UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON, D.C.
20549
FORM 10-Q
[X] QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly
period ended March 31, 2024
or
[ ] TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition
period from ____________ to _____________
Commission file
number: 000-33411
NEW PEOPLES BANKSHARES,
INC.
(Exact name of registrant
as specified in its charter)
Virginia
(State or other
jurisdiction of
incorporation
or organization)
31-1804543
(I.R.S. Employer
Identification
No.)
67
Commerce Drive , Honaker , Virginia
(Address of principal
executive offices)
24260
(Zip Code)
(276) 873-7000
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
None
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days.
Yes
[X]
No
[
]
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T ( (§232.405 of this chapter)
during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes
[X]
No
[
]
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer [ ]
Accelerated
filer [ ]
Non-accelerated
filer [X]
Smaller
reporting company [X]
Emerging
growth company [ ]
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
[
]
No
[X]
The
number of shares outstanding of the registrant’s common stock was 23,695,001 as of May 07, 2024.
NEW PEOPLES
BANKSHARES, INC.
INDEX
Page
PART I
FINANCIAL INFORMATION
Item 1.
Financial Statements
Consolidated
Balance Sheets - March 31, 2024 (Unaudited) and December 31, 2023
3
Consolidated
Statements of Income – Three months ended March 31, 2024 and 2023 (Unaudited)
4
Consolidated
Statements of Comprehensive Income – Three months ended March 31, 2024 and 2023 (Unaudited)
5
Consolidated
Statements of Changes in Stockholders’ Equity – Three months ended March 31, 2024 and 2023 (Unaudited)
6
Consolidated
Statements of Cash Flows – Three months ended March 31, 2024 and 2022 (Unaudited)
7
Notes to Consolidated
Financial Statements
8
Item 2.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
24
Item 3.
Quantitative
and Qualitative Disclosures about Market Risk
31
Item 4.
Controls and
Procedures
31
PART II
OTHER INFORMATION
Item 1.
Legal Proceedings
32
Item 1A.
Risk Factors
32
Item 2.
Unregistered
Sales of Equity Securities and Use of Proceeds
32
Item 3.
Defaults upon
Senior Securities
32
Item 4.
Mine Safety
Disclosures
32
Item 5.
Other Information
32
Item 6.
Exhibits
33
SIGNATURES
34
Part I Financial
Information
Item 1 Financial
Statements
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED BALANCE
SHEETS
MARCH 31, 2024
AND DECEMBER 31, 2023
(IN
THOUSANDS EXCEPT PER SHARE AND SHARE DATA)
(UNAUDITED)
March 31,
December 31,
2024
2023
ASSETS
Cash
and due from banks
15,932
$ 14,596
Interest-bearing
deposits with banks
72,803
50,363
Federal
funds sold
114
18
Total
cash and cash equivalents
88,849
64,977
Investment
securities available-for-sale
89,014
89,805
Loans
receivable
638,594
638,111
Allowance
for credit losses
( 7,406 )
( 7,256 )
Net
loans
631,188
630,855
Bank
premises and equipment, net
18,140
18,265
Other
real estate owned
157
157
Accrued
interest receivable
3,048
3,029
Deferred
taxes, net
4,943
4,461
Bank
owned life insurance
4,607
4,589
Right-of-use
assets – operating leases
3,738
3,852
Other
assets
6,804
6,323
Total
assets
850,488
$ 826,313
LIABILITIES
Deposits:
Noninterest
bearing
234,669
$ 233,878
Interest-bearing
506,110
482,589
Total
deposits
740,779
716,467
Borrowed
funds
36,186
36,186
Lease
liabilities – operating leases
3,738
3,852
Accrued
interest payable
1,751
1,447
Accrued
expenses and other liabilities
4,018
3,550
Total
liabilities
786,472
761,502
SHAREHOLDERS’
EQUITY
Common stock - $ 2.00 par value; 50,000,000 shares authorized;
23,711,787 and 23,745,900 shares issued and outstanding at
March 31, 2024 and December 31, 2023, respectively
47,423
47,492
Additional
paid-in-capital
14,498
14,514
Retained
earnings
14,583
14,458
Accumulated
other comprehensive loss
( 12,488 )
( 11,653 )
Total
shareholders’ equity
64,016
64,811
Total
liabilities and shareholders’ equity
850,488
$ 826,313
The accompanying notes
are an integral part of these consolidated financial statements.
3
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED
STATEMENTS OF INCOME
FOR THE THREE MONTHS
ENDED MARCH 31, 2024 AND 2023
(IN
THOUSANDS EXCEPT SHARE AND PER SHARE DATA)
(UNAUDITED)
For the Three
Months Ended
March
31,
INTEREST
AND DIVIDEND INCOME
2024
2023
Loans
including fees
$ 9,213
$ 7,382
Federal
funds sold
2
7
Interest-earning
deposits with banks
826
533
Investments
530
560
Dividends
on equity securities (restricted)
43
40
Total
interest and dividend income
10,614
8,522
INTEREST
EXPENSE
Deposits
3,151
1,146
Borrowed
funds
533
308
Total
interest expense
3,684
1,454
NET
INTEREST INCOME
6,930
7,068
(RECOVERY
OF) PROVISION FOR CREDIT LOSSES
( 43 )
—
NET
INTEREST INCOME AFTER
(RECOVERY
OF) PROVISION FOR CREDIT LOSSES
6,973
7,068
NONINTEREST
INCOME
Service
charges and fees
915
917
Card
processing and interchange
895
899
Financial
services fees
322
257
Net (loss)
gain on sale and disposal of premises and equipment
( 33 )
129
Other
noninterest income
222
197
Total
noninterest income
2,321
2,399
NONINTEREST
EXPENSES
Salaries
and employee benefits
3,647
3,550
Occupancy
and equipment expense
971
960
Data
processing and telecommunications
644
641
Other
operating expenses
1,715
1,719
Total
noninterest expenses
6,977
6,870
INCOME
BEFORE INCOME TAXES
2,317
2,597
INCOME
TAX EXPENSE
531
576
NET
INCOME
$ 1,786
$ 2,021
Earnings
per share
Basic
and diluted
$ 0.08
$ 0.08
Average
Weighted Shares of Common Stock
Basic
and diluted
23,736,387
23,841,162
The accompanying
notes are an integral part of these consolidated financial statements.
4
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF COMPREHENSIVE INCOME
FOR THE THREE MONTHS
ENDED MARCH 31, 2024 AND 2023
(IN
THOUSANDS)
(UNAUDITED)
For
the Three Months Ended March 31,
2024
2023
NET
INCOME
$ 1,786
$ 2,021
Other
comprehensive (loss) income:
Investment
securities activity
Unrealized
(losses) gains arising during the period
( 1,056 )
2,706
Related
tax benefit (expense)
221
( 570 )
TOTAL
OTHER COMPREHENSIVE (LOSS) INCOME
( 835 )
2,136
TOTAL
COMPREHENSIVE INCOME
$ 951
$ 4,157
The accompanying notes
are an integral part of these consolidated financial statements.
5
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF CHANGES IN SHAREHOLDERS’ EQUITY
FOR THE THREE MONTHS
ENDED MARCH 31, 2024 AND 2023
(IN THOUSANDS INCLUDING
SHARE DATA)
(UNAUDITED)
Shares
of Common Stock
Common
Stock
Additional
Paid-in- Capital
Retained
Earnings
Accumulated
Other
Comprehensive Loss
Total
Shareholders’ Equity
Balance, December
31, 2022
23,848
$ 47,697
$ 14,546
$ 8,917
$ ( 13,941 )
$ 57,219
Adoption of ASU 2016-13
—
—
—
( 212 )
—
( 212 )
Net Income
—
—
—
2,021
—
2,021
Other
comprehensive income, net of tax
—
—
—
—
2,136
2,136
Cash dividend declared
($0.06 per share)
—
—
—
( 1,430 )
—
( 1,430 )
Repurchase
of common stock
( 20 )
( 40 )
( 6 )
—
—
( 46 )
Balance, March 31, 2023
23,828
$ 47,657
$ 14,540
$ 9,296
$ ( 11,805 )
$ 59,688
Balance, December 31, 2023
23,746
$ 47,492
$ 14,514
$ 14,458
$ ( 11,653 )
$ 64,811
Net income
—
—
—
1,786
—
1,786
Other
comprehensive loss, net of tax
—
—
—
—
( 835 )
( 835 )
Cash dividend declared
($0.07 per share)
—
—
—
( 1,661 )
—
( 1,661 )
Repurchase
of common stock
( 34 )
( 69 )
( 16 )
—
—
( 85 )
Balance,
March 31, 2024
23,712
$ 47,423
$ 14,498
$ 14,583
$ ( 12,488 )
$ 64,016
The accompanying notes
are an integral part of these consolidated financial statements.
6
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF CASH FLOWS
FOR THE THREE MONTHS
ENDED MARCH 31, 2024 AND 2023
(IN
THOUSANDS)
(UNAUDITED)
2024
2023
CASH
FLOWS FROM OPERATING ACTIVITIES
Net
income
$ 1,786
$ 2,021
Adjustments
to reconcile net income to net cash provided by
operating activities:
Depreciation
424
401
(Recovery
of) provision for credit losses
( 43 )
—
Income
on bank owned life insurance
( 18 )
( 14 )
Gain
on sale of mortgage loans
( 4 )
( 4 )
Loss
(gain) on sale or disposal of premises and equipment
33
( 129 )
Loans
originated for sale
( 105 )
( 81 )
Proceeds
from sales of loans originated for sale
109
85
Net amortization/accretion
of bond premiums/discounts
71
74
Deferred
tax (benefit) expense
( 261 )
( 2 )
Net
change in:
Accrued
interest receivable
( 19 )
137
Other
assets
( 331 )
( 575 )
Accrued
interest payable
304
223
Accrued
expenses and other liabilities
368
( 766 )
Net
cash provided by operating activities
2,314
1,370
CASH
FLOWS FROM INVESTING ACTIVITIES
Net increase
in loans
( 337 )
( 5,886 )
Purchase
of securities available-for-sale
( 3,098 )
—
Proceeds
from repayments and maturities of securities available-for-sale
2,762
1,986
Net (purchase)
redemption of equity securities (restricted)
( 36 )
10
Payments
for the purchase of premises and equipment
( 299 )
( 271 )
Proceeds
from sale of premises and equipment
—
804
Net
cash used in investing activities
( 1,008 )
( 3,357 )
CASH
FLOWS FROM FINANCING ACTIVITIES
Net change
in noninterest bearing deposits
791
4,650
Net change
in interest-bearing deposits
23,521
11,460
Dividends
paid
( 1,661 )
( 1,430 )
Repurchase
of common stock
( 85 )
( 46 )
Net
cash provided by financing activities
22,566
14,634
Net increase
in cash and cash equivalents
23,872
12,647
Cash
and cash equivalents, beginning of the period
64,977
61,686
Cash
and cash equivalents, end of the period
$ 88,849
$ 74,333
Supplemental
disclosure of cash paid during the period for:
Interest
$ 3,380
$ 1,231
Taxes
—
1,225
Supplemental
disclosure of non-cash transactions:
Change
in unrealized losses on securities available-for-sale
( 1,056 )
2,706
The accompanying notes
are an integral part of these consolidated financial statements.
7
NEW PEOPLES BANKSHARES, INC.
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
NOTE 1 NATURE OF OPERATIONS
Nature of Operations
– New Peoples Bankshares, Inc. (New Peoples or the Company) is a financial holding company whose principal activity is the
ownership and management of a community bank, New Peoples Bank, Inc. (the Bank). New Peoples and the Bank are organized and incorporated
under the laws of the Commonwealth of Virginia. As a state-chartered member bank, the Bank is subject to regulation by the Virginia Bureau
of Financial Institutions, the Federal Deposit Insurance Corporation and the Board of Governors of the Federal Reserve System (the Federal
Reserve). The Bank provides general banking services to individuals, small and medium size businesses and the professional community
of southwest Virginia, southern West Virginia, western North Carolina and northeastern Tennessee. These services include commercial and
consumer loans along with traditional deposit products such as checking and savings accounts.
NOTE 2 SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
These consolidated
financial statements conform to U. S. generally accepted accounting principles (GAAP) and to general industry practices. In the opinion
of management, the accompanying consolidated financial statements contain all adjustments (consisting of only normal recurring accruals)
necessary to present fairly the Company’s financial position as of March 31, 2024 and December 31, 2023, and the results of operations
for the three-month periods ended March 31, 2024 and 2023. The Notes included herein should be read in conjunction with the notes to
the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023.
The results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for a
full year or any future period.
The consolidated
financial statements include New Peoples, the Bank, NPB Insurance Services, Inc., and NPB Web Services, Inc. (hereinafter, collectively
referred to as the Company, we, us or our). All significant intercompany balances and transactions have been eliminated. In accordance
with Accounting Standards Codification (ASC) 942, Financial Services – Depository and Lending, NPB Capital Trust I and 2 are not
included in the consolidated financial statements.
The preparation of
financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities, 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 determination of the adequacy
of the allowance for credit losses is based on estimates that are particularly susceptible to significant changes in the economic environment
and market conditions.
Certain reclassifications
have been made to prior period amounts to conform to current period presentation. None of these reclassifications are considered material
and have no impact on net income.
The Company’s
significant accounting policies followed in the preparation of the unaudited consolidated financial statements are disclosed in the Company’s
Annual report on Form 10-K. There have been no significant changes to the application of significant accounting policies since December
31, 2023 except for the following:
Accounting Standards
Adopted in 2024 –
In March 2023, the
Financial Accounting Standards Board (FASB) issued ASU 2023-02, “Investments—Equity Method and Joint Ventures (Topic 323):
Accounting for Investments in Tax Credit Structures Using the Proportional Amortization Method.” These amendments allow reporting
entities to elect to account for qualifying tax equity investments using the proportional amortization method, regardless of the program
giving rise to the related income tax credits. ASU 2023-02 was effective for the Company on January 1, 2024. The adoption of ASU 2023-02
had no material impact on the consolidated financial statements.
In March 2023, the
Financial Accounting Standards Board (FASB) issued ASU 2023-01, “Leases (Topic 842): Common Control Arrangements.” These
amendments require entities to amortize leasehold improvements associated with common control leases over the useful life to the common
control group. ASU 2023-01 was effective for the Company on January 1, 2024. The adoption of ASU 2023-01 had no material impact on the
consolidated financial statements.
8
In June 2022, the
Financial Accounting Standards Board (FASB) issued ASU 2022-03, “Fair Value Measurement (Topic 820): Fair Value Measurement of
Equity Securities Subject to Contractual Sale Restrictions.” ASU 2022-03 clarifies that a contractual restriction on the sale of
an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring
fair value. ASU 2022-03 was effective for the Company on January 1, 2024. The adoption of ASU 2022-03 had no material impact on the consolidated
financial statements.
In August 2020, the
Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2020-06 “Debt – Debt with Conversion
and Other Options (Subtopic 470-20) and Derivatives and Hedging – Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting
for Convertible Instruments and Contracts in an Entity’s Own Equity.” The ASU simplifies accounting for convertible instruments
by removing major separation models required under current U.S. GAAP. Consequently, more convertible debt instruments will be reported
as a single liability instrument and more convertible preferred stock as a single equity instrument with no separate accounting for embedded
conversion features. The ASU removes certain settlement conditions that are required for equity contracts to qualify for the derivative
scope exception, which will permit more equity contracts to qualify for it. The ASU also simplifies the diluted earnings per share (EPS)
calculation in certain areas. In addition, the amendment updates the disclosure requirements for convertible instruments to increase
the information transparency. ASU 2020-06 was effective for the Company on January 1, 2024. The adoption of ASU 2020-06 had no material
impact on the consolidated financial statements.
NOTE 3 EARNINGS
PER SHARE
Basic earnings per
share computations are based on the weighted average number of shares outstanding during each period. Diluted earnings per share reflect
the additional common shares that would have been outstanding if dilutive potential common shares had been issued. For the three-month
periods ended March 31, 2024 and 2023, there were no potential common shares. Basic and diluted net income per common share calculations
follows:
Schedule of basic and diluted net loss per common share calculations
(Dollars
in thousands, except
share and per share data)
For
the three months
ended March 31,
2024
2023
Net
income
$ 1,786
$ 2,021
Weighted
average shares outstanding
23,736,387
23,841,162
Weighted
average dilutive shares outstanding
23,736,387
23,841,162
Basic
and diluted earnings per share
$ 0.08
$ 0.08
NOTE 4 CAPITAL
Capital Requirements
and Ratios
Banks and bank
holding companies are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines
and, additionally for banks, prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain
off-balance sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative
judgments by regulators. Failure to meet capital requirements can initiate regulatory action.
To qualify
as a "Small Bank Holding Company" under federal regulations, a bank must have consolidated assets of $3.0 billion or less.
The primary benefit of being deemed a "Small Bank Holding Company" is the exemption from the requirement to maintain consolidated
regulatory capital ratios; instead, regulatory capital ratios only apply at the subsidiary bank level.
The final rules
implementing Basel Committee on Banking Supervision’s capital guidelines for U.S. banks (BASEL III rules) became fully phased in
on January 1, 2019. Under the BASEL III rules, the Bank must hold a capital conservation buffer above the adequately capitalized risk-based
capital ratios. The capital conservation buffer required is 2.50%. At March 31, 2024, the Bank had a capital conservation buffer of 8.54%.
Amounts recorded to accumulated other comprehensive income (loss) are not included in computing regulatory capital. Management believes
as of March 31, 2024, the Bank met all capital adequacy requirements to which it was subject.
Prompt corrective
action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized
and critically undercapitalized, although these terms are not used to
9
represent overall
financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits. If undercapitalized, capital
distributions are limited, as is asset growth and expansion, and capital restoration plans are required. At March 31, 2024, the most
recent regulatory notifications categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.
There are no conditions or events since that notification that management believes have changed the institution's category.
In February
2019, the U.S. federal bank regulatory agencies approved a final rule modifying their regulatory capital rules and providing an option
to phase in over a three-year period the Day 1 adverse regulatory capital effects of the Current Expected Credit Loss (“CECL”)
accounting standard. Additionally, in March 2020, the U.S. federal bank regulatory agencies issued an interim final rule that provides
banking organizations an option to delay the estimated CECL impact on regulatory capital for an additional two years for a total transition
period of up to five years. The final rule was adopted and became effective in September 2020. The Company implemented the CECL model
commencing January 1, 2023, and elected not to phase in the effect of CECL on regulatory capital.
The Bank’s
actual capital amounts and ratios are presented in the following table as of March 31, 2024 and December 31, 2023, respectively.
Actual
Minimum
Capital Requirement
Minimum
to Be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars
in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
March 31, 2024:
Total
capital to risk weighted assets
99,231
16.54 %
$ 48,002
8.00 %
$ 60,003
10.00 %
Tier
1 capital to risk weighted assets
91,729
15.29 %
36,002
6.00 %
48,002
8.00 %
Tier
1 capital to average assets
91,729
10.81 %
33,955
4.00 %
42,444
5.00 %
Common
equity Tier 1 capital
to
risk weighted assets
91,729
15.29 %
27,001
4.50 %
39,002
6.50 %
December
31, 2023:
Total
capital to risk weighted assets
99,246
16.58 %
$ 47,873
8.00 %
$ 59,842
10.00 %
Tier
1 capital to risk weighted assets
91,765
15.33 %
35,905
6.00 %
47,873
8.00 %
Tier
1 capital to average assets
91,765
11.11 %
33,040
4.00 %
41,300
5.00 %
Common
equity Tier 1 capital
to
risk weighted assets
91,765
15.33 %
26,929
4.50 %
38,897
6.50 %
NOTE 5 INVESTMENT
SECURITIES
The amortized cost and estimated fair
value of available-for-sale (“AFS”) securities as of March 31, 2024 and December 31, 2023 are as follows:
Schedule of securities amortized cost and estimated fair value
Gross
Gross
Approximate
Amortized
Unrealized
Unrealized
Fair
(Dollars
in thousands)
Cost
Gains
Losses
Value
March 31, 2024
U.S.
Treasuries
$ 10,637
$ —
$ 663
$ 9,974
U.S.
Government Agencies
9,668
10
676
9,002
Taxable
municipals
22,961
—
5,329
17,632
Corporate
bonds
3,000
—
265
2,735
Mortgage
backed securities
58,555
2
8,886
49,671
Total
securities available-for-sale
$ 104,821
$ 12
$ 15,819
$ 89,014
December
31, 2023
U.S.
Treasuries
$ 11,643
$ —
$ 658
$ 10,985
U.S.
Government Agencies
9,412
23
624
8,811
Taxable
municipals
22,973
—
5,114
17,859
Corporate
bonds
3,002
1
315
2,688
Mortgage
backed securities
57,526
—
8,064
49,462
Total
securities available-for-sale
$ 104,556
$ 24
$ 14,775
$ 89,805
10
The following table
details unrealized losses and related fair values in the AFS portfolio. This information is aggregated by the length of time that individual
securities have been in a continuous unrealized loss position as of March 31, 2024 and December 31, 2023.
Schedule of fair value and gross unrealized losses on investment securities
Less
than 12 Months
12
Months or More
Total
(Dollars
in thousands)
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
March
31, 2024
U.
S. Treasuries
$ —
$ —
$ 9,974
$ 663
$ 9,974
$ 663
U.S.
Government Agencies
90
1
7,799
675
7,889
676
Taxable
municipals
—
—
17,632
5,329
17,632
5,329
Corporate
bonds
495
4
2,240
261
2,735
265
Mortgage
backed securities
1,657
19
47,072
8,867
48,729
8,886
Total
securities available-for-sale
$ 2,242
$ 24
$ 84,717
$ 15,795
$ 86,959
$ 15,819
December
31, 2023
U.S.
Treasuries
$ —
$ —
$ 10,985
$ 658
$ 10,985
$ 658
U.S.
Government Agencies
42
—
8,123
624
8,165
624
Taxable
municipals
485
16
17,374
5,098
17,859
5,114
Corporate
bonds
—
—
2,187
315
2,187
315
Mortgage
backed securities
—
—
49,413
8,064
49,413
8,064
Total
securities available-for-sale
$ 527
$ 16
$ 88,082
$ 14,759
$ 88,609
$ 14,775
As of March 31, 2024,
there were 212 securities in a loss position, of which 209 have been in a loss position for twelve months or more. Management believes
that all unrealized losses have resulted from temporary changes in the interest rates and current market conditions and are not a result
of credit deterioration. Management does not plan to sell, and it is not likely that the Bank will be required to sell any of the securities
referenced in the table above before recovery of their amortized cost. None of the individual securities are past due as to principal
or interest payments and a number of these securities have explicit or implicit payment guarantees. The remaining securities have credit
ratings at or above that necessary to be considered “bank qualified.”
Investment securities
with a carrying value of $36.0 million and $36.8 million as of March 31, 2024 and December 31, 2023, respectively, were pledged as collateral
to secure public deposits and for other purposes required or permitted by law.
There were no sales
of available-for-sale investment securities during the three months ended March 31, 2024 and 2023.
The amortized cost
and fair value of investment securities as of March 31, 2024, by contractual maturity, are shown in the following schedule. Expected
maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without
call or prepayment penalties.
Schedule of amortized cost and fair value of investment securities contractual maturity
Weighted
(Dollars
in thousands)
Amortized
Fair
Average
Securities
Available-for-Sale
Cost
Value
Yield
Due
in one year or less
$
5,045
$
4,935
1.99 %
Due
after one year through five years
12,329
11,531
2.08 %
Due
after five years through ten years
18,939
16,840
2.70 %
Due
after ten years
68,508
55,708
1.94 %
Total
$
104,821
$
89,014
2.10 %
The Bank, as a member
bank of the Federal Reserve Bank of Richmond (“Federal Reserve Bank”) and the Federal Home Loan Bank of Atlanta (FHLB), is
required to hold stock in each. The Bank also owns stock in CBB Financial Corp., which is a correspondent of the Bank. These equity securities,
which are included in other assets on the consolidated balance sheet, are restricted from trading and are recorded at a cost of $2.7
million and $2.7 million as of March 31, 2024 and December 31, 2023, respectively. The stock has no quoted market value and no ready
market exists. When evaluating these securities for impairment, their value is determined based on the ultimate recoverability of the
par value rather than by recognizing temporary declines in value. Equity securities are viewed as long-term investments and management
believes the Company has the ability and the intent to hold these securities until their value is recovered.
11
NOTE 6 LOANS
Loans receivable
outstanding as of March 31, 2024, and December 31, 2023, are summarized as follows:
Summary of loans receivable outstanding
(Dollars
in thousands)
March
31,
2024
December
31, 2023
Real
estate secured:
Commercial
$ 239,600
$ 240,187
Construction
and land development
29,475
28,830
Residential
1-4 family
237,425
238,233
Multifamily
34,494
34,571
Farmland
16,455
16,401
Total
real estate loans
557,449
558,222
Commercial
52,063
53,230
Agriculture
3,607
3,508
Consumer
installment loans
25,058
22,639
All
other loans
417
512
Total
loans
$ 638,594
$ 638,111
Also included in
total loans above are deferred loan fees of $1.8 million and $1.8 million as of March 31, 2024 and December 31, 2023, respectively. Deferred
loan costs were $2.0 million and $2.0 million, as of March 31, 2024 and December 31, 2023, respectively. Income from net deferred fees
and costs is recognized over the lives of the respective loans as a yield adjustment. If loans repay prior to scheduled maturities any
unamortized fee or costs is recognized at that time.
Loans receivable
on nonaccrual status as of March 31, 2024, and December 31, 2023, are summarized as follows:
Summary of loans receivable on nonaccrual status
March
31, 2024
December
31, 2023
With
No Allowance
With
an Allowance
Total
With
No Allowance
With
an Allowance
Total
(Dollars in thousands)
Real
estate secured:
Commercial
$ 2,096
$ 142
$ 2,238
$ 544
$ 268
$ 812
Residential
1-4 family
3,002
—
3,002
2,495
—
2,495
Multifamily
179
—
179
199
—
199
Total
real estate loans
5,277
142
5,419
3,238
268
3,506
Commercial
—
98
98
—
—
—
Consumer
installment loans and other loans
32
—
32
28
—
28
Total
loans receivable on nonaccrual status
$ 5,309
$ 240
$ 5,549
$ 3,266
$ 268
$ 3,534
Total interest income
not recognized on nonaccrual loans for the three months ended March 31, 2024, and March 31, 2023, was $26,000 and $13,000, respectively.
The Company evaluates
loans that do not share risk characteristics on an individual basis utilizing the collateral or discounted cash flow methods. The following
table presents the unpaid principal balance of collateral dependent loans, which are individually evaluated to determine expected credit
losses, and the related ACL allocated to those loans as March 31, 2024 and December 31, 2023:
12
Schedule of summary of impaired loans
March
31, 2024
December
31, 2023
Unpaid
Principal Balance
Related
Allowance
Unpaid
Principal Balance
Related
Allowance
(Dollars in thousands)
Real
estate secured:
Commercial
$ 2,550
$ 1
$ 812
$ 64
Residential
1-4 family
307
—
312
—
Total
real estate loans
2,857
1
1,124
64
Commercial
241
111
—
—
Total
$ 3,098
$ 112
$ 1,124
$ 64
The following table
is an age analysis of past due loans receivable as of March 31, 2024, segregated by class:
March
31, 2024
(Dollars
in thousands)
Loans
30-59
Days
Past
Due
Loans
60-89
Days
Past
Due
Loans
90 or
More
Days
Past
Due
Total
Past
Due
Loans
Current
Loans
Total
Loans
Real
estate secured:
Commercial
$ 1,305
$ 337
$ 268
$ 1,910
$ 237,690
$ 239,600
Construction
and land
development
5
—
—
5
29,470
29,475
Residential
1-4 family
2,371
664
792
3,827
233,598
237,425
Multifamily
—
—
—
—
34,494
34,494
Farmland
301
—
—
301
16,154
16,455
Total
real estate loans
3,982
1,001
1,060
6,043
551,406
557,449
Commercial
490
—
—
490
51,573
52,063
Agriculture
—
—
—
—
3,607
3,607
Consumer
installment
Loans
112
71
5
188
24,870
25,058
All
other loans
—
—
—
—
417
417
Total
loans
$ 4,584
$ 1,072
$ 1,065
$ 6,721
$ 631,873
$ 638,594
The following
table is an age analysis of past due loans receivable as of December 31, 2023, segregated by class:
December
31, 2023
(Dollars
in thousands)
Loans
30-59
Days
Past
Due
Loans
60-89
Days
Past
Due
Loans
90 or
More
Days
Past
Due
Total
Past
Due
Loans
Current
Loans
Total
Loans
Real
estate secured:
Commercial
$ 878
$ —
$ 268
$ 1,146
$ 239,041
$ 240,187
Construction
and land
development
85
4
—
89
28,741
28,830
Residential
1-4 family
2,628
1,119
886
4,633
233,600
238,233
Multifamily
—
—
199
199
34,372
34,571
Farmland
—
—
—
—
16,401
16,401
Total
real estate loans
3,591
1,123
1,353
6,067
552,155
558,222
Commercial
—
20
—
20
53,210
53,230
Agriculture
8
—
—
8
3,500
3,508
Consumer
installment
Loans
140
11
1
152
22,487
22,639
All
other loans
—
—
—
—
512
512
Total
loans
$ 3,739
$ 1,154
$ 1,354
$ 6,247
$ 631,864
$ 638,111
The Company categorizes
loans receivable into risk categories based on relevant information about the ability of borrowers to service their debt such as: current
financial information, historical payment experience, credit documentation, public information, and current economic trends, among other
factors. The Company analyzes loans individually by classifying the loans receivable as to credit risk. The Company uses the following
definitions for risk ratings:
13
Pass - Loans
in this category are considered to have a low likelihood of loss based on relevant information analyzed about the ability of the borrowers
to service their debt and other factors.
Special Mention
- Loans in this category are currently protected but are potentially weak, including adverse trends in borrower’s operations,
credit quality or financial strength. Those loans constitute an undue and unwarranted credit risk but not to the point of justifying
a substandard classification. The credit risk may be relatively minor yet constitute an unwarranted risk in light of the circumstances.
Special mention loans have potential weaknesses which may, if not checked or corrected, weaken the loan or inadequately protect
the Company’s credit position at some future date.
Substandard
- A substandard loan is inadequately protected by the current sound net worth and paying capacity of the
obligor or of the collateral pledged, if any. Loans classified as substandard must have a well-defined weakness or weaknesses that jeopardize
the liquidation of the debt; they are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies
are not corrected.
Doubtful
- Loans classified doubtful have all the weaknesses
inherent in loans classified as substandard, plus the added characteristic that the weaknesses make collection or liquidation in full
on the basis of currently existing facts, conditions, and values highly questionable and improbable.
14
The following table presents the credit
risk grade of loans by origination year as of March 31, 2024:
As of March 31, 2024
(Dollars
are in thousands)
2024
2023
2022
2021
2020
Prior
Revolving
Total
Commercial
real estate
Pass
$ 2,769
$ 46,559
$ 49,038
$ 48,397
$ 27,901
$ 61,331
$ 965
$ 236,960
Special
mention
—
—
—
—
—
362
—
362
Substandard
—
—
—
1,166
313
799
—
2,278
Total
commercial real estate
$ 2,769
$ 46,559
$ 49,038
$ 49,563
$ 28,214
$ 62,492
$ 965
$ 239,600
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Construction
and Land Development
Pass
$ 1,365
$ 12,980
$ 3,841
$ 4,739
$ 2,468
$ 4,082
$ —
$ 29,475
Special
mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
—
—
—
Total
construction and land development
$ 1,365
$ 12,980
$ 3,841
$ 4,739
$ 2,468
$ 4,082
$ —
$ 29,475
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Residential
1-4 family
Pass
$ 5,957
$ 27,646
$ 32,317
$ 40,234
$ 13,139
$ 91,408
$ 23,855
$ 234,556
Special
mention
—
—
—
—
—
254
—
254
Substandard
—
87
—
123
—
2,271
134
2,615
Total
residential 1-4 family
$ 5,957
$ 27,733
$ 32,317
$ 40,357
$ 13,139
$ 93,933
$ 23,989
$ 237,425
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Multifamily
Pass
$ 597
$ 6,262
$ 10,482
$ 7,997
$ 2,596
$ 6,381
$ —
$ 34,315
Special
mention
—
—
—
—
—
—
—
—
Substandard
—
54
—
—
—
125
—
179
Total
multifamily
$ 597
$ 6,316
$ 10,482
$ 7,997
$ 2,596
$ 6,506
$ —
$ 34,494
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Farmland
Pass
$ 413
$ 1,795
$ 2,251
$ 3,330
$ 768
$ 7,734
$ —
$ 16,291
Special
mention
—
—
—
—
—
164
—
164
Substandard
—
—
—
—
—
—
—
—
Total
farmland
$ 413
$ 1,795
$ 2,251
$ 3,330
$ 768
$ 7,898
$ —
$ 16,455
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Commercial
Pass
$ 4,822
$ 17,921
$ 7,729
$ 5,084
$ 1,434
$ 3,076
$ 11,819
$ 51,885
Special
mention
—
—
—
—
—
3
—
3
Substandard
—
77
98
—
—
—
—
175
Total
commercial
$ 4,822
$ 17,998
$ 7,827
$ 5,084
$ 1,434
$ 3,079
$ 11,819
$ 52,063
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Agriculture
Pass
$ 168
$ 515
$ 483
$ 337
$ 103
$ 591
$ 1,392
$ 3,589
Special
mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
18
—
18
Total
agriculture
$ 168
$ 515
$ 483
$ 337
$ 103
$ 609
$ 1,392
$ 3,607
Current
period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Consumer
and All Other
Pass
$ 5,176
$ 10,818
$ 4,175
$ 2,041
$ 762
$ 1,239
$ 1,249
$ 25,460
Special
mention
—
—
1
—
—
—
—
1
Substandard
6
5
—
1
2
—
—
14
Total
consumer and all other
$ 5,182
$ 10,823
$ 4,176
$ 2,042
$ 764
$ 1,239
$ 1,249
$ 25,475
Current
period gross charge-offs
$ ( 46 )
$ (10 )
$ (2 )
$ (6 )
$ —
$ —
$ (6 )
$ (70 )
Total
$ 21,273
$ 124,719
$ 110,415
$ 113,449
$ 49,486
$ 179,838
$ 39,414
$ 638,594
Total
current period gross charge-offs
$ ( 46 )
$ (10 )
$ (2 )
$ (6 )
$ —
$ —
$ (6 )
$ (70 )
15
The following table
presents the credit risk grade of loans by origination year as of December 31, 2023:
As of December
31, 2023
(Dollars are in thousands)
2023
2022
2021
2020
2019
Prior
Revolving
Total
Commercial
real estate
Pass
$
46,616
$
49,061
$
48,943
$
28,651
$
20,004
$
43,524
$
997
$
237,796
Special
mention
-
-
1,171
314
-
92
-
1,577
Substandard
-
-
-
-
429
385
-
814
Total
commercial real estate
$
46,616
$
49,061
$
50,114
$
28,965
$
20,433
$
44,001
$
997
$
240,187
Current
period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Construction
and Land Development
Pass
$
12,043
$
5,990
$
4,738
$
2,521
$
1,799
$
1,637
$
-
$
28,728
Special
mention
-
-
-
-
-
102
-
102
Substandard
-
-
-
-
-
-
-
-
Total
construction and land development
$
12,043
$
5,990
$
4,738
$
2,521
$
1,799
$
1,739
$
-
$
28,830
Current
period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Residential
1-4 family
Pass
$
29,006
$
33,986
$
41,214
$
13,566
$
13,662
$
80,087
$
23,553
$
235,074
Special
mention
-
-
-
-
-
259
-
259
Substandard
87
-
49
-
38
2,662
64
2,900
Total
residential 1-4 family
$
29,093
$
33,986
$
41,263
$
13,566
$
13,700
$
83,008
$
23,617
$
238,233
Current
period gross charge-offs
$
-
$
-
$
( 30 )
$
-
$
-
$
( 21 )
$
-
$
( 51 )
Multifamily
Pass
$
5,779
$
11,483
$
7,965
$
2,626
$
1,081
$
5,438
$
-
$
34,372
Special
mention
-
-
-
-
-
-
-
-
Substandard
-
-
-
-
-
199
-
199
Total
multifamily
$
5,779
$
11,483
$
7,965
$
2,626
$
1,081
$
5,637
$
-
$
34,571
Current
period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Farmland
Pass
$
1,807
$
2,222
$
3,414
$
776
$
1,205
$
6,793
$
-
$
16,217
Special
mention
-
-
-
-
-
184
-
184
Substandard
-
-
-
-
-
-
-
-
Total
farmland
$
1,807
$
2,222
$
3,414
$
776
$
1,205
$
6,977
$
-
$
16,401
Current
period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
-
$
-
$
-
Commercial
Pass
$
19,306
$
10,228
$
5,638
$
1,591
$
2,167
$
1,342
$
12,777
$
53,049
Special
mention
78
100
-
-
-
3
-
181
Substandard
-
-
-
-
-
-
-
-
Total
commercial
$
19,384
$
10,328
$
5,638
$
1,591
$
2,167
$
1,345
$
12,777
$
53,230
Current
period gross charge-offs
$
-
$
( 5 )
$
( 14 )
$
-
$
( 26 )
$
-
$
-
$
( 45 )
Agriculture
Pass
$
565
$
518
$
347
$
127
$
67
$
649
$
1,217
$
3,490
Special
mention
-
-
-
-
-
-
-
-
Substandard
-
-
-
-
-
18
-
18
Total
agriculture
$
565
$
518
$
347
$
127
$
67
$
667
$
1,217
$
3,508
Current
period gross charge-offs
$
-
$
-
$
-
$
-
$
-
$
( 59 )
$
-
$
( 59 )
Consumer
and All Other
Pass
$
12,352
$
4,822
$
2,408
$
864
$
594
$
761
$
1,339
$
23,140
Special
mention
-
1
-
-
-
-
-
1
Substandard
4
-
1
3
1
1
-
10
Total
consumer and all other
$
12,356
$
4,823
$
2,409
$
867
$
595
$
762
$
1,339
$
23,151
Current
period gross charge-offs
$
( 198 )
$
( 49 )
$
( 13 )
$
-
$
-
$
( 2 )
$
( 59 )
$
( 321 )
Total
$
127,643
$
118,411
$
115,888
$
51,039
$
41,047
$
144,136
$
39,947
$
638,111
Total current period gross charge-offs
$
( 198 )
$
( 54 )
$
( 57 )
$
-
$
( 26 )
$
( 82 )
$
( 59 )
$
( 476 )
16
NOTE 7 ALLOWANCE
FOR CREDIT LOSSES FOR LOANS (“ACLL”)
In determining the
amount of our allowance for credit losses, we rely on an analysis of our loan portfolio, our experience and our evaluation of general
economic conditions. If our assumptions prove to be incorrect, our current allowance may not be sufficient to cover future loan losses
and we may experience significant increases to our provision.
The following
table presents a disaggregated analysis of activity in the allowance for credit losses for loans as of March 31, 2024 and December 31,
2023:
Real
estate secured
(Dollars are in thousands)
Commercial
Construction
and Land Development
Residential
1-4 family
Multifamily
Farmland
Commercial
Agriculture
Consumer
and All Other
Unallocated
Total
Three months ended March
31, 2024
Beginning balance
$
2,518
$
300
$
2,666
$
509
$
163
$
673
$
33
$
394
$
-
$
7,256
Charge-offs
-
-
-
-
-
-
-
( 70 )
-
( 70 )
Recoveries
26
15
9
-
117
-
-
49
-
216
Provision for credit losses
( 44 )
( 20 )
74
( 20 )
( 118 )
50
3
79
-
4
Ending balance
$
2,500
$
295
$
2,749
$
489
$
162
$
723
$
36
$
452
$
-
$
7,406
(Dollars are
in thousands)
Commercial
Construction
and Land Development
Residential
1-4 family
Multifamily
Farmland
Commercial
Agriculture
Consumer
and All Other
Unallocated
Total
Year ended December 31, 2023
Beginning balance
$
2,364
$
345
$
2,364
$
262
$
153
$
381
$
32
$
386
$
440
$
6,727
Adjustment to allowance for adoption of ASU 2016-13
( 299 )
164
275
12
75
241
( 5 )
( 103 )
( 440 )
( 80 )
Charge-offs
-
-
( 51 )
-
-
( 45 )
( 59 )
( 321 )
-
( 476 )
Recoveries
-
35
37
111
-
19
5
166
-
373
Provision for credit losses
453
( 244 )
41
124
( 65 )
77
60
266
-
712
Ending balance
$
2,518
$
300
$
2,666
$
509
$
163
$
673
$
33
$
394
$
-
$
7,256
Allocation of a portion
of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
NOTE 8 MODIFICATIONS MADE TO BORROWERS
EXPERIENCING FINANCIAL DIFFICULTY
The allowance for
credit losses incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon asset origination or acquisition.
The starting point for the estimate of the allowance for credit losses is historical loss information, which includes losses from modifications
of receivables to borrowers experiencing financial difficulty. The Company uses a discounted cash flow methodology to determine the allowance
for credit losses. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification.
Because the effect
of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses because
of the measurement methodologies used to estimate the allowance, a change to the allowance for credit losses is generally not recorded
upon modification. Occasionally, the Company modifies loans by providing principal forgiveness on certain of its real estate loans. When
principal forgiveness is provided, the amortized cost basis of the asset is written off against the allowance for credit losses. The
amount of the principal forgiveness is deemed to be uncollectible; therefore, that portion of the loan is written off, resulting in a
reduction of the amortized cost basis and a corresponding adjustment to the allowance for credit losses.
In some cases, the
Company will modify a certain loan by providing multiple types of concessions. Typically, one type of concession, such as a term extension,
is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness,
may be granted.
There were no
loans modified to borrowers experiencing financial difficulty in the three months ended March 31, 2024 and March 31, 2023,
respectively. Additionally, there were no loans that had a payment default during the three months ended March 31, 2024 and March
31, 2023, respectively that were modified in the previous 12 months.
17
NOTE 9 CREDIT
ALLOWANCE FOR UNFUNDED COMMITMENT S
The Company maintains
a separate allowance for credit losses on off-balance-sheet credit exposures, including unfunded loan commitments, which is included
in other liabilities on the consolidated balance sheet. The allowance for credit losses for off-balance-sheet credit exposures is adjusted
through a provision for credit losses in the income statement. The estimate includes consideration of the likelihood that funding will
occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life, utilizing the same models
and approaches for the Company's other loan portfolio segments described above, as these unfunded commitments share similar risk characteristics
as its loan portfolio segments. The Company has identified the unfunded portion of certain lines of credit as unconditionally cancellable
credit exposures, meaning the Company can cancel the unfunded commitment at any time. No credit loss estimate is reported for off-balance-sheet
credit exposures that are unconditionally cancellable by the Company or for undrawn amounts under such arrangements that may be drawn
prior to the cancellation of the arrangement.
As of March 31, 2024
and December 31, 2023, the liability for credit losses on off-balance-sheet credit exposures included in other liabilities was $238,000
and $285,000, respectively. During the three months ended March 31, 2024, a recovery totaling $47,000 was included in the (Recovery of)
Provision for Credit Losses.
NOTE 10 OTHER
REAL ESTATE OWNE D
The following table
summarizes the activity in other real estate owned for the three months ended March 31, 2024, and the year ended December 31, 2023:
(Dollars
in thousands)
March
31,
2024
December
31, 2023
Balance,
beginning of period
$ 157
$ 261
Additions
—
124
Proceeds
from sales
—
( 132 )
Net
gains from sales
—
( 96 )
Balance,
end of period
$ 157
$ 157
As of March 31, 2024 six loans totaling
$516,000 were in the process of foreclosure, of which five loans totaling $242,000 were secured by residential real estate.
NOTE 11 FAIR VALUES
The Company uses
fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. In
accordance with the Fair Value Measurements and Disclosures topic of Financial Accounting Standards Board (the FASB) ASC, the fair value
of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the
principal or most advantageous market and in an orderly transaction between market participants at the measurement date. Fair value is
best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Company's various
financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value
or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates
of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The fair value guidance
provides a consistent definition of fair value, which focuses on exit price in the principal or most advantageous market and in an orderly
transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current
market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change
in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which
willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances
and requires the use of significant judgment. The fair value is a reasonable point within the range that is most representative of fair
value under current market conditions.
In accordance with
this guidance, the Company groups its financial assets and financial liabilities generally measured at fair value in three levels, based
on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.
18
Level 1:
Quoted prices are available in active markets for identical assets or liabilities as of the reported date.
Level 2:
Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported
date. The nature of these assets and liabilities include items for which quoted prices are available but traded less frequently, and
items that are valued using other financial instruments, the parameters of which can be directly observed.
Level 3:
Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets
and are measured using management’s best estimate of fair value, where the inputs into the determination of fair value require
significant management judgment or estimation.
A description of
the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant
to the valuation hierarchy are as follows:
Investment Securities
Available-for-sale - Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement
is based upon quoted prices. The Company’s available-for-sale securities, totaling $89.0 million and $89.8 million as of March
31, 2024 and December 31, 2023, respectively, are the only assets whose fair values are measured on a recurring basis using Level 2 inputs
from an independent pricing service.
Collateral Dependent
Loans with an ACL - In accordance with ASC 326, we may determine that an individual loan exhibits unique risk characteristics which differentiate
it from other loans within our loan pools. In such cases, the loans are evaluated for expected credit losses on an individual basis and
excluded from the collective evaluation. Specific allocations of the allowance for credit losses are determined by analyzing the borrower's
ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower's
industry, among other things. A loan is considered to be collateral dependent when, based upon management's assessment, the borrower
is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral.
In such cases, expected credit losses are based on the fair value of the collateral at the measurement date, adjusted for estimated selling
costs if satisfaction of the loan depends on the sale of the collateral. We reevaluate the fair value of collateral supporting collateral
dependent loans on a quarterly basis. The fair value of real estate collateral supporting collateral dependent loans is evaluated by
appraisal services using a methodology that is consistent with the Uniform Standards of Professional Appraisal Practice.
Other Real Estate
Owned –Other real estate owned is adjusted to fair value upon transfer of the loans, or former bank premises, to other real estate
owned. These assets are carried at the lower of their carrying value or fair value. Fair value is based upon observable market prices,
when available, reduced by estimated disposition costs, which the Company considers to be nonrecurring Level 2 inputs. When observable
market prices are not available, management determines the fair value of the foreclosed asset using independent third-party appraisals,
evaluated to determine whether or not the property is further impaired below the appraised value, and adjusts for estimated costs of
disposition. The Company records foreclosed assets as nonrecurring Level 3.
Assets and liabilities
measured at fair value are as follows as of March 31, 2024 and December 31, 2023:
March
31, 2024
(Dollars
in thousands)
Quoted
market price in active markets
(Level 1)
Significant
other observable inputs
(Level 2)
Significant
unobservable inputs
(Level 3)
(On a
recurring basis)
Available-for-sale investments
U.S.
Treasuries
$ —
$ 9,974
$ —
U.S.
Government Agencies
—
9,002
—
Taxable
municipals
—
17,632
—
Corporate
bonds
—
2,735
—
Mortgage-backed
securities
—
49,671
—
(On a
non-recurring basis)
Other real estate owned
—
—
157
Collateral
dependent loans with ACL:
Commercial
real estate
—
—
141
Commercial
132
Total
$ —
$ 89,014
$ 430
19
December
31, 2023
(Dollars
in thousands)
Quoted
market price in active markets
(Level 1)
Significant
other observable inputs
(Level 2)
Significant
unobservable inputs
(Level 3)
(On a
recurring basis)
Available-for-sale investments
U.S.
Treasuries
$ —
$ 10,985
—
U.S.
Government Agencies
—
8,811
$ —
Taxable
municipals
—
17,859
—
Corporate
bonds
—
2,688
—
Mortgage-backed
securities
—
49,462
—
(On a
non-recurring basis)
Other real estate owned
—
—
157
Collateral
dependent loans with ACL:
Commercial
real estate
—
—
204
Total
$ —
$ 89,805
$ 361
For Level 3 assets
measured at fair value on a recurring or non-recurring basis as of March 31, 2024 and December 31, 2023, the significant unobservable
inputs used in the fair value measurements were as follows:
Schedule of significant unobservable inputs In level 3 assets
(Dollars in thousands)
Fair Value at
March 31, 2024
Fair Value at
December 31,
2023
Valuation Technique
Significant Unobservable
Inputs
General
Range of Significant Unobservable Input Values
Collateral
dependent loans with ACL:
Commercial
real estate
$
141
$
204
Apprised
Value
Discounts
to reflect current market conditions, ultimate collectability, and estimated costs to sell
0
– 18 %
Commercial
132
-
Appraised
Value/Other estimates from Independent Sources
Discounts
to reflect current market conditions, ultimate collectability, and estimated costs to sell
0
– 18 %
Other
Real Estate Owned
$
157
$
157
Appraised
Value/Comparable Sales/Other Estimates from Independent Sources
Discounts
to reflect current market conditions and estimated costs to sell
0
– 18 %
Fair Value
of Financial Instruments
Fair value information
about financial instruments, whether or not recognized in the balance sheet, for which it is practical to estimate the value is based
upon the characteristics of the instruments and relevant market information. Financial instruments
include cash, evidence of ownership
in an entity, or contracts that convey or impose on an entity that contractual right or obligation to either receive or deliver cash
for another financial instrument.
The
following summary presents the methodologies and assumptions used to estimate the fair value of the Company’s financial instruments
presented below. The information used to determine fair value is highly subjective and judgmental in nature and, therefore, the results
may not be precise. Subjective factors include, among other things, estimates of cash flows, risk characteristics, credit quality, and
interest rates, all of which are subject to change. Since the fair value is estimated as of the balance sheet date, the amounts that
will actually be realized or paid upon settlement or maturity on these various instruments could be significantly different.
20
The carrying amount
and fair value of the Company’s financial instruments that are not required to be measured or reported at fair value on a recurring
basis as of March 31, 2024, and December 31, 2023, are as follows:
Fair
Value Measurements
(Dollars
in thousands)
Carrying
Amount
Fair
Value
Quoted
market price in active markets
(Level 1)
Significant
other observable inputs
(Level 2)
Significant
unobservable inputs
(Level 3)
March
31, 2024
Financial
instruments – assets
Net
loans
$ 631,188
$ 604,185
$ —
$ —
$ 604,185
Financial
instruments – liabilities
Time
deposits
224,841
221,937
—
221,937
—
Borrowed
funds
36,186
34,095
—
34,095
—
December
31, 2023
Financial
instruments – assets
Net
loans
$ 630,855
$ 604,736
$ —
$ —
$ 604,736
Financial
instruments – liabilities
Time
deposits
252,316
249,941
—
249,941
—
Borrowed
funds
36,186
34,046
—
34,046
—
Fair value estimates
are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates
do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a
particular financial instrument. Because no market exists for a significant portion of the Company’s financial instruments, fair
value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of
various financial instruments and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant
judgment and therefore cannot be determined with precision. Changes in assumptions can significantly affect the estimates.
Estimated fair values
have been determined by the Company using historical data, as generally provided in the Company’s regulatory reports, and an estimation
methodology suitable for each category of financial instruments. The Company’s fair value estimates, methods and assumptions are
set forth below for the Company’s other financial instruments.
The carrying values
of cash and due from banks, federal funds sold, bank owned life insurance, deposits with no stated maturities, and accrued interest approximates
fair value and are excluded from the table above.
NOTE 12 LEASING
ACTIVITIES
As
of March 31, 2024, the Bank leases four branch offices, one administrative office and sublets a lot adjacent to another branch office.
The lease agreements have maturity dates ranging from May 2032 to December 2041. It is assumed that there are currently no circumstances
in which the leases would be terminated prior to expiration. The weighted average remaining life of the lease terms as of March 31, 2024
was 9.10 years.
The
discount rate used in determining the lease liability for each individual lease was the FHLB fixed advance rate which corresponded to
the lease term for each transaction. This methodology is expected to be used for any other subsequent lease agreements. The weighted
average discount rate for the leases as of March 31, 2024 was 3.37%.
For the three months
ended March 31, 2024 and 2023, operating lease expenses were $140,000 and $114,000, respectively.
21
The
Company’s other operating leases were evaluated and determined to be immaterial to the financial statements. As of March 31, 2024,
future minimum rental commitments under the non-cancellable operating leases discussed above are as follows (dollars are in thousands):
2024
$ 417
2025
557
2026
557
2027
578
2028
584
Thereafter
1,737
Total
lease payments
4,430
Less:
imputed interest
( 692
)
Total
$ 3,738
NOTE
13 BORROWED FUNDS
Borrowed
funds totaled $36,186 and $36,186 as of March 31, 2024 and December 31, 2023, respectively. For additional information on borrowed funds,
refer to Note 18 in Item 8 of Form 10-K for the year ended December 31, 2023.
NOTE
14 REVENUE FROM CONTRACTS WITH CUSTOMERS
All
our revenue from contracts with customers as defined in ASC 606 is recognized within noninterest income. Refer to Note 24 in our Annual
Report on Form 10-K for the year ended December 31, 2023 for a description of how each revenue stream is accounted for under ASC 606.
The following table presents noninterest income by revenue stream for the three months ended March 31, 2024 and 2023:
Schedule of revenue from contracts with customers
For
the three months ended
March
31,
(Dollars
in thousands)
2024
2023
Service
charges and fees
915
$ 917
Card
processing and interchange income
895
899
Insurance
and investment fees
322
257
Other
noninterest income
189
326
Total
noninterest income
2,321
$ 2,399
NOTE 15 NONINTEREST EXPENSES
Other operating expenses,
included as part of noninterest expenses, consisted of the following for the periods presented:
Schedule of noninterest expenses
For
the three months ended
March 31,
(Dollars
in thousands)
2024
2023
Other
operating expenses
$ 780
$ 727
ATM
network expense
376
360
Legal,
accounting, and professional
fees
234
280
Loan
related expenses
94
88
FDIC
insurance premiums
92
88
Advertising
53
37
Printing
and supplies
42
42
Consulting
fees
40
91
Other
real estate owned expenses, net
4
6
Total
other operating expenses
$ 1,715
$ 1,719
22
NOTE 16 RECENT
ACCOUNTING DEVELOPMENTS
The following is
a summary of recent authoritative announcements:
In July 2023, the
Financial Accounting Standards Board (FASB) issued ASU 2023-03, “Presentation of Financial Statements (Topic 205), Income Statement—Reporting
Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation—Stock
Compensation (Topic 718)”. This ASU amends the FASB Accounting Standards Codification for SEC paragraphs pursuant to SEC Staff
Accounting Bulletin No. 120, SEC Staff Announcement at the March 24, 2022 EITF Meeting, and Staff Accounting Bulletin Topic 6.B, Accounting
Series Release 280—General Revision of Regulation S-X: Income or Loss Applicable to Common Stock. ASU 2023-03 is effective upon
addition to the FASB Codification. The Company does not expect the adoption of ASU 2023-03 to have a material impact on its consolidated
financial statements.
In October 2023,
the Financial Accounting Standards Board (FASB) issued ASU 2023-06, “Disclosure Improvements: Codification Amendments in Response
to the SEC’s Disclosure Update and Simplification Initiative”. This ASU incorporates certain U.S. Securities and Exchange
Commission (SEC) disclosure requirements into the FASB Accounting Standards Codification. The amendments in the ASU are expected to clarify
or improve disclosure and presentation requirements of a variety of Codification Topics, allow users to more easily compare entities
subject to the SEC’s existing disclosures with those entities that were not previously subject to the requirements, and align the
requirements in the Codification with the SEC’s regulations. For entities subject to the SEC’s existing disclosure requirements
and for entities required to file or furnish financial statements with or to the SEC in preparation for the sale of or for purposes of
issuing securities that are not subject to contractual restrictions on transfer, the effective date for each amendment will be the date
on which the SEC removes that related disclosure from its rules. For all other entities, the amendments will be effective two years later.
However, if by June 30, 2027, the SEC has not removed the related disclosure from its regulations, the amendments will be removed from
the Codification and not become effective for any entity. The Company does not expect the adoption of ASU 2023-06 to have a material
impact on its consolidated financial statements.
In December 2023,
the Financial Accounting Standards Board (FASB) issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.”
The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information
for reconciling items that meet a quantitative threshold, which is greater than five percent of the amount computed by multiplying pretax
income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity
to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount
of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than five percent
of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss)
from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or
benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning
after December 15, 2024. Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective
application is permitted. The Company does not expect the adoption of ASU 2023-09 to have a material impact on its consolidated financial
statements.
In March 2024, the
Financial Accounting Standards Board (FASB) issued ASU 2024-02, “Codification Improvements – Amendments to Remove References
to the Concepts Statements”. This ASU contains amendments to the Codification that remove references to various Concepts Statements.
In most instances, the references are extraneous and not required to understand or apply the guidance. In other instances, the references
were used in prior Statements to provide guidance in certain topical areas. This ASU is effective for fiscal years beginning after December
15, 2024. Early adoption is permitted. The amendments should be applied prospectively to all new transactions recognized on or after
the date that the entity first applies the amendments or retrospectively to the beginning of the earliest comparative period presented
in which the amendments were first applied. If an entity adopts the amendments retrospectively, it should adjust the opening balance
of retained earnings as of the beginning of the earliest comparative period presented. The Company does not expect the adoption of ASU
2024-02 to have a material impact on its consolidated financial statements.
Other accounting
standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact
on the Company’s financial position, results of operations or cash flows.
23
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations
Caution About Forward-Looking Statements
We make forward-looking
statements in this quarterly report on Form 10-Q that are subject to risks and uncertainties. These forward-looking statements include
statements regarding expectations, intentions, projections and beliefs concerning our profitability, liquidity, and allowance for credit
losses, interest rate sensitivity, market risk, growth strategy, and financial and other goals. The words “believes,” “expects,”
“may,” “will,” “should,” “projects,” “contemplates,” “anticipates,”
“forecasts,” “intends,” or other similar words or terms are intended to identify forward looking statements.
The forward-looking information is based on various factors and was derived using numerous assumptions. Important factors that may cause
actual results to differ from projections include:
the success
or failure of our efforts to implement our business plan;
any required
increase in our regulatory capital ratios;
satisfying
other regulatory requirements that may arise from examinations, changes in the law and other similar factors;
deterioration
of asset quality;
changes in
the level of our nonperforming assets and charge-offs;
fluctuations
of real estate values in our markets;
our ability
to attract and retain talent;
demographical
changes in our markets which negatively impact the local economy;
the uncertain
outcome of current or future legislation or regulations or policies of state and federal regulators;
the successful
management of interest rate risk;
the successful
management of liquidity;
changes in
general economic and business conditions in our market area and the United States in general;
credit risks
inherent in making loans such as changes in a borrower’s ability to repay and our management of such risks;
competition
with other banks and financial institutions, and companies outside of the banking industry, including online lenders and those companies
that have substantially greater access to capital and other resources;
demand, development
and acceptance of new products and services we have offered or may offer;
deposit flows
and competition for deposits;
the effects
of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve, inflation,
interest rate, market and monetary fluctuations;
the occurrence
of significant natural disasters, including severe weather conditions, floods, health related issues and other catastrophic events;
geopolitical
conditions, including acts or threats of terrorism, international hostilities, or actions taken by the U.S. or other governments in response
to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the U.S. and abroad;
technology
utilized by us;
our ability
to successfully manage cybersecurity;
our reliance
on third-party vendors and correspondent banks;
changes in
generally accepted accounting principles;
changes in
governmental regulations, tax rates and similar matters; and,
other risks,
which may be described, from time to time, in our filings with the SEC.
Because of these
uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements.
In addition, our past results of operations do not necessarily indicate our future results. We expressly disclaim any obligation to update
or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
24
Critical Accounting
Policies
For discussion of
our significant accounting policies, see our Annual Report on Form 10-K for the year ended December 31, 2023, and Note 2 Summary of Significant
Accounting Policies, in Item 1 of this Form 10-Q. Certain critical accounting policies affect the more significant judgments and estimates
used in the preparation of our financial statements. Our most critical accounting policies relate to our allowance for credit losses.
The allowance for
credit losses reflects the estimated losses resulting from the inability of our customers to make required payments. If the financial
condition of our borrowers were to deteriorate, resulting in an impairment of their ability to make payments, our estimates would be
updated, and additional provisions could be required. For further discussion of the estimates used in determining the allowance for credit
losses, we refer you to the section on “Asset Quality” in this discussion.
Overview and Highlights
Net income for the
three months ended March 31, 2024 was $1.8 million, a decrease of $235,000, or 11.63%, from the same period in 2023. Net interest income
declined 1.95%, or $138,000, from $7.1 million for the quarter ended March 31, 2023 to $6.9 million for the quarter ended March 31, 2024.
The decrease was primarily due to an increase in the cost of interest-bearing liabilities of 150 basis points (“bps”) to
2.77% during the quarter ended March 31, 2024 compared to 1.27% during the quarter ended March 31, 2023.
The balance sheet
grew to $850.5 million in total assets as of March 31, 2024, from $826.3 million as of December 31, 2023. Gross loans increased $483,000
to $638.6 million as of March 31, 2024. Additionally, interest-bearing deposits in other banks increased $22.4 million to $72.8 million
as of March 31, 2024. During the first three months of 2024 total deposits increased $24.3 million or 3.39% to $740.8 million.
A dividend of $0.07
per share was paid to shareholders during the first quarter of 2024, a 16.7% increase over the dividend paid in 2023.
During the first
quarter of 2024, we extended a previously announced stock repurchase program, to continue through March 31, 2025. Since the inception
of the program through March 31, 2024, the Company has repurchased 210,299 shares at an average price of $2.34 per share.
Comparison of
the Three Months ended March 31, 2024 and 2023
Quarter-to-date highlights
include:
· Returns
on average assets and equity of 0.86% and 11.11% for the first quarter of 2024, compared
to 1.05% and 13.90% for the first quarter of 2023, respectively;
· Net
interest income was $6.9 million for the first quarter of 2024, a decrease of $138,000, or
1.95%, compared to the first quarter of 2023;
· The
recovery of credit losses was $43,000 for the three months ended March 31, 2024 compared
to no provision for credit losses for the three months ended March 31, 2023;
· Noninterest
income was $2.3 million, an decrease of $78,000, or 3.25%, during the first quarter of 2024
compared to the first quarter of 2023; and
· Noninterest
expense was $7.0 million, an increase of $107,000, or 1.56%, for the first quarter of 2024
compared to the first quarter of 2023.
Net interest income
for the quarter ended March 31, 2024 was $6.9 million compared to $7.1 million for the quarter ended March 31, 2023. The decrease was
primarily due to an increase in the cost of interest-bearing liabilities of 150 bps to 2.77% during the quarter ended March 31, 2024
compared to 1.27% during the quarter ended March 31, 2023. The time deposits portfolio was the primary contributor to the decline in
the net interest income, due to an increase of 209 bps in the quarterly cost of time deposits to 3.77% and a $64.1 million increase in
the average balance of time deposits due to a combination of new deposits and a shift in the mix from lower cost deposit products. Additionally,
while the average cost of borrowed funds decreased 101 bps to 5.82%, the related interest expense increased $190,000 due to the increased
average balance related to a Federal Home Loan Bank advance and a Federal Reserve Bank Bank Term Funding Program borrowing, taken in
the second and fourth quarters of 2023, respectively, which increased the overall outstanding average balance $18.1 million. The increase
in the cost of funds was offset in part by an increase of 70 bps in the yield on earning assets. The yield on loans increased 72 bps
to 5.83%, partially assisted by recovery of interest on prior nonperforming loans, combined with an increase in the average balance of
$49.5 million and interest rate increases on loan renewals and interest rate reset dates, helping to offset the increased cost of funding
during the quarter ended March 31, 2024. These rate and volume activities combined to result in a decrease in net interest income of
$138,000, as the net interest margin decreased 35 bps, to 3.48% for the quarter ending March 31, 2024 as compared to the 3.83% margin
for the same period in 2023.
25
The following table
shows the rates paid on earning assets and interest-bearing liabilities for the periods indicated:
Net Interest Margin
Analysis
Average Balances,
Income and Expense, and Yields and Rates
Three Months Ended
March 31,
2024
2023
Average
Income/
Yields/
Average
Income/
Yields/
(Dollars
are in thousands)
Balance
Expense
Rates
Balance
Expense
Rates
ASSETS
Loans
(1) (2)
$
635,571
$
9,213
5.83%
$
586,116
$
7,382
5.11%
Federal
funds sold
121
2
5.31%
631
7
4.67%
Interest
bearing deposits in other banks
61,940
826
5.36%
47,944
533
4.50%
Taxable
investment securities
104,566
573
2.19%
112,739
600
2.13%
Total
earning assets
802,198
10,614
5.32%
747,430
8,522
4.62%
Less: Allowance
for credit losses
(7,426)
(6,861)
Non-earning
assets
38,791
36,812
Total
assets
$
833,563
$
777,381
LIABILITIES
AND SHAREHOLDERS’ EQUITY
Interest-bearing
demand deposits
$
72,144
$
137
0.76%
$
80,331
$
95
0.48%
Savings
and money market deposits
160,832
543
1.36%
166,550
222
0.54%
Time
deposits
263,972
2,471
3.77%
199,858
829
1.68%
Total
interest-bearing deposits
496,948
3,151
2.55%
446,739
1,146
1.04%
Other
borrowings
20,000
209
4.13%
1,556
19
4.95%
Trust
preferred securities
16,186
324
7.91%
16,496
289
7.11%
Total
interest-bearing liabilities
533,134
3,684
2.77%
464,791
1,454
1.27%
Non-interest-bearing
deposits
226,246
245,010
Other
liabilities
9,519
8,606
Total
liabilities
768,899
718,407
Shareholders’
equity
64,664
58,974
Total
liabilities and shareholders’ equity
$
833,563
$
777,381
Net
interest income
$
6,930
$
7,068
Net
interest margin
3.48%
3.83%
Net
interest spread
2.55%
3.35%
(1)
Nonaccrual loans and loans held for sale have been included in average loan balances.
(2)
Tax exempt income is not significant and has been treated as fully taxable.
Net interest income
is affected by changes in both average interest rates and average volumes (balances) of interest-earning assets and interest-bearing
liabilities. The following table sets forth the amounts of the total changes in interest income and interest expense which can be attributed
to rates and volume for the three months ended March 31, 2024, as compared to the three months ended March 31, 2023.
26
Volume
and Rate Analysis
Increase
(decrease)
Three
Months Ended 2024 Compared to 2023
(Dollars
in thousands)
Volume
Effect
Rate
Effect
Rate
and Volume Effect
Change
in Interest Income/ Expense
Interest
income:
Loans
$ 623
$ 1,114
$ 94
$ 1,831
Federal
funds sold
(6 )
3
(2 )
(5 )
Interest
bearing deposits in other banks
156
106
31
293
Taxable
investment securities
(43 )
18
(2 )
(27 )
Total
earning assets
730
1,241
121
2,092
Interest
expense:
Interest-bearing
demand deposits
(10 )
58
(6 )
42
Savings
and money market deposits
(8 )
340
(11 )
321
Time deposits
266
1,042
334
1,642
Other
borrowings
225
(3 )
(32 )
190
Trust
preferred securities
(5 )
41
(1 )
35
Total
interest-bearing liabilities
468
1,478
284
2,230
Change
in net interest income
$ 262
$ (237 )
$ (163 )
$ (138 )
The recovery of credit
losses charged to the income statement for the quarter ended March 31, 2024 was $43,000 compared to a provision of $0 for the three months
ended March 31, 2023. The amount of the provision for credit losses was impacted by net loan recoveries of $146,000 during the quarter
ended March 31, 2024. For a discussion of the factors affecting the allowance for credit losses, including provision expense, refer to
Note 7, Allowance for Credit Losses for Loans, in Item 1 of this Form 10-Q.
Noninterest income
decreased $78,000 to $2.3 million for the quarter ended March 31, 2024 from $2.4 million for the comparable quarter in 2023. The decrease
is due largely to the sales of bank properties in 2024 and 2023. During the first quarter of 2024, a sales agreement for a former branch
office was executed resulting in a loss of $33,000. During the same period of 2023, two former office facilities were sold resulting
in a net gain of $130,000. The net year-over-year change of $163,000 resulting from these sales, included in other noninterest income,
was partially offset by an increase in financial services revenue of $65,000. Service charge income and revenue from card processing
of $915,000 and $895,000, respectively, for the first three months of 2024, remained relatively unchanged from the same period of 2023.
Noninterest expense
was $7.0 million for the quarter ended March 31, 2024 compared to $6.9 million for the quarter ended March 31, 2023. The $107,000 increase
was impacted by the $97,000 increase in salaries and employee benefits, as well as occupancy expenses, which increased $11,000. The increase
in salaries and employee benefits related to performance raises, along with severance costs and other contractual payments associated
with the recent retirement of the previous chief executive officer and the elimination of several positions during the first quarter
of 2024. The increase in occupancy costs are related to the opening of a branch office in Boone, North Carolina during the first quarter
of 2024.
The efficiency ratio,
which is defined as noninterest expense divided by the sum of net interest income plus noninterest income, increased to 75.42% during
the first quarter of 2024 from 72.56% for the first quarter of 2023. We continue to assess our operational procedures and structure to
improve efficiencies and contain costs.
Income tax expense
for the first quarter of 2024 totaled $531,000, a decrease of $45,000, or 7.81% from $576,000 recorded during the same period in 2023.
The effective tax rate for the three months ended March 31, 2024, was 22.92%, compared to 22.18% for the same period in 2023.
Balance Sheet
Total assets as of
March 31, 2024 were $850.5 million, an increase of $24.2 million, or 2.9%, from $826.3 million as of December 31, 2023. Gross loans at
March 31, 2024 of $638.6 million were largely unchanged from $638.1 million at December 31, 2023. Liquid assets in the form of interest-bearing
deposits with banks increased $22.4 million, or 44.6% during the first quarter of 2024. Investment securities decreased $791,000 during
the first quarter of 2024 due to a $1.1 million increase in the unrealized loss on securities available for sale during the quarter,
which, combined with payments and amortization of $2.8 million, more than offset purchases of $3.1 million.
27
Gross loans receivable
increased $483,000 to $638.6 million as of March 31, 2024 from $638.1 million as of December 31, 2023. Consumer loans increased $2.4
million or 10.69% which included the purchase of $1.0 million of individual loans during the quarter. Commercial real estate and commercial
loans decreased $587,000 and $1.2 million, respectively, during the first quarter of 2024. Residential 1-4 family loans and multifamily
loans decreased $808,000 and $77,000, respectively, from December 31, 2023 to March 31, 2024. Loan originations during the first quarter
of 2024 were impacted by higher interest rates affecting borrower requests, combined with retrenching from the $11.9 million increase
in loans during the fourth quarter of 2023.
Total deposits were
$740.8 million as of March 31, 2024 compared to $716.5 million as of December 31, 2023. The increase of $24.3 million, or 3.4%, was due
to efforts to attract and retain time deposits and money market account relationships, combined with cyclical funds inflows. As a result
of these efforts, total time deposits increased $15.5 million, including $3.0 million of brokered time deposits, and money market accounts
increased $4.8 million during the first three months of 2024, respectively. The increase in time and money market deposits contributed
to the increase in our cost of funds, as previously discussed, due to the continuing rising interest rate environment combined with ongoing
competition for deposits.
Total borrowings
consisting of Trust preferred securities of $16.2 million, Federal Home Loan Bank advances of $10.0 million and Federal Reserve Bank
Bank Term Funding Program Loan of $10.0 million as of March 31, 2024 remained unchanged in comparison to December 31, 2023.
During the first
three months of 2024 total shareholders’ equity decreased $795,000 to $64.0 million as of March 31, 2024, due to earnings of $1.8
million which were offset by dividends paid of $1.7 million, the $835,000 increase in the net unrealized loss on available-for-sale investment
securities, and the repurchase of common stock totaling $85,000. Consequently, book value per share decreased to $2.70 as of March 31,
2024 compared to $2.73 at December 31, 2023. The Bank remains well capitalized per regulatory guidance.
As previously announced,
the Board extended the repurchase of up to 500,000 shares of the Company’s common stock through March 31, 2025. As of March 31,
2024, the Company had repurchased 34,113 shares during the first three months of 2024 at an average price of $2.48 per share. Since the
commencement of the repurchase plan, 210,299 shares have been repurchased at an average price of $2.34.
Asset Quality
The allowance for
credit losses as a percentage of total loans was 1.16%, or $7.4 million, as of March 31, 2024, and 1.14%, or $7.3 million, as of December
31, 2023. The allowance for credit losses on unfunded commitments was $238,000 at March 31, 2024 as compared to $285,000 at December
31, 2023.
Annualized net charge-offs
(recoveries), as a percentage of average loans, was (0.09)% during the first quarter of 2024, compared 0.01% in the first quarter of
2023.
Nonperforming assets,
which include nonaccrual loans and other real estate owned, totaled $5.7 million as of March 31, 2024, an increase of $2.0 million, or
55.6%, since year-end 2023. Nonperforming assets as a percentage of total assets were 0.67% as of March 31, 2024, and 0.45% as of December
31, 2023.
Other real estate
owned of $157,000 as of March 31, 2024 is unchanged from December 31, 2023. Expenses associated with other real estate owned were $4,000
for the three months ended March 31, 2024, compared to $6,000 during the three months ended March 31, 2023. Nonaccrual loans increased
$2.0 million to $5.5 million as of March 31, 2024 from $3.5 million at December 31, 2023, due largely to a single loan relationship that
was downgraded and placed in nonaccrual status during the first quarter of 2024.
For detailed information
on nonaccrual loans and other real estate owned as of March 31, 2024 and December 31, 2023, refer to Note 6 Loans and Note 10 Other Real
Estate Owned in Item 1 of this Form 10-Q.
Loans rated substandard
or below totaled $5.5 million as of March 31, 2024, an increase of $2.0 million from $3.5 million as of December 31, 2023. Total past
due loans increased to $6.7 million as of March 31, 2024 from $6.2 million as of December 31, 2023.
The allowance for
credit losses is maintained at a level that management deems appropriate to absorb any potential future losses and known impairments
within the loan portfolio, whether or not the losses are actually ever realized.
28
Through our quarterly
assessment, we continue to adjust the CECL model to best reflect the risks in the portfolio. However, future provisions may be deemed
necessary. During the first three months of 2024, we maintained the adjustments to our qualitative factors initiated in 2023, to consider
risk factors associated with commercial real estate and residential mortgage loans. Those changes, along with recoveries of loans previously
charged off and the assessment of the historical and specific risks associated with the loan portfolio, resulted in a recovery of credit
losses of $43,000, of which $4,000 was a provision for the loan portfolio; offset by a reduction of the allowance for unfunded commitments
of $47,000. The following table summarizes components of the allowance for credit losses and related loans as of March 31, 2024 and December
31, 2023:
Selected
Credit Ratios
March
31,
December
31,
(Dollars
in thousands)
2024
2023
Allowance
for credit losses - loans
$ 7,406
$ 7,256
Total
loans
638,594
638,111
Allowance
for credit losses to total loans
1.16 %
1.14 %
Nonaccrual
loans
$ 5,549
$ 3,534
Nonaccrual
loans to total loans
0.87 %
0.55 %
Ratio
of allowance for credit losses loans to nonaccrual loans
1.33 X
2.05 X
Charge-offs
net of recoveries
$ (146 )
$ 103
Average loans
$ 635,571
$ 608,705
Net (recoveries)
charge-offs to average loans 1
(0.09 )%
0.02 %
1
- Annualized
Deferred Tax Asset
and Income Taxes
Due to timing differences
between the book and tax treatments of several income and expense items, a net deferred tax asset, excluding the deferred tax asset on
the unrealized loss on securities available-for-sale of $3.3 million and $3.1 million, existed as of March 31, 2024 and December 31,
2023, respectively. Our income tax expense was computed at the corporate income tax rate of 21% of taxable income. We have no significant
nontaxable income or nondeductible expenses.
Capital Resources
The Company meets
the eligibility criteria to be classified as a small bank holding company in accordance with the Federal Reserve’s Small Bank Holding
Company Policy Statement issued in February 2015 and is therefore not obligated to report consolidated regulatory capital. The Bank continues
to be subject to various capital requirements administered by banking agencies.
The Bank’s capital ratios along
with the minimum regulatory thresholds to be considered well-capitalized are presented in Note 4 in Item 1 of this Form 10-Q.
As of March 31, 2024,
the Bank remains well capitalized under the regulatory framework for prompt corrective action. The ratios mentioned above for the Bank
comply with the Federal Reserve rules to align with the Basel III Capital requirements.
Book value per common
share was $2.70 and $2.73 as of March 31, 2024 and December 31, 2023, respectively. The modest decrease in book value was due to the
dividend payment of $0.07 per share paid during the first quarter of 2024, combined with the $835,000 increase in unrealized loss on
available for sale investment securities and the $85,000 repurchase of common shares during the quarter.
29
Other key performance
indicators are as follows:
Three
months ended
March 31,
2024
2023
Return on average
assets 1
0.86 %
1.05 %
Return
on average shareholders’ equity 1
11.11 %
13.90 %
Average equity to average
assets
7.76 %
7.59 %
1
- Annualized
Under current economic
conditions, we believe it is prudent to continue to retain capital sufficient to support planned asset growth while being able to absorb
potential losses that may occur if asset quality deteriorates, and based upon projections, we believe our current capital levels will
be sufficient.
During the first
quarter of 2024, the Company paid a cash dividend of $0.07 per common share to our shareholders. Future payments of cash dividends will
depend on a number of factors including but not limited to maintaining positive retained earnings, compliance with regulatory rules governing
the payment of dividends, strategic plans, and sufficient capital at the Bank to allow payment of dividends to the Company.
On April 28, 2022
the board of directors of the Company authorized the repurchase of up to 500,000 shares of the Company’s outstanding common stock
through March 31, 2023. As previously reported, this plan was extended by the Board of Directors through March 31, 2025. The actual means
and timing of any purchases, number of shares and prices or range of prices will be determined by the Company in its discretion and will
depend on a number of factors, including the market price of the Company’s common stock, general market and economic conditions,
and applicable legal and regulatory requirements. As of March 31, 2024, the Company has repurchased 210,299 shares at an average price
of $2.34 per share since inception of the plan. During the quarter ended March 31, 2024, the Company repurchased 34,113 shares at an
average price of $2.48 per share. There is no assurance that the Company will purchase any additional shares under this program.
Liquidity
We closely monitor
our liquidity and our liquid assets in the form of cash, due from banks, federal funds sold, and unpledged available-for-sale securities.
As of March 31, 2024,
all of our investment securities were classified as available-for-sale. These investments provide a source of liquidity in the amount
of $53.0 million, which is net of the $36.0 million of securities pledged as collateral. Investment securities available-for-sale serve
as a source of liquidity and interest rate risk management while generally yielding a higher return versus other short-term investment
options, such as federal funds sold and overnight deposits with the Federal Reserve Bank. Due to the unrealized loss on securities available-for-sale,
the sale of investments would not be considered a primary source of liquidity due to the immediate impact on regulatory capital; however,
the majority of the portfolio is considered high credit quality investments and would be available to pledge against borrowings.
Our loan to deposit
ratio was 86.21% and 89.06% as of March 31, 2024 and December 31, 2023, respectively. Generally, our policy has been to manage this ratio
at or below 90.00%.
Available third-party
sources of liquidity as of March 31, 2024 include the following: a line of credit with the FHLB, access to brokered certificates of deposit
markets and the discount window at the Federal Reserve Bank. We also have the ability to borrow $30.0 million in unsecured federal funds
through credit facilities extended by correspondent banks.
We have used our
line of credit with the FHLB to issue a letter of credit totaling $12.0 million to the Treasury Board of Virginia for collateral on public
funds. No draws on these letters of credit have been issued. The letters of credit are considered to be draws on our FHLB line of credit.
In May 2023, we borrowed $10.0 million from the FHLB, through a fixed rate 5-year advance, to support loan fundings and other general
liquidity needs. In December 2023 we borrowed $10.0 million through the Federal Reserve Bank Bank Term Funding Program for one year,
which can be prepaid prior to maturity without penalty. An additional $184.6 million was available as of March 31, 2024 on the $206.6
million line of credit, of which $96.4 million is secured by a blanket lien on our residential real estate loans. Full use of the FHLB
borrowing capacity would require the Company to pledge additional assets.
30
During the first
quarter of 2024 we accepted $3.0 million of brokered time deposits to augment our balance sheet liquidity. We held no brokered deposits
as of December 31, 2023. Internet accounts are limited to customers located in our primary market area and the surrounding geographical
area. The average balance of and the rate paid on deposits is shown in the net interest margin analysis tables. Total reciprocal Certificate
of Deposit Registry Services (“CDARS”) time deposits were $6.8 million and $6.3 million as of March 31, 2024 and December
31, 2023, respectively. Aside from the availability of CDARS time deposits, we also offer a similar deposit product for transaction account
customers through Intrafi Cash Service (“ICS”). As of March 31, 2024 approximately $24.9 million were placed in this product
as compared to $20.5 million at December 31, 2023. Both the CDARS and ICS offerings assist us in maintaining deposit relationships, while
assuring the depositors’ funds retain federal deposit insurance coverage.
Additional liquidity
is available through the Federal Reserve Bank discount window for overnight funding needs. We may collateralize this line with investment
securities and loans at our discretion; however, while we do not anticipate using this as a primary funding source, securities with an
estimated market value of $35.3 million were pledged as of March 31, 2024.
Time deposits of
$250,000 or more were approximately 6.96% of total deposits at March 31, 2024 and 7.36% of total deposits at December 31, 2023.
With the on-balance
sheet liquidity and other external sources of funding, we believe the Bank has adequate liquidity and capital resources to meet our requirements
and needs for the foreseeable future. However, liquidity can be further affected by a number of factors such as counterparty willingness
or ability to extend credit, regulatory actions and customer preferences, etc., some of which are beyond our control.
The bank holding
company has approximately $434,000 in cash on deposit at the Bank at March 31, 2024. The holding company receives periodic dividend payments
from the Bank which are used to pay operating expenses, to pay trust preferred interest payments and discretionary principal payments,
and to fund dividend payments to shareholders and repurchase shares. The Company makes quarterly interest payments on the trust preferred
securities.
As discussed in the
Capital Resources section, the Company is authorized to repurchase up to 500,000 shares of the Company’s outstanding common stock
through March 31, 2024. Payments for any repurchases will be distributed from available funds, or from dividend payments from the Bank,
and are not expected to have a material impact on available liquidity.
Off Balance Sheet Items and Contractual
Obligations
There have been no
material changes during the three months ended March 31, 2024, to the off-balance sheet items and the contractual obligations disclosed
in our 2023 Form 10-K.
Item 3. Quantitative
and Qualitative Disclosures About Market Risk
Not Applicable.
Item 4. Controls
and Procedures
We have carried out
an evaluation, under the supervision and with the participation of our management, including our President and Chief Executive Officer
(our CEO) and our Executive Vice President and Chief Financial Officer (our CFO), of the effectiveness of our disclosure controls and
procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of
the end of the period covered by this report. Based upon that evaluation, our CEO and CFO concluded that our disclosure controls and
procedures were operating effectively in providing reasonable assurance that (a) the information required to be disclosed by us in the
reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified
in the Securities and Exchange Commission’s rules and forms, and (b) such information is accumulated and communicated to our management,
including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.
Changes in Internal
Control Over Financial Reporting
There were no changes
in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter
ended March 31, 2024, that have materially affected or are reasonably likely to materially affect the Company’s internal control
over financial reporting.
31
Part II Other Information
Item 1. Legal
Proceedings
In
the course of operations, we may become a party to legal proceedings in the normal course of business. At March 31, 2024, we do not anticipate
that the aggregate ultimate liability arising out of litigation pending or threatened against the Company or any of its subsidiaries
or to which the property of the Company or any of its subsidiaries is subject, in the opinion of management, will materially impact the
financial condition or liquidity of the Company.
Item 1A. Risk
Factors
Not Applicable.
Item 2. Unregistered
Sales of Equity Securities and Use of Proceeds
(a) Sales
of Unregistered Securities – None
(b) Use
of Proceeds – Not Applicable
(c) Issuer
Purchases of Securities
Stock Repurchase Program
The Company
has an approved one-year stock repurchase program that authorizes the repurchase of up to 500,000 of the Company’s common shares
that was extended through March 31, 2025. Repurchases may be made through open market purchases or in privately negotiated transactions.
Shares repurchased will be returned to the status of authorized and unissued shares of common stock. The actual means and timing of any
purchases, number of shares and prices or range of prices will be determined by the Company.
Shares
of the Company’s common stock were repurchased during the three months ended March 31, 2024, as detailed below. Under the terms
of the stock repurchase program, the Company has the remaining authority to repurchase up to 289,701 shares of common stock.
Period
Beginning on First Day of Month Ended
Total
Number of Shares Purchased
Average
Price Paid Per Share
Total
Number of Shares Purchased as Part of Publicly Announced Plans or Programs
Maximum
Number of Shares That May Yet Be Purchased Under Plans or Programs
January
31, 2024
5,759
$
2.44
5,759
318,055
February
29, 2024
7,825
$
2.49
7,825
310,230
March
31, 2024
20,529
$
2.49
20,529
289,701
Total
34,113
$
2.48
34,113
Item 3. Defaults
Upon Senior Securities
None.
Item 4. Mine
Safety Disclosures
Not Applicable.
Item 5. Other
Information
None
32
Item 6. Exhibits
The following exhibits are filed as part
of this report or are incorporated by reference:
No .
Description
3.1
Amended
Articles of Incorporation of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 3.1 to Form 10-Q for the quarterly
period ended June 30, 2008 filed on August 11, 2008).
3.2
Bylaws
of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 3.2 to Form 8-K filed on August 26, 2020).
4.1
Specimen
Common Stock Certificate of New Peoples Bankshares, Inc. (incorporated by reference to Exhibit 4.1 to Form 10-Q for the quarterly
period ended June 30, 2012 filed on August 14, 2012).
4.2
Description
of New Peoples Bankshares, Inc.’s Securities (incorporated by reference to Exhibit 4.2 to Form 10-K for the year ended December
31, 2022, filed on March 31,2023).
10.1
First
Amendment, dated as of August 7, 2023, to the Employment Agreement, dated as of December 1, 2016, by and among New Peoples Bankshares,
Inc., New Peoples Bank, Inc. and C. Todd Asbury.
31.1
Certification
by Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.
31.2
Certification
by Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act.
32
Certification
by Chief Executive Officer and Chief Financial Officer, as required by Section 906 of the Sarbanes-Oxley Act of 2002.
101
The
following materials for the Company’s Form 10-Q for the quarterly period ended September 30, 2023, formatted in XBRL: (i) the
Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive (Loss)
Income, (iv) the Consolidated Statements of Changes in Shareholders’ Equity, (v) the Consolidated Statements of Cash Flows,
and (vi) the Notes to the Consolidated Financial Statements, tagged as blocks of text.
The following exhibits are filed as part
of this report or are incorporated by reference:
33
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized.
NEW PEOPLES BANKSHARES, INC.
(Registrant)
By:
/s/ JAMES W. KISER
James W. Kiser
President and Chief Executive Officer
Date:
May 15, 2024
By:
/s/ CHRISTOPHER
G. SPEAKS
Christopher G. Speaks
Executive Vice President and Chief Financial Officer
Date:
May 15,
2024
34
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.