region | Leased |
• | Truth-In-Lending Act, governing disclosures of credit terms to consumer borrowers; |
• | Real Estate Settlement Procedures Act, requiring that borrowers for mortgage loans for one-to four-family residential real estate receive various disclosures, including good faith estimates of settlement costs, lender servicing and escrow account practices, and prohibiting certain practices that increase the cost of settlement services; |
• | Home Mortgage Disclosure Act, requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves; |
• | Equal Credit Opportunity Act, prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit; |
• | Fair Credit Reporting Act, governing the use and provision of information to credit reporting agencies; |
• | Fair Debt Collection Act, governing the manner in which consumer debts may be collected by collection agencies; |
• | Truth in Savings Act; and |
• | Rules and regulations of the various federal agencies charged with the responsibility of implementing such federal laws. |
• | Right to Financial Privacy Act, which imposes a duty to maintain confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records; |
• | Electronic Funds Transfer Act and Regulation E promulgated thereunder, which govern automatic deposits to and withdrawals from deposit accounts and customers’ rights and liabilities arising from the use of automated teller machines and other electronic banking services; |
• | Check Clearing for the 21st Century Act (also known as “Check 21”), which gives “substitute checks,” such as digital check images and copies made from that image, the same legal standing as the original paper check; |
• | The PATRIOT Act, which requires banks operating to, among other things, establish broadened anti-money laundering compliance programs, due diligence policies and controls to ensure the detection and reporting of money laundering. Such required compliance programs are intended to supplement existing compliance requirements, also applicable to financial institutions, under the Bank Secrecy Act and the Office of Foreign Assets Control regulations; and |
• | Gramm-Leach-Bliley Act, which places limitations on the sharing of consumer financial information by financial institutions with unaffiliated third parties. Specifically, the Gramm-Leach-Bliley Act requires all financial institutions offering financial products or services to retail customers to provide such customers with the financial institution’s privacy policy and provide such customers the opportunity to “opt out” of the sharing of certain personal financial information with unaffiliated third parties. |
Name | Position(s) Held With LINKBANCORP/The Gratz Bank | Age | Director Since | Term Expires | ||||||||||
DIRECTORS | ||||||||||||||
Andrew Samuel | Chief Executive Officer and Vice-Chairman of the Board | 60 | 2018 | 2023 | ||||||||||
Brent Smith | Executive Vice President, President of The Gratz Bank and Director | 40 | 2018 | 2023 | ||||||||||
Jennifer Delaye | Director | 56 | 2018 | 2023 | ||||||||||
Anson Flake | Director | 56 | 2019 | 2023 | ||||||||||
George Parmer | Director | 82 | 2018 | 2023 | ||||||||||
Debra Pierson | Director | 54 | 2018 | 2023 | ||||||||||
Diane Poillon | Director | 53 | 2019 | 2023 | ||||||||||
William E. Pommerening | Director | 63 | 2018 | 2023 | ||||||||||
Timothy J. Allison | Director | 73 | 2021 | (1) | 2023 | |||||||||
William L. Jones | Director | 67 | 2021 | (1) | 2023 | |||||||||
David H. Koppenhaver | Director | 74 | 2021 | (1) | 2023 | |||||||||
Joseph C. Michetti, Jr. | Chairman of the Board | 68 | 2021 | (1) | 2023 | |||||||||
Kristen Snyder | Director | 37 | 2021 | (1) | 2023 | |||||||||
Steven I. Tressler | Director | 68 | 2021 | (1) | 2023 | |||||||||
Wesley M. Weymers | Director and Executive Chairman of The Gratz Bank | 65 | 2021 | (1) | 2023 | |||||||||
EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS | ||||||||||||||
Carl Lundblad | President and Chief Risk Officer | 51 | N/A | N/A | ||||||||||
Tiffanie Horton | Chief Credit Officer | 41 | N/A | N/A | ||||||||||
Adam Pierce | Chief Operations and Technology Officer | 47 | N/A | N/A | ||||||||||
Kristofer Paul | Chief Financial Officer | 42 | N/A | N/A |
(1) | Appointed pursuant to the Agreement and Plan of Merger among LINKBANCORP, LINKBANK, GNB Financial Services, Inc. and The Gratz Bank, dated December 10, 2020. |
• | Andrew Samuel, Vice Chairman and Chief Executive Officer; |
• | Carl Lundblad, President and Chief Risk Officer; |
• | Brent Smith, Executive Vice President and President of The Gratz Bank; and |
• | Wesley Weymers, Executive Vice President and Executive Chairman of The Gratz Bank. |
Name and Principal Position | Year | Salary ($) | Bonus ($) | Option Awards ($) | Nonqualified Deferred Compensation Earnings ($) (1) | All Other Compensation ($) (2) | Total ($) | |||||||||||||||||||||
Andrew Samuel | 2021 | 500,000 | 285,000 | — | — | 15,138 | 800,138 | |||||||||||||||||||||
Vice-Chairman and Chief Executive Officer | 2020 | 250,000 | 200,000 | — | — | 15,479 | 465,479 | |||||||||||||||||||||
Carl Lundblad | 2021 | 230,000 | 83,375 | — | — | 30,343 | 343,718 | |||||||||||||||||||||
President and Chief Risk Officer | 2020 | 180,000 | 50,000 | — | — | 6,022 | 236,022 | |||||||||||||||||||||
Brent Smith (3) | 2021 | 210,000 | 76,125 | — | — | 33,237 | 319,362 | |||||||||||||||||||||
Executive Vice President and President of The Gratz Bank | 2020 | 180,000 | 50,000 | — | — | 11,796 | 241,796 | |||||||||||||||||||||
Wesley Weymers (4) | 2021 | 80,577 | 350,000 | (5) | 2,320 | (6) | 1,620 | 3,639 | 438,156 | |||||||||||||||||||
Executive Vice President and Executive Chairman of The Gratz Bank |
(1) | The non-qualified deferred compensation earnings represent the above market earnings on compensation that was credited to the applicable named executive officer’s account under the deferred compensation agreements, which are described below. |
(2) | The amounts in this column include the following elements of compensation: |
Name | Year | 401(k) Match ($) | Deferred Compensation Plan ($) | Life Insurance ($) | Country Club Dues ($) | Company Car ($) | Total ($) | |||||||||||||||||||||
Andrew Samuel | 2021 | 8,700 | — | 828 | 4,370 | 1,240 | 15,138 | |||||||||||||||||||||
Carl Lundblad | 2021 | 6,927 | 23,000 | 416 | — | — | 30,343 | |||||||||||||||||||||
Brent Smith | 2021 | 6,430 | 21,000 | 165 | 4,370 | 1,272 | 33,237 | |||||||||||||||||||||
Wesley Weymers | 2021 | 370 | — | 269 | — | 3,000 | 3,639 |
(3) | Under the Securities and Exchange Commission rules, Mr. Smith’s compensation is not required to be disclosed. However, since Mr. Smith is a key executive and his total compensation is similar to Mr. Lundblad’s total compensation, LINKBANCORP voluntarily elected to disclose Mr. Smith’s compensation in order to provide a more complete presentation of the compensation of key executives. |
(4) | Includes compensation since Mr. Weymers became an executive officer upon completion of the Merger with GNBF effective September 18, 2021. Since Mr. Weymers is a named executive officer for the first time in 2021, pursuant to Securities and Exchange Commission rules, compensation for prior years is not required to be reported. |
(5) | Includes $300,000 retention bonus paid following completion of the Merger and a $50,000 annual bonus stipulated in Mr. Weymers’ employment agreement. |
(6) | In accordance with FASB ASC Topic 718, the reported amount is the grant date fair value computed based upon the Black-Scholes option valuation model, and the actual value, if any, that may be realized will depend on the excess of the stock price over the exercise price on the date the option is exercised. Therefore, there is no assurance that the value of an option realized by a named executive officer will be at or near the value shown above. The assumptions used in the calculation of the amount shown is included in Note 16 to the Company’s audited consolidated financial statements included in this prospectus. |
Plan Category | Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights (a) | Weighted-Average Exercise Price of Outstanding Options, Warrants and Rights (b) | Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans (excluding securities reflected in column (a)) (c) | |||||||||
Equity compensation plans approved by security holders | ||||||||||||
2019 Equity Incentive Plan | 421,500 | $ | 10.46 | 14,200 | ||||||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||
Total | 421,500 | $ | 10.46 | 14,200 |
Option Awards | ||||||||||||||||||||
Name | Grant Date | Number of Securities Underlying Unexercised Options Exercisable | Number of Securities Underlying Unexercised Options Unexercisable (1) | Option Exercise Price ($) | Option Expiration Date | |||||||||||||||
Andrew Samuel | 10/19/2019 | 16,000 | 24,000 | 10.00 | 10/19/2029 | |||||||||||||||
Carl Lundblad | 06/14/2019 | 12,000 | 18,000 | 10.00 | 06/14/2029 | |||||||||||||||
Brent Smith | 06/14/2019 | 16,000 | 24,000 | 10.00 | 06/14/2029 | |||||||||||||||
Wesley Weymers | 10/28/2021 | — | 7,000 | 12.98 | 10/28/2031 |
(1) | The options vest ratably over 5 years from the grant date. Vesting may be accelerated under certain conditions or at the discretion of the LINKBANCORP Compensation Committee. |
Name | Fees Earned or Paid in Cash ($) | Nonqualified Deferred Compensation Earnings (2) ($) | Option Awards ($) (3) | All Other Compensation ($) | Total ($) | |||||||||||||||
Jennifer Delaye | 10,000 | — | — | — | 10,000 | |||||||||||||||
Anson Flake | 11,125 | — | — | — | 11,125 | |||||||||||||||
George Parmer | 11,750 | — | — | — | 11,750 | |||||||||||||||
Debra Pierson | 10,000 | — | — | — | 10,000 | |||||||||||||||
Diane Poillon | 10,000 | — | — | — | 10,000 | |||||||||||||||
William E. Pommerening | 11,750 | — | — | — | 11,750 | |||||||||||||||
Timothy J. Allison (1) | 6,250 | 1,446 | — | — | 7,696 | |||||||||||||||
William L. Jones (1) | 6,875 | — | — | — | 6,875 | |||||||||||||||
Samuel K. Kauffman (1) | 6,250 | — | — | — | 6,250 | |||||||||||||||
David H. Koppenhaver (1) | 6,875 | — | — | — | 6,875 | |||||||||||||||
Joseph C. Michetti, Jr. (1) | 7,500 | 3,428 | — | — | 10,928 | |||||||||||||||
Kristen Snyder (1) | 6,250 | — | — | — | 6,250 | |||||||||||||||
Steven I. Tressler (1) | 6,250 | — | — | — | 6,250 |
(1) | Fees paid since appointment as a Director of LINKBANCORP upon completion of the Merger. Mr. Kauffman’s term as a director ended on May 26, 2022. |
(2) | The non-qualified deferred compensation earnings represent the above market earnings on compensation that was deferred by the director under the deferred compensation agreements, which are described below. |
(3) | As of December 31, 2021, Directors Delaye, Flake, Parmer, Pierson, Poillon and Pommerening each held options to purchase 5,000 shares. |
• | each shareholder known by us to beneficially own more than 5% of our outstanding common stock; |
• | each of our directors; |
• | each of our named executive officers; and |
• | all of our directors and executive officers as a group. |
Shares Beneficially Owned as of August 15, 2022 | Shares Beneficially Owned After the Offering | |||||||||||||||||||||||||||||||
Name and Address of Beneficial Owner | Number of Shares | Options and Warrants Exercisable within 60 Days | Total Beneficial Ownership of Common Stock(1) | Percentage of Shares Outstanding (2) | Shares to be Purchased in the Offering(16) | Total Beneficial Ownership of Common Stock | Percent, assuming no exercise of underwriters’ purchase option | Percent, assuming full exercise of underwriters’ purchase option | ||||||||||||||||||||||||
Directors and Named Executive Officers: | ||||||||||||||||||||||||||||||||
Andrew Samuel | 228,870 | (3) | 927,740 | (4) | 1,156,610 | 10.74 | % | 2,857 | 1,159,467 | 7.56 | % | 7.23 | % | |||||||||||||||||||
Brent Smith | 60,000 | (5) | 264,000 | (6) | 324,000 | 3.21 | % | 2,857 | 326,857 | 2.23 | % | 2.13 | % | |||||||||||||||||||
Carl Lundblad | 15,000 | 78,000 | (7) | 93,000 | * | 20,000 | 113,000 | * | * | |||||||||||||||||||||||
Jennifer Delaye | 15,000 | 3,000 | (13) | 18,000 | * | 5,714 | 23,714 | * | * | |||||||||||||||||||||||
Anson Flake | 60,416 | 3,000 | (13 ) | 63,416 | * | 25,714 | 89,130 | * | * | |||||||||||||||||||||||
George Parmer | 486,775 | (8) | 3,000 | (13) | 489,775 | 4.98 | % | 11,428 | 501,203 | 3.48 | % | 3.32 | % | |||||||||||||||||||
Debra Pierson | 24,992 | 3,000 | (13) | 27,992 | * | 22,857 | 50,849 | * | * | |||||||||||||||||||||||
Diane Poillon | 5,000 | 3,000 | (13) | 8,000 | * | 2,285 | 10,285 | * | * | |||||||||||||||||||||||
William E. Pommerening | 57,750 | (9) | 3,000 | (13) | 60,750 | * | 1,142 | 61,892 | * | * | ||||||||||||||||||||||
Timothy J. Allison | 11,091 | — | 11,091 | * | 571 | 11,662 | * | * | ||||||||||||||||||||||||
William L. Jones | 7,306 | (10) | — | 7,306 | * | 571 | 7,877 | * | * | |||||||||||||||||||||||
David H. Koppenhaver | 193,992 | — | 193,992 | 1.97 | % | 57,142 | 251,134 | 1.74 | % | 1.66 | % | |||||||||||||||||||||
Joseph C. Michetti, Jr. | 98,815 | (11) | — | 98,815 | 1.00 | % | 11,428 | 110,243 | * | * | ||||||||||||||||||||||
Kristen Snyder | 4,397 | (12) | — | 4,397 | * | 11,428 | 15,825 | * | * | |||||||||||||||||||||||
Steven I. Tressler | 245,020 | — | 245,020 | 2.49 | % | 10,000 | 255,020 | 1.77 | % | 1.69 | % | |||||||||||||||||||||
Wesley M. Weymers | 2,191 | — | 2,191 | * | 1,000 | 3,191 | * | * | ||||||||||||||||||||||||
All directors and executive officers as a group (19 persons total) | 1,527,124 | (14) | 1,345,444 | (15) | 2,872,568 | 25.69 | % | 191,421 | (17) | 3,063,989 | 19.44 | % | 18.63 | % |
* | Less than 1% |
(1) | A person is deemed to be the beneficial owner for purposes of this table, of any shares of common stock if he or she has shared or sole voting or investment power with respect to such security, or has a right to acquire beneficial ownership at any time within 60 days from the date as of which beneficial ownership is being determined. Except as otherwise noted, ownership is direct and the named individuals and group |
exercise sole voting and investment power over the shares of Company common stock. No shares of common stock are pledged as collateral by a director or a named executive officer. |
(2) | Calculated based on 9,838,435 shares outstanding at August 15, 2022, and adding the number of shares of common stock underlying options and warrants that such shareholder is considered to beneficially own. |
(3) | Includes 27,500 shares held in Mr. Samuel’s IRA account and 6,060 shares held in an IRA account of Mr. Samuel’s daughter who shares the same household. Mr. Samuel disclaims beneficial ownership of the shares held in his daughter’s IRA. |
(4) | Includes 907,240 shares which Mr. Samuel is entitled to purchase pursuant to warrants granted to founders of LINKBANCORP based on their initial investment in LINKBANCORP, and 16,000 options exercisable within 60 days of August 15, 2022. Also includes 4,500 options held by Mr. Samuel’s daughter, exercisable within 60 days of August 15, 2022. |
(5) | Includes 35,500 shares held in Mr. Smith’s IRA account. |
(6) | Includes 240,000 shares which Mr. Smith is entitled to purchase pursuant to warrants granted to founders of LINKBANCORP based on their initial investment in LINKBANCORP, and 24,000 options exercisable within 60 days of August 15, 2022. |
(7) | Includes 60,000 shares which Mr. Lundblad is entitled to purchase pursuant to warrants granted to founders of LINKBANCORP based on their initial investment in LINKBANCORP, and 18,000 options exercisable within 60 days of August 15, 2022. |
(8) | Includes 27,863 shares held by Mr. Parmer’s spouse, 10,926 shares held in a limited partnership in which Mr. Parmer is the general partner and 338,722 shares held in various related family trusts. Mr. Parmer disclaims beneficial ownership of the shares held in family trusts. |
(9) | Includes 55,000 shares held in Mr. Pommerening’s SEP IRA account. |
(10) | Includes 7,306 shares held in a brokerage account. |
(11) | Includes 32,358 shares held in a joint account with Mr. Michetti’s spouse as well as 591 shares held individually by his spouse. Also includes 59,269 shares in Mr. Michetti’s IRA. |
(12) | Includes 3,835 shares held in a joint account with Ms. Snyder’s spouse. |
(13) | All are options exercisable within 60 days of August 15, 2022. |
(14) | Includes 10,509 shares which other executive officers own. |
(15) | Includes 38,704 shares which other executive officers are entitled to purchase pursuant to warrants granted to founders of LINKBANCORP based on their initial investment in LINKBANCORP, and 19,000 options exercisable within 60 days of August 15, 2022. |
(16) | Assumes the purchase of shares at the midpoint of the price range. |
(17) | Includes 4,427 shares to be purchased in the offering by other executive officers. |
• | 1% of the number of shares of our common stock then outstanding, which will equal approximately 144,134 shares immediately after this offering (or approximately 150,996 shares if the underwriters exercise their purchase option in full); or |
• | the average weekly trading volume of our common stock on the Nasdaq Capital Market during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale; |
• | an individual who is a citizen or resident of the United States (including certain former citizens and former long-term residents of the United States); |
• | a corporation (or other entity or arrangement taxable for U.S. federal income tax purposes as a corporation) created or organized in or under the laws of the United States or any state thereof, including the District of Columbia; |
• | an estate the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust which (1) is subject to the primary supervision of a court within the United States and one or more United States persons as defined under Section 7701(a)(30) of the Code have the authority to control all substantial decisions of the trust, or (2) has a valid election in effect under applicable Treasury regulations to be treated as a United States person. |
• | you are a nonresident alien individual present in the United States for 183 days or more during the taxable year of the disposition and certain other requirements are met; |
• | the gain is effectively connected with your conduct of a trade or business within the United States (and, if required by an applicable income tax treaty, you maintain a permanent establishment or fixed base in the United States to which such gain is attributable); or |
• | our common stock constitutes a United States real property interest (“USRPI”) by reason of our status as a U.S. real property holding corporation (“USRPHC”) for U.S. federal income tax purposes and certain other conditions are satisfied. |
Name | Number of Shares | |||
Stephens Inc. | ||||
Piper Sandler & Co. | ||||
D.A. Davidson & Co. | ||||
Total | ||||
• | the representations and warranties made by us are true and agreements have been performed; |
• | there is no material adverse change in the financial markets or in our business; and |
• | we deliver customary closing documents. |
Per Share | Total Without Over-Allotment | Total With Over-Allotment | ||||||||||
Price to public | ||||||||||||
Underwriting discount | ||||||||||||
Proceeds to us, before expenses |
• | Stabilizing transactions permit bids to purchase shares of common stock so long as the stabilizing bids do not exceed a specified maximum, and are engaged in for the purpose of preventing or retarding a decline in the market price of the common stock while the offering is in progress. |
• | Over-allotment transactions involve sales by the underwriters of shares of common stock in excess of the number of shares the underwriters are obligated to purchase. This creates a syndicate short |
position which may be either a covered short position or a naked short position. In a covered short position, the number of shares of common stock over-allotted by the underwriters are not greater than the number of shares that they may purchase in the over-allotment option. In a naked short position, the number of shares involved is greater than the number of shares in the over-allotment option. The underwriters may close out any short position by exercising their over-allotment option and/or purchasing shares in the open market. |
• | Syndicate covering transactions involve purchases of common stock in the open market after the distribution has been completed in order to cover syndicate short positions. In determining the source of shares to close out the short position, the underwriters will consider, among other things, the price of shares available for purchase in the open market as compared with the price at which they may purchase shares through exercise of the over-allotment option. If the underwriters sell more shares than could be covered by exercise of the over-allotment option and, therefore, have a naked short position, the position can be closed out only by buying shares in the open market. A naked short position is more likely to be created if the underwriters are concerned that after pricing there could be downward pressure on the price of the shares in the open market that could adversely affect investors who purchase in the offering. |
• | Penalty bids permit the representative to reclaim a selling concession from a syndicate member when the common stock originally sold by that syndicate member is purchased in stabilizing or syndicate covering transactions to cover syndicate short positions. |
• | the valuation multiples of publicly traded companies that the underwriter believes to be comparable to us; |
• | our financial information; |
• | the history of, and the prospects for, our company and the industry in which we compete; |
• | an assessment of our management, its past and present operations, and the prospects for, and timing of, our future revenues; |
• | our book value; and |
• | the above factors in relation to market values and various valuation measures of other companies engaged in activities similar to ours. |
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-8 |
F-40 | ||||
F-44 | ||||
F-45 | ||||
F-46 | ||||
F-47 | ||||
F-48 | ||||
F-50 |
F-89 | ||||
F-90 | ||||
F-91 | ||||
F-92 | ||||
F-94 | ||||
F-95 |
F-131 | ||||
F-134 | ||||
F-135 | ||||
F-136 | ||||
F-137 | ||||
F-138 | ||||
F-139 |
June 30, 2022 | December 31, 2021 | |||||||
(In Thousands, except share and per share data) | ||||||||
ASSETS | ||||||||
Noninterest-bearing cash equivalents | $ | 7,563 | $ | 8,620 | ||||
Interest-bearing deposits with other institutions | 55,433 | 13,970 | ||||||
Cash and cash equivalents | 62,996 | 22,590 | ||||||
Certificates of deposit with other banks | 11,088 | 12,828 | ||||||
Securities available for sale, at fair value | 85,756 | 103,783 | ||||||
Securities held to maturity (Fair value of $28,290 and $0, respectively) | 28,816 | — | ||||||
Loans held for sale | — | 3,860 | ||||||
Loans receivable, net of allowance for loan losses of $3,890 at June 30, 2022, and $3,152 at December 31, 2021 | 786,516 | 711,664 | ||||||
Investments in restricted bank stock | 2,567 | 2,685 | ||||||
Premises and equipment, net | 7,915 | 5,289 | ||||||
Right-of-Use | 4,513 | 4,680 | ||||||
Bank-owned life insurance | 19,012 | 18,787 | ||||||
Goodwill and other intangible assets | 37,020 | 37,152 | ||||||
Deferred tax asset | 5,777 | 4,038 | ||||||
Accrued interest receivable and other assets | 7,909 | 5,407 | ||||||
TOTAL ASSETS | $ | 1,059,885 | $ | 932,763 | ||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Demand, noninterest bearing | $ | 184,345 | $ | 129,243 | ||||
Interest bearing | 718,028 | 642,422 | ||||||
Total deposits | 902,373 | 771,665 | ||||||
Other borrowings | 1,639 | 19,814 | ||||||
Subordinated debt | 40,585 | 20,696 | ||||||
Operating lease liabilities | 4,513 | 4,680 | ||||||
Accrued interest payable and other liabilities | 6,004 | 6,285 | ||||||
TOTAL LIABILITIES | 955,114 | 823,140 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES (Note 11) | ||||||||
SHAREHOLDERS’ EQUITY | ||||||||
Preferred stock (At June 30 , 2022 and December 31, 2021: no par value; | — | — | ||||||
Common stock (At June 30 , 2022 and December 31, 2021: $0.01 par value; 25,000,000 shares authorized; 9,838,435and 9,826,435 shares issued and outstanding, respectively.) | 99 | 99 | ||||||
Surplus | 83,070 | 82,910 | ||||||
Retained earnings | 26,491 | 24,836 | ||||||
Accumulated other comprehensive (loss) income | (4,889 | ) | 1,778 | |||||
TOTAL SHAREHOLDERS’ EQUITY | 104,771 | 109,623 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,059,885 | $ | 932,763 | ||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
(In Thousands, except share and per share data) | 2022 | 2021 | 2022 | 2021 | |||||||||||||
INTEREST AND DIVIDEND INCOME | |||||||||||||||||
Loans receivable, including fees | $ | 8,114 | $ | 2,695 | $ | 15,877 | $ | 5,371 | |||||||||
Investment securities and certificates of deposit: | |||||||||||||||||
Taxable | 587 | 299 | 863 | $ | 612 | ||||||||||||
Exempt from federal income tax | 298 | 302 | 589 | 607 | |||||||||||||
Other | 96 | 37 | 149 | 67 | |||||||||||||
Total interest and dividend income | 9,095 | 3,333 | 17,478 | 6,657 | |||||||||||||
INTEREST EXPENSE | |||||||||||||||||
Deposits | 818 | 462 | 1,483 | 966 | |||||||||||||
Other borrowings | 2 | 4 | 24 | 11 | |||||||||||||
Subordinated debt | 422 | — | 641 | — | |||||||||||||
Total interest expense | 1,242 | 466 | 2,148 | 977 | |||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES | 7,853 | 2,867 | 15,330 | 5,680 | |||||||||||||
Provision for loan losses | 395 | 44 | 675 | 91 | |||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 7,458 | 2,823 | 14,655 | 5,589 | |||||||||||||
NONINTEREST INCOME | |||||||||||||||||
Service charges on deposit accounts | 218 | 147 | 428 | 341 | |||||||||||||
Bank-owned life insurance | 114 | 50 | 225 | 95 | |||||||||||||
Net realized gains on the sales of debt securities, available for sale | — | — | 13 | 0 | |||||||||||||
Gain on sale of loans | 153 | 81 | 333 | 271 | |||||||||||||
Other | 211 | 366 | 409 | 507 | |||||||||||||
Total noninterest income | 696 | 644 | 1,408 | 1,214 | |||||||||||||
NONINTEREST EXPENSE | |||||||||||||||||
Salaries and employee benefits | 3,722 | 1,143 | 7,378 | 2,246 | |||||||||||||
Occupancy | 433 | 113 | 907 | 275 | |||||||||||||
Equipment and data processing | 595 | 230 | 1,192 | 468 | |||||||||||||
Professional fees | 307 | 70 | 535 | 293 | |||||||||||||
FDIC insurance | 138 | 29 | 342 | 59 | |||||||||||||
Bank shares tax | 201 | 86 | 384 | 173 | |||||||||||||
Other | 846 | 421 | 1,604 | 616 | |||||||||||||
Total noninterest expense | 6,242 | 2,092 | 12,342 | 4,130 | |||||||||||||
Income before income tax expense | 1,912 | 1,375 | 3,721 | 2,673 | |||||||||||||
Income tax expense | 306 | 202 | 591 | 375 | |||||||||||||
NET INCOME | $ | 1,606 | $ | 1,173 | $ | 3,130 | $ | 2,298 | |||||||||
EARNINGS PER SHARE, BASIC | $ | 0.16 | $ | 0.21 | $ | 0.32 | 0.40 | ||||||||||
EARNINGS PER SHARE, DILUTED | $ | 0.16 | $ | 0.21 | $ | 0.31 | 0.40 | ||||||||||
DIVIDENDS PAID PER SHARE | $ | 0.075 | $ | 0.04 | $ | 0.150 | $ | 0.08 | |||||||||
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING, | |||||||||||||||||
BASIC | 9,836,984 | 5,691,686 | 9,831,739 | 5,691,686 | |||||||||||||
DILUTED | 9,913,477 | 5,691,686 | 9,983,742 | 5,691,686 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
(In Thousands) | ||||||||||||||||
Net income | $ | 1,606 | $ | 1,173 | $ | 3,130 | $ | 2,298 | ||||||||
Components of other comprehensive (loss) income: | ||||||||||||||||
Unrealized holding (loss) gain on available-for-sale securities | (3,262 | ) | 500 | (8,427 | ) | (520 | ) | |||||||||
Tax effect | 685 | (105 | ) | 1,770 | 108 | |||||||||||
Net of tax amount | (2,577 | ) | 395 | (6,657 | ) | (412 | ) | |||||||||
Reclassification adjustment for debt securities gains realized in net income | — | — | (13 | ) | — | |||||||||||
Tax effect | — | — | 3 | — | ||||||||||||
Net of tax amount | — | — | (10 | ) | — | |||||||||||
Total other comprehensive (loss) income | (2,577 | ) | 395 | (6,667 | ) | (412 | ) | |||||||||
Total comprehensive (loss) income | $ | (971 | ) | $ | 1,568 | $ | (3,537 | ) | $ | 1,886 | ||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||
Balance, March 31, 2022 | 9,826,435 | $ | 99 | $ | 82,930 | $ | 25,623 | $ | (2,312 | ) | $ | 106,340 | ||||||||||||
Net income | — | — | — | 1,606 | — | 1,606 | ||||||||||||||||||
Dividends declared ($0.075 per share) | — | — | — | (738 | ) | — | (738 | ) | ||||||||||||||||
Exercise of stock options | 12,000 | — | 120 | — | — | 120 | ||||||||||||||||||
Stock option expense | — | — | 20 | — | — | 20 | ||||||||||||||||||
Other comprehensive loss | — | — | — | — | (2,577 | ) | (2,577 | ) | ||||||||||||||||
Balance, June 30, 2022 | 9,838,435 | $ | 99 | $ | 83,070 | $ | 26,491 | $ | (4,889 | ) | $ | 104,771 | ||||||||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total | |||||||||||||||||||||
Balance, March 31, 2021* | 5,715,950 | $ | 57 | $ | 21,604 | $ | 26,892 | $ | 2,385 | $ | (188 | ) | $ | 50,750 | ||||||||||||||
Net income | — | — | — | 1,173 | — | — | 1,173 | |||||||||||||||||||||
Dividends declared ($0.04 per share)* | — | — | — | (242 | ) | — | — | (242 | ) | |||||||||||||||||||
Other comprehensive income | — | — | — | — | 395 | — | 395 | |||||||||||||||||||||
Balance, June 30, 2021 | 5,715,950 | $ | 57 | $ | 21,604 | $ | 27,823 | $ | 2,780 | $ | (188 | ) | $ | 52,076 | ||||||||||||||
* | Common Stock Share, Common Stock Amount, Surplus, and Dividends per share amount have been retrospectively adjusted to reflect the effect of the recapitalization due to the Merger, which has been accounted for as a reverse acquisition. |
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||
Balance, December 31, 2021 | 9,826,435 | $ | 99 | $ | 82,910 | $ | 24,836 | $ | 1,778 | $ | 109,623 | |||||||||||||
Net income | — | — | — | 3,130 | — | 3,130 | ||||||||||||||||||
Dividends declared ($0.15 per share) | — | — | — | (1,475 | ) | — | (1,475 | ) | ||||||||||||||||
Exercise of stock options | 12,000 | — | 120 | — | — | 120 | ||||||||||||||||||
Stock option expense | — | — | 40 | — | — | 40 | ||||||||||||||||||
Other comprehensive loss | — | — | — | — | (6,667 | ) | (6,667 | ) | ||||||||||||||||
Balance, June 30, 2022 | 9,838,435 | $ | 99 | $ | 83,070 | $ | 26,491 | $ | (4,889 | ) | $ | 104,771 | ||||||||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total | |||||||||||||||||||||||||
Balance, December 31, 2020 | * | 5,715,950 | $ | 57 | $ | 21,604 | $ | 26,009 | $ | 3,192 | $ | (188 | ) | $ | 50,674 | |||||||||||||||||
Net income | — | — | — | 2,298 | — | — | 2,298 | |||||||||||||||||||||||||
Dividends declared ($0.08 per share) | — | — | — | (484 | ) | — | — | (484 | ) | |||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (412 | ) | — | (412 | ) | |||||||||||||||||||||||
Balance, June 30, 2021 | 5,715,950 | $ | 57 | $ | 21,604 | $ | 27,823 | $ | 2,780 | $ | (188 | ) | $ | 52,076 | ||||||||||||||||||
* | Common Stock Shares, Common Stock Amount, Surplus, and Dividends per share amount have been retrospectively adjusted to reflect the effect of the recapitalization due to the Merger, which has been accounted for as a reverse acquisition. |
For the Six Months Ended June 30, | ||||||||
(In Thousands) | 2022 | 2021 | ||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 3,130 | $ | 2,298 | ||||
Adjustments to reconcile net income to net cash (used for) provided by operating activities: | ||||||||
Provision for loan losses | 675 | 91 | ||||||
Depreciation | 384 | 109 | ||||||
Amortization of intangible assets | 132 | 27 | ||||||
(Accretion) amortization of premiums and (discounts), net | (683 | ) | 750 | |||||
Origination of loans to be sold | (3,659 | ) | (8,226 | ) | ||||
Proceeds from loan sales | 3,992 | 9,512 | ||||||
Gain on sale of loans | (333 | ) | (271 | ) | ||||
Share-based and deferred compensation | 349 | — | ||||||
Bank-owned life insurance income | (225 | ) | (95 | ) | ||||
Gain on sale of debt securities, available for sale | (13 | ) | — | |||||
Change in accrued interest receivable and other assets | (2,356 | ) | (789 | ) | ||||
Change in accrued interest payable and other liabilities | (590 | ) | 914 | |||||
Net cash provided by operating activities | 803 | 4,320 | ||||||
INVESTING ACTIVITIES | ||||||||
Investment securities available for sale: | ||||||||
Proceeds from sales | 513 | — | ||||||
Proceeds from calls and maturities | 1,150 | 1,155 | ||||||
Proceeds from principal repayments | 7,271 | 10,804 | ||||||
Purchases | — | (14,192 | ) | |||||
Investment securities held to maturity | ||||||||
Proceeds from principal repayments | 628 | — | ||||||
Purchases | (29,389 | ) | — | |||||
Purchase of certificates of deposit with other banks | — | (249 | ) | |||||
Proceeds from redemptions of certificates of deposit with other banks | 1,740 | 2,730 | ||||||
Purchase of restricted investment in bank stocks | (999 | ) | (439 | ) | ||||
Redemption of restricted investment in bank stocks | 1,117 | 138 | ||||||
Increase in loans, net | (70,596 | ) | (12,481 | ) | ||||
Proceeds from death benefit under bank-owned life insurance | — | 190 | ||||||
Purchase of premises and equipment | (3,010 | ) | — | |||||
Net cash used for investing activities | (91,575 | ) | (12,344 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Increase in deposits, net | 130,708 | 1,176 | ||||||
Change in short-term borrowings, net | (18,175 | ) | 282 | |||||
Proceeds from issuance of subordinated debt | 20,000 | — | ||||||
Repayments of other borrowings | — | (1,120 | ) | |||||
Issuance of shares from exercise of stock options | 120 | — | ||||||
Dividends paid | (1,475 | ) | (484 | ) | ||||
Net cash provided by (used in) financing activities | 131,178 | (146 | ) | |||||
Increase (decrease) in cash and cash equivalents | 40,406 | (8,170 | ) | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 22,590 | 33,162 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 62,996 | $ | 24,992 | ||||
For the Six Months Ended June 30, | ||||||||
2022 | 2021 | |||||||
SUPPLEMENTAL CASH FLOW DISCLOSURES | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 1,926 | $ | 1,032 | ||||
Income taxes | $ | 200 | $ | 425 |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
2. | MERGER |
(Dollars in thousands except per share amounts) | ||||
Total GNBF common shares outstanding | 779,000 | |||
GNBF shares outstanding exchanged for LINKBANCORP, Inc. common stock | 663,240 | |||
GNBF shares outstanding exchanged for cash | 115,760 | |||
Exchange Ratio | 7.3064 | |||
LINKBANCORP, Inc. shares to be issued to GNBF shareholders | 4,845,897 | |||
LINKBANCORP, Inc. Shares currently outstanding | 4,968,550 | |||
Total LINKBANCORP, Inc. shares to be outstanding | 9,814,447 | |||
GNBF pro forma common share % ownership | 49.38 | % | ||
LINKBANCORP, Inc. pro forma common share % ownership | 50.62 | % | ||
Reverse Acquisition Hypothetical Purchase Price Consideration | ||||
GNBF shares outstanding exchanged for LINKBANCORP, Inc. common stock | 663,240 | |||
Ownership % to be owned by current GNBF shareholders | 49.38 | % | ||
Hypothetical GNBF shares outstanding based on GNBF % ownership | 1,343,267 | |||
Ownership % by legacy LINKBANCORP, Inc. shareholders | 50.62 | % | ||
Hypothetical GNBF shares to be issued as consideration | 680,027 | |||
Fair value of GNBF shares (LINKBANCORP, Inc. fair value per share of $12.90 as of 9/17/2021 multiplied by the exchange rate) | $ | 94.25 | ||
Purchase price assigned to hypothetical GNBF shares issued to LINKBANCORP, Inc. shareholders | $ | 64,094 | ||
LINKBANCORP, Inc. options and warrants | 1,962,484 | |||
Fair value per options and warrants | $ | 3.76 | ||
Purchase price assigned to LINKBANCORP, Inc. options and warrants | 7,379 | |||
Total purchase price consideration | $ | 71,473 | ||
Pro Forma Purchase Price Allocation Between Stock & Cash: | ||||
Cash consideration | $ | 10,077 | ||
Common Stock | 61,396 | |||
Total Purchase Price For Accounting Purposes | $ | 71,473 |
Total Consideration in the Merger | $ | 71,473 | ||||||
Calculated Fair Value of Assets Acquired | ||||||||
Cash and cash equivalents | $ | 49,962 | ||||||
Securities available for sale | 3,111 | |||||||
Loans | 415,905 | |||||||
Premises and equipment | 2,087 | |||||||
Right-of-use | 4,544 | |||||||
Intangible assets | 1,246 | |||||||
Investment in bank owned life insurance | 4,784 | |||||||
Deferred taxes | 3,675 | |||||||
Other assets | 4,394 | |||||||
Total Assets Acquired | 489,708 | |||||||
Calculated Fair Value of Liabilities Assumed | ||||||||
Deposits | 391,160 | |||||||
Long term borrowings | 33,034 | |||||||
Subordinated debt | 20,740 | |||||||
Operating lease liabilities | 4,544 | |||||||
Other liabilities | 2,265 | |||||||
Total Liabilities Assumed | 451,743 | |||||||
Net Assets Acquired | 37,965 | |||||||
Goodwill From the Merger | $ | 33,508 | ||||||
Total Consideration in the Merger | $ | 71,473 | ||||||
LINKBANCORP, Inc. stockholders’ equity | $ | 43,124 | ||||||
LINKBANCORP, Inc. goodwill and intangibles | (1,353 | ) | ||||||
Fair Value Adjustments: | ||||||||
Loans | ||||||||
Interest rate | (1,521 | ) | ||||||
General credit | (6,346 | ) | ||||||
Credit adjustment for loans acquired with deteriorated credit quality | (1,243 | ) | ||||||
Remove existing deferred loan fees, net at acquisition | 1,192 | |||||||
Remove the allowance for loan losses present at acquisition | 4,953 | |||||||
Intangible assets | 1,146 | |||||||
Other assets | (991 | ) | ||||||
Time deposits | (231 | ) | ||||||
Subordinated debt | (765 | ) | ||||||
37,965 | ||||||||
Goodwill From the Merger | $ | 33,508 | ||||||
Unpaid principal balance at Merger | $ | 425,015 | ||
Interest rate fair value adjustment on pools of homogeneous loans | (1,520 | ) | ||
Credit fair value adjustment on pools of homogeneous loans | (6,347 | ) | ||
Credit fair value adjustment on purchased credit impaired loans | (1,243 | ) | ||
Fair value of acquired loans | $ | 415,905 | ||
Contractual principal and interest at Merger | $ | 8,509 | ||
Nonaccretable difference | (2,716 | ) | ||
Expected cash flows at Merger | 5,793 | |||
Accretable yield | (409 | ) | ||
Fair value of purchased credit impaired loans | $ | 5,384 | ||
(Dollars in thousands) | For the Three Months Ended June 30, 2021 | For the Six Months Ended June 30, 2021 | ||||||
Net interest income | $ | 7,381 | $ | 13,737 | ||||
Non-interest income | 803 | 1,483 | ||||||
Net income | 2,280 | 6,502 | ||||||
Basic earnings per common share | $ | 0.23 | $ | 0.66 | ||||
Diluted earnings per common share | $ | 0.22 | $ | 0.64 |
3. | INVESTMENT SECURITIES |
June 30, 2022 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Available for Sale: | ||||||||||||||||
Small Business Administration loan pools | $ | 706 | $ | — | $ | (13 | ) | $ | 693 | |||||||
Obligations of state and political subdivisions | 44,389 | 50 | (3,446 | ) | 40,993 | |||||||||||
Mortgage-backed securities in government-sponsored entities | 46,847 | 3 | (2,780 | ) | 44,070 | |||||||||||
$ | 91,942 | $ | 53 | $ | (6,239 | ) | $ | 85,756 | ||||||||
Held to Maturity: | ||||||||||||||||
Corporate debentures | $ | 9,993 | $ | — | $ | (241 | ) | $ | 9,752 | |||||||
Structured mortgage-backed securities | 18,823 | — | (285 | ) | 18,538 | |||||||||||
$ | 28,816 | $ | — | $ | (526 | ) | $ | 28,290 | ||||||||
December 31, 2021 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Available for Sale: | ||||||||||||||||
Small Business Administration loan pools | $ | 1,099 | $ | — | $ | (15 | ) | $ | 1,084 | |||||||
Obligations of state and political subdivisions | 46,115 | 2,405 | (38 | ) | 48,482 | |||||||||||
Mortgage-backed securities in government-sponsored entities | 54,239 | 382 | (404 | ) | 54,217 | |||||||||||
$ | 101,453 | $ | 2,787 | $ | (457 | ) | $ | 103,783 | ||||||||
June 30, 2022 | ||||||||||||||||||||||||
Less Than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||
(In Thousands) | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | ||||||||||||||||||
Available for Sale: | ||||||||||||||||||||||||
Small Business Administration loan pools | $ | — | $ | — | $ | 693 | $ | (13 | ) | $ | 693 | $ | (13 | ) | ||||||||||
Obligations of state and political subdivisions | 35,196 | (3,326 | ) | 313 | (120 | ) | 35,509 | (3,446 | ) | |||||||||||||||
Mortgage-backed securities in government-sponsored entities | 32,614 | (1,808 | ) | 10,603 | (972 | ) | 43,217 | (2,780 | ) | |||||||||||||||
$ | 67,810 | $ | (5,134 | ) | $ | 11,609 | $ | (1,105 | ) | $ | 79,419 | $ | (6,239 | ) | ||||||||||
Held to Maturity: | ||||||||||||||||||||||||
Corporate debentures | $ | 9,752 | $ | (241 | ) | $ | — | $ | — | $ | 9,752 | $ | (241 | ) | ||||||||||
Structured mortgage-backed securities | 18,538 | (285 | ) | — | — | 18,538 | (285 | ) | ||||||||||||||||
$ | 28,290 | $ | (526 | ) | $ | — | $ | — | $ | 28,290 | $ | (526 | ) | |||||||||||
December 31, 2021 | ||||||||||||||||||||||||
Less Than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||
(In Thousands) | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | ||||||||||||||||||
Available for Sale: | ||||||||||||||||||||||||
Small Business Administration loan pools | $ | — | $ | — | $ | 1,084 | $ | (15 | ) | $ | 1,084 | $ | (15 | ) | ||||||||||
Obligations of state and political subdivisions | 3,189 | (38 | ) | — | — | 3,189 | (38 | ) | ||||||||||||||||
Mortgage-backed securities in government-sponsored entities | 23,420 | (266 | ) | 4,687 | (102 | ) | 28,107 | (368 | ) | |||||||||||||||
$ | 26,609 | $ | (304 | ) | $ | 5,771 | $ | (117 | ) | $ | 32,380 | $ | (421 | ) | ||||||||||
Available for Sale Securities | Held to Maturity Securities | |||||||||||||||
(In Thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
Due within one year | $ | 95 | $ | 95 | $ | — | $ | — | ||||||||
Due after one year through five years | 5,554 | 5,535 | 3,000 | 2,965 | ||||||||||||
Due after five years through ten years | 11,983 | 11,532 | 6,993 | 6,787 | ||||||||||||
Due after ten years | 29,872 | 26,757 | — | — | ||||||||||||
Mortgage-backed securities and Collateralized Mortgage Obligations | 44,438 | 41,837 | 18,823 | 18,538 | ||||||||||||
$ | 91,942 | $ | 85,756 | $ | 28,816 | $ | 28,290 | |||||||||
(In Thousands) | For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||
2022 | 2022 | |||||||
Proceeds | $ | — | $ | 513 | ||||
Gross gains | — | 13 | ||||||
Gross losses | — | — | ||||||
Net gain | $ | — | $ | 13 | ||||
4. | LOANS RECEIVABLE |
(In Thousands) | June | December 31, 2021 | ||||||
Agriculture loans | $ | 7,710 | $ | 9,341 | ||||
Commercial loans | 88,452 | 98,604 | ||||||
Paycheck Protection Program (“PPP”) loans | 2,527 | 23,774 | ||||||
Commercial real estate loans | 435,588 | 338,749 | ||||||
Residential real estate loans | 241,401 | 231,302 | ||||||
Consumer and other loans | 8,689 | 7,087 | ||||||
Municipal loans | 5,814 | 6,182 | ||||||
790,181 | 715,039 | |||||||
Deferred costs (fees) | 225 | (223 | ) | |||||
Allowance for loan losses | (3,890 | ) | (3,152 | ) | ||||
Total | $ | 786,516 | $ | 711,664 | ||||
5. | ALLOWANCE FOR LOAN LOSSES |
• | Levels of and trends in delinquencies |
• | Trends in volume and terms |
• | Changes in collateral |
• | Changes in management and lending staff |
• | Economic trends |
• | Concentrations of credit |
• | Changes in lending policies |
• | External factors |
• | Changes in underwriting process |
• | Trends in credit quality ratings |
Agriculture Loans | Commercial Loans | Commercial Real Estate Loans | Residential Real Estate Loan | Consumer Loans | Municipal Loans | Unallocated Loans | Total | |||||||||||||||||||||||||
(In Thousands) | For the Three Months Ended June 30, 2022 | |||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 20 | $ | 585 | $ | 1,070 | $ | 1,728 | $ | 13 | $ | 15 | $ | 12 | $ | 3,443 | ||||||||||||||||
Charge-offs | — | (1 | ) | (1 | ) | — | — | — | — | (2 | ) | |||||||||||||||||||||
Recoveries | — | 5 | — | 49 | — | — | — | 54 | ||||||||||||||||||||||||
Provision | (3 | ) | (83 | ) | 717 | (230 | ) | 8 | (2 | ) | (12 | ) | 395 | |||||||||||||||||||
Ending balance | $ | 17 | $ | 506 | $ | 1,786 | $ | 1,547 | $ | 21 | $ | 13 | $ | 0 | $ | 3,890 | ||||||||||||||||
For the Three Months Ended June 30, 202 1 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 105 | $ | 315 | $ | 315 | $ | 1,674 | $ | 24 | $ | 18 | $ | 336 | $ | 2,787 | ||||||||||||||||
Charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Recoveries | — | 19 | — | 25 | — | — | — | 44 | ||||||||||||||||||||||||
Provision | (7 | ) | 18 | 25 | (29 | ) | (1 | ) | (2 | ) | 40 | 44 | ||||||||||||||||||||
Ending balance | $ | 98 | $ | 352 | $ | 340 | $ | 1,670 | $ | 23 | $ | 16 | $ | 376 | $ | 2,875 | ||||||||||||||||
Agriculture Loans | Commercial and PPP Loans | Commercial Real Estate Loans | Residential Real Estate Loan | Consumer Loans | Municipal Loans | Unallocated Loans | Total | |||||||||||||||||||||||||
(In Thousands) | For the Six Months Ended June 30, 2022 | |||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 23 | $ | 582 | $ | 799 | $ | 1,634 | $ | 22 | $ | 15 | $ | 77 | $ | 3,152 | ||||||||||||||||
Charge-offs | — | (1 | ) | (1 | ) | — | — | — | — | (2 | ) | |||||||||||||||||||||
Recoveries | — | 7 | — | 56 | 2 | — | — | 65 | ||||||||||||||||||||||||
Provision | (6 | ) | (82 | ) | 988 | (143 | ) | (3 | ) | (2 | ) | (77 | ) | 675 | ||||||||||||||||||
Ending balance | $ | 17 | $ | 506 | $ | 1,786 | $ | 1,547 | $ | 21 | $ | 13 | $ | 0 | $ | 3,890 | ||||||||||||||||
For the Six Months Ended June 30, 2021 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 120 | $ | 290 | $ | 314 | $ | 1,702 | $ | 35 | $ | 18 | $ | 310 | $ | 2,789 | ||||||||||||||||
Charge-offs | — | — | — | (49 | ) | (3 | ) | — | — | (52 | ) | |||||||||||||||||||||
Recoveries | — | 19 | — | 27 | 1 | — | — | 47 | ||||||||||||||||||||||||
Provision | (22 | ) | 43 | 26 | (10 | ) | (10 | ) | (2 | ) | 66 | 91 | ||||||||||||||||||||
Ending balance | $ | 98 | $ | 352 | $ | 340 | $ | 1,670 | $ | 23 | $ | 16 | $ | 376 | $ | 2,875 | ||||||||||||||||
Agriculture Loans | Commercial and PPP Loans | Commercial Real Estate Loans | Residential Real Estate Loan | Consumer Loans | Municipal Loans | Unallocated Loans | Total | |||||||||||||||||||||||||
(In Thousands) | As of June 30, 2022 | |||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 17 | $ | 506 | $ | 1,786 | $ | 1,547 | $ | 21 | $ | 13 | $ | 0 | $ | 3,890 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 17 | $ | 506 | $ | 1,786 | $ | 1,547 | $ | 21 | $ | 13 | $ | 0 | $ | 3,890 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 7,710 | $ | 90,979 | $ | 435,588 | $ | 241,401 | $ | 8,689 | $ | 5,814 | $ | 790,181 | ||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 200 | $ | 2,451 | $ | 2,501 | $ | 3,145 | $ | — | $ | — | $ | 8,297 | ||||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | — | $ | 601 | $ | 4,369 | $ | 597 | $ | — | $ | — | $ | 5,567 | ||||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 7,510 | $ | 87,927 | $ | 428,718 | $ | 237,659 | $ | 8,689 | $ | 5,814 | $ | 776,317 | ||||||||||||||||||
Agriculture Loans | Commercial and PPP Loans | Commercial Real Estate Loans | Residential Real Estate Loan | Consumer Loans | Municipal Loans | Unallocated Loans | Total | |||||||||||||||||||||||||
(In Thousands) | As of December 31, 2021 | |||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 23 | $ | 582 | $ | 799 | $ | 1,634 | $ | 22 | $ | 15 | 77 | $ | 3,152 | |||||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 23 | $ | 582 | $ | 799 | $ | 1,634 | $ | 22 | $ | 15 | 77 | $ | 3,152 | |||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 9,341 | $ | 122,378 | $ | 338,749 | $ | 231,302 | $ | 7,087 | $ | 6,182 | $ | 715,039 | ||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | 42 | $ | — | $ | 709 | $ | — | $ | — | $ | 751 | ||||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | — | $ | 512 | $ | 4,394 | $ | 650 | $ | — | $ | — | $ | 5,556 | ||||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 9,341 | $ | 121,824 | $ | 334,355 | $ | 229,943 | $ | 7,087 | $ | 6,182 | $ | 708,732 | ||||||||||||||||||
(In Thousands) | Three Months Ended June 30, 2022 | Six Months Ended June 30, 2022 | ||||||
Accretable yield, beginning of period | $ | 206 | $ | 307 | ||||
Additions | — | — | ||||||
Accretion of income | (25 | ) | (126 | ) | ||||
Reclassifications from nonaccretable difference due to improvement in cash flows | — | — | ||||||
Other changes, net | — | — | ||||||
Accretable yield, end of period | $ | 181 | $ | 181 | ||||
(In Thousands) | Special | |||||||||||||||||||
As of June 30, 2022 | Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
Agriculture loans | $ | 7,510 | $ | — | $ | 200 | $ | — | $ | 7,710 | ||||||||||
Commercial and PPP loans | 86,141 | 1,785 | 3,053 | — | 90,979 | |||||||||||||||
Commercial real estate loans | 428,458 | 310 | 4,743 | 2,077 | 435,588 | |||||||||||||||
Residential real estate loans | 236,123 | 1,453 | 3,202 | 623 | 241,401 | |||||||||||||||
Consumer loans | 8,689 | — | — | — | 8,689 | |||||||||||||||
Municipal loans | 5,814 | — | — | — | 5,814 | |||||||||||||||
Total | $ | 772,735 | $ | 3,548 | $ | 11,198 | $ | 2,700 | $ | 790,181 | ||||||||||
(In Thousands) | Special | |||||||||||||||||||
As of December 31, 2021 | Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
Agriculture loans | $ | 9,341 | $ | — | $ | — | $ | — | $ | 9,341 | ||||||||||
Commercial and PPP | 117,918 | 3,757 | 703 | — | 122,378 | |||||||||||||||
Commercial real estate loans | 332,156 | 2,077 | 4,516 | — | 338,749 | |||||||||||||||
Residential real estate loans | 228,664 | 1,657 | 981 | — | 231,302 | |||||||||||||||
Consumer loans | 7,087 | — | — | — | 7,087 | |||||||||||||||
Municipal loans | 6,182 | — | — | — | 6,182 | |||||||||||||||
Total | $ | 701,348 | $ | 7,491 | $ | 6,200 | $ | — | $ | 715,039 | ||||||||||
June 30, 2022 | ||||||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Purchased Credit Impaired Loans | Total Loans | Total > 90 Days and Accruing | ||||||||||||||||||||||||
Agriculture loans | $ | 154 | $ | — | $ | — | $ | 154 | $ | 7,556 | $ | — | $ | 7,710 | $ | — | ||||||||||||||||
Commercial and PPP loans | — | 21 | — | 21 | 90,958 | — | 90,979 | — | ||||||||||||||||||||||||
Commercial real estate loans | 460 | 140 | — | 600 | 430,623 | 4,365 | 435,588 | — | ||||||||||||||||||||||||
Residential real estate loans | 1,467 | 210 | 338 | 2,015 | 239,386 | — | 241,401 | — | ||||||||||||||||||||||||
Consumer loans | 15 | 2 | — | 17 | 8,672 | — | 8,689 | — | ||||||||||||||||||||||||
Municipal loans | — | — | — | 5,814 | — | 5,814 | — | |||||||||||||||||||||||||
Total | $ | 2,096 | $ | 373 | $ | 338 | $ | 2,807 | $ | 783,009 | $ | 4,365 | $ | 790,181 | $ | — | ||||||||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past | 60-89 Days Past | 90 or Past | Total Past | Current | Purchased Credit Impaired Loans | Total Loans | Total Days Accruing | ||||||||||||||||||||||||
Agriculture loans | $ | 83 | $ | — | $ | — | $ | 83 | $ | 9,258 | $ | — | $ | 9,341 | $ | — | ||||||||||||||||
Commercial and PPP loans | 66 | — | — | 66 | 121,800 | 512 | 122,378 | — | ||||||||||||||||||||||||
Commercial real estate loans | 245 | — | — | 245 | 334,110 | 4,394 | 338,749 | — | ||||||||||||||||||||||||
Residential real estate loans | 1,427 | 211 | 869 | 2,507 | 228,145 | 650 | 231,302 | 762 | ||||||||||||||||||||||||
Consumer loans | 31 | 2 | — | 33 | 7,054 | — | 7,087 | — | ||||||||||||||||||||||||
Municipal loans | — | — | — | — | 6,182 | — | 6,182 | — | ||||||||||||||||||||||||
Total | $ | 1,852 | $ | 213 | $ | 869 | $ | 2,934 | $ | 706,549 | $ | 5,556 | $ | 715,039 | $ | 762 | ||||||||||||||||
As of June 30, 2022 | ||||||||||||
(In Thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance recorded: | ||||||||||||
Agriculture loans | $ | 200 | $ | 200 | $ | — | ||||||
Commercial loans | 2,451 | 2,471 | — | |||||||||
Commercial real estate loans | 2,501 | 2,501 | — | |||||||||
Residential real estate loans | 3,145 | 3,269 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | — | — | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | — | — | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
Total | ||||||||||||
Agriculture loans | $ | 200 | $ | 200 | $ | — | ||||||
Commercial loans | 2,451 | 2,471 | — | |||||||||
Commercial real estate loans | 2,501 | 2,501 | — | |||||||||
Residential real estate loans | 3,145 | 3,269 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
$ | 8,297 | $ | 8,441 | $ | — | |||||||
As of December 31, 2021 | ||||||||||||
(In Thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance recorded: | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | 42 | 61 | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | 709 | 779 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | — | — | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | — | — | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
— | — | — | ||||||||||
Total | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | 42 | 61 | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | 709 | 779 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
$ | 751 | $ | 840 | $ | — | |||||||
For the Three Months Ended June 30, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
(In Thousands) | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
With no related allowance recorded: | ||||||||||||||||
Agriculture loans | $ | 237 | $ | 3 | $ | — | $ | — | ||||||||
Commercial loans | 4,706 | 66 | — | — | ||||||||||||
Commercial real estate loans | 455 | 4 | — | — | ||||||||||||
Residential real estate loans | 3,143 | 23 | 213 | 4 | ||||||||||||
Consumer loans | — | — | — | — | ||||||||||||
Municipal loans | — | — | — | — | ||||||||||||
8,541 | 96 | 213 | 4 | |||||||||||||
With an allowance recorded: | ||||||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | $ | — | ||||||||
Commercial loans | — | — | — | |||||||||||||
Commercial real estate loans | — | — | — | — | ||||||||||||
Residential real estate loans | — | — | — | — | ||||||||||||
Consumer loans | — | — | — | — | ||||||||||||
Municipal loans | — | — | — | — | ||||||||||||
— | — | — | — | |||||||||||||
Total | $ | 8,541 | $ | 96 | $ | 213 | $ | 4 | ||||||||
For the Six Months Ended June 30, | ||||||||||||||||
2022 | 2021 | |||||||||||||||
(In Thousands) | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
With no related allowance recorded: | ||||||||||||||||
Agriculture loans | $ | 242 | $ | 6 | $ | — | $ | — | ||||||||
Commercial loans | 4,935 | 132 | — | — | ||||||||||||
Commercial real estate loans | 461 | 9 | — | — | ||||||||||||
Residential real estate loans | 3,171 | 48 | 225 | 8 | ||||||||||||
Consumer loans | — | — | — | |||||||||||||
Municipal loans | — | — | — | |||||||||||||
$ | 8,809 | $ | 195 | $ | 225 | $ | 8 | |||||||||
With an allowance recorded: | ||||||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | $ | — | ||||||||
Commercial loans | — | — | — | — | ||||||||||||
Commercial real estate loans | — | — | — | — | ||||||||||||
Residential real estate loans | — | — | — | — | ||||||||||||
Consumer loans | — | — | — | — | ||||||||||||
Municipal loans | — | — | — | — | ||||||||||||
— | — | — | — | |||||||||||||
Total | $ | 8,809 | $ | 195 | $ | 225 | $ | 8 | ||||||||
(In Thousands) | June 30, 2022 | December 31, 2021 | ||||||
Commercial loans | $ | 36 | $ | 39 | ||||
Commercial real estate loans | 137 | 144 | ||||||
Residential real estate loans | 1,321 | 449 | ||||||
Consumer loans | — | 2 | ||||||
Total | $ | 1,494 | $ | 634 | ||||
6. | DEPOSITS |
June 30, 2022 | December 31, 2021 | |||||||||||||||
(In Thousands) | Amount | % | Amount | % | ||||||||||||
Demand, noninterest-bearing | $ | 184,345 | 20.43 | % | $ | 129,243 | 16.75 | % | ||||||||
Demand, interest-bearing | 269,493 | 29.86 | 256,258 | 33.21 | ||||||||||||
Money market and savings | 235,411 | 26.09 | 205,843 | 26.68 | ||||||||||||
Time deposits, $250 and over | 55,507 | 6.15 | 56,266 | 7.29 | ||||||||||||
Time deposits, other | 157,617 | 17.47 | 124,055 | 16.08 | ||||||||||||
$ | 902,373 | 100.0 | % | $ | 771,665 | 100.0 | % | |||||||||
7. | BORROWINGS AND SUBORDINATED DEBENTURES |
(in Thousands) | June 30, 2022 | December 31, 2021 | ||||||
Long-term FHLB advances | $ | — | $ | — | ||||
Subordinated Debt | 40,585 | 20,696 | ||||||
Federal Reserve PPPLF | 1,639 | 19,814 | ||||||
Total | $ | 42,224 | $ | 40,510 | ||||
8. | FAIR VALUE MEASUREMENTS |
Level I: | Quoted prices are available in active markets for identical assets or liabilities as of the reported date. | |||
Level II: | Pricing inputs are other than the quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities includes items for which quoted prices are available but traded less frequently and items that are fair-valued using other financial instruments, the parameters of which can be directly observed. | |||
Level III: | Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
At June 30, 2022 | At December 31, 2021 | |||||||||||||||
(In Thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Financial assets: | ||||||||||||||||
Cash and cash equivalents (Level 1) | $ | 62,996 | $ | 62,996 | $ | 22,590 | $ | 22,590 | ||||||||
Certificates of deposit with other banks (Level 3) | 11,088 | 11,088 | 12,828 | 12,828 | ||||||||||||
Securities held to maturity (Level 2) | 28,816 | 28,290 | — | — | ||||||||||||
Loans (Level 3) | 786,516 | 774,687 | 711,664 | 705,706 | ||||||||||||
Accrued interest receivable (Level 1) | 3,797 | 3,797 | 3,022 | 3,022 | ||||||||||||
Restricted investments in bank stock (Level 1) | 2,567 | 2,567 | 2,685 | 2,685 | ||||||||||||
Cash surrender value of life insurance (Level 1) | 19,012 | 19,012 | 18,787 | 18,787 | ||||||||||||
Financial liabilities: | ||||||||||||||||
Non-maturity deposits (Level 1) | 689,249 | 689,249 | 591,344 | 591,344 | ||||||||||||
Time Deposits (Level 3) | 213,124 | 210,984 | 180,321 | 180,485 | ||||||||||||
Other borrowings (Level 3) | 1,639 | 1,639 | 19,814 | 19,819 | ||||||||||||
Subordinated Notes (Level 3) | 40,585 | 38,026 | 20,696 | 20,696 | ||||||||||||
Accrued interest payable (Level 1) | 325 | 325 | 103 | 103 |
June 30, 2022 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
Small Business Administration loan pools | $ | — | $ | 693 | $ | — | $ | 693 | ||||||||
Obligations of state and political subdivisions | — | 40,993 | — | 40,993 | ||||||||||||
Mortgage backed securities | — | 44,070 | — | 44,070 | ||||||||||||
Total | $ | — | $ | 85,756 | $ | — | $ | 85,756 | ||||||||
December 31, 2021 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
Small Business Administration loan pools | $ | — | $ | 1,084 | $ | — | $ | 1,084 | ||||||||
Obligations of state and political subdivisions | — | 48,482 | — | 48,482 | ||||||||||||
Mortgage backed securities | — | 54,217 | — | 54,217 | ||||||||||||
Total | $ | — | $ | 103,783 | $ | — | $ | 103,783 | ||||||||
June 30, 2022 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Impaired loans | — | $ | — | $ | 8,297 | $ | 8,297 | |||||||||
December 31, 2021 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Impaired loans | $ | — | $ | — | $ | 751 | $ | 751 | ||||||||
Loans Held for Sale | $ | — | $ | — | $ | 3,860 | $ | 3,860 |
June 30, 2022 | ||||||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||||||
Impaired loans | $ | 8,297 | Appraisal of collateral | (1) | | Liquidation expenses | 10 | % |
December 31, 2021 | ||||||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||||||
Impaired loans | $ | 751 | Appraisal of collateral | (1) | | Liquidation expenses | 10 | % | ||||||||
Loans Held for Sale | $ | 3,860 | Appraisal of collateral | (1) | | Liquidation collateral | | 15 | % |
(1) | Fair value is generally determined through independent appraisals of the underlying collateral, which include various Level III inputs that are not identifiable. |
9 . | STOCK-BASED COMPENSATION |
Number of Stock Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term in Years | Aggregate Intrinsic Value (in ‘000s) | |||||||||||||
Outstanding, December 31, 2021 | 421,500 | $ | 10.46 | 7.9 | $ | 780 | ||||||||||
Granted | — | |||||||||||||||
Expired/terminated | (5,600 | ) | 12.00 | 8.3 | ||||||||||||
Exercised | (12,000 | ) | 10.00 | — | ||||||||||||
Outstanding, June 30, 2022 | 403,900 | $ | 10.86 | 7.4 | $ | — | ||||||||||
Exercisable at period end | 195,700 | $ | 10.08 | 7.1 | $ | — | ||||||||||
10. | REGULATORY CAPITAL REQUIREMENTS |
June 30, 2022 | December 31, 2021 | |||||||||||||||
(In Thousands) | Amount | Ratio | Amount | Ratio | ||||||||||||
Total capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 101,598 | 12.42 | % | $ | 81,355 | 11.50 | % | ||||||||
For capital adequacy purposes | 65,422 | 8.00 | 56,578 | 8.00 | ||||||||||||
To be well capitalized | 81,777 | 10.00 | 70,722 | 10.00 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 97,654 | 11.94 | % | $ | 77,904 | 11.02 | % | ||||||||
For capital adequacy purposes | 49,066 | 6.00 | 42,433 | 6.00 | ||||||||||||
To be well capitalized | 65,422 | 8.00 | 56,578 | 8.00 | ||||||||||||
Common equity | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 97,654 | 11.94 | % | $ | 77,904 | 11.02 | % | ||||||||
For capital adequacy purposes | 36,800 | 4.50 | 31,825 | 4.50 | ||||||||||||
To be well capitalized | 53,155 | 6.50 | 45,969 | 6.50 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to average assets) | ||||||||||||||||
Actual | $ | 97,654 | 10.10 | % | $ | 77,904 | 8.85 | % | ||||||||
For capital adequacy purposes | 38,657 | 4.00 | 35,230 | 4.00 | ||||||||||||
To be well capitalized | 48,321 | 5.00 | 44,038 | 5.00 |
11. | FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK |
(In Thousands) | June 30, 2022 | December 31, 2021 | ||||||
Unfunded commitments under lines of credit: | ||||||||
Home equity loans | $ | 36,193 | $ | 17,774 | ||||
Commercial real estate, construction, and land development | 29,012 | 20,609 | ||||||
Commercial and industrial | 115,107 | 100,440 | ||||||
Other | 8,797 | 6,244 | ||||||
Total | $ | 189,109 | $ | 145,067 | ||||
1 2 . | EARNINGS PER SHARE |
(In Thousands, except share and per share data) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
Net income | $ | 1,606 | $ | 1,173 | $ | 3,130 | $ | 2,298 | ||||||||
Basic weighted average common shares outstanding | 9,836,984 | 5,691,686 | 9,831,739 | 5,691,686 | ||||||||||||
Net effect of dilutive stock options and warrants | 76,493 | — | 152,003 | — | ||||||||||||
Diluted weighted average common shares outstanding | 9,913,477 | 5,691,686 | 9,983,742 | 5,691,686 | ||||||||||||
Net income per common share: | ||||||||||||||||
Basic | $ | 0.16 | $ | 0.21 | $ | 0.32 | $ | 0.40 | ||||||||
Diluted | $ | 0.16 | $ | 0.21 | $ | 0.31 | $ | 0.40 |
Share-based compensation awards | 195,700 | |||
Warrants | 1,537,484 | |||
Total dilutive securities | 1,733,184 | |||
13. | SUBSEQUENT EVENT |
Cranberry Township, Pennsylvania |
March 31, 2022 |
/s/ HACKER, JOHNSON & SMITH PA |
We have served as the Company’s auditor since 2021. |
Tampa, Florida |
May 7, 2021 |
PCAOB ID: 400 |
(In Thousands, except share and per share data) | December 31, 2021 | December 31, 2020 | ||||||
ASSETS | ||||||||
Noninterest-bearing cash equivalents | $ | 8,620 | $ | 5,709 | ||||
Interest-bearing deposits with other institutions | 13,970 | 27,453 | ||||||
Cash and cash equivalents | 22,590 | 33,162 | ||||||
Certificates of deposit with other banks | 12,828 | 17,051 | ||||||
Securities available for sale, at fair value | 103,783 | 125,447 | ||||||
Loans held for sale | 3,860 | 1,015 | ||||||
Loans receivable, net of allowance for loan losses of $3,152 at December 31, 2021, and $2,789 at December 31, 2020 | 711,664 | 233,795 | ||||||
Investments in restricted bank stock | 2,685 | 2,268 | ||||||
Premises and equipment, net | 5,289 | 3,428 | ||||||
Right-of-Use | 4,680 | 370 | ||||||
Bank-owned life insurance | 18,787 | 8,941 | ||||||
Goodwill and other intangible assets | 37,152 | 2,509 | ||||||
Deferred tax asset | 4,038 | — | ||||||
Accrued interest receivable and other assets | 5,407 | 1,558 | ||||||
TOTAL ASSETS | $ | 932,763 | $ | 429,544 | ||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Demand, noninterest bearing | $ | 129,243 | $ | 66,573 | ||||
Interest bearing | 642,422 | 308,551 | ||||||
Total deposits | 771,665 | 375,124 | ||||||
Other Borrowings | 19,814 | 1,120 | ||||||
Subordinated Debt | 20,696 | — | ||||||
Operating Lease Liabilities | 4,680 | 370 | ||||||
Deferred tax liability | — | 22 | ||||||
Accrued interest payable and other liabilities | 6,285 | 2,234 | ||||||
TOTAL LIABILITIES | 823,140 | 378,870 | ||||||
COMMITMENTS AND CONTINGENT LIABILITIES (Notes 1, 8, and 18) | ||||||||
SHAREHOLDERS’ EQUITY | ||||||||
Preferred stock (At December 31, 2021: no par value; 5,000,000 shares authorized; no shares issued and outstanding. At December 31, 2020: no shares authorized) | — | — | ||||||
Common stock (At December 31, 2021: $0.01 par value; 25,000,000 shares authorized; 9,826,435 shares issued and outstanding. At December 31, 2020: $0.01 par value; 14,612,800 shares authorized; 5,715,950 shares issued and 5,691,686 shares outstanding) | 99 | 57 | ||||||
Surplus | 82,910 | 21,604 | ||||||
Retained earnings | 24,836 | 26,009 | ||||||
Accumulated other comprehensive income | 1,778 | 3,192 | ||||||
Treasury stock (0 and 24,265 shares at December 31, 2021 and December 31, 2020, respectively | — | (188 | ) | |||||
TOTAL SHAREHOLDERS’ EQUITY | 109,623 | 50,674 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 932,763 | $ | 429,544 | ||||
(In Thousands, except share and per share data) | Year Ended December 31, | |||||||
2021 | 2020 | |||||||
INTEREST AND DIVIDEND INCOME | ||||||||
Loans receivable, including fees | $ | 15,924 | $ | 11,494 | ||||
Investment securities and certificates of deposit: | ||||||||
Taxable | 873 | $ | 1,409 | |||||
Exempt from federal income tax | 1,252 | $ | 1,221 | |||||
Other | 447 | 167 | ||||||
Total interest and dividend income | 18,496 | 14,291 | ||||||
INTEREST EXPENSE | ||||||||
Deposits | 2,091 | 2,658 | ||||||
Other Borrowings | 50 | 59 | ||||||
Subordinated Debt | 249 | — | ||||||
Total interest expense | 2,390 | 2,717 | ||||||
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES | 16,106 | 11,574 | ||||||
Provision for loan losses | 648 | 184 | ||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 15,458 | 11,390 | ||||||
NONINTEREST INCOME | ||||||||
Service charges on deposit accounts | 733 | 743 | ||||||
Bank-owned life insurance | 253 | 186 | ||||||
Net realized gains on the sales of debt securities, available for sale | 74 | 110 | ||||||
Gain on sale of secondary market mortgage loans | 316 | 358 | ||||||
Other | 763 | 357 | ||||||
Total noninterest income | 2,139 | 1,754 | ||||||
NONINTEREST EXPENSE | ||||||||
Salaries and employee benefits | 6,999 | 4,544 | ||||||
Occupancy | 913 | 447 | ||||||
Equipment and data processing | 1,340 | 1,188 | ||||||
Professional fees | 685 | 538 | ||||||
FDIC insurance | 231 | 73 | ||||||
Bank Shares Tax | 434 | 294 | ||||||
Merger Related Expenses | 4,584 | — | ||||||
Other | 2,311 | 1,222 | ||||||
Total noninterest expense | 17,497 | 8,306 | ||||||
Income before income tax (benefit) expense | 100 | 4,838 | ||||||
Income tax (benefit) expense | (189 | ) | 645 | |||||
NET INCOME | $ | 289 | $ | 4,193 | ||||
EARNINGS PER SHARE, BASIC | $ | 0.04 | $ | 0.74 | ||||
EARNINGS PER SHARE, DILUTED | $ | 0.04 | $ | 0.74 | ||||
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING, | ||||||||
BASIC | 6,879,658 | 5,691,686 | ||||||
DILUTED | 7,250,463 | 5,691,686 |
Year Ended December 31, | ||||||||
(In Thousands) | 2021 | 2020 | ||||||
Net income | $ | 289 | $ | 4,193 | ||||
Components of other comprehensive income (loss): | ||||||||
Unrealized holding gain (loss) on available-for-sale | (1,716 | ) | 2,904 | |||||
Tax effect | 360 | (609 | ) | |||||
Net of tax amount | (1,356 | ) | 2,295 | |||||
Reclassification adjustment for debt securities gains realized in net income | (74 | ) | (110 | ) | ||||
Tax effect | 16 | 23 | ||||||
Net of tax amount | (58 | ) | (87 | ) | ||||
Total other comprehensive income (loss) | (1,414 | ) | 2,208 | |||||
Total comprehensive income (loss) | $ | (1,125 | ) | $ | 6,401 | |||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total | |||||||||||||||||||||||||
Balance, December 31, 2020 | * | 5,715,950 | $ | 57 | $ | 21,604 | $ | 26,009 | $ | 3,192 | $ | (188 | ) | $ | 50,674 | |||||||||||||||||
Net income | — | — | — | 289 | — | — | 289 | |||||||||||||||||||||||||
Dividends declared ($0.205 per share) | — | — | — | (1,462 | ) | — | — | (1,462 | ) | |||||||||||||||||||||||
Impact of merger with GNB Financial Services, Inc. | 4,098,485 | 41 | 61,167 | — | — | 188 | 61,396 | |||||||||||||||||||||||||
Exercise of stock options | 12,000 | 1 | 119 | — | — | — | 120 | |||||||||||||||||||||||||
Stock option expense | — | — | 20 | — | — | — | 20 | |||||||||||||||||||||||||
Other comprehensive loss | — | — | — | — | (1,414 | ) | — | (1,414 | ) | |||||||||||||||||||||||
Balance, December 31, 2021 | 9,826,435 | $ | 99 | $ | 82,910 | $ | 24,836 | $ | 1,778 | $ | — | $ | 109,623 | |||||||||||||||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Surplus | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Total | |||||||||||||||||||||||||
Balance, December 31, 2019 | * | 5,715,950 | $ | 57 | $ | 21,604 | $ | 23,249 | $ | 984 | $ | (188 | ) | $ | 45,706 | |||||||||||||||||
Net income | — | — | — | 4,193 | — | — | 4,193 | |||||||||||||||||||||||||
Dividends declared ($0.25 per share) | — | — | — | (1,433 | ) | — | — | (1,433 | ) | |||||||||||||||||||||||
Other comprehensive income | — | — | — | — | 2,208 | — | 2,208 | |||||||||||||||||||||||||
Balance, December 31, 2020 | 5,715,950 | $ | 57 | $ | 21,604 | $ | 26,009 | $ | 3,192 | $ | (188 | ) | $ | 50,674 | ||||||||||||||||||
* | Common Stock Shares, Common Stock Amount, Surplus, and Dividends per share amount have been retrospectively adjusted to reflect the effect of the recapitalization due to the Merger, which has been accounted for as a reverse acquisition. |
For the Twelve Months Ended December 31, | ||||||||
(In Thousands) | 2021 | 2020 | ||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 289 | $ | 4,193 | ||||
Adjustments to reconcile net income to net cash used for operating activities: | ||||||||
Provision for loan losses | 648 | 184 | ||||||
Depreciation | 355 | 244 | ||||||
Amortization of intangible assets | 125 | 65 | ||||||
Amortization of premiums and discounts | 1,379 | 954 | ||||||
Origination of loans to be sold | (12,079 | ) | (31,441 | ) | ||||
Proceeds from loan sales | 13,410 | 30,784 | ||||||
Gain on sale of loans | (316 | ) | (358 | ) | ||||
Share-based and deferred compensation | 292 | — | ||||||
Capitalized mortgage servicing rights | (169 | ) | (275 | ) | ||||
Bank-owned life insurance income | (253 | ) | (186 | ) | ||||
Gain on sale of debt securities, available for sale | (74 | ) | (110 | ) | ||||
Change in accrued interest receivable and other assets | (165 | ) | (544 | ) | ||||
Change in accrued interest payable and other liabilities | 1,332 | (382 | ) | |||||
Net cash provided by operating activities | 4,774 | 3,128 | ||||||
INVESTING ACTIVITIES | ||||||||
Investment securities available for sale: | ||||||||
Proceeds from sales | 11,371 | 5,706 | ||||||
Proceeds from calls and maturities | 2,900 | 12,250 | ||||||
Proceeds from principal repayments | 21,592 | 14,593 | ||||||
Purchases | (14,192 | ) | (71,130 | ) | ||||
Purchase of certificates of deposit with other banks | (249 | ) | (996 | ) | ||||
Proceeds from redemptions of certificates of deposit with other banks | 4,472 | 2,739 | ||||||
Purchase of restricted investment in bank stocks | (536 | ) | (1,129 | ) | ||||
Redemption of restricted investment in bank stocks | 1,122 | 153 | ||||||
(Increase) decrease in loans, net | (66,472 | ) | 1,104 | |||||
Purchase of bank-owned life insurance | (5,000 | ) | (2,000 | ) | ||||
Proceeds from death benefit under bank-owned life insurance | 191 | — | ||||||
Proceeds from disposal of premises and equipment | 131 | — | ||||||
Purchase of premises and equipment | (260 | ) | (109 | ) | ||||
Net cash acquired through merger and acquisition | 39,885 | — | ||||||
Net cash used for investing activities | (5,045 | ) | (38,819 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Increase in deposits, net | 5,381 | 44,217 | ||||||
Repayments of long-term borrowings | (14,340 | ) | (1,639 | ) | ||||
Issuance of shares from exercise of stock options | 120 | — | ||||||
Dividends paid | (1,462 | ) | (1,433 | ) | ||||
Net cash (used in) provided by financing activities | (10,301 | ) | 41,145 | |||||
(Decrease) increase in cash and cash equivalents | (10,572 | ) | 5,454 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 33,162 | 27,708 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 22,590 | $ | 33,162 | ||||
For the Twelve Months Ended December 31, | ||||||||
2021 | 2020 | |||||||
SUPPLEMENTAL CASH FLOW DISCLOSURES | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 2,520 | $ | 2,831 | ||||
Income taxes | $ | 560 | $ | 745 | �� | |||
MERGER AND ACQUISITION CASH FLOW DISCLOSURES | ||||||||
Non-cash assets acquired: | ||||||||
Securities available for sale | 3,111 | — | ||||||
Loans | 415,905 | — | ||||||
Investments in restricted bank stock | 1,039 | — | ||||||
Premises and equipment | 2,087 | — | ||||||
Right-of-Use | 4,544 | — | ||||||
Bank-owned life insurance | 4,784 | — | ||||||
Goodwill | 33,508 | — | ||||||
Intangible assets | 1,246 | — | ||||||
Deferred tax assets | 3,675 | — | ||||||
Accrued interest receivable and other assets | 3,295 | — | ||||||
Liabilities assumed: | — | |||||||
Deposits | 391,160 | — | ||||||
Other borrowings | 33,034 | — | ||||||
Subordinated debt | 20,740 | — | ||||||
Operating lease liabilities | 4,544 | — | ||||||
Accrued interest payable and other liabilities | 2,026 | — | ||||||
Net non-cash assets acquired | 61,396 | — | ||||||
Cash and cash equivalents acquired | $ | 49,962 | $ | — | ||||
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
• | the relative voting interests of GNB shareholders and LINK shareholders in the resulting company after the merger was completed; |
• | the composition of the board of directors of the Company after the merger was completed; |
• | the composition of executive and senior management of the resulting company after the merger was completed; |
• | the terms of the exchange of equity securities in the merger; and |
• | the relative size of GNB and LINK at the time of the merger. |
2. | MERGER |
(Dollars in thousands except per share amounts) | ||||
Total GNBF common shares outstanding | 779,000 | |||
GNBF shares outstanding exchanged for LINKBANCORP, Inc. common stock | 663,240 | |||
GNBF shares outstanding exchanged for cash | 115,760 | |||
Exchange Ratio | 7.3064 | |||
LINKBANCORP, Inc. shares to be issued to GNBF shareholders | 4,845,897 | |||
LINKBANCORP, Inc. Shares currently outstanding | 4,968,550 | |||
Total LINKBANCORP, Inc. shares to be outstanding | 9,814,447 | |||
GNBF pro forma common share % ownership | 49.38 | % | ||
LINKBANCORP, Inc. pro forma common share % ownership | 50.62 | % | ||
Reverse Acquisition Hypothetical Purchase Price Consideration | ||||
GNBF shares outstanding exchanged for LINKBANCORP, Inc. common stock | 663,240 | |||
Ownership % to be owned by current GNBF shareholders | 49.38 | % | ||
Hypothetical GNBF shares outstanding based on GNBF % ownership | 1,343,267 | |||
Ownership % by legacy LINKBANCORP, Inc. shareholders | 50.62 | % | ||
Hypothetical GNBF shares to be issued as consideration | 680,027 | |||
Fair value of GNBF shares (LINKBANCORP, Inc. fair value per share of $12.90 as of 9/17/2021 multiplied by the exchange rate) | $ | 94.25 | ||
Purchase price assigned to hypothetical GNBF shares issued to LINKBANCORP, Inc. shareholders | $ | 64,094 | ||
LINKBANCORP, Inc. options and warrants | 1,962,484 | |||
Fair value per options and warrants | $ | 3.76 | ||
Purchase price assigned to LINKBANCORP, Inc. options and warrants | 7,379 | |||
Total purchase price consideration | $ | 71,473 | ||
Pro Forma Purchase Price Allocation Between Stock & Cash: | ||||
Cash consideration | $ | 10,077 | ||
Common Stock | 61,396 | |||
Total Purchase Price For Accounting Purposes | $ | 71,473 |
Total Consideration in the Merger | $ | 71,473 | ||||||
Calculated Fair Value of Assets Acquired | ||||||||
Cash and cash equivalents | $ | 49,962 | ||||||
Securities available for sale | 3,111 | |||||||
Loans | 415,905 | |||||||
Premises and equipment | 2,087 | |||||||
Right-of-use | 4,544 | |||||||
Intangible assets | 1,246 | |||||||
Investment in bank owned life insurance | 4,784 | |||||||
Deferred taxes | 3,675 | |||||||
Other assets | 4,394 | |||||||
Total Assets Acquired | 489,708 | |||||||
Calculated Fair Value of Liabilities Assumed | ||||||||
Deposits | 391,160 | |||||||
Long term borrowings | 33,034 | |||||||
Subordinated debt | 20,740 | |||||||
Operating lease liabilities | 4,544 | |||||||
Other liabilities | 2,265 | |||||||
Total Liabilities Assumed | 451,743 | |||||||
Net Assets Acquired | 37,965 | |||||||
Goodwill From the Merger | $ | 33,508 | ||||||
Total Consideration in the Merger | $ | 71,473 | ||||||
LINKBANCORP, Inc. stockholders’ equity | $ | 43,124 | ||||||
LINKBANCORP, Inc. goodwill and intangibles | (1,353 | ) | ||||||
Fair Value Adjustments: | ||||||||
Loans | ||||||||
Interest rate | (1,521 | ) | ||||||
General credit | (6,346 | ) | ||||||
Credit adjustment for loans acquired with deteriorated credit quality | (1,243 | ) | ||||||
Remove existing deferred loan fees, net at acquisition | 1,192 | |||||||
Remove the allowance for loan losses present at acquisition | 4,953 | |||||||
Intangible assets | 1,146 | |||||||
Other assets | (991 | ) | ||||||
Time deposits | (231 | ) | ||||||
Subordinated debt | (765 | ) | ||||||
37,965 | ||||||||
Goodwill From the Merger | $ | 33,508 | ||||||
Unpaid principal balance at merger | $ | 425,015 | ||
Interest rate fair value adjustment on pools of homogeneous loans | (1,520 | ) | ||
Credit fair value adjustment on pools of homogeneous loans | (6,347 | ) | ||
Credit fair value adjustment on purchased credit impaired loans | (1,243 | ) | ||
Fair value of acquired loans | $ | 415,905 | ||
Contractual principal and interest at merger | $ | 8,509 | ||
Nonaccretable difference | (2,716 | ) | ||
Expected cash flows at merger | 5,793 | |||
Accretable yield | (409 | ) | ||
Fair value of purchased credit impaired loans | $ | 5,384 | ||
Twelve months ended December 31, | ||||||||
(Dollars in thousands) | 2021 | 2020 | ||||||
Net interest income | $ | 28,075 | $ | 23,392 | ||||
Non-interest income | 2,551 | 2,403 | ||||||
Net income (loss) | 8,159 | 4,387 | ||||||
Basic earnings (loss) per common share | $ | 0.83 | $ | 0.47 | ||||
Diluted earnings (loss) per common share | $ | 0.80 | $ | 0.46 |
3. | INVESTMENT SECURITIES |
December 31, 2021 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Available for Sale: | ||||||||||||||||
Small Business Administration loan pools | $ | 1,099 | $ | — | $ | (15 | ) | $ | 1,084 | |||||||
Obligations of state and political subdivisions | 46,115 | 2,405 | (38 | ) | 48,482 | |||||||||||
Mortgage-backed securities in government-sponsored entities | 54,239 | 382 | (404 | ) | 54,217 | |||||||||||
Total available-for-sale | $ | 101,453 | $ | 2,787 | $ | (457 | ) | $ | 103,783 | |||||||
December 31, 2020 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Available for Sale: | ||||||||||||||||
Small Business Administration loan pools | $ | 7,835 | $ | 198 | $ | (39 | ) | $ | 7,994 | |||||||
Obligations of state and political subdivisions | 49,167 | 2,895 | (3 | ) | 52,059 | |||||||||||
Mortgage-backed securities in government-sponsored entities | 64,406 | 1,068 | (80 | ) | 65,394 | |||||||||||
Total available-for-sale | $ | 121,408 | $ | 4,161 | $ | (122 | ) | $ | 125,447 | |||||||
December 31, 2021 | ||||||||||||||||||||||||
Less Than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||
(In Thousands) | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | ||||||||||||||||||
Available for Sale: | ||||||||||||||||||||||||
Small Business Administration loan pools | $ | — | $ | — | $ | 1,084 | $ | (15 | ) | $ | 1,084 | $ | (15 | ) | ||||||||||
Obligations of state and political subdivisions | 3,189 | (38 | ) | — | — | 3,189 | (38 | ) | ||||||||||||||||
Mortgage-backed securities in government-sponsored entities | 23,420 | (266 | ) | 4,687 | (102 | ) | 28,107 | (368 | ) | |||||||||||||||
Total available-for-sale | $ | 26,609 | $ | (304 | ) | $ | 5,771 | $ | (117 | ) | $ | 32,380 | $ | (421 | ) | |||||||||
December 31, 2020 | ||||||||||||||||||||||||
Less Than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||
(In Thousands) | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | ||||||||||||||||||
Available for Sale: | ||||||||||||||||||||||||
Small Business Administration loan pools | $ | 2,059 | $ | (9 | ) | $ | 1,539 | $ | (30 | ) | $ | 3,598 | $ | (39 | ) | |||||||||
Obligations of state and political subdivisions | 557 | (3 | ) | — | — | 557 | (3 | ) | ||||||||||||||||
Mortgage-backed securities in government-sponsored entities | 12,245 | (80 | ) | — | — | 12,245 | (80 | ) | ||||||||||||||||
Total available-for-sale | $ | 14,861 | $ | (92 | ) | $ | 1,539 | $ | (30 | ) | $ | 16,400 | $ | (122 | ) | |||||||||
December 31, 2021 | ||||||||
(In Thousands) | Amortized Cost | Fair Value | ||||||
Available for Sale: | ||||||||
Due within one year | $ | 1,195 | $ | 1,200 | ||||
Due after one year through five years | 5,442 | 5,593 | ||||||
Due after five years through ten years | 12,006 | 12,400 | ||||||
Due after ten years | 28,571 | 30,373 | ||||||
Mortgage-backed securities and Collateralized Mortgage Obligations | 54,239 | 54,217 | ||||||
$ | 101,453 | $ | 103,783 | |||||
For the Year Ended December 31, | ||||||||
(In Thousands) | 2021 | 2020 | ||||||
Proceeds | $ | 11,371 | $ | 5,706 | ||||
Gross gains | 127 | 221 | ||||||
Gross losses | (53 | ) | (111 | ) | ||||
Net gain | $ | 74 | $ | 110 | ||||
4. | CERTIFICATES OF DEPOSIT WITH OTHER BANKS |
December 31 | ||||||||
(in thousands) | 2021 | 2020 | ||||||
Due in one year or less | $ | 7,205 | $ | 4,472 | ||||
Due after one year through five years | 5,623 | 11,583 | ||||||
Due after five years through ten years | — | 996 | ||||||
$ | 12,828 | $ | 17,051 | |||||
5. | LOANS RECEIVABLE |
(In Thousands) | December 31, 2021 | December 31, 2020 | ||||||
Agriculture loans | $ | 9,341 | $ | 11,246 | ||||
Commercial loans | 98,604 | 21,534 | ||||||
Paycheck Protection Program (“PPP”) loans | 23,774 | — | ||||||
Commercial real estate loans | 338,749 | 27,261 | ||||||
Residential real estate loans | 231,302 | 167,536 | ||||||
Consumer and other loans | 7,087 | 2,514 | ||||||
Municipal loans | 6,182 | 6,749 | ||||||
715,039 | 236,840 | |||||||
Deferred fees | (223 | ) | (256 | ) | ||||
Allowance for loan losses | (3,152 | ) | (2,789 | ) | ||||
Total | $ | 711,664 | $ | 233,795 | ||||
6. | ALLOWANCE FOR LOAN LOSSES |
• | Levels of and trends in delinquencies |
• | Trends in volume and terms |
• | Changes in collateral |
• | Changes in management and lending staff |
• | Economic trends |
• | Concentrations of credit |
• | Changes in lending policies |
• | External factors |
• | Changes in underwriting process |
• | Trends in credit quality ratings |
Agriculture Loans | Commercial and PPP Loans | Commercial Real Estate Loans | Residential Real Estate Loan | Consumer Loans | Municipal Loans | Unallocated Loans | Total | |||||||||||||||||||||||||
For the Year Ended December 31, 2021 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 120 | $ | 290 | $ | 314 | $ | 1,702 | $ | 35 | $ | 18 | $ | 310 | $ | 2,789 | ||||||||||||||||
Charge-offs | — | (24 | ) | (18 | ) | (297 | ) | — | — | — | (339 | ) | ||||||||||||||||||||
Recoveries | — | 22 | — | 32 | — | — | — | 54 | ||||||||||||||||||||||||
Provision | (97 | ) | 294 | 503 | 197 | (13 | ) | (3 | ) | (233 | ) | 648 | ||||||||||||||||||||
Ending balance | $ | 23 | $ | 582 | $ | 799 | $ | 1,634 | $ | 22 | $ | 15 | $ | 77 | $ | 3,152 | ||||||||||||||||
For the Year Ended December 31, 2020 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 152 | $ | 312 | $ | 255 | $ | 1,707 | $ | 43 | $ | 13 | $ | 220 | $ | 2,702 | ||||||||||||||||
Charge-offs | — | — | — | (99 | ) | (12 | ) | — | — | (111 | ) | |||||||||||||||||||||
Recoveries | — | — | — | 7 | 7 | — | — | 14 | ||||||||||||||||||||||||
Provision | (32 | ) | (22 | ) | 59 | 87 | (3 | ) | 5 | 90 | 184 | |||||||||||||||||||||
Ending balance | $ | 120 | $ | 290 | $ | 314 | $ | 1,702 | $ | 35 | $ | 18 | $ | 310 | $ | 2,789 | ||||||||||||||||
Agriculture Loans | Commercial and PPP Loans | Commercial Real Estate Loans | Residential Real Estate Loan | Consumer Loans | Municipal Loans | Unallocated Loans | Total | |||||||||||||||||||||||||
As of December 31, 2021 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 23 | $ | 582 | $ | 799 | $ | 1,634 | $ | 22 | $ | 15 | $ | 77 | $ | 3,152 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 23 | $ | 582 | $ | 799 | $ | 1,634 | $ | 22 | $ | 15 | $ | 77 | $ | 3,152 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 9,341 | $ | 122,378 | $ | 338,749 | $ | 231,302 | $ | 7,087 | $ | 6,182 | $ | 715,039 | ||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | 42 | $ | — | $ | 709 | $ | — | $ | — | $ | 751 | ||||||||||||||||||
Ending balance: loans acquired with deteriorated credit quality | $ | — | $ | 512 | $ | 4,394 | $ | 650 | $ | — | $ | — | $ | 5,556 | ||||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 9,341 | $ | 121,824 | $ | 334,355 | $ | 229,943 | $ | 7,087 | $ | 6,182 | $ | 708,732 | ||||||||||||||||||
Agriculture Loans | Commercial Loans | Commercial Real Estate Loans | Residential Real Estate Loan | Consumer Loans | Municipal Loans | Unallocated Loans | Total | |||||||||||||||||||||||||
As of December 31, 2020 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 120 | $ | 290 | $ | 314 | $ | 1,702 | $ | 35 | $ | 18 | 310 | $ | 2,789 | |||||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 120 | $ | 290 | $ | 314 | $ | 1,702 | $ | 35 | $ | 18 | 310 | $ | 2,789 | |||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 11,246 | $ | 21,534 | $ | 27,261 | $ | 167,536 | $ | 2,514 | $ | 6,749 | $ | 236,840 | ||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | — | $ | 2 | $ | — | $ | 295 | $ | — | $ | — | $ | 297 | ||||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 11,246 | $ | 21,532 | $ | 27,261 | $ | 167,241 | $ | 2,514 | $ | 6,749 | $ | 236,543 | ||||||||||||||||||
(In Thousands) As of December 31, 2021 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Agriculture loans | $ | 9,341 | — | — | — | $ | 9,341 | |||||||||||||
Commercial and PPP loans | $ | 117,918 | 3,757 | 703 | — | $ | 122,378 | |||||||||||||
Commercial real estate loans | $ | 332,156 | 2,077 | 4,516 | — | $ | 338,749 | |||||||||||||
Residential real estate loans | $ | 228,664 | 1,657 | 981 | — | $ | 231,302 | |||||||||||||
Consumer loans | $ | 7,087 | — | — | — | $ | 7,087 | |||||||||||||
Municipal loans | $ | 6,182 | — | — | — | $ | 6,182 | |||||||||||||
Total | $ | 701,348 | $ | 7,491 | $ | 6,200 | $ | — | $ | 715,039 | ||||||||||
(In Thousands) As of December 31, 2020 | Pass | Special Mention | Substandard | Doubtful | Total | |||||||||||||||
Agriculture loans | $ | 11,246 | — | — | — | $ | 11,246 | |||||||||||||
Commercial loans | $ | 21,259 | — | 275 | — | $ | 21,534 | |||||||||||||
Commercial real estate loans | $ | 27,261 | — | — | — | $ | 27,261 | |||||||||||||
Residential real estate loans | $ | 166,968 | — | 568 | — | $ | 167,536 | |||||||||||||
Consumer loans | $ | 2,514 | — | — | — | $ | 2,514 | |||||||||||||
Municipal loans | $ | 6,749 | — | — | — | $ | 6,749 | |||||||||||||
Total | $ | 235,997 | $ | — | $ | 843 | $ | — | $ | 236,840 | ||||||||||
December 31, 2021 | ||||||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Purchased Credit Impaired Loans | Total Loans | Total > 90 Days and Accruing | ||||||||||||||||||||||||
Agriculture loans | $ | 83 | $ | — | $ | — | $ | 83 | $ | 9,258 | $ | — | $ | 9,341 | $ | — | ||||||||||||||||
Commercial and PPP loans | 66 | — | — | 66 | 121,800 | 512 | 122,378 | — | ||||||||||||||||||||||||
Commercial real estate loans | 245 | — | — | 245 | 334,110 | 4,394 | 338,749 | — | ||||||||||||||||||||||||
Residential real estate loans | 1,427 | 211 | 869 | 2,507 | 228,145 | 650 | 231,302 | 762 | ||||||||||||||||||||||||
Consumer loans | 31 | 2 | — | 33 | 7,054 | — | 7,087 | — | ||||||||||||||||||||||||
Municipal loans | — | — | — | — | 6,182 | — | 6,182 | — | ||||||||||||||||||||||||
Total | $ | 1,852 | $ | 213 | $ | 869 | $ | 2,934 | $ | 706,549 | $ | 5,556 | $ | 715,039 | $ | 762 | ||||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Total Loans | Total > 90 Days and Accruing | |||||||||||||||||||||||||
Agriculture loans | $ | 171 | $ | — | $ | — | $ | 171 | $ | 11,075 | $ | 11,246 | $ | — | ||||||||||||||||||
Commercial loans | 66 | — | 6 | 72 | 21,462 | 21,534 | — | |||||||||||||||||||||||||
Commercial real estate loans | 1,297 | — | — | 1,297 | 25,964 | 27,261 | — | |||||||||||||||||||||||||
Residential real estate loans | 1,248 | 831 | 338 | 2,417 | 165,119 | 167,536 | 147 | |||||||||||||||||||||||||
Consumer loans | 69 | 26 | — | 95 | 2,419 | 2,514 | — | |||||||||||||||||||||||||
Municipal loans | — | — | — | — | 6,749 | 6,749 | — | |||||||||||||||||||||||||
Total | $ | 2,851 | $ | 857 | $ | 344 | $ | 4,052 | $ | 232,788 | $ | 236,840 | $ | 147 | ||||||||||||||||||
As of December 31, 2021 | ||||||||||||
(In Thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance recorded: | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | 42 | 61 | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | 709 | 779 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
— | — | — | ||||||||||
With an allowance recorded: | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | — | — | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | — | — | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
— | — | — | ||||||||||
Total | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | 42 | 61 | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | 709 | 779 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
$ | 751 | $ | 840 | $ | — | |||||||
As of December 31, 2020 | ||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||
With no related allowance recorded: | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | 2 | 7 | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | 295 | 332 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | — | — | — |
As of December 31, 2020 | ||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | — | — | — | |||||||||
Consumer loans | — | �� | — | — | ||||||||
Municipal loans | — | — | — | |||||||||
— | — | — | ||||||||||
Total | ||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | ||||||
Commercial loans | 2 | 7 | — | |||||||||
Commercial real estate loans | — | — | — | |||||||||
Residential real estate loans | 295 | 332 | — | |||||||||
Consumer loans | — | — | — | |||||||||
Municipal loans | — | — | — | |||||||||
$ | 297 | $ | 339 | $ | — | |||||||
For the Year Ended December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
(In Thousands) | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
With no related allowance recorded: | ||||||||||||||||
Agriculture loans | $ | — | $ | — | $ | — | $ | — | ||||||||
Commercial loans | — | 3 | 1 | |||||||||||||
Commercial real estate loans | — | — | — | — | ||||||||||||
Residential real estate loans | 759 | 20 | 345 | 11 | ||||||||||||
Consumer loans | — | — | — | — | ||||||||||||
Municipal loans | — | — | — | — | ||||||||||||
$ | 759 | $ | 20 | $ | 348 | $ | 12 | |||||||||
With an allowance recorded: | ||||||||||||||||
Agriculture loans | — | — | — | — | ||||||||||||
Commercial loans | — | — | — | — | ||||||||||||
Commercial real estate loans | — | — | — | — | ||||||||||||
Residential real estate loans | — | — | — | — | ||||||||||||
Consumer loans | — | — | — | — | ||||||||||||
Municipal loans | — | — | — | — | ||||||||||||
$ | — | $ | — | $ | — | $ | — | |||||||||
Total | $ | 759 | $ | 20 | $ | 348 | $ | 12 | ||||||||
(In Thousands) | December 31, 2021 | December 31, 2020 | ||||||
Agriculture loans | $ | — | $ | — | ||||
Commercial loans | 39 | 48 | ||||||
Commercial real estate loans | 144 | — | ||||||
Residential real estate loans | 449 | 421 | ||||||
Consumer loans | 2 | — | ||||||
Municipal loans | — | — | ||||||
Total | $ | 634 | $ | 469 | ||||
7. | PROPERTY, PLANT, AND EQUIPMENT |
December 31, | ||||||||
(In Thousands) | 2021 | 2020 | ||||||
Land | $ | 689 | $ | 821 | ||||
Buildings and improvements | 4,190 | 4,146 | ||||||
Furniture, fixtures, and equipment | 2,939 | 1,576 | ||||||
Leasehold Improvements | 941 | — | ||||||
8,759 | 6,543 | |||||||
Accumulated Depreciation | (3,470 | ) | (3,115 | ) | ||||
Total | $ | 5,289 | $ | 3,428 | ||||
8. | LEASE COMMITMENTS |
2021 | 2020 | |||||||
Weighted-average remaining term (years) | 12.9 | 6.1 | ||||||
Weighted-average discount rate | 4.9 | % | 2.4 | % |
(In Thousands) | Amount | |||
2022 | $ | 403 | ||
2023 | 409 | |||
2024 | 426 | |||
2025 | 434 | |||
2026 and thereafter | 4,424 | |||
Total Undiscounted Cash Flows | $ | 6,096 | ||
Discount on Cash Flows | (1,416 | ) | ||
Total lease liabilities | $ | 4,680 | ||
9. | GOODWILL AND INTANGIBLE ASSETS |
2021 | 2020 | |||||||
Beginning of year | $ | 2,333 | $ | 2,333 | ||||
Acquired Goodwill | 33,509 | — | ||||||
Impairment | — | — | ||||||
End of year | $ | 35,842 | $ | 2,333 | ||||
2021 | 2020 | |||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Gross Carrying Amount | Accumulated Amortization | |||||||||||||
Amortized intangible assets: | ||||||||||||||||
Core deposit intangibles | $ | 1,566 | $ | 589 | $ | 656 | $ | 479 | ||||||||
Trade name intangibles | 348 | 15 | — | — | ||||||||||||
Total | $ | 1,914 | $ | 604 | $ | 656 | $ | 479 | ||||||||
(In Thousands) | ||||
2022 | $ | 263 | ||
2023 | 238 | |||
2024 | 212 | |||
2025 | 185 | |||
2026 | 166 |
10. | DEPOSITS |
December 31, 2021 | December 31, 2020 | |||||||||||||||
(In Thousands) | Amount | % | Amount | % | ||||||||||||
Demand, noninterest-bearing | $ | 129,243 | 16.75 | % | $ | 66,573 | 17.75 | % | ||||||||
Demand, interest-bearing | 256,258 | 33.21 | 158,708 | 42.31 | ||||||||||||
Money market and savings | 205,843 | 26.67 | 69,188 | 18.44 | ||||||||||||
Time deposits, $250 and over | 56,266 | 7.29 | 14,253 | 3.80 | ||||||||||||
Time deposits, other | 124,055 | 16.08 | 66,402 | 17.70 | ||||||||||||
$ | 771,665 | 100.0 | % | $ | 375,124 | 100.0 | % | |||||||||
(In Thousands) | December 31, 2021 | |||
One year or less | $ | 118,629 | ||
More than one year to two years | 36,575 | |||
More than two years to three years | 10,754 | |||
More than three years to four years | 9,026 | |||
More than four years to five years | 4,888 | |||
More than five years | 449 | |||
Total | $ | 180,321 | ||
11. | BORROWINGS AND SUBORDINATED DEBENTURES |
(in Thousands) | December 31, 2021 | December 31, 2020 | ||||||
Long-term FHLB advances | $ | — | $ | 1,120 | ||||
Subordinated Debt | 20,696 | — | ||||||
Federal Reserve PPPLF | 19,814 | — | ||||||
Total Long-term borrowings | $ | 40,510 | $ | 1,120 | ||||
12. | EMPLOYEE BENEFITS |
13. | INCOME TAXES |
For the Twelve Months Ended | ||||||||
(In Thousands) | 2021 | 2020 | ||||||
Current tax (benefit) expense | $ | (265 | ) | $ | 663 | |||
Deferred tax expense (benefit) | 76 | (18 | ) | |||||
Total | $ | (189 | ) | $ | 645 | |||
(In Thousands) | December 31, 2021 | December 31, 2020 | ||||||
Deferred tax assets: | ||||||||
Allowance for loan losses | $ | 706 | $ | 571 | ||||
Deferred compensation | 295 | 266 | ||||||
Net fair value adjustment on acquired net assets | 1,700 | 59 | ||||||
Net operating loss carryforwards | 2,263 | 67 | ||||||
Other | 8 | 23 | ||||||
Total deferred tax assets | 4,972 | 986 | ||||||
Deferred tax liabilities: | ||||||||
Premises and equipment | $ | (350 | ) | $ | (95 | ) | ||
Net unrealized gain on debt securities | (491 | ) | (847 | ) | ||||
Mortgage servicing rights | (93 | ) | (58 | ) | ||||
Deferred loan fees | 0 | (8 | ) | |||||
Total deferred tax liabilities | (934 | ) | (1,008 | ) | ||||
Net deferred tax asset (liability) | $ | 4,038 | $ | (22 | ) | |||
For the Year Ended December 31, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
(In Thousands) | Amount | % of Pretax Income | Amount | % of Pretax Income | ||||||||||||
Provision at statutory rate | $ | 21 | 21.0 | % | $ | 1,016 | 21.0 | % | ||||||||
Tax-exempt income on debt securities | (291 | ) | (291.3 | ) | (299 | ) | (6.2 | ) | ||||||||
Bank-owned life insurance | (53 | ) | (53.0 | ) | (39 | ) | (0.8 | ) | ||||||||
Non-deductible merger expenses | 149 | (149.2 | ) | — | — | |||||||||||
Other | (15 | ) | (14.6 | ) | (33 | ) | (0.7 | ) | ||||||||
Actual tax expense and effective rate | $ | (189 | ) | (188.6 | )% | $ | 645 | 13.3 | % | |||||||
14. | FAIR VALUE MEASUREMENTS |
Level I: | Quoted prices are available in active markets for identical assets or liabilities as of the reported date. | |||
Level II: | Pricing inputs are other than the quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities includes items for which quoted prices are available but traded less frequently and items that are fair-valued using other financial instruments, the parameters of which can be directly observed. | |||
Level III: | Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
At December 31, 2021 | At December 31, 2020 | |||||||||||||||
(In Thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Financial assets: | ||||||||||||||||
Cash and cash equivalents (Level 1) | $ | 22,590 | $ | 22,590 | $ | 33,162 | $ | 33,162 | ||||||||
Certificates of deposit with other banks (Level 3) | 12,828 | 12,828 | 17,051 | 17,051 | ||||||||||||
Loans (Level 3) | 711,664 | 705,706 | 233,795 | 236,030 | ||||||||||||
Accrued interest receivable (Level 1) | 3,022 | 3,022 | 1,675 | 1,675 | ||||||||||||
Restricted investments in bank stock (Level 1) | 2,685 | 2,685 | 2,268 | 2,268 | ||||||||||||
Cash surrender value of life insurance (Level 1) | 18,787 | 18,787 | 8,941 | 8,941 | ||||||||||||
Financial liabilities: | ||||||||||||||||
Non-maturity deposits (Level 1) | 591,344 | 591,344 | 294,469 | 294,469 | ||||||||||||
Time Deposits (Level 3) | 180,321 | 180,485 | 80,655 | 81,164 | ||||||||||||
Long-term borrowings (Level 3) | 19,814 | 19,819 | 1,120 | 1,116 | ||||||||||||
Subordinated Notes (Level 3) | 20,696 | 20,696 | — | — | ||||||||||||
Accrued interest payable (Level 1) | 103 | 103 | 233 | 233 |
December 31, 2021 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
Small Business Administration loan pools | — | 1,084 | — | 1,084 | ||||||||||||
Obligations of state and political subdivisions | — | 48,482 | — | 48,482 | ||||||||||||
Mortgage backed securities | — | 54,217 | — | 54,217 | ||||||||||||
Total | $ | — | $ | 103,783 | $ | — | $ | 103,783 | ||||||||
December 31, 2020 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
Small Business Administration loan pools | $ | — | $ | 7,994 | $ | — | $ | 7,994 | ||||||||
Obligations of state and political subdivisions | — | 52,059 | — | 52,059 | ||||||||||||
Mortgage backed securities | — | 65,394 | — | 65,394 | ||||||||||||
Total | $ | — | $ | 125,447 | $ | — | $ | 125,447 | ||||||||
December 31, 2021 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Impaired loans | $ | — | $ | — | $ | 751 | $ | 751 | ||||||||
Loans Held for Sale | $ | — | $ | — | $ | 3,860 | $ | 3,860 |
December 31, 2020 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Loans Held for Sale | $ | — | $ | — | $ | 1,015 | $ | 1,015 |
December 31, 2021 | ||||||||||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||||||||||
Impaired loans | $ | 751 | | Appraisal of collateral | | (1 | ) | | Liquidation expenses | 10 | % | |||||||||
Loans Held for Sale | $ | 3,860 | | Appraisal of collateral | | (1 | ) | | Liquidation of collateral | | 15 | % | ||||||||
December 31, 2020 | ||||||||||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||||||||||
Loans Held for Sale | $ | 1,015 | | Appraisal of collateral | | (1 | ) | | Liquidation of collateral | | 10 | % |
(1) | Fair value is generally determined through independent appraisals of the underlying collateral, which include various Level III inputs that are not identifiable. |
15. | RELATED PARTY TRANSACTIONS |
2021 | ||||
Beginning balance | $ | 325 | ||
New loans | 1,305 | |||
Effect of changes in composition of related parties | 4,774 | |||
Net repayments in existing accounts | (28 | ) | ||
Ending balance | $ | 6,376 | ||
16. | STOCK-BASED COMPENSATION |
Number of Stock Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term in Years | Aggregate Intrinsic Value (in ‘000s) | |||||||||||||
Outstanding, December 31, 2020 | — | $ | — | — | $ | — | ||||||||||
Assumed in business combination | 406,000 | 10.19 | 7.9 | |||||||||||||
Granted | 35,500 | 12.26 | 7.9 | |||||||||||||
Expired/terminated | (8,000 | ) | 12.00 | — | ||||||||||||
Exercised | (12,000 | ) | 10.00 | — | ||||||||||||
Outstanding, December 31, 2021 | 421,500 | $ | 10.46 | 7.9 | $ | 780 | ||||||||||
Exercisable at period end | 145,200 | $ | 10.04 | 7.5 | $ | 315 | ||||||||||
December 31, | ||||||||
2021 | 2020 | |||||||
Weighted average fair value of options granted | $ | 1.13 | $ | 0.25 | ||||
Dividend yield | 0.00 | % | 0.00 | % | ||||
Expected volatility | 4.36 | % | 4.36 | % | ||||
Risk-free interest rate | 0.08 | % | 0.62 | % | ||||
Expected life (in years) | 7.0 | 6.0 | ||||||
Assumed forfeiture rate | 8.00 | % | 8.00 | % |
December 31, | ||||||||
2021 | 2020 | |||||||
Stock-based compensation expense recognized | $ | 25 | $ | — | ||||
Number of unvested stock options | 276,300 | — | ||||||
Fair value of unvested stock options | $ | 210 | $ | — | ||||
Amount remaining to be recognized as expense | $ | 218 | $ | — |
17. | REGULATORY CAPITAL REQUIREMENTS |
December 31, 2021 | December 31, 2020 | |||||||||||||||
(In Thousands) | Amount | Ratio | Amount | Ratio | ||||||||||||
Total capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 81,355 | 11.50 | % | $ | 36,484 | 14.33 | % | ||||||||
For capital adequacy purposes | 56,578 | 8.00 | 20,367 | 8.00 | ||||||||||||
To be well capitalized | 70,722 | 10.00 | 24,459 | 10.00 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 77,904 | 11.02 | % | $ | 33,666 | 13.22 | % | ||||||||
For capital adequacy purposes | 42,433 | 6.00 | 15,275 | 6.00 | ||||||||||||
To be well capitalized | 56,578 | 8.00 | 20,367 | 8.00 | ||||||||||||
Common equity | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 77,904 | 11.02 | % | $ | 33,666 | 13.22 | % | ||||||||
For capital adequacy purposes | 31,825 | 4.50 | 11,456 | 4.50 | ||||||||||||
To be well capitalized | 45,969 | 6.50 | 16,548 | 6.50 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to average assets) | ||||||||||||||||
Actual | $ | 77,904 | 8.85 | % | $ | 33,666 | 7.90 | % | ||||||||
For capital adequacy purposes | 35,230 | 4.00 | 17,054 | 4.00 | ||||||||||||
To be well capitalized | 44,038 | 5.00 | 21,317 | 5.00 |
18. | FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK |
(In Thousands) | December 31, 2021 | December 31, 2020 | ||||||
Unfunded commitments under lines of credit: | ||||||||
Home equity loans | $ | 17,774 | $ | 6,815 | ||||
Commercial real estate, construction, and land development | 20,609 | 3,801 | ||||||
Commercial and industrial | 100,440 | 35,517 | ||||||
Other | 6,244 | 1,081 | ||||||
Total | $ | 145,067 | $ | 47,214 | ||||
19. | EARNINGS PER SHARE |
Year Ended December 31, | ||||||||
(In Thousands, except share and per share data) | 2021 | 2020 | ||||||
Net income | $ | 289 | $ | 4,193 | ||||
Basic weighted average common shares outstanding | 6,879,658 | 5,691,686 | ||||||
Net effect of dilutive stock options and warrants | 370,805 | — | ||||||
Diluted weighted average common shares outstanding | 7,250,463 | 5,691,686 | ||||||
Net income per common share: | ||||||||
Basic | $ | 0.04 | $ | 0.74 | ||||
Diluted | $ | 0.04 | $ | 0.74 |
Warrants | $ | 1,537,484 | ||
Share-based compensation awards | 161,100 | |||
Total dilutive securities | $ | 1,698,584 | ||
20. | CONCENTRATION OF CREDIT RISK |
21. | REVENUE RECOGNITION |
For the Year Ended December 31, | ||||||||
2021 | 2020 | |||||||
Non-interest incomein-scope of Topic 606 | ||||||||
Service charges and activity fees on deposits | $ | 733 | $ | 743 | ||||
Fees on loan related activity | 227 | — | ||||||
Other | 367 | 82 | ||||||
Non-interest income(in-scope of Topic 606) | 1,327 | 825 | ||||||
Non-interest income(out-of-scope | 812 | 929 | ||||||
Total non-interest income | $ | 2,139 | $ | 1,754 | ||||
22. | PARENT COMPANY ONLY CONDENSED FINANCIAL INFORMATION |
December 31, | ||||||||
2021 | 2020 | |||||||
(In thousands) | ||||||||
ASSETS | ||||||||
Noninterest-bearing cash equivalents | $ | 276 | $ | 12 | ||||
Securities available for sale, at fair value | 517 | 516 | ||||||
Investment in subsidiaries | 129,181 | 50,169 | ||||||
Other Assets | 365 | 5 | ||||||
TOTAL ASSETS | $ | 130,339 | $ | 50,702 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Subordinated debt | $ | 20,696 | $ | — | ||||
Other liabilities | 20 | 28 | ||||||
Shareholders’ equity | 109,623 | 50,674 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 130,339 | $ | 50,702 | ||||
Years Ended December 31, | ||||||||
2021 | 2020 | |||||||
(in thousands) | ||||||||
Income: | ||||||||
Interest income | $ | 18 | $ | 15 | ||||
Dividend income from subsidiaries | 724 | 1,433 | ||||||
Expenses: | ||||||||
Interest expense | 249 | — | ||||||
Other noninterest expenses | 794 | 261 | ||||||
Years Ended December 31, | ||||||||
2021 | 2020 | |||||||
(in thousands) | ||||||||
Income before income tax | (301 | ) | 1,186 | |||||
Income tax benefit | (199 | ) | — | |||||
(102 | ) | 1,186 | ||||||
Equity in undistributed subsidiary income | 391 | 3,007 | ||||||
Net income | $ | 289 | $ | 4,193 | ||||
Comprehensive (Loss) Income | $ | (1,125 | ) | $ | 6,401 | |||
Years Ended December 31, | ||||||||
2021 | 2020 | |||||||
(in thousands) | ||||||||
OPERATING ACTIVITIES | ||||||||
Net income | $ | 289 | $ | 4,193 | ||||
Adjustments: | ||||||||
Undistributed earnings of subsidiaries | (391 | ) | (3,007 | ) | ||||
Other, net | (72 | ) | 6 | |||||
Net cash (used in) provided by operating activities | (174 | ) | 1,192 | |||||
INVESTING ACTIVITIES | ||||||||
Net cash acquired through merger and acquisition | 3,080 | — | ||||||
Investments in subsidiaries | (1,300 | ) | — | |||||
Net cash from investing activities | 1,780 | — | ||||||
FINANCING ACTIVITIES | ||||||||
Issuance of shares from exercise of stock options | 120 | — | ||||||
Dividends paid | (1,462 | ) | (1,433 | ) | ||||
Net cash used in financing activities | (1,342 | ) | (1,433 | ) | ||||
Increase (decrease) in cash and cash equivalents | 264 | (241 | ) | |||||
Cash and cash equivalents at the beginning of the period | 12 | 253 | ||||||
Cash and cash equivalents at the end of the period | $ | 276 | $ | 12 | ||||
23. | SUBSEQUENT EVENTS |
June 30, 2021 | December 31, 2020 | |||||||
(In Thousands, except share data) | ||||||||
ASSETS | ||||||||
Noninterest-bearing cash equivalents | $ | 2,117 | $ | 767 | ||||
Interest-bearing deposits with other institutions | 29,332 | 8,235 | ||||||
Cash and cash equivalents | 31,449 | 9,002 | ||||||
Securities available for sale, at fair value | 3,398 | 79,205 | ||||||
Loans receivable, net of allowance for loan losses of $4,800 at June 30, 2021, and $4,177 at December 31, 2020 | 409,427 | 323,214 | ||||||
Investments in restricted bank stock | 1,039 | 2,615 | ||||||
Premises and equipment, net | 1,771 | 1,386 | ||||||
Right-to-Use | 4,428 | — | ||||||
Bank-owned life insurance | 4,756 | 4,688 | ||||||
Goodwill and other intangible assets | 1,357 | 1,371 | ||||||
Deferred tax asset | 3,033 | 98 | ||||||
Accrued interest receivable and other assets | 3,772 | 2,527 | ||||||
TOTAL ASSETS | $ | 464,430 | $ | 424,106 | ||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Demand, noninterest bearing | $ | 74,303 | $ | 42,374 | ||||
Interest bearing | 297,750 | 240,680 | ||||||
Total deposits | 372,053 | 283,054 | ||||||
Short-Term Borrowings | — | 41,667 | ||||||
Other Borrowings | 23,087 | 37,315 | ||||||
Subordinated Debt | 19,973 | 19,970 | ||||||
Operating Lease Liabilities | 4,428 | — | ||||||
Accrued interest payable and other liabilities | 1,412 | 1,766 | ||||||
TOTAL LIABILITIES | 420,953 | 383,772 | ||||||
SHAREHOLDERS’ EQUITY | ||||||||
Common stock ($0.01 par value; 25,000,000 shares authorized; 4,968,089 and 4,967,089 shares issued and outstanding at June 30, 2021 and December 31, 2020) | 50 | 50 | ||||||
Surplus | 50,567 | 50,516 | ||||||
Accumulated deficit | (7,207 | ) | (10,374 | ) | ||||
Accumulated other comprehensive income | 67 | 142 | ||||||
TOTAL SHAREHOLDERS’ EQUITY | 43,477 | 40,334 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 464,430 | $ | 424,106 | ||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(In Thousands, except per share data) | ||||||||||||||||
INTEREST AND DIVIDEND INCOME | ||||||||||||||||
Loans receivable, including fees | $ | 4,367 | $ | 3,815 | $ | 8,097 | $ | 5,981 | ||||||||
Other | 31 | 52 | 66 | 201 | ||||||||||||
Total interest and dividend income | 4,398 | 3,867 | 8,163 | 6,182 | ||||||||||||
INTEREST EXPENSE | ||||||||||||||||
Deposits | 365 | 832 | 783 | 1,801 | ||||||||||||
Short-term Borrowings | 8 | — | 10 | 1 | ||||||||||||
Other Borrowings | 61 | 102 | 74 | 102 | ||||||||||||
Subordinated Debt | 254 | — | 505 | — | ||||||||||||
Total interest expense | 688 | 934 | 1,372 | 1,904 | ||||||||||||
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES | 3,710 | 2,933 | 6,791 | 4,278 | ||||||||||||
Provision for loan losses | 410 | 115 | 617 | 2,065 | ||||||||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 3,300 | 2,818 | 6,174 | 2,213 | ||||||||||||
NONINTEREST INCOME | ||||||||||||||||
Service charges on deposit accounts | 36 | 13 | 64 | 25 | ||||||||||||
Bank-owned life insurance | 34 | 36 | 68 | 73 | ||||||||||||
Other | 89 | 71 | 137 | 99 | ||||||||||||
Total noninterest income | 159 | 120 | 269 | 197 | ||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||
Salaries and employee benefits | 1,840 | 1,639 | 3,746 | 2,937 | ||||||||||||
Occupancy | 200 | 226 | 403 | 422 | ||||||||||||
Equipment and data processing | 277 | 197 | 493 | 382 | ||||||||||||
Professional fees | 98 | 123 | 201 | 238 | ||||||||||||
FDIC insurance | 41 | 107 | 63 | 161 | ||||||||||||
Bank Shares Tax | 88 | 57 | 177 | 114 | ||||||||||||
Advertising | 103 | 13 | 180 | 33 | ||||||||||||
Merger Related Expenses | 129 | — | 560 | — | ||||||||||||
Other | 228 | 137 | 406 | 281 | ||||||||||||
Total noninterest expense | 3,004 | 2,499 | 6,229 | 4,568 | ||||||||||||
Income (Loss) before income tax (benefit) expense | 455 | 439 | 214 | (2,158 | ) | |||||||||||
Income tax (benefit) expense | 53 | — | (2,953 | ) | — | |||||||||||
NET INCOME (LOSS) | $ | 402 | $ | 439 | $ | 3,167 | $ | (2,158 | ) | |||||||
EARNINGS (LOSS) PER SHARE, BASIC | $ | 0.08 | $ | 0.10 | $ | 0.64 | $ | (0.47 | ) | |||||||
EARNINGS (LOSS) PER SHARE, DILUTED | $ | 0.08 | $ | 0.09 | $ | 0.60 | $ | (0.47 | ) | |||||||
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING, | ||||||||||||||||
BASIC | 4,968,089 | 4,545,297 | 4,967,780 | 4,545,297 | ||||||||||||
DILUTED | 5,290,002 | 4,621,230 | 5,257,216 | 4,545,297 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(In Thousands) | ||||||||||||||||
Net income (loss) | $ | 402 | $ | 439 | $ | 3,167 | $ | (2,158 | ) | |||||||
Components of other comprehensive income (loss): | ||||||||||||||||
Unrealized holding gain (loss) on available-for-sale | (33 | ) | 57 | (95 | ) | 133 | ||||||||||
Tax effect | 7 | — | 20 | — | ||||||||||||
Total other comprehensive income (loss) | (26 | ) | 57 | (75 | ) | 133 | ||||||||||
Total comprehensive income (loss) | $ | 376 | $ | 496 | $ | 3,092 | $ | (2,025 | ) | |||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Additional Paid-in-Capital | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||
Balance, March 31, 2021 | 4,968,089 | $ | 50 | $ | 50,547 | $ | (7,609 | ) | $ | 93 | $ | 43,081 | ||||||||||||
Net income | — | — | — | 402 | — | 402 | ||||||||||||||||||
Stock-based compensation | — | — | 20 | — | — | 20 | ||||||||||||||||||
Other comprehensive loss | — | — | — | — | (26 | ) | (26 | ) | ||||||||||||||||
Balance, June 30, 2021 | 4,968,089 | $ | 50 | $ | 50,567 | $ | (7,207 | ) | $ | 67 | $ | 43,477 | ||||||||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Additional Paid-in-Capital | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||
Balance, March 31, 2020 | 4,545,297 | $ | 45 | $ | 45,470 | $ | (11,207 | ) | $ | 65 | $ | 34,373 | ||||||||||||
Net income | — | — | — | 439 | — | 439 | ||||||||||||||||||
Stock-based compensation | — | — | 21 | — | — | 21 | ||||||||||||||||||
Other comprehensive income | — | — | — | — | 57 | 57 | ||||||||||||||||||
Balance, June 30, 2020 | 4,545,297 | $ | 45 | $ | 45,491 | $ | (10,768 | ) | $ | 122 | $ | 34,890 | ||||||||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Additional Paid-in-Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||
Balance, December 31, 2020 | 4,967,089 | $ | 50 | $ | 50,516 | $ | (10,374 | ) | $ | 142 | $ | 40,334 | ||||||||||||
Proceeds from exercise of stock options | 1,000 | — | 10 | — | — | 10 | ||||||||||||||||||
Net income | — | — | — | 3,167 | — | 3,167 | ||||||||||||||||||
Stock-based compensation | — | — | 41 | — | — | 41 | ||||||||||||||||||
Other comprehensive loss | — | — | — | — | (75 | ) | (75 | ) | ||||||||||||||||
Balance, June 30, 2021 | 4,968,089 | $ | 50 | $ | 50,567 | $ | (7,207 | ) | $ | 67 | $ | 43,477 | ||||||||||||
(In Thousands, except share data) | Common Stock Shares | Common Stock Amount | Additional Paid-in-Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||
Balance, December 31, 2019 | 4,545,297 | $ | 45 | $ | 45,449 | $ | (8,610 | ) | $ | (11 | ) | $ | 36,873 | |||||||||||
Proceeds from issuance of common stock | — | — | — | — | — | — | ||||||||||||||||||
Net loss | — | — | — | (2,158 | ) | — | (2,158 | ) | ||||||||||||||||
Stock-based compensation | — | — | 42 | — | — | 42 | ||||||||||||||||||
Other comprehensive income | — | — | — | — | 133 | 133 | ||||||||||||||||||
Balance, June 30, 2020 | 4,545,297 | $ | 45 | $ | 45,491 | $ | (10,768 | ) | $ | 122 | $ | 34,890 | ||||||||||||
For the Six Months Ended June 30, | ||||||||
(In Thousands) | 2021 | 2020 | ||||||
OPERATING ACTIVITIES | Unaudited | |||||||
Net income (loss) | $ | 3,167 | $ | (2,158 | ) | |||
Adjustments to reconcile net income to net cash used for operating activities: | ||||||||
Provision for loan losses | 617 | 2,065 | ||||||
Depreciation | 123 | 127 | ||||||
Amortization of intangible assets | 14 | 16 | ||||||
Amortization of premiums and discounts on investment securities, net | 23 | 13 | ||||||
Share-based compensation | 41 | 42 | ||||||
Amortization of premiums on purchased loans | 27 | 11 | ||||||
Bank-owned life insurance income | (68 | ) | (73 | ) | ||||
Deferred tax benefit | (3,044 | ) | — | |||||
Change in accrued interest receivable and other assets | (1,153 | ) | (740 | ) | ||||
Change in accrued interest payable and other liabilities | (351 | ) | 120 | |||||
Net cash used for operating activities | (604 | ) | (577 | ) | ||||
INVESTING ACTIVITIES | ||||||||
Investment securities available for sale: | ||||||||
Proceeds from calls and maturities | 75,000 | 47,000 | ||||||
Proceeds from principal repayments | 726 | 1,048 | ||||||
Purchases | — | (10,171 | ) | |||||
Purchase of restricted investment in bank stocks | (1,341 | ) | (906 | ) | ||||
Redemption of restricted investment in bank stocks | 2,917 | — | ||||||
Increase in loans, net | (86,857 | ) | (119,750 | ) | ||||
Purchase of premises and equipment | (508 | ) | (235 | ) | ||||
Net cash used for investing activities | (10,063 | ) | (83,014 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Increase in deposits, net | 88,999 | 28,111 | ||||||
Change in Short-term borrowings, net | (41,667 | ) | (6,914 | ) | ||||
Proceeds from Long-term borrowings | — | 86,404 | ||||||
Repayments of Long-term borrowings | (14,228 | ) | — | |||||
Proceeds from exercise of stock options | 10 | — | ||||||
Net cash provided by financing activities | 33,114 | 107,601 | ||||||
Increase in cash and cash equivalents | 22,447 | 24,010 | ||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 9,002 | 11,210 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 31,449 | $ | 35,220 | ||||
SUPPLEMENTAL CASH FLOW DISCLOSURES | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 1,705 | $ | 1,882 | ||||
Income taxes | $ | — | $ | — | ||||
Non-Cash activities : | ||||||||
Right of Use asset | $ | 4,495 | $ | — | ||||
Operating lease liability | $ | 4,495 | $ | — |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(In Thousands, except share and per share data) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
Net income | $ | 402 | $ | 439 | $ | 3,167 | $ | (2,158 | ) | |||||||
Basic weighted average common shares outstanding | 4,968,089 | 4,545,297 | 4,967,780 | 4,545,297 | ||||||||||||
Net effect of dilutive stock options and warrants | 321,913 | 75,933 | 289,436 | — | ||||||||||||
Diluted weighted average common shares outstanding | 5,290,002 | 4,621,230 | 5,257,216 | 4,545,297 | ||||||||||||
Net income per common share: | ||||||||||||||||
Basic | $ | 0.08 | $ | 0.10 | $ | 0.64 | $ | (0.47 | ) | |||||||
Diluted | $ | 0.08 | $ | 0.09 | $ | 0.60 | $ | (0.47 | ) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
Six Months Ended June 30, 2020 | ||||
Warrants | $ | 1,537,484 | ||
Share-based compensation awards | 74,800 | |||
Total anti-dilutive securities | $ | 1,612,284 | ||
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. | INVESTMENT SECURITIES |
June 30, 2021 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
U.S. treasury securities | $ | — | $ | — | $ | — | $ | — | ||||||||
Mortgage backed securities, residential | 3,313 | 85 | — | 3,398 | ||||||||||||
Total available-for-sale | $ | 3,313 | $ | 85 | $ | — | $ | 3,398 | ||||||||
December 31, 2020 | ||||||||||||||||
(In Thousands) | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Available for Sale: | ||||||||||||||||
U.S. treasury securities | $ | 75,000 | $ | — | $ | (1 | ) | $ | 74,999 | |||||||
Mortgage backed securities, residential | 4,063 | 143 | — | 4,206 | ||||||||||||
Total available-for-sale | $ | 79,063 | $ | 143 | $ | (1 | ) | $ | 79,205 | |||||||
2. | INVESTMENT SECURITIES (Continued) |
(In Thousands) | June 30, 2021 | |||||||
Amortized Cost | Fair Value | |||||||
Available for Sale: | ||||||||
1 year or less | $ | — | $ | — | ||||
Mortgage-backed securities, residential | 3,313 | 3,398 | ||||||
$ | 3,313 | $ | 3,398 | |||||
(In Thousands) | December 31, 2020 | |||||||
Amortized Cost | Fair Value | |||||||
Available for Sale: | ||||||||
1 year or less | $ | 75,000 | $ | 74,999 | ||||
Mortgage-backed securities, residential | 4,063 | 4,206 | ||||||
$ | 79,063 | $ | 79,205 | |||||
3. | LOANS RECEIVABLE |
(In Thousands) | June 30, 2021 | December 31, 2020 | ||||||
Commercial and industrial | $ | 129,835 | $ | 101,370 | ||||
Construction and land development | 25,177 | 20,935 | ||||||
Real estate - commercial | 193,488 | 145,800 | ||||||
Real estate - residential | 41,891 | 37,302 | ||||||
Real estate - home equity | 21,987 | 20,218 | ||||||
Consumer | 3,429 | 2,622 | ||||||
415,807 | 328,247 | |||||||
Less: | ||||||||
Deferred fees | (1,580 | ) | (856 | ) | ||||
Allowance for loan losses | (4,800 | ) | (4,177 | ) | ||||
Total | $ | 409,427 | $ | 323,214 | ||||
4. | ALLOWANCE FOR LOAN LOSSES |
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
• | Levels of and trends in delinquencies |
• | Trends in volume and terms |
• | Changes in collateral |
• | Changes in management and lending staff |
• | Economic trends |
• | Concentrations of credit |
• | Changes in lending policies |
• | External factors |
• | Changes in underwriting process |
• | Trends in credit quality ratings |
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
Commercial and Industrial | Construction and Land Development | Real Estate Commercial | Real Estate Residential | Real Estate Home Equity | Consumer Other | Unallocated | Total | |||||||||||||||||||||||||
For the Three Months Ended June 30, 2021 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 901 | $ | 408 | $ | 2,343 | $ | 484 | $ | 219 | $ | 31 | $ | — | $ | 4,386 | ||||||||||||||||
Charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Recoveries | 2 | — | — | 2 | — | — | — | 4 | ||||||||||||||||||||||||
Provision | 73 | 84 | 177 | 24 | 36 | 16 | — | 410 | ||||||||||||||||||||||||
Ending balance | $ | 976 | $ | 492 | $ | 2,520 | $ | 510 | $ | 255 | $ | 47 | $ | — | $ | 4,800 | ||||||||||||||||
For the Three Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 904 | $ | 226 | $ | 1,638 | $ | 526 | $ | 103 | $ | 76 | $ | 171 | $ | 3,644 | ||||||||||||||||
Charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Recoveries | 4 | — | — | 3 | — | — | — | 5 | ||||||||||||||||||||||||
Provision | 32 | 100 | 127 | (32 | ) | (6 | ) | (62 | ) | (44 | ) | 115 | ||||||||||||||||||||
Ending balance | $ | 940 | 326 | $ | 1,765 | $ | 497 | $ | 97 | $ | 14 | $ | 127 | $ | 3,766 | |||||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
Commercial and Industrial | Construction and Land Development | Real Estate Commercial | Real Estate Residential | Real Estate Home Equity | Consumer Other | Unallocated | Total | |||||||||||||||||||||||||
For the Six Months Ended June 30, 2021 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 1,002 | $ | 397 | $ | 2,082 | $ | 418 | $ | 242 | $ | 35 | $ | 1 | $ | 4,177 | ||||||||||||||||
Charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Recoveries | 3 | — | — | 3 | — | — | — | 6 | ||||||||||||||||||||||||
Provision | (29 | ) | 95 | 438 | 89 | 13 | 12 | (1 | ) | 617 | ||||||||||||||||||||||
Ending balance | $ | 976 | $ | 492 | $ | 2,520 | $ | 510 | $ | 255 | $ | 47 | $ | — | $ | 4,800 | ||||||||||||||||
For the Six Months Ended June 30, 2020 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 623 | $ | 170 | $ | 598 | $ | 214 | $ | 45 | $ | 9 | $ | 30 | $ | 1,689 | ||||||||||||||||
Charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Recoveries | 6 | — | — | 6 | — | — | — | 12 | ||||||||||||||||||||||||
Provision | 311 | 156 | 1,167 | 277 | 52 | 5 | 97 | 2,065 | ||||||||||||||||||||||||
Ending balance | $ | 940 | 326 | $ | 1,765 | $ | 497 | $ | 97 | $ | 14 | $ | 127 | $ | 3,766 | |||||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
Commercial and Industrial | Construction and Land Development | Real Estate Commercial | Real Estate Residential | Real Estate Home Equity | Consumer Other | Unallocated | Total | |||||||||||||||||||||||||
As of June 30, 2021 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 976 | $ | 492 | $ | 2,520 | $ | 510 | $ | 255 | $ | 47 | $ | — | $ | 4,800 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 45 | $ | — | $ | 37 | $ | 17 | $ | — | $ | 3 | $ | — | $ | 102 | ||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 931 | $ | 492 | $ | 2,483 | $ | 493 | $ | 255 | $ | 44 | $ | — | $ | 4,698 | ||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 129,835 | $ | 25,177 | $ | 193,488 | $ | 41,891 | $ | 21,987 | $ | 3,429 | $ | 415,807 | ||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 950 | $ | — | $ | 4,916 | $ | 823 | $ | — | 3 | $ | 6,692 | |||||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 128,885 | $ | 25,177 | $ | 188,572 | $ | 41,068 | $ | 21,987 | $ | 3,426 | $ | 409,115 | ||||||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
Commercial and Industrial | Construction and Land Development | Real Estate Commercial | Real Estate Residential | Real Estate Home Equity | Consumer Other | Unallocated | Total | |||||||||||||||||||||||||
As of December 31, 2020 | ||||||||||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 1,002 | $ | 397 | $ | 2,082 | $ | 418 | $ | 242 | $ | 35 | $ | 1 | $ | 4,177 | ||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 111 | $ | — | $ | — | $ | 18 | $ | — | 3 | — | $ | 132 | ||||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 891 | $ | 397 | $ | 2,082 | $ | 400 | $ | 242 | 32 | 1 | $ | 4,045 | ||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 101,370 | $ | 20,935 | $ | 145,800 | $ | 37,302 | $ | 20,218 | $ | 2,622 | $ | 328,247 | ||||||||||||||||||
Ending balance: individually evaluated for impairment | $ | 1,081 | $ | — | $ | 230 | $ | 331 | $ | — | $ | 3 | $ | 1,645 | ||||||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 100,289 | $ | 20,935 | $ | 145,570 | $ | 36,971 | $ | 20,218 | $ | 2,619 | $ | 326,602 | ||||||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
(In Thousands) | Special Mention | |||||||||||||||||||
As of June 30, 2021 | Pass | Substandard | Doubtful | Total | ||||||||||||||||
Commercial and industrial | $ | 125,705 | $ | 3,180 | $ | 950 | $ | — | $ | 129,835 | ||||||||||
Construction and land development | 25,177 | — | — | — | 25,177 | |||||||||||||||
Real estate - commercial | 188,367 | 4,568 | 553 | — | 193,488 | |||||||||||||||
Real estate - residential | 41,559 | 107 | 225 | — | 41,891 | |||||||||||||||
Real estate - home equity | 21,987 | — | — | — | 21,987 | |||||||||||||||
Consumer | 3,426 | — | 3 | — | 3,429 | |||||||||||||||
Total | $ | 406,221 | $ | 7,855 | $ | 1,731 | $ | — | $ | 415,807 | ||||||||||
(In Thousands) | Special Mention | |||||||||||||||||||
As of December 31, 2020 | Pass | Substandard | Doubtful | Total | ||||||||||||||||
Commercial and industrial | $ | 100,289 | $ | — | $ | 1,081 | $ | — | $ | 101,370 | ||||||||||
Construction and land development | 20,935 | — | — | — | 20,935 | |||||||||||||||
Real estate - commercial | 145,358 | 212 | 230 | — | 145,800 | |||||||||||||||
Real estate - residential | 36,892 | 142 | 268 | — | 37,302 | |||||||||||||||
Real estate - home equity | 20,155 | — | 63 | — | 20,218 | |||||||||||||||
Consumer | 2,619 | — | 3 | — | 2,622 | |||||||||||||||
Total | $ | 326,248 | $ | 354 | $ | 1,645 | $ | — | $ | 328,247 | ||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
June 30, 2021 | ||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Total Loans | Total > 90 Days and Accruing | |||||||||||||||||||||
Commercial and industrial | $ | 1,878 | $ | — | $ | — | $ | 1,878 | $ | 127,957 | $ | 129,835 | $ | — | ||||||||||||||
Construction and land development | — | — | — | — | 25,177 | 25,177 | — | |||||||||||||||||||||
Real estate - commercial | 2,779 | — | — | 2,779 | 190,709 | 193,488 | — | |||||||||||||||||||||
Real estate - residential | 150 | 225 | — | 375 | 41,516 | 41,891 | — | |||||||||||||||||||||
Real estate - home equity | — | — | — | — | 21,987 | 21,987 | — | |||||||||||||||||||||
Consumer | — | 14 | — | 14 | 3,415 | 3,429 | — | |||||||||||||||||||||
Total | $ | 4,807 | $ | 239 | $ | — | $ | 5,046 | 410,761 | $ | 415,807 | $ | — | |||||||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Total Loans | Total > 90 Days and Accruing | |||||||||||||||||||||
Commercial and industrial | $ | 10 | $ | — | $ | — | $ | 10 | $ | 101,360 | $ | 101,370 | $ | — | ||||||||||||||
Construction and land development | — | — | — | — | 20,935 | 20,935 | — | |||||||||||||||||||||
Real estate - commercial | 480 | — | 156 | 636 | 145,164 | 145,800 | — | |||||||||||||||||||||
Real estate - residential | 711 | 719 | 133 | 1,563 | 35,739 | 37,302 | 97 | |||||||||||||||||||||
Real estate - home equity | — | — | — | — | 20,218 | 20,218 | — | |||||||||||||||||||||
Consumer | — | — | — | — | 2,622 | 2,622 | — | |||||||||||||||||||||
Total | $ | 1,201 | $ | 719 | $ | 289 | $ | 2,209 | $ | 326,038 | $ | 328,247 | $ | 97 | ||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
As of June 30, 2021 | ||||||||||||
(In Thousands) | Recorded Investment | Unpaid Principal Balance | Related Allowance | |||||||||
With no related allowance recorded: | ||||||||||||
Commercial and industrial | $ | 526 | $ | 526 | $ | — | ||||||
Construction and land development | — | — | — | |||||||||
Real estate - commercial | 2,431 | 2,431 | — | |||||||||
Real estate - residential | 789 | 789 | — | |||||||||
Real estate - home equity | — | — | — | |||||||||
Consumer | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Commercial and industrial | $ | 424 | $ | 424 | $ | 45 | ||||||
Construction and land development | — | — | — | |||||||||
Real estate - commercial | 2,485 | 2,485 | 37 | |||||||||
Real estate - residential | 34 | 34 | 17 | |||||||||
Real estate - home equity | — | — | — | |||||||||
Consumer | 3 | 3 | 3 | |||||||||
Total | ||||||||||||
Commercial and industrial | $ | 950 | 950 | 45 | ||||||||
Construction and land development | — | — | — | |||||||||
Real estate - commercial | 4,916 | 4,916 | 37 | |||||||||
Real estate - residential | 823 | 823 | 17 | |||||||||
Real estate - home equity | — | — | — | |||||||||
Consumer | 3 | 3 | 3 | |||||||||
$ | 6,692 | 6,692 | 102 | |||||||||
As of December 31, 2020 | ||||||||||||
With no related allowance recorded: | ||||||||||||
Commercial and industrial | $ | — | $ | — | $ | — | ||||||
Construction and land development | — | — | — | |||||||||
Real estate - commercial | 230 | 230 | — | |||||||||
Real estate - residential | 295 | 295 | — | |||||||||
Real estate - home equity | — | — | — | |||||||||
Consumer | — | — | — | |||||||||
With an allowance recorded: | ||||||||||||
Commercial and industrial | $ | 1,081 | $ | 1,081 | $ | 111 | ||||||
Construction and land development | — | — | — | |||||||||
Real estate - commercial | — | — | — | |||||||||
Real estate - residential | 36 | 36 | 18 | |||||||||
Real estate - home equity | — | — | — | |||||||||
Consumer | 3 | 3 | 3 | |||||||||
Total | ||||||||||||
Commercial and industrial | $ | 1,081 | 1,081 | 111 | ||||||||
Construction and land development | — | — | — | |||||||||
Real estate - commercial | 230 | 230 | — | |||||||||
Real estate - residential | 331 | 331 | 18 | |||||||||
Real estate - home equity | — | — | — | |||||||||
Consumer | 3 | 3 | 3 | |||||||||
$ | 1,645 | $ | 1,645 | $ | 132 | |||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
Three Months Ended June 30, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
(In Thousands) | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
With no related allowance recorded: | ||||||||||||||||
Commercial and industrial | $ | 548 | $ | 7 | $ | 762 | $ | 10 | ||||||||
Construction and land development | — | — | — | — | ||||||||||||
Real estate - commercial | 2,435 | 16 | 2,426 | 26 | ||||||||||||
Real estate - residential | 790 | 8 | 812 | 11 | ||||||||||||
Real estate - home equity | — | — | — | — | ||||||||||||
Consumer | — | — | — | — | ||||||||||||
3,773 | 31 | 4,000 | 47 | |||||||||||||
With an allowance recorded: | ||||||||||||||||
Commercial and industrial | 424 | $ | 4 | $ | 499 | $ | 6 | |||||||||
Construction and land development | — | — | — | — | ||||||||||||
Real estate - commercial | 2,486 | 10 | 2,532 | 31 | ||||||||||||
Real estate - residential | 35 | — | 38 | 1 | ||||||||||||
Real estate - home equity | — | — | — | — | ||||||||||||
Consumer | 3 | — | 4 | — | ||||||||||||
2,948 | 14 | 3,073 | 38 | |||||||||||||
Total | $ | 6,721 | $ | 45 | $ | 7,073 | $ | 85 | ||||||||
Six Months Ended June 30, | ||||||||||||||||
2021 | 2020 | |||||||||||||||
(In Thousands) | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | ||||||||||||
With no related allowance recorded: | ||||||||||||||||
Commercial and industrial | $ | 584 | $ | 15 | $ | 783 | $ | 20 | ||||||||
Construction and land development | — | — | — | — | ||||||||||||
Real estate - commercial | 2,435 | 34 | 2,431 | 55 | ||||||||||||
Real estate - residential | 793 | 17 | 816 | 22 | ||||||||||||
Real estate - home equity | — | — | — | — | ||||||||||||
Consumer | — | — | — | — | ||||||||||||
3,812 | 66 | 4,030 | 97 | |||||||||||||
With an allowance recorded: | ||||||||||||||||
Commercial and industrial | 424 | $ | 9 | $ | 499 | $ | 13 | |||||||||
Construction and land development | — | — | — | — | ||||||||||||
Real estate - commercial | 2,491 | 41 | 2,538 | 63 | ||||||||||||
Real estate - residential | 35 | — | 38 | 1 | ||||||||||||
Real estate - home equity | — | — | — | — | ||||||||||||
Consumer | 3 | — | 4 | — | ||||||||||||
2,953 | 50 | 3,079 | 77 | |||||||||||||
Total | $ | 6,765 | $ | 116 | $ | 7,109 | $ | 174 | ||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
(In Thousands) | June 30, 2021 | December 31, 2020 | ||||||
Commercial and industrial | $ | — | $ | — | ||||
Construction and land development | — | — | ||||||
Real estate - commercial | 250 | — | ||||||
Real estate - residential | 261 | 100 | ||||||
Real estate - home equity | — | — | ||||||
Consumer | 3 | 3 | ||||||
Total | $ | 514 | $ | 103 | ||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
5. | DEPOSITS |
June 30, 2021 | December 31, 2020 | |||||||||||||||
(In Thousands) | Amount | % | Amount | % | ||||||||||||
Demand, noninterest-bearing | $ | 74,303 | 19.97 | % | $ | 42,374 | 14.97 | % | ||||||||
Demand, interest-bearing | 31,666 | 8.51 | 15,883 | 5.61 | ||||||||||||
Money market and savings | 132,412 | 35.59 | 81,756 | 28.88 | ||||||||||||
Time deposits, $250 and over | 45,214 | 12.15 | 47,112 | 16.64 | ||||||||||||
Time deposits, other | 88,458 | 23.78 | 95,929 | 33.89 | ||||||||||||
$ | 372,053 | 100.0 | % | $ | 283,054 | 100.0 | % | |||||||||
5. | DEPOSITS (Continued) |
(In Thousands) | June 30, 2021 | December 31, 2020 | ||||||
One year or less | $ | 109,784 | $ | 122,859 | ||||
More than one year to two years | 12,432 | 13,441 | ||||||
More than two years to three years | 9,376 | 5,921 | ||||||
More than three years to four years | 1,739 | 288 | ||||||
More than four years to five years | 341 | 532 | ||||||
More than five years | — | — | ||||||
Total | $ | 133,672 | $ | 143,041 | ||||
6. | SHORT-TERM BORROWINGS |
(In Thousands) | June 30, 2021 | December 31, 2020 | ||||||
Balance at period end | $ | — | $ | 41,667 | ||||
Average balance outstanding | 6,330 | 474 | ||||||
Maximum month-end balance | 20,833 | 41,667 | ||||||
Weighted-average rate at period end | 0.00 | % | 0.35 | % | ||||
Weighted-average rate during the period | 0.15 | % | 0.35 | % |
7. | OTHER BORROWINGS AND SUBORDINATED DEBT |
(in Thousands) | June 30, 2021 | December 31, 2020 | ||||||
Long-term FHLB advances | $ | 20,000 | $ | 20,000 | ||||
Subordinated Debt | 19,973 | 19,970 | ||||||
Federal Reserve PPPLF | 3,087 | 17,315 | ||||||
Total Long-term borrowings | $ | 43,060 | $ | 57,285 | ||||
Type | Amount | Rate | Due in | |||||||||
Mid Term Repo Fixed Rate | $ | 5,000 | 0.91 | % | 2023 | |||||||
Fixed Rate | 5,000 | 0.97 | % | 2024 | ||||||||
Fixed Rate | 5,000 | 1.10 | % | 2025 | ||||||||
Fixed Rate | 3,000 | 1.01 | % | 2025 | ||||||||
Fixed Rate | 2,000 | 1.02 | % | 2025 | ||||||||
$ | 20,000 | 1.00 | % | |||||||||
8. | INCOME TAXES |
For the Six Months Ended June 30, | ||||||||
(In Thousands) | 2021 | 2020 | ||||||
Current tax expense | $ | 91 | $ | — | ||||
Deferred tax benefit | (3,044 | ) | — | |||||
Total | $ | (2,953 | ) | $ | — | |||
(In Thousands) | June 30, 2021 | December 31, 2020 | ||||||
Deferred tax assets: | ||||||||
Allowance for loan losses | $ | 1,008 | $ | 877 | ||||
Fair value adjustment on acquired loans | 515 | 535 | ||||||
Alternative minimum tax credit | 98 | 98 | ||||||
Net operating loss carryforwards | 1,665 | 1,872 | ||||||
Other | (253 | ) | (240 | ) | ||||
Total gross deferred tax assets before valuation allowance | 3,033 | 3,142 | ||||||
Valuation allowance | — | (3,044 | ) | |||||
Net deferred tax assets | $ | 3,033 | $ | 98 | ||||
8. | INCOME TAXES (Continued) |
8. | INCOME TAXES (Continued) |
9. | STOCK-BASED COMPENSATION |
Number of Stock Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term in Years | Aggregate Intrinsic Value (in ‘000s) | |||||||||||||
Outstanding, December 31, 2020 | 396,000 | $ | 10.10 | 8.6 | $ | 455 | ||||||||||
Granted | 30,000 | 11.77 | 9.7 | |||||||||||||
Expired/terminated | 1,200 | 10.00 | — | |||||||||||||
Exercised | 1,000 | 10.00 | — | |||||||||||||
Outstanding, June 30, 2021 | 423,800 | $ | 10.19 | 8.2 | $ | 1,509 | ||||||||||
Exercisable at period end | 146,700 | $ | 10.00 | 8.0 | $ | 550 | ||||||||||
10. | FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK |
10. | FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK (Continued) |
(In Thousands) | June 30, 2021 | December 31, 2020 | ||||||
Unfunded commitments under lines of credit: | ||||||||
Home equity loans | $ | 17,278 | $ | 17,483 | ||||
Commercial real estate, construction, and land development | 15,217 | 10,252 | ||||||
Commercial and industrial | 50,403 | 33,471 | ||||||
Other | 22,810 | 3,937 | ||||||
Total | $ | 105,708 | $ | 65,143 | ||||
11. | LEASE COMMITMENTS AND CONTINGENCIES |
Lease cost (In Thousands) | Three months ended June 30, 2021 | Six months ended June 30, 2021 | ||||||
Amortization of right-of-use | $ | 69 | $ | 139 | ||||
Interest expense | 48 | 96 | ||||||
Total lease cost | $ | 118 | $ | 235 | ||||
Weighted-average remaining term (years) | 14.0 | |||||||
Weighted-average discount rate | 5.0 | % |
11. | LEASE COMMITMENTS AND CONTINGENCIES (Continued) |
(In Thousands) | Amount | |||
2021 | $ | 199 | ||
2022 | 403 | |||
2023 | 409 | |||
2024 | 426 | |||
2025 and thereafter | 4,857 | |||
Total Undiscounted Cash Flows | $ | 6,294 | ||
Discount on Cash Flows | (1,866 | ) | ||
Total lease liabilities | $ | 4,428 | ||
12. | REGULATORY CAPITAL REQUIREMENTS |
12. | REGULATORY CAPITAL REQUIREMENTS (Continued) |
June 30, 2021 | December 31, 2020 | |||||||||||||||
(In Thousands) | Amount | Ratio | Amount | Ratio | ||||||||||||
Total capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 53,574 | 13.60 | % | $ | 48,810 | 15.86 | % | ||||||||
For capital adequacy purposes | 31,505 | 8.00 | 24,624 | 8.00 | ||||||||||||
To be well capitalized | 39,382 | 10.00 | 30,780 | 10.00 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 48,750 | 12.38 | % | $ | 44,958 | 14.61 | % | ||||||||
For capital adequacy purposes | 23,629 | 6.00 | 18,468 | 6.00 | ||||||||||||
To be well capitalized | 31,505 | 8.00 | 24,624 | 8.00 | ||||||||||||
Common equity | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 48,750 | 12.38 | % | $ | 44,958 | 14.61 | % | ||||||||
For capital adequacy purposes | 17,722 | 4.50 | 18,468 | 4.50 | ||||||||||||
To be well capitalized | 25,598 | 6.50 | 24,624 | 6.50 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to average assets) | ||||||||||||||||
Actual | $ | 48,750 | 12.52 | % | $ | 44,958 | 12.84 | % | ||||||||
For capital adequacy purposes | 17,427 | 4.00 | 12,375 | 4.00 | ||||||||||||
To be well capitalized | 21,784 | 5.00 | 15,469 | 5.00 |
12. | REGULATORY CAPITAL REQUIREMENTS (Continued) |
13. | FAIR VALUE MEASUREMENTS |
13. | FAIR VALUE MEASUREMENTS (Continued) |
Level I: | Quoted prices are available in active markets for identical assets or liabilities as of the reported date. | |||
Level II: | Pricing inputs are other than the quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities includes items for which quoted prices are available but traded less frequently and items that are fair-valued using other financial instruments, the parameters of which can be directly observed. | |||
Level III: | Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
At June 30, 2021 | At December 31, 2020 | |||||||||||||||
(In Thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Financial assets: | ||||||||||||||||
Cash and cash equivalents (Level 1) | $ | 31,449 | $ | 31,449 | $ | 9,002 | $ | 9,002 | ||||||||
Loans (Level 3) | 409,427 | 405,474 | 323,214 | 324,160 | ||||||||||||
Accrued interest receivable (Level 1) | 2,509 | 2,509 | 1,842 | 1,842 | ||||||||||||
Federal Home Loan Bank stock (Level 1) | 1,015 | 1,015 | 2,615 | 2,615 | ||||||||||||
Financial liabilities: | ||||||||||||||||
Non-maturity deposits (Level 1) | 238,381 | 238,381 | 140,013 | 140,013 | ||||||||||||
Time Deposits (Level 3) | 133,672 | 128,804 | 143,041 | 142,787 | ||||||||||||
Short-term borrowings (Level 1) | — | — | 41,667 | 41,667 | ||||||||||||
Long-term borrowings (Level 3) | 23,087 | 23,087 | 37,315 | 37,738 | ||||||||||||
Subordinated Notes (Level 3) | 20,000 | 20,479 | 20,000 | 20,256 | ||||||||||||
Accrued interest payable (Level 1) | 81 | 81 | 414 | 414 | ||||||||||||
Off-balance-sheet financial instruments (Level 3) | — | — | — | — |
13. | FAIR VALUE MEASUREMENTS (Continued) |
June 30, 2021 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
U.S. treasury securities | $ | — | $ | — | $ | — | $ | — | ||||||||
Mortgage backed securities | — | 3,398 | — | 3,398 | ||||||||||||
Total | $ | — | $ | 3,398 | $ | — | $ | 3,398 | ||||||||
December 31, 2020 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
U.S. treasury securities | $ | — | $ | 74,999 | $ | — | $ | 74,999 | ||||||||
Mortgage backed securities | $ | — | $ | 4,206 | — | 4,206 | ||||||||||
Total | — | 79,205 | $ | — | $ | 79,205 | ||||||||||
June 30, 2021 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Impaired loans | $ | — | $ | — | $ | 2,844 | $ | 2,844 | ||||||||
December 31, 2020 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Impaired loans | $ | — | $ | — | $ | 988 | $ | 988 |
13. | FAIR VALUE MEASUREMENTS (Continued) |
June 30, 2021 | ||||||||||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||||||||||
Impaired loans | $ | 2,844 | | Appraisal of collateral | | (1 | ) | | Liquidation expenses | | 10 | % | ||||||||
December 31, 2020 | ||||||||||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||||||||||
Impaired loans | $ | 988 | | Appraisal of collateral | | (1 | ) | | Liquidation expenses | | 10 | % |
(1) | Fair value is generally determined through independent appraisals of the underlying collateral, which include various Level III inputs that are not identifiable. |
14. | PROPOSED MERGER WITH GNB FINANCIAL SERVICES, INC. |
December 31, | ||||||||
(In Thousands, except share data) | 2020 | 2019 | ||||||
ASSETS | ||||||||
Noninterest-bearing cash equivalents | $ | 767 | $ | 971 | ||||
Interest-bearing deposits with other institutions | 8,235 | 10,239 | ||||||
Cash and cash equivalents | 9,002 | 11,210 | ||||||
Securities available for sale, at fair value | 79,205 | 46,975 | ||||||
Loans receivable, net of allowance for loan losses of $4,177 at December 31, 2020, and $1,689 at December 31, 2019 | 323,214 | 166,793 | ||||||
Investments in restricted bank stock | 2,615 | 43 | ||||||
Premises and equipment, net | 1,386 | 1,380 | ||||||
Bank-owned life insurance | 4,688 | 4,542 | ||||||
Goodwill and other intangible assets | 1,371 | 1,402 | ||||||
Deferred tax asset | 98 | 98 | ||||||
Accrued interest receivable and other assets | 2,527 | 1,057 | ||||||
TOTAL ASSETS | $ | 424,106 | $ | 233,500 | ||||
LIABILITIES | ||||||||
Deposits: | ||||||||
Demand, noninterest bearing | $ | 42,374 | $ | 12,644 | ||||
Interest bearing | 240,680 | 176,029 | ||||||
Total deposits | 283,054 | 188,673 | ||||||
Short-term borrowings | 41,667 | 6,914 | ||||||
Other borrowings | 37,315 | — | ||||||
Subordinated debt | 19,970 | — | ||||||
Accrued interest payable and other liabilities | 1,766 | 1,040 | ||||||
TOTAL LIABILITIES | 383,772 | 196,627 | ||||||
SHAREHOLDERS’ EQUITY | ||||||||
Common stock ($0.01 par value; 25,000,000 shares authorized; 4,967,089 and 4,545,297 shares issued and outstanding at December 31, 2020 and 2019) | 50 | 45 | ||||||
Surplus | 50,516 | 45,449 | ||||||
Accumulated deficit | (10,374 | ) | (8,610 | ) | ||||
Accumulated other comprehensive income (loss) | 142 | (11 | ) | |||||
TOTAL SHAREHOLDERS’ EQUITY | 40,334 | 36,873 | ||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 424,106 | $ | 233,500 | ||||
Year Ended December 31, | ||||||||
(In Thousands, except share and per share data) | 2020 | 2019 | ||||||
INTEREST AND DIVIDEND INCOME | ||||||||
Loans receivable, including fees | $ | 12,267 | $ | 4,600 | ||||
Other | 291 | 1,114 | ||||||
Total interest and dividend income | 12,558 | 5,714 | ||||||
INTEREST EXPENSE | ||||||||
Deposits | 2,784 | 1,710 | ||||||
Short-term borrowings | 5 | — | ||||||
Other borrowings | 332 | — | ||||||
Subordinated debt | 260 | — | ||||||
Total interest expense | 3,381 | 1,710 | ||||||
NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES | 9,177 | 4,004 | ||||||
Provision for loan losses | 2,470 | 1,605 | ||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES | 6,707 | 2,399 | ||||||
NONINTEREST INCOME | ||||||||
Service charges on deposit accounts | 74 | 37 | ||||||
Bank-owned life insurance | 146 | 140 | ||||||
Gain on sale of asset | 105 | — | ||||||
Other | 324 | 216 | ||||||
Total noninterest income | 649 | 393 | ||||||
NONINTEREST EXPENSE | ||||||||
Salaries and employee benefits | 5,785 | 4,837 | ||||||
Occupancy | 813 | 661 | ||||||
Equipment and data processing | 870 | 1,032 | ||||||
Professional fees | 441 | 723 | ||||||
FDIC insurance | 261 | 63 | ||||||
Bank shares tax | 228 | 328 | ||||||
Advertising | 126 | 299 | ||||||
Charitable contribution | — | 250 | ||||||
Merger related expenses | 119 | — | ||||||
Other | 477 | 674 | ||||||
Total noninterest expense | 9,120 | 8,867 | ||||||
Loss before income tax expense | (1,764 | ) | (6,075 | ) | ||||
Income tax expense | — | — | ||||||
NET LOSS | $ | (1,764) | $ | (6,075) | ||||
EARNINGS PER SHARE, BASIC AND DILUTED | $ | (0.38) | $ | (1.34) | ||||
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING, BASIC AND DILUTED | 4,627,274 | 4,545,297 |
Year Ended December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Net loss | $ | (1,764 | ) | $ | (6,075 | ) | ||
Components of other comprehensive income (loss): | ||||||||
Unrealized holding gain (loss) on available-for-sale | 153 | (11 | ) | |||||
Tax effect | — | — | ||||||
Total other comprehensive income (loss) | 153 | (11 | ) | |||||
Total comprehensive loss | $ | (1,611 | ) | $ | (6,086 | ) | ||
Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total | ||||||||||||||||||||
(In Thousands, except share data) | Shares | Amount | ||||||||||||||||||||||
Balance, December 31, 2018 | 3,696,438 | $ | 37 | $ | 36,928 | $ | (2,535 | ) | $ | — | $ | 34,430 | ||||||||||||
Proceeds from issuance of common stock | 848,859 | 8 | 8,490 | — | — | 8,498 | ||||||||||||||||||
Net loss | — | — | — | (6,075 | ) | — | (6,075 | ) | ||||||||||||||||
Stock-based compensation | — | — | 31 | — | — | 31 | ||||||||||||||||||
Other comprehensive loss | — | — | — | — | (11 | ) | (11 | ) | ||||||||||||||||
Balance, December 31, 2019 | 4,545,297 | 45 | 45,449 | (8,610 | ) | (11 | ) | 36,873 | ||||||||||||||||
Proceeds from issuance of common stock | 421,792 | 5 | 4,980 | — | — | 4,985 | ||||||||||||||||||
Net loss | — | — | — | (1,764 | ) | — | (1,764 | ) | ||||||||||||||||
Stock-based compensation | — | — | 87 | — | — | 87 | ||||||||||||||||||
Other comprehensive income | — | — | — | — | 153 | 153 | ||||||||||||||||||
Balance, December 31, 2020 | 4,967,089 | $ | 50 | $ | 50,516 | $ | (10,374) | $ | 142 | $ | 40,334 | |||||||||||||
Year Ended December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
OPERATING ACTIVITIES | ||||||||
Net loss | $ | (1,764 | ) | $ | (6,075 | ) | ||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Provision for loan losses | 2,470 | 1,605 | ||||||
Depreciation | 252 | 156 | ||||||
Amortization of intangible assets | 31 | 34 | ||||||
Amortization of premiums and discounts on investment securities, net | 29 | (16 | ) | |||||
Share-based compensation | 87 | 31 | ||||||
Amortization of premiums on purchased loans | 23 | (5 | ) | |||||
Bank-owned life insurance income | (146 | ) | (140 | ) | ||||
Increase in accrued interest receivable | (1,449 | ) | (438 | ) | ||||
Other, net | 705 | (279 | ) | |||||
Net cash provided by (used in) operating activities | 238 | (5,127 | ) | |||||
INVESTING ACTIVITIES | ||||||||
Investment securities available for sale: | ||||||||
Proceeds from maturities of investment securities available-for-sale | 47,000 | — | ||||||
Proceeds from principal repayments of investment securities available-for-sale | 1,056 | — | ||||||
Purchases of investment securities available-for-sale | (80,133 | ) | (46,970 | ) | ||||
Proceeds from maturities of Certificates of deposit | 5,000 | — | ||||||
Purchases of Certificates of deposit | (5,000 | ) | — | |||||
Purchases of bank-owned life insurance | — | (4,402 | ) | |||||
Purchases of restricted investment in bank stocks | (2,572 | ) | — | |||||
Redemption of restricted investment in bank stocks | — | 8 | ||||||
Increase in loans, net | (158,943 | ) | (134,639 | ) | ||||
Purchase of premises and equipment | (258 | ) | (1,089 | ) | ||||
Net cash used for investing activities | (193,850 | ) | (187,092 | ) | ||||
FINANCING ACTIVITIES | ||||||||
Increase in deposits, net | 94,381 | 141,215 | ||||||
Increase in short-term borrowings, net | 34,753 | 6,914 | ||||||
Proceeds from other borrowings | 37,315 | — | ||||||
Proceeds from issuance of subordinated debt | 19,970 | — | ||||||
Proceeds from issuance of common stock | 4,985 | 8,498 | ||||||
Net cash provided by financing activities | 191,404 | 156,627 | ||||||
Decrease in cash and cash equivalents | (2,208 | ) | (35,592 | ) | ||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 11,210 | 46,802 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 9,002 | $ | 11,210 | ||||
SUPPLEMENTAL CASH FLOW DISCLOSURES | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 3,119 | $ | 1,569 | ||||
Income taxes | — | — |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
(In Thousands, except share and per share data) | 2020 | 2019 | ||||||
Net loss | $ | (1,764 | ) | $ | (6,075 | ) | ||
Weighted-average common shares outstanding | 4,627,274 | 4,545,297 | ||||||
Average treasury stock shares | — | — | ||||||
Weighted-average common shares used to calculate basic and diluted earnings per share | 4,627,274 | 4,545,297 | ||||||
Net loss per common share: | ||||||||
Basic | $ | (0.38 | ) | $ | (1.34 | ) | ||
Diluted | $ | (0.38 | ) | $ | (1.34 | ) |
2020 | 2019 | |||||||
Warrants | $ | 1,537,484 | $ | 1,537,484 | ||||
Share-based compensation awards | 396,000 | 394,500 | ||||||
Total anti-dilutive securities | $ | 1,933,484 | $ | 1,931,984 | ||||
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. | INVESTMENT SECURITIES |
December 31, 2020 | ||||||||||||||||
(In Thousands) Available for Sale: | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
U.S. treasury securities | $ | 75,000 | $ | — | $ | (1 | ) | $ | 74,999 | |||||||
Mortgage backed securities, residential | 4,063 | 143 | — | 4,206 | ||||||||||||
Total available-for-sale | $ | 79,063 | $ | 143 | $ | (1 | ) | $ | 79,205 | |||||||
December 31, 2019 | ||||||||||||||||
(In Thousands) Available for Sale: | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
U.S. treasury securities | $ | 46,986 | $ | — | $ | (11 | ) | $ | 46,975 | |||||||
Total available-for-sale | $ | 46,986 | $ | — | $ | (11 | ) | $ | 46,975 | |||||||
(In Thousands) Available for Sale: | Amortized Cost | Fair Value | ||||||
1 year or less | $ | 75,000 | $ | 74,999 | ||||
Mortgage-backed securities, residential | 4,063 | 4,206 | ||||||
$ | 79,063 | $ | 79,205 | |||||
3. | LOANS RECEIVABLE |
December 31, | ||||||||
( In Thousands) | 2020 | 2019 | ||||||
Commercial and industrial | $ | 101,370 | $ | 34,057 | ||||
Construction and land development | 20,935 | 14,681 | ||||||
Real estate - commercial | 145,800 | 75,999 | ||||||
Real estate - residential | 37,302 | 34,817 | ||||||
Real estate - home equity | 20,218 | 8,300 | ||||||
Consumer | 2,622 | 702 | ||||||
328,247 | 168,556 |
3. | LOANS RECEIVABLE (Continued) |
December 31, | ||||||||
( In Thousands) | 2020 | 2019 | ||||||
Less: | ||||||||
Deferred fees | (856 | ) | (74 | ) | ||||
Allowance for loan losses | (4,177 | ) | (1,689 | ) | ||||
Total | $ | 323,214 | $ | 166,793 | ||||
4. | ALLOWANCE FOR LOAN LOSSES |
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
• | Levels of and trends in delinquencies |
• | Trends in volume and terms |
• | Changes in collateral |
• | Changes in management and lending staff |
• | Economic trends |
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
• | Concentrations of credit |
• | Changes in lending policies |
• | External factors |
• | Changes in underwriting process |
• | Trends in credit quality ratings |
For the Year Ended December 31, 2020 | ||||||||||||||||||||||||||||||||
Commercial and Industrial | Construction and Land Development | Real Estate Commercial | Real Estate Residential | Real Estate Home Equity | Consumer Other | Unallocated | Total | |||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | 623 | $ | 170 | $ | 598 | $ | 214 | $ | 45 | $ | 9 | $ | 30 | $ | 1,689 | ||||||||||||||||
Charge-offs | — | — | 10 | — | — | — | — | 10 | ||||||||||||||||||||||||
Recoveries | 10 | — | 18 | — | — | — | — | 28 | ||||||||||||||||||||||||
Provision | 369 | 227 | 1,476 | 204 | 197 | 26 | (29 | ) | 2,470 | |||||||||||||||||||||||
Ending balance | $ | 1,002 | $ | 397 | $ | 2,082 | $ | 418 | $ | 242 | $ | 35 | $ | 1 | $ | 4,177 | ||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
individually evaluated for impairment | $ | 111 | $ | — | $ | — | $ | 18 | $ | — | 3 | — | $ | 132 | ||||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
collectively evaluated for impairment | $ | 891 | $ | 397 | $ | 2,082 | $ | 400 | $ | 242 | 32 | 1 | $ | 4,045 | ||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 101,370 | $ | 20,935 | $ | 145,800 | $ | 37,302 | $ | 20,218 | $ | 2,622 | $ | 328,247 | ||||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
individually evaluated for impairment | $ | 1,081 | $ | — | $ | 230 | $ | 331 | $ | — | $ | 3 | $ | 1,645 | ||||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
collectively evaluated for impairment | $ | 100,289 | $ | 20,935 | $ | 145,570 | $ | 36,971 | $ | 20,218 | $ | 2,619 | $ | 326,602 | ||||||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
For the Year Ended December 31, 2019 | ||||||||||||||||||||||||||||||||
Commercial and Industrial | Construction and Land Development | Real Estate Commercial | Real Estate Residential | Real Estate Home Equity | Consumer Other | Unallocated | Total | |||||||||||||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||||||||||||||
Beginning balance | $ | — | $ | — | $ | 27 | $ | 22 | $ | — | $ | — | $ | — | $ | 49 | ||||||||||||||||
Charge-offs | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Recoveries | 7 | 14 | — | 11 | — | 3 | — | 35 | ||||||||||||||||||||||||
Provision | 616 | 156 | 571 | 181 | 45 | 6 | 30 | 1,605 | ||||||||||||||||||||||||
Ending balance | $ | 623 | $ | 170 | $ | 598 | $ | 214 | $ | 45 | $ | 9 | $ | 30 | $ | 1,689 | ||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
individually evaluated for impairment | $ | 325 | $ | — | $ | — | $ | — | $ | — | 5 | — | $ | 330 | ||||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
collectively evaluated for impairment | $ | 298 | $ | 170 | $ | 598 | $ | 214 | $ | 45 | 4 | 30 | $ | 1,359 | ||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||
Ending balance | $ | 34,057 | $ | 14,681 | $ | 75,999 | $ | 34,817 | $ | 8,300 | $ | 702 | $ | 168,556 | ||||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
individually evaluated for impairment | $ | 1,323 | $ | — | $ | — | $ | 182 | $ | — | $ | 5 | $ | 1,510 | ||||||||||||||||||
Ending balance: | ||||||||||||||||||||||||||||||||
collectively evaluated for impairment | $ | 32,734 | $ | 14,681 | $ | 75,999 | $ | 34,635 | $ | 8,300 | $ | 697 | $ | 167,046 | ||||||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
(In Thousands) | Special | |||||||||||||||||||
As of December 31, 2020 | Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial and industrial | $ | 100,289 | $ | — | $ | 1,081 | $ | — | $ | 101,370 | ||||||||||
Construction and land development | 20,935 | — | — | — | 20,935 | |||||||||||||||
Real estate - commercial | 145,358 | 212 | 230 | — | 145,800 | |||||||||||||||
Real estate - residential | 36,892 | 142 | 268 | — | 37,302 | |||||||||||||||
Real estate - home equity | 20,155 | — | 63 | — | 20,218 | |||||||||||||||
Consumer | 2,619 | — | 3 | — | 2,622 | |||||||||||||||
Total | $ | 326,248 | $ | 354 | $ | 1,645 | $ | — | $ | 328,247 | ||||||||||
(In Thousands) | Special | |||||||||||||||||||
As of December 31, 2019 | Pass | Mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial and industrial | $ | 32,644 | $ | — | $ | 1,323 | $ | — | $ | 33,967 | ||||||||||
Construction and land development | 14,681 | — | — | — | 14,681 | |||||||||||||||
Real estate - commercial | 75,797 | 218 | — | — | 76,015 | |||||||||||||||
Real estate - residential | 34,121 | 514 | 182 | — | 34,817 | |||||||||||||||
Real estate - home equity | 8,300 | — | — | — | 8,300 | |||||||||||||||
Consumer | 697 | — | 5 | — | 702 | |||||||||||||||
Total | $ | 166,240 | $ | 732 | $ | 1,510 | $ | — | $ | 168,482 | ||||||||||
December 31, 2020 | ||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Total Loans | Total > 90 Days and Accruing | |||||||||||||||||||||
Commercial and industrial | $ | 10 | $ | — | $ | — | $ | 10 | $ | 101,360 | $ | 101,370 | $ | — | ||||||||||||||
Construction and land development | — | — | — | — | 20,935 | 20,935 | — | |||||||||||||||||||||
Real estate - commercial | 480 | — | 156 | 636 | 145,164 | 145,800 | — | |||||||||||||||||||||
Real estate - residential | 711 | 719 | 133 | 1,563 | 35,739 | 37,302 | 97 | |||||||||||||||||||||
Real estate - home equity | — | — | — | — | 20,218 | 20,218 | — | |||||||||||||||||||||
Consumer | — | — | — | — | 2,622 | 2,622 | — | |||||||||||||||||||||
Total | $ | 1,201 | $ | 719 | $ | 289 | $ | 2,209 | $ | 326,038 | $ | 328,247 | $ | 97 | ||||||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
December 31, 2019 | ||||||||||||||||||||||||||||
(In Thousands) | 30-59 Days Past Due | 60-89 Days Past Due | 90 Days or Greater Past Due | Total Past Due | Current | Total Loans | Total > 90 Days and Accruing | |||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | — | $ | — | $ | 33,967 | $ | 33,967 | $ | — | ||||||||||||||
Construction and land development | — | — | — | — | 14,681 | 14,681 | — | |||||||||||||||||||||
Real estate - commercial | 93 | 161 | 218 | 472 | 75,543 | 76,015 | 218 | |||||||||||||||||||||
Real estate - residential | 108 | 306 | 696 | 1,110 | 33,707 | 34,817 | 514 | |||||||||||||||||||||
Real estate - home equity | — | — | — | — | 8,300 | 8,300 | — | |||||||||||||||||||||
Consumer | 2 | — | 5 | 7 | 695 | 702 | — | |||||||||||||||||||||
Total | $ | 203 | $ | 467 | $ | 919 | $ | 1,589 | $ | 166,893 | $ | 168,482 | $ | 732 | ||||||||||||||
December 31, 2020 | ||||||||||||||||||||
(In T h ou s an ds) | Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Recognized | |||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Construction and land development | — | — | — | — | — | |||||||||||||||
Real estate - commercial | 230 | 230 | — | 238 | 10 | |||||||||||||||
Real estate - residential | 295 | 295 | — | 307 | 15 | |||||||||||||||
Real estate - home equity | — | — | — | — | — | |||||||||||||||
Consumer | — | — | — | — | — | |||||||||||||||
With an allowance recorded: | ||||||||||||||||||||
Commercial and industrial | $ | 1,081 | $ | 1,081 | $ | 111 | $ | 1,196 | $ | 60 | ||||||||||
Construction and land development | — | — | — | — | — | |||||||||||||||
Real estate - commercial | — | — | — | — | — | |||||||||||||||
Real estate - residential | 36 | 36 | 18 | 38 | 2 | |||||||||||||||
Real estate - home equity | — | — | — | — | — | |||||||||||||||
Consumer | 3 | 3 | 3 | — | — | |||||||||||||||
Total | ||||||||||||||||||||
Commercial and industrial | $ | 1,081 | 1,081 | 111 | 1,196 | 60 | ||||||||||||||
Construction and land development | — | — | — | — | — | |||||||||||||||
Real estate - commercial | 230 | 230 | — | 238 | 10 | |||||||||||||||
Real estate - residential | 331 | 331 | 18 | 345 | 17 | |||||||||||||||
Real estate - home equity | — | — | — | — | — | |||||||||||||||
Consumer | 3 | 3 | 3 | — | — | |||||||||||||||
$ | 1,645 | $ | 1,645 | $ | 132 | $ | 1,779 | $ | 87 | |||||||||||
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
December 31, 2019 | ||||||||||||||||||||
(In T h ou s an ds) | Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Recognized | |||||||||||||||
With no related allowance recorded: | ||||||||||||||||||||
Commercial and industrial | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Construction and land development | — | — | — | — | — | |||||||||||||||
Real estate - commercial | — | — | — | — | — | |||||||||||||||
Real estate - residential | 182 | 182 | — | 190 | — | |||||||||||||||
Real estate - home equity | — | — | — | — | — | |||||||||||||||
Consumer | — | — | — | — | — | |||||||||||||||
With an allowance recorded: | ||||||||||||||||||||
Commercial and industrial | $ | 1,323 | $ | 1,323 | $ | 325 | $ | 1,290 | $ | 40 | ||||||||||
Construction and land development | — | — | — | — | — | |||||||||||||||
Real estate - commercial | — | — | — | — | — | |||||||||||||||
Real estate - residential | — | — | — | — | — | |||||||||||||||
Real estate - home equity | — | — | — | — | — | |||||||||||||||
Consumer | 5 | — | 5 | — | — | |||||||||||||||
Total | ||||||||||||||||||||
Commercial and industrial | $ | 1,323 | $ | 1,323 | $ | 325 | $ | 1,290 | $ | 40 | ||||||||||
Construction and land development | — | — | — | — | — | |||||||||||||||
Real estate - commercial | — | — | — | — | — | |||||||||||||||
Real estate - residential | 182 | 182 | — | 190 | — | |||||||||||||||
Real estate - home equity | — | — | — | — | — | |||||||||||||||
Consumer | 5 | — | 5 | — | — | |||||||||||||||
$ | 1,510 | $ | 1,505 | $ | 330 | $ | 1,480 | $ | 40 | |||||||||||
December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Commercial and industrial | $ | — | $ | — | ||||
Construction and land development | — | — | ||||||
Real estate - commercial | — | — | ||||||
Real estate - residential | 100 | 182 | ||||||
Real estate - home equity | — | — | ||||||
Consumer | 3 | 5 | ||||||
Total | $ | 103 | $ | 187 |
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
4. | ALLOWANCE FOR LOAN LOSSES (Continued) |
5. | GOODWILL AND INTANGIBLE ASSETS |
December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Goodwill | $ | 1,253 | $ | 1,253 | ||||
CDI | 118 | 149 | ||||||
Total | $ | 1,371 | $ | 1,402 | ||||
5. | GOODWILL AND INTANGIBLE ASSETS (Continued) |
2021 | $ | 27 | ||
2022 | 23 | |||
2023 | 20 | |||
2024 | 17 | |||
2025 and thereafter | 31 | |||
Total | $ | 118 | ||
6. | PREMISES AND EQUIPMENT |
December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Leasehold improvements | $ | 812 | $ | 816 | ||||
Furniture and fixtures | 1,030 | 884 | ||||||
Office equipment | 37 | 37 | ||||||
Computer hardware | 245 | 131 | ||||||
Less accumulated depreciation | (738 | ) | (488 | ) | ||||
Total | $ | 1,386 | $ | 1,380 | ||||
7. | DEPOSITS |
December 31, | ||||||||||||||||
2020 | 2019 | |||||||||||||||
(In Thousands) | Amount | % | Amount | % | ||||||||||||
Demand, noninterest-bearing | $ | 42,374 | 14.97 | % | $ | 12,644 | 6.7 | % | ||||||||
Demand, interest-bearing | 15,883 | 5.61 | 7,923 | 4.2 | ||||||||||||
Money market and savings | 81,756 | 28.88 | 49,039 | 26.0 | ||||||||||||
Time deposits, $250,000 and over | 47,112 | 16.64 | 26,302 | 13.9 | ||||||||||||
Time deposits, other | 95,929 | 33.89 | 92,765 | 49.2 | ||||||||||||
$ | 283,054 | 100.0 | % | $ | 188,673 | 100.0 | % | |||||||||
7. | DEPOSITS (Continued) |
December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
One year or less | $ | 122,859 | $ | 104,061 | ||||
More than one year to two years | 13,441 | 14,429 | ||||||
More than two years to three years | 5,921 | 270 | ||||||
More than three years to four years | 288 | 74 | ||||||
More than four years to five years | 532 | 233 | ||||||
More than five years | — | — | ||||||
Total | $ | 143,041 | $ | 119,067 | ||||
8. | SHORT-TERM BORROWINGS |
December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Balance at year-end | $ | 41,667 | $ | 6,914 | ||||
Average balance outstanding | 474 | 19 | ||||||
Maximum month-end balance | 41,667 | 6,914 | ||||||
Weighted-average rate at year-end | 0.35 | % | 2.48 | % | ||||
Weighted-average rate during the year | 0.35 | % | 2.48 | % |
9. | OTHER BORROWINGS AND SUBORDINATED DEBT |
December 31, | ||||||||
(in Thousands) | 2020 | 2019 | ||||||
Long-term FHLB advances | $ | 20,000 | — | |||||
Subordinated Debt | 19,970 | — | ||||||
Federal Reserve PPPLF | 17,315 | — | ||||||
Total Long-term borrowings | $ | 57,285 | — | |||||
Type | Amount | Rate | Due in | |||||||||
Mid Term Repo Fixed Rate | $ | 5,000,000 | 0.91 | % | 2023 | |||||||
Fixed Rate | 5,000,000 | 0.97 | % | 2024 | ||||||||
Fixed Rate | 5,000,000 | 1.10 | % | 2025 | ||||||||
Fixed Rate | 3,000,000 | 1.01 | % | 2025 | ||||||||
Fixed Rate | 2,000,000 | 1.02 | % | 2025 | ||||||||
$ | 20,000,000 | 1.00 | % | |||||||||
10. | INCOME TAXES |
For the Year Ended December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Current tax expense | $ | — | $ | — | ||||
Deferred taxes | — | — | ||||||
Total | $ | — | $ | — | ||||
December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Deferred tax assets: | ||||||||
Allowance for loan losses | $ | 877 | $ | 355 | ||||
Fair value adjustment on acquired loans | 535 | 638 | ||||||
Alternative minimum tax credit | 98 | 98 | ||||||
Net operating loss carryforwards | 1,872 | 1,661 | ||||||
Other | (240 | ) | 3 | |||||
Total gross deferred tax assets before valuation allowance | 3,142 | 2,755 | ||||||
Valuation allowance | (3,044 | ) | (2,657 | ) | ||||
Net deferred tax assets | $ | 98 | $ | 98 | ||||
11. | RELATED-PARTY TRANSACTIONS |
Year Ended December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Loans: | ||||||||
Balance at beginning of year | $ | 2,088 | 1,052 | |||||
Additions | 321 | 1,948 | ||||||
Amounts Collected | (243 | ) | (912 | ) | ||||
Balance at end of year | $ | 2,166 | 2,088 | |||||
Total unused commitments at end of year | 2,258 | 1,500 | ||||||
Aggregate amount of all extensions of credit | $ | 4,424 | 3,588 | |||||
Deposits at end of year | $ | 14,669 | 7,381 | |||||
Subordinated notes | $ | 19,000 | — |
12. | STOCK-BASED COMPENSATION |
Number of Stock Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term | Aggregate Intrinsic Value | |||||||||||||
Outstanding, December 31, 2019 | 394,500 | $ | 10.00 | $ | 9.50 | $ | ||||||||||
Granted | 21,500 | 11.77 | 9.80 | |||||||||||||
Expired/terminated | 19,500 | 10.00 | — | |||||||||||||
Exercised | 500 | 10.00 | — | |||||||||||||
Outstanding, December 31, 2020 | 396,000 | $ | — | $ | 8.60 | $ | 471,250 | |||||||||
Exercisable at year-end | 75,400 | $ | — | $ | 8.60 | $ | 94,250 | |||||||||
12. | STOCK-BASED COMPENSATION (Continued) |
December 31, | ||||||||
2020 | 2019 | |||||||
Weighted average fair value of options granted | $ | 0.25 | $ | 1.15 | ||||
Dividend yield | 0.00 | % | 1.00 | % | ||||
Expected volatility | 4.36 | % | 10.00 | % | ||||
Risk-free interest rate | 0.62 | % | 1.85 | % | ||||
Expected life (in years) | 6.00 | 6.00 | ||||||
Assumed forfeiture rate | 8.00 | % | 0.00 | % |
December 31, | ||||||||
2020 | 2019 | |||||||
Stock-based compensation expense recognized | $ | 87,000 | $ | 31,000 | ||||
Number of unvested stock options | 320,600 | 394,500 | ||||||
Fair value of unvested stock options | $ | 351,000 | $ | 451,000 | ||||
Amount remaining to be recognized as expense | $ | 286,000 | $ | 420,000 |
13. | FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK |
December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Unfunded commitments under lines of credit: | ||||||||
Home equity loans | $ | 17,483 | $ | 9,138 | ||||
Commercial real estate, construction, and land development | 10,252 | 24,261 | ||||||
Commercial and industrial | 33,471 | 15,051 | ||||||
Other | 3,937 | 5,682 | ||||||
Total | $ | 65,143 | $ | 54,132 | ||||
13. | FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK (Continued) |
14. | CONCENTRATION OF CREDIT RISK |
15. | LEASE COMMITMENTS AND CONTINGENCIES |
(In Thousands) | Amount | |||
2021 | $ | 369 | ||
2022 | 254 | |||
2023 | 257 | |||
2024 | 131 | |||
2025 | 138 | |||
2026 and thereafter | 527 | |||
Total lease liabilities | $ | 1,676 | ||
16. | EMPLOYEE BENEFITS |
17. | REGULATORY CAPITAL REQUIREMENTS |
17. | REGULATORY CAPITAL REQUIREMENTS (Continued) |
December 31, | ||||||||||||||||
2020 | 2019 | |||||||||||||||
(In Thousands) | Amount | Ratio | Amount | Ratio | ||||||||||||
Total capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 48,810 | 15.86 | % | $ | 31,691 | 18.33 | % | ||||||||
For capital adequacy purposes | 24,624 | 8.00 | 13,833 | 8.00 | ||||||||||||
To be well capitalized | 30,780 | 10.00 | 17,291 | 10.00 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 44,958 | 14.61 | % | $ | 29,977 | 17.34 | % | ||||||||
For capital adequacy purposes | 18,468 | 6.00 | 10,374 | 6.00 | ||||||||||||
To be well capitalized | 24,624 | 8.00 | 13,833 | 8.00 | ||||||||||||
Common equity | ||||||||||||||||
(to risk-weighted assets) | ||||||||||||||||
Actual | $ | 44,958 | 14.61 | % | $ | 29,977 | 17.34 | % | ||||||||
For capital adequacy purposes | 18,468 | 4.50 | 7,781 | 4.50 | ||||||||||||
To be well capitalized | 24,624 | 6.50 | 10,374 | 6.50 | ||||||||||||
Tier 1 capital | ||||||||||||||||
(to average assets) | ||||||||||||||||
Actual | $ | 44,958 | 12.84 | % | $ | 29,977 | 14.05 | % | ||||||||
For capital adequacy purposes | 14,006 | 4.00 | 8,531 | 4.00 | ||||||||||||
To be well capitalized | 17,508 | 5.00 | 10,664 | 5.00 |
18. | FAIR VALUE MEASUREMENTS |
Level I: | Quoted prices are available in active markets for identical assets or liabilities as of the reported date. | |
Level II: | Pricing inputs are other than the quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities includes items for which quoted prices are available but traded less frequently and items that are fair- valued using other financial instruments, the parameters of which can be directly observed. | |
Level III: | Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
18. | FAIR VALUE MEASUREMENTS (Continued) |
At December 31, 2020 | At December 31, 2019 | |||||||||||||||
(In Thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Financial assets: | ||||||||||||||||
Cash and cash equivalents (Level 1) | $ | 9,002 | $ | 9,002 | $ | 11,210 | $ | 11,210 | ||||||||
Loans (Level 3) | 323,214 | 324,160 | 166,793 | 168,487 | ||||||||||||
Federal Home Loan Bank stock (Level 1) | 2,615 | 2,615 | 43 | 43 | ||||||||||||
Financial liabilities: | ||||||||||||||||
Deposits (Level 3) | 283,054 | 282,800 | 188,673 | 188,136 | ||||||||||||
Short-term borrowings (Level 1) | 41,667 | 41,667 | 6,914 | 6,914 | ||||||||||||
Long-term borrowings (Level 3) | 37,315 | 37,738 | — | — | ||||||||||||
Subordinated Notes (Level 3) | 20,000 | 20,256 | — | — | ||||||||||||
Off-balance-sheet financial instruments (Level 3) | — | — | — | — |
December 31, 2020 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
U.S. treasury securities | $ | — | $ | 74,999 | $ | — | $ | 74,999 | ||||||||
Mortgage backed securities | — | 4,206 | — | 4,206 | ||||||||||||
Total | $ | — | $ | 79,205 | $ | — | $ | 79,205 | ||||||||
December 31, 2019 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Assets: | ||||||||||||||||
U.S. treasury securities | $ | — | $ | 46,975 | $ | — | $ | 46,975 | ||||||||
Total | $ | — | $ | 46,975 | $ | — | $ | 46,975 | ||||||||
18. | FAIR VALUE MEASUREMENTS (Continued) |
December 31, 2020 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Impaired loans | $ | — | $ | — | $ | 988 | $ | 988 | ||||||||
December 31, 2019 | ||||||||||||||||
(In Thousands) | Level I | Level II | Level III | Total | ||||||||||||
Impaired loans | $ | — | $ | — | $ | 1,003 | $ | 1,003 |
December 31, 2020 | ||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||
Impaired loans | $ | 988 | Appraisal of collateral (1) | Liquidation expenses | 10 | % | ||||||
December 31, 2019 | ||||||||||||
Quantitative Information About Level III Fair Value Measurements | ||||||||||||
(In Thousands) | Fair Value | Valuation Techniques | Unobservable Input | Range (Weighted Average) | ||||||||
Impaired loans | $ | 1,003 | Appraisal of collateral (1) | Liquidation expenses | 10 | % |
(1) | Fair value is generally determined through independent appraisals of the underlying collateral, which include various Level III inputs that are not identifiable. |
19. | REVENUE RECOGNITION |
19. | REVENUE RECOGNITION (Continued) |
For the Year Ended December 31, | ||||||||
(In Thousands) | 2020 | 2019 | ||||||
Non-interest incomein-scope of Topic 606 | ||||||||
Service charges and activity fees on deposits | $ | 74 | $ | 38 | ||||
Fees on loan related activity | 194 | 167 | ||||||
Other | 130 | 49 | ||||||
Non-interest income(in-scope of Topic 606) | 204 | 254 | ||||||
Non-interest income(out-of-scope | 251 | 139 | ||||||
Total non-interest income | $ | 649 | $ | 393 | ||||
19. | REVENUE RECOGNITION (Continued) |
20. | PROPOSED MERGER WITH GNB FINANCIAL, INC. |
21. | SUBSEQUENT EVENTS |
PART II: | INFORMATION NOT REQUIRED IN PROSPECTUS |
Item 13. | Other Expenses of Issuance and Distribution |
SEC registration fee | $ | 4,634 | ||
NASDAQ listing fee | 50,000 | |||
FINRA filing fee | 7,998 | |||
Printing fees and expenses | 185,000 | |||
Legal fees and expenses | 400,000 | |||
Accounting fees and expenses | 72,500 | |||
Transfer agent fees and expenses | 5,500 | |||
Miscellaneous | 249,042 | |||
Total | $ | 974,674 | ||
Item 14. | Indemnification of Directors and Officers |
Item 15. | Recent Sales of Unregistered Securities |
(1) | In the past three years, LINKBANCORP has granted 133,500 stock options pursuant to its former 2019 Equity Incentive Plan to LINKBANCORP’s or its subsidiaries’ officers and directors, at exercise prices |
ranging from $10.00 to $14.50 per share. No underwriter or placement agent was involved in the issuance or sale of any of these securities, and no underwriting discounts or commissions were paid. The issuance and sale of the securities described above were made in reliance upon exemptions from registration requirements under Section 4(a)(2) of the Securities Act and pursuant to Rule 701 promulgated under the Securities Act as a transaction by an issuer not involving any public offering and pursuant to benefit plans and contracts relating to compensation. |
(2) | In the past three years, LINKBANCORP has issued and sold to LINKBANCORP’s employees and directors or its subsidiaries’ officers and directors, an aggregate of 26,300 shares of common stock upon the exercise of options under its former 2019 Equity Incentive Plan at an exercise price of $10.00 per share, for an aggregate exercise price of $263,000. The issuance and sale of the securities described above were made in reliance upon exemptions from registration requirements under Section 4(a)(2) of the Securities Act and pursuant to Rule 701 promulgated under the Securities Act as a transaction by an issuer not involving any public offering and pursuant to benefit plans and contracts relating to compensation. |
(3) | On April 8, 2022, LINKBANCORP completed the issuance of $20.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes due 2032 to certain institutional accredited investors. No underwriter or placement agent was involved in the issuance or sale of any of the common stock, and no underwriting discounts or commissions were paid. The subordinated notes were issued under an exemption from registration pursuant to Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated thereunder as a transaction by an issuer not involving any public offering. |
(4) | On September 30, 2020, LINKBANCORP completed the issuance of $20.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes due 2030 to certain institutional accredited investors. No underwriter or placement agent was involved in the issuance or sale of any of the common stock, and no underwriting discounts or commissions were paid. The subordinated notes were issued under an exemption from registration pursuant to Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated thereunder as a transaction by an issuer not involving any public offering. |
(5) | On October 20, 2020, LINKBANCORP issued an aggregate of 421,292 shares of common stock, par value $0.01 per share, to accredited investors, at a price of $12.00 per share, for aggregate consideration of approximately $5.0 million. No underwriter or placement agent was involved in the issuance or sale of any of the common stock, and no underwriting discounts or commissions were paid. The common stock was issued under an exemption from registration pursuant to Section 4(a)(2) of the Securities Act and Rule 506 of Regulation D promulgated thereunder as a transaction by an issuer not involving any public offering. |
Item 16. | Exhibits and Financial Statement Schedules: |
(a) | List of Exhibits |
Exhibit No. | Description | |
101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB* | Inline XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
104* | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |
107* | Filing fee table |
* | Filed herewith. |
(b) | Financial Statement Schedules |
Item 17. | Undertakings |
LINKBANCORP, INC. | ||
By: | /s/ Andrew Samuel | |
Andrew Samuel | ||
Chief Executive Officer | ||
(Duly Authorized Representative) |
Signatures | Title | Date | ||
/s/ Andrew Samuel Andrew Samuel | Chief Executive Officer and Director (Principal Executive Officer) | September 7, 2022 | ||
/s/ Kristofer Paul Kristofer Paul | Chief Financial Officer (Principal Financial and Accounting Officer) | September 7, 2022 | ||
/s/ Jennifer Delaye Jennifer Delaye | Director | September 7, 2022 | ||
/s/ Anson Flake Anson Flake | Director | September 7, 2022 | ||
/s/ George Parmer George Parmer | Director | September 7, 2022 | ||
/s/ Debra Pierson Debra Pierson | Director | September 7, 2022 | ||
/s/ Diane Poillon Diane Poillon | Director | September 7, 2022 | ||
/s/ William Pommerening William Pommerening | Director | September 7, 2022 | ||
/s/ Brent Smith Brent Smith | Executive Vice President and Director | September 7, 2022 | ||
/s/ Joseph C. Michetti, Jr. Joseph C. Michetti, Jr. | Chairman and Director | September 7, 2022 | ||
/s/ Timothy Allison Timothy Allison | Director | September 7, 2022 |
Signatures | Title | Date | ||
/s/ Samuel Kauffman Samuel Kauffman | Director | September 7, 2022 | ||
/s/ Kristen Snyder Kristen Snyder | Director | September 7, 2022 | ||
/s/ Wesley M. Weymers Wesley M. Weymers | Director | September 7, 2022 | ||
/s/ David Koppenhaver David Koppenhaver | Director | September 7, 2022 | ||
/s/ Steven Tressler Steven Tressler | Director | September 7, 2022 | ||
/s/ William Jones William Jones | Director | September 7, 2022 |