|
Maryland
|
| |
6712
|
| |
27-5107901
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
John J. Gorman, Esq.
Gary A. Lax, Esq. Luse Gorman, PC 5335 Wisconsin Avenue, N.W., Suite 780 Washington, D.C. 20015 (202) 274-2000 |
| |
Craig D. Miller, Esq.
Katherine J. Blair, Esq. Manatt, Phelps & Phillips, LLP. One Embarcadero Center, 30th Floor San Francisco, CA 94111 (415) 291-7400 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☐
|
| |
Smaller reporting company
☒
|
|
| (Do not check if a smaller reporting company) | | |
Emerging growth company
☒
|
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||||||
Title of each class of securities to be registered
|
| | |
Amount
to be registered(1) |
| | |
Proposed
maximum offering price per share(2) |
| | |
Proposed
maximum aggregate offering price(1)(2) |
| | |
Amount of
registration fee |
| ||||||||||||
Common Stock, $0.01 par value per share
|
| | | | | 2,944,000 | | | | | | $ | 16.00 | | | | | | $ | 47,104,000 | | | | | | $ | 5,460(3) | | |
|
| | |
Per Share
|
| |
Total
|
|
Public offering price
|
| | | | | | |
Underwriting discounts(1)
|
| | | | | | |
Proceeds to us, before expenses
|
| | | | | | |
Proceeds to the selling stockholders, before expenses
|
| | | | | | |
| | | | | 1 | | | |
| | | | | 13 | | | |
| | | | | 33 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 43 | | | |
| | | | | 68 | | | |
| | | | | 83 | | | |
| | | | | 92 | | | |
| | | | | 99 | | | |
| | | | | 106 | | | |
| | | | | 107 | | | |
| | | | | 110 | | | |
| | | | | 114 | | | |
| | | | | 116 | | | |
| | | | | 119 | | | |
| | | | | 122 | | | |
| | | | | 122 | | | |
| | | | | 122 | | | |
| | | | | F-1 | | |
| | |
At or For the Three Months
Ended March 31, |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| | |
(Dollars in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Total assets
|
| | | $ | 438,059 | | | | | $ | 351,500 | | | | | $ | 424,833 | | | | | $ | 352,650 | | | | | $ | 330,690 | | |
Cash and cash equivalents
|
| | | | 32,586 | | | | | | 25,069 | | | | | | 42,993 | | | | | | 33,154 | | | | | | 71,891 | | |
Securities available-for-sale
|
| | | | 103,652 | | | | | | 79,200 | | | | | | 92,645 | | | | | | 84,239 | | | | | | 70,925 | | |
Loans receivable, net
|
| | | | 287,033 | | | | | | 233,294 | | | | | | 275,165 | | | | | | 221,720 | | | | | | 170,512 | | |
Restricted stock
|
| | | | 1,746 | | | | | | 1,487 | | | | | | 1,649 | | | | | | 1,430 | | | | | | 237 | | |
Deposits
|
| | | | 383,372 | | | | | | 298,693 | | | | | | 370,788 | | | | | | 301,687 | | | | | | 290,774 | | |
Secured borrowings
|
| | | | 284 | | | | | | 378 | | | | | | 371 | | | | | | 381 | | | | | | 391 | | |
Total stockholders’ equity
|
| | | | 53,244 | | | | | | 51,170 | | | | | | 52,186 | | | | | | 49,425 | | | | | | 38,542 | | |
Income Statement Data: | | | | | | | |||||||||||||||||||||||||
Interest income
|
| | | $ | 4,432 | | | | | $ | 3,733 | | | | | $ | 16,168 | | | | | $ | 12,451 | | | | | $ | 10,714 | | |
Interest expense
|
| | | | 137 | | | | | | 101 | | | | | | 511 | | | | | | 457 | | | | | | 466 | | |
Net interest income
|
| | | | 4,295 | | | | | | 3,632 | | | | | | 15,657 | | | | | | 11,994 | | | | | | 10,248 | | |
Provision for loan losses
|
| | | | 150 | | | | | | 145 | | | | | | 595 | | | | | | 930 | | | | | | 300 | | |
Net interest income after provision for loan losses
|
| | | | 4,145 | | | | | | 3,487 | | | | | | 15,062 | | | | | | 11,064 | | | | | | 9,948 | | |
Noninterest income
|
| | | | 1,204 | | | | | | 987 | | | | | | 4,125 | | | | | | 2,943 | | | | | | 1,765 | | |
Noninterest expense
|
| | | | 4,024 | | | | | | 3,420 | | | | | | 14,599 | | | | | | 12,171 | | | | | | 11,262 | | |
Income before income tax expense
|
| | | | 1,325 | | | | | | 1,054 | | | | | | 4,588 | | | | | | 1,836 | | | | | | 451 | | |
Income tax expense
|
| | | | 510 | | | | | | 411 | | | | | | 1,766 | | | | | | 664 | | | | | | 410 | | |
Net income
|
| | | | 815 | | | | | | 643 | | | | | | 2,822 | | | | | | 1,172 | | | | | | 41 | | |
Less: Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income available to common
stockholders |
| | | $ | 815 | | | | | $ | 643 | | | | | $ | 2,822 | | | | | $ | 1,172 | | | | | $ | 41 | | |
|
| | |
At or For the Three Months
Ended March 31, |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| | |
(Dollars in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
Per Share Data: | | | | | | | |||||||||||||||||||||||||
Earnings per common share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.16 | | | | | $ | 0.13 | | | | | $ | 0.56 | | | | | $ | 0.25 | | | | | $ | 0.01 | | |
Diluted
|
| | | $ | 0.16 | | | | | $ | 0.13 | | | | | $ | 0.55 | | | | | $ | 0.25 | | | | | $ | 0.01 | | |
Book value per common share(1)
|
| | | $ | 10.50 | | | | | $ | 10.07 | | | | | $ | 10.29 | | | | | $ | 9.72 | | | | | $ | 8.98 | | |
Tangible book value per common share(2)
|
| | | $ | 10.50 | | | | | $ | 10.07 | | | | | $ | 10.29 | | | | | $ | 9.72 | | | | | $ | 8.98 | | |
Selected Performance Ratios: | | | | | | | |||||||||||||||||||||||||
Return on average assets
|
| | | | 0.79% | | | | | | 0.74% | | | | | | 0.74% | | | | | | 0.36% | | | | | | 0.01% | | |
Net interest margin
|
| | | | 4.23% | | | | | | 4.27% | | | | | | 4.25% | | | | | | 3.74% | | | | | | 3.86% | | |
Efficiency ratio
|
| | | | 73.18% | | | | | | 74.05% | | | | | | 73.80% | | | | | | 81.48% | | | | | | 93.75% | | |
Efficiency ratio, adjusted(3)
|
| | | | 73.18% | | | | | | 74.14% | | | | | | 73.82% | | | | | | 81.48% | | | | | | 94.94% | | |
Allowance for loan losses to total loans
|
| | | | 1.21% | | | | | | 1.26% | | | | | | 1.23% | | | | | | 1.25% | | | | | | 1.25% | | |
Nonperforming loans to total loans(4)
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
| | |
At March 31,
|
| |
At December 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Efficiency Ratio: | | | | | | | |||||||||||||||||||||||||
Net interest income
|
| | | $ | 4,295 | | | | | $ | 3,632 | | | | | $ | 15,657 | | | | | $ | 11,994 | | | | | $ | 10,247 | | |
Noninterest income
|
| | | | 1,204 | | | | | | 987 | | | | | | 4,125 | | | | | | 2,943 | | | | | | 1,766 | | |
Less: Net gains on sales of securities
|
| | | | — | | | | | | 6 | | | | | | 6 | | | | | | — | | | | | | 151 | | |
Adjusted revenue
|
| | | $ | 5,499 | | | | | $ | 4,625 | | | | | $ | 19,776 | | | | | $ | 14,937 | | | | | $ | 11,862 | | |
Total noninterest expense
|
| | | | 4,024 | | | | | | 3,420 | | | | | | 14,599 | | | | | | 12,171 | | | | | | 11,262 | | |
Efficiency ratio, adjusted
|
| | | | 73.18% | | | | | | 74.14% | | | | | | 73.82% | | | | | | 81.48% | | | | | | 94.94% | | |
| | |
At March 31, 2017
|
| |||||||||
| | |
Actual
|
| |
As
Adjusted |
| ||||||
| | |
(dollars in thousands
except per share data) |
| |||||||||
| | |
(unaudited)
|
| |||||||||
Stockholders’ equity: | | | | ||||||||||
Preferred Stock, par value $0.01 per share; authorized – 2,000,000 shares; issued and outstanding – 66,985 shares
|
| | | $ | 1 | | | | | $ | 1 | | |
Common stock, par value $0.01 per share; authorized – 15,000,000 shares; issued and
outstanding – 5,003,030 shares |
| | | | 50 | | | | | | 68 | | |
Capital surplus
|
| | | | 58,983 | | | | | | 82,497 | | |
Retained deficit
|
| | | | (5,011) | | | | | | (5,011) | | |
Accumulated other comprehensive income, net
|
| | | | (779) | | | | | | (779) | | |
Total stockholders’ equity
|
| | | $ | 53,244 | | | | | $ | 76,776 | | |
Total capitalization
|
| | | $ | 53,244 | | | | | $ | 76,776 | | |
Capital ratios (Esquire Bank): | | | | ||||||||||
Tier 1 capital to average assets for leverage
|
| | | | 11.60% | | | | | | 17.26% | | |
Tier 1 capital to risk-weighted assets
|
| | | | 15.46% | | | | | | 23.00% | | |
Total capital to risk-weighted assets
|
| | | | 16.59% | | | | | | 24.13% | | |
Common equity tier 1 capital to risk-weighted assets
|
| | | | 15.46% | | | | | | 23.00% | | |
Tangible common equity to tangible assets(1)
|
| | | | 11.99% | | | | | | 16.48% | | |
Per share data | | | | ||||||||||
Book value per common share(2)
|
| | | $ | 10.50 | | | | | $ | 11.18 | | |
Tangible book value per common share(3)
|
| | | $ | 10.50 | | | | | $ | 11.18 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 15.00 | | |
|
Net tangible book value per share at March 31, 2017
|
| | | $ | 10.50 | | | | | | | | |
|
Increase in net tangible book value per share attributable to this offering
|
| | | | 0.68 | | | | | | | | |
|
As adjusted tangible book value per share after this offering
|
| | | | | | | | | | 11.18 | | |
|
Dilution in net tangible book value per share to new investors
|
| | | | | | | | | $ | 3.82 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing stockholders as of March 31, 2017
|
| | | | 5,003,030 | | | | | | 73.5% | | | | | $ | 58,037,875 | | | | | | 68.2% | | | | | $ | 11.60 | | |
New Investors
|
| | | | 1,800,000 | | | | | | 26.5% | | | | | | 27,000,000 | | | | | | 31.8% | | | | | | 15.00 | | |
Total
|
| | | | 6,803,030 | | | | | | 100.0% | | | | | $ | 85,037,875 | | | | | | 100.0% | | | | | $ | 12.50 | | |
|
| | |
At or For the Three Months
Ended March 31, |
| |
At or For the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| | |
(Dollars in thousands, except share and per share data)
|
| |||||||||||||||||||||||||||
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Total assets
|
| | | $ | 438,059 | | | | | $ | 351,500 | | | | | $ | 424,833 | | | | | $ | 352,650 | | | | | $ | 330,690 | | |
Cash and cash equivalents
|
| | | | 32,586 | | | | | | 25,069 | | | | | | 42,993 | | | | | | 33,154 | | | | | | 71,891 | | |
Securities available-for-sale
|
| | | | 103,652 | | | | | | 79,200 | | | | | | 92,645 | | | | | | 84,239 | | | | | | 70,925 | | |
Loans receivable, net
|
| | | | 287,033 | | | | | | 233,294 | | | | | | 275,165 | | | | | | 221,720 | | | | | | 170,512 | | |
Restricted stock
|
| | | | 1,746 | | | | | | 1,487 | | | | | | 1,649 | | | | | | 1,430 | | | | | | 237 | | |
Deposits
|
| | | | 383,372 | | | | | | 298,693 | | | | | | 370,788 | | | | | | 301,687 | | | | | | 290,774 | | |
Secured borrowings
|
| | | | 284 | | | | | | 378 | | | | | | 371 | | | | | | 381 | | | | | | 391 | | |
Total stockholders’ equity
|
| | | | 53,244 | | | | | | 51,170 | | | | | | 52,186 | | | | | | 49,425 | | | | | | 38,542 | | |
Income Statement Data: | | | | | | | |||||||||||||||||||||||||
Interest income
|
| | | $ | 4,432 | | | | | $ | 3,733 | | | | | $ | 16,168 | | | | | $ | 12,451 | | | | | $ | 10,714 | | |
Interest expense
|
| | | | 137 | | | | | | 101 | | | | | | 511 | | | | | | 457 | | | | | | 466 | | |
Net interest income
|
| | | | 4,295 | | | | | | 3,632 | | | | | | 15,657 | | | | | | 11,994 | | | | | | 10,248 | | |
Provision for loan losses
|
| | | | 150 | | | | | | 145 | | | | | | 595 | | | | | | 930 | | | | | | 300 | | |
Net interest income after provision for loan losses
|
| | | | 4,145 | | | | | | 3,487 | | | | | | 15,062 | | | | | | 11,064 | | | | | | 9,948 | | |
Noninterest income
|
| | | | 1,204 | | | | | | 987 | | | | | | 4,125 | | | | | | 2,943 | | | | | | 1,765 | | |
Noninterest expense
|
| | | | 4,024 | | | | | | 3,420 | | | | | | 14,599 | | | | | | 12,171 | | | | | | 11,262 | | |
Income before income tax expense
|
| | | | 1,325 | | | | | | 1,054 | | | | | | 4,588 | | | | | | 1,836 | | | | | | 451 | | |
Income tax expense
|
| | | | 510 | | | | | | 411 | | | | | | 1,766 | | | | | | 664 | | | | | | 410 | | |
Net income
|
| | | | 815 | | | | | | 643 | | | | | | 2,822 | | | | | | 1,172 | | | | | | 41 | | |
Less: Preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income available to common stockholders
|
| | | $ | 815 | | | | | $ | 643 | | | | | $ | 2,822 | | | | | $ | 1,172 | | | | | $ | 41 | | |
Per Share Data: | | | | | | | |||||||||||||||||||||||||
Earnings per common share: | | | | | | | |||||||||||||||||||||||||
Basic
|
| | | $ | 0.16 | | | | | $ | 0.13 | | | | | $ | 0.56 | | | | | $ | 0.25 | | | | | $ | 0.01 | | |
Diluted
|
| | | $ | 0.16 | | | | | $ | 0.13 | | | | | $ | 0.55 | | | | | $ | 0.25 | | | | | $ | 0.01 | | |
Book value per common share(1)
|
| | | $ | 10.50 | | | | | $ | 10.07 | | | | | $ | 10.29 | | | | | $ | 9.72 | | | | | $ | 8.98 | | |
Tangible book value per common share(2)
|
| | | $ | 10.50 | | | | | $ | 10.07 | | | | | $ | 10.29 | | | | | $ | 9.72 | | | | | $ | 8.98 | | |
| | |
As of and for the Three
Months Ended March 31, |
| |
As of and for the Years Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
Selected Performance Ratios: | | | | | | | |||||||||||||||||||||||||
Return on average assets
|
| | | | 0.79% | | | | | | 0.74% | | | | | | 0.74% | | | | | | 0.36% | | | | | | 0.01% | | |
Return on average common equity
|
| | | | 6.33% | | | | | | 5.32% | | | | | | 5.48% | | | | | | 2.77% | | | | | | 0.13% | | |
Interest rate spread
|
| | | | 4.14% | | | | | | 4.18% | | | | | | 4.15% | | | | | | 3.64% | | | | | | 3.76% | | |
Net interest margin
|
| | | | 4.23% | | | | | | 4.27% | | | | | | 4.25% | | | | | | 3.74% | | | | | | 3.86% | | |
Efficiency ratio
|
| | | | 73.18% | | | | | | 74.05% | | | | | | 73.80% | | | | | | 81.48% | | | | | | 93.75% | | |
Efficiency ratio, adjusted(3)
|
| | | | 73.18% | | | | | | 74.14% | | | | | | 73.82% | | | | | | 81.48% | | | | | | 94.94% | | |
Average interest earning assets to average Interest bearing liabilities
|
| | | | 171.91% | | | | | | 174.21% | | | | | | 167.13% | | | | | | 170.76% | | | | | | 154.28% | | |
Average equity to average assets
|
| | | | 12.58% | | | | | | 14.30% | | | | | | 13.83% | | | | | | 13.38% | | | | | | 11.31% | | |
Asset Quality Ratios: | | | | | | | |||||||||||||||||||||||||
Allowance for loan losses to total loans
|
| | | | 1.21% | | | | | | 1.26% | | | | | | 1.23% | | | | | | 1.25% | | | | | | 1.25% | | |
Allowance for loan losses to nonperforming loans(4)
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Net charge-offs (recoveries) to average outstanding loans
|
| | | | 0.01% | | | | | | (0.01)% | | | | | | (0.01)% | | | | | | 0.16% | | | | | | 0.00% | | |
Nonperforming loans to total loans(4)
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Nonperforming loans to total assets(4)
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Nonperforming assets to total assets(5)
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Capital Ratios (Esquire Bank): | | | | | | | |||||||||||||||||||||||||
Total capital to risk weighted assets
|
| | | | 16.59% | | | | | | 16.84% | | | | | | 17.25% | | | | | | 17.06% | | | | | | 18.54% | | |
Tier 1 capital to risk weighted assets
|
| | | | 15.46% | | | | | | 15.68% | | | | | | 16.09% | | | | | | 15.91% | | | | | | 17.40% | | |
Tier 1 common equity to risk weighted assets(6)
|
| | | | 15.46% | | | | | | 15.68% | | | | | | 16.09% | | | | | | 15.91% | | | | | | N/A | | |
Leverage capital ratio
|
| | | | 11.60% | | | | | | 11.63% | | | | | | 11.63% | | | | | | 11.90% | | | | | | 10.06% | | |
Other: | | | | | | | |||||||||||||||||||||||||
Number of offices
|
| | | | 3 | | | | | | 3 | | | | | | 3 | | | | | | 3 | | | | | | 3 | | |
Number of full-time equivalent employees
|
| | | | 50 | | | | | | 43 | | | | | | 52 | | | | | | 43 | | | | | | 42 | | |
| | |
At March 31,
|
| |
At December 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
Efficiency Ratio: | | | | | | | |||||||||||||||||||||||||
Net interest income
|
| | | $ | 4,295 | | | | | $ | 3,632 | | | | | $ | 15,657 | | | | | $ | 11,994 | | | | | $ | 10,247 | | |
Noninterest income
|
| | | | 1,204 | | | | | | 987 | | | | | | 4,125 | | | | | | 2,943 | | | | | | 1,766 | | |
Less: Net gains on sales of securities
|
| | | | — | | | | | | 6 | | | | | | 6 | | | | | | — | | | | | | 151 | | |
Adjusted revenue
|
| | | $ | 5,499 | | | | | $ | 4,613 | | | | | $ | 19,776 | | | | | $ | 14,937 | | | | | $ | 11,862 | | |
Total noninterest expense
|
| | | | 4,024 | | | | | | 3,420 | | | | | | 14,599 | | | | | | 12,171 | | | | | | 11,262 | | |
Efficiency ratio, adjusted
|
| | | | 73.18% | | | | | | 74.14% | | | | | | 73.82% | | | | | | 81.48% | | | | | | 94.94% | | |
| | |
At March 31,
|
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 – 4 family residential
|
| | | $ | 47,556 | | | | | | 16.43% | | | | | $ | 49,597 | | | | | | 17.88% | | | | | $ | 28,531 | | | | | | 12.77% | | |
Multifamily
|
| | | | 92,755 | | | | | | 32.04 | | | | | | 83,410 | | | | | | 30.06 | | | | | | 71,184 | | | | | | 31.86 | | |
Commercial real estate
|
| | | | 21,277 | | | | | | 7.35 | | | | | | 22,198 | | | | | | 8.00 | | | | | | 21,272 | | | | | | 9.52 | | |
Construction
|
| | | | 4,054 | | | | | | 1.40 | | | | | | 5,610 | | | | | | 2.02 | | | | | | 5,297 | | | | | | 2.38 | | |
Total real estate
|
| | | | 165,642 | | | | | | 57.22 | | | | | | 160,815 | | | | | | 57.96 | | | | | | 126,284 | | | | | | 56.53 | | |
Commercial
|
| | | | 112,818 | | | | | | 38.97 | | | | | | 106,064 | | | | | | 38.23 | | | | | | 83,563 | | | | | | 37.40 | | |
Consumer
|
| | | | 11,037 | | | | | | 3.81 | | | | | | 10,571 | | | | | | 3.81 | | | | | | 13,556 | | | | | | 6.07 | | |
Total Loans
|
| | | $ | 289,497 | | | | | | 100.00% | | | | | $ | 277,450 | | | | | | 100.00% | | | | | $ | 223,403 | | | | | | 100.00% | | |
Allowance for loan losses
|
| | | | (3,523) | | | | | | | | | | | | (3,413) | | | | | | | | | | | | (2,799) | | | | | | | | |
Deferred loan costs, net
|
| | | | 1,059 | | | | | | | | | | | | 1,128 | | | | | | | | | | | | 1,116 | | | | | | | | |
Loans, net
|
| | | $ | 287,033 | | | | | | | | | | | $ | 275,165 | | | | | | | | | | | $ | 221,720 | | | | | | | | |
|
| | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 – 4 family residential
|
| | | $ | 23,072 | | | | | | 13.44% | | | | | $ | 13,757 | | | | | | 9.22% | | | | | $ | 10,879 | | | | | | 8.45% | | |
Multifamily
|
| | | | 58,578 | | | | | | 34.11 | | | | | | 54,702 | | | | | | 36.66 | | | | | | 46,082 | | | | | | 35.79 | | |
Commercial real estate
|
| | | | 13,776 | | | | | | 8.02 | | | | | | 8,016 | | | | | | 5.37 | | | | | | 8,304 | | | | | | 6.45 | | |
Construction
|
| | | | 1,105 | | | | | | 0.65 | | | | | | 6,693 | | | | | | 4.49 | | | | | | 4,886 | | | | | | 3.80 | | |
Total real estate
|
| | | | 96,531 | | | | | | 56.22 | | | | | | 83,168 | | | | | | 55.74 | | | | | | 70,151 | | | | | | 54.49 | | |
Commercial
|
| | | | 65,643 | | | | | | 38.22 | | | | | | 60,833 | | | | | | 40.77 | | | | | | 53,928 | | | | | | 41.88 | | |
Consumer
|
| | | | 9,556 | | | | | | 5.56 | | | | | | 5,208 | | | | | | 3.49 | | | | | | 4,679 | | | | | | 3.63 | | |
Total Loans
|
| | | $ | 171,730 | | | | | | 100.00% | | | | | $ | 149,209 | | | | | | 100.00% | | | | | $ | 128,758 | | | | | | 100.00% | | |
Allowance for loan losses
|
| | | | (2,165) | | | | | | | | | | | | (1,865) | | | | | | | | | | | | (1,855) | | | | | | | | |
Deferred loan costs, net
|
| | | | 947 | | | | | | | | | | | | (27) | | | | | | | | | | | | (501) | | | | | | | | |
Loans, net
|
| | | $ | 170,512 | | | | | | | | | | | $ | 147,317 | | | | | | | | | | | $ | 126,402 | | | | | | | | |
|
December 31, 2016
|
| |
1 – 4
Family Residential |
| |
Multifamily
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Commercial
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Amounts due in: | | | | | | | | | |||||||||||||||||||||||||||||||||||
One year or less
|
| | | $ | 8,725 | | | | | $ | 21,578 | | | | | $ | — | | | | | $ | 1,580 | | | | | $ | 92,288 | | | | | $ | 8,921 | | | | | $ | 133,092 | | |
More than one to five years
|
| | | | 30,478 | | | | | | 38,782 | | | | | | 13,920 | | | | | | 4,030 | | | | | | 13,776 | | | | | | 1,302 | | | | | | 102,288 | | |
More than five to ten years
|
| | | | 7,456 | | | | | | 13,701 | | | | | | 5,338 | | | | | | — | | | | | | — | | | | | | 348 | | | | | | 26,843 | | |
More than ten years
|
| | | | 2,938 | | | | | | 9,349 | | | | | | 2,940 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,227 | | |
Total
|
| | | $ | 49,597 | | | | | $ | 83,410 | | | | | $ | 22,198 | | | | | $ | 5,610 | | | | | $ | 106,064 | | | | | $ | 10,571 | | | | | $ | 277,450 | | |
|
| | |
Due After December 31, 2017
|
| |||||||||||||||
| | |
Fixed
|
| |
Adjustable
|
| |
Total
|
| |||||||||
| | |
(In thousands)
|
| |||||||||||||||
Real estate | | | | | |||||||||||||||
1 – 4 family residential
|
| | | $ | 40,586 | | | | | $ | 286 | | | | | $ | 40,872 | | |
Multifamily
|
| | | | 53,702 | | | | | | 8,130 | | | | | | 61,832 | | |
Commercial real estate
|
| | | | 18,437 | | | | | | 3,762 | | | | | | 22,199 | | |
Construction
|
| | | | 4,030 | | | | | | — | | | | | | 4,030 | | |
Commercial
|
| | | | 988 | | | | | | 12,788 | | | | | | 13,776 | | |
Consumer
|
| | | | 1,649 | | | | | | — | | | | | | 1,649 | | |
Total
|
| | | $ | 119,392 | | | | | $ | 24,966 | | | | | $ | 144,358 | | |
|
| | |
At March 31, 2017
|
| |
At December 31, 2016
|
| |
At December 31, 2015
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
or More Past Due |
| |||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 203 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | 284 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 284 | | | | | $ | — | | | | | $ | — | | | | | $ | 203 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
| | |
At December 31, 2014
|
| |
At December 31, 2013
|
| |
At December 31, 2012
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
or More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
or More Past Due |
| |||||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 843 | | | | | | — | | | | | | 336 | | | | | | — | | | | | | 264 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 685 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 634 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | 2,100 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | 2,100 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,528 | | | | | $ | 634 | | | | | $ | 336 | | | | | $ | — | | | | | $ | 264 | | |
|
| | |
At March 31,
2017 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 – 4 family residential
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 264 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 634 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total non-accrual loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 634 | | | | | $ | 264 | | |
Other real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans past due 90 days and still accruing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Troubled debt restructurings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total nonperforming assets
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 634 | | | | | $ | 264 | | |
Total loans(1)
|
| | | $ | 290,556 | | | | | $ | 278,578 | | | | | $ | 224,519 | | | | | $ | 172,677 | | | | | $ | 149,182 | | | | | $ | 128,257 | | |
Total assets
|
| | | $ | 438,059 | | | | | $ | 424,833 | | | | | $ | 352,650 | | | | | $ | 330,690 | | | | | $ | 237,580 | | | | | $ | 222,181 | | |
Total non-accrual loans to total loans
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | 0.42% | | | | | | 0.21% | | |
Total non-performing assets to total assets
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | 0.27% | | | | | | 0.12% | | |
| | |
For the three months
ended March 31, |
| |
For the years ended December 31,
|
| ||||||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
Allowance at beginning of year
|
| | | $ | 3,413 | | | | | $ | 2,799 | | | | | $ | 2,799 | | | | | $ | 2,165 | | | | | $ | 1,865 | | | | | $ | 1,855 | | | | | $ | 670 | | |
Provision for loan losses
|
| | | | 150 | | | | | | 145 | | | | | | 595 | | | | | | 930 | | | | | | 300 | | | | | | 60 | | | | | | 1,255 | | |
Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 – 4 family residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39 | | | | | | 70 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | — | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 296 | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 40 | | | | | | — | | | | | | 7 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total charge-offs
|
| | | | 40 | | | | | | — | | | | | | 7 | | | | | | 296 | | | | | | — | | | | | | 51 | | | | | | 70 | | |
Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1 – 4 family residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Commercial
|
| | | | — | | | | | | 25 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total recoveries
|
| | | | — | | | | | | 25 | | | | | | 26 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | |
Allowance at end of year
|
| | | $ | 3,523 | | | | | $ | 2,969 | | | | | $ | 3,413 | | | | | $ | 2,799 | | | | | $ | 2,165 | | | | | $ | 1,865 | | | | | $ | 1,855 | | |
Nonperforming loans at end of period
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 634 | | | | | $ | 264 | | |
Total loans outstanding at end of period(1)
|
| | | $ | 290,556 | | | | | $ | 236,263 | | | | | $ | 278,578 | | | | | $ | 224,519 | | | | | $ | 172,677 | | | | | $ | 149,182 | | | | | $ | 128,257 | | |
Average loans outstanding during the
period(1) |
| | | $ | 278,188 | | | | | $ | 228,007 | | | | | $ | 248,068 | | | | | $ | 187,317 | | | | | $ | 147,330 | | | | | $ | 134,748 | | | | | $ | 109,875 | | |
Allowance for loan losses to non-performing loans
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | 294.16% | | | | | | 702.65% | | |
Allowance for loan losses to total loans at end of the period(1)
|
| | | | 1.21% | | | | | | 1.26% | | | | | | 1.23% | | | | | | 1.25% | | | | | | 1.25% | | | | | | 1.25% | | | | | | 1.45% | | |
Net charge-offs to average loans outstanding during the period
|
| | | | 0.01% | | | | | | (0.01)% | | | | | | (0.01)% | | | | | | 0.16% | | | | | | 0.00% | | | | | | 0.04% | | | | | | 0.06% | | |
| | |
At March 31, 2017
|
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| ||||||||||||||||||||||||||||||
| | |
Allowance
for Loan Losses |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans in Each Category to Total Loans |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 350 | | | | | | 16.43% | | | | | $ | 360 | | | | | | 17.88% | | | | | $ | 213 | | | | | | 12.77% | | |
Multifamily
|
| | | | 669 | | | | | | 32.04 | | | | | | 621 | | | | | | 30.06 | | | | | | 533 | | | | | | 31.86 | | |
Commercial real estate
|
| | | | 227 | | | | | | 7.35 | | | | | | 238 | | | | | | 8.00 | | | | | | 230 | | | | | | 9.52 | | |
Construction
|
| | | | 102 | | | | | | 1.40 | | | | | | 141 | | | | | | 2.02 | | | | | | 134 | | | | | | 2.38 | | |
Commercial
|
| | | | 2,039 | | | | | | 38.97 | | | | | | 1,934 | | | | | | 38.23 | | | | | | 1,536 | | | | | | 37.40 | | |
Consumer
|
| | | | 136 | | | | | | 3.81 | | | | | | 119 | | | | | | 3.81 | | | | | | 153 | | | | | | 6.07 | | |
Total allocated allowance
|
| | | $ | 3,523 | | | | | | 100.00% | | | | | $ | 3,413 | | | | | | 100.00% | | | | | $ | 2,799 | | | | | | 100.00% | | |
|
| | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |||||||||||||||||||||||||||
| | |
Allowance
for Loan Losses |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Loan Losses |
| |
Percent of
Loans in Each Category to Total Loans |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 162 | | | | | | 13.44% | | | | | $ | 60 | | | | | | 9.22% | | | | | $ | 61 | | | | | | 8.45% | | |
Multifamily
|
| | | | 528 | | | | | | 34.11 | | | | | | 536 | | | | | | 36.66 | | | | | | 549 | | | | | | 35.79 | | |
Commercial real estate
|
| | | | 97 | | | | | | 8.02 | | | | | | 115 | | | | | | 5.37 | | | | | | 119 | | | | | | 6.45 | | |
Construction
|
| | | | 27 | | | | | | 0.65 | | | | | | 98 | | | | | | 4.49 | | | | | | 115 | | | | | | 3.80 | | |
Commercial
|
| | | | 1,222 | | | | | | 38.22 | | | | | | 960 | | | | | | 40.77 | | | | | | 946 | | | | | | 41.88 | | |
Consumer
|
| | | | 129 | | | | | | 5.56 | | | | | | 96 | | | | | | 3.49 | | | | | | 65 | | | | | | 3.63 | | |
Total allocated allowance
|
| | | $ | 2,165 | | | | | | 100.00% | | | | | $ | 1,865 | | | | | | 100.00% | | | | | $ | 1,855 | | | | | | 100.00% | | |
|
| | | | | | | | | | | | | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
At March 31, 2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| ||||||||||||||||||||||||||||||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
Government agency debentures
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 4,064 | | | | | $ | 4,001 | | | | | $ | 4,074 | | | | | $ | 3,980 | | |
Mortgage backed securities – agency
|
| | | | 15,842 | | | | | | 15,417 | | | | | | 16,417 | | | | | | 16,012 | | | | | | 17,445 | | | | | | 17,147 | | | | | | 17,884 | | | | | | 17,709 | | |
Collateralized mortgage obligations – agency
|
| | | | 89,076 | | | | | | 88,235 | | | | | | 77,677 | | | | | | 76,633 | | | | | | 63,447 | | | | | | 63,091 | | | | | | 49,380 | | | | | | 49,236 | | |
Total
|
| | | $ | 104,918 | | | | | $ | 103,652 | | | | | $ | 94,094 | | | | | $ | 92,645 | | | | | $ | 84,956 | | | | | $ | 84,239 | | | | | $ | 71,338 | | | | | $ | 70,925 | | |
|
| | |
At March 31, 2017
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
One Year or Less
|
| |
More Than One Year
through Five Years |
| |
More Than Five Years
Through Ten Years |
| |
More Than Ten Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Book
Value |
| |
Weighted
Average Yield |
| |
Book
Value |
| |
Weighted
Average Yield |
| |
Book
Value |
| |
Weighted
Average Yield |
| |
Book
Value |
| |
Weighted
Average Yield |
| |
Book
Value |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mortgage backed securities – agency
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 15,842 | | | | | | 2.10 | | | | | $ | 15,842 | | | | | | 2.10 | | |
Collateralized mortgage obligations – agency
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | 4,545 | | | | | | 2.22 | | | | | $ | 84,531 | | | | | | 2.14 | | | | | $ | 89,076 | | | | | | 2.15 | | |
Total securities available
for sale |
| | | $ | | | | | | | % | | | | | $ | | | | | | | % | | | | | $ | 4,545 | | | | | | 2.22% | | | | | $ | 100,373 | | | | | | 2.14% | | | | | $ | 104,918 | | | | | | 2.14% | | |
|
| | |
For the Three Months Ended March 31,
|
| |
For the Years Ended December 31,
|
| ||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Percent
|
| |
Average
Rate |
| |
Average
Balance |
| |
Percent
|
| |
Average
Rate |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Demand
|
| | | $ | 125,949 | | | | | | 34.51% | | | | | | 0.00% | | | | | $ | 105,035 | | | | | | 32.29% | | | | | | 0.00% | | |
Savings, NOW and Money Market
|
| | | | 222,257 | | | | | | 60.90% | | | | | | 0.20% | | | | | | 203,185 | | | | | | 62.47% | | | | | | 0.20% | | |
Time
|
| | | | 16,755 | | | | | | 4.59% | | | | | | 0.54% | | | | | | 17,041 | | | | | | 5.24% | | | | | | 0.42% | | |
Total deposits
|
| | | $ | 364,961 | | | | | | 100.00% | | | | | | 0.15% | | | | | $ | 325,261 | | | | | | 100.00% | | | | | | 0.15% | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2015
|
| |
2014
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Percent
|
| |
Average
Rate |
| |
Average
Balance |
| |
Percent
|
| |
Average
Rate |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Demand
|
| | | $ | 95,820 | | | | | | 33.83% | | | | | | 0.00% | | | | | $ | 72,202 | | | | | | 29.60% | | | | | | 0.00% | | |
Savings, NOW and Money Market
|
| | | | 176,892 | | | | | | 62.46% | | | | | | 0.20% | | | | | | 158,596 | | | | | | 65.02% | | | | | | 0.22% | | |
Time
|
| | | | 10,494 | | | | | | 3.71% | | | | | | 0.74% | | | | | | 13,107 | | | | | | 5.38% | | | | | | 0.70% | | |
Total deposits
|
| | | $ | 283,206 | | | | | | 100.00% | | | | | | 0.15% | | | | | $ | 243,905 | | | | | | 100.00% | | | | | | 0.18% | | |
|
| | |
At
March 31, 2017 |
| |||
| | |
(In thousands)
|
| |||
Maturing period: | | | |||||
Three months or less
|
| | | $ | 14,604 | | |
Over three months through six months
|
| | | | 1,057 | | |
Over six months through twelve months
|
| | | | 1,193 | | |
Over twelve months
|
| | | | 1,753 | | |
Total Certificates
|
| | | $ | 18,607 | | |
|
| | |
For the Three Months Ended March 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| ||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| |
Average
Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
INTEREST EARNING ASSETS | | | | | | | | ||||||||||||||||||||||||||||||
Loans
|
| | | $ | 278,188 | | | | | $ | 3,827 | | | | | | 5.58% | | | | | $ | 228,007 | | | | | $ | 3,225 | | | | | | 5.69% | | |
Securities, includes restricted stock
|
| | | | 99,409 | | | | | | 528 | | | | | | 2.15% | | | | | | 84,525 | | | | | | 473 | | | | | | 2.25% | | |
Interest earning cash
|
| | | | 33,888 | | | | | | 77 | | | | | | 0.92% | | | | | | 29,322 | | | | | | 35 | | | | | | 0.48% | | |
Total interest earning assets
|
| | | | 411,485 | | | | | | 4,432 | | | | | | 4.37% | | | | | | 341,854 | | | | | | 3,733 | | | | | | 4.39% | | |
NON-INTEREST EARNING ASSETS | | | | | | | | ||||||||||||||||||||||||||||||
Cash and due from banks
|
| | | | 523 | | | | | | | | | | | | | | | | | | 554 | | | | | ||||||||||
Other assets
|
| | | | 8,644 | | | | | | | | | | | | | | | | | | 9,068 | | | | | ||||||||||
TOTAL AVERAGE ASSETS
|
| | | $ | 420,652 | | | | | | | | | | | | | | | | | $ | 351,476 | | | | | ||||||||||
INTEREST-BEARING LIABILITIES | | | | | | | | ||||||||||||||||||||||||||||||
Savings, NOW, Money Markets
|
| | | $ | 222,257 | | | | | | 109 | | | | | | 0.20% | | | | | $ | 183,579 | | | | | | 90 | | | | | | 0.20% | | |
Time deposits
|
| | | | 16,755 | | | | | | 22 | | | | | | 0.53% | | | | | | 12,275 | | | | | | 5 | | | | | | 0.16% | | |
Total deposits
|
| | | | 239,012 | | | | | | 131 | | | | | | 0.22% | | | | | | 195,854 | | | | | | 95 | | | | | | 0.20% | | |
Secured borrowings
|
| | | | 343 | | | | | | 6 | | | | | | 7.09% | | | | | | 382 | | | | | | 6 | | | | | | 6.32% | | |
Total borrowings
|
| | | | 343 | | | | | | 6 | | | | | | 7.09% | | | | | | 382 | | | | | | 6 | | | | | | 6.32% | | |
Total interest-bearing liabilities
|
| | | | 239,355 | | | | | | 137 | | | | | | 0.23% | | | | | | 196,236 | | | | | | 101 | | | | | | 0.21% | | |
NON-INTEREST BEARING LIABILITIES | | | | | | | | ||||||||||||||||||||||||||||||
Demand deposits
|
| | | | 125,949 | | | | | | | | | | | | | | | | | | 102,711 | | | | | ||||||||||
Other liabilities
|
| | | | 2,435 | | | | | | | | | | | | | | | | | | 2,267 | | | | | ||||||||||
Total non-interest bearing liabilities
|
| | | | 128,384 | | | | | | | | | | | | | | | | | | 104,978 | | | | | ||||||||||
Stockholders’ equity
|
| | | | 52,913 | | | | | | | | | | | | | | | | | | 50,262 | | | | | ||||||||||
TOTAL AVERAGE LIABILITIES AND EQUITY
|
| | | $ | 420,652 | | | | | | | | | | | | | | | | | $ | 351,476 | | | | | ||||||||||
Net interest spread
|
| | | | | | | | | $ | 4,295 | | | | | | 4.14% | | | | | | | | | | | $ | 3,632 | | | | | | 4.18% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 4.23% | | | | | | | | | | | | | | | | | | 4.27% | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
2014
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Average
Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| |
Average
Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| |
Average
Balance |
| |
Interest
|
| |
Average
Yield/Rate |
| |||||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
INTEREST EARNING ASSETS | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Loans
|
| | | $ | 248,068 | | | | | $ | 14,071 | | | | | | 5.67% | | | | | $ | 187,317 | | | | | $ | 10,594 | | | | | | 5.66% | | | | | $ | 147,330 | | | | | | 8,891 | | | | | | 6.03% | | |
Securities, includes restricted stock
|
| | | | 87,830 | | | | | | 1,875 | | | | | | 2.13% | | | | | | 78,021 | | | | | | 1,713 | | | | | | 2.20% | | | | | | 75,282 | | | | | | 1,722 | | | | | | 2.29% | | |
Interest earning cash
|
| | | | 32,849 | | | | | | 222 | | | | | | 0.68% | | | | | | 55,309 | | | | | | 144 | | | | | | 0.26% | | | | | | 42,989 | | | | | | 101 | | | | | | 0.23% | | |
Total interest earning assets
|
| | | | 368,747 | | | | | | 16,168 | | | | | | 4.38% | | | | | | 320,647 | | | | | | 12,451 | | | | | | 3.88% | | | | | | 265,601 | | | | | | 10,714 | | | | | | 4.03% | | |
NON-INTEREST EARNING ASSETS
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Cash and due from banks
|
| | | | 550 | | | | | | | | | | | | | | | | | | 556 | | | | | | | | | | | | | | | | | | 2,994 | | | | | ||||||||||
Other assets
|
| | | | 11,397 | | | | | | | | | | | | | | | | | | 8,509 | | | | | | | | | | | | | | | | | | 8,717 | | | | | ||||||||||
TOTAL AVERAGE ASSETS
|
| | | $ | 380,694 | | | | | | | | | | | | | | | | | $ | 329,712 | | | | | | | | | | | | | | | | | $ | 277,312 | | | | | ||||||||||
INTEREST-BEARING LIABILITIES
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Savings, NOW, Money Markets
|
| | | $ | 203,185 | | | | | | 414 | | | | | | 0.20% | | | | | $ | 176,892 | | | | | | 353 | | | | | | 0.20% | | | | | $ | 158,596 | | | | | | 345 | | | | | | 0.22% | | |
Time deposits
|
| | | | 17,041 | | | | | | 72 | | | | | | 0.42% | | | | | | 10,494 | | | | | | 78 | | | | | | 0.74% | | | | | | 13,107 | | | | | | 92 | | | | | | 0.70% | | |
Total deposits
|
| | | | 220,226 | | | | | | 486 | | | | | | 0.22% | | | | | | 187,386 | | | | | | 431 | | | | | | 0.23% | | | | | | 171,703 | | | | | | 437 | | | | | | 0.25% | | |
Secured borrowings
|
| | | | 405 | | | | | | 25 | | | | | | 6.17% | | | | | | 388 | | | | | | 26 | | | | | | 6.70% | | | | | | 449 | | | | | | 29 | | | | | | 6.46% | | |
Total borrowings
|
| | | | 405 | | | | | | 25 | | | | | | 6.17% | | | | | | 388 | | | | | | 26 | | | | | | 6.70% | | | | | | 449 | | | | | | 29 | | | | | | 6.46% | | |
Total interest-bearing liabilities
|
| | | | 220,631 | | | | | | 511 | | | | | | 0.23% | | | | | | 187,774 | | | | | | 457 | | | | | | 0.24% | | | | | | 172,152 | | | | | | 466 | | | | | | 0.27% | | |
NON-INTEREST BEARING LIABILITIES
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Demand deposits
|
| | | | 105,035 | | | | | | | | | | | | | | | | | | 95,820 | | | | | | | | | | | | | | | | | | 72,202 | | | | | ||||||||||
Other liabilities
|
| | | | 2,391 | | | | | | | | | | | | | | | | | | 2,008 | | | | | | | | | | | | | | | | | | 1,605 | | | | | ||||||||||
Total liabilities
|
| | | | 107,426 | | | | | | | | | | | | | | | | | | 97,828 | | | | | | | | | | | | | | | | | | 73,807 | | | | | ||||||||||
Stockholders’ equity
|
| | | | 52,637 | | | | | | | | | | | | | | | | | | 44,110 | | | | | | | | | | | | | | | | | | 31,353 | | | | | ||||||||||
TOTAL AVERAGE LIABILITIES AND EQUITY
|
| | | $ | 380,694 | | | | | | | | | | | | | | | | | $ | 329,712 | | | | | | | | | | | | | | | | | $ | 277,312 | | | | | ||||||||||
Net interest spread
|
| | | | | | | | | $ | 15,657 | | | | | | 4.15% | | | | | | | | | | | $ | 11,994 | | | | | | 3.64% | | | | | | | | | | | | 10,248 | | | | | | 3.76% | | |
Net interest margin
|
| | | | | | | | | | | | | | | | 4.25% | | | | | | | | | | | | | | | | | | 3.74% | | | | | | | | | | | | | | | | | | 3.86% | | |
|
| | |
For the Three Months Ended
March 31, 2017 vs. 2016 |
| |
For the Years Ended
December 31, 2016 vs. 2015 |
| ||||||||||||||||||||||||||||||
| | |
Increase
(Decrease) due to |
| |
Total
Increase (Decrease) |
| |
Increase
(Decrease) due to |
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | |
Volume
|
| |
Rate
|
| |
Volume
|
| |
Rate
|
| ||||||||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Interest earned on: | | | | | | | | ||||||||||||||||||||||||||||||
Loans
|
| | | $ | 668 | | | | | $ | (66) | | | | | $ | 602 | | | | | $ | 3,446 | | | | | $ | 31 | | | | | $ | 3,477 | | |
Securities, includes restricted stock
|
| | | | 77 | | | | | | (22) | | | | | | 55 | | | | | | 210 | | | | | | (48) | | | | | | 162 | | |
Interest earning cash
|
| | | | 6 | | | | | | 36 | | | | | | 42 | | | | | | (77) | | | | | | 155 | | | | | | 78 | | |
Total interest income
|
| | | | 751 | | | | | | (52) | | | | | | 699 | | | | | | 3,579 | | | | | | 138 | | | | | | 3,717 | | |
Interest paid on: | | | | | | | | ||||||||||||||||||||||||||||||
Savings, NOW, Money Markets
|
| | | | 18 | | | | | | 1 | | | | | | 19 | | | | | | 54 | | | | | | 7 | | | | | | 61 | | |
Time deposits
|
| | | | 2 | | | | | | 15 | | | | | | 17 | | | | | | 36 | | | | | | (42) | | | | | | (6) | | |
Total deposits
|
| | | | 20 | | | | | | 16 | | | | | | 36 | | | | | | 90 | | | | | | (35) | | | | | | 55 | | |
Secured borrowings
|
| | | | (1) | | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | (2) | | | | | | (1) | | |
Total interest expense
|
| | | | 19 | | | | | | 17 | | | | | | 36 | | | | | | 91 | | | | | | (37) | | | | | | 54 | | |
Change in net interest income
|
| | | $ | 732 | | | | | $ | (69) | | | | | $ | 663 | | | | | $ | 3,488 | | | | | $ | 175 | | | | | $ | 3,663 | | |
|
| | |
For the Years Ended
December 31, 2015 vs. 2014 |
| |||||||||||||||
| | |
Increase
(Decrease) due to |
| |
Total
Increase (Decrease) |
| ||||||||||||
| | |
Volume
|
| |
Rate
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||
Interest earned on: | | | | | |||||||||||||||
Loans
|
| | | $ | 2,290 | | | | | $ | (587) | | | | | $ | 1,703 | | |
Securities, includes restricted stock
|
| | | | 61 | | | | | | (70) | | | | | | (9) | | |
Interest earning cash
|
| | | | 31 | | | | | | 12 | | | | | | 43 | | |
Total interest income
|
| | | | 2,382 | | | | | | (645) | | | | | | 1,737 | | |
Interest paid on: | | | | | |||||||||||||||
Savings, NOW, Money Markets
|
| | | | 38 | | | | | | (30) | | | | | | 8 | | |
Time deposits
|
| | | | (19) | | | | | | 5 | | | | | | (14) | | |
Total deposits
|
| | | | 19 | | | | | | (25) | | | | | | (6) | | |
Secured borrowings
|
| | | | (4) | | | | | | 1 | | | | | | (3) | | |
Total interest expense
|
| | | | 15 | | | | | | (24) | | | | | | (9) | | |
Change in net interest income
|
| | | $ | 2,367 | | | | | $ | (621) | | | | | $ | 1,746 | | |
|
| | |
For the Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Noninterest income | | | | | | ||||||||||||||||||||
Customer related fees and service charges
|
| | | $ | 366 | | | | | $ | 228 | | | | | $ | 138 | | | | | | 60.53% | | |
Merchant processing income
|
| | | | 838 | | | | | | 753 | | | | | | 85 | | | | | | 11.29 | | |
Gains of sales of securities
|
| | | | — | | | | | | 6 | | | | | | (6) | | | | | | (100.00) | | |
Total noninterest income
|
| | | $ | 1,204 | | | | | $ | 987 | | | | | $ | 217 | | | | | | 21.99% | | |
| | |
For the Three Months
Ended March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Noninterest expense | | | | | | ||||||||||||||||||||
Employee compensation and benefits
|
| | | $ | 2,345 | | | | | $ | 1,962 | | | | | $ | 383 | | | | | | 19.52% | | |
Occupancy and equipment
|
| | | | 387 | | | | | | 282 | | | | | | 105 | | | | | | 37.23 | | |
Professional and consulting services
|
| | | | 389 | | | | | | 413 | | | | | | (24) | | | | | | (5.81) | | |
FDIC assessment
|
| | | | 42 | | | | | | 50 | | | | | | (8) | | | | | | (16.00) | | |
Advertising and marketing
|
| | | | 110 | | | | | | 143 | | | | | | (33) | | | | | | (23.08) | | |
Travel and business relations
|
| | | | 106 | | | | | | 74 | | | | | | 32 | | | | | | 43.24 | | |
OCC assessments | | | | | 29 | | | | | | 26 | | | | | | 3 | | | | | | 11.54 | | |
Data processing
|
| | | | 370 | | | | | | 339 | | | | | | 31 | | | | | | 9.14 | | |
Other operating expenses
|
| | | | 246 | | | | | | 131 | | | | | | 115 | | | | | | 87.79 | | |
Total noninterest expense
|
| | | $ | 4,024 | | | | | $ | 3,420 | | | | | $ | 604 | | | | | | 17.66% | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Noninterest income | | | | | | ||||||||||||||||||||
Customer related fees and service charges
|
| | | $ | 1,180 | | | | | $ | 741 | | | | | $ | 439 | | | | | | 59.2% | | |
Merchant processing income
|
| | | | 2,939 | | | | | | 2,202 | | | | | | 737 | | | | | | 33.5 | | |
Gains of sales of securities
|
| | | | 6 | | | | | | — | | | | | | 6 | | | | | | N/A | | |
Total noninterest income
|
| | | $ | 4,125 | | | | | $ | 2,943 | | | | | $ | 1,182 | | | | | | 40.2% | | |
| | |
For the Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2016
|
| |
2015
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Noninterest expense | | | | | | ||||||||||||||||||||
Employee compensation and benefits
|
| | | $ | 8,244 | | | | | $ | 6,251 | | | | | $ | 1,993 | | | | | | 31.9% | | |
Occupancy and equipment
|
| | | | 1,604 | | | | | | 1,412 | | | | | | 192 | | | | | | 13.6 | | |
Professional and consulting services
|
| | | | 1,642 | | | | | | 1,699 | | | | | | (57) | | | | | | (3.4) | | |
FDIC assessment
|
| | | | 99 | | | | | | 245 | | | | | | (146) | | | | | | (59.6) | | |
Advertising and marketing
|
| | | | 430 | | | | | | 334 | | | | | | 96 | | | | | | 28.7 | | |
Travel and business relations
|
| | | | 324 | | | | | | 301 | | | | | | 23 | | | | | | 7.6 | | |
OCC assessments
|
| | | | 112 | | | | | | 105 | | | | | | 7 | | | | | | 6.7 | | |
Data processing
|
| | | | 1,369 | | | | | | 1,187 | | | | | | 182 | | | | | | 15.3 | | |
Other operating expenses
|
| | | | 775 | | | | | | 637 | | | | | | 138 | | | | | | 21.7 | | |
Total noninterest expense
|
| | | $ | 14,599 | | | | | $ | 12,171 | | | | | $ | 2,428 | | | | | | 19.9% | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Noninterest income | | | | | | ||||||||||||||||||||
Customer related fees and service charges
|
| | | $ | 741 | | | | | $ | 471 | | | | | $ | 270 | | | | | | 57.3% | | |
Merchant processing income
|
| | | | 2,202 | | | | | | 1,143 | | | | | | 1,059 | | | | | | 92.7 | | |
Gains on sales of securities
|
| | | | — | | | | | | 151 | | | | | | (151) | | | | | | (100.0) | | |
Total noninterest income
|
| | | $ | 2,943 | | | | | $ | 1,765 | | | | | $ | 1,178 | | | | | | 66.7% | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
| | |
2015
|
| |
2014
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Noninterest expense | | | | | | ||||||||||||||||||||
Employee compensation and benefits
|
| | | $ | 6,251 | | | | | $ | 5,525 | | | | | $ | 726 | | | | | | 13.1% | | |
Occupancy and equipment
|
| | | | 1,412 | | | | | | 1,774 | | | | | | (362) | | | | | | (20.4) | | |
Professional and consulting services
|
| | | | 1,699 | | | | | | 1,065 | | | | | | 634 | | | | | | 59.5 | | |
FDIC assessment
|
| | | | 245 | | | | | | 306 | | | | | | (61) | | | | | | (19.9) | | |
Advertising and marketing
|
| | | | 334 | | | | | | 367 | | | | | | (33) | | | | | | (9.0) | | |
Travel and business relations
|
| | | | 301 | | | | | | 296 | | | | | | 5 | | | | | | 1.7 | | |
OCC assessments
|
| | | | 105 | | | | | | 130 | | | | | | (25) | | | | | | (19.2) | | |
Data processing
|
| | | | 1,187 | | | | | | 1,103 | | | | | | 84 | | | | | | 7.6 | | |
Other operating expenses
|
| | | | 637 | | | | | | 696 | | | | | | (59) | | | | | | (8.5) | | |
Total noninterest expense
|
| | | $ | 12,171 | | | | | $ | 11,262 | | | | | $ | 909 | | | | | | 8.1% | | |
| | | | | | |
At December 31,
|
| |||||||||||||||||||||
| | | | | | |
2016
|
| |
2015
|
| ||||||||||||||||||
|
Changes in
Interest Rates (Basis Points) |
| |
Estimated
12-Months Net Interest Income |
| |
Change
|
| |
Estimated
12-Months Net Interest Income |
| |
Change
|
| |||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| | | 400 | | | | | $ | 24,445 | | | | | | 5,519 | | | | | $ | 19,462 | | | | | | 4,491 | | |
| | | 300 | | | | | | 23,083 | | | | | | 4,157 | | | | | | 18,360 | | | | | | 3,389 | | |
| | | 200 | | | | | | 21,714 | | | | | | 2,788 | | | | | | 17,262 | | | | | | 2,291 | | |
| | | 100 | | | | | | 20,339 | | | | | | 1,413 | | | | | | 16,155 | | | | | | 1,184 | | |
| | | 0 | | | | | | 18,926 | | | | | | — | | | | | | 14,971 | | | | | | — | | |
| | | -100 | | | | | | 17,260 | | | | | | (1,166) | | | | | | 13,802 | | | | | | (1,169) | | |
| | | -200 | | | | | | 16,220 | | | | | | (2,706) | | | | | | 13,017 | | | | | | (1,954) | | |
| | | | | | |
At December 31,
|
| |||||||||||||||||||||
| | | | | | |
2016
|
| |
2015
|
| ||||||||||||||||||
|
Changes in
Interest Rates (Basis Points) |
| |
Economic Value
of Equity |
| |
Change
|
| |
Economic Value
of Equity |
| |
Change
|
| |||||||||||||||
|
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| | | 400 | | | | | $ | 79,188 | | | | | | 6,362 | | | | | $ | 66,005 | | | | | | 3,996 | | |
| | | 300 | | | | | | 78,277 | | | | | | 5,451 | | | | | | 65,377 | | | | | | 3,368 | | |
| | | 200 | | | | | | 77,062 | | | | | | 4,236 | | | | | | 64,751 | | | | | | 2,742 | | |
| | | 100 | | | | | | 75,397 | | | | | | 2,571 | | | | | | 63,909 | | | | | | 1,900 | | |
| | | 0 | | | | | | 72,826 | | | | | | — | | | | | | 62,009 | | | | | | — | | |
| | | -100 | | | | | | 65,985 | | | | | | (6,841) | | | | | | 55,246 | | | | | | (6,763) | | |
| | | -200 | | | | | | 56,208 | | | | | | (16,618) | | | | | | 46,863 | | | | | | (15,146) | | |
| | |
“Well
Capitalized” |
| |
For Capital Adequacy
Purposes Minimum Capital with Conservation Buffer |
| |
OCC
Minimum Capital Ratios |
| |
Actual
At March 31, 2017 |
| ||||||||||||
Tier 1 Leverage Ratio | | | | | | ||||||||||||||||||||
Bank
|
| | | | 5.00% | | | | | | 4.00% | | | | | | 9.00% | | | | | | 11.60% | | |
Tier 1 Risk-based Capital Ratio | | | | | | ||||||||||||||||||||
Bank
|
| | | | 8.00% | | | | | | 7.25% | | | | | | 11.00% | | | | | | 15.46% | | |
Total Risk-based Capital Ratio | | | | | | ||||||||||||||||||||
Bank
|
| | | | 10.00% | | | | | | 9.25% | | | | | | 13.00% | | | | | | 16.59% | | |
Common Equity Tier 1 Capital Ratio | | | | | | ||||||||||||||||||||
Bank
|
| | | | 6.50% | | | | | | 5.75% | | | | | | N/A | | | | | | 15.46% | | |
| | |
“Well
Capitalized” |
| |
Actual
At December 31, 2016 |
| |
Actual
At December 31, 2015 |
| |||||||||
Tier 1 Leverage Ratio | | | | | |||||||||||||||
Bank
|
| | | | 5.00% | | | | | | 11.63% | | | | | | 11.90% | | |
Tier 1 Risk-based Capital Ratio | | | | | |||||||||||||||
Bank
|
| | | | 8.00% | | | | | | 16.09% | | | | | | 15.91% | | |
Total Risk-based Capital Ratio | | | | | |||||||||||||||
Bank
|
| | | | 10.00% | | | | | | 17.25% | | | | | | 17.06% | | |
Common Equity Tier 1 Capital Ratio | | | | | |||||||||||||||
Bank
|
| | | | 6.50% | | | | | | 16.09% | | | | | | 15.91% | | |
Contractual Maturities as of March 31, 2017
|
| ||||||||||||||||||||||||||||||
| | |
Less Than
One Year |
| |
More Than One
Year Through Three Years |
| |
More Than
Three Years Through Five Years |
| |
Over
Five Years |
| |
Total
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | $ | 480 | | | | | $ | 792 | | | | | $ | 833 | | | | | $ | 2,117 | | | | | $ | 4,222 | | |
Time deposits
|
| | | | 19,862 | | | | | | 2,825 | | | | | | — | | | | | | — | | | | | | 22,687 | | |
Total
|
| | | $ | 20,342 | | | | | $ | 3,617 | | | | | $ | 833 | | | | | $ | 2,117 | | | | | $ | 26,909 | | |
|
Contractual Maturities as of December 31, 2016
|
| ||||||||||||||||||||||||||||||
| | |
Less Than
One Year |
| |
More Than
One Year Through Three Years |
| |
More Than
Three Years Through Five Years |
| |
Over
Five Years |
| |
Total
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Operating lease obligations
|
| | | $ | 489 | | | | | $ | 796 | | | | | $ | 828 | | | | | $ | 2,222 | | | | | $ | 4,335 | | |
Time deposits
|
| | | | 22,335 | | | | | | 1,620 | | | | | | — | | | | | | — | | | | | | 23,955 | | |
Total
|
| | | $ | 22,824 | | | | | $ | 2,416 | | | | | $ | 828 | | | | | $ | 2,222 | | | | | $ | 28,290 | | |
|
| | |
March 31, 2017
|
| |
December 31, 2016
|
| |
December 31, 2015
|
| |||||||||||||||||||||||||||
| | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
Attorney-Related Loans | | | | | | | | ||||||||||||||||||||||||||||||
Commercial Attorney-Related: | | | | | | | | ||||||||||||||||||||||||||||||
Working capital lines of credit
|
| | | $ | 68,985 | | | | | | 68.17% | | | | | $ | 63,251 | | | | | | 66.61% | | | | | $ | 51,433 | | | | | | 66.64% | | |
Case cost lines of credit
|
| | | | 21,692 | | | | | | 21.44 | | | | | | 21,132 | | | | | | 22.26 | | | | | | 17,574 | | | | | | 22.77 | | |
Term loans
|
| | | | 9,571 | | | | | | 9.46 | | | | | | 9,675 | | | | | | 10.19 | | | | | | 7,358 | | | | | | 9.53 | | |
Post-settlement commercial and other commercial attorney-related loans
|
| | | | 946 | | | | | | 0.93 | | | | | | 894 | | | | | | 0.94 | | | | | | 819 | | | | | | 1.06 | | |
Total Commercial Attorney-Related
|
| | | | 101,194 | | | | | | 100.00% | | | | | | 94,952 | | | | | | 100.00% | | | | | | 77,184 | | | | | | 100.00% | | |
Consumer Attorney-Related: | | | | | | | | ||||||||||||||||||||||||||||||
Post-settlement consumer loans
|
| | | | 3,703 | | | | | | 70.47% | | | | | | 3,078 | | | | | | 65.35% | | | | | | 6,653 | | | | | | 78.44% | | |
Structured settlement loans
|
| | | | 1,552 | | | | | | 29.53 | | | | | | 1,632 | | | | | | 34.65 | | | | | | 1,829 | | | | | | 21.56 | | |
Total Consumer Attorney-Related
|
| | | | 5,255 | | | | | | 100.00% | | | | | | 4,710 | | | | | | 100.00% | | | | | | 8,482 | | | | | | 100.00% | | |
Total Attorney-Related Loans
|
| | | $ | 106,449 | | | | | | 100.00% | | | | | $ | 99,662 | | | | | | 100.00% | | | | | $ | 85,666 | | | | | | 100.00% | | |
|
Name
|
| |
Position(s) With the Company
|
| |
Age at
March 31, 2017 |
| |
Director
Since |
| |
Expiration
of Term |
|
Dennis Shields | | | Executive Chairman | | |
50
|
| |
2006
|
| |
2019
|
|
Selig A. Zises | | | Director | | |
75
|
| |
2009
|
| |
2019
|
|
Todd Deutsch | | | Director | | |
44
|
| |
2015
|
| |
2019
|
|
John Morgan | | | Director | | |
61
|
| |
2015
|
| |
2019
|
|
Russ M. Herman | | | Director | | |
74
|
| |
2007
|
| |
2017
|
|
Robert J. Mitzman | | | Director | | |
62
|
| |
2007
|
| |
2017
|
|
Kevin C. Waterhouse | | | Director | | |
49
|
| |
2006
|
| |
2017
|
|
Marc Grossman | | | Director | | |
49
|
| |
2013
|
| |
2017
|
|
Janet Hill | | | Director | | |
69
|
| |
2016
|
| |
2018
|
|
Anthony Coelho | | | Director | | |
74
|
| |
2010
|
| |
2018
|
|
Richard T. Powers | | | Director | | |
69
|
| |
2006
|
| |
2018
|
|
Jack Thompson | | | Director | | |
45
|
| |
2016
|
| |
2017
|
|
Andrew C. Sagliocca | | |
President, Chief Executive Officer, Director
|
| |
49
|
| |
2007
|
| |
2018
|
|
Name
|
| |
Position(s) With the Company
|
| |
Age at
March 31, 2017 |
|
Dennis Shields | | | Executive Chairman | | |
50
|
|
Andrew C. Sagliocca | | | President, Chief Executive Officer, Director | | |
49
|
|
Eric S. Bader | | | Executive Vice President, Chief Financial Officer, Treasurer and Corporate Secretary | | |
40
|
|
Ari P. Kornhaber | | | Executive Vice President, Director of Sales | | |
45
|
|
Summary Compensation Table
|
| ||||||||||||||||||||||||||||||||||||||||||
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($)(2) |
| |
Total
($) |
| |||||||||||||||||||||
Dennis Shields | | | | | 2016 | | | | | $ | 445,096 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 366,415 | | | | | $ | 6,580 | | | | | $ | 918,091 | | |
Executive Chairman
|
| | | | 2015 | | | | | $ | 233,654 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 465,252 | | | | | $ | 114 | | | | | $ | 799,020 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Andrew C. Sagliocca | | | | | 2016 | | | | | $ | 426,000 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 210,283 | | | | | $ | 35,146 | | | | | $ | 771,429 | | |
Director, President and Chief Executive Officer
|
| | | | 2015 | | | | | $ | 311,538 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 87,234 | | | | | $ | 25,374 | | | | | $ | 524,146 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric S. Bader | | | | | 2016 | | | | | $ | 363,077 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 105,141 | | | | | $ | 26,805 | | | | | $ | 595,023 | | |
Executive Vice President, Chief
Financial Officer, Treasurer and Corporate Secretary |
| | | | 2015 | | | | | $ | 311,538 | | | | | $ | 75,000 | | | | | | — | | | | | $ | 58,157 | | | | | $ | 20,090 | | | | | $ | 464,785 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ari P. Kornhaber | | | | | 2016 | | | | | $ | 363,061 | | | | | $ | 100,000 | | | | | | — | | | | | $ | 105,141 | | | | | $ | 51,805 | | | | | $ | 620,007 | | |
Executive Vice President and Director of Sales
|
| | | | 2015 | | | | | $ | 311,538 | | | | | | — | | | | | | — | | | | | $ | 29,077 | | | | | $ | 120,090 | | | | | $ | 460,705 | | |
| | |
Option Awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#)(1) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Dennis Shields
|
| | | | 06/28/2007 | | | | | | 13,500 | | | | | | — | | | | | | 10.00 | | | | | | 06/28/2017 | | |
| | | 08/01/2014 | | | | | | 4,000 | | | | | | 6,000 | | | | | | 12.50 | | | | | | 08/01/2024 | | | ||
| | | 09/01/2015 | | | | | | 28,456 | | | | | | 113,823 | | | | | | 12.50 | | | | | | 09/01/2025 | | | ||
| | | 09/01/2016 | | | | | | — | | | | | | 101,500 | | | | | | 12.50 | | | | | | 09/01/2026 | | | ||
Andrew C. Sagliocca
|
| | | | 06/28/2007 | | | | | | 25,000 | | | | | | — | | | | | | 10.00 | | | | | | 06/28/2017 | | |
| | | 01/04/2010 | | | | | | 27,000 | | | | | | — | | | | | | 12.50 | | | | | | 01/04/2020 | | | ||
| | | 08/01/2014 | | | | | | 4,000 | | | | | | 6,000 | | | | | | 12.50 | | | | | | 08/01/2024 | | | ||
| | | 09/01/2015 | | | | | | 5,335 | | | | | | 21,342 | | | | | | 12.50 | | | | | | 09/01/2025 | | | ||
| | | 09/01/2016 | | | | | | — | | | | | | 58,250 | | | | | | 12.50 | | | | | | 09/01/2026 | | | ||
Eric S. Bader
|
| | | | 02/01/2008 | | | | | | 5,000 | | | | | | — | | | | | | 10.00 | | | | | | 02/01/2018 | | |
| | | 01/04/2010 | | | | | | 20,000 | | | | | | — | | | | | | 12.50 | | | | | | 01/04/2020 | | | ||
| | | 08/01/2014 | | | | | | 2,620 | | | | | | 3,930 | | | | | | 12.50 | | | | | | 08/01/2024 | | | ||
| | | 09/01/2015 | | | | | | 3,557 | | | | | | 14,228 | | | | | | 12.50 | | | | | | 09/01/2025 | | | ||
| | | 09/01/2016 | | | | | | — | | | | | | 29,125 | | | | | | 12.50 | | | | | | 09/01/2026 | | | ||
Ari P. Kornhaber
|
| | | | 08/01/2014 | | | | | | 4,000 | | | | | | 6,000 | | | | | | 12.50 | | | | | | 08/01/2024 | | |
| | | 09/01/2015 | | | | | | 1,778 | | | | | | 7,114 | | | | | | 12.50 | | | | | | 09/01/2025 | | | ||
| | | 05/02/2016 | | | | | | — | | | | | | 7,500 | | | | | | 12.50 | | | | | | 05/02/2026 | | | ||
| | | 09/01/2016 | | | | | | — | | | | | | 29,125 | | | | | | 12.50 | | | | | | 09/01/2026 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock
Awards ($) |
| |
Option
Awards ($)(1)(2) |
| |
Total
($) |
| ||||||||||||
Anthony Coelho
|
| | | | 18,250 | | | | | | — | | | | | | 72,200 | | | | | | 90,450 | | |
Todd Deutsch
|
| | | | 28,000 | | | | | | — | | | | | | — | | | | | | 28,000 | | |
Marc Grossman
|
| | | | 9,750 | | | | | | — | | | | | | 27,075 | | | | | | 36,825 | | |
Russ M. Herman
|
| | | | 25,500 | | | | | | — | | | | | | 72,200 | | | | | | 97,700 | | |
Janet Hill
|
| | | | 7,500 | | | | | | — | | | | | | 27,075 | | | | | | 34,575 | | |
Robert J. Mitzman
|
| | | | 9,750 | | | | | | — | | | | | | 72,200 | | | | | | 81,950 | | |
John Morgan
|
| | | | 6,750 | | | | | | — | | | | | | 27,075 | | | | | | 33,825 | | |
Richard T. Powers
|
| | | | 32,000 | | | | | | — | | | | | | — | | | | | | 32,000 | | |
Jack Thompson(3)
|
| | | | 1,500 | | | | | | — | | | | | | — | | | | | | 1,500 | | |
Kevin C. Waterhouse
|
| | | | 29,250 | | | | | | — | | | | | | 9,025 | | | | | | 38,275 | | |
Selig Zises
|
| | | | 33,750 | | | | | | — | | | | | | — | | | | | | 33,750 | | |
| | |
Shares Beneficially Owned
as of June 14, 2017 |
| |
Shares
to be Sold in the Offering |
| |
Shares Beneficially Owned
After the Offering |
| |||||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares |
| |
Percent
|
| |
Number of
Shares |
| |
Percent,
assuming no exercise of underwriter’s purchase option |
| |
Percent,
assuming full exercise of underwriter’s purchase option |
| |||||||||||||||||||||
Directors: | | | | | | | | ||||||||||||||||||||||||||||||
Dennis Shields
|
| | | | 158,356(1) | | | | | | 3.1% | | | | | | — | | | | | | 158,356(1) | | | | | | 2.3% | | | | | | 2.2% | | |
Selig A. Zises
|
| | | | 242,480(2) | | | | | | 4.8% | | | | | | — | | | | | | 242,480(2) | | | | | | 3.5% | | | | | | 3.3% | | |
Todd Deutsch
|
| | | | 44,000(3) | | | | | | * | | | | | | — | | | | | | 44,000(3) | | | | | | * | | | | | | * | | |
John Morgan
|
| | | | 63,380(4) | | | | | | 1.3% | | | | | | — | | | | | | 63,380(4) | | | | | | * | | | | | | * | | |
Russ M. Herman
|
| | | | 51,466(5) | | | | | | 1.0% | | | | | | — | | | | | | 51,466(5) | | | | | | * | | | | | | * | | |
Robert J. Mitzman
|
| | | | 83,208(6) | | | | | | 1.6% | | | | | | — | | | | | | 83,208(6) | | | | | | 1.2% | | | | | | 1.1% | | |
Kevin C. Waterhouse
|
| | | | 104,378(7) | | | | | | 2.1% | | | | | | — | | | | | | 104,378(7) | | | | | | 1.5% | | | | | | 1.4% | | |
Marc Grossman
|
| | | | 10,000 | | | | | | * | | | | | | — | | | | | | 10,000 | | | | | | * | | | | | | * | | |
Janet Hill
|
| | | | 80 | | | | | | * | | | | | | — | | | | | | 80 | | | | | | * | | | | | | * | | |
Richard T. Powers
|
| | | | 62,356(8) | | | | | | 1.2% | | | | | | — | | | | | | 62,356(8) | | | | | | * | | | | | | * | | |
Anthony Coelho
|
| | | | 44,446(9) | | | | | | * | | | | | | — | | | | | | 44,446(9) | | | | | | * | | | | | | * | | |
Andrew C. Sagliocca
|
| | | | 88,335(10) | | | | | | 1.7% | | | | | | — | | | | | | 88,335(10) | | | | | | 1.3% | | | | | | 1.2% | | |
Jack Thompson
|
| | | | 497,895(11) | | | | | | 9.8% | | | | | | — | | | | | | 497,895(11) | | | | | | 7.3% | | | | | | 6.9% | | |
| | | | | | | |
| | |
Shares Beneficially Owned
as of June 14, 2017 |
| |
Shares
to be Sold in the Offering |
| |
Shares Beneficially Owned
After the Offering |
| |||||||||||||||||||||||||||
Name and Address of Beneficial Owner
|
| |
Number of
Shares |
| |
Percent
|
| |
Number of
Shares |
| |
Percent,
assuming no exercise of underwriter’s purchase option |
| |
Percent,
assuming full exercise of underwriter’s purchase option |
| |||||||||||||||||||||
Named Executive Officers (not identified above):
|
| | | | | | | ||||||||||||||||||||||||||||||
Eric S. Bader
|
| | | | 32,487(12) | | | | | | * | | | | | | — | | | | | | 32,487(12) | | | | | | * | | | | | | * | | |
Ari P. Kornhaber
|
| | | | 12,278(13) | | | | | | * | | | | | | — | | | | | | 12,278(13) | | | | | | * | | | | | | * | | |
All directors and executive officers as a
group (15 persons total) |
| | | | 1,495,145 | | | | | | 28.3% | | | | | | — | | | | | | 1,495,145 | | | | | | 21.8% | | | | | | 20.6% | | |
5% Stockholders: | | | | | | | | ||||||||||||||||||||||||||||||
CJA Private Equity Financial
Restructuring Master Fund I, LP c/o Gapstow Capital Partners 654 Madison Avenue, Suite 601 New York, New York 10065 |
| | | | 497,815 | | | | | | 9.8% | | | | | | — | | | | | | 497,815 | | | | | | 7.3% | | | | | | 6.9% | | |
Wolfson Equities, LLC
One State St. Plaza New York, New York 10004 |
| | | | 320,000 | | | | | | 6.3% | | | | | | — | | | | | | 320,000 | | | | | | 4.7% | | | | | | 4.4% | | |
Selling Stockholders: | | | | | | | | ||||||||||||||||||||||||||||||
[•] | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of Shares
|
| |||
Sandler O’Neill & Partners, L.P.
|
| | | | 2,560,000 | | |
Total
|
| | | | 2,560,000 | | |
|
| | |
Per Share
|
| |
Total
Without Over-Allotment |
| |
Total
With Over-Allotment |
|
Price to public
|
| | | | | | | | | |
Underwriting discount
|
| | | | | | | | | |
Proceeds to us, before expenses
|
| | | | | | | | | |
Proceeds to selling stockholders, before expenses
|
| | | | | | | | | |
| Interim Condensed Consolidated Financial Statements | | | |||||
| Condensed Consolidated Financial Statements | | | |||||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| 2016 and 2015 Consolidated Annual Financial Statements | | | |||||
| | | | | F-20 | | | |
| Consolidated Financial Statements | | | |||||
| | | | | F-21 | | | |
| | | | | F-22 | | | |
| | | | | F-23 | | | |
| | | | | F-24 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | |
| | |
March 31,
2017 |
| |
December 31,
2016 |
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 512 | | | | | $ | 437 | | |
Interest earning deposits
|
| | | | 32,074 | | | | | | 42,556 | | |
Total cash and cash equivalents
|
| | | | 32,586 | | | | | | 42,993 | | |
Securities available-for-sale, at fair value
|
| | | | 103,652 | | | | | | 92,645 | | |
Securities, restricted, at cost
|
| | | | 1,746 | | | | | | 1,649 | | |
Loans
|
| | | | 290,556 | | | | | | 278,578 | | |
Less: allowance for loan losses
|
| | | | (3,523) | | | | | | (3,413) | | |
Loans, net
|
| | | | 287,033 | | | | | | 275,165 | | |
Premises and equipment, net
|
| | | | 2,737 | | | | | | 2,767 | | |
Accrued interest receivable
|
| | | | 1,635 | | | | | | 1,541 | | |
Deferred tax asset
|
| | | | 2,582 | | | | | | 3,108 | | |
Other assets
|
| | | | 6,088 | | | | | | 4,965 | | |
Total assets
|
| | | $ | 438,059 | | | | | $ | 424,833 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Demand
|
| | | $ | 133,473 | | | | | $ | 124,990 | | |
Savings, NOW and money market
|
| | | | 227,212 | | | | | | 221,843 | | |
Time
|
| | | | 22,687 | | | | | | 23,955 | | |
Total deposits
|
| | | | 383,372 | | | | | | 370,788 | | |
Secured borrowings
|
| | | | 284 | | | | | | 371 | | |
Accrued expenses and other liabilities
|
| | | | 1,159 | | | | | | 1,488 | | |
Total Liabilities
|
| | | | 384,815 | | | | | | 372,647 | | |
Commitments and Contingencies
|
| | | | — | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred Stock, par value $0.01; authorized 2,000,000 shares; issued and
outstanding (non-voting) 66,985 at March 31, 2017 and 66,985 December 31 2016 |
| | | | 1 | | | | | | 1 | | |
Common stock, par value $0.01; authorized 15,000,000 shares; issued and outstanding 5,003,030 shares at March 31, 2017, and 5,002,950 shares at December 31, 2016
|
| | | | 50 | | | | | | 50 | | |
Additional paid-in capital
|
| | | | 58,983 | | | | | | 58,845 | | |
Retained deficit
|
| | | | (5,011) | | | | | | (5,826) | | |
Accumulated other comprehensive loss
|
| | | | (779) | | | | | | (884) | | |
Total stockholders’ equity
|
| | | | 53,244 | | | | | | 52,186 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 438,059 | | | | | $ | 424,833 | | |
|
| | |
For the Three Months Ended
March 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Interest income: | | | | | | | | | | | | | |
Loans
|
| | | $ | 3,827 | | | | | $ | 3,225 | | |
Securities, available for sale
|
| | | | 528 | | | | | | 473 | | |
Interest earning deposits and other
|
| | | | 77 | | | | | | 35 | | |
Total interest income
|
| | | | 4,432 | | | | | | 3,733 | | |
Interest expense: | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | | 109 | | | | | | 90 | | |
Time deposits
|
| | | | 22 | | | | | | 5 | | |
Borrowings
|
| | | | 6 | | | | | | 6 | | |
Total interest expense
|
| | | | 137 | | | | | | 101 | | |
Net interest income
|
| | | | 4,295 | | | | | | 3,632 | | |
Provision for loan losses
|
| | | | 150 | | | | | | 145 | | |
Net interest income after provision for loan losses
|
| | | | 4,145 | | | | | | 3,487 | | |
Non-interest income: | | | | | | | | | | | | | |
Customer related fees and service charges
|
| | | | 366 | | | | | | 228 | | |
Merchant processing income
|
| | | | 838 | | | | | | 753 | | |
Net gains on sales of available-for-sale securities
|
| | | | — | | | | | | 6 | | |
Total non-interest income
|
| | | | 1,204 | | | | | | 987 | | |
Non-interest expense: | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 2,345 | | | | | | 1,962 | | |
Occupancy and equipment, net
|
| | | | 387 | | | | | | 282 | | |
Professional and consulting services
|
| | | | 389 | | | | | | 413 | | |
FDIC assessment
|
| | | | 42 | | | | | | 50 | | |
Advertising and marketing
|
| | | | 110 | | | | | | 143 | | |
Travel and business relations
|
| | | | 106 | | | | | | 74 | | |
OCC assessments
|
| | | | 29 | | | | | | 26 | | |
Data processing
|
| | | | 370 | | | | | | 339 | | |
Other operating expenses
|
| | | | 246 | | | | | | 131 | | |
Total non-interest expense
|
| | | | 4,024 | | | | | | 3,420 | | |
Net income before income taxes
|
| | | | 1,325 | | | | | | 1,054 | | |
Income tax expense
|
| | | | 510 | | | | | | 411 | | |
Net income
|
| | | $ | 815 | | | | | $ | 643 | | |
Earnings per common share | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.16 | | | | | $ | 0.13 | | |
Diluted
|
| | | $ | 0.16 | | | | | $ | 0.13 | | |
| | |
For the Three Months Ended
March 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Net income
|
| | | $ | 815 | | | | | $ | 643 | | |
Other comprehensive income: | | | | | | | | | | | | | |
Unrealized holding gains arising during the period on securities available for sale
|
| | | | 183 | | | | | | 1,683 | | |
Reclassification adjustment for net gains included in net income
|
| | | | — | | | | | | (6) | | |
Tax effect
|
| | | | (78) | | | | | | (662) | | |
Total other comprehensive income
|
| | | | 105 | | | | | | 1,027 | | |
Total comprehensive income
|
| | | $ | 920 | | | | | $ | 1,670 | | |
|
| | |
Preferred
shares |
| |
Common
shares |
| |
Preferred
stock |
| |
Common
stock |
| |
Additional
paid in capital |
| |
Retained
deficit |
| |
Accumulated
other comprehensive income (loss) |
| |
Total
stockholders’ equity |
| ||||||||||||||||||||||||
Balance at January 1, 2016
|
| | | | 157,985 | | | | | | 4,911,870 | | | | | $ | 2 | | | | | $ | 49 | | | | | $ | 58,456 | | | | | $ | (8,648) | | | | | $ | (434) | | | | | $ | 49,425 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 643 | | | | | | — | | | | | | 643 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,027 | | | | | | 1,027 | | |
Stock options expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 75 | | | | | | — | | | | | | — | | | | | | 75 | | |
Balance at March 31, 2016
|
| | | | 157,985 | | | | | | 4,911,870 | | | | | $ | 2 | | | | | $ | 49 | | | | | $ | 58,531 | | | | | $ | (8,005) | | | | | $ | 593 | | | | | $ | 51,170 | | |
Balance at January 1, 2017
|
| | | | 66,985 | | | | | | 5,002,950 | | | | | $ | 1 | | | | | $ | 50 | | | | | $ | 58,845 | | | | | $ | (5,826) | | | | | $ | (884) | | | | | $ | 52,186 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 815 | | | | | | — | | | | | | 815 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 105 | | | | | | 105 | | |
Issuance of common stock
|
| | | | — | | | | | | 80 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
Stock options expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 137 | | | | | | — | | | | | | — | | | | | | 137 | | |
Balance at March 31, 2017
|
| | | | 66,985 | | | | | | 5,003,030 | | | | | $ | 1 | | | | | $ | 50 | | | | | $ | 58,983 | | | | | $ | (5,011) | | | | | $ | (779) | | | | | $ | 53,244 | | |
|
| | |
For the Three Months Ended
March 31, |
| |||||||||
| | |
2017
|
| |
2016
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 815 | | | | | $ | 643 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 150 | | | | | | 145 | | |
Net security gains on available-for-sale securities
|
| | | | — | | | | | | (6) | | |
Depreciation
|
| | | | 102 | | | | | | 42 | | |
Stock options expense
|
| | | | 137 | | | | | | 75 | | |
Net amortization:
|
| | | | | | | | | | | | |
Securities
|
| | | | 102 | | | | | | 60 | | |
Loans
|
| | | | 179 | | | | | | 145 | | |
Changes in other assets and liabilities:
|
| | | | | | | | | | | | |
Accrued interest receivable
|
| | | | (94) | | | | | | (140) | | |
Deferred tax asset
|
| | | | 448 | | | | | | 411 | | |
Other assets
|
| | | | (1,123) | | | | | | (647) | | |
Accrued expenses and other liabilities
|
| | | | (329) | | | | | | 100 | | |
Net cash provided by operating activities
|
| | | | 387 | | | | | | 828 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Originations and purchases of loans, net of principal repayments
|
| | | | (12,197) | | | | | | (11,864) | | |
Purchases of securities available for sale
|
| | | | (15,379) | | | | | | — | | |
Proceeds of sales of securities available for sale
|
| | | | — | | | | | | 4,068 | | |
Principal repayments on securities available for sale
|
| | | | 4,453 | | | | | | 2,606 | | |
Purchases of securities, restricted
|
| | | | (97) | | | | | | (57) | | |
Purchases of premises and equipment
|
| | | | (72) | | | | | | (670) | | |
Net cash used in investing activities
|
| | | | (23,292) | | | | | | (5,917) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Net Increase (decrease) in deposits
|
| | | | 12,584 | | | | | | (2,993) | | |
Decrease in secured borrowings
|
| | | | (87) | | | | | | (3) | | |
Proceeds from issuance of common stock
|
| | | | 1 | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 12,498 | | | | | | (2,996) | | |
Net decrease in cash and cash equivalents
|
| | | | (10,407) | | | | | | (8,085) | | |
Cash and cash equivalents at beginning of the period
|
| | | | 42,993 | | | | | | 33,154 | | |
Cash and cash equivalents at end of the period
|
| | | $ | 32,586 | | | | | $ | 25,069 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | | |
Interest
|
| | | $ | 136 | | | | | $ | 101 | | |
Income taxes
|
| | | | 10 | | | | | | 29 | | |
| | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
March 31, 2017 | | | | | | ||||||||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | 15,842 | | | | | $ | 14 | | | | | $ | (439) | | | | | $ | 15,417 | | |
Collateralized mortgage obligations (CMO’s) – agency
|
| | | | 89,076 | | | | | | 40 | | | | | | (881) | | | | | | 88,235 | | |
Total available-for-sale
|
| | | $ | 104,918 | | | | | $ | 54 | | | | | $ | (1,320) | | | | | $ | 103,652 | | |
December 31, 2016 | | | | | | ||||||||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | 16,417 | | | | | $ | 12 | | | | | $ | (417) | | | | | $ | 16,012 | | |
Collateralized mortgage obligations (CMO’s) – agency
|
| | | | 77,677 | | | | | | 56 | | | | | | (1,100) | | | | | | 76,633 | | |
Total available-for-sale
|
| | | $ | 94,094 | | | | | $ | 68 | | | | | $ | (1,517) | | | | | $ | 92,645 | | |
|
| | |
March 31, 2017
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Mortgage-backed securities – agency
|
| | | $ | 15,842 | | | | | $ | 15,417 | | |
CMO’s – agency
|
| | | | 89,076 | | | | | | 88,235 | | |
Total
|
| | | $ | 104,918 | | | | | $ | 103,652 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Proceeds
|
| | | $ | — | | | | | $ | 4,068 | | |
Gross gains
|
| | | | — | | | | | | 6 | | |
Gross losses
|
| | | | — | | | | | | — | | |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
March 31, 2017 | | | | | | | | ||||||||||||||||||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | 13,447 | | | | | | (439) | | | | | $ | — | | | | | $ | — | | | | | $ | 13,447 | | | | | $ | (439) | | |
CMO’s – Agency
|
| | | | 60,572 | | | | | | (657) | | | | | | 5,646 | | | | | | (224) | | | | | | 66,218 | | | | | | (881) | | |
Total temporarily impaired securities
|
| | | $ | 74,019 | | | | | $ | (1,096) | | | | | $ | 5,646 | | | | | $ | (224) | | | | | $ | 79,665 | | | | | $ | (1,320) | | |
December 31, 2016 | | | | | | | | ||||||||||||||||||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | 13,936 | | | | | $ | (417) | | | | | $ | — | | | | | $ | — | | | | | $ | 13,936 | | | | | $ | (417) | | |
CMO’s – agency
|
| | | | 50,269 | | | | | | (859) | | | | | | 5,973 | | | | | | (241) | | | | | | 56,242 | | | | | | (1,100) | | |
Total temporarily impaired securities
|
| | | $ | 64,205 | | | | | $ | (1,276) | | | | | $ | 5,973 | | | | | $ | (241) | | | | | $ | 70,178 | | | | | $ | (1,517) | | |
|
| | |
March 31,
2017 |
| |
% of
Total |
| |
December 31,
2016 |
| |
% of
Total |
| ||||||||||||
1 – 4 family residential
|
| | | $ | 47,556 | | | | | | 16% | | | | | $ | 49,597 | | | | | | 18% | | |
Commercial
|
| | | | 112,818 | | | | | | 39 | | | | | | 106,064 | | | | | | 38 | | |
Multifamily
|
| | | | 92,755 | | | | | | 32 | | | | | | 83,410 | | | | | | 30 | | |
Commercial real estate
|
| | | | 21,277 | | | | | | 7 | | | | | | 22,198 | | | | | | 8 | | |
Construction
|
| | | | 4,054 | | | | | | 2 | | | | | | 5,610 | | | | | | 2 | | |
Consumer
|
| | | | 11,037 | | | | | | 4 | | | | | | 10,571 | | | | | | 4 | | |
Total loans
|
| | | | 289,497 | | | | | | 100% | | | | | | 277,450 | | | | | | 100% | | |
Deferred costs and unearned premiums, net
|
| | | | 1,059 | | | | | | | | | | | | 1,128 | | | | | | | | |
Allowance for loan losses
|
| | | | (3,523) | | | | | | | | | | | | (3,413) | | | | | | | | |
Net loans
|
| | | $ | 287,033 | | | | | | | | | | | $ | 275,165 | | | | | | | | |
|
| | |
1 – 4 Family
Residential |
| |
Commercial
|
| |
Multifamily
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
March 31, 2017 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Beginning balance
|
| | | $ | 360 | | | | | $ | 1,934 | | | | | $ | 621 | | | | | $ | 238 | | | | | $ | 141 | | | | | $ | 119 | | | | | $ | 3,413 | | |
Provision (credit) for loan losses
|
| | | | (10) | | | | | | 105 | | | | | | 48 | | | | | | (11) | | | | | | (39) | | | | | | 57 | | | | | | 150 | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (40) | | | | | | (40) | | |
Total ending allowance balance
|
| | | $ | 350 | | | | | $ | 2,039 | | | | | $ | 669 | | | | | $ | 227 | | | | | $ | 102 | | | | | $ | 136 | | | | | $ | 3,523 | | |
March 31, 2016 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Beginning balance
|
| | | $ | 213 | | | | | $ | 1,536 | | | | | $ | 533 | | | | | $ | 230 | | | | | $ | 134 | | | | | $ | 153 | | | | | $ | 2,799 | | |
Provision for loan losses
|
| | | | 8 | | | | | | 61 | | | | | | 21 | | | | | | 1 | | | | | | 6 | | | | | | 48 | | | | | | 145 | | |
Recoveries
|
| | | | — | | | | | | 25 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | |
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total ending allowance balance
|
| | | $ | 221 | | | | | $ | 1,622 | | | | | $ | 554 | | | | | $ | 231 | | | | | $ | 140 | | | | | $ | 201 | | | | | $ | 2,969 | | |
|
| | |
1 – 4 Family
Residential |
| |
Commercial
|
| |
Multifamily
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
March 31, 2017 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 350 | | | | | | 2,039 | | | | | | 669 | | | | | | 227 | | | | | | 102 | | | | | | 136 | | | | | | 3,523 | | |
Total ending allowance balance
|
| | | $ | 350 | | | | | $ | 2,039 | | | | | $ | 669 | | | | | $ | 227 | | | | | $ | 102 | | | | | $ | 136 | | | | | $ | 3,523 | | |
Loans: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans collectively evaluated for impairment
|
| | | | 47,556 | | | | | | 112,818 | | | | | | 92,755 | | | | | | 21,277 | | | | | | 4,054 | | | | | | 11,037 | | | | | | 289,497 | | |
Total ending loans balance
|
| | | $ | 47,556 | | | | | $ | 112,818 | | | | | $ | 92,755 | | | | | $ | 21,277 | | | | | $ | 4,054 | | | | | $ | 11,037 | | | | | $ | 289,497 | | |
| | |
1 – 4 Family
Residential |
| |
Commercial
|
| |
Multifamily
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
December 31, 2016 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Ending allowance balance attributable to loans:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 360 | | | | | | 1,934 | | | | | | 621 | | | | | | 238 | | | | | | 141 | | | | | | 119 | | | | | | 3,413 | | |
Total ending allowance balance
|
| | | $ | 360 | | | | | $ | 1,934 | | | | | $ | 621 | | | | | $ | 238 | | | | | $ | 141 | | | | | $ | 119 | | | | | $ | 3,413 | | |
Loans: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans collectively evaluated for impairment
|
| | | | 49,597 | | | | | | 106,064 | | | | | | 83,410 | | | | | | 22,198 | | | | | | 5,610 | | | | | | 10,571 | | | | | | 277,450 | | |
Total ending loans balance
|
| | | $ | 49,597 | | | | | $ | 106,064 | | | | | $ | 83,410 | | | | | $ | 22,198 | | | | | $ | 5,610 | | | | | $ | 10,571 | | | | | $ | 277,450 | | |
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days |
| |
Greater than
90 Days Past Due |
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| ||||||||||||||||||
March 31, 2017 | | | | | | | | ||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 47,556 | | | | | $ | 47,556 | | |
Commercial
|
| | | | 284 | | | | | | — | | | | | | — | | | | | | 284 | | | | | | 112,534 | | | | | | 112,818 | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 92,755 | | | | | | 92,755 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,277 | | | | | | 21,277 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,054 | | | | | | 4,054 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,037 | | | | | | 11,037 | | |
Total
|
| | | $ | 284 | | | | | $ | — | | | | | $ | — | | | | | $ | 284 | | | | | $ | 289,213 | | | | | $ | 289,497 | | |
|
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days |
| |
Greater than
90 Days Past Due |
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| ||||||||||||||||||
December 31, 2016 | | | | | | | | ||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 203 | | | | | $ | — | | | | | $ | — | | | | | $ | 203 | | | | | $ | 49,394 | | | | | $ | 49,597 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 106,064 | | | | | | 106,064 | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,410 | | | | | | 83,410 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,198 | | | | | | 22,198 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,610 | | | | | | 5,610 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,571 | | | | | | 10,571 | | |
Total
|
| | | $ | 203 | | | | | $ | — | | | | | $ | — | | | | | $ | 203 | | | | | $ | 277,247 | | | | | $ | 277,450 | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| ||||||||||||
March 31, 2017 | | | | | | ||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 47,556 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial
|
| | | | 111,889 | | | | | | 929 | | | | | | — | | | | | | — | | |
Multifamily
|
| | | | 92,755 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 21,277 | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | 4,054 | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 11,037 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 288,568 | | | | | $ | 929 | | | | | $ | — | | | | | $ | — | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| ||||||||||||
December 31, 2016 | | | | | | ||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 49,597 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial
|
| | | | 105,777 | | | | | | 287 | | | | | | — | | | | | | — | | |
Multifamily
|
| | | | 83,410 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 22,198 | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | 5,610 | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 10,571 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 277,163 | | | | | $ | 287 | | | | | $ | — | | | | | $ | — | | |
|
| | |
Options
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |||||||||
March 31, 2017 | | | | | |||||||||||||||
Outstanding at beginning of year
|
| | | | 1,024,045 | | | | | $ | 12.13 | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | |
Forfeited
|
| | | | 11,000 | | | | | | 11.36 | | | | | | | | |
Outstanding at period end
|
| | | | 1,013,045 | | | | | $ | 12.14 | | | | | | 7.11 | | |
Vested or expected to vest
|
| | | | 1,013,045 | | | | | $ | 12.14 | | | | | | 7.11 | | |
Exercisable at period end
|
| | | | 333,315 | | | | | $ | 11.39 | | | | | | 3.52 | | |
|
| | |
2017
|
| |
2016
|
| ||||||
Basic | | | | ||||||||||
Net income available to common shareholders
|
| | | $ | 815 | | | | | $ | 643 | | |
Less: Earnings allocated to participating securities
|
| | | | 11 | | | | | | 20 | | |
Net income allocated to common shareholders
|
| | | | 804 | | | | | | 623 | | |
Weighted average common shares outstanding
|
| | | | 5,002,978 | | | | | | 4,911,870 | | |
Basic earnings per common share
|
| | | $ | 0.16 | | | | | $ | 0.13 | | |
Diluted | | | | ||||||||||
Net income allocated to common shareholders for basic earnings per share
|
| | | $ | 804 | | | | | $ | 623 | | |
Weighted average shares outstanding for basic earnings per common share
|
| | | | 5,002,978 | | | | | | 4,911,870 | | |
Add: Dilutive effects of assumed exercises of stock options
|
| | | | 29,550 | | | | | | 30,550 | | |
Average shares and dilutive potential common shares
|
| | | | 5,032,528 | | | | | | 4,942,420 | | |
Diluted earnings per common share
|
| | | $ | 0.16 | | | | | $ | 0.13 | | |
| | |
Fair Value Measurements Using
|
| |||||||||||||||
| | |
Quoted Prices
In Active Markets For Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||
March 31, 2017 | | | | | |||||||||||||||
Assets | | | | | |||||||||||||||
Available-for-sale securities
|
| | | | |||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | — | | | | | $ | 15,417 | | | | | $ | — | | |
CMO’s – agency
|
| | | | — | | | | | | 88,235 | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | 103,652 | | | | | $ | — | | |
December 31, 2016 | | | | | |||||||||||||||
Assets | | | | | |||||||||||||||
Available-for-sale securities
|
| | | | |||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | — | | | | | $ | 16,012 | | | | | $ | — | | |
CMO’s – Agency
|
| | | | — | | | | | | 76,633 | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | 92,645 | | | | | $ | — | | |
|
| | |
Carrying
Value |
| |
Fair Value Measurement at
March 31, 2017, Using: |
| |
Total
|
| |||||||||||||||||||||
| | |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | |||||||||||||||||||||||||
Cash and due from banks
|
| | | $ | 512 | | | | | $ | 512 | | | | | $ | — | | | | | $ | — | | | | | $ | 512 | | |
Interest earning deposits
|
| | | | 32,074 | | | | | | — | | | | | | 32,074 | | | | | | — | | | | | | 32,074 | | |
Securities available for sale
|
| | | | 103,652 | | | | | | — | | | | | | 103,652 | | | | | | — | | | | | | 103,652 | | |
Securities, restricted
|
| | | | 1,746 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Loans, net of allowance
|
| | | | 287,033 | | | | | | — | | | | | | — | | | | | | 288,358 | | | | | | 288,358 | | |
Accrued interest receivable
|
| | | | 1,635 | | | | | | — | | | | | | 229 | | | | | | 1,406 | | | | | | 1,635 | | |
Financial Liabilities: | | | | | | | |||||||||||||||||||||||||
Certificates of deposit
|
| | | | 22,687 | | | | | | — | | | | | | 22,743 | | | | | | — | | | | | | 22,743 | | |
Demand and other deposits
|
| | | | 360,685 | | | | | | 360,685 | | | | | | — | | | | | | — | | | | | | 360,685 | | |
Secured borrowings
|
| | | | 284 | | | | | | — | | | | | | 284 | | | | | | — | | | | | | 284 | | |
Accrued interest payable
|
| | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | |
| | |
Carrying
Value |
| |
Fair Value Measurement at
December 31, 2016, Using: |
| |
Total
|
| |||||||||||||||||||||
| | |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |||||||||||||||||||||
Financial Assets: | | | | | | | |||||||||||||||||||||||||
Cash and due from banks
|
| | | $ | 437 | | | | | $ | 437 | | | | | $ | — | | | | | $ | — | | | | | $ | 437 | | |
Interest earning deposits
|
| | | | 42,556 | | | | | | — | | | | | | 42,556 | | | | | | — | | | | | | 42,556 | | |
Securities available for sale
|
| | | | 92,645 | | | | | | — | | | | | | 92,645 | | | | | | — | | | | | | 92,645 | | |
Securities, restricted
|
| | | | 1,649 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Loans, net of allowance
|
| | | | 275,165 | | | | | | — | | | | | | — | | | | | | 277,620 | | | | | | 277,620 | | |
Accrued interest receivable
|
| | | | 1,541 | | | | | | — | | | | | | 201 | | | | | | 1,340 | | | | | | 1,541 | | |
Financial Liabilities: | | | | | | | |||||||||||||||||||||||||
Certificates of deposit
|
| | | | 23,955 | | | | | | — | | | | | | 23,930 | | | | | | — | | | | | | 23,930 | | |
Demand and other deposits
|
| | | | 346,833 | | | | | | 346,833 | | | | | | — | | | | | | — | | | | | | 346,833 | | |
Secured borrowings
|
| | | | 371 | | | | | | — | | | | | | 371 | | | | | | — | | | | | | 371 | | |
Accrued interest payable
|
| | | | 3 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
| | |
2017
|
| |
2016
|
| ||||||
Three months ended March 31,
|
| |
Unrealized Losses on
Available for Sale Securities |
| |
Unrealized Losses on
Available for Sale Securities |
| ||||||
Beginning balance
|
| | | $ | (884) | | | | | $ | (434) | | |
Other comprehensive income before reclassifications
|
| | | | 105 | | | | | | 1,023 | | |
Amounts reclassified from accumulated other comprehensive income
|
| | | | — | | | | | | 4 | | |
Net current period other comprehensive income
|
| | | | 105 | | | | | | 1,027 | | |
Ending balance
|
| | | $ | (779) | | | | | $ | 593 | | |
|
| | |
Three months ended
March 31, |
| |
Affected Line in the
Consolidated Statement of Income |
| |||||||||
| | |
2017
|
| |
2016
|
| |||||||||
Realized gain on securities sales
|
| | | $ | — | | | | | $ | 6 | | | |
Net gains on securities available-for-sale
|
|
Income tax expense
|
| | | | — | | | | | | (2) | | | | Income tax expense | |
Total reclassifications, net of tax
|
| | | $ | — | | | | | $ | 4 | | | | | |
|
|
![]() |
| | | |
| | | | Crowe Horwath LLP | |
| | | |
Independent Member Crowe Horwath International
|
|
| | |
At December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Cash and due from banks
|
| | | $ | 437 | | | | | $ | 450 | | |
Interest earning deposits
|
| | | | 42,556 | | | | | | 32,704 | | |
Total cash and cash equivalents
|
| | | | 42,993 | | | | | | 33,154 | | |
Securities available-for-sale, at fair value
|
| | | | 92,645 | | | | | | 84,239 | | |
Securities, restricted, at cost
|
| | | | 1,649 | | | | | | 1,430 | | |
Loans
|
| | | | 278,578 | | | | | | 224,519 | | |
Less: allowance for loan losses
|
| | | | (3,413) | | | | | | (2,799) | | |
loans, net
|
| | | | 275,165 | | | | | | 221,720 | | |
Premises and equipment, net
|
| | | | 2,767 | | | | | | 329 | | |
Accrued interest receivable
|
| | | | 1,541 | | | | | | 1,418 | | |
Deferred tax asset
|
| | | | 3,108 | | | | | | 4,347 | | |
Other assets
|
| | | | 4,965 | | | | | | 6,013 | | |
Total assets
|
| | | $ | 424,833 | | | | | $ | 352,650 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Deposits: | | | | | | | | | | | | | |
Demand
|
| | | $ | 124,990 | | | | | $ | 97,291 | | |
Savings, NOW and money market
|
| | | | 221,843 | | | | | | 194,496 | | |
Time
|
| | | | 23,955 | | | | | | 9,900 | | |
Total deposits
|
| | | | 370,788 | | | | | | 301,687 | | |
Secured borrowings
|
| | | | 371 | | | | | | 381 | | |
Accrued expenses and other liabilities
|
| | | | 1,488 | | | | | | 1,157 | | |
Total liabilities
|
| | | | 372,647 | | | | | | 303,225 | | |
Commitments and contingencies (Note 11)
|
| | | | — | | | | | | — | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, par value $0.01; authorized 2,000,000 shares (non-voting); issued
and outstanding 66,985 shares at December 31, 2016 and 157,985 shares at December 31, 2015 |
| | | | 1 | | | | | | 2 | | |
Common stock, par value $0.01; authorized 15,000,000 shares; issued and outstanding 5,002,950 shares at December 31, 2016, and 4,911,870 shares at December 31, 2015
|
| | | | 50 | | | | | | 49 | | |
Additional paid-in capital
|
| | | | 58,845 | | | | | | 58,456 | | |
Retained deficit
|
| | | | (5,826) | | | | | | (8,648) | | |
Accumulated other comprehensive loss
|
| | | | (884) | | | | | | (434) | | |
Total stockholders’ equity
|
| | | | 52,186 | | | | | | 49,425 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 424,833 | | | | | $ | 352,650 | | |
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Interest income | | | | | | | | | | | | | |
Loans
|
| | | $ | 14,071 | | | | | $ | 10,594 | | |
Securities, available-for-sale
|
| | | | 1,875 | | | | | | 1,713 | | |
Interest earning deposits and other
|
| | | | 222 | | | | | | 144 | | |
Total interest income
|
| | | | 16,168 | | | | | | 12,451 | | |
Interest expense | | | | | | | | | | | | | |
Savings, NOW and money market deposits
|
| | | | 414 | | | | | | 353 | | |
Time deposits
|
| | | | 72 | | | | | | 78 | | |
Borrowings
|
| | | | 25 | | | | | | 26 | | |
Total interest expense
|
| | | | 511 | | | | | | 457 | | |
Net interest income
|
| | | | 15,657 | | | | | | 11,994 | | |
Provision for loan losses
|
| | | | 595 | | | | | | 930 | | |
Net interest income after provision for loan losses
|
| | | | 15,062 | | | | | | 11,064 | | |
Non-interest income | | | | | | | | | | | | | |
Customer related fees and service charges
|
| | | | 1,180 | | | | | | 741 | | |
Merchant processing income
|
| | | | 2,939 | | | | | | 2,202 | | |
Net gains on securities available-for-sale
|
| | | | 6 | | | | | | — | | |
Total non-interest income
|
| | | | 4,125 | | | | | | 2,943 | | |
Non-interest expense | | | | | | | | | | | | | |
Employee compensation and benefits
|
| | | | 8,244 | | | | | | 6,251 | | |
Occupancy and equipment, net
|
| | | | 1,604 | | | | | | 1,412 | | |
Professional and consulting services
|
| | | | 1,642 | | | | | | 1,699 | | |
Data processing
|
| | | | 1,369 | | | | | | 1,187 | | |
Advertising and marketing
|
| | | | 430 | | | | | | 334 | | |
Travel and business relations
|
| | | | 324 | | | | | | 301 | | |
OCC assessments
|
| | | | 112 | | | | | | 105 | | |
FDIC assessments
|
| | | | 99 | | | | | | 245 | | |
Other operating expenses
|
| | | | 775 | | | | | | 637 | | |
Total non-interest expense
|
| | | | 14,599 | | | | | | 12,171 | | |
Net income before income taxes
|
| | | | 4,588 | | | | | | 1,836 | | |
Income tax expense
|
| | | | 1,766 | | | | | | 664 | | |
Net income
|
| | | $ | 2,822 | | | | | $ | 1,172 | | |
Earnings per common share (See Note 10) | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.56 | | | | | $ | 0.25 | | |
Diluted
|
| | | | 0.55 | | | | | | 0.25 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Net income
|
| | | $ | 2,822 | | | | | $ | 1,172 | | |
Other comprehensive loss: | | | | | | | | | | | | | |
Unrealized losses arising during the period on securities available-for-sale
|
| | | | (738) | | | | | | (304) | | |
Reclassification adjustment for net gains included in net income
|
| | | | 6 | | | | | | — | | |
Tax effect
|
| | | | 282 | | | | | | 120 | | |
Total other comprehensive loss
|
| | | | (450) | | | | | | (184) | | |
Total comprehensive income
|
| | | $ | 2,372 | | | | | $ | 988 | | |
|
| | |
Preferred
shares |
| |
Common
shares |
| |
Preferred
stock |
| |
Common
stock |
| |
Additional
paid in capital |
| |
Retained
deficit |
| |
Accumulated
other comprehensive loss |
| |
Total
stockholders’ equity |
| ||||||||||||||||||||||||
Balance at January 1, 2015
|
| | | | 157,985 | | | | | | 4,088,410 | | | | | $ | 2 | | | | | $ | 41 | | | | | $ | 48,569 | | | | | $ | (9,820) | | | | | $ | (250) | | | | | $ | 38,542 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,172 | | | | | | — | | | | | | 1,172 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (184) | | | | | | (184) | | |
Issuance of common stock net of offering costs
|
| | | | — | | | | | | 823,460 | | | | | | — | | | | | | 8 | | | | | | 9,749 | | | | | | — | | | | | | — | | | | | | 9,757 | | |
Stock options expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 138 | | | | | | — | | | | | | — | | | | | | 138 | | |
Balance at December 31, 2015
|
| | | | 157,985 | | | | | | 4,911,870 | | | | | | 2 | | | | | | 49 | | | | | | 58,456 | | | | | | (8,648) | | | | | | (434) | | | | | | 49,425 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,822 | | | | | | — | | | | | | 2,822 | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (450) | | | | | | (450) | | |
Exchange of preferred stock for common stock
|
| | | | (91,000) | | | | | | 91,000 | | | | | | (1) | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock
|
| | | | — | | | | | | 80 | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
Stock options expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 388 | | | | | | — | | | | | | — | | | | | | 388 | | |
Balance at December 31, 2016
|
| | | | 66,985 | | | | | | 5,002,950 | | | | | $ | 1 | | | | | $ | 50 | | | | | $ | 58,845 | | | | | $ | (5,826) | | | | | $ | (884) | | | | | $ | 52,186 | | |
|
| | |
For the Years Ended
December 31, |
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,822 | | | | | $ | 1,172 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Provision for loan losses
|
| | | | 595 | | | | | | 930 | | |
Net gains on securities available-for-sale
|
| | | | (6) | | | | | | — | | |
Depreciation
|
| | | | 166 | | | | | | 237 | | |
Stock options expense
|
| | | | 388 | | | | | | 138 | | |
Net amortization:
|
| | | | | | | | | | | | |
Securities
|
| | | | 344 | | | | | | 256 | | |
Loans
|
| | | | 421 | | | | | | 395 | | |
Changes in other assets and liabilities:
|
| | | | | | | | | | | | |
Accrued interest receivable
|
| | | | (123) | | | | | | (321) | | |
Deferred tax asset
|
| | | | 1,521 | | | | | | 546 | | |
Other assets
|
| | | | (202) | | | | | | (2,123) | | |
Accrued expenses and other liabilities
|
| | | | 172 | | | | | | 292 | | |
Write-offs related to offices closed
|
| | | | 221 | | | | | | 47 | | |
Net cash provided by operating activities
|
| | | | 6,319 | | | | | | 1,569 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Originations and purchases of loans, net of principal repayments
|
| | | | (54,461) | | | | | | (52,533) | | |
Purchases of securities available-for-sale
|
| | | | (30,235) | | | | | | (24,664) | | |
Settlement of sales of securities available-for-sale
|
| | | | — | | | | | | 6,719 | | |
Proceeds of sales of securities available-for-sale
|
| | | | 4,068 | | | | | | — | | |
Principal repayments on securities available-for-sale
|
| | | | 16,691 | | | | | | 10,790 | | |
Purchase of securities, restricted
|
| | | | (453) | | | | | | (1,202) | | |
Redemption of securities, restricted
|
| | | | 234 | | | | | | 9 | | |
Other assets
|
| | | | 1,250 | | | | | | — | | |
Purchases of premises and equipment
|
| | | | (2,666) | | | | | | (85) | | |
Net cash used in investing activities
|
| | | | (65,572) | | | | | | (60,966) | | |
Cash flows from financing activities: | | | | ||||||||||
Net increase in deposits
|
| | | | 69,101 | | | | | | 10,913 | | |
Decrease in secured borrowings
|
| | | | (10) | | | | | | (10) | | |
Proceeds from the issuance of common stock
|
| | | | 1 | | | | | | 9,757 | | |
Net cash provided by financing activities
|
| | | | 69,092 | | | | | | 20,660 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 9,839 | | | | | | (38,737) | | |
Cash and cash equivalents at beginning of the period
|
| | | | 33,154 | | | | | | 71,891 | | |
Cash and cash equivalents at end of the period
|
| | | $ | 42,993 | | | | | $ | 33,154 | | |
Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
Cash paid during the period for: | | | | | | | | | | | | | |
Interest
|
| | | $ | 508 | | | | | $ | 458 | | |
Taxes
|
| | | | 234 | | | | | | 95 | | |
Noncash disclosures: | | | | | | | | | | | | | |
Exchange of preferred stock for common stock
|
| | | | 1 | | | | | | — | | |
| | |
Gross
Amortized Cost |
| |
Gross
Unrealized Gains |
| |
Unrealized
Losses |
| |
Fair
Value |
| ||||||||||||
2016 | | | | | | ||||||||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | 16,417 | | | | | $ | 12 | | | | | $ | (417) | | | | | $ | 16,012 | | |
Collateralized mortgage obligations (CMO’s) – agency
|
| | | | 77,677 | | | | | | 56 | | | | | | (1,100) | | | | | | 76,633 | | |
Total available-for-sale
|
| | | $ | 94,094 | | | | | $ | 68 | | | | | $ | (1,517) | | | | | $ | 92,645 | | |
2015 | | | | | | ||||||||||||||||||||
Government agency debentures
|
| | | $ | 4,064 | | | | | $ | — | | | | | $ | (63) | | | | | $ | 4,001 | | |
Mortgage-backed securities – agency
|
| | | | 17,445 | | | | | | 27 | | | | | | (325) | | | | | | 17,147 | | |
Collateralized mortgage obligations (CMO’s) – agency
|
| | | | 63,447 | | | | | | 116 | | | | | | (472) | | | | | | 63,091 | | |
Total available-for-sale
|
| | | $ | 84,956 | | | | | $ | 143 | | | | | $ | (860) | | | | | $ | 84,239 | | |
|
| | |
December 31, 2016
|
| |||||||||
| | |
Amortized
Cost |
| |
Fair
Value |
| ||||||
Government agency debentures | | | | ||||||||||
Due from one to five years
|
| | | $ | — | | | | | $ | — | | |
Five to ten years
|
| | | | — | | | | | | — | | |
Mortgage-backed securities – agency
|
| | | | 16,417 | | | | | | 16,012 | | |
CMO’s – agency
|
| | | | 77,677 | | | | | | 76,633 | | |
Total
|
| | | $ | 94,094 | | | | | $ | 92,645 | | |
|
| | |
2016
|
| |
2015
|
|||||
Proceeds
|
| | | $ | 4,068 | | | | | $ | — |
Gross gains
|
| | | | 6 | | | | | | — |
Gross losses
|
| | | | — | | | | | | — |
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2016 | | | | | | | | ||||||||||||||||||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | 13,936 | | | | | $ | (417) | | | | | $ | — | | | | | $ | — | | | | | $ | 13,936 | | | | | $ | (417) | | |
CMO’s – agency
|
| | | | 50,269 | | | | | | (859) | | | | | | 5,973 | | | | | | (241) | | | | | | 56,242 | | | | | | (1,100) | | |
Total temporarily impaired securities
|
| | | $ | 64,205 | | | | | $ | (1,276) | | | | | $ | 5,973 | | | | | $ | (241) | | | | | $ | 70,178 | | | | | $ | (1,517) | | |
|
| | |
Less Than 12 Months
|
| |
12 Months or Longer
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
December 31, 2015 | | | | | | | | ||||||||||||||||||||||||||||||
Government agency debentures
|
| | | $ | 2,029 | | | | | $ | (34) | | | | | $ | 1,972 | | | | | $ | (29) | | | | | $ | 4,001 | | | | | $ | (63) | | |
Mortgage-backed securities – agency
|
| | | | 10,310 | | | | | | (240) | | | | | | 4,228 | | | | | | (85) | | | | | | 14,538 | | | | | | (325) | | |
CMO’s – agency
|
| | | | 23,401 | | | | | | (147) | | | | | | 7,687 | | | | | | (325) | | | | | | 31,088 | | | | | | (472) | | |
Total temporarily impaired securities
|
| | | $ | 35,740 | | | | | $ | (421) | | | | | $ | 13,887 | | | | | $ | (439) | | | | | $ | 49,627 | | | | | $ | (860) | | |
|
| | |
2016
|
| |
% of
Total |
| |
2015
|
| |
% of
Total |
| ||||||||||||
1 – 4 family residential
|
| | | $ | 49,597 | | | | | | 18% | | | | | $ | 28,531 | | | | | | 13% | | |
Commercial
|
| | | | 106,064 | | | | | | 38 | | | | | | 83,563 | | | | | | 37 | | |
Multifamily
|
| | | | 83,410 | | | | | | 30 | | | | | | 71,184 | | | | | | 32 | | |
Commercial real estate
|
| | | | 22,198 | | | | | | 8 | | | | | | 21,272 | | | | | | 10 | | |
Construction
|
| | | | 5,610 | | | | | | 2 | | | | | | 5,297 | | | | | | 2 | | |
Consumer
|
| | | | 10,571 | | | | | | 4 | | | | | | 13,556 | | | | | | 6 | | |
| | | | | | ||||||||||||||||||||
Total Loans
|
| | | | 277,450 | | | | | | 100% | | | | | | 223,403 | | | | | | 100% | | |
Deferred costs and unearned premiums, net
|
| | | | 1,128 | | | | | | | | | | | | 1,116 | | | | |||||
Allowance for loan losses
|
| | | | (3,413) | | | | | | | | | | | | (2,799) | | | | |||||
Net loans
|
| | | $ | 275,165 | | | | | | | | | | | $ | 221,720 | | | | |||||
|
| | |
1 – 4 Family
Residential |
| |
Commercial
|
| |
Multifamily
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
December 31, 2016 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Beginning balance
|
| | | $ | 213 | | | | | $ | 1,536 | | | | | $ | 533 | | | | | $ | 230 | | | | | $ | 134 | | | | | $ | 153 | | | | | $ | 2,799 | | |
Provision (credit) for loan
losses |
| | | | 147 | | | | | | 372 | | | | | | 88 | | | | | | 8 | | | | | | 7 | | | | | | (27) | | | | | | 595 | | |
Recoveries
|
| | | | — | | | | | | 26 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26 | | |
Loans charged-Off
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7) | | | | | | (7) | | |
Total ending allowance
balance |
| | | $ | 360 | | | | | $ | 1,934 | | | | | $ | 621 | | | | | $ | 238 | | | | | $ | 141 | | | | | $ | 119 | | | | | $ | 3,413 | | |
December 31, 2015 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Beginning balance
|
| | | $ | 162 | | | | | $ | 1,222 | | | | | $ | 528 | | | | | $ | 97 | | | | | $ | 27 | | | | | $ | 129 | | | | | $ | 2,165 | | |
Provision (credit) for loan
losses |
| | | | 51 | | | | | | 610 | | | | | | 5 | | | | | | 133 | | | | | | 107 | | | | | | 24 | | | | | | 930 | | |
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loans charged-off
|
| | | | — | | | | | | (296) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (296) | | |
Total ending allowance
balance |
| | | $ | 213 | | | | | $ | 1,536 | | | | | $ | 533 | | | | | $ | 230 | | | | | $ | 134 | | | | | $ | 153 | | | | | $ | 2,799 | | |
|
| | |
1 – 4 Family
Residential |
| |
Commercial
|
| |
Multifamily
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
December 31, 2016 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Ending allowance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Balance attributable to loans:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 360 | | | | | | 1,934 | | | | | | 621 | | | | | | 238 | | | | | | 141 | | | | | | 119 | | | | | | 3,413 | | |
Total ending allowance balance
|
| | | $ | 360 | | | | | $ | 1,934 | | | | | $ | 621 | | | | | $ | 238 | | | | | $ | 141 | | | | | $ | 119 | | | | | $ | 3,413 | | |
Loans: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans collectively evaluated for impairment
|
| | | | 49,597 | | | | | | 106,064 | | | | | | 83,410 | | | | | | 22,198 | | | | | | 5,610 | | | | | | 10,571 | | | | | | 277,450 | | |
Total ending loans balance
|
| | | $ | 49,597 | | | | | $ | 106,064 | | | | | $ | 83,410 | | | | | $ | 22,198 | | | | | $ | 5,610 | | | | | $ | 10,571 | | | | | $ | 277,450 | | |
|
| | |
1 – 4 Family
Residential |
| |
Commercial
|
| |
Multifamily
|
| |
Commercial
Real Estate |
| |
Construction
|
| |
Consumer
|
| |
Total
|
| |||||||||||||||||||||
December 31, 2015 | | | | | | | | | |||||||||||||||||||||||||||||||||||
Allowance for loan losses: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Ending allowance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Balance attributable to loans:
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
Individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Collectively evaluated for impairment
|
| | | | 213 | | | | | | 1,536 | | | | | | 533 | | | | | | 230 | | | | | | 134 | | | | | | 153 | | | | | | 2,799 | | |
Total ending allowance balance
|
| | | $ | 213 | | | | | $ | 1,536 | | | | | $ | 533 | | | | | $ | 230 | | | | | $ | 134 | | | | | $ | 153 | | | | | $ | 2,799 | | |
Loans: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Loans individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loans collectively evaluated for impairment
|
| | | | 28,531 | | | | | | 83,563 | | | | | | 71,184 | | | | | | 21,272 | | | | | | 5,297 | | | | | | 13,556 | | | | | | 223,403 | | |
Total ending loans balance
|
| | | $ | 28,531 | | | | | $ | 83,563 | | | | | $ | 71,184 | | | | | $ | 21,272 | | | | | $ | 5,297 | | | | | $ | 13,556 | | | | | $ | 223,403 | | |
|
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| ||||||||||||||||||
December 31, 2016 | | | | | | | | ||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 203 | | | | | $ | — | | | | | $ | — | | | | | $ | 203 | | | | | $ | 49,394 | | | | | $ | 49,597 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 106,064 | | | | | | 106,064 | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,410 | | | | | | 83,410 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,198 | | | | | | 22,198 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,610 | | | | | | 5,610 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,571 | | | | | | 10,571 | | |
Total
|
| | | $ | 203 | | | | | $ | — | | | | | $ | — | | | | | $ | 203 | | | | | $ | 277,247 | | | | | $ | 277,450 | | |
|
| | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
Greater than
90 Days Past Due |
| |
Total
Past Due |
| |
Loans Not
Past Due |
| |
Total
|
| ||||||||||||||||||
December 31, 2015 | | | | | | | | ||||||||||||||||||||||||||||||
1 – 4 family residential
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 28,531 | | | | | $ | 28,531 | | |
Commercial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 83,563 | | | | | | 83,563 | | |
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,184 | | | | | | 71,184 | | |
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,272 | | | | | | 21,272 | | |
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,297 | | | | | | 5,297 | | |
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,556 | | | | | | 13,556 | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 223,403 | | | | | $ | 223,403 | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| ||||||||||||
December 31, 2016 | | | | | | ||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 49,597 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial
|
| | | | 105,777 | | | | | | 287 | | | | | | — | | | | | | — | | |
Multifamily
|
| | | | 83,410 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 22,198 | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | 5,610 | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 10,571 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 277,163 | | | | | $ | 287 | | | | | $ | — | | | | | $ | — | | |
|
| | |
Pass
|
| |
Special
Mention |
| |
Substandard
|
| |
Doubtful
|
| ||||||||||||
December 31, 2015 | | | | | | ||||||||||||||||||||
1 – 4 family residential
|
| | | $ | 28,531 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Commercial
|
| | | | 80,765 | | | | | | 2,798 | | | | | | — | | | | | | — | | |
Multifamily
|
| | | | 71,184 | | | | | | — | | | | | | — | | | | | | — | | |
Commercial real estate
|
| | | | 21,272 | | | | | | — | | | | | | — | | | | | | — | | |
Construction
|
| | | | 5,297 | | | | | | — | | | | | | — | | | | | | — | | |
Consumer
|
| | | | 13,556 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 220,605 | | | | | $ | 2,798 | | | | | $ | — | | | | | $ | — | | |
|
|
Beginning balance
|
| | | $ | 6,800 | | |
|
New advances
|
| | | | 100 | | |
|
Repayments
|
| | | | (3,536) | | |
|
Ending balance
|
| | | $ | 3,364 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Leasehold improvements
|
| | | $ | 1,575 | | | | | $ | 176 | | |
Equipment
|
| | | | 2,876 | | | | | | 1,947 | | |
Construction in progress
|
| | | | — | | | | | | 23 | | |
| | | | | 4,451 | | | | | | 2,146 | | |
Less: accumulated depreciation and amortization
|
| | | | (1,684) | | | | | | (1,817) | | |
Total premises and equipment, net
|
| | | $ | 2,767 | | | | | $ | 329 | | |
|
| | |
Total
|
| |||
2017
|
| | | $ | 22,335 | | |
2018
|
| | | | 1,620 | | |
Total
|
| | | $ | 23,955 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Current | | | | ||||||||||
Federal expense
|
| | | $ | 147 | | | | | $ | 37 | | |
State and city expense
|
| | | | 98 | | | | | | 82 | | |
Total current tax expense
|
| | | | 245 | | | | | | 119 | | |
Deferred | | | | ||||||||||
Federal expense
|
| | | | 1,474 | | | | | | 641 | | |
State and city expense
|
| | | | 47 | | | | | | (96) | | |
Tax expense
|
| | | | 1,521 | | | | | | 545 | | |
Tax expense
|
| | | $ | 1,766 | | | | | $ | 664 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Federal tax expense at statutory rate
|
| | | $ | 1,560 | | | | | $ | 624 | | |
State and local income taxes, net of federal income tax expense
|
| | | | 97 | | | | | | (16) | | |
Incentive stock options
|
| | | | 71 | | | | | | 4 | | |
Change to deferred tax as a result of tax reform
|
| | | | — | | | | | | 16 | | |
Other
|
| | | | 38 | | | | | | 36 | | |
Net tax expense
|
| | | $ | 1,766 | | | | | $ | 664 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Deferred tax assets: | | | | ||||||||||
Net operating loss carry forwards
|
| | | $ | 1,136 | | | | | $ | 2,516 | | |
Pre-opening costs
|
| | | | 172 | | | | | | 208 | | |
Stock options expense
|
| | | | 308 | | | | | | 236 | | |
Allowance for loan loss
|
| | | | 1,208 | | | | | | 954 | | |
Fixed assets
|
| | | | (31) | | | | | | 136 | | |
Unrealized loss on securities available-for-sale
|
| | | | 565 | | | | | | 283 | | |
Other
|
| | | | 145 | | | | | | 81 | | |
Total deferred tax assets
|
| | | | 3,503 | | | | | | 4,414 | | |
Deferred tax liabilities: | | | | ||||||||||
Deferred rent
|
| | | | (43) | | | | | | — | | |
Deferred loan fees
|
| | | | (352) | | | | | | (67) | | |
Total deferred tax liabilities
|
| | | | (395) | | | | | | (67) | | |
Net deferred tax assets
|
| | | $ | 3,108 | | | | | $ | 4,347 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Risk-Free Interest Rate
|
| | | | 1.44% | | | | | | 1.88% | | |
Expected Term
|
| |
84 months
|
| |
84 months
|
| ||||||
Expected Stock Price Volatility
|
| | | | 24.1% | | | | | | 19.9% | | |
Dividend Yield
|
| | | | 0.0% | | | | | | 0.0% | | |
| | |
Options
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |||||||||
December 31, 2016 | | | | | |||||||||||||||
Outstanding at beginning of year
|
| | | | 690,545 | | | | | $ | 11.95 | | | | |||||
Granted
|
| | | | 333,500 | | | | | | 12.50 | | | | |||||
Exercised
|
| | | | — | | | | | | — | | | | |||||
Forfeited
|
| | | | — | | | | | | — | | | | |||||
Outstanding at year end
|
| | | | 1,024,045 | | | | | $ | 12.13 | | | | | | 7.33 | | |
Vested or expected to vest
|
| | | | 1,024,045 | | | | | $ | 12.13 | | | | | | 7.33 | | |
Exercisable at year end
|
| | | | 333,201 | | | | | $ | 11.35 | | | | | | 3.62 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Basic | | | | ||||||||||
Net income available to common shareholders
|
| | | $ | 2,822 | | | | | $ | 1,172 | | |
Less: Earnings allocated to participating securities
|
| | | | 62 | | | | | | 40 | | |
Net income allocated to common shareholders
|
| | | | 2,760 | | | | | | 1,132 | | |
Weighted average common shares outstanding
|
| | | | 4,958,655 | | | | | | 4,460,098 | | |
Basic earnings per common share
|
| | | $ | 0.56 | | | | | $ | 0.25 | | |
Diluted | | | | ||||||||||
Net income allocated to common shareholders for basic earnings per share
|
| | | $ | 2,760 | | | | | $ | 1,132 | | |
Weighted average shares outstanding for basic earnings per common share
|
| | | | 4,958,655 | | | | | | 4,460,098 | | |
Add: Dilutive effects of assumed exercises of stock options
|
| | | | 30,550 | | | | | | 30,550 | | |
Average shares and dilutive potential common shares
|
| | | | 4,989,205 | | | | | | 4,490,648 | | |
Diluted earnings per common share
|
| | | $ | 0.55 | | | | | $ | 0.25 | | |
| | |
Minimum
Rentals |
| |||
2017
|
| | | $ | 489 | | |
2018
|
| | | | 397 | | |
2019
|
| | | | 399 | | |
2020
|
| | | | 409 | | |
2021
|
| | | | 419 | | |
Thereafter
|
| | | | 2,222 | | |
Total lease commitments
|
| | | $ | 4,335 | | |
|
| | |
Fair Value Measurements Using
|
| |||||||||||||||
| | |
Quoted Prices
In Active Markets For Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||
December 31, 2016 | | | | | |||||||||||||||
Assets | | | | | |||||||||||||||
Available-for-sale securities
|
| | | | |||||||||||||||
Mortgage-backed securities – agency
|
| | | $ | — | | | | | $ | 16,012 | | | | | $ | — | | |
CMO’s – agency
|
| | | | — | | | | | | 76,633 | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | 92,645 | | | | | $ | — | | |
December 31, 2015 | | | | | |||||||||||||||
Assets | | | | | |||||||||||||||
Available-for-sale securities
|
| | | | |||||||||||||||
Government agency debentures
|
| | | $ | — | | | | | $ | 4,001 | | | | | $ | — | | |
Mortgage-backed securities – agency
|
| | | | — | | | | | | 17,147 | | | | | | — | | |
CMO’s – agency
|
| | | | — | | | | | | 63,091 | | | | | | — | | |
Total
|
| | | $ | — | | | | | $ | 84,239 | | | | | $ | — | | |
|
| | |
Carrying
Value |
| |
Fair Value Measurement at
December 31, 2016, Using: |
| | |||||||||||||||||||||||
| | |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |
Total
|
| ||||||||||||||||||
Financial Assets: | | | | | | | |||||||||||||||||||||||||
Cash and due from banks
|
| | | $ | 437 | | | | | $ | 437 | | | | | $ | — | | | | | $ | — | | | | | $ | 437 | | |
Interest earning deposits
|
| | | | 42,556 | | | | | | — | | | | | | 42,556 | | | | | | — | | | | | | 42,556 | | |
Securities available-for-sale
|
| | | | 92,645 | | | | | | — | | | | | | 92,645 | | | | | | — | | | | | | 92,645 | | |
Securities, restricted
|
| | | | 1,649 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Loans, net of allowance
|
| | | | 275,165 | | | | | | — | | | | | | — | | | | | | 277,620 | | | | | | 277,620 | | |
Accrued interest receivable
|
| | | | 1,541 | | | | | | — | | | | | | 201 | | | | | | 1,340 | | | | | | 1,541 | | |
Financial Liabilities: | | | | | | | |||||||||||||||||||||||||
Certificates of deposit
|
| | | | 23,955 | | | | | | — | | | | | | 23,930 | | | | | | — | | | | | | 23,930 | | |
Demand and other deposits
|
| | | | 346,833 | | | | | | 346,833 | | | | | | — | | | | | | — | | | | | | 346,833 | | |
Secured borrowings
|
| | | | 371 | | | | | | — | | | | | | 371 | | | | | | — | | | | | | 371 | | |
Accrued interest payable
|
| | | | 3 | | | | | | — | | | | | | 3 | | | | | | — | | | | | | 3 | | |
| | |
Carrying
Value |
| |
Fair Value Measurement at
December 31, 2015, Using: |
| | |||||||||||||||||||||||
| | |
(Level 1)
|
| |
(Level 2)
|
| |
(Level 3)
|
| |
Total
|
| ||||||||||||||||||
Financial Assets: | | | | | | | |||||||||||||||||||||||||
Cash and due from banks
|
| | | $ | 450 | | | | | $ | 450 | | | | | $ | — | | | | | $ | — | | | | | $ | 450 | | |
Interest earning deposits
|
| | | | 32,704 | | | | | | — | | | | | | 32,704 | | | | | | — | | | | | | 32,704 | | |
Securities available-for-sale
|
| | | | 84,239 | | | | | | — | | | | | | 84,239 | | | | | | — | | | | | | 84,239 | | |
Securities, restricted
|
| | | | 1,430 | | | | | | N/A | | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
Loans, net of allowance
|
| | | | 221,720 | | | | | | — | | | | | | — | | | | | | 224,715 | | | | | | 224,715 | | |
Accrued interest receivable
|
| | | | 1,418 | | | | | | — | | | | | | 205 | | | | | | 1,213 | | | | | | 1,418 | | |
Financial Liabilities: | | | | | | | |||||||||||||||||||||||||
Certificates of deposit
|
| | | | 9,900 | | | | | | — | | | | | | 9,881 | | | | | | — | | | | | | 9,881 | | |
Demand and other deposits
|
| | | | 291,787 | | | | | | 291,787 | | | | | | — | | | | | | — | | | | | | 291,787 | | |
Secured borrowings
|
| | | | 381 | | | | | | — | | | | | | 381 | | | | | | — | | | | | | 381 | | |
Accrued interest payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Actual
|
| |
Required
For Capital Adequacy Purposes* |
| |
For Capital
Adequacy Purposes Including Capital Conservation Buffer(1) |
| |
To be Well
Capitalized Under Prompt Corrective Action Regulations* |
| ||||||||||||||||||||||||||||||||||||
| | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||||||||
December 31, 2016 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Total capital to risk weighted assets
|
| | | $ | 50,974 | | | | | | 17.25% | | | | | $ | 23,642 | | | | | | 8.00% | | | | | $ | 25,489 | | | | | | 8.63% | | | | | $ | 29,552 | | | | | | 10.00% | | |
Tier 1 (core) capital to risk weighted assets
|
| | | | 47,560 | | | | | | 16.09 | | | | | | 17,731 | | | | | | 6.00 | | | | | | 19,578 | | | | | | 6.63 | | | | | | 23,642 | | | | | | 8.00 | | |
Tier 1 (common) capital to risk weighted assets
|
| | | | 47,560 | | | | | | 16.09 | | | | | | 13,299 | | | | | | 4.50 | | | | | | 15,146 | | | | | | 5.13 | | | | | | 19,209 | | | | | | 6.50 | | |
Tier 1 (core) capital to adjusted total assets
|
| | | | 47,560 | | | | | | 11.63 | | | | | | 16,351 | | | | | | 4.00 | | | | | | 16,351 | | | | | | 4.00 | | | | | | 20,439 | | | | | | 5.00 | | |
December 31, 2015 | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
Total capital to risk weighted assets
|
| | | $ | 41,425 | | | | | | 17.06% | | | | | $ | 19,426 | | | | | | 8.00% | | | | | | n/a | | | | | | n/a | | | | | $ | 24,282 | | | | | | 10.00% | | |
Tier 1 (core) capital to risk weighted assets
|
| | | | 38,626 | | | | | | 15.91 | | | | | | 14,567 | | | | | | 6.00 | | | | | | n/a | | | | | | n/a | | | | | | 19,422 | | | | | | 8.00 | | |
Tier 1 (common) capital to risk weighted assets
|
| | | | 38,626 | | | | | | 15.91 | | | | | | 10,925 | | | | | | 4.50 | | | | | | n/a | | | | | | n/a | | | | | | 15,781 | | | | | | 6.50 | | |
Tier 1 (core) capital to adjusted total assets
|
| | | | 38,626 | | | | | | 11.90 | | | | | | 12,984 | | | | | | 4.00 | | | | | | n/a | | | | | | n/a | | | | | | 16,229 | | | | | | 5.00 | | |
| | |
At December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
ASSETS | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 4,473 | | | | | $ | 7,459 | | |
Investment in banking subsidiary
|
| | | | 47,085 | | | | | | 40,393 | | |
Other assets
|
| | | | 660 | | | | | | 1,710 | | |
Total assets
|
| | | $ | 52,218 | | | | | $ | 49,562 | | |
LIABILITIES | | | | ||||||||||
Due to subsidiary
|
| | | $ | — | | | | | $ | 90 | | |
Other liabilities
|
| | | | 32 | | | | | | 47 | | |
Total liabilities
|
| | | | 32 | | | | | | 137 | | |
Stockholders’ equity | | | | ||||||||||
Preferred stock
|
| | | | 1 | | | | | | 2 | | |
Common stock
|
| | | | 50 | | | | | | 49 | | |
Additional paid-in-capital
|
| | | | 58,845 | | | | | | 58,456 | | |
Retained deficit
|
| | | | (5,826) | | | | | | (8,648) | | |
Other comprehensive loss
|
| | | | (884) | | | | | | (434) | | |
Total stockholders’ equity
|
| | | | 52,186 | | | | | | 49,425 | | |
Total liabilities and equity
|
| | | $ | 52,218 | | | | | $ | 49,562 | | |
|
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Interest income
|
| | | $ | 100 | | | | | $ | — | | |
Other expense
|
| | | | (620) | | | | | | (540) | | |
Loss before income tax and undistributed subsidiary income
|
| | | | (520) | | | | | | (540) | | |
Income tax benefit
|
| | | | (200) | | | | | | (213) | | |
Equity in undistributed subsidiary income
|
| | | | 3,142 | | | | | | 1,499 | | |
Net income
|
| | | $ | 2,822 | | | | | $ | 1,172 | | |
Comprehensive income
|
| | | $ | 2,372 | | | | | $ | 988 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2016
|
| |
2015
|
| ||||||
Cash flows from operating activities | | | | ||||||||||
Net income
|
| | | $ | 2,822 | | | | | $ | 1,172 | | |
Adjustments:
|
| | | ||||||||||
Stock options expense
|
| | | | 388 | | | | | | 138 | | |
Equity in undistributed subsidiary income
|
| | | | (3,142) | | | | | | (1,499) | | |
Change in other assets
|
| | | | (200) | | | | | | (213) | | |
Change in other liabilities
|
| | | | (105) | | | | | | (438) | | |
Net cash used in operating activities
|
| | | | (237) | | | | | | (840) | | |
Cash flows from investing activities | | | | ||||||||||
Investments in subsidiaries
|
| | | | (4,000) | | | | | | (3,000) | | |
Other assets
|
| | | | 1,250 | | | | | | (1,250) | | |
Net cash used in investing activities
|
| | | | (2,750) | | | | | | (4,250) | | |
Cash flows from financing activities | | | | ||||||||||
Proceeds from the issuance of common stock
|
| | | | 1 | | | | | | 9,757 | | |
Net cash from financing activities
|
| | | | 1 | | | | | | 9,757 | | |
Net change in cash and cash equivalents
|
| | | | (2,986) | | | | | | 4,667 | | |
Beginning cash and cash equivalents
|
| | | | 7,459 | | | | | | 2,792 | | |
Ending cash and cash equivalents
|
| | | $ | 4,473 | | | | | $ | 7,459 | | |
|
| | |
2016
|
| |
2015
|
| ||||||
Year Ended December 31,
|
| |
Unrealized Losses on
Available for Sale Securities |
| |
Unrealized Losses on
Available for Sale Securities |
| ||||||
Beginning balance
|
| | | $ | (434) | | | | | $ | (250) | | |
Other comprehensive loss before reclassifications
|
| | | | (454) | | | | | | (184) | | |
Amounts reclassified from accumulated other comprehensive income
|
| | | | 4 | | | | | | — | | |
Net current period other comprehensive loss
|
| | | | (450) | | | | | | (184) | | |
Ending balance
|
| | | $ | (884) | | | | | $ | (434) | | |
|
| | |
Twelve months ended
December 31, |
| |
Affected Line in the
Consolidated Statement of Income |
| |||||||||
| | |
2016
|
| |
2015
|
| |||||||||
Realized gain on securities sales, AFS
|
| | | $ | 6 | | | | | $ | — | | | |
Net gains on securities available-for-sale
|
|
Income tax expense
|
| | | | (2) | | | | | | — | | | | Income tax expense | |
Total reclassifications, net of tax
|
| | | $ | 4 | | | | | $ | — | | | | | |
|
|
SEC registration fee
|
| | | $ | 5,248 | | |
|
FINRA filing fee
|
| | | | 8,000 | | |
|
NASDAQ listing fee
|
| | | | 50,000 | | |
|
Accountants’ fees and expenses
|
| | | | 300,000 | | |
|
Printing fees and expenses
|
| | | | 35,000 | | |
|
Legal fees and expenses
|
| | | | 1,125,000 | | |
|
Transfer agent’s fees
|
| | | | 14,750 | | |
|
Miscellaneous
|
| | | | 40,000 | | |
|
Total
|
| | | $ | 1,577,998 | | |
|
Exhibit No. |
| |
Description
|
|
1.1 | | | Form of Underwriting Agreement** | |
3.1 | | | Articles of Incorporation of Esquire Financial Holdings, Inc.* | |
3.2 | | | Articles Supplementary of Series B Non-Voting Preferred Stock of Esquire Financial Holdings, Inc.* | |
3.3 | | | Bylaws of Esquire Financial Holdings, Inc.* | |
4.1 | | | Form of Common Stock Certificate of Esquire Financial Holdings, Inc.* | |
4.2 | | | Form of Series B Preferred Stock Certificate of Esquire Financial Holdings, Inc.* | |
5 | | | Opinion of Luse Gorman, PC regarding legality of securities being registered | |
10.1 | | | Letter Agreement regarding Investor Rights, dated December 23, 2014, between Esquire Financial Holdings, Inc. and CJA Private Equity Financial Restructuring Master Fund I, LP* | |
10.2 | | | Registration Rights Agreement, dated December 23, 2014, between Esquire Financial Holdings, Inc. and CJA Private Equity Financial Restructuring Master Fund I, LP* | |
10.3 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Dennis Shields* | |
10.4 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Andrew C. Sagliocca* | |
10.5 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Eric Bader* | |
10.6 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Ari Kornhaber* | |
10.7 | | | Esquire Bank 2007 Stock Option Plan* | |
10.8 | | | Esquire Financial Holdings, Inc. 2011 Stock Compensation Plan, as amended* | |
21 | | | Subsidiaries of Esquire Financial Holdings, Inc.* | |
23.1 | | | Consent of Crowe Horwath LLP | |
23.2 | | | Consent of Luse Gorman, PC (set forth in Exhibit 5) | |
24.1 | | | Power of Attorney (set forth on the signature page to this Registration Statement)* | |
| | | | ESQUIRE FINANCIAL HOLDINGS, INC. | |
| | | |
By:
/s/ Andrew C. Sagliocca
Andrew C. Sagliocca
President and Chief Executive Officer (Duly Authorized Representative) |
|
|
Signatures
|
| |
Title
|
| |
Date
|
|
|
/s/ Andrew C. Sagliocca
Andrew C. Sagliocca
|
| | President and Chief Executive Officer and Director (Principal Executive Officer) |
| | June 19, 2017 | |
|
/s/ Eric S. Bader
Eric S. Bader
|
| | Executive Vice President, Chief Financial Officer and Treasurer (Principal Financial and Accounting Officer) |
| | June 19, 2017 | |
|
*
Dennis Shields
|
| | Executive Chairman | | | June 19, 2017 | |
|
*
Anthony Coelho
|
| | Director | | | June 19, 2017 | |
|
*
Todd Deutsch
|
| | Director | | | June 19, 2017 | |
|
*
Marc D. Grossman
|
| | Director | | | June 19, 2017 | |
|
*
Russ M. Herman
|
| | Director | | | June 19, 2017 | |
|
*
Janet Hill
|
| | Director | | | June 19, 2017 | |
|
*
Robert J. Mitzman
|
| | Director | | | June 19, 2017 | |
|
*
John Morgan
|
| | Director | | | June 19, 2017 | |
|
*
Richard T. Powers
|
| | Director | | | June 19, 2017 | |
|
Signatures
|
| |
Title
|
| |
Date
|
|
|
*
Jack Thompson
|
| | Director | | | June 19, 2017 | |
|
*
Kevin C. Waterhouse
|
| | Director | | | June 19, 2017 | |
|
*
Selig Zises
|
| | Director | | | June 19, 2017 | |
|
By:
/s/ Andrew C. Sagliocca
Andrew C. Sagliocca
Attorney-in-fact |
| | | | | June 19, 2017 | |
Exhibit No. |
| |
Description
|
|
1.1 | | | Form of Underwriting Agreement** | |
3.1 | | | Articles of Incorporation of Esquire Financial Holdings, Inc.* | |
3.2 | | | Articles Supplementary of Series B Non-Voting Preferred Stock of Esquire Financial Holdings, Inc.* | |
3.3 | | | Bylaws of Esquire Financial Holdings, Inc.* | |
4.1 | | | Form of Common Stock Certificate of Esquire Financial Holdings, Inc.* | |
4.2 | | | Form of Series B Preferred Stock Certificate of Esquire Financial Holdings, Inc.* | |
5 | | | Opinion of Luse Gorman, PC regarding legality of securities being registered | |
10.1 | | | Letter Agreement regarding Investor Rights, dated December 23, 2014, between Esquire Financial Holdings, Inc. and CJA Private Equity Financial Restructuring Master Fund I, LP* | |
10.2 | | | Registration Rights Agreement, dated December 23, 2014, between Esquire Financial Holdings, Inc. and CJA Private Equity Financial Restructuring Master Fund I, LP* | |
10.3 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Dennis Shields* | |
10.4 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Andrew C. Sagliocca* | |
10.5 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Eric Bader* | |
10.6 | | | Employment Agreement by and among Esquire Financial Holdings, Inc., Esquire Bank and Ari Kornhaber* | |
10.7 | | | Esquire Bank 2007 Stock Option Plan* | |
10.8 | | | Esquire Financial Holdings, Inc. 2011 Stock Compensation Plan, as amended* | |
21 | | | Subsidiaries of Esquire Financial Holdings, Inc.* | |
23.1 | | | Consent of Crowe Horwath LLP | |
23.2 | | | Consent of Luse Gorman, PC (set forth in Exhibit 5) | |
24.1 | | | Power of Attorney (set forth on the signature page to this Registration Statement)* | |