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 September 30, 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 23,643,800 as of November 8, 2024.
NEW PEOPLES
BANKSHARES, INC.
INDEX
Page
PART I
FINANCIAL INFORMATION
Item 1.
Financial Statements
Consolidated
Balance Sheets - September 30, 2024 (Unaudited) and December 31, 2023
3
Consolidated
Statements of Income – Three and Nine months ended September 30, 2024 and 2023 (Unaudited)
4
Consolidated
Statements of Comprehensive Income – Three and Nine months ended September 30, 2024 and 2023 (Unaudited)
5
Consolidated Statements of Changes in Stockholders’ Equity – Three and six months ended June 30, 2024 and 2023 (Unaudited)
6
Consolidated
Statements of Cash Flows – Three and Nine months ended September 30, 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
33
Item 4.
Controls and Procedures
33
PART II
OTHER INFORMATION
Item 1.
Legal Proceedings
34
Item 1A.
Risk Factors
34
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
34
Item 3.
Defaults upon Senior Securities
35
Item 4.
Mine Safety Disclosures
35
Item 5.
Other Information
35
Item 6.
Exhibits
35
SIGNATURES
36
Part I Financial
Information
Item 1 Financial
Statements
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED BALANCE
SHEETS
SEPTEMBER 30, 2024
AND DECEMBER 31, 2023
(IN
THOUSANDS EXCEPT PER SHARE AND SHARE DATA)
(UNAUDITED)
September 30,
September 30,
December 31,
2024
2023
ASSETS
Cash and due from banks
12,990
$ 14,596
Interest-bearing deposits with banks
90,563
50,363
Federal funds sold
174
18
Total cash and cash equivalents
103,727
64,977
Investment securities available-for-sale
96,564
89,805
Loans receivable
646,356
638,111
Allowance for credit losses
( 7,670 )
( 7,256 )
Net loans
638,686
630,855
Bank premises and equipment, net
17,589
18,265
Other real estate owned
1,060
157
Accrued interest receivable
3,241
3,029
Deferred taxes, net
4,037
4,461
Bank owned life insurance
4,646
4,589
Right-of-use assets – operating leases
3,520
3,852
Other assets
7,225
6,323
Total assets
880,295
$ 826,313
LIABILITIES
Deposits:
Noninterest bearing
231,752
$ 233,878
Interest-bearing
531,812
482,589
Total deposits
763,564
716,467
Borrowed funds
36,186
36,186
Lease liabilities – operating leases
3,520
3,852
Accrued interest payable
1,951
1,447
Accrued expenses and other liabilities
4,013
3,550
Total liabilities
809,234
761,502
SHAREHOLDERS’ EQUITY
Common stock - $ 2.00 par value; 50,000,000 shares authorized;
23,652,068 and 23,745,900 shares issued and outstanding at
September 30, 2024 and December 31, 2023, respectively
47,304
47,492
Additional paid-in-capital
14,463
14,514
Retained earnings
18,375
14,458
Accumulated other comprehensive loss
( 9,081 )
( 11,653 )
Total shareholders’ equity
71,061
64,811
Total liabilities and shareholders’ equity
880,295
$ 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 AND
NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(IN
THOUSANDS EXCEPT SHARE AND PER SHARE DATA)
(UNAUDITED)
For the Three Months Ended
For the Nine Months Ended
September 30,
September 30,
INTEREST AND DIVIDEND INCOME
2024
2023
2024
2023
Loans including fees
$ 9,728
8,453
$ 28,316
$ 23,711
Federal funds sold
2
4
5
20
Interest-earning deposits with banks
1,164
559
2,999
1,642
Investments
610
535
1,723
1,642
Dividends on equity securities (restricted)
43
34
129
110
Total interest and dividend income
11,547
9,585
33,172
27,125
INTEREST EXPENSE
Deposits
3,832
2,110
10,490
4,902
Borrowed funds
534
434
1,601
1,115
Total interest expense
4,366
2,544
12,091
6,017
NET INTEREST INCOME
7,181
7,041
21,081
21,108
PROVISION FOR CREDIT LOSSES
49
155
478
304
NET INTEREST INCOME AFTER
PROVISION FOR CREDIT LOSSES
7,132
6,886
20,603
20,804
NONINTEREST INCOME
Service charges and fees
995
1,020
2,877
2,896
Card processing and interchange
937
942
2,803
2,784
Financial services fees
304
268
998
830
Net gain on sales of available for sale securities
4
—
4
—
Net gain on sale and disposal of premises and equipment
3
—
23
135
Other noninterest income
183
206
574
592
Total noninterest income
2,426
2,436
7,279
7,237
NONINTEREST EXPENSES
Salaries and employee benefits
3,527
3,567
10,768
10,768
Occupancy and equipment expense
942
945
2,855
2,881
Data processing and telecommunications
628
618
1,889
1,877
Other operating expenses
1,732
1,753
5,132
5,259
Total noninterest expenses
6,829
6,883
20,644
20,785
INCOME BEFORE INCOME TAXES
2,729
2,439
7,238
7,256
INCOME TAX EXPENSE
621
549
1,660
1,621
NET INCOME
$ 2,108
1,890
$ 5,578
$ 5,635
Earnings per share
Basic and diluted
$ 0.09
0.08
$ 0.24
$ 0.24
Average Weighted Shares of Common Stock
Basic and diluted
23,658,248
23,793,170
23,695,385
23,817,236
The accompanying
notes are an integral part of these consolidated financial statements.
4
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF COMPREHENSIVE INCOME (LOSS)
FOR THE THREE AND
NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(IN
THOUSANDS)
(UNAUDITED)
For the Three Months Ended
September 30,
For the Nine Months Ended
September 30,
2024
2023
2024
2023
NET INCOME
$ 2,108
$ 1,890
$ 5,578
$ 5,635
Other comprehensive income (loss):
Investment securities activity
Unrealized gains (losses) arising during the period
3,532
( 2,585 )
3,261
( 1,398 )
Reclassification adjustment for net gains included in net income
( 4 )
—
( 4 )
—
Other comprehensive gains (losses) on investment securities
3,528
( 2,585 )
3,257
( 1,398 )
Related tax (expense) benefit
( 742 )
542
( 685 )
292
TOTAL OTHER COMPREHENSIVE INCOME (LOSS)
2,786
( 2,043 )
2,572
( 1,106 )
TOTAL COMPREHENSIVE INCOME (LOSS)
$ 4,894
$ ( 153 )
$ 8,150
$ 4,529
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 AND
NINE MONTHS ENDED SEPTEMBER 30, 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, June 30, 2023
23,803
$ 47,606
$ 14,536
$ 11,019
$ ( 13,004 )
$ 60,157
Net income
—
—
—
1,890
—
1,890
Other comprehensive loss, net of tax
—
—
—
—
( 2,043 )
( 2,043 )
Repurchase of common stock
( 20 )
( 40 )
( 6 )
—
—
( 46 )
Balance, September 30, 2023
23,783
$ 47,566
$ 14,530
$ 12,909
$ ( 15,047 )
$ 59,958
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
—
—
—
5,635
—
5,635
Other comprehensive loss, net of tax
—
—
—
—
( 1,106 )
( 1,106 )
Cash dividend declared ($0.06 per share)
—
—
—
( 1,431 )
—
( 1,431 )
Repurchase of common stock
( 65 )
( 131 )
( 16 )
—
—
( 147 )
Balance, September 30, 2023
23,783
$ 47,566
$ 14,530
$ 12,909
$ ( 15,047 )
$ 59,958
Balance, June 30, 2024
23,676
$ 47,352
$ 14,479
$ 16,267
$ ( 11,867 )
$ 66,231
Net income
—
—
—
2,108
—
2,108
Other comprehensive income, net of tax
—
—
—
—
2,786
2,786
Repurchase of common stock
( 24 )
( 48 )
( 16 )
—
—
( 64 )
Balance, September 30, 2024
23,652
$ 47,304
$ 14,463
$ 18,375
$ ( 9,081 )
$ 71,061
Balance, December 31, 2023
23,746
$ 47,492
$ 14,514
$ 14,458
$ ( 11,653 )
$ 64,811
Net income
—
—
—
5,578
—
5,578
Other comprehensive income, net of tax
—
—
—
—
2,572
2,572
Cash dividend declared ($0.07 per share)
—
—
—
( 1,661 )
—
( 1,661 )
Repurchase of common stock
( 94 )
( 188 )
( 51 )
—
—
( 239 )
Balance, September 30, 2024
23,652
$ 47,304
$ 14,463
$ 18,375
$ ( 9,081 )
$ 71,061
The accompanying notes
are an integral part of these consolidated financial statements.
6
NEW PEOPLES BANKSHARES,
INC.
CONSOLIDATED STATEMENTS
OF CASH FLOWS
FOR THE NINE MONTHS
ENDED SEPTEMBER 30, 2024 AND 2023
(IN
THOUSANDS)
(UNAUDITED)
2024
2023
CASH FLOWS FROM OPERATING ACTIVITIES
Net income
$ 5,578
$ 5,635
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation
1,198
1,203
Provision for credit losses
478
304
Income on bank owned life insurance
( 57 )
( 44 )
Gain on sale of mortgage loans
( 9 )
( 4 )
Net gain on sale of securities available-for-sale
( 4 )
—
Gain on sale or disposal of premises and equipment
( 23 )
( 117 )
Gain on sale of other real estate owned
( 44 )
—
Loans originated for sale
( 329 )
( 81 )
Proceeds from sales of loans originated for sale
338
85
Net amortization/accretion of bond premiums/discounts
165
225
Deferred tax benefit
( 261 )
( 2 )
Net change in:
Accrued interest receivable
( 212 )
( 194 )
Other assets
( 532 )
( 395 )
Accrued interest payable
504
571
Accrued expenses and other liabilities
106
( 852 )
Net cash provided by operating activities
6,896
6,334
CASH FLOWS FROM INVESTING ACTIVITIES
Net increase in loans
( 9,307 )
( 41,706 )
Purchase of securities available-for-sale
( 14,011 )
( 500 )
Proceeds from repayments and maturities of securities available-for-sale
8,214
7,501
Proceeds from sales of securities available-for-sale
2,134
—
Net purchase of equity securities (restricted)
( 38 )
( 625 )
Payments for the purchase of premises and equipment
( 1,687 )
( 1,159 )
Proceeds from sales of premises and equipment
1,188
809
Proceeds from sales of other real estate owned
164
—
Net cash used in investing activities
( 13,343 )
( 35,680 )
CASH FLOWS FROM FINANCING ACTIVITIES
Issuance of long-term debt
—
10,000
Net change in noninterest bearing deposits
( 2,126 )
( 9,641 )
Net change in interest-bearing deposits
49,223
21,756
Dividends paid
( 1,661 )
( 1,431 )
Repurchase of common stock
( 239 )
( 147 )
Net cash provided by financing activities
45,197
20,537
Net increase (decrease) in cash and cash equivalents
38,750
( 8,809 )
Cash and cash equivalents, beginning of the period
64,977
61,686
Cash and cash equivalents, end of the period
$ 103,727
$ 52,877
Supplemental disclosure of cash paid during the period for:
Interest
$ 11,587
$ 5,446
Taxes
1,550
2,925
Supplemental disclosure of non-cash transactions:
Transfer of loans to other real estate owned
1,023
—
Change in unrealized losses on securities available-for-sale
3,257
( 1,398 )
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 September 30, 2024 and December 31, 2023, and the results of
operations for the three- and nine-month periods ended September 30, 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 or shareholders’ equity.
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
and nine-month periods ended September 30, 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
per share data)
For the three months
ended September 30,
For the nine months
ended September 30,
2024
2023
2024
2023
Net income
$ 2,108
$ 1,890
$ 5,578
$ 5,635
Weighted average shares outstanding
23,658,248
23,793,170
23,695,385
23,817,236
Weighted average dilutive shares outstanding
23,658,248
23,793,170
23,695,385
23,817,236
Basic and diluted earnings per share
$ 0.09
$ 0.08
$ 0.24
$ 0.24
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 September 30, 2024, the Bank had a capital conservation buffer
of 8.90%. Amounts recorded to accumulated other comprehensive income (loss) are not included in computing regulatory capital. Management
believes as of September 30, 2024, the Bank met all capital adequacy requirements to which it was subject.
9
Prompt corrective
action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized
and critically undercapitalized, although these terms are not used to 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 September 30, 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.
The Bank’s
actual capital amounts and ratios are presented in the following table as of September 30, 2024 and December 31, 2023, respectively.
Schedule of bank’s
actual capital amounts and ratios presented
Actual
Minimum Capital Requirement
Minimum to Be Well Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)
Amount
Ratio
Amount
Ratio
Amount
Ratio
September 30, 2024:
Total capital to risk weighted assets
$ 103,270
16.90 %
$ 48,877
8.00 %
$ 61,097
10.00 %
Tier 1 capital to risk weighted assets
95,628
15.65 %
36,658
6.00 %
48,877
8.00 %
Tier 1 capital to average assets
95,628
10.84 %
35,278
4.00 %
44,098
5.00 %
Common equity Tier 1 capital
to risk weighted assets
95,628
15.65 %
27,494
4.50 %
39,713
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 September 30, 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
September 30, 2024
U.S. Treasuries
$ 11,625
$ 31
$ 378
$ 11,278
U.S. Government Agencies
8,827
35
433
8,429
Taxable municipals
22,939
—
4,368
18,571
Corporate bonds
2,499
9
253
2,255
Mortgage backed securities
62,168
181
6,318
56,031
Total securities available-for-sale
$ 108,058
$ 256
$ 11,750
$ 96,564
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
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 September 30, 2024 and December 31, 2023.
10
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
September 30, 2024
U.S. Treasuries
$ —
$ —
$ 10,247
$ 378
$ 10,247
$ 378
U.S. Government Agencies
40
1
6,274
432
6,314
433
Taxable municipals
—
—
18,571
4,368
18,571
4,368
Corporate bonds
—
—
1,747
253
1,747
253
Mortgage backed securities
500
3
45,471
6,315
45,971
6,318
Total securities available-for-sale
$ 540
$ 4
$ 82,310
$ 11,746
$ 82,850
$ 11,750
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 September 30,
2024, there were 165 securities in a loss position, of which 163 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. Aside from strategic sales executed during the three months ended September 30, 2024, 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 $ 38.5 million and $ 36.8 million as of September 30, 2024 and December 31, 2023, respectively, were pledged as
collateral to secure public deposits and for other purposes required or permitted by law.
During the three
and nine months ended September 30, 2024 available-for-sale investment securities with a carrying value of $ 2.2 million were sold, realizing
a net gain of $ 4,000 . There were no sales of available-for-sale investment securities during the three and nine months ended September
30, 2023.
The amortized cost
and fair value of investment securities as of September 30, 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
$
5,722
$
5,681
2.15 %
Due
after one year through five years
10,549
10,131
2.15 %
Due
after five years through ten years
23,160
21,889
3.06 %
Due
after ten years
68,627
58,863
2.08 %
Total
$
108,058
$
96,564
2.28 %
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 September 30, 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 September 30, 2024, and December 31, 2023, are summarized as follows:
Schedule of loans receivable outstanding
(Dollars in thousands)
September 30,
2024
December 31, 2023
Real estate secured:
Commercial
$ 245,506
$ 240,187
Construction and land development
31,200
28,830
Residential 1-4 family
232,233
238,233
Multifamily
32,363
34,571
Farmland
16,558
16,401
Total real estate loans
557,860
558,222
Commercial
56,678
53,230
Agriculture
3,290
3,508
Consumer installment loans
28,096
22,639
All other loans
432
512
Total loans
$ 646,356
$ 638,111
Also included in
total loans above are deferred loan fees of $ 1.9 million and $ 1.8 million as of September 30, 2024 and December 31, 2023, respectively.
Deferred loan costs were $ 1.9 million and $ 2 .0 million, as of September 30, 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 fees or costs is recognized at that time.
Loans receivable
on nonaccrual status as of September 30, 2024, and December 31, 2023, are summarized as follows:
Schedule of loans receivable nonaccrual status
September
30, 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
$
1,134
$
-
$
1,134
$
544
$
268
$
812
Construction
and land development
13
-
13
-
-
-
Residential
1-4 family
2,654
-
2,654
2,495
-
2,495
Multifamily
-
172
172
199
-
199
Total
real estate loans
3,801
172
3,973
3,238
268
3,506
Commercial
19
-
19
-
-
-
Consumer
installment loans and other loans
92
-
92
28
-
28
Total
loans receivable on nonaccrual status
$
3,912
$
172
$
4,084
$
3,266
$
268
$
3,534
Total interest income
(recognized), not recognized on nonaccrual loans for the three months ended September 30, 2024, and September 30, 2023, was ($ 18,000 )
and $ 5,000 , respectively. Total interest income not recognized on nonaccrual loans for the nine months ended September 30, 2024, and
September 30, 2023, was $ 51,000 and $ 33,000 , respectively.
12
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 of September 30, 2024 and December 31, 2023:
Schedule of summary of impaired loans
September
30, 2024
December
31, 2023
Unpaid
Principal Balance
Related
Allowance
Unpaid
Principal Balance
Related
Allowance
(Dollars
in thousands)
Real
estate secured:
Commercial
$
1,115
$
-
$
812
$
64
Residential
1-4 family
731
-
312
-
Multi-family
172
93
-
-
Total
real estate loans
2,018
93
1,124
64
Commercial
13
-
-
-
Total
$
2,031
$
93
$
1,124
$
64
The following table
is an age analysis of past due loans receivable as of September 30, 2024, segregated by class:
Schedule of analysis of past due loans receivable
September 30, 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
$ 605
$ —
$ 873
$ 1,478
$ 244,028
$ 245,506
Construction and land
development
11
—
—
11
31,189
31,200
Residential 1-4 family
3,501
673
1,042
5,216
227,017
232,233
Multifamily
—
—
172
172
32,191
32,363
Farmland
166
—
—
166
16,392
16,558
Total real estate loans
4,283
673
2,087
7,043
550,817
557,860
Commercial
35
41
—
76
56,602
56,678
Agriculture
—
—
—
—
3,290
3,290
Consumer installment
Loans
130
31
29
190
27,906
28,096
All other loans
—
—
—
—
432
432
Total loans
$ 4,448
$ 745
$ 2,116
$ 7,309
$ 639,047
$ 646,356
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:
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.
13
The following table presents the credit
risk grade of loans by origination year as of September 30, 2024:
Schedule of credit risk grade of loans
As of September 30, 2024
(Dollars are in thousands)
2024
2023
2022
2021
2020
Prior
Revolving
Total
Commercial real estate
Pass
$ 15,582
$ 48,106
$ 44,428
$ 47,760
$ 27,781
$ 59,101
$ 1,603
$ 244,361
Special mention
—
—
—
—
—
9
—
9
Substandard
—
—
—
—
313
823
—
1,136
Total commercial real estate
$ 15,582
$ 48,106
$ 44,428
$ 47,760
$ 28,094
$ 59,933
$ 1,603
$ 245,506
Current period gross charge-offs
$ —
$ —
$ —
$ ( 178 )
$ —
$ —
$ ( 1 )
$ ( 179 )
Construction and Land Development
Pass
$ 10,739
$ 6,425
$ 6,464
$ 3,138
$ 1,743
$ 2,679
$ —
$ 31,188
Special mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
12
—
12
Total construction and land development
$ 10,739
$ 6,425
$ 6,464
$ 3,138
$ 1,743
$ 2,691
$ —
$ 31,200
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Residential 1-4 family
Pass
$ 14,654
$ 27,775
$ 30,328
$ 38,988
$ 11,402
$ 81,474
$ 23,989
$ 228,610
Special mention
—
—
—
—
—
249
—
249
Substandard
35
133
—
799
285
1,822
300
3,374
Total residential 1-4 family
$ 14,689
$ 27,908
$ 30,328
$ 39,787
$ 11,687
$ 83,545
$ 24,289
$ 232,233
Current period gross charge-offs
$ —
$ ( 38 )
$ —
$ —
$ —
$ ( 33 )
$ —
$ ( 71 )
Multifamily
Pass
$ 958
$ 4,862
$ 10,415
$ 6,894
$ 2,536
$ 6,525
$ —
$ 32,190
Special mention
—
Substandard
—
54
—
—
—
119
—
173
Total multifamily
$ 958
$ 4,916
$ 10,415
$ 6,894
$ 2,536
$ 6,644
$ —
$ 32,363
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Farmland
Pass
$ 1,014
1,751
2,173
3,113
753
7,602
—
$ 16,406
Special mention
—
—
—
—
—
152
—
152
Substandard
—
Total farmland
$ 1,014
$ 1,751
$ 2,173
$ 3,113
$ 753
$ 7,754
$ —
$ 16,558
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Commercial
Pass
$ 11,200
15,151
5,594
2,778
975
2,783
18,175
$ 56,656
Special mention
—
—
—
—
—
3
—
3
Substandard
—
—
19
—
—
—
—
19
Total commercial
$ 11,200
$ 15,151
$ 5,613
$ 2,778
$ 975
$ 2,786
$ 18,175
$ 56,678
Current period gross charge-offs
$ —
$ ( 34 )
$ ( 50 )
$ —
$ —
$ —
$ ( 68 )
$ ( 152 )
Agriculture
Pass
$ 384
408
377
315
84
246
1,459
$ 3,273
Special mention
—
—
—
—
—
—
—
—
Substandard
—
—
—
—
—
17
—
17
Total agriculture
$ 384
$ 408
$ 377
$ 315
$ 84
$ 263
$ 1,459
$ 3,290
Current period gross charge-offs
$ —
$ —
$ —
$ —
$ —
$ —
$ —
$ —
Consumer and All Other
Pass
$ 12,490
$ 8,772
$ 3,167
$ 1,525
$ 610
$ 1,506
$ 370
$ 28,440
Special mention
—
—
—
—
—
—
—
—
Substandard
13
28
20
22
5
—
—
88
Total consumer and all other
$ 12,503
$ 8,800
$ 3,187
$ 1,547
$ 615
$ 1,506
$ 370
$ 28,528
Current period gross charge-offs
$ ( 127 )
$ ( 49 )
$ ( 6 )
$ ( 7 )
$ —
$ —
$ ( 24 )
$ ( 213 )
Total
$ 67,069
$ 113,465
$ 102,985
$ 105,332
$ 46,487
$ 165,122
$ 45,896
$ 646,356
Total current period gross charge-offs
$ ( 127 )
$ ( 121 )
$ ( 56 )
$ ( 185 )
$ —
$ ( 33 )
$ ( 93 )
$ ( 615 )
14
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 )
15
NOTE 7 ALLOWANCE
FOR CREDIT LOSSES FOR LOANS (“ACLL”)
The following
table presents a disaggregated analysis of activity in the allowance for credit losses for loans as of September 30, 2024 and December
31, 2023:
Schedule of allowance for credit losses for loans
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
Nine months ended
September 30, 2024
Beginning balance
$
2,518
$
300
$
2,666
$
509
$
163
$
673
$
33
$
394
$
-
$
7,256
Charge-offs
( 179 )
-
( 71 )
-
-
( 152 )
-
( 213 )
-
( 615 )
Recoveries
54
37
73
-
297
1
-
114
-
576
Provision for credit losses
218
( 48 )
163
( 15 )
( 310 )
186
( 2 )
261
-
453
Ending balance
$
2,611
$
289
$
2,831
$
494
$
150
$
708
$
31
$
556
$
-
$
7,670
Three months
ended September 30, 2024
Beginning balance
$
2,845
$
268
$
2,786
$
506
$
160
$
614
$
34
$
514
$
-
$
7,727
Charge-offs
( 178 )
-
( 47 )
-
-
( 5 )
-
( 83 )
-
( 313 )
Recoveries
28
11
55
-
98
-
-
37
-
229
Provision for credit losses
( 84 )
10
37
( 12 )
( 108 )
99
( 3 )
88
-
27
Ending balance
$
2,611
$
289
$
2,831
$
494
$
150
$
708
$
31
$
556
$
-
$
7,670
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
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 )
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- and nine-months ended September 30, 2024 and September 30, 2023,
respectively. Additionally, there were no loans that had a payment default during the three and nine months ended September 30, 2024
and September 30, 2023, respectively that were modified in the previous 12 months.
16
NOTE 9 CREDIT
ALLOWANCE FOR UNFUNDED COMMITMENTS
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 September 30,
2024 and December 31, 2023, the liability for credit losses on off-balance-sheet credit exposures included in other liabilities was $ 309,000
and $ 285,000 , respectively. During the three and nine months ended September 30, 2024, provisions for unfunded commitments totaling $ 22,000
and $ 25,000 respectively, were included in the Provision for Credit Losses on the consolidated statements of income.
NOTE 10 OTHER
REAL ESTATE OWNED
The following table
summarizes the activity in other real estate owned for the three months ended September 30, 2024, and the year ended December 31, 2023:
Schedule of activity in other real estate owned
(Dollars in thousands)
September 30,
2024
December 31, 2023
Balance, beginning of period
$ 157
$ 261
Additions
1,023
124
Proceeds from sales
( 164 )
( 132 )
Net gains (losses) from sales
44
( 96 )
Balance, end of period
$ 1,060
$ 157
As of September 30,
2024, four loans secured by residential real estate totaling $111,000 and one loan secured by commercial real estate totaling $268,000
were in the process of foreclosure.
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.
17
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.
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. The Company’s available-for-sale
securities, totaling $96.6 million and $89.8 million as of September 30, 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.
18
Assets and liabilities
measured at fair value are as follows as of September 30, 2024 and December 31, 2023:
Schedule of assets and liabilities
measured at fair value
September 30, 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
$ —
$ 11,278
$ —
U.S. Government Agencies
—
8,429
—
Taxable municipals
—
18,571
—
Corporate bonds
—
2,255
—
Mortgage-backed securities
—
56,031
—
(On a non-recurring basis)
Other real estate owned
—
—
1,060
Collateral dependent loans with ACL:
Multi-family
79
Total
$ —
$ 96,564
$ 1,139
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
19
For Level 3 assets
measured at fair value on a recurring or non-recurring basis as of September 30, 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
September 30,
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
$
-
$
204
Appraised
Value
Discounts
to reflect current market conditions, ultimate collectability, and estimated costs to sell
0
– 18 %
Multi-family
79
-
Appraised
Value
Discounts
to reflect current market conditions, ultimate collectability, and estimated costs to sell
0
– 18 %
Other
Real Estate Owned
$
1,060
$
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 September 30, 2024, and December 31, 2023, are as follows:
Schedule of reported at fair value on a recurring
basis
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)
September 30, 2024
Financial instruments – assets
Net loans
$ 638,686
$ 619,800
$ —
$ —
$ 619,800
Financial instruments – liabilities
Time deposits
277,471
276,771
—
276,771
—
Borrowed funds
36,186
33,734
—
33,734
—
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, interest-bearing deposits with 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 September 30, 2024, the Bank leases five branch offices, and sublets a lot adjacent to another branch office. The lease agreements
have maturity dates ranging from November 2028 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 September 30, 2024 was 7.50
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 September 30, 2024 was 3.37%.
For the three and
nine months ended September 30, 2024 and 2023, operating lease expenses were $ 139,000 and $ 428,000 , and $ 117,000 and $ 341,000 , respectively.
21
The
Company’s other operating leases were evaluated and determined to be immaterial to the financial statements. As of September 30,
2024, future minimum rental commitments under the non-cancellable operating leases discussed above are as follows (dollars are in thousands):
Schedule of future minimum rental commitments under the non-cancellable operating leases
2024
$
139
2025
557
2026
557
2027
578
2028
584
Thereafter
1,728
Total
lease payments
4,143
Less:
imputed interest
( 623 )
Total
$
3,520
NOTE
13 BORROWED FUNDS
Borrowed
funds totaled $ 36.2 million
and $ 36.2 million as of
September 30, 2024 and December 31, 2023, respectively. Borrowed funds consist of trust preferred securities of $ 16.2
million, Federal Home Loan Bank advance of $ 10 .0
million and Federal Reserve Bank Bank Term Funding Program loan of $ 10 .0
million, as of September 30, 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 and nine months ended September 30, 2024 and 2023:
Schedule of revenue from contracts with customers
For
the three months ended
For
the nine months ended
September
30,
September
30,
(Dollars
in thousands)
2024
2023
2024
2023
Service
charges and fees
$
995
$
1,020
$
2,877
$
2,896
Card
processing and interchange income
937
942
2,803
2,784
Financial
services fees
304
268
998
830
Other
noninterest income
190
206
601
727
Total
noninterest income
$
2,426
$
2,436
$
7,279
$
7,237
NOTE
15 NONINTEREST EXPENSES
Other operating expenses,
included as part of noninterest expenses, consisted of the following for the periods presented:
Schedule of non interest
expenses
For the three months ended
September 30,
For the nine months ended
September 30,
(Dollars in thousands)
2024
2023
2024
2023
Other operating expenses
$ 773
$ 714
$ 2,319
$ 2,188
ATM network expense
388
386
1,141
1,116
Legal, accounting, and professional fees
223
247
671
811
Loan related expenses
120
186
315
403
FDIC insurance premiums
98
89
287
265
Advertising
41
43
169
150
Printing and supplies
53
37
142
127
Consulting fees
39
44
119
176
Other real estate owned expenses, net
( 3 )
7
( 31 )
23
Total other operating expenses
$ 1,732
$ 1,753
$ 5,132
$ 5,259
22
NOTE 16 SUBSEQUENT
EVENTS
Subsequent events
are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent
events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including
the estimates inherent in the process of preparing financial statements. Non-recognized subsequent events are events that provide evidence
about conditions that did not exist at the date of the balance sheet but arose after that date.
On October 1, 2024
the Bank repaid in full the $ 10 million Federal Reserve Bank Bank Term Funding Program Loan. On October 7, 2024 the Company made a $ 1.2
million partial principal repayment of NPB Capital Trust I. These payments were made from available liquidity and were not subject to
any prepayment penalty or charge.
NOTE 17 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 September 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.
In November 2024,
the Financial Accounting Standards Board (FASB) issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense
Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” ASU 2024-03 requires public companies
to disclose, in the notes to the financial statements, specific information about certain costs and expenses at each interim and annual
reporting period. This includes disclosing amounts related to employee compensation, depreciation, and intangible asset amortization.
In addition, public companies will need to provide qualitative description of the amounts remaining in relevant expense captions that
are not separately disaggregated quantitatively. ASU 2024-03 is effective for public business entities for annual reporting periods beginning
after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Implementation of ASU 2024-03 may be applied
prospectively or retrospectively. The Company does not expect the adoption of ASU 2024-03 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, including generative artificial intelligence risks;
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 September 30, 2024 was $2.1 million, an increase of $218,000, or 11.53%, from the same period in 2023. Net interest
income increased 1.99%, or $140,000, from $7.0 million for the quarter ended September 30, 2023 to $7.2 million for the quarter ended
September 30, 2024. The increase was primarily due to an increase in interest income of $2.0 million to $11.5 million due to the combination
of an increase of 57 basis points (“bps”) in the yield on earning assets to 5.51%, and a $65.5 million increase in the average
balance of earning assets.
The balance sheet
grew to $880.3 million in total assets as of September 30, 2024, from $826.3 million as of December 31, 2023. Gross loans increased $8.2
million to $646.4 million as of September 30, 2024. Additionally, interest-bearing deposits in other banks increased $40.2 million to
$90.6 million as of September 30, 2024. Total deposit liabilities as of September 30, 2024 increased $47.1 million to $763.6 million
from December 31, 2023.
On September 27,
2024 Hurricane Helene passed through western North Carolina, southwest Virginia and northeast Tennessee, causing flood and wind damage
in its path. We are assessing the impact of this event on our customers and any collateral securing outstanding loans. At this time,
we are not aware of any widespread impairment of collateral, but we continue to monitor the effects of this event and will address any
situations as needed, including providing payment relief to affected borrowers.
During the first
quarter of 2024, we extended a previously announced stock repurchase program, to continue through March 31, 2025. During the third quarter
of 2024, 23,989 shares were repurchased at an average price of $2.67 per share.
Comparison of
the Three Months ended September 30, 2024 and 2023
Quarter-to-date highlights
include:
· Returns
on average assets and equity of 0.97% and 12.35% for the third quarter of 2024, compared
to 0.94% and 12.38% for the third quarter of 2023, respectively;
· Net
interest income was $7.2 million for the third quarter of 2024, an increase of $140,000,
or 1.99%, compared to the third quarter of 2023;
· The
provision for credit losses was $49,000 for the three months ended September 30, 2024 compared
to a provision of $155,000 for the three months ended September 30, 2023;
· Noninterest
income was $2.4 million, a $10,000 decrease during the third quarter of 2024 compared to
the third quarter of 2023; and
· Noninterest
expense was $6.8 million, a decrease of $54,000, or 0.78%, for the third quarter of 2024
compared to the third quarter of 2023.
During the three
months ended September 30, 2024, interest income increased $2.0 million to $11.5 million due to the combination of an increase of 57
basis points (“bps”) in the yield on earning assets to 5.51%, and a $65.5 million increase in the average balance of earning
assets. The loan portfolio was the primary driver of both increases, as the yield rose 62 bps to 6.05%, while the average balance increased
$21.7 million for the comparative quarters ending September 30, 2024 and 2023. The increased interest income was offset by increased
interest expense which rose $1.8 million to $4.4 million during the third quarter of 2024 as compared to $2.5 million reported for the
same period in 2023. Interest-bearing deposits accounted for $1.7 million of the increase as the average rate increased 110 bps and the
average balance increased $59.7 million for the comparative quarters ending September 30, 2024 and 2023. Additionally, while the average
cost of borrowed funds decreased 64 bps to 5.77%, the related interest expense increased $100,000
due to the increased average balance related to a $10.0 million borrowing from the Federal Reserve Bank under the Bank Term Funding Program
taken in the fourth quarter of 2023, which increased the overall outstanding average balance by $9.7 million. The net interest margin
decreased 20 bps, to 3.43% for the quarter ending September 30, 2024, as compared to the 3.63% net interest margin for the same period
in 2023 due to the increase in funding costs outpacing improvements in the yield on earning assets; however, growth in earning assets
offset the impact of a smaller net interest margin, resulting in the $140,000 increase in net interest income.
25
On September 18,
2024 the Federal Open Market Committee (“FOMC”) of the Federal Reserve Board lowered the targeted federal funds rate by 50
bps in response to easing inflation and softening employment numbers. This was the first rate cut since the FOMC began increasing rates
in March of 2022. On November 7, 2024 the FOMC reduced the federal funds rate another 25 bps. As a result of these actions, interest
earned on immediately repriceable loans tied to the prime interest rate and interest-earning funds held with other financial institutions,
including the Federal Reserve Bank, have decreased 75 bps. The Bank has responded by lowering the rates on some deposit products. Although
there are indications of more rate cuts to follow, future actions by the FOMC cannot be reasonably estimated, due to a number of factors
including future economic and unemployment data. We continually monitor our rate sensitive assets and liabilities and assess opportunities
to manage these assets and liabilities to maximize returns and mitigate downside risks.
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
September 30,
2024
2023
Average
Income/
Yields/
Average
Income/
Yields/
(Dollars
are in thousands)
Balance
Expense
Rates
Balance
Expense
Rates
ASSETS
Loans
(1) (2)
$
639,707
$
9,728
6.05%
$
618,008
$
8,453
5.43%
Federal
funds sold
117
2
5.45%
306
4
5.19%
Interest
bearing deposits in other banks
86,773
1,164
5.34%
42,493
559
5.22%
Taxable
investment securities
107,947
653
2.42%
108,253
569
2.09%
Total
earning assets
834,544
11,547
5.51%
769,060
9,585
4.94%
Less:
Allowance for credit losses
(7,867)
(6,930)
Non-earning
assets
41,706
37,104
Total
assets
$
868,383
$
799,234
LIABILITIES
AND SHAREHOLDERS’ EQUITY
Interest-bearing
demand deposits
$
72,521
$
160
0.88%
$
72,208
$
123
0.68%
Savings
and money market deposits
174,313
811
1.85%
167,796
436
1.03%
Time
deposits
278,833
2,861
4.08%
225,921
1,551
2.72%
Total
interest-bearing deposits
525,667
3,832
2.90%
465,925
2,110
1.80%
Other
borrowings
20,000
211
4.13%
10,000
90
3.51%
Trust
preferred securities
16,186
323
7.81%
16,496
344
8.16%
Total
borrowed funds
36,186
534
5.77%
26,496
434
6.41%
Total
interest-bearing liabilities
561,853
4,366
3.09%
492,421
2,544
2.05%
Non-interest-bearing
deposits
228,961
237,516
Other
liabilities
9,663
8,712
Total
liabilities
800,477
738,649
Shareholders’
equity
67,906
60,585
Total
liabilities and shareholders’ equity
$
868,383
$
799,234
Net
interest income
$
7,181
$
7,041
Net
interest margin
3.43%
3.63%%
Net
interest spread
2.42%
2.89%
(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.
26
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 September 30, 2024, as compared to the three months ended September 30, 2023.
Volume
and Rate Analysis
Increase
(decrease)
Three Months Ended September 30,
2024
versus 2023
(Dollars
in thousands)
Volume
Effect
Rate
Effect
Rate
and Volume Effect
Change
in Interest Income/ Expense
Interest
income:
Loans
$
1,178
$
3,851
$
(3,754)
$
1,275
Federal
funds sold
(10)
1
7
(2)
Interest
bearing deposits in other banks
2,311
50
(1,756)
605
Taxable
investment securities
(6)
359
(269)
84
Total
earning assets
3,473
4,261
(5,772)
1,962
Interest
expense:
Interest-bearing
demand deposits
2
146
(111)
37
Savings
and money market deposits
67
1,376
(1,068)
375
Time
deposits
1,441
3,069
(3,200)
1,310
Other
borrowings
351
62
(292)
121
Trust
preferred securities
(25)
(58)
62
(21)
Total
interest-bearing liabilities
1,836
4,595
(4,609)
1,822
Change
in net interest income
$
1,637
$
(334)
$
(1,163)
$
140
The provision for
credit losses charged to the income statement for the three months ended September 30, 2024 was $49,000 compared to a provision of $155,000
for the three months ended September 30, 2023. The provision for credit losses in the third quarter of 2024 was impacted by the resolution
of a loan relationship that had resulted in a $263,000 specific allowance allocation during the second quarter of 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 and Asset Quality, below.
Noninterest income
was largely unchanged for the comparative three month periods, decreasing $10,000 to $2.4 million for the quarter ended September 30,
2024 from $2.4 million for the comparable quarter in 2023. Modest decreases in earnings from service charges of $25,000, card processing
activities of $5,000 and other noninterest income of $23,000, were largely offset by increased revenue from financial services which
increased $36,000.
Noninterest
expense was $6.8 million for the three months ended September 30, 2024 compared to $6.9 million for the quarter ended September 30,
2023. The $54,000 improvement resulted from modest decreases in salaries and benefits of $40,000, and occupancy expenses of $3,000.
In addition, legal and professional fees, loan and loan related expenses, included in other operating expenses, decreased by a
combined $90,000. These decreases offset increases in data processing and telecommunication expenses and other noninterest expenses
of $10,000 and $59,000, respectively.
The efficiency ratio,
which is defined as noninterest expense divided by the sum of net interest income plus noninterest income, decreased to 71.10% during
the third quarter of 2024 from 72.62% for the third quarter of 2023. We continue to assess our operational procedures and structure to
improve efficiencies and contain costs.
Income tax expense
for the third quarter of 2024 totaled $621,000, an increase of $72,000, or 13.11%, from $549,000 recorded during the same period in 2023.
The effective tax rate for the three months ended September 30, 2024, was 22.76%, compared to 22.51% for the same period in 2023. A contributor
to the increase to the effective tax rate is the increase in revenue generated in states which assess income tax.
27
Comparison of
the Nine Months ended September 30, 2024 and 2023
Year-to-date highlights
include:
· Returns
on average assets and equity of 0.87% and 11.36% for the first nine months of 2024, compared
to 0.96% and 12.62% for the first nine months of 2023, respectively;
· Net
interest income decreased $27,000, or 0.13% to $21.1 million for the nine months ended September
30, 2024, compared to $21.1 million for the nine months ended September 30, 2023;
· Net
interest margin was 3.44% for the nine months ended September 30, 2024, a decrease of 29
bps compared to 3.73% for the same period of 2023;
· Provision
for credit losses was $478,000 for the nine months ended September 30, 2024, an increase
of $174,000, or 57.24%, compared to the nine months ended September 30, 2023;
· Noninterest
income was $7.3 million, an increase of $42,000, or 0.58%, compared to the nine months ended
September 30, 2023; and
· Total
noninterest expense was $20.6 million, a decrease of $141,000, or 0.68%, compared to the
nine months ended September 30, 2023.
For the nine months
ended September 30, 2024, net interest income decreased $27,000 to $21.1 million from $21.1 million for the nine months ended September
30, 2023. The yield on earning assets increased 61 bps to 5.40% for the comparative nine-month periods, while the average balance increased
$62.1 million to $819.9 million. The cost of interest-bearing liabilities increased 126 bps to 2.94%, while the average balance increased
$71.1 million to $548.7 million during the comparative nine-month periods.
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
Nine Months Ended
September 30,
2024
2023
Average
Income/
Yields/
Average
Income/
Yields/
(Dollars
are in thousands)
Balance
Expense
Rates
Balance
Expense
Rates
ASSETS
Loans
(1) (2)
$
638,403
$
28,316
5.93%
$
601,729
$
23,711
5.27%
Federal
funds sold
116
5
5.40%
536
20
4.99%
Interest
bearing deposits in other banks
74,798
2,999
5.36%
44,901
1,642
4.89%
Taxable
investment securities
106,537
1,852
2.32%
110,547
1,752
2.12%
Total
earning assets
819,854
33,172
5.40%
757,713
27,125
4.79%
Less: Allowance
for credit losses
(7,581)
(6,869)
Non-earning
assets
39,950
37,273
Total
assets
$
852,223
$
788,117
LIABILITIES
AND SHAREHOLDERS’ EQUITY
Interest-bearing
demand deposits
$
72,914
$
456
0.84%
$
76,099
$
331
0.58%
Savings
and money market deposits
168,134
2,030
1.61%
165,670
951
0.77%
Time
deposits
271,491
8,004
3.94%
213,365
3,620
2.27%
Total
interest-bearing deposits
512,539
10,490
2.73%
455,134
4,902
1.44%
Other
borrowings
20,000
630
4.14%
6,007
165
3.63%
Trust
preferred securities
16,186
971
7.88%
16,496
950
7.60%
Total
borrowed funds
36,186
1,601
5.81%
22,503
1,115
6.54%
Total
interest-bearing liabilities
548,725
12,091
2.94%
477,637
6,017
1.68%
Non-interest-bearing
deposits
228,350
242,139
Other
liabilities
9,569
8,657
Total
liabilities
786,644
728,433
Shareholders’
equity
65,579
59,684
Total
liabilities and shareholders’ equity
$
852,223
$
788,117
Net
interest income
$
21,081
$
21,108
Net
interest margin
3.44%
3.73%
Net
interest spread
2.46%
3.11%
(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.
28
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 nine months ended September 30, 2024, as compared to the nine months ended September 30, 2023.
Volume
and Rate Analysis
Increase
(decrease)
Nine Months Ended September 30,
2024
versus 2023
(Dollars
in thousands)
Volume
Effect
Rate
Effect
Rate
and Volume Effect
Change
in Interest Income/ Expense
Interest
income:
Loans
$
1,932
$
4,009
$
(1,336)
$
4,605
Federal
funds sold
(21)
2
4
(15)
Interest
bearing deposits in other banks
1,462
209
(314)
1,357
Taxable
investment securities
(85)
225
(40)
100
Total
earning assets
3,288
4,445
(1,686)
6,047
Interest
expense:
Interest-bearing
demand deposits
(19)
193
(49)
125
Savings
and money market deposits
19
1,400
(340)
1,079
Time
deposits
1,319
3,563
(498)
4,384
Other
borrowings
508
30
(73)
465
Trust
preferred securities
(24)
46
(1)
21
Total
interest-bearing liabilities
1,803
5,232
(961)
6,074
Change
in net interest income
$
1,485
$
(787)
$
(725)
$
(27)
Based on our
current assessment of the loan portfolio and related unfunded commitments, a provision of $478,000 was made for the nine months
ended September 30, 2024. The allowance for credit losses as a percentage of loans increased from 1.14% at December 31, 2023 to
1.19% as of September 30, 2024. For a discussion of the factors affecting the allowance for credit losses, including provision
expense, refer to Note 2, Summary of Significant Accounting Policies and Note 7, Allowance for Credit Losses, in Item 1 of this Form
10-Q, and Asset Quality, below.
For the nine months
ended September 30, 2024, noninterest income increased $42,000 to $7.3 million from $7.2 million for the same period in 2023. The increase
is due largely to financial services revenue of $998,000, an increase of $168,000, or 20.24%, from the $830,000 recorded during the first
nine months of 2023. Service charges and card processing revenue totaling $2.9 million and $2.8 million respectively were largely unchanged
from 2023. These improvements were partially offset by the impact of the sales of bank properties in 2024 and 2023. During the first
nine months of 2024, a former branch office and a lot were sold, along with the sale of furniture, resulting in a net gain of $23,000.
During the same period of 2023, two former office facilities and a vehicle were sold resulting in a net gain of $135,000.
For the nine months
ended September 30, 2024, noninterest expense decreased $141,000 to $20.6 million compared to $20.8 million for the nine months ended
September 30, 2023. The decrease was impacted by reductions in occupancy costs of $26,000 combined with decreases in legal and professional
fees of $140,000, consulting fees of $57,000 and loan and other real estate owned expenses of $98,000, excluding net gains on sales of
other real estate owned. The expense reductions were partially offset by increases in advertising of $19,000, ATM network expenses of
$25,000 and miscellaneous expenses of $131,000 which combined for an increase of $175,000.
29
Balance Sheet
Total assets as of
September 30, 2024 were $880.3 million, an increase of $54.0 million, or 6.53%, from $826.3 million as of December 31, 2023. Gross loans
of $646.4 million as of September 30, 2024 reflected an increase of $8.2 million from $638.1 million at December 31, 2023. Liquid assets
in the form of cash and cash equivalents increased $38.8 million or 59.64% during the first nine months of 2024. Investment securities
increased $6.8 million during the first nine months of 2024 due to purchases of $14.0 million, which more than offset sales of $2.1 million,
and maturities, payments and amortization of $8.2 million and a $3.3 million decrease in the unrealized loss on securities available
for sale. During the third quarter of 2024, odd lot investment securities totaling $2.1 million were sold, and the proceeds were used
to reinvest in other securities. These sales generated a net gain of $4,000.
Consumer loans increased $5.5 million, or 24.10% which included
the purchase of $2.5 million of individual loans, and the funding of $1.8 million of private student loans during the first nine months
of 2024. Commercial real estate and commercial loans increased $5.3 million and $3.4 million, respectively, during the first nine months
of 2024. Residential 1-4 family loans decreased $6.0 million from December 31, 2023 to September 30, 2024. Loan originations during the
first nine months of 2024 were impacted by higher interest rates affecting borrower requests.
Total deposits were
$763.6 million as of September 30, 2024 compared to $716.5 million as of December 31, 2023. The increase of $47.1 million, or 6.57%,
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 $25.1 million, including $3.0 million of brokered time deposits, and money
market accounts increased $27.1 million during the first nine 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 repricing of maturing time deposits
in the higher interest rate environment combined with ongoing competition for deposits.
As of September 30,
2024, borrowed funds totaled $36.2 million, unchanged from December 31, 2023. Since September 30, 2024, $10.0 million borrowed from the
Federal Reserve Bank under the Bank Term Funding Program has been repaid, and a $1.2 million principal reduction was paid toward outstanding
trust preferred securities. These repayments made from available liquidity, will improve net interest income and the net interest margin
in future periods.
During the first
nine months of 2024, total shareholders’ equity increased $6.3 million to $71.1 million as of September 30, 2024, due to net income
of $5.6 million and a decrease in the net unrealized loss on available-for-sale investment securities of $2.6 million which was offset
by dividends paid to shareholders of $1.7 million and the repurchase of common stock totaling $239,000. Additional discussion of shareholders’
equity is presented in the Capital Resources discussion below.
Asset Quality
The allowance for
credit losses was $7.7 million, or 1.19% as a percentage of total loans, as of September 30, 2024, and $7.3 million, or 1.14%, as of
December 31, 2023. The allowance for credit losses on unfunded commitments was $309,000 as of September 30, 2024 as compared to $285,000
at December 31, 2023.
Annualized net charge-offs
as a percentage of average loans was 0.01% during the first nine months of 2024 compared to 0.03% during the same period of 2023.
Nonperforming assets,
which include nonaccrual loans and other real estate owned, totaled $5.1 million as of September 30, 2024, an increase of $1.4 million,
or 39.34%, since year-end 2023. Nonperforming assets as a percentage of total assets were 0.58% as of September 30, 2024 and 0.45% as
of December 31, 2023.
Other real estate
owned increased $903,000 to $1.1 million as of September 30, 2024 compared to December 31, 2023. The increase was due to the foreclosure
of a commercial property, which is anticipated to be sold during the fourth quarter of 2024. Expenses associated with other real estate
owned were $13,000 for the nine months ended September 30, 2024, excluding the effects of the sales of foreclosed properties during the
second and third quarters of 2024 which resulted in a gain of $44,000, compared to expenses of $23,000 during the nine months ended September
30, 2023. Nonaccrual loans increased $550,000 to $4.1 million as of September 30, 2024 from $3.5 million at December 31, 2023, largely
due to a commercial real estate loan moving to nonaccrual status.
For detailed information
on nonaccrual loans and other real estate owned as of September 30, 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 $4.8 million as of September 30, 2024, an increase of $1.3 million from $3.5 million as of December 31, 2023. Total
past due loans increased to $7.3 million as of September 30, 2024 from $6.2 million as of
December 31, 2023. The increase in past due loans is largely attributed to an increase in residential mortgage loans 30-59 days past
due.
30
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. 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 nine
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, however the qualitative adjustment for commercial real estate loans was reduced
as factors used in determining the adjustment have begun to be reflected in the portfolio as it seasons. Additionally, in consideration
of the impact of Hurricane Helene on the financial performance of borrowers and the underlying loan collateral, a
qualitative factor adjustment was made for September 30, 2024. Those changes, along with net charge-offs for the period and the assessment
of the historical and specific risks associated with the loan portfolio, resulted in a provision for credit losses of $478,000, of which
$453,000 was a provision for the loan portfolio; and a provision for unfunded commitments of $25,000. The following table summarizes
components of the allowance for credit losses and related loans as of September 30, 2024 and December 31, 2023:
Selected
Credit Ratios
September
30,
December
31,
(Dollars
in thousands)
2024
2023
Allowance
for credit losses - loans
$
7,670
$
7,256
Total
loans
646,356
638,111
Allowance
for credit losses to total loans
1.19%
1.14%
Nonaccrual
loans
$
4,084
$
3,534
Nonaccrual
loans to total loans
0.63%
0.55%
Ratio
of allowance for credit losses loans to nonaccrual loans
1.88X
2.05X
Net
charge-offs
$
39
$
103
Average
loans
$
638,403
$
608,705
Net
charge-offs to average loans 1
0.01%
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 $2.4 million and $3.1 million, existed as of September 30, 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 September 30,
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 $3.00 and $2.73 as of September 30, 2024 and December 31, 2023, respectively. The increase in book value was due to the net
income of $5.6 million for the first nine months of 2024, which exceeded the dividend payment of $0.07 per share paid during the first
quarter of 2024, combined with the $2.6 million decrease in the unrealized loss on available for sale investment securities and the $239,000
repurchase of common shares during the first nine months of 2024.
31
Other key performance
indicators are as follows:
Three
months ended
September 30,
Nine
months ended
September 30,
2024
2023
2024
2023
Return
on average assets 1
0.97%
0.94%
0.87%
0.96%
Return
on average shareholders’ equity 1
12.35%
12.38%
11.36%
12.62%
Average
equity to average assets
7.82%
7.58%
7.70%
7.57%
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.
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 September 30, 2024, the Company has repurchased 270,018 shares at an average price of $2.40 per share since the inception
of the plan. During the quarter ended September 30, 2024, the Company repurchased 23,989 shares at an average price of $2.67 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 September 30,
2024, all of our investment securities were classified as available-for-sale. These investments provide a source of liquidity in the
amount of $50.0 million, which is net of the $38.5 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, other than shorter-term investments with minimal unrealized losses or more recently purchased 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 84.65% and 89.06% as of September 30, 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 September 30, 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.
32
We have used our
line of credit with FHLB to issue letters 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 July 2024, we increased our letters of credit to $14.0 million. In May 2023, we borrowed $10.0 million from FHLB, through a fixed
rate 5-year advance, to support loan fundings and other general liquidity needs. An additional $190.7 million was available as of September
30, 2024 on the $212.7 million line of credit, of which $95.5 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. In December 2023 we borrowed $10.0 million
through the Federal Reserve Bank Bank Term Funding Program for one year, which was repaid using available liquid funds on October 1,
2024 without penalty.
As of September 30,
2024 total deposits included $3.0 million of brokered time deposits, acquired during the first quarter of 2024 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 $7.2 million
and $6.3 million as of September 30, 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 September
30, 2024 approximately $26.4 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 $21.4 million were pledged as of September 30, 2024.
Time deposits of
$250,000 or more were approximately 7.22% of total deposits at September 30, 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 $20,000 in cash on deposit at the Bank at September 30, 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, to fund dividend payments to shareholders and to 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, 2025. 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 nine months ended September 30, 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.
33
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 September 30, 2024, that have materially affected or are reasonably likely to materially affect the Company’s internal control
over financial reporting.
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 September 30, 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 September 30, 2024, as detailed below. Under the terms
of the stock repurchase program, the Company has the remaining authority to repurchase up to 229,982 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
July
31, 2024
14,857
$
2.66
14,857
239,114
August
31, 2024
8,274
$
2.68
8,274
230,840
September
30, 2024
858
$
2.68
858
229,982
Total
23,989
$
2.67
23,989
34
Item 3. Defaults
Upon Senior Securities
None.
Item 4. Mine
Safety Disclosures
Not Applicable.
Item 5. Other
Information
During
the three months ended September 30, 2024, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted,
modified or terminated a Rule 10b5-1 trading arrangement or non-Rule 10b5-1 trading arrangement (as such terms are defined in Item 408
of Regulation S-K of the Securities Act of 1933).
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, 2023, filed on April 1, 2024).
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, 2024, formatted in XBRL: (i) the
Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income (Loss),
(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.
35
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:
November 14, 2024
By:
/s/ CHRISTOPHER
G. SPEAKS
Christopher G. Speaks
Executive Vice President and Chief Financial Officer
Date:
November
14, 2024
36
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.