aUNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☑ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2025
☐ TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from __________ to __________
Commission File Number 000-51726
Magyar Bancorp,
Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware 20-4154978
(State or Other Jurisdiction of Incorporation or Organization) (I.R.S. Employer Identification Number)
400 Somerset Street , New Brunswick , New Jersey 08901
(Address of Principal Executive Office) (Zip Code)
(732) 342-7600
(Issuer’s Telephone Number including area
code)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class Trading symbol Name of each exchange on which registered
Common Stock, $.01 per share MGYR The NASDAQ Stock Market, LLC
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days.
Yes ☑ No ☐
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted posted pursuant to Rule 405 of Regulation S-T during
the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☑ No ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company”
and “emerging growth company” in Rule 12b-2 of the Securities Exchange Act:
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer ☑ Smaller reporting company ☑
Emerging growth company ☐
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Securities Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☑
The number of shares outstanding of the issuer's
common stock at August 1, 2025 was 6,450,948
MAGYAR BANCORP, INC.
Form 10-Q Quarterly Report
Table of Contents
PART I. FINANCIAL INFORMATION
Page Number
Item 1.
Consolidated Financial Statements
1
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of
Operations
22
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
30
Item 4.
Controls and Procedures
30
PART II. OTHER INFORMATION
Item 1.
Legal Proceedings
31
Item 1A.
Risk Factors
31
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
31
Item 3.
Defaults Upon Senior Securities
31
Item 4.
Mine Safety Disclosures
31
Item 5.
Other Information
31
Item 6.
Exhibits
32
Signature Pages
33
PART I. FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements
MAGYAR BANCORP, INC. AND SUBSIDIARY
Consolidated Balance Sheets
(In Thousands, Except Share
and Per Share Data)
June 30,
September 30,
2025
2024
(Unaudited)
Assets
Cash and due from banks
$ 1,972
$ 1,577
Interest earning deposits with banks
5,079
24,019
Total cash and cash equivalents
7,051
25,596
Investment securities - available for sale, at fair value
21,604
15,616
Investment securities - held to maturity, at amortized cost (fair value of $ 62,591 and $ 72,617 at June 30, 2025 and September 30, 2024, respectively)
69,520
79,816
Federal Home Loan Bank of New York stock, at cost
2,826
2,349
Loans receivable
843,991
780,162
Allowance for credit losses-loans
( 8,059 )
( 7,548 )
Bank owned life insurance
20,598
23,342
Accrued interest receivable
5,374
5,056
Premises and equipment, net
12,356
12,545
Other real estate owned ("OREO")
2,167
3,725
Other assets
10,060
11,259
Total assets
$ 987,488
$ 951,918
Liabilities and Stockholders' Equity
Liabilities
Deposits
$ 819,962
$ 796,674
Escrowed funds
4,616
4,310
Borrowings
36,054
28,568
Accrued interest payable
748
891
Accounts payable and other liabilities
9,785
10,927
Total liabilities
871,165
841,370
Stockholders' equity
Preferred stock: $ .01 Par Value, 500,000 shares authorized; at June 30, 2025 and September 30, 2024, none issued
—
—
Common stock: $ .01 Par Value, 14,000,000 shares authorized; 7,097,825 shares issued; 6,450,948 and 6,509,358 shares outstanding at June 30, 2025 and September 30, 2024, respectively, at cost
71
71
Additional paid-in capital
63,607
63,085
Treasury stock: 646,877 and 588,467 shares at June 30, 2025 and September 30, 2024, respectively, at cost
( 8,209 )
( 7,364 )
Unearned Employee Stock Ownership Plan shares
( 2,894 )
( 2,972 )
Retained earnings
64,558
58,644
Accumulated other comprehensive loss
( 810 )
( 916 )
Total stockholders' equity
116,323
110,548
Total liabilities and stockholders' equity
$ 987,488
$ 951,918
The accompanying notes are an integral part of these consolidated financial statements.
1
MAGYAR BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Income
(In Thousands, Except Share
and Per Share Data)
Three Months Ended
Nine Months Ended
June 30,
June 30,
2025
2024
2025
2024
(Unaudited)
Interest and dividend income
Loans, including fees
$ 12,608
$ 10,962
$ 36,603
$ 31,584
Investment securities and interest earning deposits
Taxable
1,317
1,298
3,611
4,013
Tax-exempt
14
14
43
43
Federal Home Loan Bank of New York stock
49
53
160
165
Total interest and dividend income
13,988
12,327
40,417
35,805
Interest expense
Deposits
5,548
5,337
16,226
14,190
Borrowings
262
206
693
663
Total interest expense
5,810
5,543
16,919
14,853
Net interest and dividend income
8,178
6,784
23,498
20,952
Provision for credit losses-loans
120
49
399
359
(Recovery of) provision for credit losses-unfunded commitments
( 19 )
( 103 )
( 227 )
82
Total provision for (recovery of) credit losses
101
( 54 )
172
441
Net interest and dividend income after
provision for (recovery of) credit losses
8,077
6,838
23,326
20,511
Other income
Service charges
340
282
1,147
878
Income on bank owned life insurance
172
93
501
279
Interest rate swap fees
110
—
110
—
Other operating income
8
22
25
68
Gains on premises and equipment
—
—
—
60
Gains on SBA loans
—
—
848
342
Net gains on OREO
6
12
229
12
Total other income
636
409
2,860
1,639
Other expenses
Compensation and employee benefits
3,104
2,893
9,411
8,748
Occupancy expenses
800
825
2,640
2,418
Director fees and benefits
194
169
592
600
Professional fees
186
200
553
605
Data processing expenses
120
147
333
434
Marketing and business development
114
100
362
294
FDIC deposit insurance premiums
115
106
338
314
Other expenses
606
615
1,818
1,771
Total other expenses
5,239
5,055
16,047
15,184
Income before income tax expense
3,474
2,192
10,139
6,966
Income tax expense
1,004
501
2,904
1,726
Net income
$ 2,470
$ 1,691
$ 7,235
$ 5,240
Earnings per share - basic
$ 0.40
$ 0.27
$ 1.16
$ 0.82
Earnings per share - diluted
$ 0.40
$ 0.27
$ 1.16
$ 0.82
Weighted average shares outstanding - basic
6,217,639
6,336,702
6,224,253
6,358,581
Weighted average shares outstanding - diluted
6,232,247
6,336,702
6,232,173
6,358,581
The accompanying notes are an integral part of these consolidated financial statements.
2
MAGYAR BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Comprehensive Income
(In Thousands)
Three Months Ended
Nine Months Ended
June 30,
June 30,
2025
2024
2025
2024
(Unaudited)
Net income
$ 2,470
$ 1,691
$ 7,235
$ 5,240
Other comprehensive income (loss)
Unrealized (loss) gain on securities available for sale
115
( 14 )
141
487
Deferred income tax effect
( 28 )
4
( 35 )
( 120 )
Total other comprehensive income (loss)
$ 87
$ ( 10 )
$ 106
$ 367
Total comprehensive income
$ 2,557
$ 1,681
$ 7,341
$ 5,607
The accompanying notes are an integral part of these consolidated financial statements.
3
MAGYAR BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Changes in Stockholders' Equity
For the Three and Nine Months Ended June 30, 2025 and 2024
(In Thousands, Except for Share and Per-Share Amounts)
Accumulated
Common Stock
Additional
Unearned
Other
Shares
Par
Paid-In
Treasury
ESOP
Retained
Comprehensive
Outstanding
Value
Capital
Stock
Shares
Earnings
Loss
Total
(Unaudited)
Balance, September 30, 2024
6,509,358
$ 71
$ 63,085
$ ( 7,364 )
$ ( 2,972 )
$ 58,644
$ ( 916 )
$ 110,548
Net income
—
—
—
—
—
2,085
—
2,085
Dividends paid on common stock ($ 0.09 per share)
—
—
—
—
—
( 569 )
—
( 569 )
Other comprehensive loss
—
—
—
—
—
—
( 179 )
( 179 )
Treasury stock used for exercised stock options
2,000
—
—
24
—
—
—
24
ESOP shares allocated
—
—
17
—
26
—
—
43
Purchase of treasury stock
( 31,737 )
—
—
( 437 )
—
—
—
( 437 )
Stock-based compensation expense
—
—
161
—
—
—
—
161
Balance, December 31, 2024
6,479,621
71
63,263
( 7,777 )
( 2,946 )
60,160
( 1,095 )
111,676
Net income
—
—
—
—
—
2,681
—
2,681
Dividends paid on common stock ($ 0.06 per share)
—
—
—
—
—
( 375 )
—
( 375 )
Other comprehensive income
—
—
—
—
—
—
198
198
ESOP shares allocated
—
—
18
—
26
—
—
44
Purchase of treasury stock
( 5,749 )
—
—
( 83 )
—
—
—
( 83 )
Stock-based compensation expense
—
—
149
—
—
—
—
149
Balance, March 31, 2025
6,473,872
$ 71
$ 63,430
$ ( 7,860 )
$ ( 2,920 )
$ 62,466
$ ( 897 )
$ 114,290
Net income
—
—
—
—
—
2,470
—
2,470
Dividends paid on common stock ($ 0.06 per share)
—
—
—
—
—
( 378 )
—
( 378 )
Other comprehensive income
—
—
—
—
—
—
87
87
ESOP shares allocated
—
—
21
—
26
—
—
47
Purchase of treasury stock
( 22,924 )
—
—
( 349 )
—
—
—
( 349 )
Stock-based compensation expense
—
—
156
—
—
—
—
156
Balance, June 30, 2025
6,450,948
$ 71
$ 63,607
$ ( 8,209 )
$ ( 2,894 )
$ 64,558
$ ( 810 )
$ 116,323
The accompanying notes are an integral part of these consolidated financial statements.
4
Accumulated
Common Stock
Additional
Unearned
Other
Shares
Par
Paid-In
Treasury
ESOP
Retained
Comprehensive
Outstanding
Value
Capital
Stock
Shares
Earnings
Loss
Total
(Unaudited)
Balance, September 30, 2023
6,674,184
$ 71
$ 62,801
$ ( 5,362 )
$ ( 3,097 )
$ 52,166
$ ( 1,789 )
$ 104,790
Net income
—
—
—
—
—
1,652
—
1,652
Dividends paid on common stock ($ 0.11 per share)
—
—
—
—
—
( 716 )
—
( 716 )
Effect of adopting ASU 2016-13
—
—
—
—
—
354
—
354
Other comprehensive income
—
—
—
—
—
—
440
440
ESOP shares allocated
—
—
—
—
50
—
—
50
Purchase of treasury stock
( 19,232 )
—
—
( 192 )
—
—
—
( 192 )
Stock-based compensation expense
—
—
161
—
—
—
—
161
Balance, December 31, 2023
6,654,952
71
62,962
( 5,554 )
( 3,047 )
53,456
( 1,349 )
106,539
Net income
—
—
—
—
—
1,897
—
1,897
Dividends paid on common stock ($ 0.05 per share)
—
—
—
—
—
( 326 )
—
( 326 )
Other comprehensive loss
—
—
—
—
—
—
( 63 )
( 63 )
ESOP shares allocated
—
—
9
—
25
—
—
34
Purchase of treasury stock
( 52,513 )
—
—
( 608 )
—
—
—
( 608 )
Stock-based compensation expense
—
—
162
—
—
—
—
162
Balance, March 31, 2024
6,602,439
$ 71
$ 63,133
$ ( 6,162 )
$ ( 3,022 )
$ 55,027
$ ( 1,412 )
$ 107,635
Net income
—
—
—
—
—
1,691
—
1,691
Dividends paid on common stock ($ 0.05 per share)
—
—
—
—
—
( 319 )
—
( 319 )
Other comprehensive loss
—
—
—
—
—
—
( 10 )
( 10 )
ESOP shares allocated
—
—
9
—
25
—
—
34
Purchase of treasury stock
( 13,883 )
—
—
( 153 )
—
—
—
( 153 )
Stock-based compensation expense
—
—
161
—
—
—
—
161
Balance, June 30, 2024
6,588,556
$ 71
$ 63,303
$ ( 6,315 )
$ ( 2,997 )
$ 56,399
$ ( 1,422 )
$ 109,039
The accompanying notes are an integral part of these consolidated financial statements.
5
MAGYAR BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
(In Thousands)
Nine Months Ended
June 30,
2025
2024
(Unaudited)
Operating activities
Net income
$ 7,235
$ 5,240
Adjustments to reconcile net income to net cash provided by operating
activities:
Depreciation expense
710
663
(Discount) premium (accretion) amortization on investment securities, net
( 6 )
50
Provision for credit losses
172
441
Provision for loss on other real estate owned
58
—
Originations of SBA loans held for sale
( 8,941 )
( 3,771 )
Proceeds from the sales of SBA loans
9,790
4,113
Gains on sale of SBA loans
( 848 )
( 342 )
Gains on the sales of other real estate owned
( 287 )
( 12 )
Gains on the sale of premises and equipment
—
( 60 )
ESOP compensation expense
134
118
Stock-based compensation expense
466
484
Deferred income tax expense
( 229 )
( 11 )
Increase in accrued interest receivable
( 318 )
( 478 )
Income on bank owned life insurance
( 501 )
( 279 )
Decrease in other assets
1,393
778
(Decrease) increase in accrued interest payable
( 143 )
402
Decrease in accounts payable and other liabilities
( 1,142 )
( 1,873 )
Net cash provided by operating activities
7,543
5,463
Investing activities
Net increase in loans receivable
( 63,490 )
( 62,524 )
Purchases of loans receivable
—
( 1,000 )
Purchases of investment securities held-to-maturity
( 2,446 )
( 4,000 )
Purchases of investment securities available-for-sale
( 6,915 )
( 5,953 )
Proceeds from maturities of investment securities held-to-maturity
8,500
—
Principal repayments on investment securities held-to-maturity
4,232
10,872
Principal repayments on investment securities available-for-sale
1,084
977
Redemption of bank owned life insurance
3,245
52
Purchases of premises and equipment, net
( 522 )
( 394 )
Proceeds from the sale of premises and land
—
776
Proceeds from the sale of other real estate owned
1,788
340
Purchase of Federal Home Loan Bank stock
( 545 )
( 286 )
Redemption of Federal Home Loan Bank stock
68
222
Net cash used in investing activities
( 55,001 )
( 60,918 )
Financing activities
Net increase in deposits
23,288
33,740
Net increase in escrowed funds
306
1,491
Proceeds from long-term advances
8,986
3,437
Repayments of long-term advances
( 1,500 )
( 4,384 )
Proceeds from exercise of stock options
24
—
Dividends paid on common stock
( 1,322 )
( 1,361 )
Purchase of treasury stock
( 869 )
( 953 )
Net cash provided by financing activities
28,913
31,970
Net decrease in cash and cash equivalents
( 18,545 )
( 23,485 )
Cash and cash equivalents, beginning of period
25,596
72,532
Cash and cash equivalents, end of period
$ 7,051
$ 49,047
Supplemental disclosures of cash flow information
Cash paid for
Interest
$ 17,062
$ 14,451
Income taxes
$ 3,925
$ 2,270
Non-cash operating activities
Real estate acquired in full satisfaction of loans in foreclosure
$ —
$ 842
Adoption of ASU 2016-13
$ —
$ 354
Change in fair value of swap asset/liability
$ ( 428 )
$ ( 738 )
The accompanying notes are an integral part of these consolidated financial statements.
6
MAGYAR BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated
Financial Statements
(Unaudited)
NOTE A – BASIS OF PRESENTATION
The consolidated
financial statements include the accounts of Magyar Bancorp, Inc. (the “Company”), its wholly owned subsidiary, Magyar Bank
(the “Bank”), and the Bank’s wholly owned subsidiaries Magyar Service Corporation, Hungaria Urban Renewal, LLC, and
Magyar Investment Company. All material intercompany transactions and balances have been eliminated. The Company prepares its consolidated
financial statements on the accrual basis and in conformity with accounting principles generally accepted in the United States of America
("US GAAP"). The unaudited information furnished herein reflects all adjustments (consisting of normal recurring accruals) that
are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented.
Operating results
for the nine months ended June 30, 2025 are not necessarily indicative of the results that may be expected for the year ending September
30, 2025 or for any other period. The September 30, 2024 information has been derived from the audited consolidated financial statements
at that date but does not include all of the information and footnotes required by US GAAP for complete consolidated financial statements.
The preparation
of consolidated financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance
for credit losses, the valuation of available-for-sale investment securities, the valuation of other real estate owned (“OREO”),
and the assessment of realizability of deferred income tax assets.
The Company has
evaluated events and transactions occurring subsequent to the balance sheet date of June 30, 2025 for items that should potentially be
recognized or disclosed in these consolidated financial statements. The evaluation was conducted through the date these consolidated financial
statements were issued.
NOTE B - RECENT ACCOUNTING PRONOUNCEMENTS
In connection
with the preparation of quarterly and annual reports in accordance with the Securities Exchange Act of 1934, Securities and Exchange Commission
(“SEC”) Staff Accounting Bulletin Topic 11.M requires the disclosure of the impact that recently issued accounting standards
will have on consolidated financial statements when they are adopted in the future.
Accounting Standards
Update (“ASU”) 2023-07, “ Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures ”
requires public entities to disclose detailed information about a reportable segment’s expenses on both an annual and interim basis.
ASU 2023-07 is effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December
15, 2024. The amendments in ASU 2023-07 should be applied retrospectively to all periods presented in the financial statements. Upon transition,
the segment expense categories and amounts disclosed in the prior periods should be based on the significant segment expense categories
identified and disclosed in the period of adoption. The Company is in the process of completing its analysis of ASU 2023-07 and expects
to incorporate additional disclosures in the financial statements on adoption.
NOTE C - CONTINGENCIES
The Company,
from time to time, is a party to routine litigation that arises in the normal course of business. In the opinion of management, the resolution
of this litigation, if any, would not have a material adverse effect on the Company’s consolidated financial position or results
of operations as presented in this report.
NOTE D - EARNINGS
PER SHARE
The following
table presents a calculation of basic and diluted earnings per share for the three and nine months ended June 30, 2025 and 2024. Basic
and diluted earnings per share were calculated by dividing net income by the weighted-average number of shares outstanding for the periods.
7
Three Months
Nine Months
Ended June 30,
Ended June 30,
2025
2024
2025
2024
(Dollars in thousands, except share and per share data)
Income applicable to common shares
$ 2,470
$ 1,691
$ 7,235
$ 5,240
Weighted average shares outstanding - basic
6,217,639
6,336,702
6,224,253
6,358,581
Weighted average shares outstanding - diluted
6,232,247
6,336,702
6,232,173
6,358,581
Earnings per share - basic
$ 0.40
$ 0.27
$ 1.16
$ 0.82
Earnings per share - diluted
$ 0.40
$ 0.27
$ 1.16
$ 0.82
Options to purchase
281,200 shares of common stock at a weighted average strike price of $ 12.58 and 87,240 shares of restricted shares at a weighted average
price of $ 12.62 were outstanding at June 30, 2025 and included in the calculation of diluted earnings per share. Options to purchase 293,200
shares of common stock at a weighted average strike price of $ 12.58 and 124,320 shares of restricted shares at a weighted average price
of $ 12.63 were outstanding at June 30, 2024 but were not included in the calculation of diluted EPS because they were anti-dilutive.
NOTE E –
OTHER COMPREHENSIVE INCOME (LOSS)
Comprehensive income
(loss) includes net income as well as certain other items which result in a change to equity during the period. The Company recorded
no reclassification adjustments during the three and nine months ended June 30, 2025 and 2024. The components of other comprehensive
income (loss) and the related income tax effects are as follows:
Three Months Ended June 30,
2025
2024
Net of
Net of
Before Tax
Tax
Tax
Before Tax
Tax
Tax
Amount
Expense
Amount
Amount
Benefit
Amount
(In thousands)
Unrealized holding gain (loss) arising during period on:
Available-for-sale investments
$ 115
$ ( 28 )
$ 87
$ ( 14 )
$ 4
$ ( 10 )
Total unrealized holding gain (loss) arising during period
115
( 28 )
87
( 14 )
4
( 10 )
Other comprehensive income (loss), net
$ 115
$ ( 28 )
87
$ ( 14 )
$ 4
( 10 )
(a) All amounts are net of tax. Related income tax expense or benefit calculated using an income tax rate approximating
25 % for available-for-sale investments
Nine Months Ended June 30,
2025
2024
Net of
Net of
Before Tax
Tax
Tax
Before Tax
Tax
Tax
Amount
Expense
Amount
Amount
Expense
Amount
(In thousands)
Unrealized holding gain arising during period on:
Available-for-sale investments
$ 141
$ ( 35 )
$ 106
$ 487
$ ( 120 )
$ 367
Total unrealized holding gain arising during period
141
( 35 )
106
487
( 120 )
367
Other comprehensive income, net
$ 141
$ ( 35 )
106
$ 487
$ ( 120 )
367
(a) All amounts are net of tax. Related income tax expense or benefit calculated using an income tax rate
approximating 25 % for available-for-sale investments
NOTE F – FAIR VALUE DISCLOSURES
The Company
uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures.
The securities available-for-sale and the Company’s derivative assets and liabilities are recorded at fair value on a recurring
basis. Additionally, from time to time, the Company may be required to record at fair value other assets or liabilities on a non-recurring
basis, such as held-to-maturity securities, mortgage servicing rights, loans receivable and OREO. These non-recurring fair value adjustments
involve the application of lower-of-cost-or-market accounting or write-downs of individual assets.
In accordance
with ASC 820, the Company groups its assets and liabilities at fair value in three levels, based on the markets in which the assets are
traded and the reliability of the assumptions used to determine fair value. These levels are:
8
Level 1 -
Valuation is based upon quoted prices for identical instruments traded in active markets.
Level 2 -
Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3 -
Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of option pricing models, discounted cash flow models and similar techniques. The results cannot be determined with precision and may not be realized in an actual sale or immediate settlement of the asset or liability.
The Company
based its fair values on the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants at the measurement date. ASC 820 requires the Company to maximize the use of observable inputs and minimize the use
of unobservable inputs when measuring fair value.
The following
is a description of valuation methodologies used for assets measured at fair value on a recurring basis.
Securities available-for-sale
The securities
available-for-sale portfolio is carried at estimated fair value on a recurring basis, with any unrealized gains and losses, net of taxes,
reported as accumulated other comprehensive income/loss in stockholders’ equity. The securities available-for-sale portfolio consists
of U.S. government-sponsored mortgage-backed securities. The fair values of these securities are obtained from an independent nationally
recognized pricing service. An independent pricing service provides the Company with prices which are categorized as Level 2, as quoted
prices in active markets for identical assets are generally not available for the securities in the Company’s portfolio. Various
modeling techniques are used to determine pricing for Company’s mortgage-backed securities, including option pricing and discounted
cash flow models. The inputs to these models include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, two-sided
markets, benchmark securities, bids, offers and reference data.
Derivatives
The Bank executes
interest rate swaps with commercial lending customers to facilitate their respective risk management strategies. The fair values of such
derivatives are based on valuation models from a third party using current market terms (including interest rates and fees), the remaining
terms of the agreements and the credit worthiness of the counter party as of the measurement date (Level 2).
The following
tables provide the level of valuation assumptions used to determine the carrying value of the Company’s assets measured at fair
value on a recurring basis.
Fair Value on a Recurring Basis
Total
Level 1
Level 2
Level 3
(In thousands)
June 30, 2025
Assets:
Securities available for sale:
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 82
$ —
$ 82
$ —
Obligations of U.S. government-sponsored enterprises:
Mortgage-backed securities-residential
14,876
—
14,876
—
Corporate securities
6,646
—
6,646
—
Total securities available for sale
$ 21,604
$ —
$ 21,604
$ —
Derivative assets
977
—
977
—
Total assets
$ 22,581
$ —
$ 22,581
$ —
Liabilities:
Derivative liabilities
$ 977
$ —
$ 977
$ —
Total liabilities
$ 977
$ —
$ 977
$ —
9
Fair Value on a Recurring Basis
Total
Level 1
Level 2
Level 3
(In thousands)
September 30, 2024
Assets:
Securities available for sale:
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 89
$ —
$ 89
$ —
Obligations of U.S. government-sponsored enterprises:
Mortgage-backed securities-residential
11,506
—
11,506
—
Corporate securities
4,021
—
4,021
—
Total securities available for sale
$ 15,616
$ —
$ 15,616
$ —
Derivative assets
1,405
—
1,405
—
Total assets
$ 17,021
$ —
$ 17,021
$ —
Liabilities:
Derivative liabilities
$ 1,405
$ —
$ 1,405
$ —
Total liabilities
$ 1,405
$ —
$ 1,405
$ —
The following
is a description of valuation methodologies used for assets measured at fair value on a non-recurring basis.
Other Real Estate owned
Other real estate
owned is measured and reported at fair value based on the fair value of the underlying collateral.
The following
tables provide the level of valuation assumptions used to determine the carrying value of the other real estate owned measured at fair
value on a non-recurring basis at June 30, 2025 and September 30, 2024.
Total
Level 1
Level 2
Level 3
June 30, 2025
(In thousands)
Other real estate owned
$ 2,167
—
—
$ 2,167
Total
$ 2,167
$ —
$ —
$ 2,167
Total
Level 1
Level 2
Level 3
September 30, 2024
(In thousands)
Other real estate owned
$ 1,501
—
—
$ 1,501
Total
$ 1,501
$ —
$ —
$ 1,501
The following
tables present additional quantitative information about assets measured at fair value on a non-recurring basis and for which Company
has utilized Level 3 inputs to determine fair value:
Quantitative Information about Level 3 Fair Value Measurements
(Dollars in thousands)
Fair Value Valuation
June 30, 2025 Estimate Techniques Unobservable Input Range (Weighted Average)
Other real estate owned $ 2,167 Appraisal Liquidation expenses (1) -1.5% to -1.5% (-1.5%)
Quantitative Information about Level 3 Fair Value Measurements
(Dollars in thousands)
Fair Value Valuation
September 30, 2024 Estimate Techniques Unobservable Input Range (Weighted Average)
Other real estate owned $ 1,501 Appraisal Liquidation expenses (1) -13.0% to -19.6% (-14.6%)
10
(1) Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated
liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percent
of the appraisal.
The following
presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments carried
at cost or amortized cost as of June 30, 2025 and September 30, 2024. For short-term financial assets such as cash and cash equivalents
and accrued interest receivable, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the
origination of the instrument and its expected realization. For financial liabilities such as interest-bearing demand, NOW, and money
market savings deposits, the carrying amount is a reasonable estimate of fair value due to these products being payable on demand and
having no stated maturity. The Company’s bank-owned life insurance is not a marketable asset and may generally only be redeemed
with the insurance company and, therefore, is not included in the table below.
Carrying
Fair
Fair Value Measurement Placement
Value
Value
(Level 1)
(Level 2)
(Level 3)
(In thousands)
June 30, 2025
Financial instruments - assets
Investment securities held to maturity
$ 69,520
$ 62,591
$ —
$ 62,591
$ —
Loan receivable net allowance for credit losses
835,932
838,336
—
—
838,336
Financial instruments - liabilities
Certificates of deposit including retirement certificates
180,523
179,819
—
179,819
—
Borrowings
36,054
35,409
—
35,409
—
September 30, 2024
Financial instruments - assets
Investment securities held to maturity
$ 79,816
$ 72,617
$ —
$ 72,617
$ —
Loan receivable net allowance for credit losses
772,614
766,822
—
—
766,822
Financial instruments - liabilities
Certificates of deposit including retirement certificates
159,652
159,582
—
159,582
—
Borrowings
28,568
28,151
—
28,151
—
NOTE G - INVESTMENT SECURITIES
The following
table summarizes the amortized cost and fair values of securities classified as available-for-sale and held-to-maturity at June 30, 2025:
11
June 30, 2025
Gross
Gross
Allowance for
Amortized
Unrealized
Unrealized
Credit
Fair
Cost
Gains
Losses
Losses
Value
(In thousands)
Securities available-for-sale:
Obligations of U.S. government agencies:
Mortgage backed securities - residential
$ 91
$ —
$ ( 9 )
$ —
$ 82
Obligations of U.S. government-sponsored enterprises:
Mortgage-backed securities-residential
16,003
62
( 1,189 )
—
14,876
Corporate securities
6,500
146
—
—
6,646
Total securities available-for-sale
$ 22,594
$ 208
$ ( 1,198 )
$ —
$ 21,604
Securities held-to-maturity:
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 6,781
$ —
$ ( 687 )
$ —
$ 6,094
Mortgage-backed securities - commercial
4,024
19
( 7 )
—
4,036
Obligations of U.S. government-sponsored enterprises:
Mortgage backed securities - residential
41,601
1
( 5,219 )
—
36,383
Debt securities
10,500
—
( 560 )
—
9,940
Private label mortgage-backed securities - residential
179
—
( 3 )
—
176
Obligations of state and political subdivisions
3,435
1
( 368 )
—
3,068
Corporate securities
3,000
—
( 106 )
—
2,894
Total securities held-to-maturity
$ 69,520
$ 21
$ ( 6,950 )
$ —
$ 62,591
Total investment securities
$ 92,114
$ 229
$ ( 8,148 )
$ —
$ 84,195
The following table
summarizes the amortized cost and fair values of securities classified as available-for-sale and held-to-maturity at September 30, 2024:
September 30, 2024
Gross
Gross
Allowance for
Amortized
Unrealized
Unrealized
Credit
Fair
Cost
Gains
Losses
Losses
Value
(In thousands)
Securities available-for-sale:
Obligations of U.S. government agencies:
Mortgage backed securities - residential
$ 95
$ —
$ ( 6 )
$ —
$ 89
Obligations of U.S. government-sponsored enterprises:
Mortgage-backed securities-residential
12,652
56
( 1,202 )
—
11,506
Corporate securities
4,000
21
—
—
4,021
Total securities available-for-sale
$ 16,747
$ 77
$ ( 1,208 )
$ —
$ 15,616
Securities held-to-maturity:
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 7,209
$ —
$ ( 611 )
$ —
$ 6,598
Mortgage-backed securities - commercial
4,268
64
( 23 )
—
4,309
Obligations of U.S. government-sponsored enterprises:
Mortgage backed securities - residential
42,701
4
( 5,194 )
—
37,511
Debt securities
19,000
13
( 865 )
—
18,148
Private label mortgage-backed securities - residential
190
—
( 5 )
—
185
Obligations of state and political subdivisions
3,448
3
( 351 )
—
3,100
Corporate securities
3,000
—
( 234 )
—
2,766
Total securities held-to-maturity
$ 79,816
$ 84
$ ( 7,283 )
$ —
$ 72,617
Total investment securities
$ 96,563
$ 161
$ ( 8,491 )
$ —
$ 88,233
12
The Company
monitors the credit quality of held-to-maturity debt securities, primarily through their credit ratings by nationally recognized statistical
ratings organizations, on a quarterly basis. At June 30, 2025 and September 30, 2024, there were no non-performing held-to-maturity debt
securities and no allowance for credit losses were required. The majority of the investment securities are explicitly or implicitly guaranteed
by the United States government, and any estimate of expected credit losses would be insignificant to the Company. The following tables
summarize the amortized cost of held-to-maturity debt securities at June 30, 2025 and September 30, 2024, aggregated by credit quality
indicator:
Credit Rating at Amortized Cost
AAA/AA/A
BBB/BB/B
Non-rated
June 30, 2025
(In thousands)
Securities held-to-maturity:
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 6,781
$ —
$ —
Mortgage-backed securities - commercial
4,024
—
—
Obligations of U.S. government-sponsored enterprises:
Mortgage backed securities - residential
41,601
—
—
Debt securities
10,500
—
—
Private label mortgage-backed securities - residential
179
—
—
Obligations of state and political subdivisions
3,435
—
—
Corporate securities
3,000
—
—
Total securities held-to-maturity:
$ 69,520
$ —
$ —
Credit Rating at Amortized Cost
AAA/AA/A
BBB/BB/B
Non-rated
(In thousands)
September 30, 2024
Securities held-to-maturity:
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 7,209
$ —
$ —
Mortgage-backed securities - commercial
4,268
—
—
Obligations of U.S. government-sponsored enterprises:
Mortgage backed securities - residential
42,701
—
—
Debt securities
19,000
—
—
Private label mortgage-backed securities - residential
190
—
—
Obligations of state and political subdivisions
3,448
—
—
Corporate securities
3,000
—
—
Total securities held-to-maturity:
$ 79,816
$ —
$ —
The contractual
maturities of debt securities, municipal bonds and certain information regarding mortgage-backed securities available-for-sale at June
30, 2025 are summarized in the following table:
13
June 30, 2025
Amortized
Fair
Cost
Value
Securities available-for-sale
(In thousands)
Debt securities:
Due within 1 year
$ —
$ —
Due after 1 but within 5 years
—
—
Due after 5 but within 10 years
6,500
6,646
Due after 10 years
—
—
Total debt securities
6,500
6,646
Mortgage-backed securities:
Residential
16,094
14,958
Commercial
—
—
Total mortgage-backed securities
16,094
14,958
Total securities available-for-sale
$ 22,594
$ 21,604
The contractual maturities
of debt securities, municipal bonds and certain information regarding mortgage-backed securities held-to-maturity at June 30, 2025 are
summarized in the following table:
June 30, 2025
Amortized
Fair
Cost
Value
Securities held-to-maturity
(In thousands)
Debt securities:
Due within 1 year
$ 3,000
$ 2,994
Due after 1 but within 5 years
12,474
11,683
Due after 5 but within 10 years
1,461
1,225
Due after 10 years
—
—
Total debt securities
16,935
15,902
Mortgage backed securities:
Residential
48,561
42,653
Commercial
4,024
4,036
Total mortgage-backed securities
52,585
46,689
Total securities held-to-maturity
$ 69,520
$ 62,591
As of June 30, 2025 and September
30, 2024, investment securities having a carrying amount of approximately $ 11.3 million and $ 12.5 million, respectively, were pledged
to secure public deposits.
NOTE H – UNREALIZED LOSSES ON INVESTMENT
SECURITIES AVAILABLE-FOR-SALE
The Company recognizes
an allowance for credit losses (“ACL”) on debt securities in earnings through a provision for credit losses while non credit-related
impairment on debt securities not expected to be sold are recognized in other comprehensive income.
The Company reviews
its investment portfolio on a quarterly basis for indications of credit losses. This review includes analyzing the extent to which the
fair value has been lower than the amortized cost, the financial condition and near-term prospects of the issuer, including any specific
events which may influence the operations of the issuer and the intent and ability to hold the investment for a period of time sufficient
to allow for any anticipated recovery in the market. The Company evaluates its intent and ability to hold debt securities based upon its
investment strategy for the particular type of security and its cash flow needs, liquidity position, capital adequacy and interest rate
risk position. In addition, the risk of future credit losses may be influenced by prolonged recession in the U.S. economy, changes in
real estate values and interest deferrals.
14
Investment securities
with fair values greater than their amortized cost contain unrealized gains. Investment securities with fair values less than their amortized
cost contain unrealized losses. Details of available-for-sale securities with unrealized losses at June 30, 2025 and September 30, 2024
are as following tables:
Less Than 12 Months
12 Months Or Greater
Total
Number of
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
Securities
Value
Losses
Value
Losses
Value
Losses
(Dollars in thousands)
June 30, 2025
Securities available-for-sale
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
1
$ —
$ —
$ 82
$ ( 9 )
$ 82
$ ( 9 )
Obligations of U.S. government-sponsored enterprises
Mortgage-backed securities - residential
9
1,857
—
7,018
( 1,189 )
8,875
( 1,189 )
Total
10
$ 1,857
$ —
$ 7,100
$ ( 1,198 )
$ 8,957
$ ( 1,198 )
Less Than 12 Months
12 Months Or Greater
Total
Number of
Fair
Unrealized
Fair
Unrealized
Fair
Unrealized
Securities
Value
Losses
Value
Losses
Value
Losses
(Dollars in thousands)
September 30, 2024
Securities available-for-sale
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
1
$ —
$ —
$ 88
$ ( 6 )
$ 88
$ ( 6 )
Obligations of U.S. government-sponsored enterprises
Mortgage-backed securities - residential
8
—
—
7,550
( 1,202 )
7,550
( 1,202 )
Total
9
$ —
$ —
$ 7,638
$ ( 1,208 )
$ 7,638
$ ( 1,208 )
The investment securities
listed above currently have fair values less than amortized cost and, therefore, contain unrealized losses. The Company evaluated these
securities and determined that the decline in value was primarily related to fluctuations in the interest rate environment and were not
related to any company or industry specific event.
The Company anticipates
full recovery of amortized costs with respect to these securities. The Company does not intend to sell these securities and has determined
that it is not more likely than not that the Company would be required to sell these securities prior to maturity or market price recovery.
For individual debt securities classified as available-for-sale, we determine whether a decline in fair value below the amortized cost
has resulted from a credit loss or other factors. If the decline in fair value is due to credit, we will record the portion of the impairment
loss relating to credit through an ACL. Impairment that has not been recorded through an ACL is recorded through other comprehensive income,
net of applicable taxes.
NOTE I – LOANS RECEIVABLE, NET AND RELATED
ALLOWANCE FOR CREDIT LOSSES
Loans receivable,
net were comprised of the following:
June 30,
September 30,
2025
2024
(In thousands)
One-to-four family residential
$ 245,235
$ 246,201
Commercial real estate
523,990
461,319
Construction and land
25,930
22,722
Home equity loans and lines of credit
29,415
24,728
Commercial business
19,135
24,011
Other
1,705
2,235
Total loans receivable
845,410
781,216
Net deferred loan costs
( 1,419 )
( 1,054 )
Total loans receivable, net
$ 843,991
$ 780,162
15
The segments of the
Company’s loan portfolio are disaggregated to a level that allows management to monitor risk and performance. The residential mortgage
loan segment is further disaggregated into two types: first lien, amortizing term loans, and the combination of second lien amortizing
term loans and home equity lines of credit. The commercial loan segment is further disaggregated into three types: loans secured by multifamily
structures, loans secured by owner-occupied commercial structures, and loans secured by non-owner occupied nonresidential properties.
The construction and land loan segment consists primarily of developers or investors for the purpose of acquiring, developing and constructing
residential or commercial structures and to a lesser extent one-to-four family residential construction loans made to individuals for
the acquisition of and/or construction on a lot or lots on which a residential dwelling is to be built. Construction loans to developers
and investors have a higher risk profile because the ultimate buyer, once development is completed, is generally not known at the time
of the loan. The commercial business loan segment consists of loans made for the purpose of financing the activities of commercial customers
and consists of revolving lines of credit and loans partially guaranteed by the U.S. Small Business Administration. The consumer loan
segment consists primarily of stock-secured installment loans, but also includes unsecured personal loans and overdraft lines of credit
connected with customer deposit accounts.
Management uses a ten
point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered
not criticized, and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow
bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting
in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard
category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will
be sustained if the weaknesses are not corrected. Loans classified Doubtful have all the weaknesses
inherent in loans classified Substandard with the added characteristic that collection or liquidation in full, on the basis of current
conditions and facts, is highly improbable. All loans greater than three months past due are considered Substandard. Any portion
of a loan that has been charged off is placed in the Loss category.
To help ensure
that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Company has a structured
loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans
are included in the Pass categories unless a specific action, such as severe delinquency, bankruptcy, repossession, or death occurs to
raise awareness of a possible credit event. The Company’s Commercial Loan Officers are responsible for the timely and accurate
risk rating of the loans in their portfolios at origination and on an ongoing basis. The Company’s Asset Review Committee performs
monthly reviews of all commercial relationships internally rated 6 (“Watch”) or worse. Confirmation of appropriate risk
grading is performed by an external loan review company that semi-annually reviews and assesses loans within the portfolio. Generally,
the external consultant reviews commercial relationships greater than $ 500 thousand and/or criticized relationships greater than $ 250
thousand. Detailed reviews, including plans for resolution, are performed on adversely classified loans on a monthly basis.
The following
tables present the classes of the loan portfolio by origination year summarized by the aggregate Pass and the criticized categories of
Special Mention, Substandard and Doubtful for loans subject to the Company’s internal risk rating system and by performing status
for all other loans as of June 30, 2025 and September 30, 2024:
16
June 30, 2025
Revolving Loans
Term Loans Amortized Cost Basis by Origination Fiscal Year
Amortized
Converted
2025
2024
2023
2022
2021
Prior
Cost Basis
to Term
Total
(In thousands)
One-to-four family residential
Performing
$ 13,780
$ 32,565
$ 37,983
$ 29,549
$ 24,064
$ 106,662
$ —
$ —
$ 244,603
Non-performing
—
67
565
—
—
—
—
—
632
Total
$ 13,780
$ 32,632
$ 38,548
$ 29,549
$ 24,064
$ 106,662
$ —
$ —
$ 245,235
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Commercial real estate
Pass
$ 87,742
$ 86,986
$ 80,720
$ 64,455
$ 55,285
$ 144,688
$ 4,114
$ —
$ 523,990
Special Mention
—
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
—
Doubtful
—
—
—
—
—
—
—
—
—
Total
$ 87,742
$ 86,986
$ 80,720
$ 64,455
$ 55,285
$ 144,688
$ 4,114
$ —
$ 523,990
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Construction and land
Pass
$ 8,538
$ 11,260
$ 2,757
$ —
$ —
$ 2,575
$ 800
$ —
$ 25,930
Special Mention
—
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
—
Doubtful
—
—
—
—
—
—
—
—
—
Total
$ 8,538
$ 11,260
$ 2,757
$ —
$ —
$ 2,575
$ 800
$ —
$ 25,930
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Home equity loans and lines of credit
Performing
$ 400
$ 1,226
$ 1,433
$ 1,542
$ 276
$ 1,134
$ 23,404
$ —
$ 29,415
Non-performing
—
—
—
—
—
—
—
—
—
Total
$ 400
$ 1,226
$ 1,433
$ 1,542
$ 276
$ 1,134
$ 23,404
$ —
$ 29,415
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Commercial business
Pass
$ 319
$ 1,241
$ 476
$ 2,052
$ 1,068
$ 2,384
$ 11,595
$ —
$ 19,135
Special Mention
—
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
—
Doubtful
—
—
—
—
—
—
—
—
—
Total
$ 319
$ 1,241
$ 476
$ 2,052
$ 1,068
$ 2,384
$ 11,595
$ —
$ 19,135
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Other
Performing
$ 41
$ 19
$ —
$ 30
$ —
$ 1,426
$ 189
$ —
$ 1,705
Non-performing
—
—
—
—
—
—
—
—
—
Total
$ 41
$ 19
$ —
$ 30
$ —
$ 1,426
$ 189
$ —
$ 1,705
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
17
September 30, 2024
Revolving Loans
Term Loans Amortized Cost Basis by Origination Fiscal Year
Amortized
Converted
2024
2023
2022
2021
2020
Prior
Cost Basis
to Term
Total
(In thousands)
One-to-four family residential
Performing
$ 32,624
$ 42,084
$ 31,711
$ 25,970
$ 29,976
$ 83,378
$ 342
$ —
$ 246,085
Non-performing
—
—
94
—
22
—
—
—
116
Total
$ 32,624
$ 42,084
$ 31,805
$ 25,970
$ 29,998
$ 83,378
$ 342
$ —
$ 246,201
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Commercial real estate
Pass
$ 88,597
$ 84,674
$ 66,412
$ 64,573
$ 29,568
$ 122,605
$ 3,718
$ 932
$ 461,079
Special Mention
—
—
—
—
—
124
—
—
124
Substandard
—
—
—
—
—
116
—
—
116
Doubtful
—
—
—
—
—
—
—
—
—
Total
$ 88,597
$ 84,674
$ 66,412
$ 64,573
$ 29,568
$ 122,845
$ 3,718
$ 932
$ 461,319
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Construction and land
Pass
$ 5,650
$ 10,061
$ —
$ —
$ 1,156
$ 4,069
$ 1,786
$ —
$ 22,722
Special Mention
—
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
—
Doubtful
—
—
—
—
—
—
—
—
—
Total
$ 5,650
$ 10,061
$ —
$ —
$ 1,156
$ 4,069
$ 1,786
$ —
$ 22,722
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Home equity loans and lines of credit
Performing
$ 1,585
$ 1,561
$ 1,600
$ 309
$ 247
$ 1,220
$ 17,902
$ 304
$ 24,728
Non-performing
—
—
—
—
—
—
—
—
—
Total
$ 1,585
$ 1,561
$ 1,600
$ 309
$ 247
$ 1,220
$ 17,902
$ 304
$ 24,728
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Commercial business
Pass
$ 2,062
$ 507
$ 2,517
$ 2,298
$ 802
$ 2,565
$ 13,072
$ 188
$ 24,011
Special Mention
—
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
—
Doubtful
—
—
—
—
—
—
—
—
—
Total
$ 2,062
$ 507
$ 2,517
$ 2,298
$ 802
$ 2,565
$ 13,072
$ 188
$ 24,011
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Other
Performing
$ 61
$ —
$ 47
$ —
$ 9
$ 1,771
$ 347
$ —
$ 2,235
Non-performing
—
—
—
—
—
—
—
—
—
Total
$ 61
$ —
$ 47
$ —
$ 9
$ 1,771
$ 347
$ —
$ 2,235
Current period gross charge-offs
—
—
—
—
—
—
—
—
—
Management further monitors
the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded
payment is past due. The Bank was not accruing interest on any loans delinquent 90 days or greater as of June 30, 2025 and September 30,
2024. The following tables present the classes of the loan portfolio summarized by the aging categories of loans for the periods presented:
30-59
60-89
Days
Days
90 Days +
Total
Current
Past Due
Past Due
Past Due
Loans
(In thousands)
June 30, 2025
One-to-four family residential
$ 243,441
$ —
$ 1,162
$ 632
$ 245,235
Commercial real estate
523,587
—
115
288
523,990
Construction and land
25,930
—
—
—
25,930
Home equity lines of credit
29,415
—
—
—
29,415
Commercial business
18,999
136
—
—
19,135
Other
1,705
—
—
—
1,705
Total
$ 843,077
$ 136
$ 1,277
$ 920
$ 845,410
18
30-59
60-89
Days
Days
90 Days +
Total
Current
Past Due
Past Due
Past Due
Loans
(Iin thousands)
September 30, 2024
One-to four-family residential
$ 245,458
$ —
$ 627
$ 116
$ 246,201
Commercial real estate
461,203
—
—
116
461,319
Construction and land
22,722
—
—
—
22,722
Home equity lines of credit
24,492
—
236
—
24,728
Commercial business
23,870
141
—
—
24,011
Other
2,235
—
—
—
2,235
Total
$ 779,980
$ 141
$ 863
$ 232
$ 781,216
The following tables present our
non-accrual loans and the related ACL by loan type as of June 30, 2025 and September 30, 2024.
Total
Non-Accrual
Non-Accrual
Non-Accrual
with ACL
without ACL
(In thousands)
June 30, 2025
One-to-four family residential
$ 632
$ —
$ 632
Commercial real estate
288
—
288
Total
$ 920
$ —
$ 920
Total
Non-Accrual
Non-Accrual
Non-Accrual
with ACL
without ACL
(In thousands)
September 30, 2024
One-to-four family residential
$ 116
$ —
$ 116
Commercial real estate
116
—
116
Total
$ 232
$ —
$ 232
The following
table identifies our non-performing, collateral dependent loans by collateral type as of June 30, 2025 and September 30, 2024:
June 30,
September 30,
2025
2024
Real-estate type:
(In thousands)
One- to four-family residential
$ 632
$ 116
Commercial real estate
288
116
Total
$ 920
$ 232
An ACL is maintained to absorb
losses from the loan portfolio. Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied
process in order to make appropriate and timely adjustments to the ACL. When information confirms all or part of specific loans to
be uncollectible, these amounts are promptly charged off against the ACL. Since loans individually evaluated for impairment are promptly
written down to their fair value, typically there is no portion of the ACL for individually evaluated loans.
The
following tables set forth the allocation of the Bank’s ACL by loan category at the dates indicated. The portion of the ACL allocated
to each loan category does not represent the total available for future losses which may occur within the loan category since the total
allowance for credit losses is a valuation allocation applicable to the entire loan portfolio. The Company generally charges-off the collateral
or discounted cash flow deficiency on all loans at 90 days past due and all loans rated substandard or worse that are 90 days past due.
19
One-to-Four
Home Equity
Family
Commercial
Construction
Lines of
Commercial
Residential
Real Estate
and Land
Credit
Business
Other
Unallocated
Total
(In thousands)
Balance- September 30, 2024
$ 755
$ 5,334
$ 624
$ 30
$ 805
$ —
$ —
$ 7,548
Charge-offs
—
—
—
—
—
—
—
—
Recoveries
—
—
—
—
103
—
—
103
Provision (credit)
( 1 )
261
71
3
( 125 )
—
—
209
Balance- December 31, 2024
$ 754
$ 5,595
$ 695
$ 33
$ 783
$ —
$ —
$ 7,860
Charge-offs
—
—
—
—
—
—
—
—
Recoveries
—
—
—
—
5
—
—
5
Provision (credit)
1
54
( 169 )
2
( 17 )
—
200
71
Balance- March 31, 2025
$ 755
$ 5,649
$ 526
$ 35
$ 771
$ —
$ 200
$ 7,936
Charge-offs
—
—
—
—
—
—
—
—
Recoveries
1
—
—
—
2
—
—
3
Provision (credit)
( 24 )
220
138
( 1 )
( 13 )
—
( 200 )
120
Balance- June 30, 2025
$ 732
$ 5,869
$ 664
$ 34
$ 760
$ —
$ —
$ 8,059
One-to-Four
Home Equity
Family
Commercial
Construction
Lines of
Commercial
Residential
Real Estate
and Land
Credit
Business
Other
Unallocated
Total
(In thousands)
Balance- September 30, 2023
$ 1,259
$ 5,277
$ 472
$ 207
$ 939
$ 2
$ 174
$ 8,330
Effect of adopting ASU 2016-13
7
( 589 )
( 55 )
( 87 )
( 133 )
( 1 )
( 174 )
( 1,032 )
Charge-offs
—
—
—
—
—
—
—
—
Recoveries
—
—
—
—
—
—
—
—
Provision (credit)
( 75 )
161
301
( 40 )
39
( 1 )
—
385
Balance- December 31, 2023
$ 1,191
$ 4,849
$ 718
$ 80
$ 845
$ —
$ —
$ 7,683
Charge-offs
—
—
—
—
—
—
—
—
Recoveries
—
—
65
—
—
—
—
65
Provision (credit)
( 421 )
237
77
( 28 )
78
3
—
( 54 )
Balance- March 31, 2024
$ 770
$ 5,086
$ 860
$ 52
$ 923
$ 3
$ —
$ 7,694
Charge-offs
—
—
—
—
—
—
—
—
Recoveries
1
—
—
—
—
—
—
1
Provision (credit)
208
147
( 187 )
( 14 )
( 102 )
( 3 )
—
49
Balance- June 30, 2024
$ 979
$ 5,233
$ 673
$ 38
$ 821
$ —
$ —
$ 7,744
During the nine months ended
June 30, 2025, the changes in the ACL for each loan category were primarily due to fluctuations in the outstanding balance of each segment
of loans collectively evaluated for impairment. Specifically, we experienced significant growth in our commercial real estate and construction
portfolios, partially offset by contraction in our commercial business loans, which require higher provisions for credit loss, during
the nine months ended June 30, 2025.
The Company’s ACL increased
$ 283 thousand to $ 8.3 million, or 0.98 % of total loan receivable during the nine months ended June 30, 2025. Growth in loans receivable
during the nine months ended June 30, 2025 resulted in additional provisions for credit losses totaling $ 172 thousand and the Company
recorded $ 111 thousand in net loan recoveries. The Company’s allowance for on-balance sheet credit losses increased to $ 8.1 million
at June 30, 2025 from $ 7.5 million at September 30, 2024 while its reserve for off-balance sheet commitments decreased to $ 222 thousand
at June 30, 2025 from $ 449 thousand at September 30, 2024.
During the nine months ended
June 30, 2025, there were no loans modified to borrowers experiencing financial difficulty.
There were three residential
loans totaling $ 564 thousand that were in the process of foreclosure at June 30, 2025.
NOTE J - DEPOSITS
A summary of
deposits by type of account are summarized as follows:
20
June 30,
September 30,
2025
2024
(In thousands)
Demand accounts
$ 116,343
$ 132,837
Savings accounts
53,277
52,853
NOW accounts
138,944
146,744
Money market accounts
330,875
304,588
Certificates of deposit
166,556
146,674
Retirement certificates
13,967
12,978
$ 819,962
$ 796,674
Included in the Company’s
deposits at June 30, 2025 were $ 41.3 million in brokered certificates of deposit and $ 20.2 million in certificates of deposit obtained
through a national deposit listing service. Included in the Company’s deposits at September 30, 2024 were $ 29.6 million in brokered
certificates of deposit and $ 20.0 million in certificates of deposit obtained through a national deposit listing service.
At
June 30, 2025 and September 30, 2024, the aggregate deposits in amounts greater than $ 250 thousand, which is the maximum amount for federal
deposit insurance, were $ 444.1 million and $ 380.0 million, respectively.
NOTE K - FINANCIAL
INSTRUMENTS WITH OFF-BALANCE SHEET RISK
The Company may use derivative
financial instruments, such as interest rate swaps and interest rate floors and caps, as part of its interest rate risk management. Interest
rate caps and floors are agreements whereby one party agrees to pay or receive a floating rate of interest on a notional principal amount
for a predetermined period of time if certain market interest rate thresholds are met. The Company considers the credit risk inherent
in these contracts to be negligible. As of June 30, 2025, the Company did not hold any interest rate floors or collars.
The Company is a party to interest
rate derivatives that are not designated as hedging instruments. Under a program, the Company executes interest rate swaps with commercial
lending customers to facilitate their respective risk management strategies. These interest rate swaps with customers are simultaneously
offset by interest rate swaps that the Company executes with a third-party financial institution, such that the Company minimizes its
net risk exposure resulting from such transactions. Because the interest rate swaps associated with this program do not meet the strict
hedge accounting requirements, changes in the fair value of both the customer swaps and the offsetting swaps are recognized directly in
earnings. The changes in the fair value of the swaps offset each other, except for the credit risk of the counterparties, which is determined
by taking into consideration the risk rating, probability of default and loss given default for all counterparties, and was not significant
to the total fair value. The Company was not required to pledge any collateral for its interest rate swaps with financial institutions
at June 30, 2025 and September 30, 2024.
The following table presents
summary information regarding these derivatives as of June 30, 2025 and September 30, 2024.
21
Average Weighted
Notional Maturity Average Weighted Average Fair
Amount (Years) Fixed Rate Variable Rate Value
(Dollars in thousands)
June 30, 2025
Classified in Other Assets:
Customer interest rate swaps $ 41,601 3.8 5.74 % 1 Mo. SOFR + 2.66 $ 977
Total $ 41,601 3.8 5.74 % $ 977
Classified in Other Liabilities:
3rd Party interest rate swaps $ 41,601 3.8 5.74 % 1 Mo. SOFR + 2.66 $ 977
Total $ 41,601 3.8 5.74 % $ 977
September 30, 2024
Classified in Other Assets:
Customer interest rate swaps $ 34,890 3.2 4.96 % 1 Mo. BSBY + 2.44 $ 1,405
Total $ 34,890 3.2 4.96 % $ 1,405
Classified in Other Liabilities:
3rd Party interest rate swaps $ 34,890 3.2 4.96 % 1 Mo. BSBY + 2.44 $ 1,405
Total $ 34,890 3.2 4.96 % $ 1,405
The Company is a party to financial
instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial
instruments are commitments to extend credit and are summarized in the below table. Those instruments involve, to varying degrees, elements
of credit and interest rate risk in excess of the amounts recognized in the Consolidated Balance Sheets.
June 30,
September 30,
2025
2024
(In thousands)
Financial instruments whose contract amounts
represent credit risk
Letters of credit
$ 785
$ 620
Unused lines of credit
85,484
88,272
Fixed rate loan commitments
3,432
1,804
Variable rate loan commitments
34,177
26,843
Total
$ 123,878
$ 117,539
Item 2. Management's
Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking
Statements
When used in this filing and
in future filings by the Company with the Securities and Exchange Commission, in the Company’s press releases or other public or
shareholder communications, or in oral statements made with the approval of an authorized executive officer, the words or phrases, “anticipate,”
“would be,” “will allow,” “intends to,” “will likely result,” “are expected to,”
“will continue,” “is anticipated,” “estimated,” “projected,” “believes”, or
similar expressions are intended to identify “forward looking statements.” Forward-looking statements are subject to numerous
risks and uncertainties, including, but not limited to, those risks previously disclosed by the Company in Item 1A of its Annual Report
on Form 10-K as may be supplemented by Quarterly Reports on Form 10-Q filed with the SEC, general economic conditions, changes in interest
rates, regulatory considerations, competition, technological developments, retention and recruitment of qualified personnel, and market
acceptance of the Company’s pricing, products and services, levels of uninsured deposits, the imposition of tariffs or other domestic
or international governmental policies and retaliatory responses, and with respect to the loans extended by the Company and real estate
owned, the following: risks related to the economic environment in the market areas in which the Bank operates, particularly with respect
to the real estate market in New Jersey; the risk that the value of the real estate securing these loans may decline in value; and the
risk that significant expense may be incurred by the Company in connection with the resolution of these loans.
22
The Company wishes to caution
readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made, and advises readers
that various factors, including regional and national economic conditions, substantial changes in levels of market interest rates, credit
and other risks of lending and investing activities, and competitive and regulatory factors, could affect the Company’s financial
performance and could cause the Company’s actual results for future periods to differ materially from those anticipated or projected.
The Company does not undertake,
and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or
circumstances after the date of such statements.
Comparison of Financial Condition at June 30,
2025 and September 30, 2024
Total Assets.
Total assets increased $35.6 million, or 3.7%, to $987.5 million at June 30, 2025 from $951.9 million at September 30, 2024. The increase
was attributable to higher balances of loans receivable, partially offset by lower cash equivalents and investment securities.
Interest Earning Deposits .
Total interest-earning deposits with banks decreased $18.5 million, or 72.5%, to $7.1 million at June 30, 2025 from $25.6 million at September
30, 2024 resulting from deployment of these funds into loans receivable during the nine months ended June 30, 2025. The Company’s
cash balance reflects seasonal deposit outflows from municipal accounts that historically return the following calendar quarter.
Loans Receivable.
Total loans receivable increased $64.2 million, or 8.2%, to $845.4 million at June 30, 2025 from $781.2 million at September 30, 2024.
The increase in total loans receivable during the nine months ended June 30, 2025 occurred in commercial real estate loans, which increased
$62.7 million, in one-to four-family residential real estate loans (including home equity lines of credit), which increased $3.7 million,
and in construction and land loans, which increased $3.2 million. Partially offsetting these increases were commercial business loans,
which decreased $4.9 million and other loans, which decreased $530 thousand.
Given the significance of
commercial real estate (“CRE”) loans to our total loan portfolio, the following table further disaggregates these loans by
occupied status and by collateral type as of June 30, 2025:
June 30, 2025
Amount
Percent
(In thousands)
Owner-occupied
Retail
$ 43,962
8.4%
Hotel/Motel
75,751
14.5%
Professional
35,789
6.8%
Office
15,648
3.0%
Restaurant
18,790
3.6%
Other
38,731
7.4%
Total owner-occupied
$ 228,671
43.6%
Non-owner occupied
Retail
$ 86,860
16.6%
Multi-family
94,495
18.0%
Professional
17,935
3.4%
Office
32,980
6.3%
Restaurant
8,005
1.5%
Hotel/Motel
2,536
0.5%
Other
52,508
10.0%
Total non-owner occupied
$ 295,319
56.4%
Total commercial real estate loans
$ 523,990
100.0%
23
The Company obtains an appraisal
of the real estate collateral securing a CRE loan prior to originating the loan. The appraised value is used to calculate the ratio of
the outstanding loan balance to the value of the real estate collateral, or loan-to-value ratio ("LTV"). The original appraisal
is used to monitor the LTVs within the CRE portfolio unless an updated appraisal is received, which may happen for a variety of reasons
including, but not limited to, payment delinquency, additional loan requests using the same collateral, and loan modifications. The following
table presents the ranges in the LTVs of our CRE loans at June 30, 2025:
June 30, 2025
Number of
LTV range
Loans
Amount
(Dollars in thousands)
0%-25.0%
116
$ 48,111
25.01%-50.0%
137
170,178
50.01%-60.0%
78
114,971
60.01%-70.0%
104
137,405
70.01%-75.0%
26
35,371
75.01%-80.0%
8
17,954
Totals
469
$ 523,990
As of June 30, 2025 and September
30, 2024, non-owner occupied commercial real estate loans (as defined by regulatory guidance) to total risk-based capital were estimated
at approximately 266% and 270%, respectively. Management believes that Magyar Bank has implemented appropriate risk management practices,
including risk assessments, board-approved underwriting policies and related procedures, which include monitoring loan portfolio performance
and stressing of the commercial real estate portfolio under adverse economic conditions.
The Company’s asset
quality with respect to commercial real estate loans has remained strong despite recent economic and market conditions. As of June 30,
2025 and September 30, 2024, we had $288 thousand and $116 thousand of non-performing commercial real estate loans, respectively.
Total non-performing loans
increased $688 thousand, or 296.6%, to $920 thousand at June 30, 2025 from $232 thousand at September 30, 2024. The ratio of non-performing
loans to total loans increased to 0.11% at June 30, 2025 from 0.03% at September 30, 2024.
The allowance for credit losses
increased $283 thousand to $8.3 million, or 0.98% of total loan receivable during the nine months ended June 30, 2025. Growth in loans
receivable during the nine months ended June 30, 2025 resulted in additional provisions for credit losses totaling $172 thousand and the
Company recorded $111 thousand in net loan recoveries. The Company’s allowance for on-balance sheet credit losses increased to $8.1
million at June 30, 2025 from $7.5 million at September 30, 2024 while its reserve for off-balance sheet commitments decreased to $222
thousand at June 30, 2025 from $449 thousand at September 30, 2024. The decrease in our reserves for off balance sheet commitments resulted
from contraction in our construction loan commitments during the nine months ended June 30, 2025.
Future increases in the allowance
for credit losses may be necessary based on possible future increases in non-performing loans and charge-offs, the possible deterioration
of collateral values, and the possible deterioration of the current economic environment.
Investment Securities.
At June 30, 2025, investment securities totaled $91.1 million, reflecting a decrease of $4.3 million, or 4.5%, from September 30, 2024.
The decrease resulted from matured and called bonds totaling $8.5 million and payments from mortgage-backed securities totaling $5.2 million
during the nine months ended June 30, 2025. Offsetting these decreases were purchases of mortgage-backed securities totaling $6.9 million
and corporate notes totaling $2.5 million.
Investment securities at June
30, 2025 consisted of $67.4 million in mortgage-backed securities issued by U.S. government agencies and U.S. government-sponsored enterprises,
$10.5 million in U.S. government-sponsored enterprise debt securities, $9.6 million in corporate notes, $3.4 million in municipal bonds,
and $179 thousand in “private-label” mortgage-backed securities. There was no allowance for credit losses for the Company’s
investment securities at June 30, 2025 and September 30, 2024.
Bank Owned Life Insurance.
Bank owned life insurance (“BOLI”) decreased $2.7 million, or 11.8%, to $20.6 million at June 30, 2025 from $23.3 million
at September 30, 2024.
24
In August 2024, the Company
restructured approximately $7.9 million of its BOLI portfolio with the simultaneous purchase and surrender/exchange of BOLI policies.
During the nine months ended June 30, 2025, the Company received $3.2 million from policy surrenders and recorded a $501 thousand increase
in the cash surrender value of the BOLI policies. The restructure increased the yield on the BOLI portfolio from 2.59% (3.71% tax-equivalent)
to 3.36% (4.81% tax-equivalent) at June 30, 2025.
Deposits. Total
deposits increased $23.3 million, or 2.9%, to $820.0 million at June 30, 2025. The inflow in deposits occurred in money market accounts,
which increased $26.3 million, or 8.6%, to $330.9 million, in certificates of deposit (including individual retirement accounts), which
increased $20.9 million, or 13.1%, to $180.5 million, and in savings accounts, which increased $424 thousand, or 0.8%, to $53.3 million.
Partially offsetting these increases were a $16.5 million, or 12.4%, decrease in non-interest bearing checking accounts to $116.3 million,
and a $7.8 million, or 5.3%, decrease in interest-bearing checking accounts to $138.9 million.
Included with total deposit
at June 30, 2025 were $41.3 million in brokered deposits, compared with $29.6 million at September 30, 2024. The Company issued $14.1
million of five-year term brokered certificates of deposit during the nine months ended June 30, 2025.
Borrowed Funds. Borrowings
increased $7.5 million, or 26.2%, to $36.1 million at June 30, 2025 from $28.6 million at September 30, 2024.
During the nine months ended
June 30, 2025, the Company borrowed $9.0 million from the Federal Home Loan Bank of New York, of which $4.0 million were a zero-cost advances
for three-year terms and $5.0 million was for a four-year advance with an initial rate of 4.468% and an embedded 5.0% SOFR interest rate
cap. The borrowings were used to fund the Company’s loan growth and were offset by $1.5 million in principal repayments.
Stockholders’
Equity. Stockholders’ equity increased $5.8 million, or 5.2%, to $116.3 million at June 30, 2025 from $110.5 million at
September 30, 2024. The increase was primarily due to the Company’s results from operations, which increased $7.2 million, partially
offset by dividends paid totaling $1.3 million at $0.21 per share and $869 thousand stock repurchase of 60,410 shares during the nine
months ended June 301, 2025. The Company’s book value per share increased to $18.03 at June 30, 2025 from $16.98 at September 30,
2024.
Average Balance Sheets for the Three and Nine
Months Ended June 30, 2025 and 2024
The following tables present
certain information regarding the Company’s financial condition and net interest income for the three and nine months ended June
30, 2025 and 2024. The tables present the annualized average yield on interest-earning assets and the annualized average cost of interest-bearing
liabilities. We derived the yields and costs by dividing annualized income or expense by the average balance of interest-earning assets
and interest-bearing liabilities, respectively, for the periods shown. We derived average balances from daily balances over the period
indicated. Interest income includes fees that we consider adjustments to yields.
25
Three Months Ended June 30,
2025
2024
Average
Balance
Interest
Income/
Expense
Yield/Cost
(Annualized)
Average
Balance
Interest
Income/
Expense
Yield/Cost
(Annualized)
(Dollars in thousands)
Interest-earning assets:
Interest-earning deposits
$ 59,653
$ 650
4.37%
$ 57,178
$ 737
5.17%
Loans receivable, net (1)
822,467
12,608
6.15%
744,914
10,962
5.90%
Securities
Taxable
90,212
667
2.97%
92,248
561
2.44%
Tax-exempt (2)
3,370
18
2.17%
3,370
18
2.17%
FHLBNY stock
2,729
49
7.27%
2,326
53
9.20%
Total interest-earning assets
978,431
13,992
5.74%
900,036
12,331
5.50%
Noninterest-earning assets
51,850
49,563
Total assets
$ 1,030,281
$ 949,599
Interest-bearing liabilities:
Savings accounts (3)
$ 54,496
93
0.68%
$ 55,914
86
0.62%
NOW accounts (4)
507,337
3,787
2.99%
463,135
3,955
3.43%
Time deposits (5)
176,269
1,668
3.80%
139,120
1,296
3.74%
Total interest-bearing deposits
738,102
5,548
3.01%
658,169
5,337
3.25%
Borrowings
34,041
262
3.08%
28,510
206
2.90%
Total interest-bearing liabilities
772,143
5,810
3.02%
686,679
5,543
3.24%
Noninterest-bearing liabilities
146,342
157,405
Total liabilities
918,485
844,084
Retained earnings
111,796
105,515
Total liabilities and retained earnings
$ 1,030,281
$ 949,599
Tax-equivalent basis adjustment
(4 )
(4 )
Net interest and dividend income
$ 8,178
$ 6,784
Interest rate spread
2.72%
2.26%
Net interest-earning assets
$ 206,288
$ 213,357
Net interest margin (6)
3.35%
3.02%
Average interest-earning assets to
average interest-bearing liabilities
126.72%
131.07%
(1)
The average balance of loans receivable, net includes non-accrual loans.
(2) Interest income and yield are calculated using the Company's 21% federal tax rate.
(3) Includes passbook savings, money market passbook and club accounts.
(4) Includes interest-bearing checking and money market accounts.
(5) Includes certificates of deposits and individual retirement accounts.
(6) Calculated as annualized net interest income divided by average total interest-earning assets.
26
Nine Months Ended June 30,
2025
2024
Average
Balance
Interest
Income/
Expense
Yield/Cost
(Annualized)
Average
Balance
Interest
Income/
Expense
Yield/Cost
(Annualized)
(Dollars In Thousands)
Interest-earning assets:
Interest-earning deposits
$ 52,350
$ 1,691
4.32%
$ 63,265
$ 2,453
5.18%
Loans receivable, net (1)
803,846
36,603
6.09%
724,804
31,584
5.83%
Securities
Taxable
91,191
1,920
2.82%
92,579
1,560
2.25%
Tax-exempt (2)
3,370
55
2.17%
3,370
55
2.17%
FHLBNY stock
2,544
160
8.40%
2,291
165
9.60%
Total interest-earning assets
953,301
40,429
5.67%
886,309
35,817
5.40%
Noninterest-earning assets
52,856
49,235
Total assets
$ 1,006,157
$ 935,544
Interest-bearing liabilities:
Savings accounts (3)
$ 54,123
$ 279
0.69%
$ 58,607
$ 270
0.62%
NOW accounts (4)
494,218
11,095
3.00%
436,112
10,737
3.29%
Time deposits (5)
166,657
4,852
3.89%
122,962
3,183
3.46%
Total interest-bearing deposits
714,998
16,226
3.03%
617,681
14,190
3.07%
Borrowings
31,896
693
2.90%
28,972
663
3.06%
Total interest-bearing liabilities
746,894
16,919
3.03%
646,653
14,853
3.07%
Noninterest-bearing liabilities
142,302
179,201
Total liabilities
889,196
825,854
Retained earnings
116,961
109,690
Total liabilities and retained earnings
$ 1,006,157
$ 935,544
Tax-equivalent basis adjustment
(12 )
(12 )
Net interest and dividend income
$ 23,498
$ 20,952
Interest rate spread
2.64%
2.33%
Net interest-earning assets
$ 206,407
$ 239,656
Net interest margin (6)
3.30%
3.16%
Average interest-earning assets to
average interest-bearing liabilities
127.64%
137.06%
(1)
The average balance of loans receivable, net includes non-accrual loans.
(2) Interest income and yield are calculated using the Company's 21% federal tax rate.
(3) Includes passbook savings, money market passbook and club accounts.
(4) Includes interest-bearing checking and money market accounts.
(5) Includes certificates of deposits and individual retirement accounts.
(6) Calculated as annualized net interest income divided by average total interest-earning assets.
Comparison of Operating Results for the Three
Months Ended June 30, 2025 and 2024
Net Income .
Net income increased $779 thousand, or 46.1%, to $2.5 million for the three months ended June 30, 2025 compared with net income of $1.7
million for the three months ended June 30, 2024. The increase was due to higher net interest income and other income, partially offset
by higher provisions for credit loss, other expenses and income tax expense.
Net Interest and Dividend
Income. Net interest and dividend income increased $1.4 million, or 20.5%, to $8.2 million for the three months ended June 30,
2025 from $6.8 million for the three months ended June 30, 2024. The increase was attributable to a 33-basis point increase in the Company’s
net interest margin to 3.35% for the three months ended June 30, 2025 from 3.02% for the three months ended June 30, 2024, as well as
a $78.4 million increase in the average balance of interest-earning assets between the periods.
27
Interest and Dividend
Income. Interest and dividend income increased $1.7 million, or 13.5%, to $14.0 million for the three months ended June 30, 2025
compared with $12.3 million for the three months ended June 30, 2024. The increase was attributable to a 24-basis point increase in the
yield on interest-earning assets to 5.74% for the three months ended June 30, 2025 from 5.50% for the three months ended June 30, 2024,
as well as a $77.6 million, or 10.4%, increase in the average balance of interest-earning assets.
The average balance of loans
receivable, net of allowance for credit losses, increased $76.6 million, or 10.4%, to $822.5 million during the three months ended June
30, 2025 from $744.9 million during the three months ended June 30, 2024, while the yield on loans receivable increased 25 basis points
to 6.15% for the three months ended June 30, 2025 from 5.90% for the three months ended June 30, 2024. The higher average balance and
yield accounted for a $1.6 million, or 15.0%, increase in loan interest income between periods.
Interest
Expense. Interest expense increased $267 thousand, or 4.8%, to $5.8 million for the three months ended June 30, 2025 from $5.5
million for the three months ended June 30, 2024. The average balance of interest-bearing liabilities increased $85.5 million, or 12.4%,
to $772.1 million from $686.6 million, while the cost of interest-bearing liabilities decreased 22 basis points to 3.02% for the three
months ended June 30, 2025 compared with 3.24% for the three months ended June 30, 2024.
The average balance of interest-bearing
deposits increased $79.9 million, or 12.1%, to $738.1 million for the three months ended June 30, 2025 from $658.2 million for the three
months ended June 30, 2024, while the average cost of such deposits decreased 24 basis points to 3.01% from 3.25%. Interest paid on interest-bearing
deposits increased $211 thousand, or 4.0%, to $5.5 million for the three months ended June 30, 2025 compared with $5.3 million for the
three months ended June 30, 2024.
Interest paid on borrowings
increased $56 thousand, or 27.2%, to $262 thousand for the three months ended June 30, 2025 from $206 thousand for the three months ended
June 30, 2024. The average balance of borrowings increased $5.5 million to $34.0 million for the three months ended June 30 2025 from
$28.5 million for the three months ended June 30, 2024, and the cost of the borrowings increased by 18 basis points to 3.08% for the three
months ended June 30, 2025 from 2.90% for the three months ended June 30, 2024.
Provision for Credit
Losses. The Company recorded a net provision for credit losses totaling $101 thousand for the three months ended June 30, 2025
compared with a net recovery of credit losses totaling $54 thousand for the three months ended June 30, 2024. The higher provision for
credit losses resulted from growth in commercial real estate, residential mortgage and commercial business loans, partially offset by
lower construction loan balances, which require higher provisions for credit loss. The Company recorded $3 thousand in net loan recoveries
during the three months ended June 30, 2025 compared with $1 thousand in net loan recoveries during the three months ended June 30, 2024.
Other Income. Other
income increased $227 thousand, or 55.5%, to $636 thousand during the three months ended June 30, 2025 compared to $409 thousand for the
three months ended June 30, 2024. The increase was primarily due to higher income on bank owned life insurance, which increased $79 thousand,
or 84.9%, to $172 thousand for the three months ended June 30, 2025 from $93 thousand for the three months ended June 30, 2024 resulting
from the restructure of policies totaling $7.9 million. In addition, the Company recorded higher service fee income, which increased $58
thousand, or 20.6%, to $340 thousand for the three months ended June 30, 2025 from $282 thousand for the three months ended June 30, 2024
primarily from higher commercial loan prepayment charges and late charges on loans.
Other Expenses. Other
expenses increased $184 thousand, or 3.6%, to $5.2 million during the three months ended June 30, 2025 compared to $5.1 million for the
three months ended June 30, 2024. The increase was primarily attributable to higher compensation and benefit expense, which increased
$211 thousand, or 7.3%, to $3.1 million for the three months ended June 30, 2025 from $2.9 million for the three months ended June 30,
2024. The increase was attributable to higher employee medical benefits and incentive accruals as well as annual merit increases.
Income Tax Expense.
The Company recorded income tax expense of $1.0 million on pre-tax income of $3.5 million for the three months ended June 30, 2025, compared
with $501 thousand on pre-tax income of $2.2 million for the three months ended June 30, 2024. The increase in income tax expense was
driven by higher pre-tax income as well as changes in deferred tax items that lowered the Company’s tax expense during the three
months ended June 30, 2024. The Company’s effective tax rate for the three months ended June 30, 2025 was 28.9% compared with 22.9%
for the three months ended June 30, 2024.
28
Comparison of Operating Results for the Nine
Months Ended June 30, 2025 and 2024
Net Income. Net
income increased $2.0 million, or 38.1%, to $7.2 million during the nine months ended June 30, 2025 compared with $5.2 million for the
nine months ended June 30, 2024. The increase was due to higher net interest income, lower provisions for credit loss, and higher other
income, partially offset by higher other expenses and income tax expense.
Net Interest and Dividend
Income. Net interest and dividend income increased $2.5 million, or 12.2%, to $23.5 million for the nine months ended June 30,
2025 from $21.0 million for the nine months ended June 30, 2024. The increase was attributable to a $67.0 million, or 7.6%, increase in
the average balance of interest-earning assets to $953.3 million for the nine months ended June 30, 2025 from $886.3 million for the same
period at June 30, 2024, as well as a 14-basis point increase in the Company’s net interest margin to 3.30% for the nine months
ended June 30, 2025 from 3.16% for the nine months ended June 30, 2024.
Interest and Dividend
Income. Interest and dividend income increased $4.6 million, or 12.9%, to $40.4 million for the nine months ended June 30, 2025
from $35.8 million for the nine months ended June 30, 2024. The increase was attributable to a 27-basis point increase in the yield on
interest-earning assets to 5.67% for the nine months ended June 30, 2025 from 5.40% for the nine months ended June 30, 2024, as well as
a $79.0 million, or 10.9%, increase in the average balance of net loan receivable.
The average balance of loans
receivable, net of allowance for credit losses, increased $79.0 million, or 10.9%, to $803.8 million during the nine months ended June
30, 2025 from $724.8 million during the nine months ended June 30, 2024, while the yield on loans receivable increased 26-basis points
to 6.09% for the nine months ended June 30, 2025 from 5.83% for the nine months ended June 30, 2024. The higher average balance and yield
accounted for a $5.0 million, or 15.9%, increase in loan interest income between periods.
Interest earned on investment
securities, including interest-earning deposits and excluding FHLBNY stock, decreased $402 thousand, or 9.9%, to $3.7 million for the
nine months ended June 30, 2025 from $4.1 million for the nine months ended June 30, 2024. The average balance of investment securities
and interest-earning deposits decreased by $12.3 million, or 7.7%, to $146.9 million for the nine months ended June 30, 2025 from $159.2
million for the nine months ended June 30, 2024, and the yield of such assets decreased 7-basis points to 3.34% for the nine months ended
June 30, 2025 from 3.41% for the nine months ended June 30, 2024.
Interest Expense.
Interest expense increased $2.1 million, or 13.9%, to $16.9 million for the nine months ended June 30, 2025 compared with $14.9 million
for the nine months ended June 30, 2024. The average balance of interest-bearing liabilities increased $100.2 million, or 15.5%, to $746.9
million from $646.6 million, while the cost of interest-bearing liabilities decreased 4-basis points to 3.03% for the nine months ended
June 30, 2025 compared with 3.07% for the nine months ended June 30, 2024.
The average balance of interest-bearing
deposits increased $97.3 million, or 15.8%, to $715.0 million for the nine months ended June 30, 2025 from $617.7 million for the nine
months ended June 30, 2024, while the average cost of such deposits decreased 4-basis points to 3.03% from 3.07%. Interest paid on interest-bearing
deposits increased $2.0 million, or 14.3%, to $16.2 million for the nine months ended June 30, 2025 from $14.2 million for the nine months
ended June 30, 2024. A 29-basis point decrease in the cost of the Company’s $494.2 million average balance in money market and interest-bearing
checking account balances more than offset a 43-basis point increase in the Company’s $166.7 million average balance of time deposits.
Interest expense on borrowings
increased $30 thousand, or 4.5%, to $693 thousand for the nine months ended June 30, 2025 from $663 thousand for the nine months ended
June 30, 2024. The average balance of borrowings increased $2.9 million, or 10.1%, to $31.9 million for the nine months ended June 30,
2025 from $28.9 million for the nine months ended June 30, 2024, while the cost of borrowings decreased 16 basis points to 2.90% for the
nine months ended June 30, 2025 compared with 3.06% for the nine months ended June 30, 2024.
Provision for Credit
Losses. The Company recorded provisions for credit losses of $172 thousand for the nine months ended June 30, 2025 compared with
$441 thousand for the nine months ended June 30, 2024. The lower provision for credit losses resulted from lower construction loan commitments,
which require higher provisions for credit loss, that more than offset growth in commercial real estate, residential mortgage and commercial
business loans. In addition, the Company recorded $111 thousand in net loan recoveries during the nine months ended June 30, 2025 compared
with $67 thousand in net loan recoveries during the nine months ended June 30, 2024.
29
Other Income. Other
income increased $1.2 million, or 74.5%, to $2.9 million during the nine months ended June 30, 2025 compared to $1.6 million for the nine
months ended June 30, 2024. The increase was primarily due to higher gains from the sale of Small Business Administration 7(a) loans,
which increased $506 thousand to $848 thousand for the nine months ended June 30, 2025 from $342 thousand for the nine months ended June
30, 2024. In addition, the Company recorded higher gains from the sale of OREO, commercial loan prepayment charges, late charges on loans
and income from its bank-owned life insurance policies.
Other Expenses. Other
expenses increased $863 thousand, or 5.7%, to $16.0 million during the nine months ended June 30, 2025 from $15.2 million during the nine
months ended June 30, 2024. The increase was primarily attributable to higher compensation and benefit expense, which increased $663 thousand,
or 7.6%, to $9.4 million during the nine months ended June 30, 2025 from $8.7 million for the year ended June 30, 2024, and higher medical
benefits and incentive accruals as well as annual merit increases. In addition, occupancy expense increased $222 thousand, or 9.2%, to
$2.6 million from $2.4 million due to lease termination expenses related to the closure of the Bank’s Bridgewater office.
Income Tax Expense.
The Company recorded tax expense of $2.9 million on pre-tax income of $10.1 million for the nine months ended June 30, 2025, compared
to $1.7 million on pre-tax income of $7.0 million for the nine months ended June 30, 2024. The increase in income tax expense was driven
by higher pre-tax income as well as changes in deferred tax items that lowered the Company’s tax expense during the nine months
ended June 30, 2024. The Company’s effective tax rate for the nine months ended June 30, 2025 was 28.6% compared with 24.8% for
the nine months ended June 30, 2024.
LIQUIDITY AND CAPITAL RESOURCES
Liquidity
The
Company’s liquidity is a measure of its ability to fund loans, pay withdrawals of deposits, and other cash outflows in an efficient,
cost-effective manner. The Company’s short-term sources of liquidity include maturity, repayment and sales of assets, excess
cash and cash equivalents, new deposits, other borrowings, and new advances from the FHLBNY. Based on eligible loan collateral pledged
to the FHLBNY at June 30 , 2025, we had an aggregate net borrowing capacity of $133.2 million. There
has been no material adverse change during the nine months ended June 30 , 2025 in the ability of
the Company and its subsidiaries to fund their operations.
At
June 30 , 2025, the Company had commitments outstanding under letters of credit totaling $785 thousand,
commitments to originate loans totaling $37.6 million, and commitments to fund undisbursed balances of closed loans and unused lines of
credit totaling $85.5 million. There has been no material change during the nine months ended June 30, 2025 in any of the Company’s
other contractual obligations or commitments to make future payments.
Capital Requirements
At June 30, 2025, the Bank’s
Tier 1 capital as a percentage of the Bank’s total assets was 10.97%, and total qualifying capital as a percentage of risk-weighted
assets was 15.71%.
Item 3- Quantitative
and Qualitative Disclosures about Market Risk
Not
applicable to smaller reporting companies.
Item 4 – Controls and Procedures
Under the supervision and
with the participation of our management, including our Principal Executive Officer and Principal Financial Officer, we evaluated the
effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities
Exchange Act of 1934) as of the end of the period covered by this report. Based upon that evaluation, the Principal Executive Officer
and Principal Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures
were effective.
There has been no change in
the Company's internal control over financial reporting during the quarter ended June 30, 2025 that has materially affected, or is reasonably
likely to materially affect, the Company's internal control over financial reporting.
30
PART II - OTHER INFORMATION
Item 1. Legal proceedings
None.
Item 1A. Risk Factors
There were
no material changes to the risk factors relevant to the Company’s operations as described in the Company’s Annual Report on
Form 10-K for the fiscal year ended September 30, 2024 filed with the U.S. Securities and Exchange Commission on December 19, 2024.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
a.) Not applicable.
b.) Not applicable.
c.) On December 8, 2022, the Company announced its fourth stock repurchase program of up to 5% of its outstanding
shares of common stock, or 337,146 shares. The Company completed the repurchase of all 337,146 shares at an average price of $12.23 on
April 17, 2025.
On May 22, 2025 the
Company announced the authorization of its fifth stock repurchase program pursuant to which the Company intends to repurchase up to an
additional 5% of its outstanding shares, or up to 323,547 shares. The Company’s intended use of the repurchased shares is for general
corporate purposes. The timing of the repurchases will depend on certain factors, including but not limited to, market conditions and
prices, the Company’s liquidity requirements and alternative uses of capital. The Company repurchased 60,410 shares of its common
stock during the nine months ended June 30, 2025. Through June 30, 2025, the Company held 646,877 shares in treasury that were repurchased
at an average price of $12.69.
The following table
reports information regarding repurchases of our common stock during the current quarter ended June 30, 2025.
Total Number of
Remaining Number
Total Number
Average
Shares Repurchased
of Shares That May
of Shares
Price Paid
as Part of Publicly
be Purchased Under
Periods
Purchased
Per Share
Announced Programs
the Current Program
April 1, 2025 through April 30, 2025
2,924
$ 13.97
337,146
—
May 1, 2025 through May 31, 2025
20,000
$ 15.42
20,000
303,547
June 1, 2025 through June 30, 2025
—
$ —
20,000
303,547
Item 3. Defaults Upon Senior Securities
None
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
a.) Not applicable.
b.) During the nine months ended June 30, 2025, no directors or executive officers of the Company adopted
or terminated any contract, instruction or written plan for the purchase or sale of the Company securities that was intended to satisfy
the affirmative defense conditions of Rule 10b5-1(c) and/or any “Rule 10b5-1 trading arrangement.”
31
Item 6. Exhibits
31.1
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a)
31.2
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a)
32.1
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101
Interactive data file containing the following financial statements formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholders’ Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements.
104
Cover Page Interactive Data File (embedded within Inline XBRL document contained in Exhibit 101).
32
Signatures
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
MAGYAR BANCORP, INC.
(Registrant)
Date: August 13, 2025
/s/ John S. Fitzgerald
John S. Fitzgerald
President and Chief Executive Officer
Date: August 13, 2025
/s/ Jon R. Ansari
Jon R. Ansari
Executive Vice President and Chief Financial Officer
33
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.