UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 29, 2020

 

 

 

MainStreet Bancshares, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Virginia

001-38817

81-2871064

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

10089 Fairfax Boulevard, Fairfax, VA

 

22030

(Address of Principal Executive Offices)

 

(Zip Code)

(703) 481-4567

(Registrant’s Telephone Number, Including Area Code)

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

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

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

 

Common Stock

 

MNSB

 

The Nasdaq Stock Market LLC

 


 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company  

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

 

 


 

Item 2.02 Results of Operations and Financial Condition.

On July 29, 2020, MainStreet Bancshares, Inc. (the “Company”) issued a press release setting forth the Company’s second quarter and year-to-date ended 2020 unaudited financial results. A copy of the Company’s press release is attached hereto as Exhibit 99.1 and hereby incorporated by reference.

The information furnished under Item 2.02 and Item 9.01 of this Current Report on Form 8-K, including the exhibit, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liabilities under that Section, nor shall it be deemed incorporated by reference in any registration statement or other filings of the Company under the Securities Act of 1933, as amended, except as shall be set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

 

Exhibit

Number

 

Description

99.1

 

Press Release, dated July 29, 2020, with respect to the Company’s unaudited financial results for the second quarter and year-to-date ended June 30, 2020.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1


 

SIGNATURES

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

 

 

 

MAINSTREET BANCSHARES, INC

 

 

 

 

Date: July 29, 2020

 

By:

/s/ Thomas J. Chmelik

 

 

 

Name: Thomas J. Chmelik

 

 

 

Title: Chief Financial Officer

 

2

mnsb-ex991_6.htm

Exhibit 99.1

 

 

 

 

 

 

 

PRESS RELEASE

 

Contact: Jeff W. Dick, Chairman & CEO

FOR IMMEDIATE RELEASE: July 29, 2020, 8:00 AM ET

 

(703) 481-4567

 

MainStreet Bancshares, Inc. Reports Pandemic’s Impact on Second Quarter

Fairfax, Virginia – July 29, 2020 - MainStreet Bancshares, Inc. (Nasdaq: MNSB) reported a net loss of ($634,000) for the second quarter of 2020.  The loss is a result of a provision expense of $5.6 million made during the quarter largely related to the effects of the COVID-19 pandemic.  Year-to-date earnings remain positive and management is optimistic that future earnings will normalize if the pandemic is contained.

 

Pre-Tax Pre-Provision (PTPP) Income was $4.7 million for the quarter-ended June 30, 20201. Which is a 2.47% increase from the first quarter of 2020.  PTPP Income held steady at $9.3 million for the six months ended June 30, 2020 as compared to the same period last year, in spite of the ongoing net interest income compression.  In addition, the Company will continue to recognize fee income from the Paycheck Protection Program (PPP), which is currently estimated at $5.765 million with $765,000 realized during the second quarter, which will effectively offset the second quarter provision expense.

 

For the six months ended June 30, 2020, the Company reported net income of $2.8 million, which represents a 0.40% return on average assets and 4.04% return on average equity, or $0.34 per share of common stock (basic and diluted).

 

Net interest income of $10.7 million and noninterest income of $1.3 million continued to trend favorably and consistently for the quarter ended June 30, 2020. Net interest income and noninterest income for the six months ended June 30, 2020 increased to $21.0 million and $2.7 million, respectively. Net interest income and noninterest income for the six months ended June 30, 2020 increased 9.3% and 20.5%, respectively, over the same period in 2019.  

Total assets were $1.5 billion and net loans were $1.3 billion as of June 30, 2020, which included $171.7 million in loans related to the Payment Protection Program (“PPP”). Asset quality remained good with non-performing assets to total assets at 0.16% as of June 30, 2020.  Non-interest-bearing deposits were $388.1 million, representing 28.9% of total deposits as of June 30, 2020.  Total deposits as of June 30, 2020 were $1.3 billion.  The Company continues to build its core deposit base (currently at 69% of total deposits) and reduce its overall cost of deposits.  The Company’s asset quality remains strong.  Capital levels for the Company remain strong.  

COVID-19

In order to maintain the Company’s strong asset quality, the Board and management initiated two payment deferral programs to support borrowers needs during the pandemic:

 

Phase 1 – Borrowers could opt to defer up to two months of principal and interest payments, and

Phase 2 – Commercial lenders would work with borrowers individually to design and implement a custom solution to achieve a positive outcome for the borrower.

 

An overwhelming number of borrowers, 77.5% (by dollar amount), did not indicate a need for any support from either phase to continue performing on their loan obligations.    

 

Phase 1 - Initiated March 24th. Important to note that at this point little was known about the state of the pandemic with no predictions on its duration or severity.  A total of 195 borrowers participated in this phase, representing 22.5% of the dollar amount of loans outstanding.  This phase is essentially complete.


 

Phase 1 was evenly distributed across the portfolio, save for the hotel loan portfolio.  The Company has 15 operating hotels in its portfolio totaling $92.4 million.  The hospitality industry was significantly impacted by the pandemic and 14 hotels that we financed requested to participate in Phase 1.  The Table below shows the distribution of participants across all portfolios for Phase 1.  

 

Phase 1 of Loan Deferment Program

Loan Type

Total Deferred (000's)

Percentage of Total Loans

Commercial Real Estate

$165,920

13.0%

Owner-Occupied Commercial Real Estate

55,232

4.3%

C&I

20,152

1.6%

Other Const & Land

15,465

1.2%

Closed-end 1st Lien

14,215

1.1%

1-4 Fam Construction

10,880

0.9%

Multifamily

2,610

0.2%

Closed-end Jr Lien

1,075

0.1%

Revolving Secured by 1-4 Fam

1,050

0.1%

Total

$286,599

22.5%

 

Paycheck Protection Program – Initiated April 3, 2020.  During Phase 1, the commercial lending and credit teams were also fully engaged implementing the Paycheck Protection Program (PPP) to provide additional liquidity assistance to our borrowers.  The Team processed 1,071 PPP loans totaling nearly $172 million in short order.  Underwriting standards were focused on providing precisely the amount that would qualify for forgiveness by the federal government.  Approximately 44% of borrowers participating in Phase 1 program also participated in the PPP.  

 

Phase 2 – Initiated May 4, 2020.  The Board and management aligned the maximum deferment for Phase 2 with the Federal Reserve Board’s Main Street Lending Program and set the maximum deferment period at 12 months.   The Board and management also established several restrictive covenants for borrowers participating in Phase 2.  

 

The objective was for each borrower to attain a greater than 90% probability of a positive outcome.  The lending teams worked with their borrowers to determine what amount and term of deferment, if any, would be reasonable to achieve that objective.

 

An estimated 42 borrowers representing 7.4% of total loans outstanding plan to participate in Phase 2.  While still a concentration, only 60% of the hotels requested additional payment deferrals for Phase 2.  Refer to the table below recapping planned participation in Phase 2.



Phase 2 Estimated Loan Deferments

 

Deferred Amount by Month (000’s)

 

 

Loan Type

1

2

3

4

5

6

Total Deferred

Number of Borrowers

Other Const & Land

 

 

$6,732

 

$164

$9,665

$16,562

4

Closed-end 1st Lien

 

943

2,165

 

 

 

3,109

2

Multifamily

 

 

1,564

 

 

 

1,564

2

Owner-Occupied Com'l CRE

1,982

1,221

3,665

 

2,844

 

9,713

12

Commercial Real Estate

 

8,092

3,496

7,029

 

41,875

60,491

12

- Hotels

 

8,092

 

7,029

 

38,350

 

9

- Office

 

 

155

 

 

 

 

1

- Retail-Commercial

 

 

 

 

 

3,525

 

1

- Shopping Center

 

 

3,341

 

 

 

 

1

Commercial & Industrial

202

128

1,367

591

245

 

2,533

9

Other Consumer

 

64

 

 

 

 

64

1

Total

$2,184

$10,448

$18,990

$7,619

$3,253

$51,540

$94,035

42

 

The general qualitative factor for the COVID-19 provision for the quarter ended June 30, 2020 was $2 million for the commercial portfolio.  In a separate pooled loan analysis, the Company determined that a $762,000 provision should be included for the indirect consumer automobile portfolio.  

 

The Company had one Commercial & Industrial (C&I) borrower that was immediately and fully impacted by the pandemic. Good collateral became uncollectible and new sales ceased to exist.  The Company charged-off the $1.76 million balance of the loan during the quarter.  In addition to address the ongoing impact of the COVID-19 pandemic, the Company added a general qualitative factor to the allowance for loan losses calculation during the second quarter of 2020, resulting in additional provision of $2.76 million for the quarter. The two provisions amount to $4.5 million of the total provision for the quarter. The remaining $1.1 million provision was made to support continued loan growth and shifts in other qualitative factors.

The balance of the ALLL after provisions and charge-offs for June 30, 2020 represents 1.25% of total loans (net of PPP loans), and 1.08% of total loans.

QUOTES: “The Company continues to perform well despite issues arising from the pandemic,” said Jeff W. Dick, Chairman & CEO of MainStreet Bancshares Inc., and MainStreet Bank.  “The Board and management took a very conservative approach to assessing the loan portfolio based upon current and anticipated conditions.  We will continue to work with all of our customers in pursuit of a positive outcome throughout the course of this pandemic and beyond.”

ABOUT MAINSTREET BANK:  MainStreet operates seven branches in Herndon, Fairfax, Fairfax City, McLean, Leesburg, Clarendon, and Washington D.C.  MainStreet Bank has 55,000 free ATMs and a fully integrated online and mobile banking solution.  The Bank is not restricted by a conventional branching system, as it can offer business customers the ability to Put Our Bank in Your Office®. With robust and easy-to-use online business banking technology, MainStreet has “put our bank” in well over 1,000 businesses in the metropolitan area.

MainStreet Bank has a full complement of payment system services for third party payment providers with nationally known market leaders on-staff ready to help payment providers create a solution perfect for their needs.

 

MainStreet Bank has a robust line of business and professional lending products, including government contracting lines of credit, commercial lines and term loans, residential and commercial construction, and commercial real estate.  MainStreet also works with the SBA to offer 7A and 504 lending solutions.  From sophisticated cash management to enhanced mobile banking and instant-issue Debit Cards, MainStreet Bank is always looking for ways to improve its customer experience.  


 

MainStreet Bank was the first community bank in the Washington, DC metropolitan area to offer a full online business banking solution.  MainStreet Bank was also the first bank headquartered in the Commonwealth of Virginia to offer CDARS – a solution that provides multi-million-dollar FDIC insurance.  Further information on the Bank can be obtained by visiting its website at mstreetbank.com.

 

1Use of Certain Non-GAAP Financial Measures. The accounting and reporting policies of the Company conform to GAAP in the United States and prevailing practices in the banking industry. However, certain non-GAAP measures are used by management to supplement the evaluation of the Company’s performance. This included adjusted net income.

 

Management believes that the use of non-GAAP measures provides meaningful information about operating performance by enhancing comparability with other financial periods, other financial institutions, and between different sources of income. The non-GAAP measures used by management enhance comparability by excluding the effects of items that do not reflect ongoing operating performance, including non-recurring gains or charges. These non-GAAP financial measures should not be considered an alternative to GAAP-basis financial statements, and other bank holding companies may define or calculate these or similar measures differently. A reconciliation of the non-GAAP financial measures used by the Company to evaluate and measure the Company’s performance to the most directly comparable GAAP financial measures is presented after the unaudited financial information below.

This release contains forward-looking statements, including our expectations with respect to future events that are subject to various risks and uncertainties.  The statements contained in this release that are not historical facts are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Words such as “may,” “will,” “could,” “should,” “expect,” “plan,” “project,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “pursuant,” “target,” “continue,” and similar expressions are intended to identify such forward-looking statements. Factors that could cause actual results to differ materially from management's projections, forecasts, estimates and expectations include: fluctuation in market rates of interest and loan and deposit pricing, adverse changes in the overall national economy as well as adverse economic conditions in our specific market areas, future impacts of the novel coronavirus (COVID-19) outbreak, maintenance and development of well-established and valued client relationships and referral source relationships, and acquisition or loss of key production personnel.

We caution readers that the list of factors above is not exclusive. The forward-looking statements are made as of the date of this release, and we may not undertake steps to update the forward-looking statements to reflect the impact of any circumstances or events that arise after the date the forward-looking statements are made.  In addition, our past results of operations are not necessarily indicative of future performance.

 

 

 

 


UNAUDITED CONSOLIDATED BALANCE SHEET INFORMATION

(In thousands, except share data)

 

 

 

June 30, 2020

 

 

March 31, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

 

June 30, 2019

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

55,273

 

 

$

62,098

 

 

$

53,376

 

 

$

52,580

 

 

$

44,976

 

Federal funds sold

 

 

21,081

 

 

 

10,677

 

 

 

11,468

 

 

 

19,432

 

 

 

19,835

 

Total cash and cash equivalents

 

 

76,354

 

 

 

72,775

 

 

 

64,844

 

 

 

72,012

 

 

 

64,811

 

Investment securities available for sale, at fair value

 

 

91,823

 

 

 

102,191

 

 

 

92,791

 

 

 

88,198

 

 

 

60,079

 

Investment securities held to maturity, at carrying value

 

 

23,843

 

 

 

23,878

 

 

 

23,914

 

 

 

24,410

 

 

 

24,946

 

Restricted equity securities, at cost

 

 

5,041

 

 

 

5,041

 

 

 

6,157

 

 

 

4,882

 

 

 

5,307

 

Loans, net of allowance for loan losses of $13,731, $9,898, $9,584,

$9,370, and $9,185, respectively

 

 

1,259,012

 

 

 

1,059,628

 

 

 

1,030,425

 

 

 

992,609

 

 

 

983,574

 

Premises and equipment, net

 

 

14,416

 

 

 

14,666

 

 

 

14,153

 

 

 

14,109

 

 

 

14,208

 

Other real estate owned, net

 

 

1,175

 

 

 

1,207

 

 

 

1,207

 

 

 

1,207

 

 

 

1,207

 

Accrued interest and other receivables

 

 

7,458

 

 

 

4,809

 

 

 

5,420

 

 

 

5,373

 

 

 

5,681

 

Bank owned life insurance

 

 

24,959

 

 

 

24,761

 

 

 

24,562

 

 

 

19,381

 

 

 

14,275

 

Other assets

 

 

24,786

 

 

 

20,786

 

 

 

13,885

 

 

 

11,414

 

 

 

9,945

 

Total Assets

 

$

1,528,867

 

 

$

1,329,742

 

 

$

1,277,358

 

 

$

1,233,595

 

 

$

1,184,033

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing deposits

 

$

388,104

 

 

$

240,979

 

 

$

252,707

 

 

$

218,087

 

 

$

201,405

 

Interest bearing DDA deposits

 

 

18,266

 

 

 

16,846

 

 

 

53,707

 

 

 

54,438

 

 

 

65,117

 

Savings and NOW deposits

 

 

65,876

 

 

 

60,454

 

 

 

63,015

 

 

 

63,746

 

 

 

61,945

 

Money market deposits

 

 

332,246

 

 

 

265,443

 

 

 

141,337

 

 

 

125,716

 

 

 

115,641

 

Time deposits

 

 

537,840

 

 

 

559,489

 

 

 

560,857

 

 

 

601,896

 

 

 

566,292

 

Total deposits

 

 

1,342,332

 

 

 

1,143,211

 

 

 

1,071,623

 

 

 

1,063,883

 

 

 

1,010,400

 

Federal Home Loan Bank advances and other borrowings

 

 

10,000

 

 

 

10,000

 

 

 

40,000

 

 

 

10,000

 

 

 

20,000

 

Subordinated debt

 

 

14,819

 

 

 

14,812

 

 

 

14,805

 

 

 

14,798

 

 

 

14,791

 

Other liabilities

 

 

21,546

 

 

 

21,424

 

 

 

13,896

 

 

 

11,697

 

 

 

9,806

 

Total Liabilities

 

 

1,388,697

 

 

 

1,189,447

 

 

 

1,140,324

 

 

 

1,100,378

 

 

 

1,054,997

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, par value $4 per share, authorized 10,000,000

   shares; issued and outstanding, 8,263,941 shares at June 30, 2020

   including 155,742 unvested shares, 8,260,231 shares at March 31,    

   2020 including 155,742 unvested shares, 8,260,259 shares at

   December 31, 2019 including 160,961 unvested shares,

   8,260,259 shares at September 30, 2019 including 160,961

   unvested shares, 8,250,259 at June 30, 2019 including

   153,586 unvested shares.

 

 

32,433

 

 

 

32,418

 

 

 

32,397

 

 

 

32,397

 

 

 

32,387

 

Capital surplus

 

 

74,850

 

 

 

74,482

 

 

 

75,117

 

 

 

74,860

 

 

 

74,609

 

Retained earnings

 

 

31,933

 

 

 

32,567

 

 

 

29,097

 

 

 

25,535

 

 

 

21,826

 

Accumulated other comprehensive income

 

 

954

 

 

 

828

 

 

 

423

 

 

 

425

 

 

 

214

 

Total Stockholders’ Equity

 

 

140,170

 

 

 

140,295

 

 

 

137,034

 

 

 

133,217

 

 

 

129,036

 

Total Liabilities and Stockholders’ Equity

 

$

1,528,867

 

 

$

1,329,742

 

 

$

1,277,358

 

 

$

1,233,595

 

 

$

1,184,033

 

 


UNAUDITED CONSOLIDATED STATEMENTS OF INCOME INFORMATION

(In thousands, except share and per share data)

 

 

 

Year-to-Date

 

 

Three Months Ended

 

 

 

June 30, 2020

 

 

June 30, 2019

 

 

June 30, 2020

 

 

March 31, 2020

 

 

December 31, 2019

 

 

September 30, 2019

 

 

June 30, 2019

 

INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

28,619

 

 

$

26,793

 

 

$

14,399

 

 

$

14,220

 

 

$

14,223

 

 

$

14,192

 

 

$

13,877

 

Interest on investment securities

 

 

997

 

 

 

1,171

 

 

 

496

 

 

 

501

 

 

 

534

 

 

 

497

 

 

 

615

 

Interest on federal funds sold

 

 

404

 

 

 

720

 

 

 

9

 

 

 

395

 

 

 

271

 

 

 

412

 

 

 

375

 

Total interest income

 

 

30,020

 

 

 

28,684

 

 

 

14,904

 

 

 

15,116

 

 

 

15,028

 

 

 

15,101

 

 

 

14,867

 

INTEREST EXPENSE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on interest bearing DDA deposits

 

 

153

 

 

 

528

 

 

 

36

 

 

 

117

 

 

 

195

 

 

 

275

 

 

 

283

 

Interest on savings and NOW deposits

 

 

114

 

 

 

147

 

 

 

50

 

 

 

64

 

 

 

71

 

 

 

71

 

 

 

74

 

Interest on money market deposits

 

 

1,252

 

 

 

1,350

 

 

 

474

 

 

 

778

 

 

 

489

 

 

 

539

 

 

 

587

 

Interest on time deposits

 

 

6,900

 

 

 

6,566

 

 

 

3,333

 

 

 

3,566

 

 

 

3,730

 

 

 

3,900

 

 

 

3,635

 

Interest on Federal Home Loan Bank

   advances and other borrowings

 

 

94

 

 

 

381

 

 

 

44

 

 

 

50

 

 

 

92

 

 

 

76

 

 

 

162

 

Interest on subordinated debt

 

 

482

 

 

 

479

 

 

 

241

 

 

 

241

 

 

 

244

 

 

 

244

 

 

 

241

 

Total interest expense

 

 

8,995

 

 

 

9,451

 

 

 

4,178

 

 

 

4,816

 

 

 

4,821

 

 

 

5,105

 

 

 

4,982

 

Net interest income

 

 

21,025

 

 

 

19,233

 

 

 

10,726

 

 

 

10,300

 

 

 

10,207

 

 

 

9,996

 

 

 

9,885

 

Provision for loan losses

 

 

5,925

 

 

 

1,075

 

 

 

5,575

 

 

 

350

 

 

 

358

 

 

 

185

 

 

 

750

 

Net interest income after provision

   for loan losses

 

 

15,100

 

 

 

18,158

 

 

 

5,151

 

 

 

9,950

 

 

 

9,849

 

 

 

9,811

 

 

 

9,135

 

NON-INTEREST INCOME:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit account service charges

 

 

920

 

 

 

816

 

 

 

433

 

 

 

487

 

 

 

460

 

 

 

392

 

 

 

446

 

Bank owned life insurance income

 

 

397

 

 

 

211

 

 

 

198

 

 

 

199

 

 

 

181

 

 

 

106

 

 

 

106

 

Loan swap fee income

 

 

826

 

 

 

471

 

 

 

423

 

 

 

403

 

 

 

111

 

 

 

407

 

 

 

181

 

Net gain on available-for-sale securities

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

Net gains on sale of loans

 

 

 

 

 

263

 

 

 

 

 

 

 

 

 

 

 

 

303

 

 

 

263

 

Other fee income

 

 

589

 

 

 

501

 

 

 

264

 

 

 

325

 

 

 

407

 

 

 

228

 

 

 

340

 

Total other income

 

 

2,732

 

 

 

2,267

 

 

 

1,318

 

 

 

1,414

 

 

 

1,158

 

 

 

1,436

 

 

 

1,341

 

NON-INTEREST EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

8,696

 

 

 

7,707

 

 

 

4,263

 

 

 

4,433

 

 

 

4,179

 

 

 

3,890

 

 

 

3,847

 

Furniture and equipment expenses

 

 

954

 

 

 

820

 

 

 

500

 

 

 

454

 

 

 

457

 

 

 

451

 

 

 

435

 

Advertising and marketing

 

 

447

 

 

 

296

 

 

 

191

 

 

 

256

 

 

 

375

 

 

 

235

 

 

 

191

 

Occupancy expenses

 

 

578

 

 

 

430

 

 

 

311

 

 

 

267

 

 

 

221

 

 

 

214

 

 

 

217

 

Outside services

 

 

481

 

 

 

388

 

 

 

205

 

 

 

276

 

 

 

169

 

 

 

306

 

 

 

161

 

Administrative expenses

 

 

341

 

 

 

343

 

 

 

177

 

 

 

164

 

 

 

198

 

 

 

190

 

 

 

176

 

Other operating expenses

 

 

3,006

 

 

 

2,201

 

 

 

1,713

 

 

 

1,293

 

 

 

1,104

 

 

 

1,203

 

 

 

1,150

 

Total other expenses

 

 

14,503

 

 

 

12,185

 

 

 

7,360

 

 

 

7,143

 

 

 

6,703

 

 

 

6,489

 

 

 

6,177

 

INCOME (LOSS) BEFORE INCOME TAXES

 

 

3,329

 

 

 

8,240

 

 

 

(891

)

 

 

4,221

 

 

 

4,304

 

 

 

4,758

 

 

 

4,299

 

Income tax expense (benefit)

 

 

494

 

 

 

1,562

 

 

 

(257

)

 

 

751

 

 

 

742

 

 

 

1,049

 

 

 

868

 

NET INCOME (LOSS)

 

$

2,835

 

 

$

6,678

 

 

$

(634

)

 

$

3,470

 

 

$

3,562

 

 

$

3,709

 

 

$

3,431

 

Net income (loss) per common share,

   basic and diluted

 

$

0.34

 

 

$

0.81

 

 

$

(0.08

)

 

$

0.42

 

 

$

0.43

 

 

$

0.45

 

 

$

0.42

 

Weighted average number of shares,

   basic and diluted

 

 

8,275,344

 

 

 

8,246,562

 

 

 

8,263,370

 

 

 

8,287,317

 

 

 

8,260,259

 

 

 

8,251,672

 

 

 

8,250,210

 

 

 


UNAUDITED LOAN, DEPOSIT AND BORROWING DETAIL

(In thousands)

 

 

 

June 30, 2020

 

 

March 31, 2020

 

 

June 30, 2019

 

 

Percentage Change

 

 

 

$ Amount

 

 

% of

Total

 

 

$ Amount

 

 

% of

Total

 

 

$ Amount

 

 

% of

Total

 

 

Last

3 Mos

 

 

Last

12 Mos

 

LOANS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development loans

 

$

284,843

 

 

 

22.2

%

 

$

286,756

 

 

 

26.7

%

 

$

203,873

 

 

 

20.5

%

 

 

-0.7

%

 

 

39.7

%

Residential real estate loans

 

 

169,924

 

 

 

13.3

%

 

 

149,173

 

 

 

13.9

%

 

 

158,406

 

 

 

15.9

%

 

 

13.9

%

 

 

7.3

%

Commercial real estate loans

 

 

497,279

 

 

 

38.8

%

 

 

449,786

 

 

 

42.0

%

 

 

425,862

 

 

 

42.8

%

 

 

10.6

%

 

 

16.8

%

Commercial industrial loans

 

 

268,290

 

 

 

21.0

%

 

 

118,258

 

 

 

11.0

%

 

 

117,905

 

 

 

11.9

%

 

 

126.9

%

 

 

127.5

%

Consumer loans

 

 

60,166

 

 

 

4.7

%

 

 

68,159

 

 

 

6.4

%

 

 

88,421

 

 

 

8.9

%

 

 

-11.7

%

 

 

-32.0

%

Total Gross Loans

 

$

1,280,502

 

 

 

100.0

%

 

$

1,072,132

 

 

 

100.0

%

 

$

994,467

 

 

 

100.0

%

 

 

19.4

%

 

 

28.8

%

Less: Allowance for loan losses

 

 

(13,731

)

 

 

 

 

 

 

(9,898

)

 

 

 

 

 

 

(9,185

)

 

 

 

 

 

 

 

 

 

 

 

 

Net deferred loan fees

 

 

(7,759

)

 

 

 

 

 

 

(2,606

)

 

 

 

 

 

 

(1,708

)

 

 

 

 

 

 

 

 

 

 

 

 

Net Loans

 

$

1,259,012

 

 

 

 

 

 

$

1,059,628

 

 

 

 

 

 

$

983,574

 

 

 

 

 

 

 

 

 

 

 

 

 

DEPOSITS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

$

388,104

 

 

 

28.9

%

 

$

240,979

 

 

 

21.1

%

 

$

201,405

 

 

 

19.9

%

 

 

61.1

%

 

 

92.7

%

Interest-bearing demand deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

18,266

 

 

 

1.4

%

 

 

16,846

 

 

 

1.5

%

 

 

65,117

 

 

 

6.4

%

 

 

8.4

%

 

 

-71.9

%

Savings and NOW deposits

 

 

65,876

 

 

 

4.9

%

 

 

60,454

 

 

 

5.3

%

 

 

61,945

 

 

 

6.1

%

 

 

9.0

%

 

 

6.3

%

Money market accounts

 

 

332,246

 

 

 

24.8

%

 

 

265,443

 

 

 

23.2

%

 

 

115,641

 

 

 

11.4

%

 

 

25.2

%

 

 

187.3

%

Certificates of deposit $250,000 or more

 

 

213,051

 

 

 

15.9

%

 

 

213,409

 

 

 

18.7

%

 

 

222,292

 

 

 

22.0

%

 

 

-0.2

%

 

 

-4.2

%

Certificates of deposit less than $250,000

 

 

324,789

 

 

 

24.1

%

 

 

346,080

 

 

 

30.2

%

 

 

344,000

 

 

 

34.2

%

 

 

-6.2

%

 

 

-5.6

%

Total Deposits

 

$

1,342,332

 

 

 

100.0

%

 

$

1,143,211

 

 

 

100.0

%

 

$

1,010,400

 

 

 

100.0

%

 

 

17.4

%

 

 

32.9

%

BORROWINGS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank advances

 

 

10,000

 

 

 

40.3

%

 

 

10,000

 

 

 

40.3

%

 

 

20,000

 

 

 

57.5

%

 

 

0.0

%

 

 

-50.0

%

Subordinated debt

 

 

14,819

 

 

 

59.7

%

 

 

14,812

 

 

 

59.7

%

 

 

14,791

 

 

 

42.5

%

 

 

0.0

%

 

 

0.2

%

Total Borrowings

 

$

24,819

 

 

 

100.0

%

 

$

24,812

 

 

 

100.0

%

 

$

34,791

 

 

 

100.0

%

 

 

0.0

%

 

 

-28.7

%

Total Deposits and Borrowings

 

$

1,367,151

 

 

 

 

 

 

$

1,168,023

 

 

 

 

 

 

$

1,045,191

 

 

 

 

 

 

 

17.0

%

 

 

30.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core customer funding sources (1)

 

$

939,474

 

 

 

68.7

%

 

$

785,661

 

 

 

67.2

%

 

$

605,484

 

 

 

57.9

%

 

 

19.6

%

 

 

55.2

%

Brokered and listing service sources (2)

 

 

402,858

 

 

 

29.5

%

 

 

357,550

 

 

 

30.6

%

 

 

404,916

 

 

 

38.7

%

 

 

12.7

%

 

 

-0.5

%

Federal Home Loan Bank advances

 

 

10,000

 

 

 

0.7

%

 

 

10,000

 

 

 

0.9

%

 

 

20,000

 

 

 

1.9

%

 

 

0.0

%

 

 

-50.0

%

Subordinated debt (3)

 

 

14,819

 

 

 

1.1

%

 

 

14,812

 

 

 

1.3

%

 

 

14,791

 

 

 

1.4

%

 

 

0.0

%

 

 

0.2

%

Total Funding Sources

 

$

1,367,151

 

 

 

100.0

%

 

$

1,168,023

 

 

 

100.0

%

 

$

1,045,191

 

 

 

100.0

%

 

 

17.0

%

 

 

30.8

%

 

(1)

Includes ICS, CDARS, and reciprocal deposits maintained by customers, which represent sweep accounts tied to customer operating accounts.

(2)

Consists of certificates of deposit (CD) through multiple listing services and multiple brokered deposit services, as well as ICS and CDARS one-way certificates of deposit and regional money market accounts.

(3)

Subordinated debt obligation qualifies as Tier 2 capital at the holding company and Tier 1 capital at the Bank.


UNAUDITED AVERAGE BALANCE SHEETS, INTEREST AND RATES

(In thousands)

 

 

 

For the three months ended June 30, 2020

 

 

For the three months ended June 30, 2019

 

 

 

Average

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yields/ Rate

(annualized)

 

 

Average

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yields/ Rate

(annualized)

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

1,213,250

 

 

$

14,399

 

 

 

4.75

%

 

$

978,282

 

 

$

13,877

 

 

 

5.67

%

Investment securities

 

 

73,186

 

 

 

496

 

 

 

2.71

%

 

 

73,218

 

 

 

615

 

 

 

3.36

%

Federal funds and interest-bearing deposits

 

 

126,164

 

 

 

9

 

 

 

0.03

%

 

 

73,494

 

 

 

375

 

 

 

2.04

%

Total interest earning assets

 

$

1,412,600

 

 

$

14,904

 

 

 

4.22

%

 

$

1,124,994

 

 

$

14,867

 

 

 

5.29

%

Other assets

 

 

69,741

 

 

 

 

 

 

 

 

 

 

 

40,842

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,482,341

 

 

 

 

 

 

 

 

 

 

$

1,165,836

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

17,507

 

 

$

36

 

 

 

0.82

%

 

$

57,299

 

 

$

283

 

 

 

1.98

%

Money market deposit accounts

 

 

303,118

 

 

 

474

 

 

 

0.63

%

 

 

123,110

 

 

 

587

 

 

 

1.91

%

Savings and NOW deposits

 

 

62,733

 

 

 

50

 

 

 

0.32

%

 

 

62,613

 

 

 

74

 

 

 

0.47

%

Time deposits

 

 

548,728

 

 

 

3,333

 

 

 

2.43

%

 

 

548,669

 

 

 

3,635

 

 

 

2.65

%

Total interest-bearing deposits

 

$

932,086

 

 

$

3,893

 

 

 

1.67

%

 

$

791,691

 

 

$

4,579

 

 

 

2.31

%

Federal funds and repos purchased

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated debt

 

 

14,816

 

 

 

241

 

 

 

6.51

%

 

 

14,788

 

 

 

241

 

 

 

6.52

%

FHLB borrowings

 

 

10,000

 

 

 

44

 

 

 

1.76

%

 

 

23,956

 

 

 

162

 

 

 

2.70

%

Total interest-bearing liabilities

 

$

956,903

 

 

$

4,178

 

 

 

1.75

%

 

$

830,435

 

 

$

4,982

 

 

 

2.40

%

Demand deposits and other liabilities

 

 

383,480

 

 

 

 

 

 

 

 

 

 

 

208,405

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

1,340,383

 

 

 

 

 

 

 

 

 

 

$

1,038,840

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

141,958

 

 

 

 

 

 

 

 

 

 

 

126,996

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

1,482,341

 

 

 

 

 

 

 

 

 

 

$

1,165,836

 

 

 

 

 

 

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

 

 

 

2.47

%

 

 

 

 

 

 

 

 

 

 

2.89

%

Net Interest Income and Margin

 

 

 

 

 

$

10,726

 

 

 

3.04

%

 

 

 

 

 

$

9,885

 

 

 

3.51

%

 

(1)

Includes loans classified as non-accrual.

 

 



UNAUDITED AVERAGE BALANCE SHEETS, INTEREST AND RATES

(In thousands)

 

 

 

For the six months ended June 30, 2020

 

 

For the six months ended June 30, 2019

 

 

 

Average

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yields/ Rate

(annualized)

 

 

Average

Balance

 

 

Interest

Income/

Expense

 

 

Average

Yields/ Rate

(annualized)

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)

 

$

1,135,995

 

 

$

28,619

 

 

 

5.04

%

 

$

957,457

 

 

$

26,793

 

 

 

5.60

%

Investment securities

 

 

73,512

 

 

 

997

 

 

 

2.71

%

 

 

70,897

 

 

 

1,171

 

 

 

3.30

%

Federal funds and interest-bearing deposits

 

 

131,239

 

 

 

404

 

 

 

0.62

%

 

 

69,242

 

 

 

720

 

 

 

2.08

%

Total interest earning assets

 

$

1,340,746

 

 

$

30,020

 

 

 

4.48

%

 

$

1,097,596

 

 

$

28,684

 

 

 

5.23

%

Other assets

 

 

64,550

 

 

 

 

 

 

 

 

 

 

 

38,827

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,405,296

 

 

 

 

 

 

 

 

 

 

$

1,136,423

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

$

25,532

 

 

$

153

 

 

 

1.20

%

 

$

57,013

 

 

$

528

 

 

 

1.85

%

Money market deposit accounts

 

 

266,638

 

 

 

1,252

 

 

 

0.94

%

 

 

133,410

 

 

 

1,350

 

 

 

2.02

%

Savings and NOW deposits

 

 

62,716

 

 

 

114

 

 

 

0.36

%

 

 

60,626

 

 

 

147

 

 

 

0.48

%

Time deposits

 

 

557,921

 

 

 

6,900

 

 

 

2.47

%

 

 

508,421

 

 

 

6,566

 

 

 

2.58

%

Total interest-bearing deposits

 

$

912,807

 

 

$

8,419

 

 

 

1.84

%

 

$

759,470

 

 

$

8,591

 

 

 

2.26

%

Federal funds and repos purchased

 

 

1

 

 

 

 

 

 

0.00

%

 

 

69

 

 

 

1

 

 

 

2.89

%

Subordinated debt

 

 

14,813

 

 

 

482

 

 

 

6.51

%

 

 

14,784

 

 

 

479

 

 

 

6.48

%

FHLB borrowings

 

 

10,165

 

 

 

94

 

 

 

1.85

%

 

 

29,006

 

 

 

380

 

 

 

2.62

%

Total interest-bearing liabilities

 

$

937,786

 

 

$

8,995

 

 

 

1.92

%

 

$

803,329

 

 

$

9,451

 

 

 

2.35

%

Demand deposits and other liabilities

 

 

326,949

 

 

 

 

 

 

 

 

 

 

 

207,925

 

 

 

 

 

 

 

 

 

Total liabilities

 

$

1,264,735

 

 

 

 

 

 

 

 

 

 

$

1,011,254

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

140,561

 

 

 

 

 

 

 

 

 

 

 

125,169

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders’ Equity

 

$

1,405,296

 

 

 

 

 

 

 

 

 

 

$

1,136,423

 

 

 

 

 

 

 

 

 

Interest Rate Spread

 

 

 

 

 

 

 

 

 

 

2.56

%

 

 

 

 

 

 

 

 

 

 

2.88

%

Net Interest Income and Margin

 

 

 

 

 

$

21,025

 

 

 

3.14

%

 

 

 

 

 

$

19,233

 

 

 

3.50

%

 

 

(1)

Includes loans classified as non-accrual.

 


UNAUDITED SUMMARY FINANCIAL DATA

(Dollars in thousands except per share data)

 

 

 

At or For the Three Months Ended

 

At or For the Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2020

 

 

2019

 

2020

 

 

2019

 

Per share Data and Shares Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (losses) per share (basic and diluted)

 

$

(0.08

)

 

$

0.42

 

$

0.34

 

 

$

0.81

 

Tangible book value per share

 

$

16.96

 

 

$

15.64

 

$

16.96

 

 

$

15.64

 

Weighted average common shares (basic and diluted)

 

 

8,263,370

 

 

 

8,250,210

 

 

8,275,344

 

 

 

8,246,562

 

Common shares outstanding at end of period

 

 

8,263,941

 

 

 

8,250,259

 

 

8,263,941

 

 

 

8,250,259

 

Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

(0.17

)%

 

 

1.18

%

 

0.40

%

 

 

1.18

%

Return on average equity (annualized)

 

 

(1.79

)%

 

 

10.81

%

 

4.04

%

 

 

10.67

%

Yield on earning assets (annualized)

 

 

4.22

%

 

 

5.29

%

 

4.48

%

 

 

5.23

%

Cost of interest bearing liabilities (annualized)

 

 

1.75

%

 

 

2.40

%

 

1.92

%

 

 

2.35

%

Net interest spread

 

 

2.47

%

 

 

2.89

%

 

2.56

%

 

 

2.88

%

Net interest margin (annualized)

 

 

3.04

%

 

 

3.51

%

 

3.14

%

 

 

3.50

%

Net interest margin less PPPL (annualized)

 

 

3.17

%

 

 

 

 

3.21

%

 

 

 

Noninterest income as a percentage of average assets (annualized)

 

 

0.36

%

 

 

0.46

%

 

0.39

%

 

 

0.40

%

Noninterest expense to average assets (annualized)

 

 

1.99

%

 

 

2.12

%

 

2.06

%

 

 

2.14

%

Efficiency ratio

 

 

61.11

%

 

 

55.02

%

 

61.04

%

 

 

56.67

%

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans 30-89 days past due to total gross loans

 

 

0.01

%

 

 

0.03

%

 

0.01

%

 

 

0.03

%

Loans 90 days past due to total gross loans

 

 

0.00

%

 

 

0.00

%

 

0.00

%

 

 

0.00

%

Non-accrual loans to total gross loans

 

 

0.10

%

 

 

0.00

%

 

0.10

%

 

 

0.00

%

Other real estate owned

 

$

1,175

 

 

$

1,207

 

$

1,175

 

 

$

1,207

 

Non-performing assets

 

$

2,480

 

 

$

1,242

 

$

2,480

 

 

$

1,242

 

Non-performing assets to total assets

 

 

0.16

%

 

 

0.10

%

 

0.16

%

 

 

0.10

%

Allowance for loan losses to total gross loans

 

 

1.07

%

 

 

0.92

%

 

1.07

%

 

 

0.92

%

Allowance for loan losses to total gross loans less PPPL

 

 

1.24

%

 

 

 

 

1.24

%

 

 

 

Allowance for loan losses to non-performing assets

 

 

5.54

 

 

 

7.40

 

 

5.54

 

 

 

7.40

 

Net loan charge-offs (recoveries)

 

$

1,742

 

 

$

754

 

$

1,778

 

 

$

721

 

Net charge-offs to average loans (annualized)

 

 

0.57

%

 

 

0.31

%

 

0.31

%

 

 

0.15

%

Troubled debt restructurings (total)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing in accordance with modified terms

 

$

 

 

$

1,494

 

$

 

 

$

1,494

 

Not performing in accordance with modified terms

 

$

 

 

$

 

$

 

 

$

 

Regulatory Capital Ratios (Bank only) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital ratio

 

 

13.26

%

 

 

13.41

%

 

13.26

%

 

 

13.41

%

Tier 1 risk-based capital ratio

 

 

12.16

%

 

 

12.59

%

 

12.16

%

 

 

12.59

%

Leverage ratio

 

 

10.23

%

 

 

12.07

%

 

10.23

%

 

 

12.07

%

Common equity tier 1 ratio

 

 

12.16

%

 

 

12.59

%

 

12.16

%

 

 

12.59

%

Other information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing stock price

 

$

13.20

 

 

$

22.79

 

$

13.20

 

 

$

22.79

 

Tangible equity / tangible assets

 

 

9.17

%

 

 

10.89

%

 

9.17

%

 

 

10.89

%

Tangible equity / tangible assets less PPPL loans

 

 

10.33

%

 

 

 

 

10.33

%

 

 

 

Average tangible equity / average tangible assets

 

 

9.58

%

 

 

10.89

%

 

10.00

%

 

 

11.01

%

Number of full time equivalent employees

 

 

121

 

 

 

120

 

 

121

 

 

 

120

 

# Full service branch offices

 

 

7

 

 

 

6

 

 

7

 

 

 

6

 

 

(1)

Regulatory capital ratios as of June 30, 2020 are preliminary.

 


Reconciliation of Certain Non-GAAP Financial Measures

(In thousands)

 

 

 

For the three months ended June 30,

 

 

For the six months ended June 30,

 

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

Adjusted Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), as reported

 

$

(634

)

 

$

3,431

 

 

$

2,835

 

 

$

6,678

 

Tax expense (benefit)

 

 

(257

)

 

 

868

 

 

 

494

 

 

 

1,562

 

Provision for loan losses

 

 

5,575

 

 

 

750

 

 

 

5,925

 

 

 

1,075

 

Adjusted net income

 

$

4,684

 

 

$

5,049

 

 

$

9,254

 

 

$

9,315