SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
UNDER
THE SECURITIES ACT OF 1933
| | Delaware (State or Other Jurisdiction of Incorporation or Organization) | | | 6036 (Primary Standard Industrial Classification Code Number) | | | 39-2556785 (I.R.S. Employer Identification Number) | |
Oak Park, Illinois 60304
(708) 434-4300
(Address, Including Zip Code, and Telephone Number, Including Area Code, of Registrant’s Principal Executive Offices)
President and Chief Executive Officer
Hoyne Bancorp, Inc.
810 S. Oak Park Avenue
Oak Park, Illinois 60304
(708) 434-4300
(Address, Including Zip Code, and Telephone Number, Including Area Code, of Agent for Service)
| | Daniel C. McKay, II Jennifer D. King Vedder Price P.C. 222 N. LaSalle Street 26th Floor Chicago, Illinois 60601 (312) 609-7500 | | | John F. Breyer, Jr. Breyer & Associates PC 8180 Greensboro Drive Suite 785 McLean, Virginia 22102 (703) 883-1100 | |
| | Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | | Emerging growth company | | | ☒ | |
Price: $10.00 Per Share
| | | | Minimum | | | Midpoint | | | Maximum | | | Adjusted Maximum | | ||||||||||||
| Number of shares | | | | | 5,100,000 | | | | | | 6,000,000 | | | | | | 6,900,000 | | | | | | 7,935,000 | | |
| Gross offering proceeds | | | | $ | 51,000,000 | | | | | $ | 60,000,000 | | | | | $ | 69,000,000 | | | | | $ | 79,350,000 | | |
| Estimated offering expenses, excluding selling agent fees | | | | $ | 1,900,000 | | | | | $ | 1,900,000 | | | | | $ | 1,900,000 | | | | | $ | 1,900,000 | | |
| Selling agent fees(1)(2) | | | | $ | 510,000 | | | | | $ | 600,000 | | | | | $ | 690,000 | | | | | $ | 793,500 | | |
| Estimated net proceeds | | | | $ | 48,590,000 | | | | | $ | 57,500,000 | | | | | $ | 66,410,000 | | | | | $ | 76,656,500 | | |
| Estimated net proceeds per share | | | | $ | 9.53 | | | | | $ | 9.58 | | | | | $ | 9.62 | | | | | $ | 9.66 | | |
| | | | Page | | |||
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 29 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 48 | | | |
| | | | | 50 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 82 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 99 | | | |
| | | | | 101 | | | |
| | | | | 122 | | | |
| | | | | 124 | | | |
| | | | | 128 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | S-1 | | | |
| Company Name | | | Ticker Symbol | | | Headquarters | | | Total Assets at March 31, 2025 | | |||
| | | | | | | | | | (Dollars in millions) | | |||
| Affinity Bancshares, Inc. | | | AFBI | | | Covington, GA | | | | $ | 912 | | |
| BV Financial, Inc. | | | BVFL | | | Baltimore, MD | | | | $ | 922 | | |
| Catalyst Bancorp, Inc. | | | CLST | | | Opelousas, LA | | | | $ | 272 | | |
| Central Plains Bancshares, Inc. | | | CPBI | | | Grand Island, NE | | | | $ | 484(1) | | |
| Home Federal Bancorp, Inc. of Louisiana | | | HFBL | | | Shreveport, LA | | | | $ | 620 | | |
| IF Bancorp, Inc. | | | IROQ | | | Watseka, IL | | | | $ | 879 | | |
| Magyar Bancorp, Inc. | | | MGYR | | | New Brunswick, NJ | | | | $ | 1,022 | | |
| PB Bankshares, Inc. | | | PBBK | | | Coatesville, PA | | | | $ | 467 | | |
| SR Bancorp, Inc. | | | SRBK | | | Bound Brook, NJ | | | | $ | 1,074 | | |
| Texas Community Bancshares, Inc. | | | TCBS | | | Mineola, TX | | | | $ | 442 | | |
| | | | Price-to- earnings multiple(1) | | | Price-to-book value ratio | | | Price-to- tangible book value ratio | | |||||||||
| Hoyne Bancorp, Inc. (on a pro forma basis, assuming completion of the offering) | | | | | | | | | | | | | | | | | | | |
| Adjusted Maximum | | | * | | | | | 51.89% | | | | | | 51.98% | | | |||
| Maximum | | | * | | | | | 47.89% | | | | | | 47.98% | | | |||
| Midpoint | | | * | | | | | 43.99% | | | | | | 44.09% | | | |||
| Minimum | | | * | | | | | 39.64% | | | | | | 39.71% | | | |||
| Valuation of peer group companies, all of which are fully converted (on a historical basis) | | | | | | | | | | | | | | | | | | | |
| Averages | | | | | 18.77x | | | | | | 80.40% | | | | | | 84.37% | | |
| Medians | | | | | 19.59x | | | | | | 81.13% | | | | | | 81.59% | | |
| | PRIORITY 1: | | | ELIGIBLE ACCOUNT HOLDERS (Hoyne Savings Bank depositors with aggregate account balances of at least $50.00 at the close of business on March 31, 2024); | |
| | PRIORITY 2: | | | OUR TAX QUALIFIED EMPLOYEE BENEFIT PLANS (Including our employee stock ownership plan. We expect our employee stock ownership plan to purchase 8.0% of the common stock in the offering including shares contributed to the charitable foundation.); | |
| | PRIORITY 3: | | | SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (Hoyne Savings Bank depositors with aggregate account balances of at least $50.00 at the close of business on , 2025); and | |
| | PRIORITY 4: | | | OTHER MEMBERS (Hoyne Savings Bank depositors at the close of business on , 2025, and certain borrowers of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on , 2025). | |
| | | | Number of Shares to Be Granted or Purchased | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | | | | | | | | | | | | | | | As a Percentage of Common Stock to Be Sold in the Offering and Contributed to the Charitable Foundation | | | As a Percentage of Common Stock to Be Outstanding | | | Dilution Resulting from Issuance of Shares for Stock-Based Benefit Plans | | | Value of Grants (Dollars in thousands)(1) | | ||||||||||||||||||
| | | | At Minimum of Offering Range | | | At Adjusted Maximum of Offering Range | | | At Minimum of Offering Range | | | At Adjusted Maximum of Offering Range | | ||||||||||||||||||||||||||||||
| Employee stock ownership plan | | | | | 416,327 | | | | | | 647,755 | | | | | | 8.00% | | | | | | 8.00% | | | | | | 0.00% | | | | | $ | 4,163 | | | | | $ | 6,478 | | |
| Restricted stock awards | | | | | 208,163 | | | | | | 323,878 | | | | | | 4.00% | | | | | | 4.00% | | | | | | 3.85% | | | | | | 2,082 | | | | | | 3,239 | | |
| Options granted under stock-based benefit plans | | | | | 520,408 | | | | | | 809,694 | | | | | | 10.00% | | | | | | 10.00% | | | | | | 9.09% | | | | | | 2,581 | | | | | | 4,016 | | |
| Total | | | | | 1,144,898 | | | | | | 1,781,327 | | | | | | 22.00% | | | | | | 22.00% | | | | | | 12.28% | | | | | $ | 8,826 | | | | | $ | 13,733 | | |
| | | | As of March 31, | | | As of December 31, | | ||||||||||||
| | | | 2025 | | | 2024 | | | 2023 | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| Selected Consolidated Financial Condition Data: | | | | | | | | | | | | | | | | | | | |
| Total assets | | | | $ | 466,509 | | | | | $ | 449,928 | | | | | $ | 446,099 | | |
| Cash and cash equivalents | | | | | 31,203 | | | | | | 15,327 | | | | | | 24,675 | | |
| Certificates of deposit | | | | | 870 | | | | | | 1,350 | | | | | | 1,350 | | |
| Investment securities available-for-sale | | | | | 115,146 | | | | | | 116,555 | | | | | | 136,886 | | |
| Investment securities held-to-maturity | | | | | 32,531 | | | | | | 34,022 | | | | | | 57,350 | | |
| FHLB of Chicago stock | | | | | 1,166 | | | | | | 1,166 | | | | | | 1,166 | | |
| Bankers’ Bank stock, at cost | | | | | 992 | | | | | | 992 | | | | | | — | | |
| Real estate owned | | | | | 2,124 | | | | | | 719 | | | | | | 200 | | |
| Loans receivable, net | | | | | 244,745 | | | | | | 240,928 | | | | | | 190,571 | | |
| Premises and equipment | | | | | 7,149 | | | | | | 7,750 | | | | | | 7,591 | | |
| Bank-owned life insurance (BOLI) | | | | | 17,153 | | | | | | 16,990 | | | | | | 13,255 | | |
| Core deposit intangibles(1) | | | | | 276 | | | | | | 322 | | | | | | 506 | | |
| Deferred tax assets | | | | | 10,140 | | | | | | 10,640 | | | | | | 9,579 | | |
| Total deposits | | | | | 370,885 | | | | | | 357,292 | | | | | | 352,875 | | |
| Total equity | | | | $ | 88,831 | | | | | $ | 86,245 | | | | | $ | 87,760 | | |
| | | | For the Three Months Ended March 31, | | | For the Year Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||
| Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total interest income(2) | | | | $ | 4,677 | | | | | $ | 3,963 | | | | | $ | 16,799 | | | | | $ | 15,419 | | |
| Total interest expense, deposits | | | | | (1,665) | | | | | | (1,757) | | | | | | (7,085) | | | | | | (4,472) | | |
| Net interest income | | | | | 3,012 | | | | | | 2,206 | | | | | | 9,714 | | | | | | 10,947 | | |
| Provision for credit losses | | | | | (135) | | | | | | (117) | | | | | | (468) | | | | | | — | | |
| Net interest income after provision for credit losses | | | | | 2,877 | | | | | | 2,089 | | | | | | 9,246 | | | | | | 10,947 | | |
| Total noninterest income | | | | | 975 | | | | | | 183 | | | | | | 1,660 | | | | | | 638 | | |
| Total noninterest expense | | | | | (3,419) | | | | | | (3,221) | | | | | | (13,318) | | | | | | (13,478) | | |
| Income (loss) before benefit for income taxes | | | | | 433 | | | | | | (949) | | | | | | (2,412) | | | | | | (1,893) | | |
| Recovery (provisions) for income taxes | | | | | (116) | | | | | | 4 | | | | | | (869) | | | | | | (3,384) | | |
| Net income (loss) | | | | $ | 317 | | | | | $ | (945) | | | | | $ | (1,543) | | | | | $ | 1,491 | | |
| Selected Performance Ratios:(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average yield on average interest-earning assets | | | | | 4.55% | | | | | | 3.83% | | | | | | 4.16% | | | | | | 3.90% | | |
| Average rate on interest-bearing liabilities | | | | | 1.83% | | | | | | 1.98% | | | | | | 2.03% | | | | | | 1.22% | | |
| Average interest rate spread(4) | | | | | 2.72% | | | | | | 1.85% | | | | | | 2.13% | | | | | | 2.68% | | |
| Net interest margin(4) | | | | | 2.93% | | | | | | 2.13% | | | | | | 2.40% | | | | | | 2.77% | | |
| Average interest-earning assets to average interest-bearing liabilities | | | | | 112.82% | | | | | | 116.39% | | | | | | 115.52% | | | | | | 108.05% | | |
| Net interest income after provision for credit losses to noninterest expense | | | | | 84.15% | | | | | | 64.86% | | | | | | 69.42% | | | | | | 81.22% | | |
| Total noninterest expense to average assets | | | | | 2.98% | | | | | | 2.87% | | | | | | 3.01% | | | | | | 2.96% | | |
| Efficiency ratio(5) | | | | | 85.75% | | | | | | 134.83% | | | | | | 117.09% | | | | | | 116.34% | | |
| Return on average assets (ratio of net income to average total assets) | | | | | 0.28% | | | | | | (0.84)% | | | | | | (0.35)% | | | | | | 0.33% | | |
| Return on average equity (ratio of net income to average total equity) | | | | | 1.45% | | | | | | (4.35)% | | | | | | (1.79)% | | | | | | 1.75% | | |
| Asset Quality Ratios:(6) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-accrual loans as a percent of total loans outstanding | | | | | 0.35% | | | | | | 0.33% | | | | | | 0.66% | | | | | | 0.92% | | |
| Non-performing assets as a percent of total assets(7) | | | | | 0.19% | | | | | | 0.15% | | | | | | 0.37% | | | | | | 0.40% | | |
| Allowance for credit losses as a percent of total loans outstanding | | | | | 0.90% | | | | | | 0.89% | | | | | | 0.86% | | | | | | 0.85% | | |
| Allowance for credit losses as a percent of non-performing loans(8) | | | | | 255.97% | | | | | | 129.86% | | | | | | 128.00% | | | | | | 114.47% | | |
| Net charge-offs (recoveries) to average loans outstanding | | | | | (0.005)% | | | | | | —% | | | | | | (0.002)% | | | | | | 0.008% | | |
| Capital Ratios:(6)(9) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Tier 1 leverage (to average) assets for the leverage ratio | | | | | 19.14% | | | | | | 20.68% | | | | | | 20.5% | | | | | | 20.5% | | |
| Average equity to average assets | | | | | 19.06% | | | | | | 19.30% | | | | | | 19.48% | | | | | | 18.68% | | |
| Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Full-service banking offices | | | | | 6 | | | | | | 7 | | | | | | 6 | | | | | | 7 | | |
| Full-time equivalent employees | | | | | 60 | | | | | | 80 | | | | | | 73 | | | | | | 80 | | |
| | | | Based upon the Sale at $10.00 Per Share of | | |||||||||||||||||||||||||||||||||||||||||||||
| | | | 5,100,000 Shares | | | 6,000,000 Shares | | | 6,900,000 Shares | | | 7,935,000 Shares(1) | | ||||||||||||||||||||||||||||||||||||
| | | | Amount | | | Percent of Net Proceeds | | | Amount | | | Percent of Net Proceeds | | | Amount | | | Percent of Net Proceeds | | | Amount | | | Percent of Net Proceeds | | ||||||||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||
| Offering proceeds | | | | $ | 51,000 | | | | | | | | | | | $ | 60,000 | | | | | | | | | | | $ | 69,000 | | | | | | | | | | | $ | 79,350 | | | | | | | | |
| Less: offering expenses | | | | | (2,410) | | | | | | | | | | | | (2,500) | | | | | | | | | | | | (2,590) | | | | | | | | | | | | (2,694) | | | | | | | | |
| Net offering proceeds | | | | | 48,590 | | | | | | 100.0% | | | | | $ | 57,500 | | | | | | 100.0% | | | | | $ | 66,410 | | | | | | 100.0% | | | | | $ | 76,656 | | | | | | 100.0% | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Proceeds contributed to Hoyne Savings Bank | | | | | 24,295 | | | | | | 50.0% | | | | | $ | 28,750 | | | | | | 50.0% | | | | | $ | 33,205 | | | | | | 50.0% | | | | | $ | 38,328 | | | | | | 50.0% | | |
| Proceeds contributed to charitable foundation | | | | | 250 | | | | | | 0.5% | | | | | $ | 250 | | | | | | 0.4% | | | | | $ | 250 | | | | | | 0.4% | | | | | $ | 250 | | | | | | 0.3% | | |
| Proceeds used for loan to employee stock ownership plan | | | | | 4,163 | | | | | | 8.6% | | | | | $ | 4,898 | | | | | | 8.5% | | | | | $ | 5,633 | | | | | | 8.5% | | | | | $ | 6,478 | | | | | | 8.5% | | |
| Proceeds retained by Hoyne Bancorp, Inc. | | | | $ | 19,882 | | | | | | 40.9% | | | | | $ | 23,602 | | | | | | 41.1% | | | | | $ | 27,322 | | | | | | 41.1% | | | | | $ | 31,600 | | | | | | 41.2% | | |
| | | | Hoyne Savings Bank Historical at March 31, 2025 | | | Hoyne Savings Bank Pro Forma as of March 31, 2025 Based Upon the Sale in the Offering of: | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | 5,100,000 Shares at $10.00 per share | | | 6,000,000 Shares at $10.00 per share | | | 6,900,000 Shares at $10.00 per share | | | 7,935,000 Shares at $10.00 per share | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | Amount | | | Percent of Assets | | | Amount | | | Percent of Assets | | | Amount | | | Percent of Assets | | | Amount | | | Percent of Assets | | | Amount | | | Percent of Assets | | ||||||||||||||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity | | | | $ | 80,527 | | | | | | 17.26% | | | | | $ | 98,577 | | | | | | 20.09% | | | | | $ | 101,930 | | | | | | 20.58% | | | | | $ | 105,283 | | | | | | 21.07% | | | | | $ | 109,138 | | | | | | 21.62% | | |
| Tier 1 leverage capital(2)(3) | | | | | 89,998 | | | | | | 19.14% | | | | | | 108,048 | | | | | | 21.85% | | | | | | 111,401 | | | | | | 22.33% | | | | | | 114,754 | | | | | | 22.80% | | | | | | 118,609 | | | | | | 23.32% | | |
| Tier 1 leverage requirement | | | | | 23,510 | | | | | | 5.00% | | | | | | 24,724 | | | | | | 5.00% | | | | | | 24,947 | | | | | | 5.00% | | | | | | 25,170 | | | | | | 5.00% | | | | | | 25,426 | | | | | | 5.00% | | |
| Excess | | | | $ | 66,488 | | | | | | 14.14% | | | | | $ | 83,324 | | | | | | 16.85% | | | | | $ | 86,454 | | | | | | 17.33% | | | | | $ | 89,584 | | | | | | 17.80% | | | | | $ | 93,183 | | | | | | 18.32% | | |
| Reconciliation of capital infused into Hoyne Savings Bank | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Proceeds contributed to Hoyne Savings Bank | | | | | | | | | | | | | | | | $ | 24,295 | | | | | | | | | | | $ | 28,750 | | | | | | | | | | | $ | 33,205 | | | | | | | | | | | $ | 38,328 | | | | | | | | |
| Less common stock acquired by employee stock ownership plan | | | | | | | | | | | | | | | | | (4,163) | | | | | | | | | | | | (4,898) | | | | | | | | | | | | (5,633) | | | | | | | | | | | | (6,478) | | | | | | | | |
| Less common stock acquired by stock-based benefit plan | | | | | | | | | | | | | | | | | (2,082) | | | | | | | | | | | | (2,449) | | | | | | | | | | | | (2,816) | | | | | | | | | | | | (3,239) | | | | | | | | |
| Pro forma increase | | | | | | | | | | | | | | | | $ | 18,050 | | | | | | | | | | | $ | 21,403 | | | | | | | | | | | $ | 24,756 | | | | | | | | | | | $ | 28,611 | | | | | | | | |
| | | | Hoyne Savings, MHC Historical Capitalization as of March 31, 2025 | | | Pro Forma Consolidated Capitalization as of March 31, 2025 of Hoyne Bancorp, Inc. Based Upon the Sale for $10.00 per Share of: | | ||||||||||||||||||||||||
| | | | 5,100,000 Shares | | | 6,000,000 Shares | | | 6,900,000 Shares | | | 7,935,000 Shares(1) | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| Deposits(2) | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | |
| Borrowings | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total deposits and borrowed funds | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | | | | $ | 370,885 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred stock, $0.01 par value, 500,000 shares authorized | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Common stock, $0.01 par value, 9,500,000 shares authorized; shares to be issued as reflected(3) | | | | | — | | | | | | 52 | | | | | | 61 | | | | | | 70 | | | | | | 81 | | |
| Additional paid-in capital | | | | | — | | | | | | 49,579 | | | | | | 58,663 | | | | | | 67,748 | | | | | | 78,194 | | |
| Retained earnings(4) | | | | | 102,453 | | | | | | 102,453 | | | | | | 102,453 | | | | | | 102,453 | | | | | | 102,453 | | |
| Accumulated other comprehensive loss, net of tax | | | | | (13,622) | | | | | | (13,622) | | | | | | (13,622) | | | | | | (13,622) | | | | | | (13,622) | | |
| Net impact of foundation | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Expense of contribution to charitable foundation | | | | | — | | | | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
| Tax benefit of contribution to charitable foundation | | | | | — | | | | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common stock acquired by employee stock ownership plan(5) | | | | | — | | | | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
| Common stock acquired by stock-based benefit plans(6) | | | | | — | | | | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
| Total stockholders’ equity | | | | $ | 88,831 | | | | | $ | 131,294 | | | | | $ | 139,154 | | | | | $ | 147,015 | | | | | $ | 156,053 | | |
| Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Total shares outstanding | | | | | | | | | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
| Shares issued to charitable foundation | | | | | | | | | | | 104,082 | | | | | | 122,449 | | | | | | 140,816 | | | | | | 161,938 | | |
| Shares offered for sale | | | | | | | | | | | 5,100,000 | | | | | | 6,000,000 | | | | | | 6,900,000 | | | | | | 7,935,000 | | |
| Total stockholders’ equity as a percent of pro forma total assets | | | | | 19.0% | | | | | | 25.8% | | | | | | 26.9% | | | | | | 28.0% | | | | | | 29.2% | | |
| | | | As of or for the Three Months Ended March 31, 2025 Based Upon the Sale at $10.00 Per Share of | | |||||||||||||||||||||
| | | | 5,100,000 Shares at Minimum of Offering Range | | | 6,000,000 Shares at Midpoint of Offering Range | | | 6,900,000 Shares at Maximum of Offering Range | | | 7,935,000 Shares at Adjusted Maximum of Offering Range | | ||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||
| Gross proceeds of offering: | | | | $ | 51,000 | | | | | $ | 60,000 | | | | | $ | 69,000 | | | | | $ | 79,350 | | |
| Expenses | | | | | (2,410) | | | | | | (2,500) | | | | | | (2,590) | | | | | | (2,694) | | |
| Estimated net proceeds | | | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
| Cash contribution to charitable foundation | | | | $ | (250) | | | | | $ | (250) | | | | | $ | (250) | | | | | $ | (250) | | |
| Common stock acquired by employee stock ownership plan(1) | | | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
| Common stock granted for restricted stock awards(2) | | | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
| Net investable proceeds | | | | $ | 42,095 | | | | | $ | 49,903 | | | | | $ | 57,711 | | | | | $ | 66,689 | | |
| For the Three Months Ended March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net income: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical net income | | | | $ | 317 | | | | | $ | 317 | | | | | $ | 317 | | | | | $ | 317 | | |
| Pro forma income on net investable proceeds | | | | | 298 | | | | | | 353 | | | | | | 409 | | | | | | 472 | | |
| Employee stock ownership plan | | | | | (30) | | | | | | (35) | | | | | | (40) | | | | | | (46) | | |
| Shares granted under restricted stock awards(2) | | | | | (74) | | | | | | (88) | | | | | | (101) | | | | | | (116) | | |
| Options granted under stock-based benefit plans(3) | | | | | (120) | | | | | | (141) | | | | | | (162) | | | | | | (186) | | |
| Pro forma net income | | | | $ | 391 | | | | | $ | 406 | | | | | $ | 423 | | | | | $ | 441 | | |
| | | | As of or for the Three Months Ended March 31, 2025 Based Upon the Sale at $10.00 Per Share of | | |||||||||||||||||||||
| | | | 5,100,000 Shares at Minimum of Offering Range | | | 6,000,000 Shares at Midpoint of Offering Range | | | 6,900,000 Shares at Maximum of Offering Range | | | 7,935,000 Shares at Adjusted Maximum of Offering Range | | ||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||
| Earnings per share:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical net income | | | | $ | 0.07 | | | | | $ | 0.06 | | | | | $ | 0.05 | | | | | $ | 0.04 | | |
| Pro forma income on net investable proceeds | | | | | 0.06 | | | | | | 0.06 | | | | | | 0.06 | | | | | | 0.06 | | |
| Employee stock ownership plan(1) | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | |
| Shares granted under restricted stock awards(2) | | | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | |
| Options granted under stock-based benefit plans(3) | | | | | (0.03) | | | | | | (0.03) | | | | | | (0.02) | | | | | | (0.02) | | |
| Pro forma net income per share(4) | | | | $ | 0.07 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.05 | | |
| Offering price as a multiple of pro forma net income per share | | | | | 35.71x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 50.00x | | |
| Number of shares used in net income per share calculations | | | | | 4,791,919 | | | | | | 5,637,551 | | | | | | 6,483,183 | | | | | | 7,455,661 | | |
| As of March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical stockholders’ equity | | | | $ | 88,831 | | | | | $ | 88,831 | | | | | $ | 88,831 | | | | | $ | 88,831 | | |
| Estimated net proceeds | | | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
| Market value of shares donated to charitable foundation | | | | | 1,041 | | | | | | 1,224 | | | | | | 1,408 | | | | | | 1,619 | | |
| Expense of contribution of stock to charitable foundation | | | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
| Tax benefit of contribution to charitable foundation | | | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
| Common stock acquired by employee stock ownership plan(1) | | | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
| Common stock granted under restricted stock awards(2) | | | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
| Pro forma stockholders’ equity | | | | | 131,294 | | | | | | 139,154 | | | | | | 147,015 | | | | | | 156,053 | | |
| Intangible assets | | | | | (276) | | | | | | (276) | | | | | | (276) | | | | | | (276) | | |
| Pro forma tangible stockholders’ equity | | | | $ | 131,018 | | | | | $ | 138,878 | | | | | $ | 146,739 | | | | | $ | 155,777 | | |
| Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical stockholders’ equity | | | | $ | 17.07 | | | | | $ | 14.51 | | | | | $ | 12.62 | | | | | $ | 10.97 | | |
| Estimated net proceeds | | | | | 9.34 | | | | | | 9.39 | | | | | | 9.43 | | | | | | 9.47 | | |
| Market value of shares donated to charitable foundation | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | |
| Expense of contribution of stock to charitable foundation | | | | | (0.25) | | | | | | (0.24) | | | | | | (0.24) | | | | | | (0.23) | | |
| Tax benefit of contribution to charitable foundation | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.06 | | |
| Common stock acquired by employee stock ownership plan(1) | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | |
| | | | As of or for the Three Months Ended March 31, 2025 Based Upon the Sale at $10.00 Per Share of | | |||||||||||||||||||||
| | | | 5,100,000 Shares at Minimum of Offering Range | | | 6,000,000 Shares at Midpoint of Offering Range | | | 6,900,000 Shares at Maximum of Offering Range | | | 7,935,000 Shares at Adjusted Maximum of Offering Range | | ||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||
| Common stock granted under restricted stock awards(2) | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | |
| Pro forma stockholders’ equity per share(5) | | | | $ | 25.23 | | | | | | 22.73 | | | | | | 20.88 | | | | | | 19.27 | | |
| Intangible assets | | | | | (0.05) | | | | | | (0.05) | | | | | | (0.04) | | | | | | (0.03) | | |
| Pro forma tangible stockholders’ equity per share | | | | $ | 25.18 | | | | | $ | 22.68 | | | | | $ | 20.84 | | | | | $ | 19.24 | | |
| Offering price as a percentage of pro forma stockholders’ equity per share | | | | | 39.64% | | | | | | 43.99% | | | | | | 47.89% | | | | | | 51.89% | | |
| Offering price as a percentage of pro forma tangible stockholders’ equity per share | | | | | 39.71% | | | | | | 44.09% | | | | | | 47.98% | | | | | | 51.98% | | |
| Number of shares outstanding for pro forma equity per share calculations | | | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
| | | | As of or for the Year Ended December 31, 2024 Based Upon the Sale at $10.00 Per Share of | | |||||||||||||||||||||
| | | | 5,100,000 Shares at Minimum of Offering Range | | | 6,000,000 Shares at Midpoint of Offering Range | | | 6,900,000 Shares at Maximum of Offering Range | | | 7,935,000 Shares at Adjusted Maximum of Offering Range | | ||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||
| Gross proceeds of offering: | | | | $ | 51,000 | | | | | $ | 60,000 | | | | | $ | 69,000 | | | | | $ | 79,350 | | |
| Expenses | | | | | 2,410 | | | | | | 2,500 | | | | | | 2,590 | | | | | | 2,694 | | |
| Estimated net proceeds | | | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
| Cash contribution to charitable foundation | | | | | (250) | | | | | | (250) | | | | | | (250) | | | | | | (250) | | |
| Common stock acquired by employee stock ownership plan(1) | | | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
| Common stock granted for restricted stock awards(2) | | | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
| Net investable proceeds | | | | $ | 42,095 | | | | | $ | 49,903 | | | | | $ | 57,711 | | | | | $ | 66,689 | | |
| For the Year Ended December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical net income (loss) | | | | $ | (1,543) | | | | | $ | (1,543) | | | | | $ | (1,543) | | | | | $ | (1,543) | | |
| Pro forma income on net investable proceeds | | | | | 1,192 | | | | | | 1,413 | | | | | | 1,634 | | | | | | 1,888 | | |
| Employee stock ownership plan | | | | | (119) | | | | | | (140) | | | | | | (161) | | | | | | (185) | | |
| Shares granted under restricted stock awards(2) | | | | | (298) | | | | | | (350) | | | | | | (403) | | | | | | (463) | | |
| Options granted under stock-based benefit plans(3) | | | | | (479) | | | | | | (564) | | | | | | (649) | | | | | | (746) | | |
| Pro forma net income (loss) | | | | $ | (1,247) | | | | | $ | (1,184) | | | | | $ | (1,122) | | | | | $ | (1,049) | | |
| Earnings (loss) per share:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical net income (loss) | | | | $ | (0.32) | | | | | $ | (0.27) | | | | | $ | (0.24) | | | | | $ | (0.21) | | |
| Pro forma income on net investable proceeds | | | | | 0.25 | | | | | | 0.25 | | | | | | 0.25 | | | | | | 0.25 | | |
| | | | As of or for the Year Ended December 31, 2024 Based Upon the Sale at $10.00 Per Share of | | |||||||||||||||||||||
| | | | 5,100,000 Shares at Minimum of Offering Range | | | 6,000,000 Shares at Midpoint of Offering Range | | | 6,900,000 Shares at Maximum of Offering Range | | | 7,935,000 Shares at Adjusted Maximum of Offering Range | | ||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||
| Employee stock ownership plan(1) | | | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | |
| Shares granted under restricted stock awards(2) | | | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | |
| Options granted under stock-based benefit plans(3) | | | | | (0.10) | | | | | | (0.10) | | | | | | (0.10) | | | | | | (0.10) | | |
| Pro forma net income (loss) per share(4) | | | | $ | (0.25) | | | | | $ | (0.20) | | | | | $ | (0.17) | | | | | $ | (0.14) | | |
| Offering price as a multiple of pro forma net income per share, annualized | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| Number of shares used in earnings per share calculations | | | | | 4,804,409 | | | | | | 5,652,245 | | | | | | 6,500,081 | | | | | | 7,475,093 | | |
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical stockholders’ equity | | | | $ | 86,245 | | | | | $ | 86,245 | | | | | $ | 86,245 | | | | | $ | 86,245 | | |
| Estimated net proceeds | | | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
| Market value of shares donated to charitable foundation | | | | | 1,041 | | | | | | 1,224 | | | | | | 1,408 | | | | | | 1,619 | | |
| Expense of contribution of stock to charitable foundation | | | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
| Tax benefit of contribution to charitable foundation | | | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
| Common stock acquired by employee stock ownership plan(1) | | | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
| Common stock granted under restricted stock awards(2) | | | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
| Pro forma stockholders’ equity | | | | | 128,708 | | | | | | 136,568 | | | | | | 144,429 | | | | | | 153,467 | | |
| Intangible assets | | | | | (322) | | | | | | (322) | | | | | | (322) | | | | | | (322) | | |
| Pro forma tangible stockholders’ equity | | | | $ | 128,386 | | | | | $ | 136,246 | | | | | $ | 144,107 | | | | | $ | 153,145 | | |
| Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical stockholders’ equity | | | | $ | 16.57 | | | | | $ | 14.09 | | | | | $ | 12.25 | | | | | $ | 10.65 | | |
| Estimated net proceeds | | | | | 9.34 | | | | | | 9.39 | | | | | | 9.43 | | | | | | 9.47 | | |
| Market value of shares donated to charitable foundation | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | |
| Expense of contribution of stock to charitable foundation | | | | | (0.25) | | | | | | (0.24) | | | | | | (0.24) | | | | | | (0.23) | | |
| Tax benefit of contribution to charitable foundation | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.06 | | |
| Common stock acquired by employee stock ownership plan(1) | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | |
| Common stock granted under restricted stock awards(2) | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | |
| Pro forma stockholders’ equity per share(5) | | | | | 24.73 | | | | | | 22.31 | | | | | | 20.51 | | | | | | 18.95 | | |
| Intangible assets | | | | | (0.06) | | | | | | (0.05) | | | | | | (0.05) | | | | | | (0.04) | | |
| Pro forma tangible stockholders’ equity per share | | | | $ | 24.67 | | | | | $ | 22.26 | | | | | $ | 20.46 | | | | | $ | 18.91 | | |
| | |||||||||||||||||||||||||
| | | | As of or for the Year Ended December 31, 2024 Based Upon the Sale at $10.00 Per Share of | | |||||||||||||||||||||
| | | | 5,100,000 Shares at Minimum of Offering Range | | | 6,000,000 Shares at Midpoint of Offering Range | | | 6,900,000 Shares at Maximum of Offering Range | | | 7,935,000 Shares at Adjusted Maximum of Offering Range | | ||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||
| Offering price as a percentage of pro forma stockholders’ equity per share | | | | | 40.44% | | | | | | 44.82% | | | | | | 48.76% | | | | | | 52.77% | | |
| Offering price as a percentage of pro forma tangible stockholders’ equity per share | | | | | 40.54% | | | | | | 44.92% | | | | | | 48.88% | | | | | | 52.88% | | |
| Number of shares outstanding for pro forma equity per share calculations | | | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
INFORMATION WITH AND WITHOUT THE CHARITABLE FOUNDATION
| | | | Minimum of Offering Range | | | Midpoint of Offering Range | | | Maximum of Offering Range | | | Adjusted Maximum of Offering Range | | ||||||||||||||||||||||||||||||||||||
| | | | With Charitable Foundation | | | Without Charitable Foundation | | | With Charitable Foundation | | | Without Charitable Foundation | | | With Charitable Foundation | | | Without Charitable Foundation | | | With Charitable Foundation | | | Without Charitable Foundation | | ||||||||||||||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||||||||||||||||||||||||||
| Estimated offering amount | | | | $ | 51,000 | | | | | $ | 52,700 | | | | | $ | 60,000 | | | | | $ | 62,000 | | | | | $ | 69,000 | | | | | $ | 71,300 | | | | | $ | 79,350 | | | | | $ | 81,995 | | |
| Pro forma market capitalization | | | | | 52,041 | | | | | | 52,700 | | | | | | 61,224 | | | | | | 62,000 | | | | | | 70,408 | | | | | | 71,300 | | | | | | 80,969 | | | | | | 81,995 | | |
| Total assets | | | | | 508,972 | | | | | | 510,458 | | | | | | 516,832 | | | | | | 518,549 | | | | | | 524,693 | | | | | | 526,640 | | | | | | 533,732 | | | | | | 535,945 | | |
| Total liabilities | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | | | | | 377,678 | | |
| Pro forma stockholders’ equity | | | | | 131,294 | | | | | | 132,780 | | | | | | 139,154 | | | | | | 140,871 | | | | | | 147,015 | | | | | | 148,962 | | | | | | 156,053 | | | | | | 158,266 | | |
| Pro forma net income(1) | | | | | 391 | | | | | | 401 | | | | | | 406 | | | | | | 418 | | | | | | 423 | | | | | | 436 | | | | | | 441 | | | | | | 455 | | |
| Pro forma stockholders’ equity per share | | | | $ | 25.23 | | | | | $ | 25.20 | | | | | $ | 22.73 | | | | | $ | 22.72 | | | | | $ | 20.88 | | | | | $ | 20.89 | | | | | $ | 19.27 | | | | | $ | 19.29 | | |
| Pro forma earnings per share | | | | $ | 0.07 | | | | | $ | 0.07 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.05 | | | | | $ | 0.05 | | |
| Pro forma pricing ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Offering price as a percentage of pro forma stockholders’ equity per share | | | | | 39.64% | | | | | | 39.68% | | | | | | 43.99% | | | | | | 44.01% | | | | | | 47.89% | | | | | | 47.87% | | | | | | 51.89% | | | | | | 51.84% | | |
| Offering price to annualized pro forma earnings per share | | | | | 35.71x | | | | | | 35.71x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 41.67x | | | | | | 50.00x | | | | | | 50.00x | | |
| Pro forma financial ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Return on assets | | | | | 0.31% | | | | | | 0.31% | | | | | | 0.31% | | | | | | 0.32% | | | | | | 0.32% | | | | | | 0.33% | | | | | | 0.33% | | | | | | 0.34% | | |
| Return on equity | | | | | 1.19% | | | | | | 1.21% | | | | | | 1.17% | | | | | | 1.19% | | | | | | 1.15% | | | | | | 1.17% | | | | | | 1.13% | | | | | | 1.15% | | |
| Equity to assets | | | | | 25.8% | | | | | | 26.01% | | | | | | 26.92% | | | | | | 27.17% | | | | | | 28.02% | | | | | | 28.29% | | | | | | 29.24% | | | | | | 29.53% | | |
| Total shares issued | | | | | 5,204,082 | | | | | | 5,270,000 | | | | | | 6,122,449 | | | | | | 6,200,000 | | | | | | 7,040,816 | | | | | | 7,130,000 | | | | | | 8,096,938 | | | | | | 8,199,500 | | |
| | | | Minimum of Offering Range | | | Midpoint of Offering Range | | | Maximum of Offering Range | | | Adjusted Maximum of Offering Range | | ||||||||||||
| | | | (Dollars in thousands, except per share amounts) | | |||||||||||||||||||||
| Before-tax (expense) of contribution to charitable foundation | | | | $ | (1,291) | | | | | $ | (1,474) | | | | | $ | (1,658) | | | | | $ | (1,869) | | |
| After-tax (expense) of contribution to charitable foundation | | | | | (923) | | | | | | (1,054) | | | | | | (1,185) | | | | | | (1,336) | | |
| Pro forma net income (loss) | | | | | (523) | | | | | | (648) | | | | | | (762) | | | | | | (895) | | |
| Pro forma net (loss) per share | | | | $ | (0.11) | | | | | $ | (0.11) | | | | | $ | (0.12) | | | | | $ | (0.12) | | |
| Pro forma tax benefit | | | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
| Offering price to pro forma net income (loss) per share | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
| Pro forma return (loss) on assets | | | | | (0.42)% | | | | | | (0.50)% | | | | | | (0.58)% | | | | | | (0.67)% | | |
| Pro forma return (loss) on equity | | | | | (1.62)% | | | | | | (1.86)% | | | | | | (2.07)% | | | | | | (2.29)% | | |
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| | | | For the Three Months Ended March 31, | | |||||||||||||||||||||||||||||||||
| | | | 2025 | | | 2024 | | ||||||||||||||||||||||||||||||
| | | | Average Outstanding Balance | | | Interest | | | Average Yield/ Rate | | | Average Outstanding Balance | | | Interest | | | Average Yield/ Rate | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans, net | | | | $ | 242,472 | | | | | $ | 3,620 | | | | | | 5.97% | | | | | $ | 200,086 | | | | | $ | 2,547 | | | | | | 5.09% | | |
| Certificates of deposit with other financial institutions | | | | | 1,230 | | | | | | 8 | | | | | | 2.60% | | | | | | 1,350 | | | | | | 8 | | | | | | 2.37% | | |
| Interest-bearing cash and cash equivalents | | | | | 15,657 | | | | | | 207 | | | | | | 5.29 | | | | | | 22,219 | | | | | | 213 | | | | | | 3.83 | | |
| Investment securities available-for-sale | | | | | 116,331 | | | | | | 618 | | | | | | 2.12% | | | | | | 133,233 | | | | | | 835 | | | | | | 2.51% | | |
| Investment securities held-to-maturity | | | | | 33,290 | | | | | | 209 | | | | | | 2.51% | | | | | | 55,429 | | | | | | 348 | | | | | | 2.51% | | |
| FHLB of Chicago stock | | | | | 1,166 | | | | | | 15 | | | | | | 5.15% | | | | | | 1,166 | | | | | | 12 | | | | | | 4.12% | | |
| Bankers’ Bank stock | | | | | 992 | | | | | | — | | | | | | % | | | | | | — | | | | | | — | | | | | | % | | |
| Total interest-earning assets | | | | | 411,138 | | | | | | 4,677 | | | | | | 4.55% | | | | | | 413,483 | | | | | | 3,963 | | | | | | 3.83% | | |
| Noninterest-earning assets | | | | | 47,840 | | | | | | | | | | | | | | | | | | 36,208 | | | | | | | | | | | | | | |
| Total assets | | | | $ | 458,978 | | | | | | | | | | | | | | | | | $ | 449,691 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Savings accounts | | | | | 101,340 | | | | | | 70 | | | | | | 0.28% | | | | | | 109,098 | | | | | | 71 | | | | | | 0.26% | | |
| Now accounts | | | | | 44,799 | | | | | | 2 | | | | | | 0.02% | | | | | | 42,871 | | | | | | 6 | | | | | | 0.06% | | |
| Money market accounts | | | | | 17,232 | | | | | | 55 | | | | | | 1.28% | | | | | | 18,225 | | | | | | 44 | | | | | | 0.97% | | |
| Certificates of deposit(1) | | | | | 199,948 | | | | | | 1,538 | | | | | | 3.08% | | | | | | 185,061 | | | | | | 1,636 | | | | | | 3.54% | | |
| Total interest-bearing deposits | | | | $ | 363,319 | | | | | $ | 1,665 | | | | | | 1.83% | | | | | $ | 355,255 | | | | | $ | 1,757 | | | | | | 1.98% | | |
| Total interest-bearing liabilities | | | | | 363,319 | | | | | | 1,665 | | | | | | 1.83% | | | | | | 355,255 | | | | | | 1,757 | | | | | | 1.98% | | |
| Noninterest-bearing liabilities | | | | | 8,164 | | | | | | | | | | | | | | | | | | 7,626 | | | | | | | | | | | | | | |
| Total liabilities | | | | $ | 371,483 | | | | | | 1,665 | | | | | | | | | | | $ | 362,881 | | | | | | | | | | | | | | |
| Equity | | | | | 87,495 | | | | | | | | | | | | | | | | | | 86,810 | | | | | | | | | | | | | | |
| Total liabilities and equity | | | | $ | 458,978 | | | | | | | | | | | | | | | | | $ | 449,691 | | | | | | | | | | | | | | |
| Net interest income | | | | | | | | | | | 3,012 | | | | | | | | | | | | | | | | | | 2,206 | | | | | | | | |
| Interest rate spread(2) | | | | | | | | | | | | | | | | | 2.72% | | | | | | | | | | | | | | | | | | 1.85% | | |
| Net interest-earning assets(3) | | | | | 46,703 | | | | | | | | | | | | | | | | | | 58,228 | | | | | | | | | | | | | | |
| Net interest margin(4) | | | | | | | | | | | | | | | | | 2.93% | | | | | | | | | | | | | | | | | | 2.13% | | |
| Average interest-earning assets to average-interest bearing liabilities | | | | | 112.82% | | | | | | | | | | | | | | | | | | 116.39% | | | | | | | | | | | | | | |
| | | | For the Year Ended December 31, | | |||||||||||||||||||||||||||||||||
| | | | 2024 | | | 2023 | | ||||||||||||||||||||||||||||||
| | | | Average Outstanding Balance | | | Interest | | | Average Yield/ Rate | | | Average Outstanding Balance | | | Interest | | | Average Yield/ Rate | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans, net | | | | $ | 210,499 | | | | | $ | 11,526 | | | | | | 5.48% | | | | | $ | 185,749 | | | | | $ | 8,348 | | | | | | 4.49% | | |
| Federal funds sold and interest-bearing deposits in other banks | | | | | 19,688 | | | | | | 977 | | | | | | 4.96% | | | | | | 9,572 | | | | | | 2,899 | | | | | | 30.29% | | |
| Certificates of deposit with other financial institutions | | | | | 1,350 | | | | | | 37 | | | | | | 2.74% | | | | | | 1,275 | | | | | | 16 | | | | | | 1.25% | | |
| Investment securities available-for-sale | | | | | 126,740 | | | | | | 3,093 | | | | | | 2.44% | | | | | | 137,061 | | | | | | 2,854 | | | | | | 2.08% | | |
| Investment securities held to maturity | | | | | 44,733 | | | | | | 1,093 | | | | | | 2.44% | | | | | | 60,209 | | | | | | 1,253 | | | | | | 2.08% | | |
| FHLB of Chicago stock | | | | | 1,166 | | | | | | 58 | | | | | | 4.97% | | | | | | 1,166 | | | | | | 49 | | | | | | 4.30% | | |
| Bankers’ Bank Stock | | | | | 992 | | | | | | 15 | | | | | | 1.51% | | | | | | — | | | | | | — | | | | | | —% | | |
| Total interest-earning assets | | | | | 405,168 | | | | | | 16,799 | | | | | | 4.16% | | | | | | 395,032 | | | | | | 15,419 | | | | | | 3.90% | | |
| Noninterest-earning assets | | | | | 37,580 | | | | | | | | | | | | | | | | | | 60,250 | | | | | | | | | | | | | | |
| Total assets | | | | $ | 442,748 | | | | | | | | | | | | | | | | | $ | 455,282 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Savings accounts | | | | | 103,663 | | | | | | 251 | | | | | | 0.24% | | | | | | 118,800 | | | | | | 215 | | | | | | 0.17% | | |
| Checking accounts | | | | | 43,874 | | | | | | 26 | | | | | | 0.06% | | | | | | 46,031 | | | | | | 10 | | | | | | 0.03% | | |
| Money market accounts | | | | | 17,036 | | | | | | 189 | | | | | | 1.11% | | | | | | 22,496 | | | | | | 208 | | | | | | 0.92% | | |
| Certificates of deposit(1) | | | | | 185,289 | | | | | | 6,619 | | | | | | 3.57% | | | | | | 178,007 | | | | | | 4,039 | | | | | | 2.27% | | |
| Total interest-bearing deposits | | | | | 349,862 | | | | | | 7,085 | | | | | | 2.03% | | | | | | 365,334 | | | | | | 4,472 | | | | | | 1.22% | | |
| Total interest-bearing liabilities | | | | | 349,862 | | | | | | 7,085 | | | | | | 2.03% | | | | | | 365,334 | | | | | | 4,472 | | | | | | 1.22% | | |
| Noninterest-bearing liabilities | | | | | 6,638 | | | | | | | | | | | | | | | | | | 4,883 | | | | | | | | | | | | | | |
| Total liabilities | | | | | 356,500 | | | | | | | | | | | | | | | | | | 370,217 | | | | | | | | | | | | | | |
| Equity | | | | | 86,248 | | | | | | | | | | | | | | | | | | 85,065 | | | | | | | | | | | | | | |
| Total liabilities and equity | | | | $ | 442,748 | | | | | | | | | | | | | | | | | $ | 455,282 | | | | | | | | | | | | | | |
| Net interest income | | | | | | | | | | | 9,714 | | | | | | | | | | | | | | | | | | 10,947 | | | | | | | | |
| Interest rate spread(2) | | | | | | | | | | | | | | | | | 2.13% | | | | | | | | | | | | | | | | | | 2.68% | | |
| Net interest-earning assets(3) | | | | | 54,314 | | | | | | | | | | | | | | | | | | 29,445 | | | | | | | | | | | | | | |
| Net interest margin(4) | | | | | | | | | | | | | | | | | 2.40% | | | | | | | | | | | | | | | | | | 2.77% | | |
| Average interest-earning assets to average- interest bearing liabilities | | | | | 115.52% | | | | | | | | | | | | | | | | | | 108.05% | | | | | | | | | | | | | | |
| | | | Three Months Ended March 31, 2025 vs. 2024 | | | Years Ended December 31, 2024 vs. 2023 | | ||||||||||||||||||||||||||||||
| | Increase (Decrease) Due to | | | Total Increase (Decrease) | | | Increase (Decrease) Due to | | | Total Increase (Decrease) | | ||||||||||||||||||||||||||
| | Volume | | | Rate | | | | | | | | | Volume | | | Rate | | | | | | | | ||||||||||||||
| | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loans | | | | $ | 630 | | | | | $ | 443 | | | | | $ | 1,073 | | | | | $ | 1,196 | | | | | $ | 1,982 | | | | | $ | 3,178 | | |
| Federal funds sold and interest-bearing deposits in other banks | | | | | (7) | | | | | | 1 | | | | | | (6) | | | | | | (9,208) | | | | | | 7,286 | | | | | | (1,922) | | |
| Certificates of deposit in other banks | | | | | (3) | | | | | | 3 | | | | | | — | | | | | | 1 | | | | | | 20 | | | | | | 21 | | |
| Investment securities available-for-sale | | | | | (99) | | | | | | (118) | | | | | | (217) | | | | | | (184) | | | | | | 423 | | | | | | 239 | | |
| Investment securities held-to-maturity | | | | | (139) | | | | | | — | | | | | | (139) | | | | | | (833) | | | | | | 673 | | | | | | (160) | | |
| FHLB of Chicago stock and Bankers’ Bank stock | | | | | 14 | | | | | | (11) | | | | | | 3 | | | | | | — | | | | | | 24 | | | | | | 24 | | |
| Total interest-earning assets | | | | $ | 396 | | | | | $ | 318 | | | | | $ | 714 | | | | | $ | (9,028) | | | | | $ | 10,408 | | | | | $ | 1,380 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Savings accounts | | | | | (1) | | | | | | — | | | | | | (1) | | | | | | (31) | | | | | | 67 | | | | | | 36 | | |
| Checking accounts | | | | | — | | | | | | (4) | | | | | | (4) | | | | | | 2 | | | | | | 14 | | | | | | 16 | | |
| Money market accounts | | | | | (2) | | | | | | 13 | | | | | | 11 | | | | | | (4) | | | | | | (15) | | | | | | (19) | | |
| Certificates of deposit | | | | | 159 | | | | | | (257) | | | | | | (98) | | | | | | 172 | | | | | | 2,408 | | | | | | 2,580 | | |
| Total interest-bearing liabilities | | | | $ | 156 | | | | | $ | (248) | | | | | $ | (92) | | | | | $ | 139 | | | | | $ | 2,474 | | | | | $ | 2,613 | | |
| Change in net interest income | | | | $ | 240 | | | | | $ | 566 | | | | | $ | 806 | | | | | $ | (9,167) | | | | | $ | 7,934 | | | | | $ | (1,233) | | |
| Change in Interest Rates in Basis Points (Rate Shock) | | | Net Portfolio Value | | | NPV as % of Portfolio Value of Assets | | ||||||||||||||||||||||||
| | Amount | | | $ Change | | | % Change | | | NPV Ratio | | | Change | | |||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| 300bp | | | | $ | 104,611 | | | | | $ | (21,543) | | | | | | (17.1)% | | | | | | 22.7% | | | | | | (4.7)% | | |
| 200 | | | | | 111,924 | | | | | | (14,230) | | | | | | (11.3)% | | | | | | 24.3% | | | | | | (3.1)% | | |
| 100 | | | | | 119,247 | | | | | | (6,907) | | | | | | (5.5)% | | | | | | 25.9% | | | | | | (1.5)% | | |
| Static | | | | | 126,154 | | | | | | 27.4% | | | | | | | | | | | | | | | | | | | | |
| (100) | | | | | 131,234 | | | | | | 5,080 | | | | | | 4.0% | | | | | | 28.5% | | | | | | 1.1% | | |
| (200) | | | | | 133,890 | | | | | | 7,736 | | | | | | 6.1% | | | | | | 29.0% | | | | | | 1.6% | | |
| (300) | | | | | 134,467 | | | | | | 8,313 | | | | | | 6.6 | | | | | | 29.2 | | | | | | 1.8 | | |
| Change in Interest Rates in Basis Points (Rate Shock) | | | Net Interest Income | | | $ Change | | | % Change | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| 300bp | | | | $ | 10,613 | | | | | $ | (2,490) | | | | | | 19.0% | | |
| 200 | | | | | 11,477 | | | | | | (1,626) | | | | | | 12.4% | | |
| 100 | | | | | 12,312 | | | | | | (791) | | | | | | 6.0% | | |
| Static | | | | | 13,103 | | | | | | | | | | | | | | |
| (100) | | | | | 13,697 | | | | | | 594 | | | | | | 4.5% | | |
| (200) | | | | | 14,039 | | | | | | 936 | | | | | | 7.1% | | |
| (300) | | | | | 14,544 | | | | | | 1,441 | | | | | | 11.0 | | |
| | | | Total Amounts Committed at | | | Amount of Commitment Expiration – Per Period | | ||||||||||||||||||||||||
| | | | March 31, 2025 | | | To One Year | | | One to Three Years | | | Three to Five Years | | | After Five Years | | |||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| Unused lines of credit | | | | $ | 9,147 | | | | | $ | 1,362 | | | | | $ | 1,061 | | | | | $ | 3,122 | | | | | $ | 3,602 | | |
| Commitments to originate loans | | | | | 27,770 | | | | | | 27,770 | | | | | | — | | | | | | — | | | | | | — | | |
| Unfunded construction loans | | | | | 11,111 | | | | | | 3,874 | | | | | | 2,551 | | | | | | 2,027 | | | | | | 2,659 | | |
| Total commitments | | | | $ | 48,028 | | | | | $ | 33,006 | | | | | $ | 3,612 | | | | | $ | 5,149 | | | | | $ | 6,261 | | |
| | | | Total at March 31, 2025 | | | Payments Due by Period | | ||||||||||||||||||||||||
| | | | To One Year | | | One to Three Years | | | Three to Five Years | | | After Five Years | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| Certificates of deposit | | | | $ | 174,612 | | | | | $ | 159,017 | | | | | $ | 14,926 | | | | | $ | 669 | | | | | $ | — | | |
| Total contractual obligations | | | | $ | 174,612 | | | | | $ | 159,017 | | | | | $ | 14,926 | | | | | $ | 669 | | | | | $ | — | | |
| | | | As of March 31, | | | As of December 31, | | ||||||||||||||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2023 | | |||||||||||||||||||||||||||
| | | | Amount | | | % | | | Amount | | | % | | | Amount | | | % | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
| One to four residential | | | | $ | 122,250 | | | | | | 48.4% | | | | | $ | 125,345 | | | | | | 50.5% | | | | | $ | 143,857 | | | | | | 74.3% | | |
| Purchased and participations | | | | | 8,554 | | | | | | 3.4% | | | | | | 8,712 | | | | | | 3.5% | | | | | | 9,888 | | | | | | 5.1% | | |
| Home improvement, first mortgage | | | | | 188 | | | | | | 0.1% | | | | | | 195 | | | | | | 0.1% | | | | | | 338 | | | | | | 0.2% | | |
| Home equity lines of credit | | | | | 5,788 | | | | | | 2.3% | | | | | | 6,050 | | | | | | 2.4% | | | | | | 5,083 | | | | | | 2.6% | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 190 | | | | | | 0.1% | | |
| Commercial real estate | | | | | 54,957 | | | | | | 21.8% | | | | | | 50,844 | | | | | | 20.5% | | | | | | 21,193 | | | | | | 10.9% | | |
| Commercial and industrial | | | | | 19,047 | | | | | | 7.6% | | | | | | 21,769 | | | | | | 8.8% | | | | | | 5,600 | | | | | | 2.9% | | |
| Commercial construction | | | | | 26,430 | | | | | | 10.5% | | | | | | 22,758 | | | | | | 9.2% | | | | | | 7,611 | | | | | | 3.9% | | |
| Commercial lines of credit | | | | | 14,941 | | | | | | 5.9% | | | | | | 12,531 | | | | | | 5.0% | | | | | | — | | | | | | —% | | |
| Total loans | | | | | 252,155 | | | | | | 100.0% | | | | | | 248,204 | | | | | | 100.0% | | | | | | 193,760 | | | | | | 100.0% | | |
| Premium on purchase loans | | | | | 45 | | | | | | | | | | | | 45 | | | | | | | | | | | | 64 | | | | | | | | |
| Loans sold | | | | | (4,427) | | | | | | | | | | | | (4,440) | | | | | | | | | | | | (987) | | | | | | | | |
| Loans in process | | | | | 18 | | | | | | | | | | | | 4 | | | | | | | | | | | | (132) | | | | | | | | |
| Allowance for credit losses | | | | | (2,273) | | | | | | | | | | | | (2,126) | | | | | | | | | | | | (1,653) | | | | | | | | |
| Deferred income from loans fees | | | | | (773) | | | | | | | | | | | | (759) | | | | | | | | | | | | (481) | | | | | | | | |
| Total loans, net | | | | $ | 244,745 | | | | | | | | | | | $ | 240,928 | | | | | | | | | | | $ | 190,571 | | | | | | | | |
| | | | One to Four Residential | | | Purchased and Participations | | | Home Improvement, First Mortgage | | | Home Equity Lines of Credit | | | Construction, First Mortgage | | | Commercial Real Estate | | | Commercial and Industrial | | | Commercial Construction | | | Commercial Lines of Credit | | | Total | | ||||||||||||||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Amounts due after March 31, 2025 in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One year or less | | | | $ | 9,499 | | | | | | 1,025 | | | | | | — | | | | | | 210 | | | | | | — | | | | | | 17,708 | | | | | | 217 | | | | | | 10,229 | | | | | | 9,932 | | | | | $ | 48,820 | | |
| After one year through two years | | | | | 8,436 | | | | | | — | | | | | | — | | | | | | 157 | | | | | | — | | | | | | 889 | | | | | | 7,740 | | | | | | 10,359 | | | | | | 3,909 | | | | | | 31,490 | | |
| After two years through three years | | | | | 1,408 | | | | | | — | | | | | | — | | | | | | 16 | | | | | | — | | | | | | 8,085 | | | | | | 2,720 | | | | | | 2,568 | | | | | | — | | | | | | 14,797 | | |
| After three years through five years | | | | | 3,869 | | | | | | — | | | | | | 36 | | | | | | 2,938 | | | | | | — | | | | | | 25,691 | | | | | | 8,370 | | | | | | 173 | | | | | | 1,100 | | | | | | 42,177 | | |
| After five years through ten years | | | | | 14,177 | | | | | | 136 | | | | | | 129 | | | | | | 330 | | | | | | — | | | | | | 2,584 | | | | | | — | | | | | | 3,101 | | | | | | — | | | | | | 20,457 | | |
| After ten years through fifteen years | | | | | 30,734 | | | | | | 3,563 | | | | | | — | | | | | | 2,055 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35,665 | | |
| After fifteen years | | | | | 54,127 | | | | | | 3,830 | | | | | | 23 | | | | | | 82 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58,749 | | |
| Total | | | | $ | 122,250 | | | | | | 8,554 | | | | | | 188 | | | | | | 5,788 | | | | | | — | | | | | | 54,957 | | | | | | 19,047 | | | | | | 26,430 | | | | | | 14,941 | | | | | $ | 252,155 | | |
| | | | Fixed-Rate | | | Floating or Adjustable-Rate | | | Total at March 31, 2025 | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| One to four residential | | | | $ | 112,316 | | | | | $ | 435 | | | | | $ | 112,751 | | |
| Purchased and participations | | | | | 7,529 | | | | | | — | | | | | | 7,529 | | |
| Home improvement, first mortgage | | | | | 188 | | | | | | — | | | | | | 188 | | |
| Home equity lines of credit | | | | | 614 | | | | | | 4,964 | | | | | | 5,578 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | 36,609 | | | | | | 640 | | | | | | 37,249 | | |
| Commercial and industrial | | | | | 13,491 | | | | | | 5,339 | | | | | | 18,830 | | |
| Commercial construction | | | | | — | | | | | | 16,201 | | | | | | 16,201 | | |
| Commercial lines of credit | | | | | 3,909 | | | | | | 1,100 | | | | | | 5,009 | | |
| Total | | | | $ | 174,656 | | | | | $ | 28,679 | | | | | $ | 203,335 | | |
| | | | Fixed-Rate | | | Floating or Adjustable-Rate | | | Total at December 31, 2024 | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| One to four residential | | | | $ | 117,742 | | | | | $ | 445 | | | | | $ | 118,187 | | |
| Purchased and participations | | | | | 8,712 | | | | | | — | | | | | | 8,712 | | |
| Home improvement, first mortgage | | | | | 195 | | | | | | — | | | | | | 195 | | |
| Home equity lines of credit | | | | | 560 | | | | | | 5,191 | | | | | | 5,751 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | 44,186 | | | | | | 646 | | | | | | 44,832 | | |
| Commercial and industrial | | | | | 15,498 | | | | | | 4,969 | | | | | | 20,467 | | |
| Commercial construction | | | | | — | | | | | | 15,196 | | | | | | 15,196 | | |
| Commercial lines of credit | | | | | 3,785 | | | | | | 1,100 | | | | | | 4,885 | | |
| Total | | | | $ | 190,678 | | | | | $ | 27,547 | | | | | $ | 218,225 | | |
| | | | Fixed-Rate | | | Floating or Adjustable-Rate | | | Total at December 31, 2023 | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| One to four residential | | | | $ | 132,824 | | | | | $ | 742 | | | | | $ | 133,566 | | |
| Purchased and participations | | | | | 9,888 | | | | | | — | | | | | | 9,888 | | |
| Home improvement, first mortgage | | | | | 338 | | | | | | — | | | | | | 338 | | |
| Home equity lines of credit | | | | | 370 | | | | | | 3,399 | | | | | | 3,769 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | 15,099 | | | | | | 1,163 | | | | | | 16,262 | | |
| Commercial and industrial | | | | | 2,003 | | | | | | 3,573 | | | | | | 5,576 | | |
| Commercial construction | | | | | — | | | | | | 5,884 | | | | | | 5,884 | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | |
| Total | | | | $ | 160,522 | | | | | $ | 14,761 | | | | | $ | 175,283 | | |
| | | | Three Months Ended March 31, | | | Year Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||
| Loan originations: | | | | | | | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | $ | 1,710 | | | | | $ | 797 | | | | | $ | 8,389 | | | | | $ | 5,710 | | |
| Purchased and participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity lines of credit | | | | | 81 | | | | | | 674 | | | | | | 3,612 | | | | | | 1,797 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | 5,498 | | | | | | 14,729 | | | | | | 53,710 | | | | | | 10,390 | | |
| Commercial and industrial | | | | | 2,405 | | | | | | 711 | | | | | | 21,068 | | | | | | 1,699 | | |
| Commercial construction | | | | | 202 | | | | | | — | | | | | | 19,296 | | | | | | 5,445 | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total loan originations | | | | $ | 9,896 | | | | | $ | 16,911 | | | | | $ | 106,075 | | | | | $ | 25,041 | | |
| Loans sold | | | | | — | | | | | | (3,500) | | | | | | (3,785) | | | | | | — | | |
| Loan principal repayments | | | | | (5,945) | | | | | | (5,044) | | | | | | (50,916) | | | | | | (14,213) | | |
| Total loans sold and principal repayments | | | | $ | (5,945) | | | | | $ | (8,544) | | | | | $ | (54,701) | | | | | $ | (14,213) | | |
| Increase or (decrease) due to other items, net(1) | | | | | (134) | | | | | | — | | | | | | (587) | | | | | | (707) | | |
| Net increase (decrease) in loans, net and loans held for sale | | | | $ | 3,817 | | | | | $ | 8,367 | | | | | $ | 50,787 | | | | | $ | 10,121 | | |
| | | | 31 – 89 Days Past Due and Accruing | | | Non- Accrual | | | Total Past Due and Non-Accrual | | | Current | | | Total Loan Balance | | |||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| March 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | $ | 958 | | | | | | 859 | | | | | | 1,817 | | | | | | 120,433 | | | | | $ | 122,250 | | |
| Purchased and participations | | | | | 6 | | | | | | 42 | | | | | | 48 | | | | | | 8,506 | | | | | | 8,554 | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | 188 | | | | | | 188 | | |
| Home equity lines of credit | | | | | 35 | | | | | | — | | | | | | 35 | | | | | | 5,753 | | | | | | 5,788 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | 54,957 | | | | | | 54,957 | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | 19,047 | | | | | | 19,047 | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | 26,430 | | | | | | 26,430 | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | 14,941 | | | | | | 14,941 | | |
| Total | | | | $ | 999 | | | | | | 901 | | | | | | 1,900 | | | | | | 250,255 | | | | | $ | 252,155 | | |
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | $ | 187 | | | | | | 1,419 | | | | | | 1,606 | | | | | | 123,739 | | | | | $ | 125,345 | | |
| Purchased and participations | | | | | 3 | | | | | | 45 | | | | | | 48 | | | | | | 8,664 | | | | | | 8,712 | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | 195 | | |
| Home equity lines of credit | | | | | 17 | | | | | | 197 | | | | | | 214 | | | | | | 5,836 | | | | | | 6,050 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | 50,844 | | | | | | 50,844 | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | 21,769 | | | | | | 21,769 | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | 22,758 | | | | | | 22,758 | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | 12,531 | | | | | | 12,531 | | |
| Total | | | | $ | 207 | | | | | | 1,661 | | | | | | 1,868 | | | | | | 246,336 | | | | | $ | 248,204 | | |
| December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | $ | 557 | | | | | | 1,327 | | | | | | 1,884 | | | | | | 141,973 | | | | | $ | 143,857 | | |
| Purchased and participations | | | | | 4 | | | | | | 42 | | | | | | 46 | | | | | | 9,842 | | | | | | 9,888 | | |
| | | | 31 – 89 Days Past Due and Accruing | | | Non- Accrual | | | Total Past Due and Non-Accrual | | | Current | | | Total Loan Balance | | |||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | 338 | | | | | | 338 | | |
| Home equity lines of credit | | | | | — | | | | | | 75 | | | | | | 75 | | | | | | 5,008 | | | | | | 5,083 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | 190 | | | | | | 190 | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | 21,193 | | | | | | 21,193 | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | 5,600 | | | | | | 5,600 | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | 7,611 | | | | | | 7,611 | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total | | | | $ | 561 | | | | | | 1,444 | | | | | | 2,005 | | | | | | 191,755 | | | | | $ | 193,760 | | |
| | |||||||||||||||||||||||||||||||
| | | | As of March 31, | | | As of December 31, | | ||||||||||||
| | | | 2025 | | | 2024 | | | 2023 | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| Substandard loans | | | | $ | 2,153 | | | | | $ | 1,545 | | | | | $ | 1,005 | | |
| Total classified loans | | | | $ | 2,153 | | | | | $ | 1,545 | | | | | $ | 1,005 | | |
| | | | As of March 31, | | | As of December 31, | | ||||||||||||
| | | | 2025 | | | 2024 | | | 2023 | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| Non-accruing loans: | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | $ | 859 | | | | | $ | 1,419 | | | | | $ | 1,327 | | |
| Purchased and participations | | | | | 42 | | | | | | 45 | | | | | | 42 | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | |
| Home equity lines of credit | | | | | — | | | | | | 197 | | | | | | 75 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | |
| Total non-accruing loans | | | | | 901 | | | | | | 1,661 | | | | | | 1,444 | | |
| Total loans outstanding | | | | $ | 252,155 | | | | | $ | 248,204 | | | | | $ | 193,760 | | |
| Total assets outstanding | | | | $ | 466,509 | | | | | $ | 449,928 | | | | | $ | 446,099 | | |
| Total non-accruing loans as a percentage of total loans outstanding | | | | | 0.35% | | | | | | 0.67% | | | | | | 0.75% | | |
| Total non-performing loans as a percentage of total loans outstanding | | | | | 0.35% | | | | | | 0.67% | | | | | | 0.75% | | |
| Total non-performing loans as a percentage of total assets | | | | | 0.19% | | | | | | 0.37% | | | | | | 0.32% | | |
| Total non-performing assets as a percentage of total assets | | | | | 0.19% | | | | | | 0.37% | | | | | | 0.32% | | |
| | | | As of or for the Three Months Ended March 31, | | | As of or for the Years Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||
| Allowance for credit losses on loans at beginning of period | | | | $ | 2,126 | | | | | $ | 1,653 | | | | | $ | 1,653 | | | | | $ | 902 | | |
| Effect of adoption of ASU 2016-13 | | | | | | | | | | | | | | | | | | | | | | | 768 | | |
| Provision for (recovery of) credit losses | | | | | 135 | | | | | | 117 | | | | | | 468 | | | | | | — | | |
| Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
| Purchased and participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total charge-offs | | | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | | 12 | | | | | | — | | | | | | 5 | | | | | | — | | |
| Purchased and participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total recoveries | | | | | 12 | | | | | | — | | | | | | 5 | | | | | | — | | |
| Net charge-offs | | | | | 12 | | | | | | — | | | | | | 5 | | | | | | (17) | | |
| Allowance for credit losses on loans at end of period | | | | $ | 2,273 | | | | | $ | 1,770 | | | | | $ | 2,126 | | | | | $ | 1,653 | | |
| Allowance to non-performing loans | | | | | 255.97% | | | | | | 129.86% | | | | | | 128.00% | | | | | | 114.47% | | |
| Allowance to total loans outstanding at the end of the period | | | | | 0.90% | | | | | | 0.89% | | | | | | 0.86% | | | | | | 0.85% | | |
| | | | For the Three Months Ended March 31, | | | For the Year Ended December 31, | | ||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2024 | | | 2023 | | ||||||||||||
| Net charge-offs (recoveries) to average loans outstanding during the period: | | | | | | | | | | | | | | | | | | | | | | | | | |
| One to four residential | | | | | (0.005)% | | | | | | — | | | | | | (0.002)% | | | | | | 0.008% | | |
| Purchased and participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial lines of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | As of March 31, | | | As of December 31, | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | 2025 | | | 2024 | | | 2023 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | | Allowance for Credit Losses | | | Percent of Allowance in Each Category to Total Allocated Allowance | | | Percent of Loans in Each Category to Total Loans | | | Allowance for Credit Losses | | | Percent of Allowance in Each Category to Total Allocated Allowance | | | Percent of Loans in Each Category to Total Loans | | | Allowance for Credit Losses | | | Percent of Allowance in Each Category to Total Allocated Allowance | | | Percent of Loans in Each Category to Total Loans | | |||||||||||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| One to four residential | | | | $ | 1,100 | | | | | | 48.4% | | | | | | 48.4% | | | | | $ | 1,074 | | | | | | 50.5% | | | | | | 50.5% | | | | | $ | 1,227 | | | | | | 74.3% | | | | | | 74.3% | | |
| Purchased and participations | | | | | 77 | | | | | | 3.4% | | | | | | 3.4% | | | | | | 75 | | | | | | 3.5% | | | | | | 3.5% | | | | | | 84 | | | | | | 5.1% | | | | | | 5.1% | | |
| Home improvement, first mortgage | | | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | | | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | | | | | 3 | | | | | | 0.2% | | | | | | 0.2% | | |
| Home equity lines of credit | | | | | 52 | | | | | | 2.3% | | | | | | 2.3% | | | | | | 52 | | | | | | 2.4% | | | | | | 2.4% | | | | | | 43 | | | | | | 2.6% | | | | | | 2.6% | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | |
| Commercial real estate | | | | | 496 | | | | | | 21.8% | | | | | | 21.8% | | | | | | 435 | | | | | | 20.5% | | | | | | 20.5% | | | | | | 181 | | | | | | 10.9% | | | | | | 10.9% | | |
| Commercial and industrial | | | | | 173 | | | | | | 7.6% | | | | | | 7.6% | | | | | | 186 | | | | | | 8.8% | | | | | | 8.8% | | | | | | 48 | | | | | | 2.9% | | | | | | 2.9% | | |
| Commercial construction | | | | | 239 | | | | | | 10.5% | | | | | | 10.5% | | | | | | 195 | | | | | | 9.2% | | | | | | 9.2% | | | | | | 65 | | | | | | 3.9% | | | | | | 3.9% | | |
| Commercial lines of credit | | | | | 134 | | | | | | 5.9% | | | | | | 5.9% | | | | | | 107 | | | | | | 5.0% | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | — | | |
| Total | | | | $ | 2,273 | | | | | | 100% | | | | | | 100% | | | | | $ | 2,126 | | | | | | 100% | | | | | | 100% | | | | | $ | 1,653 | | | | | | 100% | | | | | | 100% | | |
| | | | As of March 31, | | | As of December 31, | | ||||||||||||||||||||||||||||||
| | 2025 | | | 2024 | | | 2023 | | |||||||||||||||||||||||||||||
| | Amortized Cost | | | Market Value | | | Amortized Cost | | | Market Value | | | Amortized Cost | | | Market Value | | ||||||||||||||||||||
| | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||
| Investment securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities | | | | $ | 84,843 | | | | | $ | 74,068 | | | | | $ | 87,650 | | | | | $ | 75,108 | | | | | $ | 100,378 | | | | | $ | 87,688 | | |
| U.S. government and agency obligations | | | | | 45,480 | | | | | | 36,939 | | | | | | 45,480 | | | | | | 35,841 | | | | | | 51,477 | | | | | | 41,979 | | |
| Municipal obligations | | | | | 1,187 | | | | | | 1,149 | | | | | | 1,180 | | | | | | 1,131 | | | | | | 1,456 | | | | | | 1,390 | | |
| U.S. treasuries | | | | | 2,991 | | | | | | 2,990 | | | | | | 4,471 | | | | | | 4,475 | | | | | | 5,841 | | | | | | 5,829 | | |
| Total investment securities available-for-sale | | | | $ | 134,501 | | | | | $ | 115,146 | | | | | $ | 138,781 | | | | | $ | 116,555 | | | | | $ | 159,152 | | | | | $ | 136,886 | | |
| Investment securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities | | | | $ | 30,305 | | | | | $ | 27,736 | | | | | $ | 31,796 | | | | | $ | 28,746 | | | | | $ | 37,756 | | | | | $ | 34,489 | | |
| U.S. government and agency obligations | | | | | 1,978 | | | | | | 1,506 | | | | | | 1,978 | | | | | | 1,465 | | | | | | 3,036 | | | | | | 2,521 | | |
| Municipal obligations | | | | | 248 | | | | | | 208 | | | | | | 248 | | | | | | 204 | | | | | | 248 | | | | | | 210 | | |
| U.S. treasuries | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,310 | | | | | | 16,177 | | |
| Total investment securities held-to-maturity | | | | $ | 32,531 | | | | | $ | 29,450 | | | | | $ | 34,022 | | | | | $ | 30,415 | | | | | $ | 57,350 | | | | | $ | 53,397 | | |
| | | | Amounts as of March 31, 2025, Which Mature In | | |||||||||||||||||||||||||||
| | | | One Year or Less | | | After One through Five Years | | | After Five through Ten Years | | | Over Ten Years | | | Total | | |||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| Investment securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities | | | | $ | 18 | | | | | $ | 2,187 | | | | | $ | 11,002 | | | | | $ | 71,636 | | | | | $ | 84,843 | | |
| U.S. government and agency obligations | | | | | — | | | | | | 2,000 | | | | | | 29,992 | | | | | | 13,488 | | | | | | 45,480 | | |
| Municipal obligations | | | | | 488 | | | | | | 229 | | | | | | 470 | | | | | | — | | | | | | 1,187 | | |
| U.S. treasuries | | | | | 2,991 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,991 | | |
| Total | | | | $ | 3,497 | | | | | $ | 4,416 | | | | | $ | 41,464 | | | | | $ | 85,124 | | | | | $ | 134,501 | | |
| Weighted average yield: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities | | | | | 2.08% | | | | | | 1.87% | | | | | | 2.67% | | | | | | 1.79% | | | | | | 1.91% | | |
| U.S. government and agency obligations | | | | | —% | | | | | | 1.12% | | | | | | 1.43% | | | | | | 1.75% | | | | | | 1.51% | | |
| Municipal obligations | | | | | 3.69% | | | | | | 3.70% | | | | | | 3.44% | | | | | | —% | | | | | | 3.59% | | |
| U.S. treasuries | | | | | 4.23% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | 4.23% | | |
| Total weighted average yield | | | | | 4.14% | | | | | | 1.62% | | | | | | 1.78% | | | | | | 1.78% | | | | | | 1.84% | | |
| Investment securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities | | | | $ | 20 | | | | | $ | 2,050 | | | | | $ | 6,631 | | | | | $ | 21,604 | | | | | $ | 30,305 | | |
| U.S. government and agency obligations | | | | | — | | | | | | — | | | | | | — | | | | | | 1,978 | | | | | | 1,978 | | |
| Municipal obligations | | | | | — | | | | | | — | | | | | | 248 | | | | | | — | | | | | | 248 | | |
| | | | Amounts as of March 31, 2025, Which Mature In | | |||||||||||||||||||||||||||
| | | | One Year or Less | | | After One through Five Years | | | After Five through Ten Years | | | Over Ten Years | | | Total | | |||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||
| U.S. treasuries | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total | | | | $ | 20 | | | | | $ | 2,050 | | | | | $ | 6,879 | | | | | $ | 23,582 | | | | | $ | 32,531 | | |
| Weighted average yield: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed securities | | | | | 2.71% | | | | | | 1.95% | | | | | | 2.55% | | | | | | 2.56% | | | | | | 2.52% | | |
| U.S. government and agency obligations | | | | | —% | | | | | | —% | | | | | | —% | | | | | | 1.99% | | | | | | 1.99% | | |
| Municipal obligations | | | | | —% | | | | | | —% | | | | | | 1.72% | | | | | | —% | | | | | | 1.72% | | |
| U.S. treasuries | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
| Total weighted average yield | | | | | 2.71% | | | | | | 1.95% | | | | | | 2.52% | | | | | | 2.51% | | | | | | 2.48% | | |
| | | | As of | | | As of December 31, | | ||||||||||||
| | | | March 31, 2025 | | | 2024 | | | 2023 | | |||||||||
| | | | (Dollars in thousands) | | |||||||||||||||
| Fixed-rate: | | | | $ | 129,180 | | | | | $ | 133,265 | | | | | $ | 152,092 | | |
| Adjustable-rate: | | | | | 5,321 | | | | | | 5,516 | | | | | | 7,060 | | |
| Total investment securities available-for-sale | | | | $ | 134,501 | | | | | $ | 138,781 | | | | | $ | 159,152 | | |
| Fixed-rate: | | | | $ | 30,246 | | | | | $ | 31,558 | | | | | $ | 54,244 | | |
| Adjustable-rate: | | | | | 2,285 | | | | | | 2,464 | | | | | | 3,106 | | |
| Total investment securities held-to-maturity | | | | $ | 32,531 | | | | | $ | 34,022 | | | | | $ | 57,350 | | |
| | | | As of | | | As of December 31, | | ||||||||||||||||||||||||||||||
| | March 31, 2025 | | | 2024 | | | 2023 | | |||||||||||||||||||||||||||||
| | Amount | | | % | | | Amount | | | % | | | Amount | | | % | | ||||||||||||||||||||
| | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||||
| Certificate accounts: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 0.00% – 0.99% | | | | $ | 32,613 | | | | | | 8.79% | | | | | $ | 33,780 | | | | | | 9.45% | | | | | $ | 38,235 | | | | | | 10.83% | | |
| 1.00% – 1.99% | | | | | 484 | | | | | | 0.13% | | | | | | 1,006 | | | | | | 0.28% | | | | | | 1,708 | | | | | | 0.48% | | |
| 2.00% – 2.99% | | | | | 20,982 | | | | | | 5.66% | | | | | | 12,215 | | | | | | 3.42% | | | | | | 11,074 | | | | | | 3.13% | | |
| 3.00% or more | | | | | 147,296 | | | | | | 39.72% | | | | | | 145,873 | | | | | | 40.83% | | | | | | 133,274 | | | | | | 37.76% | | |
| Total certificate accounts | | | | $ | 201,375 | | | | | | 54.3% | | | | | $ | 192,874 | | | | | | 54.0% | | | | | $ | 184,291 | | | | | | 52.2% | | |
| Transaction accounts: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Savings accounts | | | | | 100,137 | | | | | | 27.0% | | | | | | 102,136 | | | | | | 28.6% | | | | | | 105,456 | | | | | | 29.9% | | |
| Checking accounts | | | | | 49,161 | | | | | | 13.3% | | | | | | 45,165 | | | | | | 12.6% | | | | | | 43,968 | | | | | | 12.5% | | |
| Money market | | | | | 20,212 | | | | | | 5.4% | | | | | | 17,117 | | | | | | 4.8% | | | | | | 19,160 | | | | | | 5.4% | | |
| Total transaction accounts | | | | $ | 169,510 | | | | | | 45.7% | | | | | $ | 164,418 | | | | | | 46.0% | | | | | $ | 168,584 | | | | | | 47.8% | | |
| Total deposits | | | | $ | 370,885 | | | | | | 100.0% | | | | | $ | 357,292 | | | | | | 100.00% | | | | | $ | 352,875 | | | | | | 100.0% | | |
| | | | Three Months Ended March 31 | | |||||||||||||||||||||||||||||||||
| | | | 2025 | | | 2024 | | ||||||||||||||||||||||||||||||
| | | | Average Balance | | | Interest Expense | | | Average Rate Paid | | | Average Balance | | | Interest Expense | | | Average Rate Paid | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
| Savings accounts | | | | $ | 101,340 | | | | | $ | 70 | | | | | | 0.28% | | | | | $ | 109,098 | | | | | $ | 71 | | | | | | 0.26% | | |
| Checking accounts | | | | | 44,799 | | | | | | 2 | | | | | | 0.02% | | | | | | 42,871 | | | | | | 6 | | | | | | 0.05% | | |
| Money market accounts | | | | | 17,232 | | | | | | 55 | | | | | | 1.28% | | | | | | 18,225 | | | | | | 44 | | | | | | 0.97% | | |
| Certificates of deposit | | | | | 199,948 | | | | | | 1,538 | | | | | | 3.08% | | | | | | 185,061 | | | | | | 1,636 | | | | | | 3.54% | | |
| Total deposits | | | | $ | 363,319 | | | | | $ | 1,665 | | | | | | 1.83% | | | | | $ | 355,255 | | | | | $ | 1,757 | | | | | | 1.98% | | |
| | | | Year Ended December 31, | | |||||||||||||||||||||||||||||||||
| | | | 2024 | | | 2023 | | ||||||||||||||||||||||||||||||
| | | | Average Balance | | | Interest Expense | | | Average Rate Paid | | | Average Balance | | | Interest Expense | | | Average Rate Paid | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
| Savings accounts | | | | $ | 103,663 | | | | | $ | 251 | | | | | | 0.24% | | | | | $ | 118,800 | | | | | $ | 215 | | | | | | 0.17% | | |
| Checking accounts | | | | | 43,874 | | | | | | 26 | | | | | | 0.06% | | | | | | 46,031 | | | | | | 10 | | | | | | 0.03% | | |
| Money market accounts | | | | | 17,036 | | | | | | 189 | | | | | | 1.11% | | | | | | 22,496 | | | | | | 208 | | | | | | 0.92% | | |
| Certificates of deposit | | | | | 185,289 | | | | | | 6,619 | | | | | | 3.57% | | | | | | 178,007 | | | | | | 4,039 | | | | | | 2.27% | | |
| Total interest-bearing deposits | | | | $ | 349,862 | | | | | $ | 7,085 | | | | | | 2.03% | | | | | $ | 365,334 | | | | | $ | 4,472 | | | | | | 1.22% | | |
| Total deposits | | | | $ | 349,862 | | | | | $ | 7,085 | | | | | | 2.03% | | | | | $ | 365,334 | | | | | $ | 4,472 | | | | | | 1.22% | | |
| | | | Balance as of March 31, 2025 Maturing in the Twelve Months Ending March 31, | | |||||||||||||||||||||||||||||||||
| | | | 2026 | | | 2027 | | | 2028 | | | 2029 | | | Thereafter | | | Total | | ||||||||||||||||||
| | | | (Dollars in thousands) | | |||||||||||||||||||||||||||||||||
| Certificates of deposit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 0.00% – 0.99% | | | | $ | 26,957 | | | | | $ | 4,345 | | | | | $ | 778 | | | | | $ | 297 | | | | | $ | 236 | | | | | $ | 32,613 | | |
| 1.00% – 1.99% | | | | | 91 | | | | | | 3 | | | | | | 390 | | | | | | — | | | | | | 484 | | | | | | | | |
| 2.00% – 2.99% | | | | | 14,442 | | | | | | 6,404 | | | | | | — | | | | | | 136 | | | | | | — | | | | | | 20,982 | | |
| 3.00% – or more | | | | | 144,290 | | | | | | 2,604 | | | | | | 402 | | | | | | — | | | | | | — | | | | | | 147,296 | | |
| Total certificate accounts | | | | $ | 185,780 | | | | | $ | 13,356 | | | | | $ | 1,570 | | | | | $ | 433 | | | | | $ | 236 | | | | | $ | 201,375 | | |
| Quarter Ending: | | | Amount | | | Weighted Average Rate | | ||||||
| | | | (Dollars in thousands) | | |||||||||
| June 30, 2025 | | | | $ | 38,888 | | | | | | 3.38% | | |
| September 30, 2025 | | | | | 32,585 | | | | | | 3.12% | | |
| December 31, 2025 | | | | | 17,725 | | | | | | 2.80% | | |
| March 31, 2026 | | | | | 9,600 | | | | | | 2.46% | | |
| After March 31, 2026 | | | | | 7,492 | | | | | | 2.31% | | |
| Total certificates of deposit with balances of $100,000 or more | | | | $ | 106,290 | | | | | | 3.04% | | |
| Quarter Ending: | | | Amount | | | Weighted Average Rate | | ||||||
| | | | (Dollars in thousands) | | |||||||||
| June 30, 2025 | | | | $ | 11,416 | | | | | | 3.86% | | |
| September 30, 2025 | | | | | 10,545 | | | | | | 3.06% | | |
| December 31, 2025 | | | | | 9,177 | | | | | | 2.48% | | |
| March 31, 2026 | | | | | 3,053 | | | | | | 2.42% | | |
| After March 31, 2026 | | | | | 2,746 | | | | | | 2.26% | | |
| Total certificates of deposit with balances of more than $250,000 | | | | $ | 36,937 | | | | | | 3.05% | | |
| Description/Address | | | Net Book Value | | | Amount of Deposits | | ||||||
| | | | (Dollars) | | |||||||||
| Main Office: | | | | | | | | | | | | | |
| 4786 North Milwaukee Ave., Chicago, IL 60630 and adjacent drive-up | | | | $ | 1,539,695 | | | | | $ | 114,538,703 | | |
| Branch Offices: | | | | | | | | | | | | | |
| 6257 South Austin Ave., Chicago, IL 60638 | | | | $ | 796,410 | | | | | $ | 75,296,741 | | |
| 7001 West Grand Ave., Chicago, IL 60707 | | | | | 1,829,562 | | | | | | 21,672,399 | | |
| 4646 West 103rd St., Oak Lawn, IL 60453(1) | | | | | 39,573 | | | | | | 24,376,189 | | |
| 699 West Dundee Road, Wheeling, IL 60090 | | | | | 604,415 | | | | | | 44,184,676 | | |
| 11139 South Harlem Ave., Worth, IL 60482 | | | | | 604,975 | | | | | | 72,777,665 | | |
| Loan Production Office: | | | | | | | | | | | | | |
| 810 South Oak Park Ave., Oak Park, IL 60304(2) | | | | $ | 42,190 | | | | | $ | — | | |
| Name | | | Age | | | Position(s) Held with Hoyne Savings, MHC, Hoyne Financial Corporation and Hoyne Savings Bank | | | Position Held Since | | | Year Term Expires | |
| Walter F. Healy | | | 58 | | | President and Chief Executive Officer | | | 2024 | | | 2026 | |
| Timothy S. Breems | | | 63 | | | Chair of the Board | | | 2012 | | | 2026 | |
| Paula M. Carstensen | | | 70 | | | Director | | | 2000 | | | 2027 | |
| Judith A. Gonsch | | | 72 | | | Director | | | 2017 | | | 2026 | |
| David M. Opas | | | 73 | | | Director | | | 2020 | | | 2027 | |
| Steven F. Rosenbaum | | | 68 | | | Director | | | 2017 | | | 2026 | |
| Theodore C. Wiemann | | | 69 | | | Director | | | 1997 | | | 2027 | |
| Janet H. Winningham | | | 73 | | | Director | | | 2002 | | | 2028 | |
| Anthony M. Vaccarello | | | 75 | | | Director | | | 2017 | | | 2027 | |
| Audit Committee | | | Nominating and Corporate Governance Committee | | | Compensation Committee | |
| Judith A. Gonsch, Chair | | | Janet H. Winningham, Chair | | | David M. Opas, Chair | |
| Paula M. Carstensen | | | David M. Opas | | | Paula M. Carstensen | |
| David M. Opas | | | Anthony M. Vaccarello | | | Janet H. Winningham | |
| Anthony M. Vaccarello | | | | | | | |
| Name | | | Board/Committee Fees Earned or Paid in Cash | | | All Other Compensation | | | Total | | |||||||||
| Walter F. Healy(1) | | | | $ | 29,200 | | | | | $ | N/A | | | | | $ | 29,200 | | |
| Timothy S. Breems | | | | $ | 36,800 | | | | | $ | N/A | | | | | $ | 36,800 | | |
| Paula M. Carstensen | | | | $ | 36,000 | | | | | $ | N/A | | | | | $ | 36,000 | | |
| Judith A. Gonsch | | | | $ | 33,600 | | | | | $ | N/A | | | | | $ | 33,600 | | |
| David M. Opas | | | | $ | 34,800 | | | | | $ | N/A | | | | | $ | 34,800 | | |
| Steven F. Rosenbaum | | | | $ | 30,800 | | | | | $ | N/A | | | | | $ | 30,800 | | |
| Theodore C. Wiemann | | | | $ | 31,200 | | | | | $ | N/A | | | | | $ | 31,200 | | |
| Janet H. Winningham | | | | $ | 34,400 | | | | | $ | N/A | | | | | $ | 34,400 | | |
| Anthony M. Vaccarello | | | | $ | 34,000 | | | | | $ | N/A | | | | | $ | 34,000 | | |
| Name and Principal Position | | | Year | | | Salary | | | Bonus | | | All Other Compensation | | | Total | | |||||||||||||||
| Walter F. Healy, President and Chief Executive Officer(1) | | | | | 2024 | | | | | $ | 251,901 | | | | | $ | 100,000 | | | | | $ | 13,416(2) | | | | | $ | 365,317 | | |
| Steven F. Rosenbaum, President(3) | | | | | 2024 | | | | | $ | 166,015 | | | | | $ | 25,000 | | | | | $ | 12,361(4) | | | | | $ | 203,376 | | |
| Thomas S. Manfre, Executive Vice President and Chief Financial Officer | | | | | 2024 | | | | | $ | 211,411 | | | | | $ | 50,000 | | | | | $ | — | | | | | $ | 264,411 | | |
| Name | | | Number of Shares | | | Amount ($) | | | Percent at the Minimum of the Offering Range | | | Percent at the Maximum of the Offering Range | | ||||||||||||
| Directors and their associates:(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Walter F. Healy | | | | | 30,000 | | | | | $ | 300,000 | | | | | | *% | | | | | | *% | | |
| Timothy S. Breems | | | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
| Paula M. Carstensen | | | | | 25,000 | | | | | | 250,000 | | | | | | * | | | | | | * | | |
| Judith A. Gonsch | | | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
| David M. Opas | | | | | 10,000 | | | | | | 100,000 | | | | | | * | | | | | | * | | |
| Steven F. Rosenbaum | | | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
| Theodore C. Wiemann | | | | | 25,000 | | | | | | 250,000 | | | | | | * | | | | | | * | | |
| Janet H. Winningham | | | | | 10,000 | | | | | | 100,000 | | | | | | * | | | | | | * | | |
| Anthony M. Vaccarello | | | | | 10,000 | | | | | | 100,000 | | | | | | *% | | | | | | *% | | |
| Other executive officers and their associates:(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
| Thomas S. Manfre | | | | | 30,000 | | | | | | 300,000 | | | | | | *% | | | | | | *% | | |
| Total | | | | | 230,000 | | | | | $ | 2,300,000 | | | | | | 4.5% | | | | | | 3.3% | | |
| | | | Price-to-earnings multiple(1) | | | Price-to-book value ratio | | | Price-to-tangible book value ratio | | |||||||||
| Hoyne Bancorp, Inc. (on a pro forma basis, assuming completion of the offering) | | | | | | | | | | | | | | | | | | | |
| Adjusted Maximum | | | | | * | | | | | | 51.89% | | | | | | 51.98% | | |
| Maximum | | | | | * | | | | | | 47.89% | | | | | | 47.98% | | |
| Midpoint | | | | | * | | | | | | 43.99% | | | | | | 44.09% | | |
| Minimum | | | | | * | | | | | | 39.64% | | | | | | 39.71% | | |
| Valuation of peer group companies, all of which are fully converted (on a historical basis) | | | | | | | | | | | | | | | | | | | |
| Averages | | | | | 18.77x | | | | | | 80.40% | | | | | | 84.37% | | |
| Medians | | | | | 19.59x | | | | | | 81.13% | | | | | | 81.59% | | |
FOLLOWING THE CONVERSION
Hoyne Savings, MHC and Subsidiaries
| | Interim Consolidated Financial Statements | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | |
| | 2024 and 2023 Consolidated Annual Financial Statements | | | | | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | | |
| | | | | | F-25 | | | |
| | | | | | F-26 | | | |
| | | | | | F-27 | | | |
| | | | | | F-28 | | |
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| | | | (unaudited) | | | | | | | | |||
| Assets | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | $ | 31,203,264 | | | | | $ | 15,327,048 | | |
| Certificates of deposit | | | | | 870,000 | | | | | | 1,350,000 | | |
| Investment securities: | | | | | | | | | | | | | |
| Available-for-sale (amortized cost of $134,500,980 and $138,780,879 at March 31, 2025 December 31, 2024, respectively) | | | | | 115,146,272 | | | | | | 116,554,742 | | |
| Held-to-maturity, at amortized cost | | | | | 32,530,980 | | | | | | 34,021,548 | | |
| Federal Home Loan Bank of Chicago stock (FHLB) | | | | | 1,165,700 | | | | | | 1,165,700 | | |
| Bankers Bank stock | | | | | 992,250 | | | | | | 992,250 | | |
| Real Estate Owned (REO) | | | | | 2,124,000 | | | | | | 719,000 | | |
| Loans receivable, net of allowance for credit losses of $2,273,394 and $2,125,993 at March 31, 2025 December 31, 2024, respectively | | | | | 244,744,928 | | | | | | 240,928,137 | | |
| Premises and equipment, net | | | | | 7,149,129 | | | | | | 7,749,515 | | |
| Accrued interest receivable | | | | | 1,439,028 | | | | | | 1,481,853 | | |
| Bank-owned life insurance (BOLI) | | | | | 17,152,665 | | | | | | 16,990,161 | | |
| Core deposit intangibles | | | | | 276,000 | | | | | | 322,000 | | |
| Deferred tax assets | | | | | 10,140,384 | | | | | | 10,640,374 | | |
| Other assets | | | | | 1,574,005 | | | | | | 1,685,609 | | |
| Total assets | | | | $ | 466,508,605 | | | | | $ | 449,927,937 | | |
| Liabilities and Equity | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
| Deposits | | | | $ | 370,885,225 | | | | | $ | 357,291,930 | | |
| Advances from borrowers for taxes and insurance | | | | | 1,795,386 | | | | | | 2,753,319 | | |
| Accounts payable and accrued expenses | | | | | 4,997,460 | | | | | | 3,637,584 | | |
| Total liabilities | | | | | 377,678,071 | | | | | | 363,682,833 | | |
| Equity: | | | | | | | | | | | | | |
| Retained earnings | | | | | 102,452,681 | | | | | | 102,135,681 | | |
| Accumulated other comprehensive loss | | | | | (13,622,147) | | | | | | (15,890,577) | | |
| Total equity | | | | | 88,830,534 | | | | | | 86,245,104 | | |
| Total liabilities and equity | | | | $ | 466,508,605 | | | | | $ | 449,927,937 | | |
For the Three Months Ended March 31,
| | | | 2025 | | | 2024 | | ||||||
| | | | (unaudited) | | | (unaudited) | | ||||||
| Interest income: | | | | | | | | | | | | | |
| Loans receivable | | | | $ | 3,620,723 | | | | | $ | 2,547,002 | | |
| Investment securities | | | | $ | 827,232 | | | | | $ | 1,182,011 | | |
| Other | | | | | 229,455 | | | | | | 234,185 | | |
| Total interest income | | | | | 4,677,410 | | | | | | 3,963,198 | | |
| Interest expense, deposits | | | | | (1,664,933) | | | | | | (1,756,767) | | |
| Net interest income | | | | | 3,012,477 | | | | | | 2,206,431 | | |
| Provision for credit losses | | | | | (135,000) | | | | | | (117,000) | | |
| Net interest income after provision for credit losses | | | | | 2,877,477 | | | | | | 2,089,431 | | |
| Noninterest income: | | | | | | | | | | | | | |
| Customer service fees | | | | | 137,952 | | | | | | 79,045 | | |
| Gain on REO | | | | | 675,573 | | | | | | — | | |
| Other | | | | | 161,078 | | | | | | 103,784 | | |
| Total noninterest income | | | | | 974,603 | | | | | | 182,829 | | |
| Noninterest expense: | | | | | | | | | | | | | |
| Compensation | | | | | (1,858,017) | | | | | | (1,863,901) | | |
| Occupancy | | | | | (560,851) | | | | | | (548,100) | | |
| Advertising | | | | | (4,808) | | | | | | (12,845) | | |
| Amortization of core deposit intangibles | | | | | (46,000) | | | | | | (46,000) | | |
| Other | | | | | (949,404) | | | | | | (750,127) | | |
| Total noninterest expense | | | | | (3,419,080) | | | | | | (3,220,973) | | |
| Income (loss) before benefit for income taxes | | | | | 433,000 | | | | | | (948,713) | | |
| Expense (recovery) of Income Taxes: | | | | | | | | | | | | | |
| Current expense (recovery) | | | | | 116,000 | | | | | | (3,296) | | |
| Net income (loss) | | | | | 317,000 | | | | | | (945,417) | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
| Unrealized gain (loss) on securities available-for-sale, net of income taxes (benefit) of $603,000 in March 31, 2025, $(167,874) in December 31, 2024 | | | | | 2,268,430 | | | | | | (799,399) | | |
| Total other comprehensive income | | | | | 2,268,430 | | | | | | (799,399) | | |
| Comprehensive income (loss) | | | | $ | 2,585,430 | | | | | $ | (1,744,816) | | |
For the Three months Ended March 31,
| | | | 2025 | | | 2024 | | ||||||
| | | | (unaudited) | | | (unaudited) | | ||||||
| Retained earnings: | | | | | | | | | | | | | |
| Unrestricted: | | | | | | | | | | | | | |
| Balance, beginning of the year | | | | $ | 62,735,681 | | | | | $ | 64,278,756 | | |
| Net income (loss) | | | | | 317,000 | | | | | | (945,417) | | |
| Balance, end of the year | | | | | 63,052,681 | | | | | | 63,333,339 | | |
| Acquired equity, beginning of the year | | | | | 39,400,000 | | | | | | 39,400,000 | | |
| Acquired equity | | | | | — | | | | | | — | | |
| Acquired equity, end of the year | | | | | 39,400,000 | | | | | | 39,400,000 | | |
| Total Retained Earnings | | | | | 102,452,681 | | | | | | 102,733,339 | | |
| Accumulated other comprehensive income (loss): | | | | | | | | | | | | | |
| Net unrealized gain (loss) on available-for-sale securities: | | | | | | | | | | | | | |
| Balance, beginning of the year, net of income tax (benefit) of $(6,335,560) in 2025 and $(6,346,952) in 2024 | | | | | (15,890,577) | | | | | | (15,919,149) | | |
| Change during the year, net of income tax (benefit) of $603,000 in 2025 and $(167,874) in 2024 | | | | | 2,268,430 | | | | | | (799,399) | | |
| Balance, end of the year, net of income tax (benefit) of $(5,732,560) in 2025 and $(6,514,826) in 2024 | | | | | (13,622,147) | | | | | | (16,718,548) | | |
| Total equity | | | | $ | 88,830,534 | | | | | $ | 86,014,791 | | |
For the Three months Ended March 31,
| | | | 2025 | | | 2024 | | ||||||
| | | | (unaudited) | | | (unaudited) | | ||||||
| Net cash flows from operating activities: | | | | | | | | | | | | | |
| Net Income (loss) | | | | $ | 317,000 | | | | | $ | (945,417) | | |
| Adjustments to reconcile net Income (loss) to net cash from operating activities: | | | | | | | | | | | | | |
| Depreciation | | | | | 122,553 | | | | | | 106,783 | | |
| Accretion of premiums and discounts | | | | | 8,187 | | | | | | 98,454 | | |
| Provision for credit losses | | | | | 135,000 | | | | | | 117,000 | | |
| Amortization of core deposit intangibles | | | | | 46,000 | | | | | | 46,000 | | |
| Accretion of Loan credit and yield adjustment | | | | | (38,349) | | | | | | (38,364) | | |
| Writedown on REO | | | | | 340,000 | | | | | | — | | |
| Gain on REO | | | | | (1,015,573) | | | | | | — | | |
| Increase in cash surrender value of bank-owned life insurance | | | | | (162,504) | | | | | | (92,892) | | |
| Change in other assets | | | | | 111,604 | | | | | | (176,102) | | |
| Change in accrued interest receivable | | | | | 42,825 | | | | | | 28,492 | | |
| Deferred income tax benefit | | | | | 499,990 | | | | | | (221,499) | | |
| Change in accounts payable and accrued expenses | | | | | 1,359,876 | | | | | | 1,987,138 | | |
| Net cash flows from operating activities | | | | | 1,766,609 | | | | | | 909,593 | | |
| Net cash flows from investing activities: | | | | | | | | | | | | | |
| Proceeds from maturities of certificates of deposit | | | | | 1,350,000 | | | | | | 1,350,000 | | |
| Purchase of certificates of deposit | | | | | (870,000) | | | | | | (1,350,000) | | |
| Proceeds from repayment of available-for-sale securities | | | | | 3,668,713 | | | | | | 4,969,536 | | |
| Repayment of held-to-maturity securities | | | | | 1,490,568 | | | | | | 4,406,708 | | |
| Change in loans receivable | | | | | (3,913,442) | | | | | | (8,462,134) | | |
| Purchase of premises and equipment | | | | | (251,594) | | | | | | (53,769) | | |
| Net cash flows from investing activities | | | | | 1,474,245 | | | | | | 860,341 | | |
| Net cash flows from financing activities: | | | | | | | | | | | | | |
| Change in deposit accounts | | | | | 13,593,295 | | | | | | (2,088,922) | | |
| Change in advances from borrowers for taxes and insurance | | | | | (957,933) | | | | | | (1,086,329) | | |
| Net cash flows from financing activities | | | | | 12,635,362 | | | | | | (3,175,251) | | |
| Net change in cash and cash equivalents | | | | | 15,876,216 | | | | | | (1,405,317) | | |
| Cash and cash equivalents: | | | | | | | | | | | | | |
| Beginning of the year | | | | | 15,327,048 | | | | | | 24,675,453 | | |
| End of the year | | | | $ | 31,203,264 | | | | | $ | 23,270,136 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
| Cash paid during the period for Interest | | | | $ | 1,707,758 | | | | | $ | 1,785,259 | | |
| Premises and equipment transferred to ORE | | | | | 729,427 | | | | | | — | | |
| | Building and improvements | | | 5 – 50 years | |
| | Furniture, fixtures, and equipment | | | 3 – 20 years | |
| Year | | | Amount | | |||
| 2025 | | | | $ | 184,000 | | |
| 2026 | | | | $ | 138,000 | | |
| | | | March 31, 2025 | | | |||||||||||||||||||||||
| | | | Amortized Cost | | | Gross Unrealized | | | Estimated Fair Value | | | |||||||||||||||||
| | Gains | | | Losses | | | ||||||||||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| Agencies | | | | $ | 45,480 | | | | | $ | — | | | | | $ | (8,541) | | | | | $ | 36,939 | | | | ||
| Mortgage-backed | | | | | 84,843 | | | | | | 44 | | | | | | (10,819) | | | | | | 74,068 | | | | ||
| Municipal bonds | | | | | 1,187 | | | | | | — | | | | | | (38) | | | | | | 1,149 | | | | ||
| Treasuries | | | | | 2,991 | | | | | | 1 | | | | | | (2) | | | | | | 2,990 | | | | | |
| Total available-for-sale securities | | | | $ | 134,501 | | | | | $ | 45 | | | | | $ | (19,400) | | | | | $ | 115,146 | | | | ||
| Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
| Agencies | | | | $ | 1,978 | | | | | $ | — | | | | | $ | (472) | | | | | $ | 1,506 | | | | ||
| Mortgage-backed | | | | | 30,305 | | | | | | 11 | | | | | | (2,580) | | | | | | 27,736 | | | | ||
| Municipal bonds | | | | | 248 | | | | | | — | | | | | | (40) | | | | | | 208 | | | | ||
| Total held-to-maturity securities | | | | $ | 32,531 | | | | | $ | 11 | | | | | $ | (3,092) | | | | | $ | 29,450 | | | | ||
| | | | December 31 2024 | | |||||||||||||||||||||
| | | | Amortized Cost | | | Gross Unrealized | | | Estimated Fair Value | | |||||||||||||||
| | Gains | | | Losses | | ||||||||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | 45,480 | | | | | $ | — | | | | | $ | (9,639) | | | | | $ | 35,841 | | |
| Mortgage-backed | | | | | 87,650 | | | | | | 31 | | | | | | (12,573) | | | | | | 75,108 | | |
| Municipal bonds | | | | | 1,181 | | | | | | — | | | | | | (50) | | | | | | 1,131 | | |
| Treasuries | | | | | 4,471 | | | | | | 6 | | | | | | (2) | | | | | | 4,475 | | |
| Total available-for-sale securities | | | | $ | 138,782 | | | | | $ | 37 | | | | | $ | (22,264) | | | | | $ | 116,555 | | |
| Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | 1,978 | | | | | $ | — | | | | | $ | (513) | | | | | $ | 1,465 | | |
| Mortgage-backed | | | | | 31,795 | | | | | | 6 | | | | | | (3,056) | | | | | | 28,745 | | |
| Municipal bonds | | | | | 248 | | | | | | — | | | | | | (44) | | | | | | 204 | | |
| Total held-to-maturity securities | | | | $ | 34,021 | | | | | $ | 6 | | | | | $ | (3,613) | | | | | $ | 30,414 | | |
| | | | March 31, 2025 | | |||||||||||||||||||||
| | | | Available-for-Sale | | | Held-to-Maturity | | ||||||||||||||||||
| | | | Amortized Cost | | | Fair Value | | | Amortized Cost | | | Fair Value | | ||||||||||||
| Due in 1 year or less | | | | $ | 3,479 | | | | | $ | 3,474 | | | | | $ | — | | | | | $ | — | | |
| Due in 1 to 5 years | | | | | 2,229 | | | | | | 2,038 | | | | | $ | — | | | | | $ | — | | |
| Due after 5 years to 10 years | | | | | 30,462 | | | | | | 25,361 | | | | | | 248 | | | | | | 208 | | |
| Due after 1O years | | | | | 13,488 | | | | | | 10,205 | | | | | | 1,978 | | | | | | 1,506 | | |
| Total | | | | | 49,658 | | | | | | 41,078 | | | | | | 2,226 | | | | | | 1,714 | | |
| Mortgage-backed | | | | | 84,843 | | | | | | 74,068 | | | | | | 30,305 | | | | | | 27,736 | | |
| Total | | | | $ | 134,501 | | | | | $ | 115,146 | | | | | $ | 32,531 | | | | | $ | 29,450 | | |
| | | | December 31, 2024 | | |||||||||||||||||||||
| | | | Available-for-Sale | | | Held-to-Maturity | | ||||||||||||||||||
| | | | Amortized Cost | | | Fair Value | | | Amortized Cost | | | Fair Value | | ||||||||||||
| Due in 1 year or less | | | | $ | 4,955 | | | | | $ | 4,955 | | | | | $ | — | | | | | $ | — | | |
| Due in 1 to 5 years | | | | | 2,228 | | | | | | 2,000 | | | | | $ | — | | | | | $ | — | | |
| Due after 5 years to 10 years | | | | | 30,461 | | | | | | 24,648 | | | | | | 248 | | | | | | 204 | | |
| Due after 10 years | | | | | 13,488 | | | | | | 9,844 | | | | | | 1,978 | | | | | | 1,465 | | |
| Total | | | | | 51,132 | | | | | | 41,447 | | | | | | 2,226 | | | | | | 1,669 | | |
| Mortgage-backed | | | | | 87,650 | | | | | | 75,108 | | | | | | 31,795 | | | | | | 28,745 | | |
| Total | | | | $ | 138,782 | | | | | $ | 116,555 | | | | | $ | 34,021 | | | | | $ | 30,414 | | |
| | | | March 31, 2025 | | |||||||||||||||||||||
| | | | Less Than Twelve Months | | | Over Twelve Months | | ||||||||||||||||||
| | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | — | | | | | $ | — | | | | | $ | 8,541 | | | | | $ | 36,939 | | |
| Mortgage-backed | | | | | 6 | | | | | | 1,580 | | | | | | 10,813 | | | | | | 70,097 | | |
| Municipal bonds | | | | | — | | | | | | — | | | | | | 38 | | | | | | 1,149 | | |
| Treasuries | | | | | — | | | | | | — | | | | | | 2 | | | | | | 1,998 | | |
| Total | | | | $ | 6 | | | | | $ | 1,580 | | | | | $ | 19,394 | | | | | $ | 110,183 | | |
| | | | December 31, 2024 | | |||||||||||||||||||||
| | | | Less Than Twelve Months | | | Over Twelve Months | | ||||||||||||||||||
| | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | — | | | | | $ | — | | | | | $ | 9,639 | | | | | $ | 35,841 | | |
| Mortgage-backed | | | | | 24 | | | | | | 1,727 | | | | | | 12,549 | | | | | | 71,084 | | |
| Municipal bonds | | | | | — | | | | | | — | | | | | | 50 | | | | | | 1,131 | | |
| Treasuries | | | | | — | | | | | | — | | | | | | 2 | | | | | | 1,990 | | |
| Total | | | | $ | 24 | | | | | $ | 1,727 | | | | | $ | 22,240 | | | | | $ | 110,046 | | |
| | | | 2025 | | | 2024 | | ||||||
| First mortgage | | | | $ | 122,250 | | | | | $ | 125,345 | | |
| Purchased and participations | | | | | 8,554 | | | | | | 8,712 | | |
| Home improvement, first mortgage | | | | | 188 | | | | | | 195 | | |
| Home equity line of credit (HELOC) | | | | | 5,788 | | | | | | 6,050 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | |
| Commercial, construction | | | | | 26,430 | | | | | | 22,758 | | |
| Commercial and Industrial | | | | | 19,047 | | | | | | 21,769 | | |
| Commercial Real Estate | | | | | 54,957 | | | | | | 50,844 | | |
| Commercial Line of Credit (LOG) | | | | | 14,941 | | | | | | 12,531 | | |
| Total | | | | | 252,155 | | | | | | 248,204 | | |
| Add premiums on purchased loans | | | | | 45 | | | | | | 45 | | |
| Less: | | | | | | | | | | | | | |
| Loans sold | | | | | (4,427) | | | | | | (4,440) | | |
| Loans in process | | | | | 18 | | | | | | 4 | | |
| Allowance for credit losses | | | | | (2,273) | | | | | | (2,126) | | |
| Deferred income from loan fees | | | | | (773) | | | | | | (759) | | |
| | | | | $ | 244,745 | | | | | $ | 240,928 | | |
| | | | First Mortgage | | | Purchased and participations | | | Home improvement first mortgage | | | HELOC | | | Construction, first mortgage | | | Commercial construction | | | Commercial and industrial | | | Commercial real estate | | | LOC | | | Total | | ||||||||||||||||||||||||||||||
| Allowance for Credit Loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Ending balance December 31, 2024 | | | | $ | 1,074 | | | | | $ | 75 | | | | | $ | 2 | | | | | $ | 52 | | | | | $ | — | | | | | $ | 195 | | | | | $ | 186 | | | | | $ | 435 | | | | | $ | 107 | | | | | $ | 2,126 | | |
| Provision | | | | | 14 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | 44 | | | | | | (13) | | | | | | 61 | | | | | | 27 | | | | | | 135 | | |
| Recovery | | | | | 12 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 12 | | |
| Ending balance March 31, 2025 | | | | $ | 1,100 | | | | | $ | 77 | | | | | $ | 2 | | | | | $ | 52 | | | | | $ | — | | | | | $ | 239 | | | | | $ | 173 | | | | | $ | 496 | | | | | $ | 134 | | | | | $ | 2,273 | | |
| Ending balance December 31, 2023 | | | | $ | 1,227 | | | | | $ | 84 | | | | | $ | 3 | | | | | $ | 43 | | | | | $ | 2 | | | | | $ | 65 | | | | | $ | 48 | | | | | $ | 181 | | | | | $ | — | | | | | $ | 1,653 | | |
| Provision Recovery | | | | | 87 | | | | | | 6 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 5 | | | | | | 3 | | | | | | 13 | | | | | | — | | | | | | 117 | | |
| Ending balance March 31, 2024 | | | | $ | 1,314 | | | | | $ | 90 | | | | | $ | 3 | | | | | $ | 46 | | | | | $ | 2 | | | | | $ | 70 | | | | | $ | 51 | | | | | $ | 194 | | | | | $ | — | | | | | $ | 1,770 | | |
| March 2025 | | | Current | | | 30 – 89 days | | | Non-Accrual 90+ days | | | Total | | ||||||||||||
| First mortgage and home improvement | | | | $ | 120,433 | | | | | $ | 958 | | | | | $ | 859 | | | | | $ | 122,250 | | |
| Purchased and Participations | | | | | 8,506 | | | | | | 6 | | | | | | 42 | | | | | | 8,554 | | |
| Home Improvement, first mortgage | | | | | 188 | | | | | | — | | | | | | — | | | | | | 188 | | |
| HELOCs | | | | | 5,753 | | | | | | 35 | | | | | | — | | | | | | 5,788 | | |
| Commercial & Industrial | | | | | 19,047 | | | | | | — | | | | | | — | | | | | | 19,047 | | |
| Commercial real estate | | | | | 54,957 | | | | | | — | | | | | | — | | | | | | 54,957 | | |
| Commercial construction | | | | | 26,430 | | | | | | — | | | | | | — | | | | | | 26,430 | | |
| Commercial LOC | | | | | 14,941 | | | | | | — | | | | | | — | | | | | | 14,941 | | |
| | | | | $ | 250,255 | | | | | $ | 999 | | | | | $ | 901 | | | | | $ | 252,155 | | |
| December 2024 | | | Current | | | 30 – 89 days | | | Non-Accrual 90+ days | | | Total | | ||||||||||||
| First mortgage and home improvement | | | | $ | 123,739 | | | | | $ | 187 | | | | | $ | 1,419 | | | | | $ | 125,345 | | |
| Purchased and Participations | | | | | 8,664 | | | | | | 3 | | | | | | 45 | | | | | | 8,712 | | |
| Home improvement, first mortgage | | | | | 195 | | | | | | — | | | | | | — | | | | | | 195 | | |
| HELOCs | | | | | 5,836 | | | | | | 17 | | | | | | 197 | | | | | | 6,050 | | |
| Commercial & Industrial | | | | | 21,769 | | | | | | — | | | | | | — | | | | | | 21,769 | | |
| Commercial real estate | | | | | 50,844 | | | | | | — | | | | | | — | | | | | | 50,844 | | |
| Commercial construction | | | | | 22,758 | | | | | | — | | | | | | — | | | | | | 22,758 | | |
| Commercial LOC | | | | | 12,531 | | | | | | — | | | | | | — | | | | | | 12,531 | | |
| | | | | $ | 246,336 | | | | | $ | 207 | | | | | $ | 1,661 | | | | | $ | 248,204 | | |
| March 31, 2025: | | | Substandard | | | Special Mention | | ||||||
| One to Four Residential | | | | $ | 2,078 | | | | | $ | — | | |
| Purchased and participations | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | |
| HELOC | | | | | 75 | | | | | | — | | |
| Construction, first mortgage | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | |
| Commercial lines of credit | | | | | — | | | | | | — | | |
| Total | | | | $ | 2,153 | | | | | $ | — | | |
| December 31, 2024: | | | Substandard | | | Special Mention | | ||||||
| One to Four Residential | | | | $ | 1,545 | | | | | $ | 440 | | |
| Purchased and participations | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | |
| HELOC | | | | | — | | | | | | — | | |
| Construction, first mortgage | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | 5,635 | | |
| Commercial and industrial | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | |
| Commercial lines of credit | | | | | — | | | | | | — | | |
| Total | | | | $ | 1,545 | | | | | $ | 6,075 | | |
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| Land | | | | $ | 685 | | | | | $ | 885 | | |
| Buildings and improvements | | | | | 16,839 | | | | | | 17,980 | | |
| Furniture, fixtures, and equipment | | | | | 2,297 | | | | | | 2,834 | | |
| Total | | | | | 19,821 | | | | | | 21,699 | | |
| | | | March 31, 2025 | | | December 31, 2024 | | ||||||
| Less accumulated depreciation | | | | | 13,131 | | | | | | 14,409 | | |
| Construction in progress | | | | | 459 | | | | | | 459 | | |
| | | | | $ | 7,149 | | | | | $ | 7,749 | | |
| | |||||||||||||
| | | | March 2025 | | | December 2024 | | ||||||
| Beginning Balance | | | | $ | 313 | | | | | $ | 324 | | |
| Change in Directors | | | | | — | | | | | | — | | |
| Loans Advanced | | | | | — | | | | | | — | | |
| Repayments | | | | | 3 | | | | | | 10 | | |
| Ending Balance | | | | $ | 310 | | | | | $ | 314 | | |
| | | | March 2025 | | | December 2024 | | ||||||
| Demand accounts | | | | | | | | | | | | | |
| Savings accounts | | | | $ | 100,137 | | | | | $ | 102,136 | | |
| NOW accounts | | | | | 49,161 | | | | | | 45,165 | | |
| Daily money market accounts | | | | | 20,212 | | | | | | 17,117 | | |
| Total demand deposits | | | | | 169,510 | | | | | | 164,418 | | |
| Certificates of deposit | | | | | 201,375 | | | | | | 192,874 | | |
| Total of all deposit accounts | | | | $ | 370,885 | | | | | $ | 357,292 | | |
| | | | Assets Measured at Fair Value on a Recurring Basis At March 31, 2025 (in thousands) | | |||||||||||||||||||||
| | | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Balance at December 31, 2024 | | ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed | | | | $ | — | | | | | $ | 84,843 | | | | | $ | — | | | | | $ | 84,843 | | |
| Agencies | | | | | — | | | | | | 45,480 | | | | | | — | | | | | | 45,480 | | |
| Municipal bonds | | | | | — | | | | | | 1,187 | | | | | | — | | | | | | 1,187 | | |
| Treasuries | | | | | 2,991 | | | | | | — | | | | | | — | | | | | | 2,991 | | |
| Total available-for-sale debt securities | | | | $ | 2,991 | | | | | $ | 131,510 | | | | | $ | — | | | | | $ | 134,501 | | |
| | | | Assets Measured at Fair Value on a Recurring Basis At December 31, 2024 (in thousands) | | |||||||||||||||||||||
| | | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Balance at December 31, 2024 | | ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed | | | | $ | — | | | | | $ | 75,108 | | | | | $ | — | | | | | $ | 75,108 | | |
| Agencies | | | | | — | | | | | | 35,841 | | | | | | — | | | | | | 35,841 | | |
| Municipal bonds | | | | | — | | | | | | 1,131 | | | | | | — | | | | | | 1,131 | | |
| Treasuries | | | | | 4,475 | | | | | | — | | | | | | — | | | | | | 4,475 | | |
| Total available-for-sale debt securities | | | | $ | 4,475 | | | | | $ | 112,080 | | | | | $ | — | | | | | $ | 116,555 | | |
| March 31, 2025 (in thousands) | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
| Real Estate owned | | | | $ | — | | | | | $ | — | | | | | $ | 2,124 | | | | | $ | 2,124 | | |
| Total Assets at Fair Value | | | | $ | — | | | | | $ | — | | | | | $ | 2,124 | | | | | $ | 2,124 | | |
| December 31, 2024 (in thousands) | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
| Real Estate owned | | | | $ | — | | | | | $ | — | | | | | $ | 719 | | | | | $ | 719 | | |
| Total Assets at Fair Value | | | | $ | — | | | | | $ | — | | | | | $ | 719 | | | | | $ | 719 | | |
| | | | | | | March 31, 2025 | | | December 31, 2024 | | ||||||||||||||||||
| | | | | | | Carrying Amount | | | Estimated Fair Value | | | Carrying Amount | | | Estimated Fair Value | | ||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents | | | Level 1 | | | | $ | 31,203 | | | | | $ | 31,203 | | | | | $ | 15,327 | | | | | $ | 15,327 | | |
| Certificates of deposit | | | Level 2 | | | | | 870 | | | | | | 870 | | | | | | 1,350 | | | | | | 1,350 | | |
| Investment securities AFS | | | Level 2 | | | | | 112,155 | | | | | | 112,155 | | | | | | 112,080 | | | | | | 112,080 | | |
| Treasuries | | | Level 1 | | | | | 2,991 | | | | | | 2,991 | | | | | | 4,475 | | | | | | 4,475 | | |
| Investment securities HTM | | | Level 2 | | | | | 32,531 | | | | | | 29,450 | | | | | | 34,022 | | | | | | 30,415 | | |
| Other Investments | | | Level 3 | | | | | 2,158 | | | | | | 2,158 | | | | | | 2,158 | | | | | | 2,158 | | |
| Accrued interest receivable | | | Level 1 | | | | | 1,439 | | | | | | 1,439 | | | | | | 1,481 | | | | | | 1,481 | | |
| Loans, net | | | Level 3 | | | | | 244,745 | | | | | | 234,890 | | | | | | 240,928 | | | | | | 232,226 | | |
| Bank owned life insurance | | | Level 2 | | | | | 17,153 | | | | | | 17,153 | | | | | | 16,990 | | | | | | 16,990 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Deposits | | | Level 2 | | | | | 370,885 | | | | | | 369,536 | | | | | | 357,292 | | | | | | 355,997 | | |
| Accrued interest payable | | | Level 1 | | | | | 698 | | | | | | 698 | | | | | | 773 | | | | | | 773 | | |
| | | | Actual | | | Requirements Well Capitalized Under Prompt Corrective Action Provisions | | ||||||||||||||||||
| | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||
| As of March 31, 2025 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | |
| Tier 1 capital (to average assets for the leverage ratio) | | | | $ | 89,998 | | | | | | 20.5% | | | | | $ | 42,690 | | | | | | 9.0% | | |
| As of December 31, 2024 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | |
| Tier 1 capital (to average assets for the leverage ratio) | | | | $ | 89,483 | | | | | | 20.5% | | | | | $ | 40,728 | | | | | | 9.0% | | |
Hoyne Savings, MHC and Subsidiaries
Chicago, Illinois
April 29, 2025
December 31,
| | | | 2024 | | | 2023 | | ||||||
| Assets | | | | | | | | | | | | | |
| Cash and cash equivalents | | | | $ | 15,327,048 | | | | | $ | 24,675,453 | | |
| Certificates of deposit | | | | | 1,350,000 | | | | | | 1,350,000 | | |
| Investment securities: | | | | | | | | | | | | | |
| Available-for-sale, (amortized cost of $138,780,879 and $159,151,616 at December 31, 2024 and 2023 respectively) | | | | | 116,554,742 | | | | | | 136,885,515 | | |
| Held-to-maturity, at amortized cost | | | | | 34,021,548 | | | | | | 57,349,549 | | |
| Federal Home Loan Bank of Chicago stock (FHLB) | | | | | 1,165,700 | | | | | | 1,165,700 | | |
| Bankers Bank stock | | | | | 992,250 | | | | | | — | | |
| Real Estate Owned (REO) | | | | | 719,000 | | | | | | 200,000 | | |
| Loans receivable, net of allowance for credit losses of $2,125,993 and $1,653,072 at December 31, 2024 and 2023, respectively | | | | | 240,928,137 | | | | | | 190,570,624 | | |
| Premises and equipment, net | | | | | 7,749,515 | | | | | | 7,590,936 | | |
| Accrued interest receivable | | | | | 1,481,853 | | | | | | 1,269,345 | | |
| Bank-owned life insurance (BOLI) | | | | | 16,990,161 | | | | | | 13,254,798 | | |
| Core deposit intangibles | | | | | 322,000 | | | | | | 506,000 | | |
| Deferred tax assets | | | | | 10,640,374 | | | | | | 9,579,054 | | |
| Other assets | | | | | 1,685,609 | | | | | | 1,702,358 | | |
| Total assets | | | | $ | 449,927,937 | | | | | $ | 446,099,332 | | |
| Liabilities and Equity | | | | ||||||||||
| Liabilities: | | | | | | | | | | | | | |
| Deposits | | | | $ | 357,291,930 | | | | | $ | 352,875,223 | | |
| Advances from borrowers for taxes and insurance | | | | | 2,753,319 | | | | | | 2,086,018 | | |
| Accounts payable and accrued expenses | | | | | 3,637,584 | | | | | | 3,378,484 | | |
| Total liabilities | | | | | 363,682,833 | | | | | | 358,339,725 | | |
| Equity: | | | | | | | | | | | | | |
| Retained earnings | | | | | 102,135,681 | | | | | | 103,678,756 | | |
| Accumulated other comprehensive loss | | | | | (15,890,577) | | | | | | (15,919,149) | | |
| Total equity | | | | | 86,245,104 | | | | | | 87,759,607 | | |
| Total liabilities and equity | | | | $ | 449,927,937 | | | | | $ | 446,099,332 | | |
For the Year Ended December 31,
| | | | 2024 | | | 2023 | | ||||||
| Interest income: | | | | | | | | | | | | | |
| Loans receivable | | | | $ | 11,526,269 | | | | | $ | 8,348,329 | | |
| Investment securities | | | | $ | 4,186,151 | | | | | $ | 4,107,361 | | |
| Other | | | | | 1,086,297 | | | | | | 2,963,322 | | |
| Total interest income | | | | | 16,798,717 | | | | | | 15,419,012 | | |
| Interest expense, deposits | | | | | (7,084,677) | | | | | | (4,471,832) | | |
| Net interest income | | | | | 9,714,040 | | | | | | 10,947,180 | | |
| Provision for credit losses | | | | | (468,000) | | | | | | — | | |
| Net interest income after provision for credit losses | | | | | 9,246,040 | | | | | | 10,947,180 | | |
| Noninterest income: | | | | | | | | | | | | | |
| Customer service fees | | | | | 323,466 | | | | | | 252,866 | | |
| Gain on REO | | | | | 698,850 | | | | | | — | | |
| Other | | | | | 637,672 | | | | | | 385,179 | | |
| Total noninterest income | | | | | 1,659,988 | | | | | | 638,045 | | |
| Noninterest expense: | | | | | | | | | | | | | |
| Compensation | | | | | (6,969,993) | | | | | | (8,192,520) | | |
| Occupancy | | | | | (2,789,181) | | | | | | (2,442,373) | | |
| Advertising | | | | | (61,975) | | | | | | (59,169) | | |
| Amortization of core deposit intangible | | | | | (184,000) | | | | | | (184,000) | | |
| Other | | | | | (3,313,312) | | | | | | (2,600,390) | | |
| Total noninterest expense | | | | | (13,318,461) | | | | | | (13,478,452) | | |
| Loss before benefit for income taxes | | | | | (2,412,433) | | | | | | (1,893,227) | | |
| Recovery of Income Taxes: | | | | | | | | | | | | | |
| Current recovery | | | | | (869,358) | | | | | | (3,384,546) | | |
| Net income (loss) | | | | | (1,543,075) | | | | | | 1,491,319 | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
| Unrealized gain (loss) on securities available-for-sale, net of income taxes (benefit) of $11,392 in 2024, $994,803 in 2023 | | | | | 28,572 | | | | | | 2,499,640 | | |
| Total other comprehensive income | | | | | 28,572 | | | | | | 2,499,640 | | |
| Comprehensive income (loss) | | | | $ | (1,514,503) | | | | | $ | 3,990,959 | | |
For the Year Ended December 31,
| | | | 2024 | | | 2023 | | ||||||
| Retained earnings: | | | | | | | | | | | | | |
| Unrestricted: | | | | | | | | | | | | | |
| Balance, beginning of the year | | | | $ | 64,278,756 | | | | | $ | 63,321,197 | | |
| Cumlative effect of change in accounting principle | | | | | — | | | | | | (533,760) | | |
| Net income (loss) | | | | | (1,543,075) | | | | | | 1,491,319 | | |
| Balance, end of the year | | | | | 62,735,681 | | | | | | 64,278,756 | | |
| Acquired equity, beginning of the year | | | | | 39,400,000 | | | | | | 39,400,000 | | |
| Acquired equity | | | | | — | | | | | | — | | |
| Acquired equity, end of the year | | | | | 39,400,000 | | | | | | 39,400,000 | | |
| Total Retained Earnings | | | | | 102,135,681 | | | | | | 103,678,756 | | |
| Accumulated other comprehensive income (loss): | | | | | | | | | | | | | |
| Net unrealized gain (loss) on available for sale securities: | | | | | | | | | | | | | |
| Balance, beginning of the year, net of income tax (benefit) of $(6,346,952) in 2024 and $(7,341,755) in 2023 | | | | | (15,919,149) | | | | | | (18,418,789) | | |
| Change during the year, net of income tax (benefit) of $11,392 in 2024 and $994,803 in 2023 | | | | | 28,572 | | | | | | 2,499,640 | | |
| Balance, end of the year, net of income tax (benefit) of $(6,335,560) in 2024 and $(6,346,952) in 2023 | | | | | (15,890,577) | | | | | | (15,919,149) | | |
| Total equity | | | | $ | 86,245,104 | | | | | $ | 87,759,607 | | |
For the Year Ended December 31,
| | | | 2024 | | | 2023 | | ||||||
| Net cash flows from operating activities: | | | | | | | | | | | | | |
| Net Income (loss) | | | | | (1,543,075) | | | | | $ | 1,491,319 | | |
| Adjustments to reconcile net loss to net cash from operating activities: | | | | | | | | | | | | | |
| Depreciation | | | | | 680,868 | | | | | | 437,788 | | |
| Accretion of premiums and discounts | | | | | (246,727) | | | | | | (1,060,897) | | |
| Provision for credit losses | | | | | 468,000 | | | | | | — | | |
| Amortization of core deposit intangible | | | | | 184,000 | | | | | | 184,000 | | |
| Accretion of Loan credit and yield adjustment | | | | | (38,349) | | | | | | (55,638) | | |
| Write down on REO | | | | | — | | | | | | 162,520 | | |
| Gain on ORE | | | | | (698,850) | | | | | | — | | |
| Increase in cash surrender value of bank-owned life insurance | | | | | (571,020) | | | | | | (342,343) | | |
| Change in other assets | | | | | 16,749 | | | | | | (808,130) | | |
| Change in accrued interest receivable | | | | | (212,508) | | | | | | (226,811) | | |
| Deferred income tax benefit | | | | | (1,072,712) | | | | | | (3,600,937) | | |
| Change in accounts payable and accrued expenses | | | | | 259,100 | | | | | | 1,877,475 | | |
| Net cash flows from operating activities | | | | | (2,774,524) | | | | | | (1,941,654) | | |
| Net cash flows from investing activities: | | | | | | | | | | | | | |
| Purchase of BOLI | | | | | (13,916,414) | | | | | | — | | |
| Redemption from BOLI | | | | | 10,752,071 | | | | | | — | | |
| Proceeds from maturities of certificates of deposit | | | | | 1,350,000 | | | | | | 1,200,000 | | |
| Purchase of certificates of deposit | | | | | (1,350,000) | | | | | | (1,350,000) | | |
| Purchase of available-for-sale securities | | | | | — | | | | | | (10,572,175) | | |
| Proceeds from repayment of available-for-sale securities | | | | | 20,423,668 | | | | | | 14,427,456 | | |
| Purchase of held-to-maturity securities | | | | | — | | | | | | (1,060,000) | | |
| Repayment of held-to-maturity securities | | | | | 23,521,797 | | | | | | 7,097,000 | | |
| Change in loans receivable | | | | | (50,787,164) | | | | | | (10,121,402) | | |
| Proceeds from sale of ORE | | | | | 318,750 | | | | | | | | |
| Purchase of premises and equipment | | | | | (978,347) | | | | | | (717,153) | | |
| Purchase of Bankers Bank stock | | | | | (992,250) | | | | | | — | | |
| Net cash flows from investing activities | | | | | (11,657,889) | | | | | | (1,096,274) | | |
| Net cash flows from financing activities: | | | | | | | | | | | | | |
| Change in deposit accounts | | | | | 4,416,707 | | | | | | (25,423,713) | | |
| Change in advances from borrowers for taxes and insurance | | | | | 667,301 | | | | | | (207,803) | | |
| Net cash flows from financing activities | | | | | 5,084,008 | | | | | | (25,631,516) | | |
| Net change in cash and cash equivalents | | | | | (9,348,405) | | | | | | (28,669,444) | | |
| Cash and cash equivalents: | | | | | | | | | | | | | |
| Beginning of the year | | | | | 24,675,453 | | | | | | 53,344,897 | | |
| End of the year | | | | $ | 15,327,048 | | | | | $ | 24,675,453 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
| Cash paid during the year for Interest | | | | $ | 6,871,054 | | | | | $ | 3,935,020 | | |
| Taxes paid during the year | | | | | 50,000 | | | | | | 580,000 | | |
| Premises and Equipment transferred to ORE | | | | | 138,900 | | | | | | | | |
| | Building and improvements | | | 5 – 50 years | |
| | Furniture, fixtures, and equipment | | | 3 – 20 years | |
| Year | | | Amount | | |||
| 2025 | | | | $ | 184,000 | | |
| 2026 | | | | | 138,000 | | |
| | | | 2024 | | |||||||||||||||||||||
| | | | Amortized Cost | | | Gross Unrealized | | | Estimated Fair Value | | |||||||||||||||
| | Gains | | | Losses | | ||||||||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | 45,479,588 | | | | | $ | — | | | | | $ | (9,638,673) | | | | | $ | 35,840,915 | | |
| Mortgage-backed | | | | | 87,649,493 | | | | | | 31,047 | | | | | | (12,572,716) | | | | | | 75,107,824 | | |
| Municipal bonds | | | | | 1,180,450 | | | | | | — | | | | | | (49,787) | | | | | | 1,130,663 | | |
| Treasuries | | | | | 4,471,348 | | | | | | 6,319 | | | | | | (2,327) | | | | | | 4,475,340 | | |
| Total available-for-sale securities | | | | $ | 138,780,879 | | | | | $ | 37,366 | | | | | $ | (22,263,503) | | | | | $ | 116,554,742 | | |
| Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | 1,978,130 | | | | | $ | — | | | | | $ | (513,110) | | | | | $ | 1,465,020 | | |
| Mortgage-backed | | | | | 31,795,457 | | | | | | 6,091 | | | | | | (3,055,778) | | | | | | 28,745,770 | | |
| Municipal bonds | | | | | 247,961 | | | | | | — | | | | | | (44,248) | | | | | | 203,713 | | |
| Total Held-to-maturity securities | | | | $ | 34,021,548 | | | | | $ | 6,091 | | | | | $ | (3,613,136) | | | | | $ | 30,414,503 | | |
| | | | 2023 | | |||||||||||||||||||||
| | | | Amortized Cost | | | Gross Unrealized | | | Estimated Fair Value | | |||||||||||||||
| | Gains | | | Losses | | ||||||||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | 51,477,118 | | | | | $ | — | | | | | $ | (9,498,508) | | | | | $ | 41,978,610 | | |
| Mortgage-backed | | | | | 100,378,283 | | | | | | 53,653 | | | | | | (12,743,884) | | | | | | 87,688,052 | | |
| Municipal bonds | | | | | 1,455,745 | | | | | | — | | | | | | (65,417) | | | | | | 1,390,328 | | |
| Treasuries | | | | | 5,840,470 | | | | | | 13,606 | | | | | | (25,551) | | | | | | 5,828,525 | | |
| Total available-for-sale securities | | | | $ | 159,151,616 | | | | | $ | 67,259 | | | | | $ | (22,333,360) | | | | | $ | 136,885,515 | | |
| Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | 3,036,388 | | | | | $ | 191 | | | | | $ | (515,807) | | | | | $ | 2,520,772 | | |
| Mortgage-backed | | | | | 37,755,645 | | | | | | 697 | | | | | | (3,267,639) | | | | | | 34,488,703 | | |
| Municipal bonds | | | | | 247,699 | | | | | | — | | | | | | (37,307) | | | | | | 210,392 | | |
| Treasuries | | | | | 16,309,817 | | | | | | — | | | | | | (132,782) | | | | | | 16,177,035 | | |
| Total Held-to-maturity securities | | | | $ | 57,349,549 | | | | | $ | 888 | | | | | $ | (3,953,535) | | | | | $ | 53,396,902 | | |
| | | | 2024 | | |||||||||||||||||||||
| | | | Available-for-Sale | | | Held-to-Maturity | | ||||||||||||||||||
| | | | Amortized Cost | | | Fair Value | | | Amortized Cost | | | Fair Value | | ||||||||||||
| Due in 1 year or less | | | | $ | 4,954,863 | | | | | $ | 4,955,055 | | | | | $ | — | | | | | $ | — | | |
| Due in 1 to 5 years | | | | | 2,228,071 | | | | | | 2,000,438 | | | | | | — | | | | | | — | | |
| Due after 5 years to 10 years | | | | | 30,460,491 | | | | | | 24,647,770 | | | | | | 247,961 | | | | | | 203,713 | | |
| Due after 10 years | | | | | 13,487,961 | | | | | | 9,843,655 | | | | | | 1,978,130 | | | | | | 1,465,020 | | |
| Total | | | | | 51,131,386 | | | | | | 41,446,918 | | | | | | 2,226,091 | | | | | | 1,668,733 | | |
| Mortgage-backed | | | | | 87,649,493 | | | | | | 75,107,824 | | | | | | 31,795,457 | | | | | | 28,745,770 | | |
| Total | | | | $ | 138,780,879 | | | | | $ | 116,554,742 | | | | | $ | 34,021,548 | | | | | $ | 30,414,503 | | |
| | | | 2024 | | |||||||||||||||||||||
| | | | Less Than Twelve Months | | | Over Twelve Months | | ||||||||||||||||||
| | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | — | | | | | $ | — | | | | | $ | 9,638,673 | | | | | $ | 35,840,915 | | |
| Mortgage-backed | | | | | 23,441 | | | | | | 1,726,876 | | | | | | 12,549,275 | | | | | | 71,083,679 | | |
| Municipal bonds | | | | | — | | | | | | — | | | | | | 49,787 | | | | | | 1,130,663 | | |
| Treasuries | | | | | — | | | | | | — | | | | | | 2,327 | | | | | | 1,989,840 | | |
| Total | | | | $ | 23,441 | | | | | $ | 1,726,876 | | | | | $ | 22,240,062 | | | | | $ | 110,045,097 | | |
| | | | 2023 | | |||||||||||||||||||||
| | | | Less Than Twelve Months | | | Over Twelve Months | | ||||||||||||||||||
| | | | Gross Unrealized Losses | | | Fair Value | | | Gross Unrealized Losses | | | Fair Value | | ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Agencies | | | | $ | 9,376 | | | | | $ | 5,990,150 | | | | | $ | 9,489,132 | | | | | $ | 35,988,460 | | |
| Mortgage-backed | | | | | 7,408 | | | | | | 1,949,760 | | | | | | 12,736,476 | | | | | | 82,514,105 | | |
| Municipal bonds | | | | | 3,505 | | | | | | 297,513 | | | | | | 61,912 | | | | | | 1,092,815 | | |
| Treasuries | | | | | 25,551 | | | | | | 3,398,620 | | | | | | — | | | | | | — | | |
| Total | | | | $ | 45,840 | | | | | $ | 11,636,043 | | | | | $ | 22,287,520 | | | | | $ | 119,595,380 | | |
| | | | 2024 | | | 2023 | | ||||||
| First mortgage | | | | $ | 125,345,417 | | | | | $ | 143,857,321 | | |
| Purchased and participations | | | | | 8,711,693 | | | | | | 9,888,302 | | |
| Home improvement, first mortgage | | | | | 194,556 | | | | | | 338,088 | | |
| Home equity line of credit (HELOC) | | | | | 6,050,047 | | | | | | 5,082,957 | | |
| Construction, first mortgage | | | | | — | | | | | | 189,797 | | |
| Commercial, construction | | | | | 22,758,553 | | | | | | 7,610,465 | | |
| Commercial and Industrial | | | | | 21,768,830 | | | | | | 5,600,093 | | |
| Commercial Real Estate | | | | | 50,843,796 | | | | | | 21,193,065 | | |
| Commercial Line of Credit (LOC) | | | | | 12,531,371 | | | | | | — | | |
| Total | | | | | 248,204,263 | | | | | | 193,760,088 | | |
| Add premiums on purchased loans | | | | | 44,725 | | | | | | 63,786 | | |
| Less: | | | | | | | | | | | | | |
| Loans sold | | | | | (4,439,698) | | | | | | (987,057) | | |
| Loans in process | | | | | 4,351 | | | | | | (131,582) | | |
| Allowance for credit losses | | | | | (2,125,993) | | | | | | (1,653,072) | | |
| Deferred income from loan fees | | | | | (759,511) | | | | | | (481,539) | | |
| | | | | $ | 240,928,137 | | | | | $ | 190,570,624 | | |
| | | | First Mortgage | | | Purchased and participations | | | Home improvement first mortgage | | | HELOC | | | Construction, first mortgage | | | Commercial construction | | | Commercial and industrial | | | Commercial real estate | | | LOC | | | Total | | ||||||||||||||||||||||||||||||
| Allowance for Credit Loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Beginning balance January 1, 2023 | | | | $ | 800,745 | | | | | | 51,156 | | | | | $ | 1,163 | | | | | | 29,354 | | | | | $ | 1,050 | | | | | | 18,732 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 902,200 | | |
| Impact of adoption of ASU 2016-13 | | | | | 443,708 | | | | | | 33,207 | | | | | | 1,721 | | | | | | 14,011 | | | | | | 569 | | | | | | 46,197 | | | | | | 47,777 | | | | | | 180,810 | | | | | | — | | | | | | 768,000 | | |
| Charge-offs | | | | | (17,128) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,128) | | |
| Recoveries | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Ending balance December 31, 2023 | | | | | 1,227,325 | | | | | | 84,363 | | | | | | 2,884 | | | | | | 43,365 | | | | | | 1,619 | | | | | | 64,929 | | | | | | 47,777 | | | | | | 180,810 | | | | | | — | | | | | | 1,653,072 | | |
| Provision | | | | | (158,600) | | | | | | (9,743) | | | | | | (1,217) | | | | | | 8,457 | | | | | | (1,619) | | | | | | 130,009 | | | | | | 138,684 | | | | | | 254,692 | | | | | | 107,337 | | | | | | 468,000 | | |
| Charge-offs | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Recoveries | | | | | 4,921 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,921 | | |
| Ending balance December 31, 2024 | | | | | 1,073,646 | | | | | | 74,620 | | | | | | 1,667 | | | | | | 51,822 | | | | | | — | | | | | | 194,938 | | | | | | 186,461 | | | | | | 435,502 | | | | | | 107,337 | | | | | | 2,125,993 | | |
| | | | First Mortgage | | | HELOC | | ||||||
| 2024 | | | | | | | | | | | | | |
| Accrued interest written off to interest income | | | | $ | 35,473 | | | | | $ | 14,432 | | |
| | | | First Mortgage | | | HELOC | | ||||||
| 2023 | | | | | | | | | | | | | |
| Accrued interest written off to interest income | | | | $ | 34,902 | | | | | $ | 2,983 | | |
| 2024 | | | Current | | | 30 – 89 days | | | Non-Accrual 90+ days | | | Total | | ||||||||||||
| First mortgage and home improvement | | | | $ | 123,933,876 | | | | | $ | 187,280 | | | | | $ | 1,418,817 | | | | | $ | 125,539,973 | | |
| Purchased and Participations | | | | | 8,663,843 | | | | | | 2,934 | | | | | | 44,916 | | | | | | 8,711,693 | | |
| HELOCs | | | | | 5,835,887 | | | | | | 17,252 | | | | | | 196,908 | | | | | | 6,050,047 | | |
| Commercial & Industrial | | | | | 21,768,830 | | | | | | | | | | | | | | | | | | 21,768,830 | | |
| Commercial real estate | | | | | 50,843,796 | | | | | | | | | | | | | | | | | | 50,843,796 | | |
| Commercial construction | | | | | 22,758,553 | | | | | | | | | | | | | | | | | | 22,758,553 | | |
| Commercial LOC | | | | | 12,531,371 | | | | | | | | | | | | | | | | | | 12,531,371 | | |
| | | | | $ | 246,336,156 | | | | | $ | 207,466 | | | | | $ | 1,660,641 | | | | | $ | 248,204,263 | | |
| 2023 | | | Current | | | 30 – 89 days | | | Non-Accrual 90+ days | | | Total | | ||||||||||||
| First mortgage and home improvement | | | | $ | 142,311,082 | | | | | $ | 557,076 | | | | | $ | 1,327,251 | | | | | $ | 144,195,409 | | |
| Purchased and Participations | | | | | 9,842,598 | | | | | | 4,059 | | | | | | 41,645 | | | | | | 9,888,302 | | |
| HELOCs | | | | | 5,008,050 | | | | | | — | | | | | | 74,907 | | | | | | 5,082,957 | | |
| Construction, first mortgage | | | | | 189,797 | | | | | | | | | | | | | | | | | | 189,797 | | |
| Commercial & Industrial | | | | | 5,600,093 | | | | | | | | | | | | | | | | | | 5,600,093 | | |
| Commercial real estate | | | | | 21,193,065 | | | | | | | | | | | | | | | | | | 21,193,065 | | |
| Commercial construction | | | | | 7,610,465 | | | | | | | | | | | | | | | | | | 7,610,465 | | |
| | | | | $ | 191,755,150 | | | | | $ | 561,135 | | | | | $ | 1,443,803 | | | | | $ | 193,760,088 | | |
| | | | 2024 | | |||||||||
| | | | Loan Balance | | | Specific Allowance | | ||||||
| Collateral dependent other than TLMs: | | | | | | | | | | | | | |
| First mortgage | | | | $ | 82,377 | | | | | $ | — | | |
| Troubled loan modifications: | | | | | | | | | | | | | |
| First mortgage | | | | | 87,361 | | | | | | — | | |
| Purchased and participations | | | | | 79,361 | | | | | | — | | |
| Total collateral dependent loans | | | | $ | 249,099 | | | | | $ | — | | |
| | | | 2023 | | |||||||||
| | | | Loan Balance | | | Specific Allowance | | ||||||
| Collateral dependent other than TLMs: | | | | | | | | | | | | | |
| First mortgage | | | | $ | 60,766 | | | | | $ | — | | |
| Troubled loan modifications: | | | | | | | | | | | | | |
| First mortgage | | | | | 92,121 | | | | | | — | | |
| Purchased and participations | | | | | 86,028 | | | | | | — | | |
| Total collateral dependent loans | | | | $ | 238,915 | | | | | $ | — | | |
| | | | 2024 | | | 2023 | | | 2022 | | | 2021 | | | 2020 | | | Prior | | | Revolvers | | | Total | | ||||||||||||||||||||||||
| Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Mortgage | | | | $ | 5,420,878 | | | | | $ | 4,330,316 | | | | | $ | 7,305,100 | | | | | $ | 26,489,097 | | | | | $ | 21,224,949 | | | | | $ | 58,589,741 | | | | | $ | — | | | | | $ | 123,360,081 | | |
| Purchased and Participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,711,693 | | | | | | — | | | | | | 8,711,693 | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,556 | | | | | | — | | | | | | 194,556 | | |
| Home equity line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,050,047 | | | | | | 6,050,047 | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,758,553 | | | | | | 22,758,553 | | |
| Commercial and industrial | | | | | 18,396,116 | | | | | | 539,987 | | | | | | 2,832,727 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,768,830 | | |
| Commercial real estate | | | | | 30,240,129 | | | | | | 14,968,581 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,208,710 | | |
| Commercial line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,531,371 | | | | | | 12,531,371 | | |
| Total pass | | | | | 54,057,123 | | | | | | 19,838,884 | | | | | | 10,137,827 | | | | | | 26,489,097 | | | | | | 21,224,949 | | | | | | 67,495,990 | | | | | | 41,339,971 | | | | | | 240,583,841 | | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,481 | | | | | | — | | | | | | 440,481 | | |
| Purchased and Participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | 235,019 | | | | | | 5,400,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,635,086 | | |
| Commercial line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total special mention | | | | | 235,019 | | | | | | 5,400,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,481 | | | | | | — | | | | | | 6,075,567 | | |
| Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | 472,642 | | | | | | 469,965 | | | | | | 602,248 | | | | | | — | | | | | | 1,544,855 | | |
| Purchased and Participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total substandard | | | | | — | | | | | | — | | | | | | — | | | | | | 472,642 | | | | | | 469,965 | | | | | | 602,248 | | | | | | — | | | | | | 1,544,855 | | |
| Total | | | | $ | 61,404,704 | | | | | $ | 19,275,326 | | | | | $ | 7,305,100 | | | | | $ | 27,597,563 | | | | | $ | 21,694,914 | | | | | $ | 67,902,895 | | | | | $ | 43,023,761 | | | | | $ | 248,204,263 | | |
| Current year to date period gross write-offs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Mortgage | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Purchased and Participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial line of credit | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | 2023 | | | 2022 | | | 2021 | | | 2020 | | | 2019 | | | Prior | | | Revolvers | | | Total | | ||||||||||||||||||||||||
| Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Mortgage | | | | $ | 5,290,376 | | | | | $ | 7,938,088 | | | | | $ | 28,959,015 | | | | | $ | 24,455,855 | | | | | $ | 15,659,933 | | | | | $ | 60,549,501 | | | | | $ | — | | | | | $ | 142,852,768 | | |
| Purchased and Participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,888,302 | | | | | | — | | | | | | 9,888,302 | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 338,088 | | | | | | — | | | | | | 338,088 | | |
| Home equity line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,082,957 | | | | | | 5,082,957 | | |
| Construction, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 189,797 | | | | | | — | | | | | | 189,797 | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,610,465 | | | | | | 7,610,465 | | |
| Commercial and industrial | | | | | 2,171,736 | | | | | | 3,428,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,600,093 | | |
| Commercial real estate | | | | | 21,193,065 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,193,065 | | |
| Total pass | | | | | 28,655,177 | | | | | | 11,366,445 | | | | | | 28,959,015 | | | | | | 24,455,855 | | | | | | 15,659,933 | | | | | | 70,965,688 | | | | | | 12,693,422 | | | | | | 192,755,535 | | |
| Special Mention | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| First Mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Purchased and Participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total special mention | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Mortgage | | | | | — | | | | | | — | | | | | | 498,381 | | | | | | — | | | | | | — | | | | | | 506,172 | | | | | | — | | | | | | 1,004,553 | | |
| Purchased and Participations | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home improvement, first mortgage | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Home equity line of credit | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total substandard | | | | | — | | | | | | — | | | | | | 498,381 | | | | | | — | | | | | | — | | | | | | 506,172 | | | | | | — | | | | | | 1,004,553 | | |
| Total | | | | $ | 28,655,177 | | | | | $ | 11,556,243 | | | | | $ | 30,207,607 | | | | | $ | 24,628,501 | | | | | $ | 15,659,933 | | | | | $ | 70,359,205 | | | | | $ | 12,693,422 | | | | | $ | 193,760,088 | | |
| Current year to date period gross write-offs | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| First Mortgage | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17,128 | | | | | $ | — | | | | | $ | 17,128 | | |
| Purchased and Participations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Home improvement, first mortgage | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Home equity line of credit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Commercial construction | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial and industrial | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Commercial real estate | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total current period gross write-offs | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17,128 | | | | | $ | — | | | | | $ | 17,128 | | |
| | | | 2024 | | | 2023 | | ||||||
| Land | | | | $ | 884,727 | | | | | $ | 920,727 | | |
| Buildings and improvements | | | | | 17,980,406 | | | | | | 18,065,710 | | |
| Furniture, fixtures, and equipment | | | | | 2,833,980 | | | | | | 4,876,193 | | |
| Total | | | | | 21,699,113 | | | | | | 23,862,630 | | |
| Less accumulated depreciation | | | | | 14,408,621 | | | | | | 16,271,694 | | |
| Construction in progress | | | | | 459,023 | | | | | | — | | |
| | | | | $ | 7,749,515 | | | | | $ | 7,590,936 | | |
| | | | 2024 | | | 2023 | | ||||||
| Beginning Balance | | | | $ | 323,761 | | | | | $ | 333,848 | | |
| Change in Directors | | | | | — | | | | | | — | | |
| Loans Advanced | | | | | — | | | | | | — | | |
| Repayments | | | | | 10,473 | | | | | | 10,087 | | |
| Ending Balance | | | | $ | 313,288 | | | | | $ | 323,761 | | |
| | | | 2024 | | | 2023 | | ||||||
| Demand accounts | | | | | | | | | | | | | |
| Passbook accounts | | | | $ | 102,135,468 | | | | | $ | 105,456,182 | | |
| NOW accounts | | | | | 45,165,211 | | | | | | 43,967,812 | | |
| Daily money market accounts | | | | | 17,117,354 | | | | | | 19,160,414 | | |
| Total demand deposits | | | | | 164,418,033 | | | | | | 168,584,408 | | |
| Certificates of deposit | | | | | 192,873,897 | | | | | | 184,290,815 | | |
| Total of all deposit accounts | | | | $ | 357,291,930 | | | | | $ | 352,875,223 | | |
| | | | 2024 Amount | | |||
| Maturities: | | | | | | | |
| Within one year | | | | $ | 176,551,160 | | |
| One to two years | | | | | 13,797,737 | | |
| Two to three years | | | | | 1,749,615 | | |
| Three to four years | | | | | 671,140 | | |
| Four to five years | | | | | 104,245 | | |
| | | | | $ | 192,873,897 | | |
| | | | Assets Measured at Fair Value on a Recurring Basis At December 31, 2024 | | |||||||||||||||||||||
| | | | Quoted Prices in Active Markets for Identical Assets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Balance at December 31, 2024 | | ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed | | | | $ | — | | | | | $ | 75,107,824 | | | | | $ | — | | | | | $ | 75,107,824 | | |
| Agencies | | | | | — | | | | | | 35,840,915 | | | | | | — | | | | | | 35,840,915 | | |
| Municipal bonds | | | | | — | | | | | | 1,130,663 | | | | | | — | | | | | | 1,130,663 | | |
| Treasuries | | | | | 4,475,340 | | | | | | — | | | | | | — | | | | | | 4,475,340 | | |
| Total available-for-sale debt securities | | | | $ | 4,475,340 | | | | | $ | 112,079,402 | | | | | $ | — | | | | | $ | 116,554,742 | | |
| | | | Assets Measured at Fair Value on a Recurring Basis At December 31, 2023 | | |||||||||||||||||||||
| | | | Quoted Prices in Active Markets for IdenticalAssets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Balance at December 31, 2023 | | ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Mortgage-backed | | | | $ | — | | | | | $ | 87,688,052 | | | | | $ | — | | | | | $ | 87,688,052 | | |
| Agencies | | | | | — | | | | | | 41,978,610 | | | | | | — | | | | | | 41,978,610 | | |
| Municipal Bonds | | | | | — | | | | | | 1,390,328 | | | | | | — | | | | | | 1,390,328 | | |
| Treasuries | | | | | 5,828,525 | | | | | | — | | | | | | — | | | | | | 5,828,525 | | |
| Total available-for-sale debt securities | | | | $ | 5,828,525 | | | | | $ | 131,056,990 | | | | | $ | — | | | | | $ | 136,885,515 | | |
| December 31, 2024 | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
| Real Estate owned | | | | $ | — | | | | | $ | — | | | | | $ | 719,000 | | | | | $ | 719,000 | | |
| Total Assets at Fair Value | | | | $ | — | | | | | $ | — | | | | | $ | 719,000 | | | | | $ | 719,000 | | |
| December 31, 2023 | | | Level 1 | | | Level 2 | | | Level 3 | | | Total | | ||||||||||||
| Real Estate owned | | | | $ | — | | | | | $ | — | | | | | $ | 200,000 | | | | | $ | 200,000 | | |
| Total Assets at Fair Value | | | | $ | — | | | | | $ | — | | | | | $ | 200,000 | | | | | $ | 200,000 | | |
| | | | | | | 2024 | | | 2023 | | ||||||||||||||||||
| | | | | | | Carrying Amount | | | Estimated Fair Value | | | Carrying Amount | | | Estimated Fair Value | | ||||||||||||
| Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash and cash equivalents | | | Level 1 | | | | $ | 15,327 | | | | | $ | 15,327 | | | | | $ | 24,675 | | | | | $ | 24,675 | | |
| Certificates of deposit | | | Level 2 | | | | | 1,350 | | | | | | 1,350 | | | | | | 1,350 | | | | | | 1,350 | | |
| Investment securities AFS | | | Level 2 | | | | | 112,080 | | | | | | 112,080 | | | | | | 131,057 | | | | | | 131,057 | | |
| Treasuries | | | Level 1 | | | | | 4,475 | | | | | | 4,475 | | | | | | 5,829 | | | | | | 5,829 | | |
| Investment securities HTM | | | Level 2 | | | | | 34,022 | | | | | | 30,415 | | | | | | 57,350 | | | | | | 53,397 | | |
| Other Investments | | | Level 3 | | | | | 2,158 | | | | | | 2,158 | | | | | | 1,166 | | | | | | 1,166 | | |
| Accrued interest receivable | | | Level 1 | | | | | 1,481 | | | | | | 1,481 | | | | | | 1,269 | | | | | | 1,269 | | |
| Loans, net | | | Level 3 | | | | | 240,928 | | | | | | 232,226 | | | | | | 190,571 | | | | | | 188,010 | | |
| Bank owned life insurance | | | Level 2 | | | | | 16,990 | | | | | | 16,990 | | | | | | 13,255 | | | | | | 13,255 | | |
| Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Deposits | | | Level 2 | | | | | 357,292 | | | | | | 355,997 | | | | | | 352,875 | | | | | | 351,358 | | |
| Accrued interest payable | | | Level 1 | | | | | 773 | | | | | | 773 | | | | | | 628 | | | | | | 328 | | |
| | | | Year Ended December 31, 2024 | | | Year Ended December 31, 2023 | | ||||||
| Current | | | | $ | 203,354 | | | | | $ | 216,391 | | |
| Deferred expense (benefit) | | | | | (1,072,712) | | | | | | (890,937) | | |
| Change in valuation allowance | | | | | — | | | | | | (2,710,000) | | |
| Total expense (benefit) | | | | $ | (869,358) | | | | | $ | (3,384,546) | | |
| | | | Year Ended December 31, 2024 | | | Year Ended December 31, 2023 | | ||||||
| Statutory Federal tax rate | | | | | 21% | | | | | | 21% | | |
| Pretax income at statutory rate | | | | $ | (506,611) | | | | | $ | (397,578) | | |
| State income tax, net of federal benefit | | | | | (236,969) | | | | | | (146,118) | | |
| Cash surrender value of life insurance | | | | | (126,634) | | | | | | (71,892) | | |
| Permanent adjustments | | | | | (111) | | | | | | 2,995 | | |
| Change in valuation allowance | | | | | — | | | | | | (2,710,000) | | |
| Other | | | | | 967 | | | | | | (61,953) | | |
| Total expense (benefit) | | | | $ | (869,358) | | | | | $ | (3,384,546) | | |
| | | | Year Ended December 31, 2024 | | | Year Ended December 31, 2023 | | ||||||
| Deferred income tax assets: | | | | | | | | | | | | | |
| Allowance for credit losses | | | | $ | 606,014 | | | | | $ | 471,208 | | |
| Accrued bonuses | | | | | 101,506 | | | | | | 81,553 | | |
| Real estate owned | | | | | — | | | | | | 31,052 | | |
| Deferred loan fees | | | | | 216,499 | | | | | | 137,263 | | |
| Unrealized loss on AFS securities | | | | | 6,335,560 | | | | | | 6,346,952 | | |
| Net operating losses | | | | | 3,989,658 | | | | | | 4,568,813 | | |
| Other | | | | | 48,502 | | | | | | 44,584 | | |
| Total deferred income tax assets | | | | | 11,297,739 | | | | | | 11,681,425 | | |
| Deferred income tax liabilities: | | | | | | | | | | | | | |
| Premises and equipment | | | | | (79,678) | | | | | | (82,154) | | |
| Merger related activities | | | | | (304,735) | | | | | | (296,015) | | |
| FHLB Stock dividend | | | | | (78,263) | | | | | | (78,263) | | |
| Tax bad debt reserve | | | | | — | | | | | | (1,645,939) | | |
| Suspended gain asset transferred to ORE | | | | | (194,689) | | | | | | — | | |
| Total deferred income tax liabilities | | | | | (657,365) | | | | | | 2,102,371 | | |
| Net deferred income tax asset | | | | $ | 10,640,374 | | | | | $ | 9,579,054 | | |
| | | | Actual | | | Requirements Well Capitalized Under Prompt Corrective Action Provisions | | ||||||||||||||||||
| | | | Amount | | | Ratio | | | Amount | | | Ratio | | ||||||||||||
| As of December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Tier 1 capital (to average assets for the leverage ratio) | | | | $ | 89,483 | | | | | | 20.5% | | | | | $ | 40,728 | | | | | | 9.0% | | |
| As of December 31, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Tier 1 capital (to average assets for the leverage ratio) | | | | $ | 89,905 | | | | | | 20.5% | | | | | $ | 40,011 | | | | | | 9.0% | | |
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Assets | | | | | | | | | | | | | |
| Cash in bank subsidiary | | | | $ | 21,746 | | | | | $ | 60,732 | | |
| Investment in subsidiary, at underlying equity | | | | | 86,197,944 | | | | | | 87,673,460 | | |
| Other assets | | | | | 25,414 | | | | | | 25,415 | | |
| Total assets | | | | $ | 86,245,104 | | | | | $ | 87,759,607 | | |
| Liabilities and Stockholders’ Equity Liabilities: | | | | | | | | | | | | | |
| Total liabilities | | | | | — | | | | | | — | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
| Total stockholders’ equity | | | | | 86,245,104 | | | | | | 87,759,607 | | |
| Total liabilities and stockholders’ equity | | | | $ | 86,245,104 | | | | | $ | 87,759,607 | | |
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Interest income: | | | | | | | | | | | | | |
| Income on cash in bank | | | | $ | 248 | | | | | $ | 566 | | |
| Total interest income | | | | | 248 | | | | | | 566 | | |
| Interest expense: | | | | | | | | | | | | | |
| Total interest expense | | | | | — | | | | | | — | | |
| Net interest income | | | | | 248 | | | | | | 566 | | |
| Noninterest income: | | | | | | | | | | | | | |
| Management fee | | | | | 300,000 | | | | | | 100,000 | | |
| Noninterest expenses: | | | | | | | | | | | | | |
| Other noninterest expense | | | | | 346,643 | | | | | | 50,856 | | |
| Income (Loss) before income taxes | | | | | (46,395) | | | | | | 49,710 | | |
| Income tax benefit | | | | | (7,409) | | | | | | (21,528) | | |
| Equity in undistributed income (loss) of Bank | | | | | (1,504,089) | | | | | | 1,420,081 | | |
| Net income (loss) | | | | $ | (1,543,075) | | | | | $ | 1,491,319 | | |
| | | | December 31, 2024 | | | December 31, 2023 | | ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
| Net income (loss) | | | | $ | (1,543,075) | | | | | $ | 1,491,319 | | |
| Adjustments to reconcile net income to net Equity in undistributed income (loss) of Bank cash used in operating activities | | | | | 1,504,089 | | | | | | (1,420,081) | | |
| Other | | | | | — | | | | | | (23,471) | | |
| Net cash used in operating activities | | | | | (38,986) | | | | | | 47,767 | | |
| Net cash used in financing activities | | | | | — | | | | | | — | | |
| Net change in cash and cash equivalents | | | | | (38,986) | | | | | | 47,767 | | |
| Cash and cash equivalents at beginning of period | | | | | 60,732 | | | | | | 12,965 | | |
| Cash and cash equivalents at end of period | | | | $ | 21,746 | | | | | $ | 60,732 | | |
| | | | Estimated Amount | | |||
| Registrant’s Legal Fees and Expenses | | | | $ | 775,000 | | |
| Registrant’s Accounting/Tax Fees and Expenses (including tax opinions) | | | | | 295,000 | | |
| Marketing Agent Fees and Expenses (including legal fees and expenses)(1) | | | | | 793,500 | | |
| Records Management Agent’s Fees and Expenses | | | | | 155,000 | | |
| Independent Appraiser’s Fees and Expenses | | | | | 95,000 | | |
| Printing, Postage, Mailing and EDGAR Fees and Expenses | | | | | 170,000 | | |
| Filing Fees (NASDAQ, FINRA, SEC, Banking Regulatory) | | | | | 80,000 | | |
| Transfer Agent/Stock Certificate Fees and Expenses | | | | | 45,000 | | |
| Business Plan Fees and Expenses | | | | | 65,000 | | |
| Consultant Fees and Expenses | | | | | 195,000 | | |
| Other | | | | | 24,500 | | |
| Total(2) | | | | $ | 2,693,000 | | |
| | No. | | | Description | |
| | 1.1 | | | | |
| | 1.2 | | | | |
| | 1.3 | | | Form of Agency Agreement* | |
| | 2.1 | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 4.1 | | | | |
| | 5.1 | | | | |
| | 8.1 | | | | |
| | 10.1† | | | | |
| | 10.2† | | | | |
| | 21.1 | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1 | | | | |
| | 99.1 | | | | |
| | 99.2 | | | | |
| | 99.3 | | | | |
| | 99.4 | | | | |
| | 99.5 | | | | |
| | 99.6 | | | Marketing Materials* | |
| | 99.7 | | | Stock Order and Certification Form* | |
| | 107.1 | | | |
a Delaware corporation
President and Chief Executive Officer
(Duly Authorized Representative)
| | Signatures | | | Title | | | Date | |
| | /s/ Walter F. Healy Walter F. Healy | | | President and Chief Executive Officer (Principal Executive Officer) | | | June 17, 2025 | |
| | /s/ Thomas S. Manfre Thomas S. Manfre | | | Chief Financial Officer (Principal Financial and Principal Accounting Officer) | | | June 17, 2025 | |
| | /s/ Timothy S. Breems Timothy S. Breems | | | Chair of the Board | | | June 17, 2025 | |
| | /s/ Paula M. Carstensen Paula M. Carstensen | | | Director | | | June 17, 2025 | |
| | /s/ Judith A. Gonsch Judith A. Gonsch | | | Director | | | June 17, 2025 | |
| | /s/ David M. Opas David M. Opas | | | Director | | | June 17, 2025 | |
| | /s/ Steven F. Rosenbaum Steven F. Rosenbaum | | | Director | | | June 17, 2025 | |
| | /s/ Theodore C. Wiemann Theodore C. Wiemann | | | Director | | | June 17, 2025 | |
| | Signatures | | | Title | | | Date | |
| | /s/ Janet H. Winningham Janet H. Winningham | | | Director | | | June 17, 2025 | |
| | /s/ Anthony M. Vaccarello Anthony M. Vaccarello | | | Director | | | June 17, 2025 | |