Gouverneur Bancorp 10Q 2025 Q1 Quarterly report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 10-Q

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

For the quarterly period ended December 31, 2024

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File No. 000-56605

GOUVERNEUR BANCORP, INC.

(Exact Name of Registrant as Specified in Its Charter)


Maryland (Statement or Other Jurisdiction of Incorporation or Organization)	37-2102925 (I.R.S. Employer Identification No.)

42 Church Street, Gouverneur, New York (Address of Principal Executive Offices)	13642 (Zip Code)

(315) 287-2600

(Registrant’s telephone number, including area code)

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

Title of each class	Trading symbol(s)	Name of each exchange on which registered
None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Date File required to be submitted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

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


Large accelerated filer	☐	Accelerated filer ☐
Non-accelerated filer	☒	Smaller reporting company ☒
		Emerging growth company ☒

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The number of shares outstanding of the issuer’s common stock, as of February 13, 2025: 1,105,467 shares.

Table of Contents

GOUVERNEUR BANCORP, INC.

Table of Contents


		Page No.

PART I.	FINANCIAL INFORMATION	3

Item 1.	Financial Statements (Unaudited)	3

	Consolidated Statements of Financial Condition at December 31, 2024 and September 30, 2024	3

	Consolidated Statements of Earnings for the Three Months Ended December 31, 2024 and 2023	4

	Consolidated Statements of Comprehensive Income (Loss) for the Three Months Ended December 31, 2024 and 2023	5

	Consolidated Statements of Changes in Stockholders’ Equity for the Three Months Ended December 31, 2024 and 2023	6

	Consolidated Statements of Cash Flows for the Three Months Ended December 31, 2024 and 2023	7

	Notes to Consolidated Financial Statements	8

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	37

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	45

Item 4.	Controls and Procedures	47

PART II.	OTHER INFORMATION	48

Item 1.	Legal Proceedings	48

Item 1A.	Risk Factors	48

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	48

Item 3.	Defaults Upon Senior Securities	48

Item 4.	Mine Safety Disclosures	48

Item 5.	Other Information	48

Item 6.	Exhibits	49

SIGNATURES		50

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1.Financial Statements - Unaudited

GOUVERNEUR BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(In thousands, except share and per share data)


	December 31,		September 30,
	2024		2024
	(unaudited)
Assets:
Cash and due from banks	$	3,532	$	4,302
Interest-bearing deposits in bank		3,481		2,068
Total cash and cash equivalents		7,013		6,370

Securities available-for-sale, at fair value		43,534		45,348

Loans receivable, net of allowance for credit losses: December 31, 2024: $1,059 and September 30, 2024:
$1,063 and net of discount at December 31, 2024: $798 and September 30, 2024: $832 and
deferred loan fees of $440 at December 31, 2024 and $437 at September 30, 2024		124,927		124,257

Investments in restricted stock, at cost		821		823
Bank owned life insurance		7,178		7,137
Premises and equipment, net		2,933		2,924
Core deposit intangible, net		1,571		1,664
Goodwill		4,237		4,237
Accrued interest receivable and other assets		4,562		4,500
Total assets	$	196,776	$	197,260

Liabilities:
Deposits:
Non-interest-bearing demand	$	16,133	$	17,515
NOW and money market		46,975		48,167
Savings and club		58,603		57,940
Time certificates		37,961		36,280
Total deposits		159,672		159,902

Advanced payments from borrowers for taxes and insurance		1,347		483
Accrued interest payable and other liabilities		4,014		4,110
Total liabilities		165,033		164,495

Shareholders' Equity:
Preferred stock, $.01 par value: December 31, 2024 and September 30, 2024: 25,000,000 shares authorized;
none issued and outstanding		—		—
Common stock, $.01 par value: December 31, 2024 and September 30, 2024: 75,000,000 shares authorized;
December 31, 2024: 1,107,134 issued and 1,106,790 outstanding and
September 30, 2024: 1,107,134 issued and outstanding		11		11
Additional paid-in capital		6,490		6,487
Unearned common stock held by employee stock ownership plan
(unallocated shares December 31, 2024: 50,133: September 30, 2024: 53,989)		(501)		(540)
Retained earnings		28,484		28,413
Accumulated other comprehensive loss		(2,737)		(1,606)
Authorized but unissued stock, at cost, (shares December 31, 2024: 344: September 30, 2024: 0)		(4)		—
Total shareholders' equity		31,743		32,765
Total liabilities and shareholders' equity	$	196,776	$	197,260

See accompanying notes to consolidated financial statements.

Table of Contents

GOUVERNEUR BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share data) (Unaudited)


	Three Months Ended
	December 31,
	2024		2023
Interest income:
Loans, net	$	1,692	$	1,601
Securities-taxable		305		357
Securities-non-taxable		128		146
Other short-term investments		41		24
Total interest income		2,166		2,128

Interest expense:
Deposits		411		243
Net swap income on deposit hedge		(10)		—
Borrowings – short term and long term		—		131
Net swap income on borrowing hedge		—		(50)
Total interest expense		401		324

Net interest income		1,765		1,804
Provision for credit losses
Loans		15		68
Unfunded commitments		—		2
Net interest income after provision for credit losses		1,750		1,734

Non-interest income:
Service charges		83		87
ATM card fees		66		64
Realized gain on swaps unwound		—		75
Earnings on investment in life insurance		41		38
Earnings (losses) on deferred fees plan		(6)		12
Unrealized loss on swap agreements		(9)		(143)
Earnings on secondary market programs		15		10
Other non-interest income		54		4
Total non-interest income, net		244		147

Non-interest expenses:
Salaries and employee benefits		873		863
Directors fees		96		86
Earnings (losses) on deferred fees plan		(6)		12
Building, occupancy and equipment		224		238
Data processing		107		106
Postage and supplies		22		24
Professional fees		156		150
Intangibles amortization		93		104
Foreclosed assets, net		1		4
Other non-interest expense		269		193
Total non-interest expenses, net		1,835		1,780

Income before income tax benefit		159		101
Income tax benefit		(1)		(17)
Net income	$	160	$	118

Earnings per common share – basic	$	0.15	$	0.11
Earnings per common share – diluted	$	0.15	$	0.11

See accompanying notes to consolidated financial statements.

Table of Contents

GOUVERNEUR BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(In thousands, except per share data) (Unaudited)


	Three Months Ended
	December 31,
	2024		2023
Net Income	$	160	$	118
Other comprehensive income (loss) net of tax:
Unrealized gain (loss) on securities:
Unrealized holding gain (loss) arising during period		(1,424)		2,766
Deferred tax expense (benefit)		(299)		581
Unrealized holding gain (loss), net of deferred taxes		(1,125)		2,185

Post-retirement benefit (expense)		(8)		59
Deferred tax expense (benefit)		(2)		12
Post-retirement benefit (expense), net of deferred taxes		(6)		47

Total other comprehensive income (loss)		(1,131)		2,232
Total comprehensive income (loss)	$	(971)	$	2,350

See accompanying notes to consolidated financial statements.

Table of Contents

GOUVERNEUR BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

Three Months Ended December 31, 2024 and 2023

(In thousands, except share and per share data) (Unaudited)


					Unearned						Accumulated
			Additional		Common				Authorized		Other		Total
	Common		Paid-in		Stock		Retained		but Unissued		Comprehensive		Shareholders'
	Stock		Capital		held by ESOP		Earnings		Stock		Income (Loss)		Equity
Balance at September 30, 2023	$	24	$	5,035	$	—	$	28,242	$	(4,070)	$	(4,123)	$	25,108
Comprehensive income:
Net income		—		—		—		118		—		—		118
Net pension and postretirement benefit, net of taxes		—		—		—		—		—		47		47
Change in unrealized losses on securities available-for-sale, net of reclassification adjustment and tax effects		—		—		—		—		—		2,185		2,185
Total comprehensive income														2,350
Net proceeds from stock offering and holding company conversion (1,107,134 shares)		—		4,932		—		—		—		—		4,932
Common stock issued in stock offering (1,107,134 shares)		11		(11)		—		—		—		—		—
Cancellation of common stock (2,031,377 shares)		(20)		20		—		—		—		—		—
Cancellation of treasury stock (352,231 shares)		(4)		(4,066)		—		—		4,070		—		—
Purchase of ESOP shares (57,845 shares)		—		578		(578)		—		—		—		—
ESOP shares committed to be released (3,856 shares)		—		(1)		38		—		—		—		37
Adoption of ASU 2016-13 Current Expected Credit Losses		—		—		—		(368)		—		—		(368)
Balance at December 31, 2023	$	11	$	6,487	$	(540)	$	27,992	$	—	$	(1,891)	$	32,059

Balance at September 30, 2024	$	11	$	6,487	$	(540)	$	28,413	$	—	$	(1,606)	$	32,765
Comprehensive loss:
Net income		—		—		—		160		—		—		160
Net pension and postretirement benefit, net of taxes		—		—		—		—		—		(6)		(6)
Change in unrealized losses on securities available-for-sale, net of reclassification adjustment and tax effects		—		—		—		—		—		(1,125)		(1,125)
Total comprehensive loss														(971)
Repurchase of Authorized Stock (344 shares)		—		—		—		—		(4)		—		(4)
ESOP shares committed to be released (3,856 shares)		—		3		39		—		—		—		42
Cash dividends declared, $0.08 per share		—		—		—		(89)		—		—		(89)
Balance at December 31, 2024	$	11	$	6,490	$	(501)	$	28,484	$	(4)	$	(2,737)	$	31,743

See accompanying notes to consolidated financial statements.

Table of Contents

GOUVERNEUR BANCORP, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands) (Unaudited)


	Three Months Ended
	December 31,
	2024		2023

Cash flows from operating activities:
Net Income	$	160	$	118
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:
Provision for credit losses		15		70
Net amortization of deferred fees on loans		19		18
Net amortization of securities premiums and discounts		(139)		(167)
Depreciation		56		64
Net amortization of core deposits intangible		93		104
ESOP shares committed to be released		42		37
Earnings on investment in bank owned life insurance		(41)		(38)
(Increase) decrease in accrued interest receivable and other assets		239		(485)
Decrease in accrued interest payable and other liabilities		(104)		(3,238)
Net cash provided by (used in) operating activities		340		(3,517)
Cash flows from investing activities:
Securities available for sale:
Proceeds from maturities and principal reductions of securities (AFS)		958		959
Purchases of securities (AFS)		(429)		(811)
Redemptions of FHLB stock		2		321
Net (increase) decrease in loans receivable		(704)		387
Additions to premises and equipment		(65)		(7)
Net cash (used in) provided by investing activities		(238)		849
Cash flows from financing activities:
Net increase (decrease) in deposits		(230)		1,549
Net decrease in short-term borrowings		—		(6,990)
Advance payments by borrowers for property taxes and insurance, net		864		849
Net stock offering proceeds		—		4,932
Purchase of treasury stock		(4)		—
Cash dividends paid to common stock shareholders		(89)		—
Net cash provided by financing activities		541		340
Net increase (decrease) in cash and cash equivalents		643		(2,328)
Cash and cash equivalents – Beginning of Period		6,370		10,407
Cash and cash equivalents – End of Period	$	7,013	$	8,079
Supplemental disclosures:
Cash paid during the year for interest	$	382	$	348
Write-downs on foreclosed assets through the allowance for credit losses on loans		—		(27)

See accompanying notes to consolidated financial statements.

Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

NOTE 1: BASIS OF PRESENTATION

The accompanying consolidated financial statements include the accounts of Gouverneur Bancorp, Inc. (“Bancorp”) and Gouverneur Savings and Loan Association (the “Bank”), the wholly owned and only direct subsidiary of Bancorp, and GS&L Municipal Bank, the wholly owned and only subsidiary of the Bank, (collectively referred to as the “Company”) as of December 31, 2024 (unaudited) and September 30, 2024 and for the three-month periods ended December 31, 2024 and 2023 (unaudited). These consolidated financial statements were prepared in accordance with instructions for Form 10-Q and, therefore, do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, and cash flows in conformity with generally accepted accounting principles in the United States of America.

Gouverneur Bancorp, Inc. is a Maryland corporation that was incorporated in June 2023 to be the successor to Gouverneur Bancorp, Inc., a federally chartered corporation (the “Mid-Tier Holding Company”), upon completion of the second-step conversion of the Bank from the two-tier mutual holding company structure to the stock holding company structure. Cambray Mutual Holding Company (“Cambray”) was the former mutual holding company for the Mid-Tier Holding Company prior to the completion of the second-step conversion. In conjunction with the second-step conversion, each of Cambray Mutual Holding Company and the Mid-Tier Holding Company merged out of existence and now cease to exist. The second-step conversion was completed on October 31, 2023, at which time the Company sold, for gross proceeds of $7.2 million, a total of 723,068 shares of common stock at $10.00 per share, including 57,845 shares sold to the Bank’s employee stock ownership plan. As part of the second-step conversion, each of the existing outstanding shares of Mid-Tier Holding Company common stock owned by persons other than Cambray Mutual Holding Company was converted into 0.5334 shares of Bancorp common stock. As a result of the second-step conversion, all share information has been subsequently revised to reflect the 0.5334 exchange ratio, unless otherwise noted.

On September 16, 2022, the Bank completed its acquisition of Citizens Bank of Cape Vincent (“CBCV”), a commercial bank headquartered in Cape Vincent, New York. In conjunction with the acquisition of CBCV in September 2022, the Bank formed the limited purpose GS&L Municipal Bank in order to continue to hold CBCV’s municipal deposits and continue to compete for such deposits in the future. GS&L Municipal Bank is a limited purpose commercial bank that is a wholly owned subsidiary of the Bank and operates under the same regulatory and operating framework as the Bank. GS&L Municipal Bank is a New York chartered limited purpose commercial bank organized to solicit municipal deposits from local government entities such as towns, cities, school districts, fire districts and other municipalities. The Bank views GS&L Municipal Bank as a source of low cost and stable source of funds that will further the Bank’s commitment to the communities in which the Bank operates.

In the opinion of management, all adjustments, consisting of only normal recurring adjustments or accruals, which are necessary for a fair presentation of the consolidated financial statements have been made at and for the three-month periods ended December 31, 2024 and 2023. The results of operations for the three-month periods ended December 31, 2024 are not necessarily indicative of the results which may be expected for an entire fiscal year or any other period.

The data in the consolidated statements of financial condition for September 30, 2024 was derived from the Company’s audited consolidated financial statements as of and for the year ended September 30, 2024. That data, along with the interim financial information presented in the consolidated statements of financial condition, earnings, comprehensive income (loss), shareholders’ equity and cash flows should be read in conjunction with the Company’s audited consolidated financial statements as of and for the year ended September 30, 2024, including the notes thereto. Certain amounts for the three-month periods ended December 31, 2023 were reclassified to conform to the presentation of December 31, 2024.

NOTE 2: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation

The consolidated financial statements of the Company include the accounts of Bancorp and its wholly-owned subsidiary, the Bank, and the Bank’s wholly owned subsidiary, GS&L Municipal Bank.

Table of Contents

At December 31, 2024, GS&L Municipal Bank held $23.5 million of the Bank’s $43.5 million investment securities portfolio and $21.0 million of the Bank’s deposits.

All significant intercompany accounts and transactions have been eliminated in consolidation.

Use of Estimates in Preparation of Financial Statements

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses. In connection with the determination of the estimated credit losses, management obtains independent appraisals for significant properties.

The Company’s loans are generally secured by specific items of collateral including real property, consumer assets, and business assets. Although the Company has a diversified portfolio, a substantial portion of its debtors’ ability to honor their contracts is dependent on local economic conditions. While management uses available information to recognize losses on loans and foreclosed assets, further reductions in the carrying amounts of loans and foreclosed assets may be necessary, based on changes in local economic conditions. In addition, regulatory agencies, as an integral part of their examination process, periodically review the estimated losses on loans and foreclosed assets. Such agencies may require the Company to recognize additional losses based on their judgments about information available to them at the time of their examination. Because of these factors, it is reasonably possible that the estimated losses on loans and foreclosed assets may change materially in the near term. However, the amount of the change that is reasonably possible cannot be estimated.

Recent Accounting Pronouncements

The Company’s significant accounting policies followed in the preparation of the unaudited consolidated financial statements are disclosed in Note 2 of the audited financial statements and notes for the year ended September 30, 2024 and are contained in the Company’s Annual Report on Form 10-K for the year ended September 30, 2024. There have been no significant changes to the application of significant accounting policies since September 30, 2024.

Allowance for Credit Losses – Available for Sale Securities

For available for sale securities, management evaluates all investments in an unrealized loss position on a quarterly basis, and more frequently when economic or market conditions warrant such evaluation. If the Company has the intent to sell the security or it is more likely than not that the Company will be required to sell the security, the security is written down to fair value and the entire loss is recorded in earnings.

If either of the above criteria is not met, the Company evaluates whether the decline in fair value is the result of credit losses or other factors. In making the assessment, the Company may consider various factors including the extent to which fair value is less than amortized cost, performance on any underlying collateral, downgrades in the ratings of the security by a rating agency, the failure of the issuer to make scheduled interest or principal payments and adverse conditions specifically related to the security. If the assessment indicates that a credit loss exists, the present value of cash flows expected to be collected are compared to the amortized cost basis of the security and any excess is recorded as an allowance for credit loss, limited by the amount that the fair value is less that the amortized cost basis. Any amount of unrealized loss that has not been recorded through an allowance for credit loss is recognized in other comprehensive income.

Changes in the allowance for credit loss are recorded as provision for (benefit from) credit loss expense. Losses are charged against the allowance for credit loss when management believes an available for sale security is confirmed to be

Table of Contents

uncollectible or when either of the criteria regarding intent or requirement to sell is met. At December 31, 2024, there was no allowance for credit loss related to the available for sale securities portfolio.

Accrued interest receivable on available for sale debt securities totaled $200,000 and $246,000 at December 31, 2024 and September 30, 2024, respectively, and was excluded from the estimate of credit losses.

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at amortized cost. Amortized cost is the principal balance outstanding, net of purchase premiums and discounts and deferred fees and costs. Accrued interest receivable related to loans totaled $391,000 and $356,000 at December 31, 2024 and September 30, 2024, respectively, and was reported in accrued interest receivable on the consolidated statements of financial condition. Interest income is accrued on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using methods that approximate a level yield without anticipating prepayments.

The accrual of interest is generally discontinued when a loan becomes 90 days past due and is not well collateralized and in the process of collection, or when management believes, after considering economic and business conditions and collection efforts, that the principal or interest will not be collectible in the normal course of business. Past due status is based on contractual terms of the loan. A loan is considered to be past due when a scheduled payment has not been received 30 days after the contractual due date.

All accrued interest is reversed against interest income when a loan is placed on nonaccrual status. Interest received on such loans is accounted for using the cost-recovery method, until qualifying for return to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current, there is a sustained period of repayment performance, and future payments are reasonably assured.

Allowance for Credit Losses – Loans

The allowance for credit losses on loans is a valuation account that is deducted from the loans’ amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged-off.

The allowance for credit losses on loans represents management’s estimate of lifetime credit losses inherent in loans as of the balance sheet date. The allowance for credit losses on loans is estimated by management using relevant available information, from both internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.

The Company measures expected credit losses for loans on a pooled basis when similar risk characteristics exist. The Company has identified the following portfolio segments and calculates the allowance for credit losses for each using a discounted cash flow and remaining life methodology. The segments using a discounted cash flow methodology are as follows:

Real Estate Residential

1-4 family residential construction loans

Other construction loans and all land development and other land loans

Revolving, open-end loans secured by 1-4 family residential properties and extended under lines of credit

Secured by first liens

Secured by junior liens

Table of Contents

Real Estate Commercial

Commercial and industrial loans – commercial mortgage

Loans secured by owner-occupied, nonfarm nonresidential properties

Loans secured by other nonfarm nonresidential properties

Loans secured by multifamily (5 or more) properties

Commercial Secured

Loans to finance agricultural production and other loans to farmers

Commercial and industrial loans

Obligations (other than securities and leases) of states and political subdivisions in the US

Commercial Unsecured

Commercial and industrial loans – unsecured

Unsecured other loans

Consumer

Other revolving credit plans

Automobile loans

Other consumer loans

The discounted cash flow method calculates the expected cash flows to be received over the life of each individual loan in a pool.

The segments using a remaining life methodology are as follows:

Commercial Unsecured

Other loans (commercial overdraft loans)

Consumer

Other loans (consumer overdraft loans)

The remaining life methodology uses average annual charge-off rates and the remaining life of the loan to estimate the allowance for credit losses. The average annual charge-off rate is applied to the amortization adjusted remaining life of the loan to determine the unadjusted lifetime historical charge-off rate.

Additionally, the allowance for credit losses calculation includes subjective adjustments for qualitative risk factors that are likely to cause estimated credit losses to differ from historical experience. These qualitative adjustments may increase or reduce reserve levels and include adjustments for lending management experience and risk tolerance, asset quality and portfolio trends, loan review and audit results, loan portfolio growth, industry concentrations, trends in underlying collateral, external factors and economic conditions not already captured.

Loans that do not share risk characteristics are evaluated on an individual basis. When management determines that foreclosure is probable and the borrower is experiencing financial difficulty, the expected credit losses are based on the fair value of collateral at the reporting dated unadjusted for selling costs as appropriate.

Allowance for Credit Losses – Unfunded Commitments

Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit issued to meet customer financing needs. The Company’s exposure to credit loss in the event of

Table of Contents

nonperformance by the other party to the financial instrument for off—balance sheet loan commitments is represented by the contractual amount of those instruments. Such financial instruments are recorded when they are funded.

The Company records an allowance for credit losses on off-balance sheet credit exposures, unless the commitments to extend credit are unconditionally cancelable, through a charge to provision for unfunded commitments in the Company’s statements of earnings. The allowance for credit losses on off-balance sheet credit exposures is estimated by loan segment at each balance sheet date under the current expected credit loss model using the same methodologies as portfolio loans, taking into consideration the likelihood that funding will occur as well as any third-party guarantees. The allowance for unfunded commitments is included in other liabilities on the Company’s consolidated statements of financial condition.

Revenue Recognition

The majority of the Company’s revenue stream is generated from interest income on loans which are outside the scope of “Revenue from Contracts with Customers” (ASC 606).

The Company’s sources of income that fall within the scope of ASC 606 include service charges on deposits, interchange fees and gains and losses on sales of other real estate, all of which are presented as components of noninterest income on the accompanying statements of earnings. Below is a summary of the revenue streams that fall within the scope of ASC 606.

Service charges on deposits, ATM, and interchange fees – Fees from these services are either transaction-based, for which the performance obligations are satisfied when the individual transaction is processed, or set periodic service charges, for which the performance obligations are satisfied over the period the service is provided. Transaction-based fees are recognized as revenue at a point in time when the transaction is processed, and periodic service charges are recognized as revenue over a period of time equivalent to the service period.

Gains and losses on sales of foreclosed assets – The Company records a gain or loss from the sale of foreclosed assets when control of the property transfers to the buyer, which generally occurs at the time of the executed deed. When the Company finances the sale of foreclosed assets to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the foreclosed asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer.

NOTE 3: EARNINGS PER COMMON SHARE

Basic earnings per common share represent income available to common shareholders divided by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Unallocated common shares held by the ESOP are not included in the weighted-average number of common shares outstanding for purposes of calculating basic earnings per common share until they are committed to be released.

The table below sets forth the computation of basic and diluted earnings per common share for the three-month periods ended December 30, 2024 and 2023 (In thousands, except per share data) (unaudited).


	Three Months Ended
	December 31,
Basic earnings per share:	2024		2023
Net income	$	160	$	118
Weighted average common shares outstanding used to calculate
basic and diluted earnings per common share		1,054		1,050
Basic and diluted earnings per common share	$	0.15	$	0.11

There were no dilutive or antidilutive shares at December 31, 2024 or 2023.

Table of Contents

NOTE 4: COMPREHENSIVE INCOME (LOSS)

Comprehensive income (loss), presented in the consolidated statements of shareholders’ equity, consists of net income and the net change for the period in after-tax unrealized gains or losses on securities available for sale and post-retirement benefits.

The following table shows the components of accumulated other comprehensive loss on the accompanying consolidated statements of financial condition at December 31, 2024 (unaudited) and September 30, 2024:



	December 31,		September 30,
	2024		2024

	(In thousands)
Accumulated Other Comprehensive Loss by Component

Unrealized Loss on Available-for-Sale Securities, net		(3,212)		(1,788)
Tax Effect		674		375
Net Unrealized Loss on Available-for-Sale Securities		(2,538)		(1,413)

Unrealized Loss for Other Postretirement Obligations	$	(253)	$	(245)
Tax Effect		54		52
Net Unrealized Loss for Other Postretirement Obligations		(199)		(193)

Total Accumulated Other Comprehensive Loss	$	(2,737)	$	(1,606)

NOTE 5: INVESTMENT SECURITIES

The amortized cost of debt securities and their approximate fair value at December 31, 2024 (unaudited) is represented in the table below:


			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
AVAILABLE FOR SALE
U.S. Government Treasuries	$	2,363	$	—	$	(28)	$	2,335
U.S. Government Agencies		8,036		—		(114)		7,922
Mortgaged-Backed Securities		11,432		1		(705)		10,728
Municipal Securities		22,995		15		(2,364)		20,646
SBA Securities		1,920		4		(21)		1,903
	$	46,746	$	20	$	(3,232)	$	43,534

Table of Contents

The amortized cost of debt securities and their approximate fair value at September 30, 2024 is represented in the table below.


			Gross		Gross
	Amortized		Unrealized		Unrealized		Fair
	Cost		Gains		Losses		Value
AVAILABLE FOR SALE
U.S. Government Treasuries	$	2,346	$	3	$	—	$	2,349
U.S. Government Agencies		8,479		57		(1)		8,535
Mortgaged-Backed Securities		11,337		74		(240)		11,171
Municipal Securities		22,974		158		(1,847)		21,285
SBA Securities		2,000		19		(11)		2,008
	$	47,136	$	311	$	(2,099)	$	45,348

The amortized cost and fair value of debt securities, by contractual maturity, at December 31, 2024 (unaudited) is as shown below. Expected maturities will differ from contractual maturities call or prepay obligations with or without call or prepayment penalties.


	Debt Securities
	Available-for-Sale
	Amortized
	Cost		Fair Value

		(In Thousands)
Due Within One Year	$	4,011	$	4,005
Due After One Year Through Five Years		9,588		9,539
Due After Five Years Through Ten Years		6,724		6,330
Due After Ten Years		13,071		11,029
		33,394		30,903
Mortgage-Backed & SBA Securities with no set maturity		13,352		12,631
	$	46,746	$	43,534

The amortized cost and fair value of debt securities, by contractual maturity, at September 30, 2024 is as shown below.


	Debt Securities
	Available-for-Sale
	Amortized
	Cost		Fair Value

	(In Thousands)
Due Within One Year	$	2,381	$	2,382
Due After One Year Through Five Years		11,180		11,265
Due After Five Years Through Ten Years		6,640		6,487
Due After Ten Years		13,598		12,035
		33,799		32,169
Mortgage-Backed & SBA Securities with no set maturity		13,337		13,179
	$	47,136	$	45,348

There were no realized gains and losses from the sale of available-for-sale investments for the three-month periods ending December 31, 2024 and 2023.

Table of Contents

Information pertaining to securities with gross unrealized losses at December 31, 2024 (unaudited), aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position are as follows:


	Less than Twelve months				Over Twelve Months				Total
	Gross				Gross				Gross
	Unrealized				Unrealized				Unrealized
	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value

	(In Thousands)
December 31, 2024
Securities Available-for-Sale:
US Government Treasuries & Agencies	$	142	$	9,760	$	—	$	—	$	142	$	9,760
Mortgage-backed & SBA Securities		373		9,761		353		2,391		726		12,152
Municipal Securities		97		6,905		2,267		8,670		2,364		15,575
	$	612	$	26,426	$	2,620	$	11,061	$	3,232	$	37,487

Information pertaining to securities with gross unrealized losses at September 30, 2024 aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position are as follows:


	Less than Twelve months				Over Twelve Months				Total
	Gross				Gross				Gross
	Unrealized				Unrealized				Unrealized
	Losses		Fair Value		Losses		Fair Value		Losses		Fair Value

	(In Thousands)
September 30, 2024
Securities Available-for-Sale:
US Government Treasuries & Agencies	$	—	$	—	$	1	$	990	$	1	$	990
Mortgage-backed & SBA Securities		11		1,335		240		2,570		251		3,905
Municipal Securities		12		763		1,835		8,842		1,847		9,605
	$	23	$	2,098	$	2,076	$	12,402	$	2,099	$	14,500

In management’s opinion, the unrealized losses primarily reflect changes in interest rates subsequent to the acquisition of specific securities. The Company had 78 and 9 securities in an unrealized loss position of less than twelve months at December 31, 2024 and September 30, 2024, respectively, and 66 and 69 securities in an unrealized loss position of 12 months or more at December 31, 2024 and September 30, 2024, respectively. The Company has the intent and the ability to hold such securities until maturity or market price recovery. Management believes that the unrealized losses do not represent credit impairment of the securities.

Table of Contents

NOTE 6: LOANS RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES

The components of loans receivable, net, at December 31, 2024 (unaudited) and September 30, 2024 are as shown in the table below:


	As of December 31,		As of September 30,
	2024		2024
	(unaudited)
	Total Loans
	(In Thousands)
Real Estate Mortgages
Residential	$	103,881	$	103,521
Commercial		11,267		11,239
Construction		2,548		1,945
Home Equity		1,628		1,643
Other Loans:
Commercial Non-Mortgage		1,782		1,843
Automobile		2,480		2,528
Passbook		386		437
Consumer		2,372		2,559
Total Loans		126,344		125,715
Net Deferred Loan Costs		440		437
Net Discounts on Acquired Loans		(798)		(832)
Allowance for Credit Losses		(1,059)		(1,063)
Loans Receivable, Net	$	124,927	$	124,257

The outstanding principal balance and the related carrying amount of the Company’s loans acquired in the Citizens Bank of Cape Vincent acquisition were as shown in the table below at December 31, 2024 (unaudited) and September 30, 2024:


	December 31, 2024		September 30, 2024
	(unaudited)
	(in thousands)
Acquired Credit Impaired Loans
Outstanding Principal Balance	$	—	$	—
Carrying Amount	$	—	$	—
Acquired Non-Credit Impaired Loans
Outstanding Principal Balance	$	28,335	$	28,996
Carrying Amount	$	27,537	$	28,164
Total Acquired Loans
Outstanding Principal Balance	$	28,335	$	28,996
Carrying Amount	$	27,537	$	28,164

The Company had not acquired any loans with deteriorated credit quality as of December 31, 2024 and September 30, 2024. The Company did acquire a commercial secured performing loan which has been classified as substandard to ensure proper oversight and monitoring of the loan. The loan has performed in accordance with its modified terms for over three years. This loan was restructured in September 2023. Proceeds from the restructuring paid off current principal and interest due in the amount of $505,000. The borrower retained the same interest rate of 6.00% and received a 5-year callable note with 25-year amortization in exchange for extra real estate collateral. A $108,000 second position commercial mortgage was placed on the guarantor’s primary residence behind the Bank’s first position residential mortgage. The restructuring enhanced the Bank’s loan-to-value position while providing the borrower with a lower payment than the original contractual terms. The capitalization of interest, interest rate below market terms, and extension of the maturity date were concessions made to the borrower in exchange for additional collateral. Interest income on a restructured loan is accrued once the borrower demonstrates the ability to pay under the restructured terms for sustained period of repayment performance, which is generally six consecutive months. The loan was removed from non-accrual status during the third

Table of Contents

quarter of fiscal year 2024. This loan has a fair value adjustment as a result of purchase price accounting of $64,000 at December 31, 2024.

The Company sells first mortgage loans to third parties in the ordinary course of business, principally to the FHLB, a large purchaser of loans. These serviced loans are not included in the balances of the accompanying statements of financial condition, but the Company continues to collect the principal and interest payments for a servicing fee. At December 31, 2024 and September 30, 2024, the total outstanding principal balance on serviced loans was $11.9 million and $11.8 million, respectively. Citizens Bank of Cape Vincent did not sell residential mortgage loans to third parties.

The tables below present, by portfolio segment, the changes in the allowance for credit losses and the recorded investment in loans for the three-months ended December 31, 2024 and 2023 (unaudited) and the year ended September 30, 2024.

Allowance for credit losses and recorded investment in loans for the three months ended December 31, 2024 was as follows:


	Real Estate		Real Estate		Commercial		Commercial
	Residential		Commercial		Secured		Unsecured		Consumer		Total

	(In Thousands)
Allowance for Credit Losses:
Beginning Balance	$	799	$	156	$	40	$	—	$	68	$	1,063
Charge-offs		—		—		—		—		(20)		(20)
Recoveries		—		—		—		—		1		1
Transfer		(9)		(4)		(3)		—		16		—
Provisions		15		—		—		—		—		15
Ending Balance	$	805	$	152	$	37	$	—	$	65	$	1,059
Ending Balance: Individually
Evaluated	$	—	$	—	$	—	$	—	$	—	$	—
Ending Balance: Collectively
Evaluated	$	805	$	152	$	37	$	—	$	65	$	1,059
Loans Receivable:
Ending Balance	$	108,057	$	11,267	$	1,771	$	11	$	5,238	$	126,344
Ending Balance: Individually
Evaluated	$	—	$	773	$	—	$	—	$	—	$	773
Ending Balance: Collectively
Evaluated	$	108,057	$	10,494	$	1,771	$	11	$	5,238	$	125,571

Table of Contents

Allowance for credit losses and recorded investment in loans for the three months ended December 31, 2023 was as follows:


	Real Estate		Real Estate		Commercial		Commercial
	Residential		Commercial		Secured		Unsecured		Consumer		Total

	(In Thousands)
Allowance for Credit Losses:
Beginning Balance	$	541	$	55	$	4	$	2	$	21	$	623
Charge-offs		(62)		—		—		—		(6)		(68)
Recoveries		—		—		—		—		2		2
Transfer		—		(3)		(3)		—		6		—
Provisions		68		—		—		—		—		68
Adoption of new accounting standard		252		105		27		(2)		54		436
Ending Balance	$	799	$	157	$	28	$	—	$	77	$	1,061
Ending Balance: Individually
Evaluated	$	—	$	—	$	—	$	—	$	—	$	—
Ending Balance: Collectively
Evaluated	$	799	$	157	$	28	$	—	$	77	$	1,061

Allowance for credit losses and recorded investment in loans as of September 30, 2024 was as follows:


	Real Estate		Real Estate		Commercial		Commercial
	Residential		Commercial		Secured		Unsecured		Consumer		Total

	(In Thousands)
Allowance for Credit Losses:
Ending Balance: Collectively
Evaluated	$	799	$	156	$	40	$	—	$	68	$	1,063
Loans Receivable:
Ending Balance	$	107,109	$	11,239	$	1,832	$	11	$	5,524	$	125,715
Ending Balance: Individually
Evaluated	$	—	$	782	$	—	$	—	$	—	$	782
Ending Balance: Collectively
Evaluated	$	107,109	$	10,457	$	1,832	$	11	$	5,524	$	124,933

The following table presents performing and nonperforming real estate loans based on payment activity as of December 31, 2024 and September 30, 2024. Real estate loans include residential and commercial mortgages, construction loans and home equity loans. Payment activity is reviewed by management on a quarterly basis to determine how loans are performing. Loans are considered to be nonperforming when the number of days delinquent is greater than 89 days. The loan may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally twelve consecutive months of current payments with no past due occurrences.

Performing and nonperforming real estate loans as of December 31, 2024 and September 30, 2024 were as follows:


	As of December 31,		As of September 30,
	2024		2024
	(unaudited)
	(In Thousands)
Performing	$	118,649	$	117,504
Nonperforming		675		844
Total real estate loans	$	119,324	$	118,348

Table of Contents

Credit quality indicators as of December 31, 2024 and September 30, 2024 are as follows:

Internally assigned grade as a subsection of the “Pass” (ratings 1 – 4) credit risk profile:

1 — Good

Loans in this category are to an individual or a well-established business in excellent financial condition with strong liquidity and a history of consistently high levels of earnings and cash flow and debt service capacity. Supported by high quality financial statements (including recent statements and sufficient historical fiscal statements), borrower has excellent repayment history and possesses a documented source of repayment. Industry conditions are favorable and business borrower’s management is well qualified with sufficient debt. Borrower and/or key personnel exhibit unquestionable character. Good loans may be characterized by high quality liquid collateral and very strong personal guarantors.

2 — Satisfactory

Loans in this category are to borrowers with many of the same qualities as a good loan, however, certain characteristics are not as strong (i.e. cyclical nature of earnings, lower quality financial statements, less liquid collateral, less favorable industry trends, etc.). Borrower still has good credit, will exhibit financial strength, excellent repayment history, and good present and future earnings potential. The primary source of repayment is readily apparent with strong secondary sources of repayment available. Management is capable, with sufficient depth, and character of borrower is well established.

3 — Acceptable

Loans in this category are to borrowers of average strength with acceptable financial condition (businesses fall within acceptable tolerances of other similar companies represented in the RMA annual statement studies), with satisfactory record of earnings and sufficient historical and projected cash flow to service the debt. Business borrower’s management is capable and reliable. Borrower has satisfactory repayment history, and primary and secondary sources of repayment can be clearly identified. Acceptable loans may exhibit some deficiency or vulnerability to changing economic or industry conditions.

4 — Watch

Loans in this category have a chance of resulting in a loss. Characteristics of this level of assets include, but are not limited to; the borrower has only a fair credit rating with minimal recent credit problems, cash flow is currently adequate to meet the required debt repayments, but will not be sufficient in the event of significant adverse developments, borrower has limited access to alternative sources of finance, possibly at unfavorable terms, some management weaknesses exist, collateral, generally required, is sufficient to make likely the recovery of the value of the loan in the event of default, but liquidating the collateral may be difficult or expensive. In addition, the guarantor would achieve this credit rating if it borrowed individually from the Bank.

5 — Special Mention

Loans in this category are usually made to well-established businesses with local operations. Special Mention loans have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Special Mention loans are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification. The special mention category is not to be used as a means of avoiding a clear decision to classify a loan or pass it without criticism. Neither should it include loans listed merely “for the record” when uncertainties and complexities, perhaps coupled with large size, create some reservations about the loan. If weaknesses or evidence of imprudent handling cannot be identified, inclusion of such loans in Special Mention is not justified. Special mention loans have characteristics which corrective management action would remedy. Loans in this category should remain for a relatively short period of time.

Table of Contents

6 — Substandard

Loans classified as substandard are inadequately protected by the current sound net worth or paying capacity of the borrower or the collateral pledged, if any. Loans in this category have well-defined weaknesses that jeopardize the repayment. Loans which might be included in the category have potential for problems due to weakening economic or market conditions. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Substandard loans may include loans which are likely to require liquidation of collateral to effect repayment, and other loans where the character or ability to repay has become suspect. Loss potential, while existing in the aggregate amount of the substandard assets, does not have to exist in individual assets classified as substandard.

7 — Doubtful

Loans classified as doubtful have all the weaknesses in those classified as substandard with the added characteristics that the weaknesses make collection or liquidation in full on the basis of current existing facts, conditions, and value highly questionable and improbable. Although possibility of loss is extremely high, classification of these loans as loss has been deferred to specific pending factors or events, which may strengthen the loan value (i.e., possibility of additional collateral, injection of capital, collateral liquidation, debt structure, economic recovery, etc.).

8 — Loss

Loans classified as loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future.

The information for each of the credit quality indicators is updated on a quarterly basis in conjunction with the determination of the adequacy of the allowance for credit losses.

Credit risk profile for loans receivable held in portfolio by internally assigned grade as of December 31, 2024:


	Pass		Special Mention		Substandard		Doubtful		Total

	(unaudited)
	(In Thousands)
Mortgage Loans on Real Estate
Residential, One to Four Family	$	106,429	$	—	$	—	$	—	$	106,429
Home Equity		1,628		—		—		—		1,628
Commercial		10,494		—		773		—		11,267
Total Mortgage Loans on Real Estate		118,551		—		773		—		119,324
Commercial		1,782		—		—		—		1,782
Consumer		5,238		—		—		—		5,238
Total Loans	$	125,571	$	—	$	773	$	—	$	126,344

Credit risk profile for loans receivable held in portfolio by internally assigned grade as of September 30, 2024:


	Pass		Special Mention		Substandard		Doubtful		Total

	(In Thousands)
Mortgage Loans on Real Estate
Residential, One to Four Family	$	105,466	$	—	$	—	$	—	$	105,466
Home Equity		1,643		—		—		—		1,643
Commercial		10,457		—		782		—		11,239
Total Mortgage Loans on Real Estate		117,566		—		782		—		118,348
Commercial		1,843		—		—		—		1,843
Consumer		5,524		—		—		—		5,524
Total Loans	$	124,933	$	—	$	782	$	—	$	125,715

Table of Contents

Aging Analysis of Past Due Financing Receivables by Class

Following are tables which include an aging analysis of the recorded investment of past due financing receivables as of December 31, 2024 and September 30, 2024. Also included are loans that are greater than 89 days past due as to interest and principal still accruing, because they are (1) well secured and in the process of collection or (2) real estate loans or loans exempt under regulatory rules from being classified as nonaccruals.

An aged analysis of past due financing receivables by class of financing receivable for loans held in portfolio as of December 31, 2024 are as follows:


					90 Days or						Total		90 Days or
	30 – 59 Days		60 – 89 Days		Greater		Total				Financing		Greater and
	Past Due		Past Due		Past Due		Past Due		Current		Receivable		Still accruing

	(In Thousands)
Residential Mortgage	$	199	$	559	$	336	$	1,094	$	106,963	$	108,057	$	—
Commercial Mortgage		233		27		67		327		10,940		11,267		—
Commercial		16		—		—		16		1,766		1,782		—
Consumer		73		—		—		73		5,165		5,238		—
Total Loans	$	521	$	586	$	403	$	1,510	$	124,834	$	126,344	$	—

An aged analysis of past due financing receivables by class of financing receivable for loans held in portfolio as of September 30, 2024, are as follows:


													90 Days or
					Greater						Total		Greater
	30 – 59 Days		60 – 89 Days		90 Days or		Total				Financing		and Still
	Past Due		Past Due		Past Due		Past Due		Current		Receivable		accruing

	(In Thousands)
Residential Mortgage	$	131	$	383	$	420	$	934	$	106,175	$	107,109	$	—
Commercial Mortgage		—		—		67		67		11,172		11,239		—
Commercial		—		—		16		16		1,827		1,843		—
Consumer		12		—		14		26		5,498		5,524		—
Total Loans	$	143	$	383	$	517	$	1,043	$	124,672	$	125,715	$	—

Modifications Made to Borrowers Experiencing Financial Difficulty

The allowance for credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition. The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications of receivables to borrowers experiencing financial difficulty. The Company uses a probability of default/loss given default model to determine the allowance for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification.

Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded upon modification.

There were no loans made to borrowers experiencing financial difficulty during the three months ended December 31, 2024 and 2023.

Table of Contents

Collateral Dependent Loans

There were no loans individually evaluated for expected credit losses where the amortized cost was adjusted to fair value as of December 31, 2024. The Company uses the fair value of underlying collateral, less the selling, admistrative costs, and other expenses necessary to liquidate the collateral in order to estimate the allowance for credit losses for individually evaluated collateral dependent loans.

Vintage Analysis

The following table presents the Company’s recorded investment in loans by credit quality indicators by year of origination as of December 31, 2024:



	Term Loans by Fiscal Year of Origination
(In Thousands)	2025		2024		2023		2022		2021		Prior		Revolving		Total



Real Estate - Residential
Pass	$	2,987	$	9,356	$	11,228	$	14,794	$	17,025	$	51,039	$	1,628	$	108,057
Special Mention		—		—		—		—		—		—		—		—
Substandard		—		—		—		—		—		—		—		—
Doubtful		—		—		—		—		—		—		—		—
Total Real Estate - Residential	$	2,987	$	9,356	$	11,228	$	14,794	$	17,025	$	51,039	$	1,628	$	108,057

Current period gross write-offs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Real Estate - Commercial
Pass	$	470	$	1,259	$	1,962	$	764	$	2,198	$	3,841	$	—	$	10,494
Special Mention		—		—		—		—		—		—		—		—
Substandard		—		—		521		—		185		67		—		773
Doubtful		—		—		—		—		—		—		—		—
Total Real Estate - Commercial	$	470	$	1,259	$	2,483	$	764	$	2,383	$	3,908	$	—	$	11,267

Current period gross write-offs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Commercial - Secured
Pass	$	2	$	597	$	389	$	53	$	184	$	546	$	—	$	1,771
Special Mention		—		—		—		—		—		—		—		—
Substandard		—		—		—		—		—		—		—		—
Doubtful		—		—		—		—		—		—		—		—
Total Commercial - Secured	$	2	$	597	$	389	$	53	$	184	$	546	$	—	$	1,771

Current period gross write-offs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Commercial - Unsecured
Pass	$	—	$	—	$	—	$	—	$	—	$	11	$	—	$	11
Special Mention		—		—		—		—		—		—		—		—
Substandard		—		—		—		—		—		—		—		—
Doubtful		—		—		—		—		—		—		—		—
Total Commercial - Unsecured	$	—	$	—	$	—	$	—	$	—	$	11	$	—	$	11

Current period gross write-offs	$	—	$	—	$	—	$	—	$	—	$	—	$	—	$	—

Consumer
Pass	$	131	$	1,666	$	1,763	$	755	$	454	$	469	$	—	$	5,238
Special Mention		—		—		—		—		—		—		—		—
Substandard		—		—		—		—		—		—		—		—
Doubtful		—		—		—		—		—		—		—		—
Total Consumer	$	131	$	1,666	$	1,763	$	755	$	454	$	469	$	—	$	5,238

Current period gross write-offs	$	20	$	—	$	—	$	—	$	—	$	—	$	—	$	20

Table of Contents

Nonaccrual Loans

The following table is a summary of the Company’s nonaccrual loans by major categories for the periods indicated:



	December 31, 2024						September 30, 2024
	Nonaccrual loans		Nonaccrual loans		Total Nonaccrual		Nonaccrual loans		Nonaccrual loans		Total Nonaccrual
(In Thousands)	with No Allowance		with an Allowance		Loans		with No Allowance		with an Allowance		Loans
Real Estate - Residential	$	—	$	608	$	608	$	—	$	777	$	777
Real Estate - Commercial		—		67		67		—		67		67
Commercial - Secured		—		16		16		—		16		16
Commercial - Unsecured		—		—		—		—		—		—
Consumer		—		—		—		—		14		14
Total Loans	$	—	$	691	$	691	$	—	$	874	$	874

The Company recognized no interest income on nonaccrual loans during the three months ended December 31, 2024 or 2023.

The following table represents the accrued interest receivable written off by reversing interest income during the three months ended December 31, 2024 and 2023:




	For the Three Months Ended
	December 31, 2024		December 31, 2023

	(In Thousands)
Real Estate - Residential	$	11	$	12
Real Estate - Commercial		2		9
Consumer		—		1
Total Loans	$	13	$	22

NOTE 7: GOODWILL AND INTANGIBLE ASSETS

The goodwill and intangible assets arising from the 2022 acquisition of Citizens Bank of Cape Vincent is accounted for in accordance with the accounting guidance in FASB ASC Topic 350 for Intangibles — Goodwill and Other. The Company recorded goodwill of $4.2 million and core deposit intangibles of $2.5 million in connection with the acquisition. As of December 31, 2024 (unaudited) and September 30, 2024, intangible assets consisted of $1.6 million and $1.7 million, respectively, of core deposit intangibles, which are amortized over an estimated useful life of ten years.

The Company performed its annual impairment evaluation on September 30 and will perform more frequently if events and circumstances indicate that the fair value is less than its carrying value.

Goodwill and core deposit intangibles at December 31, 2024 (unaudited) and September 30, 2024 are summarized as follows:


	As of December 31,						As of September 30,
	2024						2024
	Gross				Net		Gross				Net
	Carrying		Accumulated		Carrying		Carrying		Accumulated		Carrying
	Amount		Amortization		Amount		Amount		Amortization		Amount

	(In Thousands)
Goodwill	$	4,237	$	—	$	4,237	$	4,237	$	—	$	4,237
Core Deposit Intangible		2,542		(971)		1,571		2,542		(878)		1,664
	$	6,779	$	(971)	$	7,750	$	6,779	$	(878)	$	7,657

Table of Contents

No impairments of goodwill were recognized for the fiscal year ended September 30, 2024. Amortization expense for other intangible assets was $93,000 and $104,000 for the three months ended December 31, 2024 and 2023, respectively. The estimated aggregate amortization expense for each of the five succeeding fiscal years and thereafter, as of December 31, 2024, is summarized below:



Fiscal Year Ended
September 30,
(in thousands)
2025	$	277
2026		323
2027		277
2028		231
2029		185
Thereafter		278
	$	1,571

NOTE 8: FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET CREDIT RISK

The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and to sell loans. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial condition.

The Bank’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on- balance sheet instruments.

A summary of financial instrument commitments at December 31, 2024 (unaudited) and September 30, 2024 is shown below.


	December 31,		September 30,
	2024		2024
	(unaudited)
	(in thousands)
Commitments to Grant Loans	$	1,456	$	2,386
Unfunded Commitments Under Lines of Credit	$	4,427	$	4,566

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements.

The Bank evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation of the customer and generally consists of real estate.

Commitments and Contingencies

Outstanding letters of credit written are conditional commitments issued by the Company to guarantee the performance by a customer to a third party. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making conditional obligations as it does for on-balance sheet instruments. The Company had four standby letters of credit totaling $176,000 with no amounts outstanding as of December 31, 2024 and September 30, 2024.

Table of Contents

The credit risk involved in issuing letters of credit is essentially the same as that involved in extending other loan commitments. The Company requires collateral and personal guarantees supporting these letters of credit as deemed necessary. Management believes that the proceeds obtained through a liquidation of such collateral in the event of a default, and the enforcement of personal guarantees would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees.

Unfunded Commitments

The Company maintains an allowance for off-balance sheet credit exposures such as unfunded balances for existing lines of credit, commitments to extend future credit, as well as both standby and commercial letters of credit when there is a contractual obligation to extend credit and when this extension of credit is not unconditionally cancellable (i.e. commitment cannot be canceled at any time). The allowance for off-balance sheet credit exposures is adjusted as a provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur, which is based on a historical funding study derived from internal information, and an estimate of expected credit losses on commitments expected to be funded over its estimated life, which are the same loss rates that are used in computing the allowance for credit losses on loans, and are discussed within this note. The allowance for credit losses for unfunded loan commitments of $25,000 at December 31, 2024 is separately classified on the balance sheet within Other Liabilities.

The following table presents the balance and activity in the allowance for credit losses for unfunded loan commitments for the three months ended December 31, 2024 and 2023.


	For the Three Months Ended
(In Thousands)	December 31, 2024		December 31, 2023
Allowance for Credit Losses:
Beginning Balance	$	25	$	—
Adjustment to allowance for unfunded commitments for adoption of ASU 2016-13		—		29
Provision for unfunded commitments		—		2
Ending Balance	$	25	$	31

NOTE 9: REGULATORY CAPITAL REQUIREMENTS

The Bank is subject to regulatory capital requirements administered by banking regulators. Failure to meet minimum capital requirements can trigger certain mandatory — and possibly additional discretionary — actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

U.S. Basel III Capital Rules

In July 2013, the Federal Reserve Board approved final rules (the “U.S. Basel III Capital Rules”) establishing a new comprehensive capital framework for U.S. banking organizations and implementing the Basel Committee on Banking Supervision’s December 2010 framework for strengthening international capital standards. The U.S. Basel III Capital Rules substantially revised the risk-based capital requirements applicable to bank holding companies and depository institutions.

The minimum regulatory capital requirements established by the U.S. Basel III Capital Rules became effective for the Bank on January 1, 2016 and become fully phased in on January 1, 2019. The U.S. Basel III Capital Rules require the Bank to:

●	Meet a minimum Common Equity Tier 1 Capital ratio of 4.50% of risk-weighted assets and a minimum Tier 1 Capital of 6.00% of risk-weighted assets;

Table of Contents

●	Continue to require a minimum Total Capital ratio of 8.00% of risk-weighted assets and a minimum Tier 1 Leverage Capital ratio of 4.00% of average assets;

●	Maintain a “capital conservation buffer” of 2.50% above the minimum risk-based capital requirements, which must be maintained to avoid restrictions on capital distributions and certain discretionary bonus payments; and

●

Comply with a revised definition of capital to improve the ability of regulatory capital instruments to absorb losses. Certain non-qualifying capital instruments, including cumulative preferred stock and TruPS, will be excluded as a component of Tier 1 capital for institutions of the Company’s size.

The U.S. Basel III Capital Rules use a standardized approach for risk weightings that expand the risk- weightings for assets and off-balance sheet exposures from the previous 0%, 20%, 50% and 100% categories to a much larger and more risk-sensitive number of categories, depending on the nature of the assets and off- balance sheet exposures, resulting in higher risk weights for a variety of asset categories.

The capital conservation buffer at December 31, 2024 and September 30, 2024 is 2.50%. The Bank exceeded these “well-capitalized” and “capital conservation buffer” ratios for all periods presented.

As of December 31, 2024 and September 30, 2024, the Bank’s capital levels meet the fully phased-in minimum capital requirements, including the new capital conservation buffers, as prescribed in the U.S. Basel III Capital Rules.

As of December 31, 2024 and September 30, 2024, the most recent notification from Federal Deposit Insurance Corporation (“FDIC”) categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since the most recent notification that management believes have changed the Bank’s prompt corrective action category.

There are no comparable minimum capital requirements that apply to the Company as a savings and loan holding company. The Bank’s actual and required capital amounts and ratios are presented in the table below:


										Minimum to be Well
										Capitalized Under Prompt
					Minimum Capital					Corrective Action
	Actual				Requirement					Provisions
	Amount ($)		Ratio (%)		Amount ($)			Ratio (%)		Amount ($)			Ratio (%)

	(In Thousands)
As of December 31, 2024 (unaudited)
Total Capital (to Risk-Weighted Assets)	$	27,089	24.4	≥	$	8,865	≥	8.0	≥	$	11,081	≥	10.0
Tier 1 Capital (to Risk-Weighted Assets)		26,005	23.5	≥		6,648	≥	6.0	≥		8,865	≥	8.0
Tier 1 Common Equity (to Risk-Weighted Assets)		26,005	23.5	≥		4,986	≥	4.5	≥		7,203	≥	6.5
Tier 1 Leverage Ratio (to Adjusted Total Assets)		26,005	13.4	≥		7,761	≥	4.0	≥		9,701	≥	5.0
Capital Conservation Buffer on Tier 1 Common Equity		27,089	16.4	≥		7,757	≥	7.0	≥		N/A	≥	N/A

As of September 30, 2024
Total Capital (to Risk-Weighted Assets)	$	26,800	24.3	≥	$	8,837	≥	8.0	≥	$	11,046	≥	10.0
Tier 1 Capital (to Risk-Weighted Assets)		25,713	23.3	≥		6,628	≥	6.0	≥		8,837	≥	8.0
Tier 1 Common Equity (to Risk-Weighted Assets)		25,713	23.3	≥		4,971	≥	4.5	≥		7,180	≥	6.5
Tier 1 Leverage Ratio (to Adjusted Total Assets)		25,713	13.3	≥		7,748	≥	4.0	≥		9,685	≥	5.0
Capital Conservation Buffer on Tier 1 Common Equity		26,800	16.3	≥		7,732	≥	7.0	≥		N/A	≥	N/A

Table of Contents

GS&L Municipal Bank’s actual and required capital amounts and ratios are as follows:


										Minimum to be Well
										Capitalized Under Prompt
					Minimum Capital					Corrective Action
	Actual				Requirement					Provisions
	Amount ($)		Ratio (%)		Amount ($)			Ratio (%)		Amount ($)			Ratio (%)

	(In Thousands)
As of December 31, 2024 (unaudited)
Total Capital (to Risk-Weighted Assets)	$	13,997	98.9	≥	$	1,132	≥	8.0	≥	$	1,415	≥	10.0
Tier 1 Capital (to Risk-Weighted Assets)		13,997	98.9	≥		849	≥	6.0	≥		1,132	≥	8.0
Tier 1 Common Equity (to Risk-Weighted Assets)		13,997	98.9	≥		637	≥	4.5	≥		920	≥	6.5
Tier 1 Leverage Ratio (to Adjusted Total Assets)		13,997	39.3	≥		1,423	≥	4.0	≥		1,779	≥	5.0
Capital Conservation Buffer on Tier 1 Common Equity		13,997	90.9	≥		991	≥	7.0	≥		N/A	≥	N/A

As of September 30, 2024
Total Capital (to Risk-Weighted Assets)	$	13,842	97.5	≥	$	1,136	≥	8.0	≥	$	1,420	≥	10.0
Tier 1 Capital (to Risk-Weighted Assets)		13,842	97.5	≥		852	≥	6.0	≥		1,136	≥	8.0
Tier 1 Common Equity (to Risk-Weighted Assets)		13,842	97.5	≥		639	≥	4.5	≥		923	≥	6.5
Tier 1 Leverage Ratio (to Adjusted Total Assets)		13,842	40.2	≥		1,376	≥	4.0	≥		1,721	≥	5.0
Capital Conservation Buffer on Tier 1 Common Equity		13,842	89.5	≥		994	≥	7.0	≥		N/A	≥	N/A

NOTE 10: RETAINED EARNINGS

The Company declared a semi-annual cash dividend of $0.08 per share totaling $89,000 in the first quarter of fiscal year 2025. There were no dividends declared during fiscal year 2024.

NOTE 11: INTEREST RATE DERIVATIVES

Derivative instruments are entered into primarily as a risk management tool of the Company. The Company has entered into several interest rate swap agreements whereby it pays a fixed rate and receives a variable rate on a notional amount. The Company enters into these arrangements to hedge the cost of certain borrowings and to increase the interest rate sensitivity of certain assets. Financial derivatives are recorded at fair value as other assets or liabilities. The accounting for changes in the fair value of a derivative depends on whether it has been designated and qualifies as a part of a hedging relationship. For a fair value hedge, changes in the fair value of the derivative instrument and changes in the fair value of the hedged asset or liability are currently recognized in current year earnings. Amounts recognized in earnings as noninterest expense for the three months ended December 31, 2024 and 2023 were $(9,000) and $(143,000), respectively. The gain/loss is the result of the swaps market value fluctuations with long-term bond rates and projected short-term rates. See Note 12 for further discussion on the fair value of the interest rate derivative.

On December 29, 2023, the Company unwound two off-balance sheet swaps, with $2.5 million in notional value, for a realized gain of approximately $75,000.

On November 4, 2024, the Company’s last remaining off-balance sheet swap, $3.0 million in notional value, matured.

Table of Contents

Information about interest rate swap agreements at December 31, 2024 (unaudited) and September 30, 2024 is as shown on the following table:


			Weighted				Estimated
			Average Rate		Weighted		Fair Value
	Notional		Contract		Average Rate		(Liability)
	Amount		Pay Rate		Received Rate		Asset
	(In Thousands)						(In Thousands)
December 31, 2024 (unaudited)
Interest Rate Swaps on FHLB Borrowings and Bank Deposits	$	—	—	%	—	%	$	—

September 30, 2024
Interest Rate Swaps on FHLB Borrowings and Bank Deposits	$	3,000	1.56	%	5.22	%	$	9

The following table is a summary of the fair value of outstanding derivatives and their presentation in the consolidated statements of financial condition as of December 31, 2024 (unaudited) and September 30, 2024:


	As of December 31,		As of September 30,
	2024		2024
	(unaudited)
	(In Thousands)
Fair Value Hedge – Interest Rate Swap
Accrued Interest Receivable and Other Assets	$	—	$	9

The notional amount of interest rate swap agreements entered into, that were outstanding at December 31, 2024 (unaudited) and September 30, 2024, mature as follows for the years ended September 30:


	December 31,		September 30,
	2024		2024
	(unaudited)
	(In Thousands)
2025	$	—	$	3,000
	$	—	$	3,000

NOTE 12: FAIR VALUE MEASUREMENTS

Determination of Fair Value

The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In accordance with the Fair Value Measurements and Disclosures topic of FASB ASC 820, the fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company’s various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.

Recent fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value, a reasonable point within the range, is most representative of fair value under current market conditions.

Table of Contents

Fair Value Hierarchy

In accordance with this guidance, the Company groups its financial assets and financial liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.

●

Level 1 — Valuation is based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

●

Level 2 — Valuation is based on inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability.

●

Level 3 — Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management judgment or estimation.

The types of instruments valued based on quoted market prices in active markets include most U.S. government and agency securities, liquid mortgage products, active listed equities and most money market securities. Such instruments are generally classified within Level 1 or Level 2 of the fair value hierarchy. As required by this guidance, the Company does not adjust the quoted price for such instruments.

The types of instruments valued based on quoted prices in markets that are not active, broker or dealer quotations, or alternative pricing sources with reasonable levels of price transparency include most investment- grade and high-yield corporate bonds, less liquid mortgage products, less liquid equities, state, municipal and provincial obligations, and certain physical commodities. Such instruments are generally classified within Level 2 of the fair value hierarchy.

The Company utilized interest rate swap agreements based on the Secured Overnight Financing Rate (SOFR). The Company generally determined the fair value of its interest rate swap agreements using externally developed pricing models based on market observable inputs and therefore classified such valuations as Level 2.

Level 3 is for positions that are not traded in active markets or are subject to transfer restrictions. Valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence. In the absence of such evidence, management’s best estimate is used.

Individually evaluated loans are evaluated and valued at the time the loan is identified as not having risk characteristics common with other loans within its pool. In these instances, impairment is measured on a case-by-case basis. The fair value of the loan is determined using either present value of the expected future cash flows discounted at the loan’s effective interest rate or, for collateral dependent loans, the fair value of the collateral less the selling, administrative costs, and other expenses necessary to liquidate the collateral. Collateral may be real estate and/or business assets including equipment, inventory and/or accounts receivable. Market value is measured based on the value of the collateral securing these loans and is classified at a Level 3 in the fair value hierarchy. The value of business equipment, inventory and accounts receivable collateral is based on the net book value on the business’ financial statements and, if necessary, discounted based on management’s review and analysis. Appraised and reported values may be discounted based on management’s historical knowledge, changes in market conditions from the time of valuation and/or management’s expertise and knowledge of the client’s business. Individually evaluated loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same factors identified previously.

Foreclosed properties are adjusted to fair value upon transfer of the loans to foreclosed properties. Subsequently, foreclosed properties are carried at the lower of carrying value or fair value. The estimated fair value for foreclosed properties included

Table of Contents

in Level 3 is determined by independent market-based appraisals and other available market information, less costs to sell, that may be reduced further based on market expectations or an executed sales agreement. If fair value of the collateral deteriorates subsequent to initial recognition, the Company records the foreclosed properties as a nonrecurring Level 3 adjustment. Valuation techniques are consistent with those techniques applied in prior periods.

The following table presents the assets required to be measured and reported on a recurring basis on the Company’s Consolidated Statements of Financial Condition at their fair value as of December 31, 2024 (unaudited) and September 30, 2024 by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.


			Quoted Prices in
			Active Markets
			for Identical		Significant Other		Significant
	Total		Assets/Liabilities		Observable		Unobservable
	Fair Value		(Level 1 )		Inputs (Level 2)		Inputs (Level 3)

	(In Thousands)
December 31, 2024 (unaudited)

U.S. Government Treasuries	$	2,335	$	—	$	2,335	$	—
U.S. Government Agencies		7,922		—		7,922		—
Mortgaged-Backed Securities		10,728		—		10,728		—
Municipal Securities		20,646		—		20,646		—
SBA Securities		1,903		—		1,903		—
Available-for-Sale Securities	$	43,534	$	—	$	43,534	$	—

Interest Rate Swap Derivative	$	—	$	—	$	—	$	—

September 30, 2024

U.S. Government Treasuries	$	2,349	$	—	$	2,349	$	—
U.S. Government Agencies		8,535		—		8,535		—
Mortgaged-Backed Securities		11,171		—		11,171		—
Municipal Securities		21,285		—		21,285		—
SBA Securities		2,008		—		2,008		—
Available-for-Sale Securities	$	45,348	$	—	$	45,348	$	—

Interest Rate Swap Derivative	$	9	$	—	$	9	$	—

Certain assets and liabilities may be required to be measured at fair value on a nonrecurring basis in periods subsequent to their initial recognition. Generally, nonrecurring valuation is the result of the application of other accounting pronouncements which require assets and liabilities to be assessed for impairment or recorded at the lower of cost or fair value.

The Company held no foreclosed real estate at December 31, 2024 (unaudited) and September 30, 2024.

Table of Contents

The table below presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which Level 3 inputs were used to determine fair value at December 31, 2024 (unaudited) and at September 30, 2024.


	Valuation Techniques	Unobservable Inputs	Weighted Average Range

Individually Evaluated Loans	Appraisal of Collateral	Appraisal Adjustments	25% - 25% (25%)
	(Sales Approach)	Costs to Sell	6% - 10% (8%)
	Discounted Cash Flow
Foreclosed Assets	Appraisal of Collateral	Appraisal Adjustments	25% - 25% (25%)
	(Sales Approach)	Costs to Sell	6% - 10% (8%)

Accounting guidance requires disclosures of the estimated fair value of certain financial instruments and the methods and significant assumptions used to estimate their fair values. Certain financial instruments and all non-financial instruments are excluded from the scope of the guidance.

The estimated fair values of financial instruments at December 31, 2024 (unaudited) and at September 30, 2024 are as follows:


	December 31, 2024				September 30, 2024
	Carrying Value		Fair Value		Carrying Value		Fair Value

	(unaudited)
	(In Thousands)
Financial Assets
Cash and due from banks	$	3,532	$	3,532	$	4,302	$	4,302
Interest bearing deposits with banks		3,481		3,481		2,068		2,068
Available for sale debt securities		43,534		43,534		45,348		45,348
Portfolio loans, net of deferred fees and allowance for credit losses		124,927		106,516		124,257		108,188
Investments in restricted stock		821		821		823		823
Accrued interest receivable		606		606		602		602
Interest rate swap derivative		—		—		9		9

Financial Liabilities
Deposits	$	159,672	$	129,676	$	159,902	$	128,120
Accrued interest payable		2		2		2		2

The methods and assumptions that were used to estimate the fair value of financial assets and financial liabilities that are measured at fair value on a recurring and non-recurring basis have been previously disclosed. A description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below:

Cash and due from banks — Due to their short-term nature, the carrying amount of cash and due from banks approximates fair value and is categorized in Level 1 of the fair value hierarchy.

Interest bearing deposits with banks — Due to their short-term nature, the carrying amount of interest- bearing deposits in other financial institutions approximates fair value and is categorized in Level 1 of the fair value hierarchy.

Available for sale securities — For those available for sale debt securities where quoted prices are unavailable, fair values are calculated based on market prices of similar securities and, therefore, are classified as Level 2 within the valuation hierarchy.

Loans receivable — The fair value loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and is categorized in Level 3 of the fair value hierarchy.

Table of Contents

Acquired loans (impaired and non-impaired) are initially recorded at their acquisition-date fair values using Level 3 inputs. Fair values are based on a discounted cash flow methodology that involves assumptions and judgments as to credit risk, expected life time losses, environmental factors, collateral values, discount rates, expected payments and expected prepayments.

Investments in restricted stock — No secondary market exists for FHLB or Atlantic Community Bankers Bank stock. The stock is bought and sold at par and management believes the carrying amount approximates fair value and is categorized in Level 2 of the fair value hierarchy.

Accrued interest receivable — Due to their short-term nature, the carrying amount approximates fair value and is categorized in Level 1 of the fair value hierarchy.

Interest Rate Swap Derivative — Fair values are calculated based on market prices of similar securities and, therefore, are classified as Level 2 within the valuation hierarchy.

Deposits — Fair value of deposits with no stated maturity, such as demand deposits, savings, and money market accounts, is estimated using discounted cash flows applying short-term interest rates currently offered on FHLB advances. Fair value of fixed rate time deposits is estimated using discounted cash flows applying interest rates currently offered on similar time deposits. Deposits are categorized in Level 2 of the fair value hierarchy.

Accrued interest payable — Due to their short-term nature, the carrying amount approximates fair value and is categorized in Level 1 of the fair value hierarchy.

NOTE 13: LEASES

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

The leases in which the Company is the lessee include real estate property for a branch office facility under a noncancelable operating lease arrangement, whose current maturity date is November 2026. The Company’s eral estate lease agreement includes an option to renew at the Company’s discretion which is not included in the maturity schedule below as management is not reasonably certain to exercise the renewal option. The Bank also leases a postage machine which will expire in June 2025 and a copier which will expire in June 2026 both of which are under the terms of operating lease agreements.

ASC 842 requires the Company to recognize a right-of-use (“ROU”) asset and corresponding lease liability included in other assets and other liabilities, respectively, on the Company’s consolidated statements of financial condition.

Future maturities of operating lease liabilities with initial or remaining terms of one year or more as of December 31, 2024 are as follows (in thousands):


	(unaudited)
2025	$	16
2026		20
2027		2
	$	38

Table of Contents

Lease expense for the branch office amounted to $4,000 for the three months ended December 31, 2024 and 2023. Lease expense for the equipment was approximately $2,000 and $1,000 for the three months ended December 31, 2024 and 2023, respectively. The following tables presents information about the Company’s leases as of December 31, 2024 and September 30, 2024, respectively:


	December 31, 2024		September 30, 2024

	(In Thousands)

Operating lease right of use assets	$	38	$	44
Operating lease liability		38		44
Weighted average remaining lease term, in years:		1.74 years		1.98 years

The following table presents information about the Company’s lease activity for the three months ended December 31, 2024 and 2023, respectively:


	December 31, 2024		December 31, 2024

	(In Thousands)
Lease expense:
Operating lease expense:	$	6	$	5
Total lease expense:	$	6	$	5
Cash paid for amounts included in measurement of lease liabilities:	$	6	$	5

Table of Contents

NOTE 14: PARENT COMPANY FINANCIAL INFORMATION


Gouverneur Bancorp, Inc.

CONDENSED STATEMENTS OF FINANCIAL CONDITION PARENT COMPANY ONLY
As of December 31, 2024 (unaudited) and September 30, 2024

	December 31, 2024		September 30, 2024
	(unaudited)
	(In Thousands, Except Share and Per Share Amounts)
Assets
Cash and Cash Equivalents:
Cash and due from banks	$	2,296	$	2,381
Interest bearing deposits with banks		38		59
Total Cash and Cash Equivalents		2,334		2,440

ESOP loan receivable		501		522

Accrued interest receivable and other assets		133		137
Investment in subsidiary		29,460		30,399

Total Assets	$	32,428	$	33,498

Liabilities and Shareholders' Equity
Accrued interest payable and other liabilities	$	685	$	733

Total Liabilities		685		733

Shareholders' Equity
Preferred stock, $.01 par value: December 31, 2024 and September 30, 2024:
25,000,000 shares authorized; none issued and outstanding		—		—
Common stock, $.01 par value: December 31, 2024 and September 30, 2024:
75,000,000 shares authorized; December 31, 2024: 1,107,134 issued and 1,106,790 outstanding
and September 30, 2024: 1,107,134 issued and outstanding		11		11
Additional paid-in capital		6,490		6,487
Unearned common stock held by employee stock ownership plan
(unallocated shares December 31, 2024: 50,133: September 30, 2024: 53,989)		(501)		(540)
Retained earnings		28,484		28,413
Authorized but unissued stock, at cost, (shares December 31, 2024: 344: September 30, 2024: 0)		(4)		—
Accumulated other comprehensive loss		(2,737)		(1,606)
Total Shareholders' Equity		31,743		32,765

Total Liabilities and Shareholders' Equity	$	32,428	$	33,498

Table of Contents


Gouverneur Bancorp, Inc.

CONDENSED STATEMENTS OF EARNINGS - PARENT COMPANY ONLY
For the Three Months Ended December 31, 2024 and 2023 (unaudited)

	Three Months Ended December 31,
	2024		2023

	(unaudited)
	(In Thousands, except per share data)
Interest Income:
Loans receivable, including fees	$	44	$	8

Total Interest Income		44		8

Net Interest Income		44		8

Non-interest Income:
Earnings on deferred fees plan		7		(6)
Earnings from subsidiaries		192		179

Total Non-interest Income		199		173

Non-interest Expenses:
Directors' fees		22		14
Earnings on deferred fees plan		7		(6)
Professional fees		30		34
Other non-interest expenses		24		21

Total Non-interest Expenses		83		63

Income before Income Tax Expense		160		118

Income Tax Expense		—		—

Net Income	$	160	$	118

Basic and Diluted Earnings Per Share	$	0.15	$	0.11

Table of Contents


Gouverneur Bancorp, Inc.

CONDENSED STATEMENTS OF CASH FLOWS - PARENT COMPANY ONLY


	Three Months Ended December 31,
	2024		2023

	(unaudited)
	(In Thousands)
Cash Flows from Operating Activities:
Net income	$	160	$	118
Adjustments to reconcile net income to net cash and cash equivalents provided by operating activities:
Equity in undistributed net earnings of subsidiaries		(192)		(179)
ESOP shares committed to be released		42		37
Change in accrued interest receivable and other assets		4		(3,115)
Change in accrued interest payable and other liabilities		(48)		(3,159)

Net Cash Used in Operating Activities		(34)		(6,298)

Cash Flows from Investing Activities:
ESOP loan issued		—		(578)
Net decrease in loans receivable		21		56

Net Cash Provided by (Used in) Investing Activities		21		(522)

Cash Flows from Financing Activities:
Treasury stock purchased		(4)		—
Net stock offering proceeds		—		4,932
Cash dividends paid		(89)		—

Net Cash (Used in) Provided by Financing Activities		(93)		4,932

Net Decrease in Cash and Cash Equivalents		(106)		(1,888)

Cash and Cash Equivalents - Beginning of Period		2,440		4,594

Cash and Cash Equivalents - End of Period	$	2,334	$	2,706

NOTE 15: SUBSEQUENT EVENTS

On January 6, 2025, the Bank notified the customers of its branch office located at 20410 NYS Route 411, La Fargeville, New York 13656 (the “La Fargeville Branch”) that the Bank intends to close the La Fargeville Branch effective as of April 7, 2025.

Table of Contents

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Forward-Looking Statements

Statements contained in this report that are not historical facts may constitute forward-looking statements (within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended), which involve significant risks and uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for purposes of invoking these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the Company, are generally identifiable by the use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” “plan,” or similar expressions. The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain and actual results may differ from those predicted. The Company undertakes no obligation to update these forward-looking statements in the future.

The Company cautions readers of this report that a number of important factors could cause the Company’s actual results to differ materially from those expressed in forward-looking statements. Factors that could cause actual results to differ from those predicted and could affect the future prospects of the Company include, but are not limited to: (i) general economic conditions, either nationally or in our market areas, that are worse than expected including as a result of employment levels and labor shortages, and the effects of inflation, a potential recession or slowed economic growth caused by supply chain disruptions or otherwise; (ii) changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for credit losses; (iii) our ability to access cost-effective funding; (iv) fluctuations in real estate values and both residential and commercial real estate market conditions; (v) demand for loans and deposits in our market area; (vi) deposit outflows and our ability to successfully manage liquidity; (vii) our ability to implement and change our business strategies, including our branching strategy; (viii) competition among depository and other financial institutions; (ix) inflation and changes in the interest rate environment that reduce our margins and yields, the fair value of financial instruments or our level of loan originations or prepayments on loans we have made and make; (x) adverse changes in the securities or secondary mortgage markets; (xi) changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements and insurance premiums; (xii) changes in the quality or composition of our loan or investment portfolios; (xiii) technological changes that may be more difficult or expensive than expected; (xiv) the inability of third-party providers to perform as expected; (xv) our ability to manage market risk, credit risk and operational risk in the current economic environment; (xvi) our ability to enter new markets successfully and to capitalize on growth opportunities; (xvii) 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; (xvii) changes in consumer spending, borrowing and savings habits; (xix) 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; (xx) our ability to attract and retain key employees; and (xxi) changes in financial condition, results of operations or future prospects of issuers of securities that we own.

Critical Accounting Policies

We consider accounting policies involving significant judgments and assumptions by management that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies. We consider these accounting policies to be our critical accounting policies. The judgments and assumptions we use are based on historical experience and other factors, which we believe to be reasonable under the circumstances. Actual results could differ from these judgments and estimates under different conditions, resulting in a change that could have a material impact on the carrying values of our assets and liabilities and our results of operations.

Table of Contents

Allowance for Credit Losses

We consider the allowance for credit losses to be a critical accounting policy. Note 2 to the Company’s Consolidated Financial Statements for the three months ended December 31, 2024 discusses significant accounting policies, including the allowance for credit losses and the adoption of ASC 326, which changes the methodology under which management calculates its reserve for loans and investment securities, now referred to as the allowance for credit losses. Please refer to Note 2 to the Company’s Consolidated Financial Statements for detail regarding the Company’s adoption of ASU 206-13: Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments and the allowance for credit losses. Although we believe that we use the best information available to establish the allowance for credit losses, future adjustments to the allowance may be necessary if economic conditions differ substantially from the assumptions used in making the evaluation.

Our financial results are affected by the changes in and the level of the allowance for credit losses. This process involves our analysis of complex internal and external variables, and it requires that we exercise judgement to estimate an appropriate allowance for credit losses. As a result of the uncertainty associated with this subjectivity, we cannot assure the precision of the amount reserved, should we experience sizeable loan losses in any particular period. For example, changes in the financial condition of individual borrowers, economic conditions, or the condition of various markets in which collateral may be sold could require us to significantly decrease or increase the level of the allowance for credit losses. Such an adjustment could materially affect net income as a result of the change in provision for credit losses. We also have approximately $691,000 as of December 31, 2024 in non-performing assets consisting of non-performing loans. We continue to assess the collectability of these loans and update our appraisals on these loans as appropriate.

To determine the total allowance for credit losses, management estimates the reserves needed for each segment of the portfolio, including loans analyzed individually and loans analyzed on a pooled basis. The allowance for credit losses consists of amounts applicable to: (1) the commercial portfolio; (2) the real estate portfolio; and (3) the consumer portfolio.

Management monitors differences between estimated and actual credit losses. This monitoring process includes periodic assessments by senior management of loan portfolios and the models used to estimate the expected credit losses in those portfolios. Additions to the allowance for credit losses are made by changes to the provision for credit losses. Credit exposures deemed to be uncollectible are charged against the allowance for credit losses. Recoveries of previously charged off amounts are credited to the allowance for credit losses.

Specific Allowances for Identified Problem Loans

We establish a specific allowance when loans are determined to not share common risk characteristics with pooled loans. Loss is measured by determining the present value of expected future cash flows or, for collateral-dependent loans, the fair value of the collateral less estimated selling expenses. Factors in identifying a specific problem loan include: (1) the strength of the customer’s personal or business cash flows; (2) the availability of other sources of repayment; (3) the amount due or past due; (4) the type and value of collateral; (5) the strength of our collateral position; (6) the estimated cost to sell the collateral; and (7) the borrower’s effort to cure the delinquency. In addition, for loans secured by real estate, we consider the extent of any past due and unpaid property taxes applicable to the property serving as collateral on the mortgage.

General Valuation Allowance on the Remainder of the Loan Portfolio

We establish a general allowance for loans that share common risk characteristics to recognize the expected lifetime credit losses associated with lending activities, but which, unlike specific allowances, has not been allocated to particular problem assets. This general valuation allowance is determined by segregating the loans by loan category and using historical experience, current conditions, and reasonable and supportable forecasts to estimate the expected lifetime credit losses inherent. The allowance may be adjusted for significant factors that, in management’s judgment, affect the collectability of the portfolio as of the evaluation date. These significant factors may include changes in lending policies and procedures, changes in existing general economic and business conditions affecting our primary market area, credit quality trends, collateral value, loan volumes and concentrations, seasoning of the loan portfolio, recent loss experience in particular

Table of Contents

segments of the portfolio, duration of the current business cycle and bank regulatory examination results. The applied loss factors are re-evaluated quarterly to ensure their relevance in the current real estate environment.

Although we believe that we use the best information available to establish the allowance for credit losses, future adjustments to the allowance for credit losses may be necessary and any material increase in the allowance for credit losses may adversely affect our financial condition and results of operations.

Furthermore, while we believe we have established our allowance for credit losses in conformity with accounting principles generally accepted in the United States of America, as an integral part of their examination process, regulators will periodically review our allowance for credit losses. The regulators may have judgments different than management’s, and we may determine to increase our allowance as a result of these regulatory reviews.

Fair Value Measurements

We follow the guidance of FASB ASC 820, Fair Value Measurements and Disclosures. This guidance permits entities to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. This guidance clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Under this guidance, fair value measurements are not adjusted for transaction costs. The guidance establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).

Goodwill

Goodwill represents the excess cost of the acquisition of Citizens Bank of Cape Vincent over the fair value of acquired tangible assets and liabilities and identifiable intangible assets. When calculating goodwill in accordance with FASB ASC 805-30-55-3, we evaluate whether the fair value of equity of the acquired company is a more reliable measure than the fair value of the equity interests transferred. We consider the assumptions required to calculate the fair value of equity of an acquired company using discounted cash flow models (income approach) and/or change of control premium models (market approach) which are generally based on a higher level of market participant inputs and therefore a lower level of subjectivity when compared to the assumptions required to calculate the fair value of equity interests transferred under a fair value pricing model. As a result, we consider the calculation of the fair value of the equity of an acquired company to be more reliable than the calculation of the fair value of the equity interests transferred. Goodwill is assessed at least annually for impairment and any such impairment will be recognized in the period identified. Goodwill is not amortized but is evaluated annually for impairment.

Comparison of Financial Condition at December 31, 2024 and September 30, 2024

Total assets decreased by $0.5 million, or 0.25%, to $196.8 million at December 31, 2024 from $197.3 million at September 30, 2024. The decrease in assets was primarily due to decreases in securities available for sale of $1.8 million resulting from fluctuations in market rates, partially offset by an increase in loans receivable of $0.7 million and an increase in cash and cash equivalents of $0.6 million.

Cash and cash equivalents increased by $0.6 million, or 10.09%, to $7.0 million at December 31, 2024 from $6.4 million at September 30, 2024. The increase in cash and cash equivalents can be primarily attributed to an increase in advanced payments from borrowers for taxes and insurance of $0.9 million and principal maturities from securities available for sale of $1.0 million, partially offset by an increase in loans receivable of $0.7 million.

Loans receivable, net of the allowance for credit losses, increased by $0.7 million, or 0.54%, to $124.9 million at December 31, 2024 from $124.2 million at September 30, 2024. The increase in loans receivable, net of the allowance for credit losses, was primarily due to a increase in originated loans by $1.3 million, partially offset by a decrease in net loans acquired from Citizens Bank of Cape Vincent of $0.7 million.

Table of Contents

Securities available for sale decreased by $1.8 million, or 4.00%, to $43.5 million at December 31, 2024 from $45.3 million at September 30, 2024. The decrease was primarily due to principal paydowns and maturities along with a decrease in the market value on the portfolio, partially offset by reinvested principal proceeds.

The Bank held no foreclosed real estate at December 31, 2024 or September 30, 2024.

Total deposits decreased by $0.2 million, or 0.14%, to $159.7 million at December 31, 2024 from $159.9 million at September 30, 2024. The decrease in deposits can primarily be attributed to a $1.9 million decrease in non-maturing deposits, due to seasonal fluctuations, partially offset by an $1.7 million increase in time deposits. The increase in time deposits can primarily be attributed to offering rates remaining higher as market and competitor rates have increased throughout the past year. Uninsured deposits, which are the portion of deposit accounts that exceed the FDIC insurance limit, currently set at $250,000 per insured account, were approximately $36.9 million at December 31, 2024 and $37.2 million at September 30, 2024. Municipal deposits held at GS&L Municipal Bank accounted for approximately $19.2 million and $19.3 million of the uninsured deposits at December 31, 2024 and September 30, 2024, respectively. At December 31, 2024, we had $58.9 million in available liquidity with the Federal Home Loan Bank of New York and $7.0 million in cash and cash equivalents, which was sufficient to cover 100% of our uninsured and uncollateralized deposits. Municipal deposits held by GS&L Municipal Bank are fully collateralized by available for sale government and collateralized mortgage obligation securities.

The bank held no Federal Home Loan Bank advances or brokered deposits at December 31, 2024 and September 30, 2024.

Shareholders’ equity decreased by $1.0 million, or 3.12%, to $31.7 million at December 31, 2024 from $32.8 million at September 30, 2024. The decrease in shareholders’ equity was primarily a result of a $1.1 million decrease to the market value adjustment on the securities portfolio included in the accumulated other comprehensive income component. The Company also declared dividends of $0.08 per share totaling $89,000 during the three months ended December 31, 2024.

Results of Operations for the Three Months Ended December 31, 2024 and 2023

Financial Highlights

Net income for the three months ended December 31, 2024 was $160,000 compared to $118,000 for the three months ended December 31, 2023. Net income for the three months ended December 31, 2024 was higher than the three months ended December 31, 2023 primarily due to a $134,000 decrease in the unrealized loss on interest rate swap agreements as of December 31, 2024. The Company also made a $15,000 provision for credit losses for the three months ended December 31, 2024 compared to a $70,000 provision for credit losses for the three months ended December 31, 2023. Interest expense for the three months ended December 31, 2024 was $401,000 compared to $324,000 for the three months ended December 31, 2023, primarily due to a $158,000 increase in interest expense on deposits, partially offset by a $131,000 decrease in interest expense on Federal Home Loan Bank advances.

Net Interest Income

Net interest income totaled $1.8 million for the three months ended December 31, 2024 and also for the three months ended December 31, 2023. Net interest income for the three months ended December 31, 2024 decreased by $39,000, or 2.16%, primarily due to an increase in deposit interest expense of $158,000 and a decrease in interest income on the swap agreements hedged against borrowings and deposits of $40,000, partially offset by an increase in interest income of $38,000 and a decrease in borrowing interest expense of $131,000.

Interest income increased by $38,000, or 1.79%, for the three months ended December 31, 2024 due to an increase in market rates resulting in higher interest rates on loan originations and loan repricing.

Interest expense increased by $77,000, or 23.77%, due to the increase in interest expense on deposits and decrease in income earned on swap agreements hedged against certain borrowings offset by a decrease in Federal Home Loan Bank borrowing interest expense.

Table of Contents

Net interest margin increased by 1 basis point, to 3.99% compared to 3.98% for the three months ended December 31, 2024 driven primarily by an increase in average yield on interest earning assets resulting from the increase in market rates over the prior year and a slight decrease in interest earning assets.

Provision for Credit Losses

Management recorded credit loss provisions of $15,000 and $70,000 for the three months ended December 31, 2024 and 2023, respectively. Based on a review of the loans that were in the loan portfolio at December 31, 2024, management believes that the allowance is maintained at a level that represents its best estimate of inherent credit losses in the loan portfolio that were both probable and reasonably estimable.

Non-performing loans were $691,000 and $874,000 at December 31, 2024 and September 30, 2024, respectively. At December 31, 2024 and September 30, 2024, non-performing loans consisted primarily of residential mortgage loans.

Non-Interest Income

The following table sets forth a summary of non-interest income for the periods indicated:


	Three Months Ended December 31,				Change
	2024		2023		Amount		Percent

	(Dollars in thousands)
	(unaudited)
Service charges	$	83	$	87	$	(4)	4.60	%
ATM card fees		66		64		2	3.13	%
Realized gain on swap unwound		—		75		(75)	100.00	%
Earnings on investment in life insurance		41		38		3	7.89	%
Earnings (losses) on deferred fees plan		(6)		12		(18)	150.00	%
Unrealized loss on swap agreement		(9)		(143)		134	93.71	%
Earnings on secondary market programs		15		10		5	50.00	%
Other non-interest income		54		4		50	1,250.00	%
Total non-interest income, net	$	244	$	147	$	97

The increase in total non-interest income was primarily due to the decrease in the unrealized loss on swap agreements resulting from fluctuations with long-term bond rates and projected short-term rates. The unrealized loss on swap agreements was $9,000 at December 31, 2024 compared to an unrealized loss of $143,000 at December 31, 2023. Other non-interest income increased $50,000 compared to the same period last year, primarily due to the recognition of additional income from a tax-related refund. For the three months ended December 31, 2023, the Company unwound two off-balance sheet swaps for a realized gain of $75,000.

Table of Contents

Non-Interest Expense

The following table sets forth an analysis of non-interest expense for the periods indicated:


	Three Months Ended December 31,				Change
	2024		2023		Amount		Percent

	(Dollars in thousands)
	(unaudited)
Salaries and employee benefits	$	873	$	863	$	10	1.16	%
Other non-interest expense		269		193		76	39.38	%
Building, occupancy and equipment		224		238		(14)	5.88	%
Professional fees		156		150		6	4.00	%
Data processing		107		106		1	0.94	%
Directors fees		96		86		10	11.63	%
Intangibles amortization expense		93		104		(11)	10.58	%
Postage and supplies		22		24		(2)	8.33	%
Foreclosed assets, net		1		4		(3)	75.00	%
Earnings (losses) on deferred fees plan		(6)		12		(18)	150.00	%
Total non-interest expense	$	1,835	$	1,780	$	55

The increase in total non-interest expense included a $76,000 increase in other non-interest expenses for the three months ended December 31, 2024 compared to the three months ended December 31, 2023. This was primarily due to operational expenses related to the Company’s operations as a public company.

Income Taxes

The Company recorded an income tax benefit of $1,000 and $17,000 for the three months ended December 31, 2024 and 2023, respectively. The decrease in income tax benefit resulted from an increase in pre-tax book income and a change in interest income in tax-exempt securities. The Company’s effective income tax rates were (0.63)% and (16.83)% for the three months ended December 31, 2024 and 2023, respectively. The income tax benefit in both periods primarily reflects the Company’s tax-exempt income, including earnings from securities and Bank-Owned Life Insurance (BOLI), which reduce the overall tax liability.

Asset Quality

From time to time, as part of our loss mitigation strategy, we may renegotiate the loan terms based on the economic or legal reasons related to the borrower’s financial difficulties. There were no loans modified to borrowers experiencing financial difficulty during the three months ended December 31, 2024. Loans modified to borrowers experiencing financial difficulty may be considered to be non-performing and, if so, are placed on non-accrual, except for those that have established a sufficient performance history (generally a minimum of six consecutive months of performance) under the terms of the restructured loan.

Table of Contents

Average Balances and Yields

The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances only. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense. Deferred loan fees totaled $440,000 and $426,000 for the three months ended December 31, 2024 and 2023, respectively.


	For the Three Months Ended December 31,
	2024						2023
	Average						Average
	Outstanding				Average		Outstanding				Average
	Balance		Interest		Yield/Rate		Balance		Interest		Yield/Rate

	(Dollars in thousands)
	(unaudited)
Interest-earning assets⁽¹⁾:
Loans	$	124,630	$	1,692	5.39	%	$	125,054	$	1,601	5.08	%
Securities		47,800		433	3.59	%		53,224		503	3.75	%
Other short term investments		3,130		41	5.20	%		1,690		24	5.63	%
Total interest-earning assets		175,560		2,166	4.89	%		179,968		2,128	4.69	%
Noninterest-earning assets		22,110						24,842
Total assets	$	197,670					$	204,810

Interest-bearing liabilities⁽¹⁾:
Regular savings and club deposits		58,299		19	0.13	%		66,972		22	0.13	%
Money market and NOW deposits⁽²⁾		46,999		5	0.04	%		47,234		23	0.19	%
Certificates of deposit		37,797		377	3.96	%		26,789		198	2.93	%
Total interest-bearing deposits		143,095		401	1.11	%		140,995		243	0.68	%
Federal Home Loan Bank advances and other borrowings⁽³⁾		—		—	—	%		9,729		81	3.30	%
Total interest-bearing liabilities		143,095		401	1.11	%		150,724		324	0.85	%
Noninterest-bearing demand deposits		19,328						22,974
Other noninterest-bearing liabilities		3,071						1,978
Total liabilities		165,494						175,676
Total shareholders’ equity		32,176						29,134
Total liabilities and shareholders’ equity	$	197,670					$	204,810
Net interest income			$	1,765					$	1,804
Net interest rate spread⁽⁴⁾					3.78	%					3.84	%
Net interest-earning assets⁽⁵⁾	$	32,465					$	29,244
Net interest margin⁽⁶⁾					3.99	%					3.98	%
Average interest-earning assets to interest-bearing liabilities					1.23	x					1.19	x

(1)	The following table provides a reconciliation of the impact of swap agreements in the table above with respect to the following items:

Table of Contents


	For the Three Months Ended December 31,
	2024		2023

	(Dollars in thousands)
Interest on loans, net of deferred fees	$	1,692	$	1,601
Interest on loans, excluding impact of swap agreements	$	1,692	$	1,601

Interest on money market and NOW deposit accounts	$	5	$	23
Impact of swap agreements		(10)		—
Interest on deposits, excluding impact of swap agreements	$	15	$	23

Interest on borrowings	$	—	$	81
Impact of swap agreements		—		(50)
Interest on borrowings, excluding impact of swap agreements	$	—	$	131

(2)	Interest on money market and NOW deposit accounts includes net interest on swap agreements hedged against deposits.

(3)	Interest on Federal Home Loan Bank advances includes net interest on swap agreements hedged against borrowing.

(4)	Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.

(5)	Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(6)	Net interest margin represents net interest income divided by average total interest-earning assets.

Rate/Volume Analysis

The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total column represents the sum of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately based on the changes due to rate and the changes due to volume. There were no out-of-period items or adjustments required to be excluded from the table below.


	Three Months Ended December 31, 2024
	Compared to
	Three Months Ended December 31, 2023
	Increase (Decrease) Due to		Total Increase
	Volume	Rate	(Decrease)

	(In thousands)
Interest-earning assets:
Loans	(5)	96	91
Securities	(49)	(21)	(70)
Other short-term investments	19	(2)	17
Total interest-earning assets	(35)	73	38

Interest-bearing liabilities:
Regular savings and club deposits	(3)	—	(3)
Money market and NOW deposits	—	(18)	(18)
Certificates of deposit	96	83	179
Total deposits	93	65	158
Federal Home Loan Bank advances and other borrowings	(40)	(41)	(81)
Total interest-bearing liabilities	53	24	77
			—
Change in net interest income	(88)	49	(39)

Table of Contents

Liquidity and Capital Resources

Liquidity describes our ability to meet the financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, proceeds from the sale of loans and proceeds from sales and maturities of securities. We also rely on borrowings from the Federal Home Loan Bank as supplemental sources of funds. At December 31, 2024, there were no outstanding advances from the Federal Home Loan Bank, and we had the ability to borrow $58.9 million. Additionally, at December 31, 2024, we had a line of credit with the Federal Reserve Discount Window totaling $5.0 million and a second line of credit with Atlantic Community Bankers Bank totaling $4.0 million. At December 31, 2024, there were no outstanding balances under any of these additional credit facilities.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. Our most liquid assets are cash and cash equivalents and available-for-sale investment securities. The levels of these assets are dependent on our operating, financing, lending and investing activities during any given period.

Our cash flows are comprised of three primary classifications: cash flows from operating activities; investing activities and financing activities. Net cash (used in) provided by operating activities was $0.3 million and $(3.5) million for the three months ended December 31, 2024 and 2023, respectively. Net cash (used in) provided by investing activities, which consists primarily of disbursements for loan originations and purchases and the purchase of securities available-for-sale, offset by principal collections on loans, proceeds from sales, maturities and principal payments received on securities available-for-sale, was $(0.2) million and $0.8 million for the three months ended December 31, 2024 and 2023. Net cash provided by financing activities, consisting primarily of activity in deposit accounts and Federal Home Loan Bank advances, was $0.5 million for the three months ended December 31, 2024 and was $0.3 million for the three months ended December 31, 2023.

We are committed to maintaining a strong liquidity position. We monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments. We have no material commitments for capital expenditures as of December 31, 2024. Our current strategy is to increase core deposits and utilize FHLB advances and brokered deposits to fund loan growth. We did not have any brokered deposits as of December 31, 2024 or September 30, 2024.

Gouverneur Bancorp, Inc. is a separate legal entity from the Bank and must provide for its own liquidity to pay its operating expenses and other financial obligations and to fund repurchases of shares of common stock. Bancorp’s primary source of income is dividends received from the Bank. The amount of dividends that the Bank may declare and pay to Bancorp is governed by applicable bank regulations. At December 31, 2024 and September 30, 2024, Bancorp (on an unconsolidated basis) had liquid assets of $2.3 million and $2.4 million, respectively.

At December 31, 2024 and September 30, 2024, the Bank exceeded all of its regulatory capital requirements. Management is not aware of any conditions or events that would change the Bank’s categorization as well-capitalized.

ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest rate risk is defined as the exposure to current and future earnings and capital that arises from adverse movements in interest rates. Depending on a bank’s asset/liability structure, adverse movements in interest rates could be either rising or falling interest rates. For example, a bank with predominantly long-term fixed-rate assets and short-term liabilities could have an adverse earnings exposure to a rising rate environment. Conversely, a short-term or variable-rate asset base funded by longer-term liabilities could be negatively affected by falling rates. This is referred to as re-pricing or maturity mismatch risk.

Interest rate risk also arises from changes in the slope of the yield curve (yield curve risk), from imperfect correlations in the adjustment of rates earned and paid on different instruments with otherwise similar re-pricing characteristics (basis risk), and from interest rate related options embedded in our assets and liabilities (option risk).

Table of Contents

Our objective is to manage our interest rate risk by determining whether a given movement in interest rates affects our net interest income and the market value of our portfolio equity in a positive or negative way and to execute strategies to maintain interest rate risk within established limits. The results at December 31, 2024 indicate the level of risk within the parameters of our model. Our management believes that the December 31, 2024 results indicate a profile that reflects interest rate risk exposures in both rising and declining rate environments for both net interest income and economic value.

Economic value of equity, or “EVE,” is an economic concept that gauges the impact of interest rate changes on fair market values of assets, liabilities, and equity. EVE captures the change in economic value of the Bank even though that change may not be reflected in our accounting books and records. EVE shows management the “capital at risk” of the Bank based on the underlying values of all components of the balance sheet. As at measure of interest rate risk, it is separate and distinct from earnings at risk. EVE is a measure of long-term interest rate risk, and earnings at risk is a measure of short-term interest rate risk.

The table below sets forth, as of December 31, 2024, the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve.


At December 31, 2024
Change in Interest Rates	Net Interest Income	Year 1 Change
(basis points)⁽¹⁾	Year 1 Forecast	from Level
	(Dollars in thousands)
	(unaudited)
+400	7,030	(286)
+300	7,084	(232)
+200	7,156	(160)
+100	7,227	(89)
Level	7,316	—
-100	7,306	(10)
-200	7,184	(132)
-300	7,035	(281)
-400	6,838	(478)

(1)	Assumes an immediate uniform change in interest rates at all maturities.

The tables below set forth, as of December 31, 2024, the calculation of the estimated changes in our EVE that would result from the designated immediate changes in the United States Treasury yield curve.


At December 31, 2024
Change in Interest	Estimated	Estimated Increase (Decrease) in			EVE as a Percentage of Present
Rates (basis points)⁽¹⁾	EVE⁽²⁾	EVE			Value of Assets⁽³⁾
							Increase
					EVE		(Decrease)
		Amount	Percent		Ratio⁽⁴⁾		(basis points)

		(Dollars in thousands)
		(unaudited)
+400	29,292	(14,039)	(32.40)	%	19.75	%	(4.54)	%
+300	32,660	(10,671)	(24.63)	%	21.06	%	(3.23)	%
+200	35,363	(7,968)	(18.39)	%	21.90	%	(2.39)	%
+100	38,157	(5,174)	(11.94)	%	22.65	%	(1.64)	%
—	43,331	—	—		24.29	%	—
-100	48,238	4,907	11.32	%	25.50	%	1.21	%
-200	49,493	6,162	14.22	%	25.06	%	0.77	%
-300	47,992	4,661	10.76	%	23.52	%	(0.77)	%
-400	44,911	1,580	3.65	%	21.39	%	(2.90)	%

(1)	Assumes an immediate uniform change in interest rates at all maturities.

(2)	EVE is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.

(3)	Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.

(4)	EVE ratio represents EVE divided by the present value of assets.

Table of Contents

ITEM 4.CONTROLS AND PROCEDURES

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period covered by this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures were effective to ensure (1) that information required to be disclosed in the reports that the Company files or submits under the Securities Exchange Act of 1934, is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms; and (2) that they are alerted in a timely manner about material information relating to the Company required to be filed in its periodic Securities and Exchange Commission filings.

During the quarter ended December 31, 2024, there were no changes in the Company’s internal controls over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal controls over financial reporting.

Table of Contents

PART II – OTHER INFORMATION

ITEM 1.LEGAL PROCEEDINGS

The Company is involved in various legal actions and claims, from time to time, arising in the normal course of business. In the opinion of management, these legal actions and claims are not expected to have a material adverse impact on the Company’s financial condition.

ITEM 1A.RISK FACTORS

For information regarding the Company’s risk factors, refer to the “Risk Factors” in Item 1A of the Company’s Annual Report on Form 10-K for the year ended September 30, 2024, filed with the Securities and Exchange Commission on December 20, 2024. As of December 31, 2024, the risk factors of the Company have not changed materially from those disclosed in the Form 10-K.

ITEM 2.UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

On December 11, 2024, the Company announced that its Board of Directors had authorized a stock repurchase program to acquire up to 55,356 shares, or 5%, of the Company’s currently issued and outstanding common stock. The stock repurchase program is the Company’s first repurchase program since completing its second-step conversion and related stock offering in October 2023.

The following table provides information on repurchases by the Company of its common stock under the Company’s stock repurchase program during the three months ended December 31, 2024:


				Total Number of Shares	Maximum Number of
				Purchased as Part of	Shares that May Yet Be
	Total Number of	Average Price Paid		Publicly Announced	Purchased Under the
Period	Shares Purchased	Per share		Plans or Programs	Plans or Programs
October 1 to 31, 2024	—	$	—	—	—
November 1 to 30, 2024	—		—	—	—
December 1 to 31, 2024	344		12.81	344	55,012
Total	344	$	12.81	344

ITEM 3.DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4.MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5.OTHER INFORMATION

During the fiscal quarter ended December 31, 2024, none of our directors or officers informed us of the adoption of or termination of a “Rule 10b5-1 trading agreement” or non-Rule 10b5-1 trading agreement, as those terms are defined in Item 408 of Regulation S-K.

Table of Contents

ITEM 6.EXHIBITS


Exhibit No.		Description

3.1		Articles of Incorporation of Gouverneur Bancorp, Inc. (Incorporated by reference to Exhibit 3.1 to Gouverneur Bancorp, Inc.’s Registration Statement on Form S-1 (Registration No. 333-272548)

3.2		Bylaws of Gouverneur Bancorp, Inc. (Incorporated by reference to Exhibit 3.2 to Gouverneur Bancorp, Inc.’s Registration Statement on Form S-1 (Registration No. 333-272548)

31.1		Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer of Gouverneur Bancorp, Inc.

31.2		Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer of Gouverneur Bancorp, Inc.

32.0		Certification of Chief Executive Officer and Chief Financial Officer of Gouverneur Bancorp, Inc. Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.0		The following materials from the Company’s Quarterly Report to Stockholders on Form 10-Q for the quarter ended December 31, 2024, inline formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Financial Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholder’s Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements.

104.0		Cover Page Interactive Data File (embedded within the Inline XBRL document and included in Exhibit 101)

Table of Contents

SIGNATURES

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


		GOUVERNEUR BANCORP, INC.


Date:	February 14, 2025	By:	/s/ Robert W. Barlow
			Robert W. Barlow
			President and Chief Executive Officer
			(Principal Executive Officer)


Date:	February 14, 2025	By:	/s/ James D. Campanaro
			James D. Campanaro
			Vice President and Chief Financial Officer
			(Principal Financial and Accounting Officer)

Positive
Negative
Uncertain
Constraining
Legalese
Litigous
Readability	H.S. freshman Bad

Gouverneur Bancorp (GOVB) 10-Q2025 Q1 Quarterly report

Content analysis