Item 7. Management’s Discussion and Analysis
ITEM 7. Management’s
Discussion and Analysis of Financial Condition and Results of Operations
Overview
The
Company is a Delaware-chartered stock holding company whose most significant business activity is ownership of 100% of the common stock
of Magyar Bank. Magyar Bank’s principal business is attracting retail deposits from the general public and investing those deposits,
together with funds generated from operations, principal repayments on loans and securities and borrowed funds, into one-to four-family
residential mortgage loans, multi-family and commercial real estate mortgage loans, home equity loans and lines of credit, commercial
business loans and construction loans. Our results of operations depend primarily on our net interest income, which is the difference
between the interest we earn on our interest-earning assets and the interest we pay on our interest-bearing liabilities. Our net interest
income is primarily affected by the market interest rate environment, the shape of the U.S. Treasury yield curve, the timing of the placement
of interest-earning assets and interest-bearing liabilities, and the prepayment rate on our mortgage-related assets. Other factors that
may affect our results of operations are general and local economic and competitive conditions, government policies and actions of regulatory
authorities.
During
the year ended September 30, 2025, the Company’s total assets grew $45.8 million, or 4.8%, to $997.7 million from $951.9 million
at September 30, 2024. The increase was attributable to a $77.2 million increase in loans receivable, offset by an $18.5 million decrease
in total cash and cash equivalents, a $7.0 million decrease in investment securities, a $4.3 million decrease in bank owned life insurance
and a $1.6 million decrease in other real estate owned.
Total
deposits increased $17.6 million, or 2.2%, to $814.3 million and stockholders’ equity increased $8.3 million, or 7.5%, to $118.8
million during the year ended September 30, 2025 compared with $796.7 million and $110.5 million for the year ended September 30, 2024,
respectively.
The
Company’s net income increased $2.0 million, or 25.4%, to $9.8 million during the year ended September 30, 2025 compared with net
income of $7.8 million for the year ended September 30, 2024 from higher net interest income, partially offset by higher provisions for
credit loss, other expenses and income tax expense.
Throughout
fiscal year 2026, we expect to continue increasing our commercial real estate and commercial business loans while managing non-interest
expenses in an effort to increase profitability of the Company.
Our
business operations are subject to risks and uncertainties that could materially affect our operating results. The extent of such impact
will depend on future developments, which are highly uncertain. There continues to be various other risks and uncertainties that could
impact the Company’s businesses and future results, such as changes to the U.S. economic condition, market interest rates, the
Federal Reserve Board’s monetary policy, other government policies, and actions of regulatory agencies.
Comparison
of Financial Condition at September 30, 2025 and 2024
Total
Assets. Total assets increased $45.8 million, or 4.8%, to $997.7 million compared with $951.9 million at September 30, 2024.
The increase was attributable to a $77.2 million increase in loans receivable, net of deferred loan costs, offset by an $18.5 million
decrease in total cash and cash equivalents, a $7.0 million decrease in investment securities, a $4.3 million decrease in bank owned
life insurance and a $1.6 million decrease in other real estate owned.
Loans
Receivable. Total loans receivable increased $77.7 million, or 9.9%, to $858.9 million during the year ended September 30, 2025
from $781.2 million at September 30, 2024. The growth during the year occurred in commercial real estate loans, which increased $71.9
million, or 15.6%, to $533.2 million, in construction and land loans, which increased $6.6 million, or 28.9%, to $29.3 million, and in
one-to four-family residential mortgage loans (including home equity lines of credit), which increased $3.3 million, or 1.2%, to $274.2
million. Offsetting these increases were declines in commercial business loans, which decreased $4.0 million, or 16.5%, to $20.1 million
and in other consumer loans, which decreased $116 thousand, or 5.2%, to $2.1 million.
21
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 September 30, 2025 and 2024:
September 30, 2025
September 30, 2024
Amount
Percent
Amount
Percent
(Dollars in thousands)
Owner-occupied
Retail
$ 43,440
8.1 %
$ 41,718
9.0 %
Hotel/Motel
75,380
14.1 %
42,438
9.2 %
Professional
34,328
6.4 %
35,341
7.7 %
Office
17,563
3.3 %
10,934
2.4 %
Restaurant
23,409
4.4 %
18,743
4.1 %
Other
39,722
7.4 %
28,243
6.1 %
Total owner-occupied
$ 233,842
43.9 %
$ 177,417
38.5 %
Non-owner occupied
Retail
$ 85,574
16.0 %
$ 84,435
18.3 %
Multi-family
95,794
18.0 %
86,676
18.8 %
Professional
17,514
3.3 %
18,972
4.1 %
Office
36,053
6.8 %
39,064
8.5 %
Restaurant
7,943
1.5 %
8,060
1.7 %
Hotel/Motel
2,526
0.5 %
2,566
0.6 %
Other
53,967
10.1 %
44,129
9.6 %
Total non-owner occupied
$ 299,371
56.1 %
$ 283,902
61.5 %
Total commercial real estate loans
$ 533,213
100.0 %
$ 461,319
100.0 %
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 September 30, 2025 and 2024:
September 30, 2025
September 30, 2024
Number of
Number of
LTV range
Loans
Amount
Loans
Amount
(Dollars in thousands)
0%-25.0%
129
$ 54,594
114
$ 45,522
25.01%-50.0%
129
163,280
120
111,699
50.01%-60.0%
79
114,311
71
123,684
60.01%-70.0%
109
147,882
94
118,379
70.01%-75.0%
24
33,244
32
47,611
75.01%-80.0%
8
17,856
7
13,188
> 80.0%
2
2,046
1
1,236
Totals
480
$ 533,213
439
$ 461,319
As
of September 30, 2025 and 2024, non-owner occupied commercial real estate loans (as defined by regulatory guidance) to total risk-based
capital were estimated at approximately 267% 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.
22
Our
asset quality with respect to commercial real estate loans has remained strong despite recent economic and market conditions. As of September
30, 2025 and 2024, we had $0 and $116 thousand of non-performing commercial real estate loans, respectively. Such amounts totaled 0.00%
and 0.03% of total commercial real estate loans as of September 30, 2025 and 2024, respectively.
Total
non-performing loans increased $219 thousand, or 94.4%, to $451 thousand at September 30, 2025 from $232 thousand at September 30, 2024.
Non-performing loans consisted of four loans secured by one-to four family properties totaling $451 thousand. The ratio of non-performing
loans to total loans was 0.05% at September 30, 2025 compared to 0.03% at September 30, 2024.
Allowance
for Credit Losses. The allowance for credit losses on loans increased $802 thousand to $8.4 million at September 30, 2025 compared
to $7.5 million at September 30, 2024. The increase was attributable to provisions for credit loss totaling $653 thousand and net loan
recoveries totaling $149 thousand during the year. For comparison, the Company recorded provisions for credit loss totaling $182 thousand
and net loan recoveries totaling $69 thousand during the year ended September 30, 2024.
Investment
Securities. At September 30, 2025, investment securities totaled $88.4 million, reflecting a $7.0 million, or 7.3%, decrease
from September 30, 2024. Investment securities at September 30, 2025 consisted of $65.6 million in mortgage-backed securities issued
by U.S. government agencies and U.S. government-sponsored enterprises, $9.4 million in U.S. government-sponsored enterprise debt securities,
$9.8 million in corporate notes, $3.4 million in municipal bonds and $174 thousand in “private-label” mortgage-backed securities.
Bank-Owned
Life Insurance. Bank owned life insurance (“BOLI”) decreased $4.3 million, or 18.4%, to $19.0 million at September
30, 2025 from the surrender of policies totaling $5.0 million, partially offset by increases in the cash surrender value of the retained
policies totaling $673 thousand.
The
Company began restructuring $7.9 million of its BOLI portfolio in August 2024 to increase the yield on the portfolio to higher market
interest rates. The portfolio restructure increased the crediting rate on the restructured BOLI policies from 2.24% (3.20% tax-equivalent
yield) to 4.67% (6.67% tax-equivalent yield).
Other
Real Estate Owned. Other real estate owned decreased $1.6 million, or 41.8%, to $2.2 million at September 30, 2025. The Company
sold two properties totaling $1.8 million for a net gain of $229 thousand and reduced the carrying value on its remaining property through
a $57 thousand write down during the year ended September 30, 2025.
Deposits.
Total deposits increased $17.6 million, or 2.2%, to $814.3 million at September 30, 2025. The growth in deposits during the year occurred
in certificates of deposit (including individual retirement accounts) which increased $50.3 million, or 31.5%, to $210.0 million, in
interest-bearing checking account balances, which increased $17.0 million, or 11.6% to $163.8 million, and in savings account balances,
which increased $1.6 million, or 3.0%, to $54.4 million. Offsetting these increases were declines in money market account balances, which
decreased $35.6 million, or 11.7%, to $268.9 million and in non-interest checking account balances, which decreased $15.6 million, or
11.7%, to $117.2 million.
Included
in the Company’s total deposits was an estimated $127.9 million that was not collateralized and exceeded the FDIC’s insurance
coverage limit of $250,000 at September 30, 2025 compared to $114.7 million at September 30, 2024.
The
Company’s deposit strategy in 2025 focused on retaining deposits and managing the overall cost of its interest-bearing liabilities.
As part of its strategy to increase deposits and lower its occupancy expense, the Company closed its branch office in Bridgewater, New
Jersey and opened a new retail branch office in Martinsville, New Jersey.
23
Borrowed
Funds. Borrowings increased $20.5 million, or 71.7%, to $49.1 million at September 30, 2025 from $28.6 million at September 30,
2024. Long-term advances from the Federal Home Loan Bank of New York were utilized to match fund commercial real estate loan originations.
Stockholders’
Equity. Stockholders’ equity increased $8.3 million, or 7.5%, to $118.8 million at September 30, 2025 from $110.5 million
at September 30, 2024. The increase was attributable to the Company’s net income from operations totaling $9.8 million, partially
offset by $1.8 million in dividends paid and $844 thousand in share repurchases. In addition, other comprehensive income and stock-based
compensation expense increased the Company’s equity by $1.2 million. The Company’s book value per share increased to $18.34
at September 30, 2025 from $16.98 at September 30, 2024.
Comparison
of Operating Results for the Years Ended September 30, 2025 and 2024
Net
Income. The Company’s net income increased $2.0 million, or 25.4%, to $9.8 million during the year ended September 30,
2025 compared with $7.8 million for the year ended September 30, 2024 from higher net interest income, partially offset by higher provisions
for credit loss, other expenses and income tax expense. Earnings per share increased to $1.57 for the year ended September 30, 2025 from
$1.23 for the year ended September 30, 2024.
Net
Interest and Dividend Income. Net interest and dividend income increased $3.9 million, or 14.0%, to $31.9 million during the
year ended September 30, 2025 compared to $28.0 million for the year ended September 30, 2024.
The
Company’s net interest margin increased 20 basis points to 3.34% for the year ended September 30, 2025 from 3.14% for the year
ended September 30, 2024. The increase was attributable to a $63.9 million, or 7.2%, increase in the average balance of interest-earning
assets to $954.6 million for the year ended September 30, 2025 from $890.7 million for the year ended September 30, 2024,
Average
Balance Sheet. The following table presents certain information regarding our financial condition and net interest income for
the years ended September 30, 2025 and 2024. The table presents the average yield on interest-earning assets and the average cost of
interest-bearing liabilities. We derived the yields and costs by dividing 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
periods indicated. Interest income includes fees that we consider adjustments to yields. Interest income on loans includes loan fees,
but such amounts were not material for the years ended September 30, 2025 or 2024.
24
Years Ended September 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
$ 45,078
$ 1,920
4.26 %
$ 58,557
$ 3,037
5.19 %
Loans receivable, net (1)
813,509
49,920
6.14 %
734,402
43,107
5.87 %
Securities
Taxable
89,957
2,597
2.89 %
92,147
2,149
2.33 %
Tax-exempt (2)
3,370
73
2.17 %
3,370
73
2.17 %
FHLBNY stock
2,718
211
7.78 %
2,306
220
9.52 %
Total interest-earning assets
954,632
54,721
5.73 %
890,782
48,586
5.45 %
Noninterest-earning assets
52,373
49,938
Total assets
$ 1,007,005
$ 940,720
Interest-bearing liabilities:
Savings accounts (3)
$ 53,750
$ 372
0.69 %
$ 57,147
$ 352
0.62 %
NOW accounts (4)
487,643
14,733
3.02 %
441,853
14,700
3.33 %
Time deposits (5)
172,295
6,651
3.86 %
130,061
4,673
3.59 %
Total interest-bearing deposits
713,688
21,756
3.05 %
629,061
19,725
3.14 %
Borrowings
35,202
1,054
3.00 %
28,871
872
3.02 %
Total interest-bearing liabilities
748,890
22,810
3.05 %
657,932
20,597
3.13 %
Noninterest-bearing liabilities
138,805
170,923
Total liabilities
887,695
828,855
Retained earnings
119,310
111,865
Total liabilities and retained earnings
$ 1,007,005
$ 940,720
Tax-equivalent basis adjustment
(15 )
(15 )
Net interest and dividend income
$ 31,896
$ 27,974
Interest rate spread
2.68 %
2.32 %
Net interest-earning assets
$ 205,742
$ 232,850
Net interest margin (6)
3.34 %
3.14 %
Average interest-earning assets to average interest-bearing liabilities
127.47 %
135.39 %
(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.
25
Rate/Volume
Analysis. The following table presents the effects of changing rates and volumes on our net interest income for the years indicated.
The rate column shows the effects attributable to changes in rate (changes in rate multiplied by average volume). The volume column shows
the effects attributable to changes in volume (changes in average volume multiplied by prior rate). The net column represents the sum
of the prior columns. For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been
allocated proportionately, based on the changes due to rate and the changes due to volume. There were no out-of-period adjustments excluded
from the table below
September 30,
2025 vs. 2024
Increase (decrease) due to
Volume
Rate
Net
(In thousands)
Interest-earning assets:
Interest-earning deposits
$ (628 )
$ (489 )
$ (1,117 )
Loans
4,773
2,040
6,813
Securities
Taxable
(53 )
501
448
Tax-exempt (1)
-
-
-
FHLBNY stock
35
(44 )
(9 )
Total interest-earning assets
4,128
2,007
6,135
Interest-bearing liabilities:
Savings accounts (2)
(22 )
41
19
NOW accounts (3)
1,461
(1,427 )
34
Time deposits (4)
1,606
372
1,978
Total interest-bearing deposits
3,045
(1,014 )
2,031
Borrowings
188
(6 )
182
Total interest-bearing liabilities
3,233
(1,020 )
2,213
Increase (decrease) in tax equivalent net interest income
$ 895
$ 3,027
$ 3,922
Increase in net interest income
$ 3,922
(1) Calculated
using the Company’s 21% federal tax rate.
(2) Includes
passbook savings, money market passbook and club accounts.
(3) Includes
interest-bearing checking and money market accounts.
(4) Includes
certificates of deposits and individual retirement accounts.
Interest
and Dividend Income. Interest and dividend income increased $6.1 million, or 12.6%, to $54.7 million for the year ended September
30, 2025 from $48.6 million for the year ended September 30, 2024. The average balance of interest-earnings assets between the two periods
increased $63.9 million, or 7.2%, to $954.6 million from $890.8 million, while the yield on such assets increased 28 basis points to
5.73% for the year ended September 30, 2025 from 5.45% for the year ended September 30, 2024.
Interest
income on loans increased $6.8 million, or 15.8%, to $49.9 million for the year ended September 30, 2025 from $43.1 million for the year
ended September 30, 2024, while the average balance of loans increased $79.1 million, or 10.8%, to $813.5 million from $734.4 million.
The average yield on such loans increased 27 basis points to 6.14% at September 30, 2025 from 5.87% for the year ended September 30,
2024 from higher interest income on loan originations and on adjustable-rate commercial term loans repricing higher.
26
Interest
earned on investment securities, including interest earned on deposits but excluding FHLBNY stock, decreased $670 thousand, or 12.8%,
to $4.6 million for the year ended September 30, 2025 from $5.2 million for the year ended 2024. The decrease was attributable to a nine-basis
point decrease in the average yield on investment securities and interest earned on deposits to 3.32% from 3.41%, and $15.7 million decrease
in the average balance of investment securities and interest earning deposits to $138.4 million from $154.1 million during the year ended
September 30, 2025.
Interest
Expense. Interest expense increased $2.2 million, or 10.7%, to $22.8 million for the year ended September 30, 2025 from $20.6
million for the year ended September 30, 2024. The average balance of interest-bearing liabilities increased $91.0 million, or 13.8%,
to $748.9 million for the year ended September 30, 2025 from $657.9 million for the year ended September 30, 2024, while the average
cost on such interest-bearing liabilities decreased eight basis points to 3.05% for the year ended September 30, 2025 compared with 3.13%
for the year ended September 30, 2024. Lower short-term market interest rates were primarily responsible for the lower cost of the Company’s
interest-bearing liabilities for the year ended September 30, 2025.
The
average balance of interest-bearing deposits increased $84.6 million, or 13.5%, to $713.7 million for the year ended September 30, 2025
from $629.1 million for the year ended September 30, 2024 while the average cost on such interest-bearing deposits decreased nine basis
points to 3.05% from 3.14%. As a result, the cost of interest-bearing deposits increased $2.0 million, or 10.3%, to $21.7 million for
the year ended September 30, 2025 compared with $19.7 million for the year ended September 30, 2024.
Interest
expense on borrowings increased $182 thousand, or 20.9%, to $1.1 million for the year ended September 30, 2025 from $872 thousand for
the year ended September 30, 2024. The average cost of borrowings decreased 2 basis points to 3.00% for the year ended September 30,
2025 from 3.02% for the year ended September 30, 2024 while the average balance of those borrowings increased $6.3 million to $35.2 million
for the year ended September 30, 2025 from $28.9 million the prior year.
Provision
for Credit Losses. The provision for credit losses increased $312 thousand, or 346.7%, to $402 thousand for the year ended September
30, 2025 compared with $90 thousand for the year ended September 30, 2024. In addition to the provisions, the Company recorded $149 thousand
and $69 thousand in net loan recoveries for the year ended September 30, 2025 and 2024, respectively.
The
increase in provisions for credit loss for the year ended September 30, 2025 resulted from growth in the Company’s loan portfolio,
specifically in higher expected loss rate segments such as commercial real estate and commercial construction loans. While total loan
growth was lower for the current fiscal year period compared to our 2024 fiscal year, the provisions increased comparatively, due to
higher balances of lower risk loans and lower balances of higher risk loans in addition to lower adjustments to the historical loss for
all loan categories for improving economic conditions during the prior year period.
Offsetting
the increase in provision for credit loss for loans was a $251 thousand reduction in the Company’s allowance for credit loss for
unfunded construction loan commitments, which declined by $9.3 million to $5.9 million at September 30, 2025 from $15.2 million at September
30, 2024.
Other
Income. Other income increased $100 thousand, or 2.8%, to $3.7 million during the year ended September 30, 2025 compared with
$3.6 million for the year ended September 30, 2024.
The
Company’s service charges increased $304 thousand, or 26.8%, to $1.4 million during the year ended September 30, 2025 compared
with $1.1 million for the year ended September 30, 2024 from higher commercial loan prepayment fees, loans fees earned and late charges.
Income on bank owned life insurance increased $240 thousand, or 55.4% to $673 thousand during the year ended September 30, 2025 compared
with $433 thousand for the year ended September 30, 2024 from the restructure of $7.9 million in policies beginning in the 2024 fiscal
year. In addition, the Company recorded $179 thousand in interest rate swap fees compared with none for the prior year.
Offsetting
these increases were lower net gains from the sale of assets. The Company’s gains on other real estate and SBA loans were $229
thousand and $1.1 million, respectively, during the year ended September 30, 2025 compared with $1.3 million and $599 thousand, respectively,
during the year ended September 30, 2024.
Other
Expenses. Other expenses increased $1.0 million, or 4.9%, to $21.4 million from $20.4 million for the year ended September 30,
2024 due primarily to higher compensation and occupancy expenses.
Compensation
and employee benefit expenses increased $893 thousand, or 7.6%, due to annual merit increases, higher medical insurance costs and higher
incentive plan accruals. In addition, occupancy expenses increased $188 thousand, or 5.7%, to $3.5 million, due to lease termination
expenses related to the closure of the Bank’s Bridgewater office during the year.
27
Partially
offsetting these increases were lower professional and data processing expenses, which declined $89 thousand and $71 thousand, respectively,
due to lower collection costs for non-performing loans and one-time credits used to offset core processing fees.
Income
Tax Expense. Income tax expense increased $732 thousand, or 22.1%, to $4.0 million for the year ended September 30, 2025 from
$3.3 million for the year ended September 30, 2024. The increase was attributable to higher pre-tax income, which increased $2.7 million,
or 24.4%, to $13.8 million during the year ended September 30, 2025 compared with $11.1 million for the year ended September 30, 2024.
Management
of Market Risk
General .
The majority of our assets and liabilities are monetary in nature. Consequently, our most significant form of market risk is interest
rate risk. Our assets, which consist primarily of mortgage loans, have longer maturities than our liabilities, consisting primarily of
deposits. As a result, a principal part of our business strategy is to manage interest rate risk and reduce the exposure of our net interest
income to changes in market interest rates. Accordingly, our Board of Directors has established a Board Asset and Liability Committee
which is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk
that is appropriate, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing
this risk consistent with the guidelines approved by the Board of Directors. Senior management monitors the level of interest rate risk
on a regular basis, and the Board Asset and Liability Committee meets at least on a quarterly basis to review our asset/liability policies
and interest rate risk position.
We
have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates.
As part of our ongoing asset-liability management, we seek to manage our exposure to interest rate risk by originating and retaining
adjustable-rate loans in the residential, construction and commercial real estate loan portfolios, by using alternative funding sources,
such as advances from the FHLBNY, to “match fund” longer-term residential and commercial mortgage loans, and by originating
and retaining variable-rate home equity and short-term and medium-term fixed-rate commercial business loans. We also offer a commercial
loan swap product that allows the Bank to receive floating-rate interest loan payments while its borrowers pay a fixed rate of interest
on their loans. We have also increased money market account deposits as a percentage of our total deposits. Money market accounts offer
a variable rate based on market indications. By following these strategies, we believe that we are well-positioned to react to changes
in market interest rates.
Net
Interest Income Analysis. The table below sets forth, as of September 30, 2025, the estimated changes in our Net Interest Income
(“NII”) for each of the next two years that would result from the designated instantaneous changes in interest rates. These
estimates require making certain assumptions including loan and mortgage-related investment prepayment speeds, reinvestment rates, and
deposit maturities and decay rates. These assumptions are inherently uncertain and, as a result, we cannot precisely predict the impact
of changes in interest rates on net interest income. Actual results may differ significantly due to timing, magnitude and frequency of
interest rate changes and changes in market conditions. Further, certain shortcomings are inherent in the methodology used in the interest
rate risk measurement. Modeling changes in net interest income requires making certain assumptions that may or may not reflect the manner
in which actual yields and costs respond to changes in market interest rates.
Estimated Increase
Estimated Increase
Change in Interest rates
Estimated
(Decrease) in NII Year 1
Estimated
(Decrease) in NII Year 2
(Basis Points) (1)
NII Year 1
Amount
Percentage
NII Year 2
Amount
Percentage
(Dollars in thousands)
+200
$ 32,481
$ (2,464 )
-7.05 %
$ 35,633
$ (965 )
-2.64 %
Unchanged
34,945
-
-
36,598
-
-
-200
36,946
2,001
5.73 %
36,363
(235 )
-0.64 %
(1) Assumes
an instantaneous uniform change in interest rates at all maturities.
28
Liquidity
and Capital Resources
Liquidity
is the ability to meet current and future financial obligations of a short-term nature. Our primary sources of funds consist of deposit
inflows, loan repayments, FHLBNY borrowings and maturities and sales of investment securities. While maturities and scheduled amortization
of loans and securities are predictable sources of funds, deposit flows and mortgage prepayments are greatly influenced by general interest
rates, economic conditions and competition. Our Asset and Liability Committee is responsible for establishing and monitoring our liquidity
targets and strategies to ensure that sufficient liquidity exists for meeting the borrowing needs of our customers as well as unanticipated
contingencies. We seek to maintain Day 1 available liquidity of at least 25% of non-contractual funding, defined as total deposits, less
brokered deposits, collateralized municipal deposits, and any other contractual funding outstanding. At September 30, 2025, our Day 1
availability was 46.6% of non-contractual funding.
We
regularly adjust our investments in liquid assets based upon our assessment of expected loan demand, expected deposit flows, yields available
on interest-earning deposits and securities, and the objectives of our asset/liability management program. Excess liquid assets are invested
generally in interest-earning deposits and short-and intermediate-term securities. Our cash flows are derived from operating activities,
investing activities and financing activities as reported in our consolidated Statements of Cash Flows included in our consolidated Financial
Statements.
Our
most liquid assets are cash and cash equivalents. The levels of these assets are dependent on our operating, financing, lending and investing
activities during any given period. At September 30, 2025, cash and cash equivalents totaled $7.1 million compared with $25.6 million
at September 30, 2024. Securities classified as available-for-sale, which provide additional sources of liquidity from sales, totaled
$21.2 million at September 30, 2025 compared with $15.6 million at September 30, 2024.
At
September 30, 2025, we had the ability to borrow $319.9 million from the FHLBNY compared with $272.3 million at September 30 2024.
At September 30, 2025, we had an aggregate of $49.1 million in advances outstanding and $135.0 million in municipal letters of credit
outstanding with the FHLBNY leaving $164.1 million as our remaining borrowing capacity. We also had the ability to borrow $77.5 million
from the FRBNY at September 30 2025 compared with $9.1 million at September 30 2024. The Company did not have any borrowings outstanding
with the FRBNY at September 30, 2025 or 2024.
At
September 30, 2025, we had $49.1 million in loan origination commitments outstanding and $80.7 million in unused lines of credit to borrowers.
Certificates of deposit due within one year of September 30, 2025 totaled $80.6 million, or 9.90% of total deposits. If these deposits
do not remain with us, we will be required to seek other sources of funds, including replacement deposits and FHLBNY advances. Depending
on market conditions, we may be required to pay higher rates on such deposits or other borrowings than we currently pay on the certificates
of deposit (including individual retirement accounts and brokered certificate deposit accounts) due on or before September 30, 2026.
We believe, however, that based on past experience a significant portion of our certificates of deposit (including individual retirement
accounts and brokered certificate deposit accounts) will remain with us. We have the ability to attract and retain deposits by adjusting
the interest rates offered.
Our
primary investing activities are the origination of loans and the purchase of investment securities. We originated $162.7 million in
loans and purchased $11.3 million of investment securities during the year ended September 30, 2025. Comparatively, we originated $161.1
million in loans and purchased $12.5 million of investment securities during the year ended September 30, 2024.
Financing
activities consist primarily of activity in deposit accounts and FHLBNY advances. We experienced a net increase in total deposits of
$17.6 million, or 2.2%, to $814.3 million for the year ended September 30, 2025 compared with a net increase in total deposits of $41.2
million, or 5.46%, to $796.7 million for the year ended September 30, 2024. Deposit flows are affected by the overall level of interest
rates, the interest rates and products offered by us and our local competitors and other factors.
Liquidity
management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally,
borrowing agreements exist with the FHLBNY and FRBNY, which provide an additional source of funds. In addition to borrowings, the Bank
has ability to raise deposits on the brokered market or through deposit listing services. At September 30, 2025, the Bank held $57.3
million in brokered deposits and $24.0 million from national deposit listing services.
Magyar
Bank is subject to various regulatory capital requirements, (see “Supervision and Regulation-Federal Banking Regulation-Capital
Requirements”). As of September 30, 2025, Magyar Bank’s Tier 1 capital as a percentage of the Bank’s average assets
was 11.41% and the total qualifying capital as a percentage of risk-weighted assets was 15.79%.
Bank-owned
life insurance is a tax-advantaged financing transaction that is used to offset employee benefit plan costs. Policies are purchased to
insure the lives of directors and officers of Magyar Bank using a single premium method of payment. Magyar Bank is the owner and beneficiary
of the policies and records tax-free income through cash surrender value accumulation. We have minimized our credit exposure by choosing
carriers that are highly rated and limiting the concentration of any one carrier. The investment in bank-owned life insurance has no
significant impact on our capital and liquidity.
29
Off-Balance
Sheet Arrangements and Aggregate Contractual Obligations
Commitments.
As a financial services provider, we routinely are a party to various financial instruments with off-balance-sheet risks, such as commitments
to extend credit, standby letters of credit and unused lines of credit. While these contractual obligations represent our future cash
requirements, a significant portion of commitments to extend credit may expire without being drawn upon. Such commitments are subject
to the same credit policies and approval process accorded to loans made by us. For additional information, see Note O “Commitments,”
and Note P “Financial Instruments with Off-Balance-Sheet Risk” to our consolidated financial statements.
Contractual
Obligations. In the ordinary course of our operations, we enter into certain contractual obligations. Such obligations include
operating leases for premises and equipment.
Critical
Accounting Policies
The
Company’s accounting policies are more fully described in Note B - Summary of Significant Accounting Policies in the notes to the
Consolidated Financial Statements. As disclosed in Note B, the preparation of financial statements in conformity with generally accepted
accounting principles in the United States requires management to make estimates and assumptions about future events that affect the
amounts reported in the financial statements and accompanying notes. Actual results could differ significantly from those estimates.
The Company believes that the following discussion addresses the Company’s most critical accounting policies, which are those that
are most important to the portrayal of the Company’s financial condition and results of operations and require management’s
most difficult, subjective and complex judgments.
Allowance
for Credit Losses.
The
allowance for credit losses is the amount estimated by management as necessary to cover expected credit losses in the loan portfolio
at the balance sheet date. The allowance is established through the provision for credit losses which is charged against income. In determining
the allowance for credit losses, management makes significant estimates and has identified this policy as one of our most critical. Due
to the high degree of judgment involved, the subjectivity of the assumptions utilized and the potential for changes in the economic environment
that could result in changes to the amount of the recorded allowance for credit losses, the methodology for determining the allowance
for credit losses is considered a critical accounting policy by management.
As
a substantial amount of our loan portfolio is collateralized by real estate, appraisals of the underlying value of property securing
loans and discounted cash flow valuations of properties are critical in determining the amount of the allowance required for specific
loans. Assumptions for appraisals and discounted cash flow valuations are instrumental in determining the value of properties. Overly
optimistic assumptions or negative changes to assumptions could significantly affect the valuation of a property securing a loan and
the related allowance determined. The assumptions supporting such appraisals and discounted cash flow valuations are carefully reviewed
by management to determine that the resulting values reasonably reflect amounts realizable on the related loans.
Management
performs a quarterly evaluation of the adequacy of the allowance for credit losses. We consider a variety of factors in establishing
this estimate including, but not limited to, current economic conditions, delinquency statistics, geographic and industry concentrations,
the adequacy of the underlying collateral, the financial strength of the borrower, results of internal loan reviews and other relevant
factors. This evaluation is inherently subjective as it requires material estimates by management that may be susceptible to significant
change based on changes in economic and real estate market conditions.
The
evaluation has a specific and general component. The specific component relates to loans that are delinquent or otherwise identified
as having increased non-performance risk through the application of our loan review process and our loan grading system. All such loans
are evaluated individually, with principal consideration given to the value of the collateral securing the loan and discounted cash flows.
Specific impairment allowances are established as required by this analysis. However, the Bank’s Federal and State regulators generally
require that the specific reserve against impaired collateral-dependent loans be charged-off, reducing the carrying balance of the loan
and allowance for loan loss. The general component is determined by segregating the remaining loans into homogenous categories. We analyze
the historical loss experience of each category, delinquency trends, general economic conditions and geographic and industry concentrations
in establishing the general portion of the reserve. This analysis establishes factors that are applied to the loan groups to determine
the amount of the general component of the allowance for credit losses.
The
process of determining the level of the allowance for credit losses requires a high degree of judgment. To the extent actual outcomes
differ from our estimates, additional provision for credit and lease losses may be required that would reduce future earnings.
ITEM 7A. Quantitative
and Qualitative Disclosures About Market Risk
Not
required for smaller reporting companies.
30
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.