Item 8. Financial Statements and Supplementary Data
ITEM 8. Financial
Statements and Supplementary Data
Table
of Contents
Consolidated Financial Statements:
Report of Independent Registered Public Accounting Firms (PCAOB ID 74 ) 32
Consolidated Balance Sheets as of September 30, 2025 and 2024 34
Consolidated Statements of Income for the Years Ended September 30, 2025 and 2024 35
Consolidated Statements of Comprehensive Income for the Years Ended September 30, 2025 and 2024 36
Consolidated Statements of Changes in Stockholders’ Equity for the Years Ended September 30, 2025 and 2024 37
Consolidated Statements of Cash Flows for the Years Ended September 30, 2025 and 2024 38
Notes to Consolidated Financial Statements 39
31
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Stockholders and the Board of Directors
of Magyar Bancorp, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheets of Magyar Bancorp, Inc. and subsidiary (the “Company”) as of September 30, 2025 and 2024; the related consolidated
statements of income, comprehensive income, changes in stockholders’ equity, and cash flows for the years then ended; and the related
notes to the consolidated financial statements (collectively, the financial statements). In our opinion, the financial statements present
fairly, in all material respects, the financial position of the Company as of September 30, 2025 and 2024, and the results of its operations
and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are
required to be independent, with respect to the Company, in accordance with U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below
are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to
the Audit Committee and that: (1) relate to accounts or disclosures that are material to the financial statements; and (2) involve our
especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter, in any way, our
opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate
opinions on the critical audit matters or on the accounts or disclosures to which they relate.
32
Allowance for Credit Losses (ACL) – Qualitative
Adjustments
Description of the Matter
The Company’s loan portfolio totaled $857.4
million as of September 30, 2025, and the associated ACL was $8.4 million. As discussed in Notes B and E to the consolidated financial
statements, determining the amount of the ACL requires significant judgment about the expected future losses. The ACL calculation is based
on an average charge-off model, to identify a baseline expected loss reserve, which is then adjusted for certain qualitative conditions.
Management applies these qualitative adjustments to the baseline reserve, to reflect changes in the environment, both internal and external,
that are different from the conditions that existed during the historical loss calculation period.
We identified these qualitative adjustments within
the ACL as a critical audit matter because they involve a high degree of subjectivity. While the determination of these qualitative adjustments
includes analysis of observable data over the historical loss period, the judgments required to assess the directionality and magnitude
of adjustments are highly subjective.
How we addressed the matter in our audit
The primary procedures we performed to address
this critical audit matter included:
● Testing
the design, implementation, and operating effectiveness of internal controls over the calculation of the allowance for credit losses,
including the accuracy of inputs into significant factor adjustments.
● Testing
the completeness and accuracy of the significant data points that management uses in their evaluation of significant qualitative adjustments.
● Testing
the accuracy of other significant inputs into the calculation including loan balances, historical charge-off and recovery data, and expected
loan terms.
● Evaluating
the directional consistency and magnitude of management’s conclusions regarding basis points applied (whether positive or negative),
based on the trends identified in the underlying data.
● Testing
the clerical accuracy of the application of the qualitative adjustments to the loan segments within the ACL calculation.
We have served as the Company’s auditor
since 2023.
Cranberry Township, Pennsylvania
December 19, 2025
33
MAGYAR BANCORP, INC.
AND SUBSIDIARY
Consolidated Balance Sheets
(In Thousands, Except Share and Per Share Data)
Years Ended
September 30,
2025
2024
Assets
Cash and due from banks
$ 1,430
$ 1,577
Interest earning deposits with banks
5,656
24,019
Total cash and cash equivalents
7,086
25,596
Investment securities - available for sale, at fair value
21,182
15,616
Investment securities - held to maturity, at amortized cost (fair value of $ 61,160 and $ 72,617 at September 30, 2025 and 2024, respectively)
67,266
79,816
Federal Home Loan Bank of New York stock, at cost
3,399
2,349
Loans receivable
857,353
780,162
Allowance for credit losses-loans
( 8,350 )
( 7,548 )
Bank owned life insurance
19,037
23,342
Accrued interest receivable
5,798
5,056
Premises and equipment, net
12,182
12,545
Other real estate owned (“OREO”)
2,167
3,725
Other assets
10,540
11,259
Total assets
$ 997,660
$ 951,918
Liabilities and Stockholders’ Equity
Liabilities
Deposits
$ 814,307
$ 796,674
Escrowed funds
4,209
4,310
Borrowings
49,054
28,568
Accrued interest payable
969
891
Accounts payable and other liabilities
10,279
10,927
Total liabilities
878,818
841,370
Stockholders’ equity
Preferred stock: $ .01 Par Value, 500,000 shares authorized; at September 30, 2025 and 2024, none issued
-
-
Common stock: $ .01 Par Value, 14,000,000 shares authorized; 7,097,825 shares issued; 6,480,028 and 6,509,358 shares outstanding at September 30, 2025 and 2024, respectively, at cost
71
71
Additional paid-in capital
63,421
63,085
Treasury stock: 617,797 and 588,467 shares at September 30, 2025 and 2024, respectively, at cost
( 7,840 )
( 7,364 )
Unearned Employee Stock Ownership Plan shares
( 2,868 )
( 2,972 )
Retained earnings
66,581
58,644
Accumulated other comprehensive loss
( 523 )
( 916 )
Total stockholders’ equity
118,842
110,548
Total liabilities and stockholders’ equity
$ 997,660
$ 951,918
The accompanying notes are
an integral part of these consolidated financial statements.
34
MAGYAR BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Income
(In Thousands, Except Share and Per Share Data)
Years Ended
September 30,
2025
2024
Interest and dividend income
Loans, including fees
$ 49,920
$ 43,106
Investment securities and interest earning deposits
Taxable
4,517
5,187
Tax-exempt
58
58
Federal Home Loan Bank of New York stock
211
220
Total interest and dividend income
54,706
48,571
Interest expense
Deposits
21,756
19,725
Borrowings
1,054
872
Total interest expense
22,810
20,597
Net interest and dividend income
31,896
27,974
Provision for credit losses-loans
653
182
Recovery for credit losses-unfunded commitments
( 251 )
( 92 )
Total provision for credit losses
402
90
Net interest and dividend income after provision for credit
losses
31,494
27,884
Other income
Service charges
1,439
1,135
Income on bank owned life insurance
673
433
Interest rate swap fees
179
-
Other operating income
58
81
Gains on premises and equipment
-
60
Gains on SBA loans
1,135
599
Net gains on OREO
229
1,305
Total other income
3,713
3,613
Other expenses
Compensation and employee benefits
12,716
11,823
Occupancy expenses
3,463
3,275
Professional fees
705
794
Director fees and benefits
787
789
Data processing expenses
471
542
Marketing and business development
438
402
FDIC deposit insurance premiums
451
421
Other expenses
2,367
2,351
Total other expenses
21,398
20,397
Income before income tax expense
13,809
11,100
Income tax expense
4,049
3,317
Net income
$ 9,760
$ 7,783
Earnings per share - basic
$ 1.57
$ 1.23
Earnings per share - diluted
$ 1.56
$ 1.23
Weighted average shares outstanding - basic
6,221,921
6,341,610
Weighted average shares outstanding - diluted
6,239,678
6,341,610
The accompanying notes are an integral part of these consolidated financial statements.
35
MAGYAR BANCORP, INC.
AND SUBSIDIARY
Consolidated Statements of Comprehensive Income
(In Thousands)
Years Ended
September 30,
2025
2024
Net income
$ 9,760
$ 7,783
Other comprehensive income
Unrealized gain on securities available for sale
398
834
Defined benefit pension plan gain
133
350
Other comprehensive income, before tax
531
1,184
Deferred income tax effect
( 138 )
( 311 )
Total other comprehensive income
$ 393
$ 873
Total comprehensive income
$ 10,153
$ 8,656
The accompanying notes are an integral part of these consolidated financial statements.
36
MAGYAR BANCORP, INC.
AND SUBSIDIARY
Consolidated Statements of Changes in Stockholders’ Equity
For the Years Ended September 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
Balance, September 30, 2023
6,674,184
$ 71
$ 62,801
$ ( 5,362 )
$ ( 3,097 )
$ 52,166
$ ( 1,789 )
$ 104,790
Net income
-
-
-
-
-
7,783
-
7,783
Dividends paid on common stock ($ 0.26 per share)
-
-
-
-
-
( 1,679 )
-
( 1,679 )
Effect of adopting ASU 2016-13
-
-
-
-
-
354
-
354
Other comprehensive income
-
-
-
-
-
-
873
873
Treasury stock used for restricted stock plan
31,080
-
( 392 )
372
-
20
-
-
ESOP shares allocated
-
-
30
-
125
-
-
155
Purchase of treasury stock
( 195,906 )
-
-
( 2,374 )
-
-
-
( 2,374 )
Stock-based compensation expense
-
-
646
-
-
-
-
646
Balance, September 30, 2024
6,509,358
$ 71
$ 63,085
$ ( 7,364 )
$ ( 2,972 )
$ 58,644
$ ( 916 )
$ 110,548
Net income
-
-
-
-
-
9,760
-
9,760
Dividends paid on common stock ($ 0.29 per share)
-
-
-
-
-
( 1,823 )
-
( 1,823 )
Other comprehensive income
-
-
-
-
-
-
393
393
Treasury stock used for restricted stock plan
29,080
-
( 368 )
368
-
-
-
-
Treasury stock used for exercised stock options
2,000
-
-
24
-
-
-
24
ESOP shares allocated
-
-
83
-
104
-
-
187
Purchase of treasury stock
( 60,410 )
-
-
( 868 )
-
-
-
( 868 )
Stock-based compensation expense
-
-
621
-
-
-
-
621
Balance, September 30, 2025
6,480,028
$ 71
$ 63,421
$ ( 7,840 )
$ ( 2,868 )
$ 66,581
$ ( 523 )
$ 118,842
The accompanying notes are an integral part of these consolidated financial statements.
37
MAGYAR BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
(In Thousands)
Years Ended
September 30,
2025
2024
Operating activities
Net income
$ 9,760
$ 7,783
Adjustments to reconcile net income to net cash provided by operating
activities:
Depreciation expense
937
890
(Discount) premium (accretion) amortization on investment securities, net
( 18 )
63
Provision for credit losses
402
90
Provision for loss on other real estate owned
57
-
Originations of SBA loans held for sale
( 11,885 )
( 6,446 )
Proceeds from the sales of SBA loans
13,020
7,045
Gains on sale of SBA loans
( 1,135 )
( 599 )
Gains on the sales of other real estate owned
( 286 )
( 1,305 )
Gains on the sale of premises and equipment
-
( 60 )
ESOP compensation expense
187
155
Stock-based compensation expense
621
646
Deferred income tax (benefit) expense
( 348 )
33
Increase in accrued interest receivable
( 742 )
( 719 )
Income on bank owned life insurance
( 673 )
( 433 )
Decrease in other assets
1,062
1,397
Increase in accrued interest payable
78
448
Decrease in accounts payable and other liabilities
( 648 )
( 2,670 )
Net cash provided by operating activities
10,389
6,318
Investing activities
Net increase in loans receivable
( 83,891 )
( 86,668 )
Purchases of loans receivable
-
( 1,000 )
Proceeds from the sale of loans receivable
7,100
-
Purchases of investment securities held-to-maturity
( 4,391 )
( 6,528 )
Purchases of investment securities available-for-sale
( 6,915 )
( 5,953 )
Proceeds from maturities of investment securities held-to-maturity
11,500
-
Principal repayments on investment securities held-to-maturity
5,436
12,487
Principal repayments on investment securities available-for-sale
1,770
1,293
Purchase of bank owned life insurance
-
( 6,550 )
Redemption of bank owned life insurance
4,977
1,672
Purchases of premises and equipment, net
( 574 )
( 812 )
Proceeds from the sale of premises and land
-
776
Proceeds from the sale of other real estate owned
1,788
1,056
Purchase of Federal Home Loan Bank stock
( 2,933 )
( 286 )
Redemption of Federal Home Loan Bank stock
1,883
222
Net cash used in investing activities
( 64,250 )
( 90,291 )
Financing activities
Net increase in deposits
17,633
41,221
Net (decrease) increase in escrowed funds
( 101 )
816
Proceeds from long-term advances
23,986
3,437
Repayments of long-term advances
( 3,500 )
( 4,384 )
Dividends paid on common stock
( 1,823 )
( 1,679 )
Purchase of treasury stock
( 844 )
( 2,374 )
Net cash provided by financing activities
35,351
37,037
Net decrease in cash and cash equivalents
( 18,510 )
( 46,936 )
Cash and cash equivalents, beginning of year
25,596
72,532
Cash and cash equivalents, end of year
$ 7,086
$ 25,596
Supplemental disclosures of cash flow information
Cash paid for
Interest
$ 22,732
$ 20,148
Income taxes
$ 5,625
$ 2,870
Non-cash operating activities
Real estate acquired in full satisfaction of loans in foreclosure
$ -
$ 4,388
Adoption of ASU 2016-13
$ -
$ 354
Change in fair value of swap asset/liability
$ ( 494 )
$ ( 1,173 )
The accompanying notes are an integral part of these consolidated financial statements.
38
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
NOTE
A - ORGANIZATION
The
Company is a Delaware-chartered bank holding company. The Company owns 100 % of the outstanding common stock of Magyar Bank (the “Bank”),
a New Jersey-chartered stock savings bank. The Bank offers consumer and commercial banking services to individuals, businesses, and nonprofit
organizations throughout the central New Jersey area through its administrative office in New Brunswick, New Jersey and seven full-service
branch offices in Middlesex and Somerset Counties in New Jersey. The Company is subject to regulation and supervision by the Board of
Governors of the Federal Reserve System. The Bank is supervised and regulated by the Federal Deposit Insurance Corporation (the “FDIC”)
and the New Jersey Department of Banking and Insurance.
Magyar
Investment Company, a New Jersey investment corporation subsidiary of the Bank, was formed in 2006 for the purpose of buying, selling
and holding investment securities.
Magyar
Service Corporation, a New Jersey corporation, is a wholly owned, non-bank subsidiary of the Bank. Magyar Service Corporation, which
also operates under the name Magyar Financial Services, receives commissions from annuity and life insurance sales referred to a licensed,
non-bank financial planner.
Hungaria
Urban Renewal, LLC is a Delaware limited-liability corporation established in 2002 as a qualified intermediary operating for the purpose
of acquiring and developing the Bank’s new main office. The Bank owns a 100 % interest in Hungaria Urban Renewal, LLC, which has
no other business other than owning the Bank’s main office site.
NOTE
B - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
1.
Basis of Financial Statement Presentation
The
accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America
(“US GAAP”) and predominant practices within the banking industry. The consolidated financial statements include the accounts
of the Company and its wholly owned subsidiary, the Bank, and its wholly-owned subsidiaries Magyar Investment Company, Magyar Service
Corporation, and Hungaria Urban Renewal, LLC. All intercompany balances and transactions have been eliminated in the consolidated financial
statements.
The
Company has evaluated subsequent events and transactions occurring subsequent to the consolidated balance sheet date of September 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 available to be issued.
In
preparing financial statements in conformity with US GAAP, management is required to make estimates and assumptions that affect the reported
amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the
reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The
principal estimates that are particularly susceptible to significant change in the near term relate to the allowance for credit losses
and the deferred tax asset. The evaluation of the adequacy of the allowance for loan losses includes an analysis of the individual loans
and overall risk characteristics and size of the different loan portfolios, and takes into consideration current economic and market
conditions, the capability of specific borrowers to pay specific loan obligations, as well as current loan collateral values. However,
actual losses on specific loans, which also are encompassed in the analysis, may vary from estimated losses.
The
Company records income taxes using the asset and liability method. Accordingly, deferred tax assets and liabilities: (i) are recognized
for the expected future tax consequences of events that have been recognized in the financial statements or tax returns; (ii) are
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases; and (iii) are measured using enacted tax rates expected to apply in the years when those temporary differences are expected
to be recovered or settled.
39
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Where
applicable, deferred tax assets are reduced by a valuation allowance for any portions determined not likely to be realized. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in income tax expense in the period of enactment. The valuation
allowance is adjusted, by a charge or credit to income tax expense, as changes in facts and circumstances warrant.
2.
Cash and Cash Equivalents
For
purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, time deposits with original
maturities less than three months and overnight deposits.
3.
Investment Securities and Allowance for Credit Losses
The
Company classifies its investment securities into one of two portfolios: held to maturity or available for sale. Investments in debt
securities that the Company has the positive intent and ability to hold to maturity are classified as held to maturity securities and
reported at amortized cost. Debt securities not classified as held to maturity securities are classified as available for sale securities
and reported at fair value, with unrealized holding gains or losses, net of deferred income taxes, reported in the accumulated other
comprehensive income (“AOCI”) component of stockholders’ equity. Equity securities, with certain exceptions, are measured
at fair value with changes in fair value recognized in net income.
If
the fair value of a security is less than its amortized cost, the security is deemed to be impaired. Management evaluates all securities
with unrealized losses quarterly to determine if such impairments are “temporary” or “other-than-temporary” in
accordance with applicable accounting guidance. The Company accounts for temporary impairments based upon security classification as
either available for sale or held to maturity. Temporary impairments on “available for sale” securities are recognized, on
a tax-effected basis, through AOCI with offsetting entries adjusting the carrying value of the security and the balance of deferred taxes.
Conversely, the Company does not adjust the carrying value of “held to maturity” securities for temporary impairments.
Premiums
and discounts on all securities are amortized or accreted to maturity by use of the level-yield method considering the impact of principal
amortization and prepayments on mortgage-backed securities. Gain or loss on sales of securities is recognized on the specific identification
method.
Allowance
for Credit Losses on Held-to-Maturity Securities
The
Company accounts for its held-to-maturity securities in accordance with Accounting Standards Codification 326-20, Financial Instruments
– Credit Losses – Measured at Amortized Cost (“ASC 326”), which requires that the Company measure expected
credit losses on held-to-maturity securities on a collective basis by major security type. The estimate of expected credit losses considers
historical credit loss information that is adjusted for current economic conditions and reasonable and supportable forecasts.
The
Company classifies its held-to-maturity debt securities into the following major security types: obligations of U.S. government agencies,
obligations of U.S. government-sponsored enterprises, private label mortgage-backed securities, obligations of state and political subdivisions
and corporate securities. Credit ratings of held-to-maturity debt securities, which are a significant input in calculating the expected
credit loss, are reviewed on a quarterly basis. Based on the credit ratings of our held-to-maturity securities and our historical experience
of no losses, the Company determined that the expected credit losses on its held-to-maturity portfolio is not significant.
Accrued
interest receivable on held-to-maturity securities totaling $ 188 thousand and $ 225 thousand as of September 30, 2025 and 2024, respectively,
are included within accrued interest receivable on the Company’s Consolidated Balance Sheets. This amount is excluded from the
estimate of expected credit losses. Generally, held-to-maturity securities are classified as nonaccrual when the contractual payment
of principal or interest has become 90 days past due or management has serious doubts about the further collectability of principal or
interest. When held-to-maturity securities are placed on nonaccrual status, unpaid interest credited to income is reversed against interest
income.
40
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Allowance
for Credit Losses on Available-for-Sale Securities
The
Company measures expected credit losses on available-for-sale securities when the Bank intends to sell, or when it is not more likely
than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding
intent or requirement to sell is met, the amortized cost basis of the security is written down to fair value through income. For available-for-sale
securities that do not meet the previously mentioned criteria, the Company evaluates whether the decline in fair value has resulted from
credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized
cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among
other factors. If this evaluation indicates that a credit loss exists, the present value of cash flows expected to be collected from
the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is
less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, equal to
the amount that the fair value is less than the amortized cost basis. Any impairment that has not been recorded through an allowance
for credit losses is recognized in other comprehensive income.
The
allowance for credit loss on available-for-sale securities is included within the recorded balance of securities available-for-sale on
the Consolidated Balance Sheets. Changes in the allowance for credit losses are recorded within provision for credit losses on the Consolidated
Statements of Income. Losses are charged against the allowance when the Company believes the collectability of an available-for-sale
security is in jeopardy or when either of the criteria regarding intent or requirement to sell is met.
Accrued
interest receivable on available-for-sale securities totaling $ 242 thousand and $ 162 thousand as of September 30, 2025 and 2024, respectively,
are included within accrued interest receivable on the Company’s Consolidated Balance Sheets. This amount is excluded from the
estimate of expected credit losses. Generally, available-for-sale securities are classified as nonaccrual when the contractual payment
of principal or interest has become 90 days past due or management has serious doubts about the further collectability of principal or
interest. When available-for-sale securities are placed on nonaccrual status, unpaid interest credited to income is reversed against
interest income.
4.
Regulatory Stock, at Cost
Federal
law requires a member institution of the Federal Home Loan Bank (“FHLB”) system to purchase and hold restricted stock of
its district FHLB according to a predetermined formula. The Company invests in Federal Home Loan Bank of New York stock as required to
support borrowing activities, as detailed in Note J to these consolidated financial statements. Although FHLB stock is an equity interest
in a FHLB, it does not have a readily determinable fair value because its ownership is restricted and it lacks a market. FHLB stock can
be sold back only at its par value of $ 100 per share and only to the FHLBs or to another member institution. Accordingly, the FHLB restricted
stock is carried at cost, less any applicable impairment charges.
5.
Loans and Allowance for Credit Losses
Loans
that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at the amount of
unpaid principal, adjusted for net deferred loan fees and costs, and reduced by an allowance for credit losses. Interest on loans is
accrued and credited to operations based upon the principal amounts outstanding. The allowance for credit losses (“ACL”)
is established through a provision for possible loan losses charged to operations. Loans are charged against the allowance for credit
losses when management believes that the collectability of the principal is unlikely.
Income
recognition of interest is discontinued when, in the opinion of management, the collectability of such interest becomes doubtful. A loan
is generally classified as non-accrual when the scheduled payment(s) due on the loan is delinquent for more than 90 days. When a loan
is placed on non-accrual, all previously accrued and unpaid interest is reversed. Loan origination fees and certain direct origination
costs are deferred and amortized over the life of the related loans as an adjustment to the yield on loans receivable using the effective
interest method.
41
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Allowance
for Credit Losses on Loans
The
Company maintains its ACL on loans at a level that management believes to be appropriate to absorb estimated credit losses as of the
date of the Consolidated Balance Sheet. The Company established its allowance in accordance with the guidance included in Accounting
Standards Codification 326, Financial Instruments – Credit Losses (“ASC 326”). The ACL is a valuation reserve
established and maintained by charges against income. Loans, or portions thereof, are charged off against the ACL when they are deemed
uncollectible. The ACL is an estimate of expected credit losses that considers our historical loss experience, the weighted average expected
lives of loans, current economic conditions and forecasts of future economic conditions. The determination of an appropriate ACL is inherently
subjective and may have significant changes from period to period. The methodology for determining the ACL has two main components: evaluation
of expected credit losses for certain groups of homogeneous loans that share similar risk characteristics and evaluation of loans that
do not share risk characteristics with other loans. The ACL is measured on a collective (pool) basis when similar characteristics exist.
The Company’s loan portfolio is segmented by loan types that have similar risk characteristics and behave similarly during economic
cycles.
Historical
credit loss experience is the basis for the estimate of expected credit losses. We apply our historical loss rates to pools of loans
with similar risk characteristics using the Weighted-Average Remaining Maturity (“WARM”) method. The remaining contractual
life of the pools of loans with similar risk characteristics is adjusted by expected scheduled payments and prepayments. After consideration
of the historical loss calculation, management applies qualitative adjustments to reflect qualitative changes not already reflected in
the historical loss information. Our reasonable and supportable forecast adjustment is based on a regional economic indicator obtained
from the United States Government Publishing Office. The Company selected eight qualitative metrics which were correlated with the Bank
and its peer group’s historical loss patterns. The eight qualitative metrics include: changes in lending policies and procedures,
changes in national and local economic conditions as well as business conditions, changes in the nature, complexity and volume of the
portfolio, changes in the experience, ability and depth of lenders and lending management, changes in the volume and severity of past
due and classified loans, changes in the value of collateral securing loans, changes in or the existence of credit concentrations; and
changes in the legal and/or regulatory landscape. The adjustments are weighted for relevance before applying to each pool of loans. Each
quarter, management reviews the recommended adjustment factors and applies any additional adjustments based on current conditions.
The
ACL for individual loans begins with the use of normal credit review procedures to identify whether a loan no longer shares similar risk
characteristics with other pooled loans and, therefore, should be individually assessed. We individually evaluate loans that meet the
following criteria: (1) when it is determined that foreclosure is probable; (2) substandard, doubtful and nonperforming loans when repayment
is expected to be provided substantially through the operation or sale of the collateral; or (3) when it is determined by management
that a loan does not share similar risk characteristics with other loans. Credit loss estimates are calculated based on the following
three acceptable methods for measuring the ACL: (1) the present value of expected future cash flows discounted at the loan’s original
effective interest rate; (2) the loan’s observable market price; or (3) the fair value of the collateral when the loan is collateral
dependent. Our individual loan evaluations consist primarily of the fair value of collateral method because most of our loans are collateral
dependent. Collateral values are reduced to consider expected disposition costs when appropriate. A charge-off is recorded when the estimated
fair value of the loan is less than the loan balance.
The
Company has elected to exclude $ 5.3 million and $ 4.6 million of accrued interest receivable on loans as of September 30, 2025 and 2024,
respectively, from the measurement of its ACL. When a loan is placed on non-accrual status, any outstanding accrued interest is reversed
against interest income. Accrued interest on loans is reported in the accrued interest receivable line on the Consolidated Balance Sheets.
Allowance
for Credit Losses on Unfunded Loan Commitments
The
Company estimates expected credit losses over the contractual period in which the Bank is exposed to credit risk via a contractual obligation
to extend credit unless that obligation is unconditionally cancellable by the Bank. The allowance for credit losses on unfunded loan
commitments is included in accounts payable and other liabilities in the Company’s Consolidated Balance Sheets and is adjusted
through credit loss expense. The estimate includes consideration of the likelihood that funding will occur, the amount of funding that
will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life.
42
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
6.
Premises and Equipment
Premises
and equipment are carried at cost less accumulated depreciation, and include capitalized expenditures for new facilities, major betterments
and renewals. Expenditures for maintenance and repairs are charged to expense as incurred. Depreciation is computed using the straight-line
method based upon the estimated useful lives of the related assets for financial reporting purposes and using the mandated methods by
asset type for income tax purposes. Leasehold improvements are depreciated using the straight-line method based upon the initial term
of the lease.
The
Company accounts for the impairment of long-lived assets in accordance with US GAAP, which requires recognition and measurement for the
impairment of long-lived assets to be held and used or to be disposed of by sale. The Company had no impaired long-lived assets at September
30, 2025 and 2024.
7.
Revenue Recognition
The
Company recognizes revenue in the Consolidated Statements of Income as it is earned and when collectability is reasonably assured. The
primary source of revenue is interest income from interest earning assets, which is recognized on the accrual basis of accounting using
the effective interest method. The recognition of revenues from interest earning assets is based upon formulas from underlying loan agreements,
securities contracts, or other similar contracts. Non-interest income is recognized on the accrual basis of accounting as services are
provided or as transactions occur. Non-interest income includes earnings on bank-owned life insurance, deposit accounts, merchant services,
ATM and debit card fees, mortgage banking activities, commercial loan prepayment penalties and other miscellaneous services and transactions.
The
Company’s contracts with customers in the scope of Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification 606, Revenue from Contracts with Customers (“ASC 606”) are contracts for deposit accounts and contracts
for non-deposit investment accounts through a third-party service provider. Both types of contracts result in non-interest income
being recognized. The revenue resulting from deposit accounts, which includes fees such as insufficient funds fees, wire transfer
fees and out-of-network ATM transaction fees, is included as a component of service charges on the Consolidated Statements of Income. The
revenue resulting from non-deposit investment accounts is included as a component of other operating income on the Consolidated Statements
of Income.
Revenue
from contracts with customers included in service charges was $ 1.4 million and $ 1.1 million for the years ended September 30, 2025
and 2024, respectively. Revenue from contracts with customers included in other operating income was $ 58 thousand and $ 81 thousand
for the years ended September 30, 2025 and 2024, respectively.
For
our contracts with customers, we satisfy our performance obligations each day as services are rendered. For our deposit account
revenue, we receive payment on a daily basis as services are rendered and for our non-deposit investment account revenue, we receive
payment on a monthly basis from our third-party service provider as services are rendered.
8.
Other Real Estate Owned
Real
estate acquired through foreclosure, or a deed-in-lieu of foreclosure, is recorded at fair value less estimated selling costs at the
date of acquisition or transfer, and subsequently at the lower of its net cost or fair value less estimated selling costs. Adjustments
to the carrying value at the date of acquisition or transfer are charged to the allowance for loan losses. The carrying value of the
individual property is subsequently adjusted to the extent it exceeds estimated fair value less estimated selling costs, at which time
a provision for losses on such real estate is charged to operations.
The
Company accounts for gains on sales of other real estate owned under ASC 606, Revenue from Contracts with Customers , which uses
a principles-based methodology. As it pertains to the criteria for determining how a contract should be accounted for under the new guidance,
judgment is required in evaluating if: (a) a commitment on the buyer’s part exists; (b) collection is probable in circumstances
where the initial investment is minimal; and (c) the buyer has obtained control of the asset, including the significant risks and rewards
of the ownership. If there is no commitment on the buyer’s part, collection is not probable or the buyer has not obtained control
of the asset, then a gain cannot be recognized under the new guidance.
Operating
expenses of holding real estate, net of related income, are charged against income as incurred. Losses on the disposition of real estate,
including expenses incurred in connection with the disposition, are charged to operations.
43
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
9.
Pension and Postretirement Plans
The
Company sponsors a qualified defined benefit pension plan and a supplemental executive retirement plan (“SERP”). The qualified
defined benefit pension plan is funded with trust assets invested in a diversified portfolio of debt and equity securities. Accounting
for pensions and other post-retirement benefits involves estimating the cost of benefits to be provided well into the future and attributing
that cost over the time period each employee works. This involves extensive use of assumptions about inflation, investment returns, mortality,
turnover, and discount rates. Among other factors, changes in interest rates, investment returns and the market value of plan assets
can: (a) affect the level of plan funding; (b) cause volatility in the net periodic pension cost; and (c) increase our future contribution
requirements. A significant decrease in investment returns or the market value of plan assets or a significant decrease in interest rates
could increase our net periodic pension costs and adversely affect our results of operations. A significant increase in our contribution
requirements with respect to our qualified defined benefit pension plan could have an adverse impact on our cash flow. Changes in the
key actuarial assumptions would impact net periodic benefit expense and the projected benefit obligation for our defined benefit and
other postretirement benefit plan. See Note L, “Pension Plan,” and Note M, “Non-Qualified Compensation Plan”
for information on these plans and the assumptions used.
10.
Income Taxes
The
Company and its subsidiaries file consolidated federal and state income tax returns. Income taxes are allocated based on the contribution
of their respective income or loss to the consolidated income tax returns.
The
Company records income taxes on the basis of reported income using the asset and liability method. Accordingly, deferred tax assets and
liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts
of existing assets and liabilities and their respective tax basis. To the extent that current available evidence about the future raises
doubt about the realization of a deferred tax asset, a valuation allowance is established. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes
the enactment date.
The
Company follows the provisions of FASB ASC 740, which provides clarification on accounting for uncertainty in income taxes recognized
in an enterprise’s financial statements. The guidance prescribes a recognition threshold and measurement attribute for the financial
statement recognition and measurement of a tax position taken or expected to be taken in a tax return, and also provides guidance on
derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition.
At
September 30, 2025 and 2024, no significant income tax uncertainties have been included in the Company’s Consolidated Balance Sheets.
The Company’s policy is to recognize interest and penalties on unrecognized tax benefits in income tax expense in the Consolidated
Statements of Income. No interest and penalties were recorded during the years ended September 30, 2025 and 2024. The tax years
subject to examination by the taxing authorities are the years ended September 30, 2021 and forward.
11.
Advertising Costs
The
Company expenses advertising costs as incurred.
12.
Earnings Per Share (“EPS”)
Basic
income per share is calculated by dividing income available to common stockholders by the weighted average number of shares of common
stock outstanding for the period. The weighted average common shares outstanding include shares allocated to the Employee Stock Ownership
Plan.
Diluted
income per share is calculated by adjusting the weighted average common shares outstanding to reflect the potential dilution that could
occur using the treasury stock method if securities or other contracts to issue common stock, such as stock options and unvested restricted
stock, were exercised and converted into common stock. The resulting shares issued would share in the earnings of the Company. Shares
issued and shares reacquired during the period are weighted for the portion of the period that they were outstanding. In periods of loss,
dilution is not calculated and diluted loss per share is equal to basic loss per share.
44
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
The
following table presents a calculation of basic and diluted EPS for the years ended September 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.
Years Ended September 30,
2025
2024
(Dollars in thousands, except share and per share data)
Income applicable to common shares
$ 9,760
$ 7,783
Weighted average shares outstanding - basic
6,221,921
6,341,610
Effect of dilutive shares
17,757
-
Weighted average shares outstanding - diluted
6,239,678
6,341,610
Earnings per share - basic
$ 1.57
$ 1.23
Earnings per share - diluted
$ 1.56
$ 1.23
All
options were anti-dilutive at September 30, 2024.
13.
Comprehensive Income and Accumulated Other Comprehensive Loss
Comprehensive
income includes net income as well as certain other items which result in a change to equity during the period. The other items allocated
to comprehensive income, as well as the related income tax effects, for the years ended September 30, 2025 and 2024 were as follows:
Years Ended September 30,
2025
2024
Net of
Net of
Before Tax
Tax
Tax
Before Tax
Tax
Tax
Amount
Expense (1)
Amount
Amount
Expense (1)
Amount
(In thousands)
Unrealized holding gain arising during period on:
Available-for-sale investments
$ 398
$ ( 98 )
$ 300
$ 834
$ ( 205 )
$ 629
Defined benefit pension plan
122
( 37 )
85
297
( 91 )
206
Total unrealized holding gain arising during period
520
( 135 )
385
1,131
( 296 )
835
Reclassification of pension costs
11
( 3 )
8
53
( 15 )
38
Other comprehensive income, net
$ 531
$ ( 138 )
$ 393
$ 1,184
$ ( 311 )
$ 873
(1) Related
income tax expense or benefit calculated using an income tax rate approximating 25 % for available-for-sale investments and
28 % for pension plan.
45
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2025 and 2024
Details
about the reclassification of accumulated other comprehensive loss components and the affected line item in the Consolidated Statements
of Income for the years ended September 30, 2025 and 2024 were as follows:
Amount Reclassified From
Accumulated Other Comprehensive Income
For the Years Ended
September 30,
Affected Line Item in the
2025
2024
Consolidated Statements of Income
(In thousands)
Defined benefit pension plan (1)
Amortization of net gain and prior service costs
$ 11
$ 53
Other expenses
Related income tax benefit
( 3 )
( 15 )
Income taxes
Net effect on accumulated other comprehensive loss
8
38
Total reclassification
$ 8
$ 38
(1) For additional details related to the defined benefit pension
plan, see Note L- Pension Plan.
The
components of accumulated other comprehensive loss for the years ended September 30, 2025 and 2024 were as follows:
September 30,
2025
2024
(In thousands)
Available-for-sale investments, net of tax
$ ( 553 )
$ ( 853 )
Defined benefit pension plan, net of tax
30
( 63 )
Total accumulated other comprehensive loss
$ ( 523 )
$ ( 916 )
14.
Bank-Owned Life Insurance
The
Company has purchased Bank-Owned Life Insurance (“BOLI”) policies. BOLI involves the purchasing of life insurance by the
Company on directors and officers of the Bank. The proceeds are used to help defray the costs of non-qualified compensation plans. The
Company is the owner and beneficiary of the policies. BOLI is recorded on the Consolidated Balance Sheets at its cash surrender value
and changes in the cash surrender value are recorded in other income in the Consolidated Statements of Income.
15.
Off-Balance Sheet Credit Related Financial Instruments
In
the ordinary course of business, the Company has entered into commitments to extend credit, including commitments under commercial lines
of credit. Such financial instruments are recorded when they are funded. The Company does not engage in the use of derivative financial
instruments. See Note P, “Financial Instruments With Off-Balance Risk.”
16.
Segment Reporting
Operating
segments should be aggregated into one reportable segment if the operating segments have similar qualitative characteristics: (1) nature
of business; (2) type of customer and services; (3) the nature of the regulatory environment; and (4) business markets and geographic
locations.
The
Company acts as an independent, community, financial services provider, and offers traditional banking and related financial services
to individual, business and government customers. The Company offers a full array of commercial and retail financial services, including
the taking of time, savings and demand deposits; the making of commercial, consumer and home equity loans; and the provision of other
financial services.
46
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Management
does not separately allocate expenses, including the cost of funding loan demand, between the commercial and retail operations of the
Company. As such, discrete financial information is not available, and segment reporting would not be meaningful. Although we have seven
operational branches, they are all located in New Jersey; providing similar banking products and services to similar customers and markets;
and under the same regulatory environment, so we have one reportable segment which is Magyar Bancorp, Inc. The chief operating decision
maker (CODM) is the President & Chief Executive Officer of the Company.
17.
New Accounting Pronouncements
In
connection with the preparation of quarterly and annual reports in accordance with the Securities and Exchange Commission’s (“SEC”)
Securities Exchange Act of 1934, SEC Staff Accounting Bulletin Topic 11.M requires the disclosure of the impact that recently issued
accounting standards will have on financial statements when they are adopted in the future. There were no such standards at September
30, 2025.
On
Dec. 14, 2023, the Financial Accounting Standards Board (FASB or Board) issued Accounting
Standards Update (ASU) 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (ASU 2023-09).
The ASU focuses on income tax disclosures around effective tax rates and cash income taxes paid. ASU 2023-09 largely follows the proposed
ASU issued earlier in 2023 with several important modifications and clarifications discussed below. ASU 2023-09 is effective for public
business entities for annual periods beginning after Dec. 15, 2024 (October 1, 2025 for the Company) and effective for all other business
entities one year later. Entities should adopt this guidance on a prospective basis, though retrospective application is permitted. It
will impact the Company in its fiscal year 2026.
ASU
2023-09 requires public business entities to disclose, on an annual basis, a rate reconciliation presented in both dollars and percentages.
The guidance requires the rate reconciliation to include specific categories and provides further guidance on disaggregation of those
categories based on a quantitative threshold equal to 5 % or more of the amount determined by multiplying pretax income (loss) from continuing
operations by the applicable statutory rate. For entities reconciling to the US statutory rate of 21 %, this would generally require disclosing
any reconciling items that impact the rate by 1.05 % or more.
18.
Subsequent Events
On
October 30, 2025, the Company announced that its Board of Directors has approved a quarterly dividend of $ 0.08 per share, which will
be paid on November 25, 2025 to stockholders of record as of November 13, 2025.
NOTE
C – STOCK-BASED COMPENSATION AND STOCK REPURCHASE PROGRAM
The
Company follows FASB ASC Section 718, Compensation-Stock Compensation (“ASC 718”), which covers a wide range of share-based
compensation arrangements including share options, restricted share plans, performance-based awards, share appreciation rights, and employee
share purchase plans. ASC 718 requires that compensation cost relating to share-based payment transactions be recognized in financial
statements. The cost is measured based on the fair value of the equity or liability instruments issued.
ASC
718 also requires the Company to realize as a financing cash flow rather than an operating cash flow, as previously required, the benefits
of realized tax deductions in excess of previously recognized tax benefits on compensation expense. In accordance with SEC Staff Accounting
Bulletin (“SAB”) No. 107, the Company classified share-based compensation for employees and outside directors within
“compensation and employee benefits” in the Consolidated Statements of Income to correspond with the same line item as the
cash compensation paid.
Stock
options generally vest over a five-year service period and expire ten years from issuance. Management recognizes compensation expense
for all option grants over the awards’ respective requisite service periods. The fair values of all option grants were estimated
using the Black-Scholes option-pricing model. Management recognizes compensation expense for the fair values of these awards, which have
graded vesting, on a straight-line basis over the requisite service period of the awards.
47
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Restricted
shares generally vest over a five-year service period on the anniversary of the grant date. Once vested, these awards are irrevocable.
The product of the number of shares granted and the grant date market price of the Company’s common stock determine the fair value
of restricted shares under the Company’s restricted stock plans. Management recognizes compensation expense for the fair value
of restricted shares on a straight-line basis over the requisite service period.
The
Company’s 2022 Equity Compensation Plan provided for grants of up to 391,000 shares to be allocated between incentive and non-qualified
stock options and 156,400 of restricted stock awards to officers, employees and directors of the Company and Magyar Bank. At September
30, 2025, 293,200 options and 124,320 shares of restricted stock had been awarded from the plan.
The
following is a summary of the status of the Company’s stock option activity and related information for the year ended September
30, 2025:
Shares Weighted
Average Exercise
Price Weighted
Average
Remaining
Contractual Life
in Years Aggregate
Intrinsic Value
Balance at September 30, 2024 293,200 $ 12.58 7.98 $ -
Granted -
-
- -
Exercised ( 2,000 ) 12.25 - -
Forfeited ( 6,000 ) 12.70 - -
Expired -
-
- -
Balance at September 30, 2025 285,200 $ 12.58 6.98 $ 1,337,588
Exercisable at September 30, 2025 171,120 $ 12.58 6.98 $ 802,592
The
following is a summary of the status and changes of the Company’s non-vested restricted shares as of September 30, 2025 and during
the year then ended:
Shares
Weighted
Average Grant
Date Fair Value
Balance at September 30, 2024
93,240
$ 12.63
Granted
-
-
Vested
( 29,080 )
12.62
Forfeited
( 6,000 )
12.70
Balance at September30, 2025
58,160
$ 12.62
Stock
option and stock award expenses included with compensation expense were $ 253 thousand and $ 367 thousand, respectively, for the year ended
September 30, 2025. Stock option and stock award expenses included with compensation expense were $ 254 thousand and $ 392 thousand, respectively,
for the year ended September 30, 2024.
48
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
At
September 30, 2025, total compensation cost not yet recognized for the Company’s unvested stock options and stock awards was $ 1.2
million. The Company had no other stock-based compensation plans as of September 30, 2025 except as disclosed below.
The
Company has an Employee Stock Ownership Plan (“ESOP”) for the benefit of employees who meet certain eligibility requirements.
The ESOP trust purchases shares of common stock in the open market using proceeds of a loan from the Company. The loan bears a fixed
interest rate of 3.25 % with principal and interest payable annually in equal installments over 30 years and is secured by shares of the
Company’s stock. The Bank makes cash contributions to the ESOP on an annual basis sufficient to enable the ESOP to make the required
loan payments to the Company. As the debt is repaid, shares are released as collateral and allocated to qualified employees. Accordingly,
the shares pledged as collateral are reported as unearned ESOP shares in the Consolidated Balance Sheets. The Company accounts for its
ESOP in accordance with ASC 718, “ Employer’s Accounting for Employee Stock Ownership Plans .” As shares are released
from collateral, the Company reports compensation expense equal to the current market price of the shares, and the shares become outstanding
for earnings per share computations.
The
following table presents the components of the ESOP shares for the years ended September 30, 2025 and 2024:
Unreleased shares at September 30, 2023
290,313
Shares released for allocation during the year ended September 30, 2024
( 12,150 )
Unreleased shares at September 30, 2024
278,163
Shares released for allocation during the year ended September 30, 2025
( 12,238 )
Unreleased shares at September 30, 2025
265,925
Total released shares
179,375
Total ESOP shares
445,300
At
September 30, 2025, ESOP shares allocated to participants totaled 179,375 . Unallocated ESOP shares held in suspense totaled 265,925 with
an aggregate fair value of $ 4.6 million. The Company’s contribution expense for the ESOP was $ 187 thousand and $ 155 thousand for years
ended September 30, 2025 and 2024, respectively.
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 20,000 shares
of its common stock under this plan during the year ended September 30, 2025. At September 30, 2025, the Company held 617,797 shares
in treasury that were repurchased at an average price of $ 12.69 .
49
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
NOTE
D - INVESTMENT SECURITIES
The
following table summarizes the amortized cost and fair values of securities classified as available-for-sale and held-to-maturity at
September 30, 2025:
September 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
$ 90
$ -
$ ( 8 )
$ -
$ 82
Obligations of U.S. government-sponsored enterprises:
Mortgage-backed securities-residential
15,325
70
( 1,082 )
-
14,313
Corporate securities
6,500
287
-
-
6,787
Total securities available-for-sale
$ 21,915
$ 357
$ ( 1,090 )
$ -
$ 21,182
Securities held-to-maturity:
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 6,558
$ -
$ ( 629 )
$ -
$ 5,929
Mortgage-backed securities - commercial
3,913
19
( 17 )
-
3,915
Obligations of U.S. government-sponsored enterprises:
Mortgage backed securities - residential
40,741
4
( 4,679 )
-
36,066
Debt securities
9,449
12
( 455 )
-
9,006
Private label mortgage-backed securities - residential
174
-
( 2 )
-
172
Obligations of state and political subdivisions
3,431
5
( 278 )
-
3,158
Corporate securities
3,000
-
( 86 )
-
2,914
Total securities held-to-maturity
$ 67,266
$ 40
$ ( 6,146 )
$ -
$ 61,160
Total investment securities
$ 89,181
$ 397
$ ( 7,236 )
$ -
$ 82,342
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
50
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
The
contractual maturities of the debt securities, municipal bonds and certain information regarding the mortgage-backed securities available-for-sale
at September 30, 2025 are summarized in the following table:
September 30, 2025
Amortized
Fair
Cost
Value
(In thousands)
Due within 1 year
$ -
$ -
Due after 1 but within 5 years
-
-
Due after 5 but within 10 years
6,500
6,787
Due after 10 years
-
-
Total debt securities
6,500
6,787
Mortgage-backed securities:
Residential
15,415
14,395
Commercial
-
-
Total
$ 21,915
$ 21,182
The
contractual maturities of the debt securities, municipal bonds and certain information regarding the mortgage-backed securities held-to-maturity
at September 30, 2025 are summarized in the following table:
September 30, 2025
Amortized
Fair
Cost
Value
(In thousands)
Due within 1 year
$ 1,500
$ 1,465
Due after 1 but within 5 years
13,268
12,643
Due after 5 but within 10 years
1,112
970
Due after 10 years
-
-
Total debt securities
15,880
15,078
Mortgage backed securities:
Residential
47,473
42,167
Commercial
3,913
3,915
Total
$ 67,266
$ 61,160
There
were no sales of securities during the years ended September 30, 2025 and 2024.
As
of September 30, 2025 and 2024, investment securities having a carrying amount of approximately $ 10.9 million and $ 12.5 million, respectively,
were pledged to secure public deposits.
51
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Details
of available-for-sale securities with unrealized losses for which an allowance for credit losses has not been recorded at September 30,
2025 and 2024 are as follows:
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, 2025
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
1
$ -
$ -
$ 82
$ ( 8 )
$ 82
$ ( 8 )
Obligations of U.S. government-sponsored enterprises
Mortgage-backed securities - residential
7
-
-
6,728
( 1,082 )
6,728
( 1,082 )
Total
8
$ -
$ -
$ 6,810
$ ( 1,090 )
$ 6,810
$ ( 1,090 )
September 30, 2024
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
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 September 30, 2025, 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 table summarizes the amortized cost of held-to-maturity debt securities at September 30, 2025 and 2024, aggregated by credit
quality indicator:
Credit Rating at Amortized Cost
AAA/AA/A
BBB/BB/B
Non-rated
(In thousands)
September 30, 2025
Obligations of U.S. government agencies:
Mortgage-backed securities - residential
$ 6,558
$ -
$ -
Mortgage-backed securities - commercial
3,913
-
-
Obligations of U.S. government-sponsored enterprises:
Mortgage backed securities - residential
40,741
-
-
Debt securities
9,449
-
-
Private label mortgage-backed securities - residential
174
-
-
Obligations of state and political subdivisions
3,431
-
-
Corporate securities
-
3,000
-
Totals
$ 64,266
$ 3,000
$ -
September 30, 2024
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
-
Totals
$ 76,816
$ 3,000
$ -
52
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
The
investment securities listed above may 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 allowance for credit losses. Impairment that has not been recorded through
an allowance for credit losses is recorded through other comprehensive income, net of applicable taxes.
NOTE
E - LOANS RECEIVABLE, NET
Loans
receivable, net allowance for credit losses were comprised of the following:
Years Ended September 30,
2025
2024
(In thousands)
One-to-four family residential
$ 242,454
$ 246,201
Commercial real estate
533,213
461,319
Construction and land
29,287
22,722
Home equity loans and lines of credit
31,778
24,728
Commercial business
20,048
24,011
Other
2,119
2,235
Total loans receivable
858,899
781,216
Net deferred loan costs
( 1,546 )
( 1,054 )
Total loans receivable, net
$ 857,353
$ 780,162
Certain
directors and executive officers of the Company have loans with the Bank. Such loans were made in the ordinary course of business at
the Bank’s normal credit terms, including interest rate and collateralization, and do not represent more than a normal risk of
collection. Total loans receivable from directors and executive officers, and affiliates thereof, were approximately $ 3.2 million at
September 30, 2025 and $ 3.9 million at September 30, 2024. There were $ 372 thousand and $ 854 thousand in new loans or advances on existing
lines of credit during the year ended September 30, 2025 and 2024, respectively. Total principal repayments and/or reductions due to
retirements were approximately $ 163 thousand and $ 2.0 million for the year ended September 30, 2025 and 2024, respectively.
At
September 30, 2025 and 2024, the Company was servicing loans for others amounting to approximately $ 56.7 million and $ 50.2 million, respectively.
See Note J for additional information.
53
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
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 classes: 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 classes:
loans secured by multifamily structures, loans secured by owner-occupied commercial structures, and loans secured by non-owner occupied,
non-residential properties. The construction 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 the appropriate risk grade 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 loans classified as
Substandard on a monthly basis.
54
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
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 September 30, 2025 and 2024.
September 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
$ 18,873
$ 31,952
$ 36,663
$ 28,465
$ 23,556
$ 102,642
$ -
$ -
$ 242,151
Non-performing
-
213
-
90
-
-
-
-
303
Total
$ 18,873
$ 32,165
$ 36,663
$ 28,555
$ 23,556
$ 102,642
$ -
$ -
$ 242,454
Current period gross charge-offs
-
-
-
-
-
-
-
-
-
Commercial real estate
Pass
$ 111,456
$ 86,068
$ 70,546
$ 63,905
$ 54,060
$ 140,866
$ 6,110
$ -
$ 533,011
Special Mention
-
-
-
91
-
111
-
-
202
Substandard
-
-
-
-
-
-
-
-
-
Doubtful
-
-
-
-
-
-
-
-
-
Total
$ 111,456
$ 86,068
$ 70,546
$ 63,996
$ 54,060
$ 140,977
$ 6,110
$ -
$ 533,213
Current period gross charge-offs
-
-
-
-
-
-
-
-
-
Construction and land
Pass
$ 10,037
$ 12,982
$ 3,405
$ -
$ -
$ 2,863
$ -
$ -
$ 29,287
Special Mention
-
-
-
-
-
-
-
-
-
Substandard
-
-
-
-
-
-
-
-
-
Doubtful
-
-
-
-
-
-
-
-
-
Total
$ 10,037
$ 12,982
$ 3,405
$ -
$ -
$ 2,863
$ -
$ -
$ 29,287
Current period gross charge-offs
-
-
-
-
-
-
-
-
-
Home equity loans and lines of credit
Performing
$ 492
$ 1,181
$ 1,271
$ 1,523
$ 265
$ 1,090
$ 25,808
$ -
$ 31,630
Non-performing
-
-
148
-
-
-
-
-
148
Total
$ 492
$ 1,181
$ 1,419
$ 1,523
$ 265
$ 1,090
$ 25,808
$ -
$ 31,778
Current period gross charge-offs
-
-
-
-
-
-
-
-
-
Commercial business
Pass
$ 669
$ 1,195
$ 465
$ 2,001
$ 1,061
$ 2,270
$ 12,240
$ 147
$ 20,048
Special Mention
-
-
-
-
-
-
-
-
-
Substandard
-
-
-
-
-
-
-
-
-
Doubtful
-
-
-
-
-
-
-
-
-
Total
$ 669
$ 1,195
$ 465
$ 2,001
$ 1,061
$ 2,270
$ 12,240
$ 147
$ 20,048
Current period gross charge-offs
-
-
-
-
-
-
-
-
-
Other
Performing
$ 464
$ 18
$ -
$ 25
$ -
$ 1,423
$ 189
$ -
$ 2,119
Non-performing
-
-
-
-
-
-
-
-
-
Total
$ 464
$ 18
$ -
$ 25
$ -
$ 1,423
$ 189
$ -
$ 2,119
Current period gross charge-offs
-
-
-
-
-
-
-
-
-
55
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
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
-
-
-
-
-
-
-
-
-
56
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
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 September
30, 2025 and 2024. The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans
and nonaccrual loans for the periods presented:
30-59
60-89
Days
Days
90 Days +
Total
Current
Past Due
Past Due
Past Due
Loans
(In thousands)
September 30, 2025
One-to-four family residential
$ 240,975
$ 1,016
$ 160
$ 303
$ 242,454
Commercial real estate
532,867
-
346
-
533,213
Construction and land
29,287
-
-
-
29,287
Home equity loans and lines of credit
31,630
-
-
148
31,778
Commercial business
19,913
135
-
-
20,048
Other
2,119
-
-
-
2,119
Total
$ 856,791
$ 1,151
$ 506
$ 451
$ 858,899
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 loans and 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 table presents our non-accrual loans by loan type as of September 30, 2025 and 2024:
90 Days+
Non-Accrual
Non-Accrual
Non-Accrual
with ACL
without ACL
(In thousands)
September 30, 2025
One-to-four family residential
$ 303
$ -
$ 303
Home loans and lines of credit
148
-
148
Total
$ 451
$ -
$ 451
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 September 30, 2025 and 2024:
Years Ended September 30,
2025
2024
(In thousands)
Real-estate type:
One- to four-family residential
$ 303
$ 116
Commercial real estate
-
116
Home equity loans and lines of credit
148
-
Total
$ 451
$ 232
57
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
The
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 loans individually evaluated for
impairment.
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
ACL 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.
The
following table presents, by loan category, the changes in the ACL for the year ended September 30, 2025 and 2024.
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
1
-
65
-
2
-
-
68
Provision (credit)
( 512 )
646
142
( 90 )
( 3 )
( 1 )
-
182
Balance-September 30, 2024
$ 755
$ 5,334
$ 624
$ 30
$ 805
$ -
$ -
$ 7,548
Charge-offs
-
-
-
-
-
-
-
-
Recoveries
34
-
-
-
115
-
-
149
Provision (credit)
49
641
130
10
( 178 )
2
( 1 )
653
Balance-September 30, 2025
$ 838
$ 5,975
$ 754
$ 40
$ 742
$ 2
$ ( 1 )
$ 8,350
During
the year ended September 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 year ended September 30, 2025.
During
the year ended September 30, 2025, the Company did not make any loan modifications to borrowers experiencing financial difficulty. There
were two residential loans totaling $ 294 thousand that were in the process of foreclosure at September 30, 2025.
Total
loans pledged as collateral for Federal Home Loan Bank of New York (“FHLBNY”) borrowings were $ 466.5 million and $ 410.6 million
as of September 30, 2025 and 2024, respectively.
58
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
NOTE
F - PREMISES AND EQUIPMENTS
Premises
and equipment consist of the following:
Estimated Years Ended September 30,
Useful Lives 2025 2024
(In thousands)
Land Indefinite $ 3,095 $ 3,095
Buildings and improvements 10 - 40 years 22,730 22,441
Furniture, fixtures and equipment 5 - 10 years 4,425 4,154
Total 30,250 29,690
Less accumulated depreciation ( 18,068 ) ( 17,145 )
Premises and equipment, net $ 12,182 $ 12,545
For
the years ended September 30, 2025 and 2024, depreciation expense included in occupancy expense amounted to approximately $ 937 thousand
and $ 890 thousand, respectively.
NOTE
G - OTHER REAL ESTATE OWNED
The
Company held $ 2.2 million of real estate owned properties at September 30, 2025 and $ 3.7 million at September 30, 2024. The Company sold
two properties totaling $ 1.8 million and wrote down its remaining property by $ 57 thousand during the year ended September 30, 2025.
Further declines in real estate values may result in increased foreclosed real estate expense in the future. Routine holding costs are
charged to expense as incurred and improvements to real estate owned that enhance the value of the real estate are capitalized.
NOTE
H - DEPOSITS
A
summary of deposits by type of account follows:
Years
Ended September 30,
2025
2024
(In thousands)
Demand
accounts
$ 117,238
$ 132,837
Savings
accounts
54,424
52,853
NOW
accounts
163,753
146,744
Money
market accounts
268,944
304,588
Certificate
of deposit
195,185
146,674
Retirement
accounts
14,763
12,978
Total
deposits
$ 814,307
$ 796,674
Included
in the Company’s deposits at September 30, 2025 were $ 57.3 million in brokered certificates of deposits and $ 24.0 million in certificates
of deposits obtained through a national deposit listing service. At September 30, 2024 the Company had $ 29.6 million in brokered certificates
of deposits and $ 20.0 million in certificates of deposits obtained through a national deposit listing service.
59
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
At
September 30, 2025, certificates of deposit (including retirement accounts and brokered certificate deposit accounts) have contractual
maturities as follows (in thousands):
Years
Ending September 30,
2026
$ 80,645
2027
55,435
2028
28,369
2029
18,855
2030
25,485
2031
and after
1,159
Total
$ 209,948
At
September 30, 2025 and 2024, the time deposits of $ 250 thousand or more totaled approximately $ 94.8 million and 59.3 million, respectively.
Related party deposits totaled $ 3.9 million and $ 3.2 million at September 30, 2025 and 2024, respectively.
NOTE
I - BORROWINGS
1.
Federal Home Loan Bank of New York Advances
Long
term FHLBNY advances at September 30, 2025 and 2024 totaled $ 49.1 million and $ 28.6 million, respectively. The weighted average interest
rates on advances outstanding at September 30, 2025 and 2024 were 3.26 % and 2.90 %, respectively. The advances were collateralized by
unencumbered qualified assets consisting of one-to-four family residential and commercial real estate mortgage loans. Advances are made
pursuant to several different credit programs offered from time to time by the FHLBNY.
Long
term FHLBNY advances as of September 30, 2025 mature as follows (in thousands):
Years
Ending September 30,
2026
$ 1,631
2027
9,437
2028
17,986
2029
10,000
2030
10,000
Thereafter
-
Total
$ 49,054
Additionally,
the Company has established an Overnight Line of Credit arrangement with the FHLBNY. The total amount available under the line of credit
is based on the amount of eligible collateral pledged to the FHLBNY. At September 30, 2025 and 2024, the Company had available credit
from the FHLBNY totaling $ 135.9 million and $ 123.7 million, respectively. Information concerning short-term arrangement with the FHLBNY
is summarized as follows:
Years
Ended September 30,
2025
2024
(Dollars in
thousands)
Balance at end of year
$ -
$ -
Weighted average
balance during the year
$ 976
$ -
Maximum month-end balance
during the year
$ 34,200
$ -
Average interest rate during
the year
4.55 %
N/A
60
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
NOTE
J - SERVICING POLICY
The
Company originates and sells loans receivable secured by one-to four-family residential properties and commercial business loans guaranteed
by the SBA. The Company has sold loans on a service-retained basis and on a servicing-released basis. Loans sold with servicing
retained and servicing released during the year ended September 30, 2025 were $ 19.0 million and $ 0 , respectively. Loans sold with servicing
retained and servicing released during the year ended September 30, 2024 were $ 6.4 million and $ 0 , respectively. The Company accounts
for sales in accordance with ASC 860, Transfers and Servicing . Upon sale, the receivables are removed from the balance sheet,
mortgage servicing rights are recorded as an asset for servicing rights retained, and a gain on sale, if applicable, is recognized for
the difference between the carrying value of the receivables and the sales proceeds, net of origination costs.
Gains
on sales of loans, representing the difference between the total sales price received for the loans and the allocated cost of the loans,
are recognized when loans are sold and delivered to the purchasers. Loans are accounted for as sold when control of the loan is surrendered. Control
over the loans is deemed surrendered when: (a) the loans have been isolated from the Company; (b) the buyer has the right (free of conditions
that constrain it from taking advantage of that right) to pledge or exchange the loans; and (c) the Company does not maintain effective
control over the loans through either: (a) an agreement that entitles and obligates the Company to repurchase or redeem the loans before
maturity; or (b) the ability to unilaterally cause the buyer to return specific loans.
The
Company services one-to-four family residential mortgage loans and SBA 7(a) loans for investors in the secondary market, which are not
included in the Consolidated Balance Sheets. The Company’s fee is a percentage of the principal balance and is recognized
as income when received. At September 30, 2025 and 2024, the Company was servicing mortgage loans sold in the amount of $ 1.1 million
and $ 1.4 million, respectively, and SBA loans sold in the amount of $ 39.8 million and $ 38.4 million, respectively. Loan servicing includes
collecting and remitting loan payments, accounting for principal and interest, contacting delinquent mortgagors, supervising foreclosures
and property dispositions in the event of unremedied defaults, making certain insurance and tax payments on behalf of the borrowers and
generally administering the loans. Mortgage servicing rights are amortized in proportion to, and over the period of, estimated net servicing
revenues and are included in other assets on the Consolidated Balance Sheets. Activity in loan servicing rights during the years
ended September 30, 2025 and 2024 is summarized as follows:
Years
Ended September 30,
2025
2024
(In thousands)
Beginning balance
$ 159
$ 28
Origination
of mortgage servicing rights
346
151
Amortization
( 73 )
( 20 )
Ending balance
$ 432
$ 159
Loan
servicing rights are carried at the lower of amortized cost or fair value. Fair values are estimated using discounted cash flows based
on the current market interest rate.
NOTE
K - INCOME TAXES
The
Company’s income tax expense is comprised of the following components for the years ended September 30, 2025 and 2024:
Years
Ended September 30,
2025
2024
(In thousands)
Current
$ 4,397
$ 3,423
Deferred
( 348 )
( 106 )
Total
income tax expense
$ 4,049
$ 3,317
61
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
A
reconciliation of income tax at the statutory tax rate to the effective income tax expense for the years ended September 30, 2025 and
2024 is as follows:
Years
Ended September 30,
2025
2024
(In thousands)
Income tax expense
at statutory rate
$ 2,900
$ 2,331
Increase (decrease) resulting
from:
State
income taxes, net of federal income tax benefit
1,183
1,005
Tax-exempt
income, net
( 153 )
( 103 )
BOLI policy
surrender tax
-
277
Nondeductible
expenses
54
56
Share
based compensation
39
40
Employee
stock ownership plan
18
6
Other,
net
8
( 295 )
Total
income tax expense
$ 4,049
$ 3,317
The
major sources of temporary differences and their deferred tax effect at September 30, 2025 and 2024 are as follows:
Years
Ended September 30,
2025
2024
(In thousands)
Allowance for
credit losses
$ 2,403
$ 2,248
Net unrealized loss, investment
securities available-for-sale
180
278
Deferred loan fees
434
296
Unrealized loss, minimum pension
liability
-
132
Employee benefits
503
340
Allowance for transaction
expense
13
6
Straight
line rent
45
54
Gross
deferred tax asset
3,578
3,354
Depreciation
( 565 )
( 551 )
Unrealized gain, minimum pension
liability
( 13 )
-
OREO
( 16 )
-
Mortgage
servicing rights
( 121 )
( 45 )
Gross
deferred tax liability
( 715 )
( 596 )
Net
deferred tax asset, included in other assets
$ 2,863
$ 2,758
In
assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all
of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of
future taxable income during the periods in which temporary differences are deductible and carry forwards are available.
There
were no valuation allowances for the year ended September 30, 2025 and 2024. The Company has considered future market growth, forecasted
earnings, future taxable income, feasible and permissible tax planning strategies in determining the realizability of deferred tax assets.
If the Company was to determine that it would not be able to realize a portion of its net deferred tax asset in the future for which
there is currently no valuation allowance, an adjustment to the net deferred tax asset would be charged to earnings in the period such
determination was made.
62
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
The
Bank’s statutory income tax rate in the State of New Jersey was 9.0 % for the years ending September 30, 2025 and 2024. The State
of New Jersey has imposed a surtax on corporations earning New Jersey allocated income in excess of $ 10 million for the Company’s
tax years ended September 30, 2025 and 2024. The surtax is set at a rate of 2.5 % and is currently effective through 2029. Accordingly,
the Company used an 11.5 % State tax rate for the calculation of its State income tax expense for the years ended September 30, 2025 and
2024.
NOTE
L - PENSION PLAN
The
Company had a noncontributory defined benefit pension plan (the “Plan”) covering all eligible employees. On January 26, 2006,
the Plan was frozen and amended to eliminate future benefit accruals after February 15, 2006.
The
following table sets forth the Plan’s funded status and amounts recognized in the Company’s Consolidated Balance Sheets at
September 30, 2025 and September 30, 2024.
Years
Ended September 30,
2025
2024
(In thousands)
Actuarial
present value of benefit obligations
$ 3,488
$ 3,697
Change in benefit obligations
Projected
benefit obligation, beginning
$ 3,697
$ 3,495
Interest
cost
178
193
Actuarial
(gain) loss
( 113 )
283
Annuity
payments and lump sum distributions
( 274 )
( 274 )
Projected
benefit obligation, end
$ 3,488
$ 3,697
Change in plan assets
Fair value
of assets, beginning
$ 4,618
$ 4,076
Actual
return on plan assets
277
816
Annuity
payments and lump sum distributions
( 274 )
( 274 )
Fair
value of assets, end
$ 4,621
$ 4,618
Funded
status included with other assets
$ 1,133
$ 921
The
net pension (credit) cost for the years ended September 30, 2025 and 2024 included the following components:
Years
Ended September 30,
2025
2024
(In thousands)
Interest cost
on projected benefit obligation
$ 178
$ 193
Expected return on plan assets
( 269 )
( 236 )
Amortization
of unrecognized net loss
11
53
Net
pension (credit) cost
$ ( 80 )
$ 10
63
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Current
Asset Allocation
The
Plan’s weighted-average asset allocations at September 30, 2025 and 2024, by asset category are as follows:
Years
Ended September 30,
2025
2024
Equity securities
35 %
65 %
Debt securities (bond mutual
funds)
63 %
32 %
Other
(money market fund)
2 %
2 %
Total
100 %
100 %
Expected
Contributions
For
the fiscal year ending September 30, 2026, the Company does not expect to make a contribution to the Plan.
Estimated
Future Benefit Payments
The
following benefit payments are expected to be paid as follows (in thousands):
October 1, 2025
through September 30, 2026
$ 279
October 1, 2026 through September
30, 2027
278
October 1, 2027 through September
30, 2028
275
October 1, 2028 through September
30, 2029
273
October 1, 2029 through September
30, 2030
265
October
1, 2030 through September 30, 2035
1,278
Total
$ 2,648
Included
in the funded status of the Plan at September 30, 2025 and 2024, are actuarial gain and losses of $ 42 thousand and $ 91 thousand, respectively.
These amounts are included, net of related income tax effects of $ 13 thousand and $ 132 thousand, respectively, in the accumulated other
comprehensive loss component of stockholders’ equity at September 30, 2025 and 2024.
64
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
The
following table presents the Plan assets that are measured at fair value on a recurring basis by level within the fair value hierarchy
under ASC 820, F air Value Measurements and Disclosure ( “ASC 820”). Financial assets are classified in their entirety
based on the lowest level of input that is significant to the fair value measurement. See Note Q “Fair Value Disclosures”
for further detail regarding fair value hierarchy.
Fair
Value Measurements at Reporting Date
Quoted Prices
Significant
in Active Markets
Other
Significant
for
Identical
Observable
Unobservable
Total
Assets
(Level 1)
Inputs
(Level 2)
Inputs
(Level 3)
(In thousands)
September 30, 2025
Investment Type
Mutual
Funds - Equity
$ 1,618
$ 1,618
$ -
$ -
Mutual
Funds - Fixed Income
2,895
2,895
-
-
Cash
Equivalents
108
108
-
-
Total
Investment
$ 4,621
$ 4,621
$ -
$ -
September
30, 2024
Investment Type
Mutual
Funds - Equity
$ 3,022
$ 3,022
$ -
$ -
Mutual
Funds - Fixed Income
1,494
1,494
-
-
Cash
Equivalents
102
102
-
-
Total
Investment
$ 4,618
$ 4,618
$ -
$ -
Equity
and debt securities are reported at fair value in the table above utilizing exchange quoted prices in active markets for identical instruments
(Level 1 inputs).
NOTE
M - NONQUALIFIED COMPENSATION PLAN
The
Company maintains a Supplemental Executive Retirement Plan (“SERP”) for the benefit of its senior officers. In addition,
the Company also adopted voluntary Deferred Income and Retirement Plans on behalf of its directors. The SERP provides the Company with
the opportunity to supplement the retirement income of selected officers to achieve equitable wage replacement at retirement while the
Deferred Income Plan provides participating directors with an opportunity to defer all or a portion of their fees into a tax deferred
accumulation account for future retirement. The Director Retirement Plan enables the Company to reward its directors for longevity of
service in consideration of their availability and consultation. The SERP is based upon achieving a total retirement benefit equal to
a percentage of the participants’ final annual salary.
Under
the Director Supplemental Retirement Income Plan (the “Plan”), directors that began service before 2002 are entitled to a
benefit upon attainment of his/her benefit age. The directors will receive an annual amount in monthly installments based on his/her
total Board and Committee fees in the twelve months prior to attainment of his/her benefit age. The amount will be 10% plus 2 1/2% for
each year of service as a Director, with a minimum of 50%, provided the Director has served for at least five years, and a maximum of
60%. The maximum benefit increases for any Director serving as Chairman of the Board for at least five years to 75%.
The
Company funds the plans through modified endowment contracts. Income recorded for the plans represents life insurance income as recorded
based on the projected increases in cash surrender values of life insurance policies. As of September 30, 2025 and 2024, the Company’s
life insurance contracts had cash surrender values of approximately $ 19.0 million and $ 23.3 million, respectively.
The
Company is recording benefit costs so that the cost of each participant’s retirement benefits is being expensed and accrued over
the participant’s active employment so as to result in a liability at retirement date equal to the present value of the benefits
expected to be provided. The total expense for non-qualified retirement benefits recorded during the years ended September 30, 2025 and
2024 was $ 399 thousand and $ 384 thousand, respectively. Included in accounts payable and other liabilities at September 30, 2025 and
2024 were accrued retirement benefits totaling $ 1.2 million and $ 1.0 million, respectively, for these plans.
65
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
NOTE
N - 401(K) EMPLOYEE CONTRIBUTION PLAN
The
Company has a defined contribution 401(k) plan covering all employees, as defined under the plan document. Employees may contribute to
the plan, as defined under the plan document, and the Company can make discretionary contributions. The Company contributed $ 278 thousand
and $ 255 thousand to the plan for the years ended September 30, 2025 and 2024 and is included in compensation and employee benefits in
the accompanying Consolidated Statements of Income.
NOTE
O - COMMITMENTS
1.
Lease Commitments
Accounting
Standard Update ASC 842, “ Leases ” requires lessees to recognize a lease liability and a right-of-use (“ROU”)
asset, measured at the present value of the future minimum lease payments, at the lease commencement date.
The
Company has operating leases for five branch locations. Our leases have remaining lease terms of up to 10 years, some of which include
options to extend the leases for up to 10 additional years. Operating leases are recorded as ROU assets and lease liabilities and are
included within other assets and accounts payable and other liabilities, respectively, on our Consolidated Balance Sheets.
Operating
lease ROU assets represent our right to use an underlying asset during the lease term and operating lease liabilities represent our obligation
to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at lease commencement based on the present
value of the remaining lease payments using a discount rate that represents our incremental borrowing rate. The incremental borrowing
rate used by the Company to value its operating leases is based on the interpolated term advance rate available from the FHLBNY, based
on the remaining lease term.
The
following table presents the balance sheet information related to our leases:
Years Ended September 30,
2025 2024
(Dollars in thousands)
Operating lease right-of-use asset $ 1,754 $ 2,223
Operating lease liabilities $ 1,913 $ 2,413
Weighted average remaining lease term in years 5.4 6.0
Weighted average discount rate 2.4 % 2.4 %
The
following table summarizes the maturity of our remaining lease liabilities by year:
September 30,
2025
(In thousands)
For the Year Ending:
2026
$ 491
2027
370
2028
337
2029
318
2030
300
2031
and thereafter
300
Total lease payments
2,116
Less
imputed interest
( 203 )
Present value of lease liabilities
$ 1,913
66
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
Total
rental expense, included in occupancy expense, was approximately $ 750 thousand and $ 809 thousand for the years ended September 30, 2025
and 2024, respectively.
2.
Contingencies
The
Company and its subsidiaries, from time to time, are 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.
NOTE
P - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
The
Company may use derivative financial instruments, such as interest rate floors and collars, 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 September 30, 2025 and 2024, 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 Bank executes with a third-party financial institution,
such that the Bank 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 did not have a significant impact on fair value. The Company had $ 50 thousand and $ 0 in cash pledged for collateral
on its interest rate swaps with financial institutions at September 30, 2025 and 2024, respectively.
The
following table presents summary information regarding these derivatives for September 30, 2025 and 2024.
Average Weighted
Notional Maturity Average Weighted Average Fair
Amount (Years) Fixed Rate Variable Rate Value
(Dollars in thousands)
September 30, 2025
Classified in Other Assets:
Customer interest rate swaps $ 43,122 3.6 5.75 % 1 Mo. SOFR + 2.66 $ 911
Total $ 43,122 3.6 5.75 % $ 911
Classified in Other Liabilities:
3rd Party interest rate swaps $ 43,122 3.6 5.75 % 1 Mo. SOFR + 2.66 $ 911
Total $ 43,122 3.6 5.75 % $ 911
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
67
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
At
September 30, 2025 and 2024, the Company had outstanding commitments (substantially all of which expire within one year) to originate
one-to four-family residential loans, construction loans, commercial real estate loans, commercial business loans and consumer loans.
These commitments were comprised of fixed and variable rate loans.
Years
Ended September 30,
2025
2024
(In thousands)
Financial
instruments whose contract amounts represent credit
risk
Letters
of credit
$ 820
$ 620
Unused
lines of credit
80,867
88,272
Fixed
rate loan commitments
3,395
1,804
Variable
rate loan commitments
25,975
26,843
Total
$ 111,057
$ 117,539
NOTE
Q - 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 Company’s securities available-for-sale 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 other real estate owned. 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:
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 our own
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 bases 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
Company’s 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 and government-sponsored enterprise obligations and mortgage-backed securities. The fair values
of these securities are obtained from an independent nationally recognized pricing service. An independent pricing service provides prices
which are categorized as Level 2, as quoted prices in active markets for identical assets are generally not available for the securities.
68
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
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 at September 30, 2025 and 2024:
Total
Level
1
Level
2
Level
3
(In thousands)
September 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
14,313
-
14,313
-
Corporate
securities
6,787
-
6,787
-
Total
securities available for sale
$ 21,182
$ -
$ 21,182
$ -
Derivative
assets
911
-
911
-
Total
assets
$ 22,093
$ -
$ 22,093
$ -
Derivative
liabilities
$ 911
$ -
$ 911
$ -
Total
liabilities
$ 911
$ -
$ 911
$ -
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
$ -
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 carried at lower of cost or estimated fair value less disposal costs. The estimated fair value of the real estate
is determined through current appraisals, and adjusted as necessary, by management, to reflect current market conditions. As such, other
real estate owned is generally classified as Level 3. The Company sold two properties totaling $ 1.8 million and wrote down its remaining
property by $ 57 thousand during the year ended September 30, 2025.
Collateral
Dependent Individually Evaluated Loans
Collateral
dependent individually evaluated loans are measured and reported at fair value through specific allocations of the allowance for credit
losses based on the fair value of the underlying collateral. At September 30, 2025 and 2024 there were no collateral dependent loans
with specific reserves.
69
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
The
following table provides the level of valuation assumptions used to determine the carrying value of the Company’s assets measured
at fair value on a non-recurring basis at September 30, 2025 and 2024:
Total
Level
1
Level
2
Level
3
(In thousands)
September 30, 2025
Other
real estate owned
$ 2,167
$ -
$ -
$ 2,167
Total
$ 2,167
$ -
$ -
$ 2,167
Total
Level
1
Level
2
Level
3
(In
thousands)
September
30, 2024
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 nonrecurring basis and for which
Company has utilized Level 3 inputs to determine fair value at September 30, 2025 and 2024:
Quantitative Information about Level 3 Fair Value Measurements
(Dollars in thousands)
Fair
Value Valuation
September 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%)
(1) Fair value is generally determined through independent appraisals for the underlying collateral, which generally include various level 3 inputs which are not identifiable.
70
MAGYAR
BANCORP, INC. AND SUBSIDIARY
Notes
to Consolidated Financial Statements
September 30, 2025 and 2024
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 September 30, 2025 and 2024. This table excludes financial instruments for which the carrying
amount approximates fair value, which includes cash and cash equivalents, FHLBNY stock, bank owned life insurance, accrued interest receivable,
interest and non-interest bearing demand, savings deposits, and accrued interest payable. For short-term financial assets such as cash
and cash equivalents, 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 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 is therefore not
included in the table below.
Carrying
Fair
Fair
Value Measurement Placement
Value
Value
(Level
1)
(Level
2)
(Level
3)
(In thousands)
September
30, 2025
Financial instruments - assets
Investment
securities held to maturity
$ 67,266
$ 61,160
$ -
$ 61,160
$ -
Loan receivable
net allowance for credit losses
849,003
855,377
-
-
855,377
Financial instruments - liabilities
Certificates
of deposit including retirement certificates
209,948
210,168
-
210,168
-
Borrowings
49,054
48,576
-
48,576
-
September
30, 2024
Financial instruments - assets
Investment
securities held-to-maturity
$ 79,816
$ 72,617
$ -
$ 72,617
$ -
Loan receivable
net allowance for credit losses
7,72,614
7,66,822
-
-
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
R - REGULATORY CAPITAL
The
Bank is required to maintain minimum amounts of capital to total “risk-weighted” assets, as defined by the banking regulators.
Failure to meet minimum capital requirements can initiate certain mandatory and possibly discretionary actions by regulators that, if
undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures
of the Bank’s assets, liabilities, and certain off balance sheet items as calculated under regulatory accounting practices. The
capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and
other factors.
As
of September 30, 2025, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework
for prompt corrective action.
The
following tables set forth the Company’s actual capital levels and the Bank’s actual and required capital levels under those
measures:
Required for
capital
To
be well-
capitalized
under prompt
Company
Bank
adequacy
purposes
corrective action
provisions
September 30, 2025
Tier 1 leverage
ratio
11.83 %
11.41 %
≥ 4.00 %
≥ 5.00 %
CET1
15.24 %
14.70 %
≥ 7.00 % (1)
≥ 6.50 %
Tier 1 risk-based capital
ratio
15.24 %
14.70 %
≥ 8.50 % (1)
≥ 8.00 %
Total risk-based capital ratio
16.33 %
15.79 %
≥ 10.50 % (1)
≥ 10.00 %
September
30, 2024
Tier 1 leverage ratio
11.64 %
11.11 %
≥ 4.00 %
≥ 5.00 %
CET1
15.44 %
14.75 %
≥ 7.00 % (1)
≥ 6.50 %
Tier 1 risk-based capital
ratio
15.44 %
14.75 %
≥ 8.50 % (1)
≥ 8.00 %
Total risk-based capital ratio
16.55 %
15.85 %
≥ 10.50 % (1)
≥ 10.00 %
(1) Includes
2.50 % capital conservation buffer
71
ITEM
9. Changes
In and Disagreements with Accountants on Accounting and Financial Disclosure
None.
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.