Document and Entity Information
Document and Entity Information - USD ($) | 12 Months Ended | ||
Dec. 31, 2021 | Mar. 18, 2022 | Jun. 30, 2021 | |
Document and Entity Information [Abstract] | |||
Document Type | 10-K | ||
Document Annual Report | true | ||
Document Period End Date | Dec. 31, 2021 | ||
Current Fiscal Year End Date | --12-31 | ||
Document Transition Report | false | ||
Entity File Number | 001-40610 | ||
Entity Registrant Name | Texas Community Bancshares, Inc. | ||
Entity Incorporation, State or Country Code | MD | ||
Entity Tax Identification Number | 86-2760335 | ||
Entity Address, Address Line One | 215 West Broad Street | ||
Entity Address, City or Town | Mineola | ||
Entity Address State Or Province | TX | ||
Entity Address, Postal Zip Code | 75773 | ||
City Area Code | 903 | ||
Local Phone Number | 569-2602 | ||
Title of 12(b) Security | Common stock, par value $0.01 per share | ||
Trading Symbol | TCBS | ||
Security Exchange Name | NASDAQ | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Interactive Data Current | Yes | ||
Entity Filer Category | Non-accelerated Filer | ||
Entity Small Business | true | ||
Entity Emerging Growth Company | true | ||
Entity Ex Transition Period | true | ||
ICFR Auditor Attestation Flag | false | ||
Entity Shell Company | false | ||
Entity Public Float | $ 0 | ||
Entity Common Stock, Shares Outstanding | 3,257,759 | ||
Auditor Name | BKD, LLP | ||
Auditor Firm ID | 686 | ||
Auditor Location | Houston, TX | ||
Entity Central Index Key | 0001849466 | ||
Document Fiscal Year Focus | 2021 | ||
Document Fiscal Period Focus | FY | ||
Amendment Flag | false |
Consolidated Statements of Fina
Consolidated Statements of Financial Condition - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Assets | ||
Cash and due from banks | $ 5,651 | $ 5,968 |
Federal funds sold | 16,264 | 2,105 |
Cash and cash equivalents | 21,915 | 8,073 |
Interest bearing deposits in banks | 14,955 | 14,015 |
Securities available for sale | 56,800 | 12,966 |
Securities held to maturity (fair values of $33,673 at December 31, 2021 and $34,970 at December 31, 2020) | 33,682 | 34,328 |
Loans receivable, net of allowance for loan and lease losses of $1,592 at December 31, 2021 and $1,561 at December 31, 2020 | 220,162 | 213,239 |
Net investment in direct financing leases | 105 | 32 |
Accrued interest receivable | 931 | 963 |
Premises and equipment | 6,215 | 6,383 |
Bank-owned life insurance | 6,020 | 5,908 |
Foreclosed assets | 209 | 209 |
Restricted investments carried at cost | 2,037 | 2,024 |
Core deposit intangible | 529 | 661 |
Mortgage servicing rights, net | 8 | 12 |
Deferred income taxes | 651 | 247 |
Other assets | 607 | 578 |
Total assets | 364,826 | 299,638 |
Liabilities | ||
Noninterest bearing | 40,576 | 31,439 |
Interest bearing | 234,357 | 203,701 |
Total deposits | 274,933 | 235,140 |
Advances from Federal Home Loan Bank | 27,571 | 30,768 |
Accrued expenses and other liabilities | 2,190 | 1,791 |
Total liabilities | 304,694 | 267,699 |
Shareholders' and Members' Equity | ||
Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued and outstanding at December 31, 2021 | ||
Common stock, $0.01 par value, 19,000,000 shares authorized, 3,257,759 issued and outstanding at December 31, 2021 | 33 | |
Additional paid in capital | 30,932 | |
Retained earnings | 32,329 | 31,811 |
Accumulated other comprehensive (loss) income | (686) | 128 |
Unearned Employee Stock Ownership Program ("ESOP") shares, at cost | (2,476) | |
Total shareholders' and members' equity | 60,132 | 31,939 |
Total liabilities and members' equity | $ 364,826 | $ 299,638 |
Consolidated Statements of Fi_2
Consolidated Statements of Financial Condition (Parenthetical) - USD ($) $ in Thousands | Dec. 31, 2021 | Jul. 14, 2021 | Dec. 31, 2020 |
Consolidated Statements of Financial Condition | |||
Fair value of securities held to maturity | $ 33,673 | $ 34,970 | |
Allowance for loan and lease losses | $ 1,592 | $ 1,561 | |
Preferred stock, par value per share (in dollars per share) | $ 0.01 | ||
Preferred stock, shares authorized | 1,000,000 | ||
Preferred stock, shares issued | 0 | ||
Preferred stock, shares outstanding | 0 | ||
Common stock, par value per share (in dollars per share) | $ 0.01 | ||
Common stock, shares authorized | 19,000,000 | 0 | |
Common stock, shares issued | 3,257,759 | 3,257,759 | |
Common stock, shares outstanding | 3,257,759 | 0 |
Consolidated Statements of Inco
Consolidated Statements of Income - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Interest Income | ||
Loans, including fees | $ 9,575 | $ 9,620 |
Debt securities | ||
Taxable | 741 | 731 |
Non taxable | 116 | 167 |
Dividends on restricted investments | 22 | 38 |
Federal funds sold | 24 | 5 |
Deposits with banks | 56 | 241 |
Total interest income | 10,534 | 10,802 |
Interest Expense | ||
Deposits | 1,490 | 1,806 |
Advances from Federal Home Loan Bank | 615 | 691 |
Other | 11 | 12 |
Total interest expense | 2,116 | 2,509 |
Net Interest Income | 8,418 | 8,293 |
Provision for Loan and Lease Losses | 50 | 484 |
Net Interest Income After Provision for Loan and Lease Losses | 8,368 | 7,809 |
Noninterest Income | ||
Service charges on deposit accounts | 578 | 562 |
Other service charges and fees | 1,007 | 845 |
Net appreciation on bank-owned life insurance | 111 | 121 |
Other income | 21 | 29 |
Total noninterest income | 1,717 | 1,557 |
Noninterest Expenses | ||
Salaries and employee benefits | 5,146 | 4,913 |
Occupancy and equipment expense | 725 | 706 |
Data processing | 833 | 871 |
Contract services | 547 | 472 |
Director fees | 306 | 268 |
Other expense | 1,917 | 1,194 |
Total noninterest expenses | 9,474 | 8,424 |
Income Before Income Taxes | 611 | 942 |
Income Tax Expense | 93 | 193 |
Net Income | $ 518 | $ 749 |
Earnings per share - basic | $ 0.17 | |
Earnings per share - diluted | $ 0.17 | |
Weighted-average shares outstanding - basic | 3,002,129 | |
Weighted-average shares outstanding - diluted | 3,002,129 |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive (Loss) Income - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Consolidated Statements of Comprehensive (Loss) Income | ||
Net Income | $ 518 | $ 749 |
Unrealized (depreciation) appreciation on investment securities available for sale, before tax | (1,031) | 172 |
Total other items of comprehensive (loss) income | (1,031) | 172 |
Comprehensive (Loss) Income Before Tax | (513) | 921 |
Income tax benefit (expense) related to other items of comprehensive (loss) income | 217 | (36) |
Comprehensive (Loss) Income | $ (296) | $ 885 |
Consolidated Statements of Shar
Consolidated Statements of Shareholders' and Members' Equity - USD ($) $ in Thousands | Common Stock | Additional Paid In Capital | Retained Earnings | Accumulated Other Comprehensive Income | Unearned ESOP Shares. | Total |
Beginning balance at Dec. 31, 2019 | $ 31,062 | $ (8) | $ 31,054 | |||
Net Income | 749 | 749 | ||||
Net changes in fair value of available for sale securities, net of tax (expense) benefit | 136 | 136 | ||||
Ending balance at Dec. 31, 2020 | 31,811 | 128 | 31,939 | |||
Net Income | 518 | 518 | ||||
Stock Issuance, net of conversion costs | $ 33 | $ 30,860 | 30,893 | |||
Leveraged ESOP Shares | $ (2,606) | (2,606) | ||||
ESOP shares earned | 72 | 130 | 202 | |||
Net changes in fair value of available for sale securities, net of tax (expense) benefit | (814) | (814) | ||||
Ending balance at Dec. 31, 2021 | $ 33 | $ 30,932 | $ 32,329 | $ (686) | $ (2,476) | $ 60,132 |
Consolidated Statements of Sh_2
Consolidated Statements of Shareholders' and Members' Equity (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Consolidated Statements of Shareholders' and Members' Equity | ||
Tax on fair value of available for sale securities | $ 217 | $ 36 |
Issuance costs | $ 1,684 | |
Leveraged ESOP shares (in shares) | 2,606,210 | |
ESOP shares earned (in shares) | 13,031 |
Consolidated Statements of Cash
Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Operating Activities | ||
Net income | $ 518 | $ 749 |
Adjustments to reconcile net income to net cash from operating activities | ||
Provision for loan and lease losses | 50 | 484 |
Net amortization of securities | 443 | 388 |
Depreciation and amortization | 437 | 430 |
Appreciation on bank-owned life insurance | (111) | (121) |
ESOP compensation expense for allocated shares | 202 | |
Deferred income tax | (188) | (130) |
Net change in | ||
Accrued interest receivable | 32 | (125) |
Mortgage servicing rights | 4 | 4 |
Other assets | (56) | (420) |
Accrued expenses and other liabilities | 426 | 652 |
Net Cash from Operating Activities | 1,757 | 1,911 |
Investing Activities | ||
Net change in interest bearing deposits in banks | (940) | 5,045 |
Purchases | (79,395) | (25,154) |
Maturities, prepayments and calls | 34,362 | 22,990 |
Purchases | (13,839) | (7,243) |
Maturities, prepayments and calls | 14,210 | 11,793 |
Purchases of restricted investments | (13) | (30) |
Loan originations and principal collections, net | (6,973) | (36,522) |
Net (increase) decrease in net investment in direct financing leases | (73) | 17 |
Additions to premises and equipment | (137) | (806) |
Net Cash used for Investing Activities | (52,798) | (29,910) |
Financing Activities | ||
Net increase in deposits | 39,793 | 30,916 |
Advances from FHLB and other borrowings | 5,000 | |
Payments on long-term FHLB and other borrowings | (3,197) | (5,374) |
Proceeds from issuance of common stock, net of conversion costs | 30,893 | |
Loan to ESOP for purchase of common stock | (2,606) | |
Net Cash from Financing Activities | 64,883 | 30,542 |
Net Change in Cash and Cash Equivalents | 13,842 | 2,543 |
Cash and Cash Equivalents at Beginning of Year | 8,073 | 5,530 |
Cash and Cash Equivalents at End of Year | $ 21,915 | $ 8,073 |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2021 | |
Summary of Significant Accounting Policies | |
Summary of Significant Accounting Policies | Note 1 - Summary of Significant Accounting Policies General Texas Community Bancshares, Inc. (the “Company”), a Maryland corporation and registered bank holding company, was incorporated on March 5, 2021 to become the holding company for Mineola Community Bank, SSB (the “Bank”) upon the conversion of Mineola Community Mutual Holding Company (“MHC”) from a mutual holding company to a stock holding company (the “Conversion”). The Conversion was completed on July 14, 2021. The Company’s shares began trading on the NASDAQ under the symbol TCBS on July 15, 2021. In connection with the Conversion, the Company acquired 100% ownership of the Bank and the Company offered and sold 3,207,759 shares of its common stock at $10.00 per share, for gross offering proceeds of $32,078. The cost of the conversion and issuance of common stock was approximately $1,684, which was deducted from the gross offering proceeds. The Company also contributed 50,000 shares of its common stock and $75 of cash to Texas Community Bancshares Foundation, Inc. (the “Foundation”), a charitable foundation formed in connection with the Bank’s Conversion. The Bank’s employee stock ownership plan purchased 260,621 shares of the common stock sold by the Company, which was 8% of the 3,257,759 shares of common stock issued by the Company, including the shares contributed to the Foundation. The ESOP purchased the shares using a loan from the Company. The Company contributed $15,276 of the net proceeds from the offering to the Bank, loaned $2,606 of the net proceeds to the ESOP, contributed $75 to the Foundation and retained approximately $12,436 of the net proceeds. Following Conversion, voting rights in the Company are held and exercised exclusively by the shareholders of the Company. Deposit account holders continue to be insured by the FDIC. In connection with the Conversion, liquidation accounts were established by the Company and the Bank in an aggregate amount equal to (i) the MHC’s ownership interest in the shareholders’ equity of Mineola Community Financial Group, Inc. (the former subsidiary holding company of the Bank) as of the date of the latest statement of financial condition included in the Company’s definitive prospectus dated May 14, 2021, plus (ii) the value of the net assets of the MHC as of the date of the MHC’s latest statement of financial condition before the consummation of the Conversion (excluding the MHC’s ownership interest in Mineola Community Financial Group, Inc.). Each eligible account holder and supplemental eligible account holder is entitled to a proportionate share of the liquidation accounts in the event of a liquidation of (i) the Company and the Bank or (ii) the Bank, and only in such events. This share will be reduced if the eligible account holder’s or supplemental account holder’s deposit balance falls below the amounts on the date of record and will cease to exist if the account is closed. The liquidation account will never be increased despite any increase after conversion in the related deposit balance. The Bank may not pay a dividend on its capital stock if the effect thereof would cause retained earnings to be reduced below the liquidation account amount or regulatory capital requirements. In addition, the Company is subject to certain regulations related to the payment of dividends and the repurchase of its capital stock. The Conversion was accounted for as a change in corporate form with the historic basis of the Bank’s assets, liabilities and equity unchanged as a result. The Bank’s primary source of revenue is providing loans and banking services to consumers and commercial customers in Mineola, Texas, and the surrounding area and the Dallas Fort Worth Metroplex. The accounting and reporting policies of the Company conform with accounting principles generally accepted in the United States of America and to general practices of the banking industry. Policies and practices which materially affect the determination of financial position, results of operations and cash flows are summarized as follows: Principles of Consolidation The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, which include Mineola Community Bank, S.S.B. and its wholly-owned subsidiary Mineola Financial Service Corporation, which is not actively being utilized. All significant intercompany transactions and balances have been eliminated in consolidation. Use of Estimates In preparing consolidated financial statements in conformity with U.S. generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statement of financial condition and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan and lease losses. Significant Group Concentration of Credit Risk Most of the Company’s activities are with customers located within the Wood, Smith, and Van Zandt County areas and the Dallas Fort Worth Metroplex. Note 3 discusses the types of securities in which the Company invests. Note 4 discusses the types of lending in which the Company engages. Approximately 95% and 94% of the loan balance at December 31, 2021 and 2020, respectively, is secured by real estate. The Company does not have any other significant concentrations to any one industry or customer. Cash and Cash Equivalents For purposes of the consolidated statements of cash flows, cash and cash equivalents include cash, balances due from banks and federal funds sold, all of which mature within ninety days. The Company is required to maintain average balances on hand or with the Federal Reserve Bank. As of December 31, 2021 and 2020, the Company was not required to maintain any amounts in excess of required reserves. Balances in transaction accounts at other financial institutions may exceed amounts covered by federal deposit insurance. Management regularly evaluates the credit risk associated with other financial institutions and believes that the Company is not exposed to any significant credit risks on cash and cash equivalents. At December 31, 2021 and 2020, the Company had $13,655 and $1,048, respectively, that exceeded amounts covered by federal deposit insurance. Interest Bearing Deposits in Banks Interest bearing deposits in banks mature within one and a half years and are carried at cost. Debt Securities Debt securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and recorded at amortized cost. Debt securities not classified as held to maturity are classified as “available for sale” and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive (loss) income. Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Declines in the fair value of held to maturity and available for sale securities below their cost that are deemed to be other than temporary, if any, are reflected in earnings as realized losses. In determining whether other-than-temporary impairment exists, management considers many factors, including (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method. Investments in other restricted stock are carried at cost. Any changes to the cost basis of these investments are recorded in the statements of income. These investments are reviewed annually to determine if an impairment charge is necessary. Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) evaluation by the Company of (a) its intent to sell a debt security prior to recovery and (b) whether it is more likely than not the Company will have to sell the debt security prior to recovery. As of December 31, 2021 and 2020, no impairment charges were recorded for any impairment. Federal Home Loan Bank Stock The Company’s investment in Federal Home Loan Bank (FHLB) stock is a restricted investment carried at cost ($100 per share par value), which approximates its fair value. As a member of the FHLB system, the Company is required to maintain a minimum level of investment in FHLB stock based on specific percentages of its outstanding FHLB advances. The Company may request redemption at par value of any stock in excess of the amount it is required to hold. Stock redemptions are made at the discretion of FHLB. For the years ended December 31, 2021 and 2020, there were purchases of $13 and $30 , respectively. There were Loans and Leases The Company grants mortgage, commercial and consumer loans to customers. A substantial portion of the loan portfolio is represented by loans secured by real estate throughout the Wood, Smith, and Van Zandt Counties and the Dallas Fort Worth Metroplex area. The ability of the Company’s debtors to honor their contracts is dependent upon the general economic conditions in this area. Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off which are measured at historical cost are generally reported at their outstanding unpaid principal balances net of any unearned income, charge-offs, and unamortized deferred fees and costs on originated loans. Interest income is accrued on the unpaid principal balance. The deferral of all loan origination fees and origination costs is quantified annually. In 2021 and 2020, management determined the deferral of these fees and costs to be immaterial to the consolidated financial statements. Unearned income is amortized to interest income using a level yield methodology. The Company makes disclosures of loans and other financing receivables and the related allowance in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 310, Receivables. The accounting guidance defines a portfolio segment as the level at which an entity develops and documents a systematic methodology to determine the allowance for credit losses, and a class of financing receivables as the level of disaggregation of portfolio segments based on the initial measurement attributes, risk characteristics and methods for assessing risk. The Company’s portfolio segments are real estate, agriculture, commercial, and consumer. The classes of financing receivables within the real estate segment are Construction and Land, Farmland, 1-4 Residential and Multifamily, and Commercial Real Estate. The remaining portfolio segments contain a single class of financing receivables. Under this accounting guidance, the allowance is presented by portfolio segment. Allowance for Loan and Lease Losses The allowance for credit losses, which includes the allowance for loan and lease losses and the reserve for unfunded lending commitments, represents management’s estimate of probable losses inherent in the Company’s lending activities. The allowance for loan and lease losses does not include amounts related to the accrued interest receivable as any accrued interest receivable is reversed when a loan is placed on nonaccrual status. The allowance for loan and lease losses represents the estimated probable credit losses in funded consumer and commercial loans while the reserve for unfunded lending commitments, including standby letters of credit and binding unfunded loan commitments, represents estimated probable credit losses on these unfunded credit instruments based on utilization assumptions. Credit exposures deemed to be uncollectible are charged against these accounts. Cash recovered on previously charged off amounts is recorded as a recovery to these accounts. Management evaluates the adequacy of the allowance for credit losses based on the combined total of these two components. The Company performs periodic and systematic detailed reviews of its lending portfolios to identify credit risks and assess the overall collectability of those portfolios. The allowance on certain homogenous loan portfolios is based on aggregated portfolio segment evaluations. Loss models are utilized for these portfolios which consider a variety of factors including, but not limited to, historical loss experience, estimated defaults or foreclosures based on portfolio trends, delinquencies, bankruptcies, economic conditions and credit scores. The Company’s real estate portfolio segment is comprised primarily of homogenous loans secured by residential and commercial real estate. The amount of losses incurred in the homogenous loan pools is estimated based upon how many of the loans will default and the loss in the event of default. Using modeling methodologies, the Company estimates how many of the homogenous loans will default based on the individual loans’ attributes aggregated into pools of homogenous loans with similar attributes. The attributes that are most significant to the probability of default and are used to estimate default include the loan-to-value, borrower credit score, months since origination, geography, and present collection status. The estimate is based on the Company’s historical experience with the loan portfolio. The estimate is adjusted to reflect an assessment of environmental factors that are not reflected in the historical data, such as changes in real estate values, local and national economies, underwriting standards and the regulatory environment. The allowance on the remaining portfolio segments (agriculture, commercial, and consumer) is calculated using loss rates delineated by risk rating and product type. Factors considered when assessing loss rates include the value of the underlying collateral, the industry of the obligor, the obligor’s liquidity and other financial and qualitative factors. These statistical models are updated regularly for changes in economic and business conditions. Included in the analysis of these loan portfolios are reserves which are maintained to cover uncertainties that affect the Company’s estimate of probable losses including economic uncertainty and large single defaults. Nonperforming loans are reviewed in accordance with applicable accounting guidance on impaired loans and troubled debt restructurings (TDRs). If necessary, a specific allowance is established for these loans if they are deemed to be impaired. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all the circumstances surrounding the loan and the borrower, including the length of delay, the reason for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent. For such loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of the loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are subject of a restructuring agreement. In addition to the allowance for loan and lease losses, the Company also estimates probable losses related to unfunded lending commitments, such as letters of credit and financial guarantees, and binding unfunded loan commitments. Unfunded lending commitments are subject to individual reviews and are analyzed and segregated by risk according to the Company’s internal risk rating scale. These risk classifications, in conjunction with an analysis of historical loss experience, utilization assumptions, current economic conditions, performance trends within the portfolio and any other pertinent information, result in the estimation of the reserve for unfunded lending commitments. The allowance for loan and lease losses related to the loan portfolio is reported as a part of loans in the consolidated statements of condition whereas the reserve for unfunded lending commitments is reported on the consolidated statements of condition in accrued expenses and other liabilities. Provisions for credit losses related to the loan portfolio and unfunded lending commitments is reported separately in the consolidated statements of income. Nonperforming Loans, Charge-Offs and Delinquencies Nonperforming loans generally include loans that have been placed on nonaccrual status including nonaccrual loans whose contractual terms have been restructured in a manner that grants a concession to a borrower experiencing financial difficulties. The entire balance of a loan is contractually delinquent if the minimum payment is not received by the specified due date on the customer’s billing statement. Interest and fees continue to accrue on past due loans until the date the loan goes into nonaccrual status, if applicable. The outstanding balance of real estate secured loans, including all classes of financing receivables within the real estate portfolio segment, that is in excess of the estimated property value, less estimated costs to sell, is charged off no later than the end of the month in which the account becomes 180 days past due. The estimated property value, less estimated costs to sell, is determined utilizing appraisals or broker price opinions of the fair value of the collateral. The outstanding balance of loans within the remaining loan segments (agriculture, commercial, and consumer) are charged off no later than the end of the month in which the account becomes 120 days past due. For secured loans, accounts are written down to the collateral value. The fair value of the collateral is estimated by management based on current financial information, inspections, and appraisals. For unsecured loans, the outstanding balance is written off. Loans within all portfolio segments are generally placed on nonaccrual status and classified as nonperforming at 90 days past due. Accrued interest receivable is reversed when a loan is placed on nonaccrual status. Interest collections on non-accruing loans for which the ultimate collectability of principal is uncertain are applied as principal reductions; otherwise, such collections are credited to interest income when received. These loans may be restored to accrual status when all principal and interest is current and full repayment of the remaining contractual principal and interest is expected, or when the loan otherwise becomes well-secured and is in the process of collection. Loans whose contractual terms have been modified in a TDR and are current at the time of the restructuring remain on accrual status if there is demonstrated performance prior to the restructuring and repayment in full under the restructured terms is expected. Otherwise, the loans are placed on nonaccrual status and reported as nonperforming until there is sustained repayment performance for a reasonable period, generally six months. TDRs that are on accrual status are reported as performing TDRs through the end of the calendar year in which the restructuring occurred or the year in which the loans are returned to accrual status. In addition, if accruing TDRs bear less than a market rate of interest at the time of modification, they are reported as performing TDRs throughout the remaining lives of the loans. The allowance for loan and lease losses is established as losses are estimated to have occurred through a provision for loan and lease losses charged to earnings. Loan and lease losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan and lease losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans and leases in light of historical experience, the nature and volume of the loan and lease portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revisions as more information becomes available. Troubled Debt Restructured Loans A TDR loan is a loan which the Company, for reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the Company would not otherwise consider. The loan terms which have been modified or restructured due to a borrower’s financial difficulty include, but are not limited to, a reduction in the stated interest rate; an extension of the maturity at an interest rate below current market; a reduction in the face amount of the debt; a reduction in the accrued interest; or re-aging, extensions, deferrals, renewals and rewrites. A TDR loan would generally be considered impaired. Financial Instruments In the ordinary course of business, the Company has entered into commitments to extend credit, including commercial letters of credit and standby letters of credit. Such financial instruments are recorded when they are funded. Derivative Loan Commitments Mortgage loan commitments that relate to the origination of a mortgage that will be held for sale upon funding are considered derivative instruments under the derivatives and hedging accounting guidance (FASB ASC 815, Derivatives and Hedging). Loan commitments that are derivatives are recognized at fair value on the consolidated statements of condition in other assets and other liabilities with changes in their fair values recorded in noninterest income. Forward Loan Sale Commitments The Company evaluates all loan sales agreements to determine whether they meet the definition of a derivative under FASB ASC 815 as facts and circumstances may differ significantly. If agreements qualify, to protect against the price risk inherent in derivative loan commitments, the Company uses "best efforts" forward loan sale commitments to mitigate the risk of potential decreases in the values of loans that would result from the exercise of the derivative loan commitments. Accordingly, forward loan sale commitments are recognized at fair value on the consolidated statements of condition in other assets and liabilities with changes in their fair values recorded in other noninterest income. The Company estimates the fair value of its forward loan sales commitments using a methodology similar to that used for derivative loan commitments. Transfers of Financial Assets Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company – put presumptively beyond the reach of the transferor and its creditors, even in bankruptcy or other receivership, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets. Cash Surrender Value of Bank-owned Life Insurance Life insurance policies are initially recorded at cost at the date of purchase. Subsequent to purchase, the policies are periodically adjusted for changes in cash surrender value. The adjustment to cash surrender value increases or decreases the carrying value of the policies and is recorded as income or expense on the consolidated statements of income. Foreclosed Assets Assets acquired through, or in lieu of, loan foreclosure are initially recorded at fair value less estimated costs to sell at the date of foreclosure. All write-downs based on the asset’s fair value at the date of acquisition are charged to the allowance for loan and lease losses. After foreclosure, property held for sale is carried at the lower of the new cost basis or estimated fair value less costs to sell. Impairment losses on property to be held and used are measured at the amount by which the carrying amount of a property exceeds its fair value. Costs of significant property improvements are capitalized, whereas costs related to holding property are expensed. Valuations are periodically performed by management, and any subsequent write-downs are recorded as a charge to operations, if necessary, to reduce the carrying value of the property to the lower of its cost or fair value less costs to sell. Premises and Equipment Land is carried at cost. Buildings and equipment are carried at cost, less accumulated depreciation computed on the straight-line method over the estimated useful lives of the assets or the expected terms of the leases, if shorter. Buildings and related components are depreciated using the straight-line method with useful lives ranging from 7 to 40 years. Furniture, fixtures and equipment are depreciated using the straight-line or accelerated method with useful lives ranging from 3 to 20 years. Mortgage Servicing Rights Mortgage servicing rights are recognized as separate assets when rights are acquired through purchase or through sale of financial assets. Mortgage servicing rights are capitalized and amortized into income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Mortgage servicing rights are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying rights by predominant characteristics, such as interest rates and terms. Fair value is determined by using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is recognized through a valuation allowance for an individual stratum, to the extent that fair value is less than the capitalized amount for the stratum. Intangible Assets Intangible assets with a finite life consist of a core deposit intangible and is are carried at cost less accumulated amortization. The Company amortizes the cost of the identifiable intangible asset on a straight-line basis over the expected period of benefit, which is seven years. Income Taxes The Company’s income tax expense consists of the following components: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rate and laws are recognized in the period in which they occur. Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not some portion or all of a deferred tax asset will not be realized. The Company recognizes interest accrued on and penalties related to unrecognized tax benefits in tax expense. During the years ended December 31, 2021 and 2020, the Company recognized no interest and penalties. Based on management’s analysis, the Company did not have any uncertain tax positions at December 31, 2021 and 2020. The Company files income tax returns in the U.S. federal jurisdiction and the State of Texas. Advertising Advertising costs are expensed as incurred. Advertising expenses for the years ended December 31, 2021 and 2020 amounted to $46 and $47, respectively. Revenue Policies FASB ASC Topic 606, Revenue from Contracts with Customers (Topic 606), (i) creates a single framework for recognizing revenue from contracts with customers that fall within its scope and (ii) revises when it is appropriate to recognize a gain (loss) from the transfer of nonfinancial assets, such as foreclosed assets. The majority of the Company’s revenues come from interest income and other sources, including loans, leases, and securities, that are outside the scope of Topic 606. The Company’s services that fall within the scope of Topic 606 are presented within Non-Interest Income and are recognized as revenue as the Company satisfies its obligation to the customer. Services within the scope of Topic 606 include service charges on deposits, interchange income, and the sale of foreclosed assets. A description of the Company’s revenue streams accounted for under Topic 606 follows: Service Charges on Deposit Accounts: The Company earns fees from its deposit customers for transaction-based, account-maintenance, and overdraft services. Transaction-based fees, which include services such as ATM use fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Account maintenance fees, which related primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance. Interchange Income: The Company earns interchange fees from debit/c |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2021 | |
Earnings Per Share | |
Earnings Per Share | Note 2 - Earnings Per Share Basic earnings per common share is computed by dividing net income by the weighted-average number of common shares outstanding during the period, including allocated and committed-to-be-released ESOP shares, during the applicable period. Diluted earnings per share is computed using the weighted-average number of shares determined for the basic earnings per common share computation plus the dilutive effect of stock compensation using the treasury stock method. There were no dilutive shares as of December 31, 2021. There were no shares authorized or outstanding The following table presents a reconciliation of the number of shares used in the calculation of basic and diluted earnings per common share: December 31, 2021 Net Income $ 518 Weighted average shares outstanding for basic earnings per share: Average shares outstanding 3,257,759 Less: average unearned ESOP shares (255,630) 3,002,129 Additional dilutive shares — Weighted average shares outstanding for dilutive earnings per share 3,002,129 Basic and dilutive earnings per share $ 0.17 |
Debt Securities
Debt Securities | 12 Months Ended |
Dec. 31, 2021 | |
Debt Securities | |
Debt Securities | Note 3 - Debt Securities The amortized cost and fair value of securities, with gross unrealized gains and losses, follows: December 31, 2021 Gross Gross Estimated Amortized Unrealized Unrealized Fair Available for Sale Cost Gains Losses Value Debt Securities: Residential mortgage-backed $ 19,073 $ 113 $ (401) $ 18,785 Collateralized mortgage obligations 11,202 — (126) 11,076 State and municipal 11,670 36 (167) 11,539 Corporate bonds 2,500 — (94) 2,406 Total debt securities 44,445 149 (788) 43,806 U.S. government and agency 13,224 — (230) 12,994 Total securities available for sale $ 57,669 $ 149 $ (1,018) $ 56,800 Held to Maturity Debt Securities: Residential mortgage-backed $ 31,277 $ 374 $ (392) $ 31,259 State and municipal 2,405 15 (6) 2,414 Total securities held to maturity $ 33,682 $ 389 $ (398) $ 33,673 December 31, 2020 Gross Gross Estimated Amortized Unrealized Unrealized Fair Available for Sale Cost Gains Losses Value Debt Securities: Residential mortgage-backed $ 11,936 $ 202 $ (76) $ 12,062 State and municipal 868 36 — 904 Total securities available for sale $ 12,804 $ 238 $ (76) $ 12,966 Held to Maturity Debt Securities: Residential mortgage-backed $ 28,407 $ 651 $ (49) $ 29,009 State and municipal 5,921 40 — 5,961 Total securities held to maturity $ 34,328 $ 691 $ (49) $ 34,970 During the years ended December 31, 2021 and 2020, the Bank had no sales of available for sale securities or held to maturity securities. At December 31, 2021 and 2020, securities with a carrying value of $2,745 and $2,680, respectively, were pledged to secure public deposits and for other purposes required or permitted by law. The amortized cost and fair value of debt securities by contractual maturity at December 31, 2021, follows: Available for Sale Held to Maturity Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Due in one year $ — $ — $ — $ — Due from one to five years 9,964 9,841 1,137 1,150 Due in five to ten years 8,998 8,778 134 136 After ten years 8,432 8,320 1,134 1,128 Residential mortgage-backed 19,073 18,785 31,277 31,259 Collateralized mortgage obligations 11,202 11,076 — — Total $ 57,669 $ 56,800 $ 33,682 $ 33,673 The following table shows the gross unrealized losses and fair value of the Company’s investments with unrealized losses aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position: December 31, 2021 Less than 12 months 12 months or longer Gross Gross Fair Unrealized Fair Unrealized Category (number of securities) Value Losses Value Losses Residential mortgage-backed (20,5) $ 22,903 $ (624) $ 5,666 $ (169) Collateralized mortgage obligations (5) 11,076 (126) — — State and municipal (9) 8,416 (173) — — Corporate Bonds (2) 906 (94) — — U.S. government and agency (13) 12,994 (230) — — Total $ 56,295 $ (1,247) $ 5,666 $ (169) December 31, 2020 Less than 12 months 12 months or longer Gross Gross Fair Unrealized Fair Unrealized Category (number of securities) Value Losses Value Losses Residential mortgage-backed (5) $ 8,298 $ (125) $ — $ — Mortgage-backed securities The unrealized losses on the Company’s investments in residential mortgage-backed securities were caused by interest rate increases and increases in prepayment speeds. The Company purchased those investments at a discount relative to their face amount, and the contractual cash flows of those investments are guaranteed by agencies of the U.S. government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost bases of the Company’s investments. Because the decline in fair value is attributable to changes in interest rates and increases in prepayment speeds and not credit quality, and because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at December 31, 2021 or December 31, 2020. U.S. Government and agency The unrealized losses on the Company’s investments in U.S. government and agency securities were caused by interest rate increases. The contractual cash flows of those investments are guaranteed by an agency of the U.S. government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost bases of the Company’s investments. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at December 31, 2021 or December 31, 2020. State and municipal The unrealized losses on the Company’s investments in state and municipal securities were caused by interest rate increases. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost bases of the Company’s investments. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at December 31, 2021 or December 31, 2020. Corporate bonds The unrealized losses on the Company’s investments in state and municipal securities were caused by interest rate increases. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost bases of the Company’s investments. Because the decline in fair value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell the investments and it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at December 31, 2021 or December 31, 2020. Other-than-temporary impairment Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) evaluation by the Company of (a) its intent to sell a debt security prior to recovery and (b) whether it is more likely than not the Company will have to sell the debt security prior to recovery. As of December 31, 2021 and 2020, no investment securities were other-than- temporarily impaired. |
Loans and Leases
Loans and Leases | 12 Months Ended |
Dec. 31, 2021 | |
Loans and Leases | |
Loans and Leases | Note 4 - Loans and Leases A summary of the balances of loans and leases follows: December 31, 2021 2020 Real estate $ 209,946 $ 201,660 Agriculture 234 358 Commercial 6,141 8,665 Consumer and other 5,538 4,149 Subtotal 221,859 214,832 Less allowance for loan and lease losses (1,592) (1,561) Loans and leases, net $ 220,267 $ 213,271 Paycheck Protection Program (PPP) Loans In March 2020, the United States government passed legislation designed to help the nation’s economy recover from the coronavirus disease 2019 (“COVID-19”) pandemic. This legislation is called the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) which provides economy-wide financial stimulus in the form of financial aid to individuals, businesses, nonprofit entities, states and municipalities. The CARES Act temporarily added a new product titled the “Paycheck Protection Program” (PPP) to the U.S. Small Business Administration’s loan program. The CARES Act permits the SBA to guarantee 100 percent of these loans and also provides for forgiveness of up to the full principal amount of these loans. As of December 31, 2021, the Company has originated $5,484 in PPP loans of which $5,471 had been forgiven at December 31, 2021. Additionally, the Company recognized $6 and $212 of PPP loan interest in interest income during the years ended December 31, 2021 and 2020, respectively. The following tables set forth information regarding the activity in the allowance for loan and lease losses for the years ended December 31, 2021 and 2020: December 31, 2021 Consumer Real Estate Agriculture Commercial and Other Total Allowance for loan and lease losses: Balance, January 1, 2021 $ 1,171 $ 2 $ 355 $ 33 $ 1,561 Charge-offs — — — (36) (36) Recoveries — — — 17 17 Provision (Credit) 7 (1) 2 42 50 Balance, December 31, 2021 $ 1,178 $ 1 $ 357 $ 56 $ 1,592 Balance, December 31, 2021 allocated to loans and leases individually evaluated for impairment $ 8 $ — $ 300 $ — $ 308 Balance, December 31, 2021 allocated to loans and leases collectively evaluated for impairment $ 1,170 $ 1 $ 57 $ 56 $ 1,284 Loans and leases receivable: Balance, December 31, 2021 loans and leases individually evaluated for impairment $ 2,437 $ — $ 474 $ 33 $ 2,944 Balance, December 31, 2021 loans and leases collectively evaluated for impairment 207,509 234 5,667 5,505 218,915 Balance, December 31, 2021 $ 209,946 $ 234 $ 6,141 $ 5,538 $ 221,859 December 31, 2020 Consumer Real Estate Agriculture Commercial and Other Total Allowance for loan and lease losses: Balance, January 1, 2020 $ 937 $ 3 $ 128 $ 36 $ 1,104 Charge-offs — — — (27) (27) Recoveries — — — — — Provision (Credit) 234 (1) 227 24 484 Balance, December 31, 2020 $ 1,171 $ 2 $ 355 $ 33 $ 1,561 Ending balance allocated to loans and leases individually evaluated for impairment $ 8 $ — $ 300 $ — $ 308 Ending balance allocated to loans and leases collectively evaluated for impairment $ 1,163 $ 2 $ 55 $ 33 $ 1,253 Loans and leases receivable: Loans and leases individually evaluated for impairment $ 2,488 $ — $ 622 $ 2 $ 3,112 Loans and leases collectively evaluated for impairment 199,172 358 8,043 4,147 211,720 Ending balance $ 201,660 $ 358 $ 8,665 $ 4,149 $ 214,832 The Company monitors credit quality within its portfolio segments based on primary credit quality indicators. All of the Company’s loans and leases are evaluated using pass rated or reservable criticized as the primary credit quality indicator. The term reservable criticized refers to those loans and leases that are internally classified or listed by the Company as special mention, substandard, doubtful or loss. These assets pose an elevated risk and may have a high probability of default or total loss. The classifications of loans and leases reflect a judgment about the risks of default and loss associated with the loan. The Company reviews the ratings on credits quarterly. Ratings are adjusted to reflect the degree of risk and loss that is felt to be inherent in each credit as of each quarterly reporting period. The methodology is structured so that specific allocations are increased in accordance with deterioration in credit quality (and a corresponding increase in risk and loss) or decreased in accordance with improvement in credit quality (and a corresponding decrease in risk and loss). Credits rated special mention show clear signs of financial weaknesses or deterioration in credit worthiness; however, such concerns are not so pronounced that the Company generally expects to experience significant loss within the short-term. Such credits typically maintain the ability to perform within standard credit terms and credit exposure is not as prominent as credits rated more harshly. Credits rated substandard are those in which the normal repayment of principal and interest may be, or has been, jeopardized by reason of adverse trends or developments of a financial, managerial, economic or political nature, or important weaknesses exist in collateral. A protracted workout on these credits is a distinct possibility. Prompt corrective action is therefore required to strengthen the Company’s position, and/or to reduce exposure and to assure that adequate remedial measures are taken by the borrower. Credit exposure becomes more likely in such credits and a serious evaluation of the secondary support to the credit is performed. Credits rated doubtful are those in which full collection of principal appears highly questionable, and which some degree of loss is anticipated, even though the ultimate amount of loss may not yet be certain and/or other factors exist which could affect collection of debt. Based upon available information, positive action by the Company is required to avert or minimize loss. Credits with this classification have often become collateral dependent and any shortage in collateral or other likely loss amount is recorded as a specific valuation allowance. Credits rated doubtful are generally also placed on nonaccrual. Credits rated loss are those that are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. Pass rated refers to loans that are not considered criticized. In addition to this primary credit quality indicator, the Company uses other credit quality indicators for certain types of loans. The Company evaluates the loan risk grading system definitions and allowance for loan and lease loss methodology on an ongoing basis. No significant changes were made during 2021 or 2020. The following table sets forth information regarding the internal classification of the loan and lease portfolio: December 31, 2021 Special Pass Mention Substandard Doubtful Loss Total Real estate Construction and land $ 17,560 $ — $ 90 $ — $ — $ 17,650 Farmland 6,083 — 359 — — 6,442 1‑4 Residential & multi-family 151,708 556 1,904 — — 154,168 Commercial real estate 30,418 — 1,268 — — 31,686 Agriculture 234 — — — — 234 Commercial 5,652 — 52 437 — 6,141 Consumer and other 5,478 12 48 — — 5,538 Total $ 217,133 $ 568 $ 3,721 $ 437 $ — $ 221,859 December 31, 2020 Special Pass Mention Substandard Doubtful Loss Total Real estate Construction and land $ 22,467 $ — $ 328 $ — $ — $ 22,795 Farmland 5,306 — 310 — — 5,616 1‑4 Residential & multi-family 141,371 664 1,811 — — 143,846 Commercial real estate 28,062 — 1,341 — — 29,403 Agriculture 358 — — — — 358 Commercial 8,043 — 56 566 — 8,665 Consumer and other 4,130 2 17 — — 4,149 Total $ 209,737 $ 666 $ 3,863 $ 566 $ — $ 214,832 The following table sets forth information regarding the credit risk profile based on payment activity of the loan and lease portfolio: December 31, 2021 December 31, 2020 Non- Non- Performing performing Total Performing performing Total Real estate Construction and land $ 17,650 $ — $ 17,650 $ 22,795 $ — $ 22,795 Farmland 6,250 192 6,442 5,306 310 5,616 1‑4 Residential & multi-family 153,400 768 154,168 143,317 529 143,846 Commercial real estate 31,563 123 31,686 29,403 — 29,403 Agriculture 234 — 234 358 — 358 Commercial 5,667 474 6,141 8,634 31 8,665 Consumer and other 5,505 33 5,538 4,146 3 4,149 Total $ 220,269 $ 1,590 $ 221,859 $ 213,959 $ 873 $ 214,832 The following table sets forth information regarding the delinquencies not on nonaccrual within the loan and lease portfolio: December 31, 2021 Recorded 90 Investment 30‑89 Days and Total Total > 90 Days and Past Due Greater Past Due Current Loans Still Accruing Real estate Construction and land $ 1,620 $ — $ 1,620 $ 16,030 $ 17,650 $ — Farmland — — — 6,442 6,442 — 1‑4 Residential & multi-family 305 — 305 153,863 154,168 — Commercial real estate — — — 31,686 31,686 — Agriculture — — — 234 234 — Commercial 30 — 30 6,111 6,141 — Consumer and other 19 — 19 5,519 5,538 — Total $ 1,974 $ — $ 1,974 $ 219,885 $ 221,859 $ — December 31, 2020 Recorded 90 Days Investment 30‑89 Days and Total Total > 90 Days and Past Due Greater Past Due Current Loans Still Accruing Real estate Construction and land $ 286 $ — $ 286 $ 22,509 $ 22,795 $ — Farmland — — — 5,616 5,616 — 1‑4 Residential & multi-family 344 — 344 143,502 143,846 — Commercial real estate — — — 29,403 29,403 — Agriculture — — — 358 358 — Commercial 44 — 44 8,621 8,665 — Consumer and other 5 — 5 4,144 4,149 — Total $ 679 $ — $ 679 $ 214,153 $ 214,832 $ — The following table sets forth information regarding the nonaccrual status within the loan and lease portfolio as of December 31, 2021 and 2020: 2021 2020 Real estate Construction and land $ — $ — Farmland 192 310 1‑4 Residential & multi-family 768 529 Commercial real estate 123 — Agriculture — — Commercial 474 31 Consumer and other 33 3 Total $ 1,590 $ 873 A loan is considered impaired when based on current information and events; it is probable that the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans (nonaccrual loans), loans performing but with deterioration that leads to doubt regarding collectability and also includes loans modified in troubled debt restructurings when concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. All interest accrued but not collected for loans that are placed on nonaccrual or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. No interest income was recognized for loans on nonaccrual status for the years ended December 31, 2021 and 2020. The following table presents interest income recognized on impaired loans for the years ended December 31, 2021 and 2020: 2021 2020 Real estate 1-4 Residential & multi-family $ 13 $ 14 Commercial real estate 64 46 Commercial 20 24 $ 97 $ 84 The following table sets forth information regarding impaired loans as of December 31, 2021: Unpaid Average Recorded Principal Related Recorded Investment Balance Allowance Investment With no related allowance Real estate Farmland $ 192 $ 240 $ — $ 96 1‑4 Residential & multi-family 977 1,027 — 488 Commercial real estate 123 125 — 62 Commercial 37 42 — 19 Consumer and other 33 33 — 17 With a related allowance Real estate Commercial real estate 1,145 1,145 8 573 Commercial 437 442 300 219 Total Real estate Farmland 192 240 — 96 1-4 Residential & multi-family 977 1,027 — 488 Commercial real estate 1,268 1,270 8 635 Commercial 474 484 300 238 Consumer and other 33 33 — 17 $ 2,944 $ 3,054 $ 308 $ 1,474 The following table sets forth information regarding impaired loans as of December 31, 2020: Unpaid Average Recorded Principal Related Recorded Investment Balance Allowance Investment With no related allowance Real estate Farmland $ 310 $ 340 $ — $ 322 1‑4 Residential & multi-family 837 873 — 897 Commercial real estate 136 136 — 141 Commercial 31 32 — 106 Consumer and other 2 3 — 5 With a related allowance Real estate Commercial real estate 1,205 1,205 8 1,205 Commercial 591 591 300 462 Total Real estate Farmland 310 340 — 322 1-4 Residential & multi-family 837 873 — 897 Commercial real estate 1,341 1,341 8 1,346 Commercial 622 623 300 568 Consumer and other 2 3 — 5 $ 3,112 $ 3,180 $ 308 $ 3,138 During the year ended December 31, 2021, there were two modifications resulting in troubled debt restructurings of approximately $83. The first loan is a single-family residence with an outstanding balance of approximately $69 as of December 31, 2021, and a second loan in commercial and industrial with an outstanding balance of approximately $14 as of December 31, 2021. There were no troubled debt restructurings that occurred during the year ended December 31, 2020. There have been no subsequently defaulted troubled debt restructurings. The Company has no commitments to loan additional funds to borrowers whose loans have been modified but may on occasion extend financing to these borrowers. At December 31, 2021 and 2021, the Company had a recorded investment of $493 and $433, respectively, of troubled debt restructured loans. The Company has no current commitments to loan additional funds to the borrowers whose loans have been modified. COVID Deferrals During the year ended December 31, 2020, under Section 4013 of the CARES Act or under the interagency guidance of the federal banking regulators, the Company modified certain loans allowing for a deferral of payments. The Company modified a total of as of December 31, 2020. As of December 31, 2021, all loans have returned to normal payments and the Company has |
Net Investment in Direct Financ
Net Investment in Direct Financing Leases | 12 Months Ended |
Dec. 31, 2021 | |
Net Investment in Direct Financing Leases | |
Net Investment in Direct Financing Leases | Note 5 - Net Investment in Direct Financing Leases The Company has entered into an equipment lease with a local municipal entity. The lease is classified as a direct financing lease. The terms of the lease provide for automatic annual renewal periods unless the lessee gives written notice, not less than ninety days prior to the end of the original term or any renewal term, of their intention to terminate. The components of the net investment in direct financing leases are summarized as follows: December 31, 2021 2020 Total minimum lease payments to be received $ 115 $ 35 Less interest income (10) (3) Net investment in direct financing lease $ 105 $ 32 At December 31, 2021, the scheduled financing lease payments are as follows: 2022 $ 45 2023 31 2024 13 2025 13 2026 13 $ 115 |
Loan Servicing
Loan Servicing | 12 Months Ended |
Dec. 31, 2021 | |
Loan Servicing | |
Loan Servicing | Note 6 - Loan Servicing Mortgage loans serviced for others are not included in the accompanying statements of financial condition. The unpaid principal balances of these loans are summarized as follows: December 31, 2021 2020 Mortgage loan portfolio serviced for FHLMC $ 1,148 $ 1,606 |
Premises and Equipment
Premises and Equipment | 12 Months Ended |
Dec. 31, 2021 | |
Premises and Equipment | |
Premises and Equipment | Note 7 - Premises and Equipment A summary of the cost and accumulated depreciation of premises and equipment follows: December 31, 2021 2020 Land $ 1,175 $ 1,165 Buildings and improvements 7,745 7,662 Furniture, fixtures and equipment 2,591 2,549 11,511 11,376 Accumulated depreciation (5,296) (4,993) Total $ 6,215 $ 6,383 Depreciation expense for the years ended December 31, 2021 and 2020, amounted to $305 and $298, respectively. |
Leases
Leases | 12 Months Ended |
Dec. 31, 2021 | |
Leases | |
Leases | Note 8 - Leases The Company leases certain office facilities and equipment for various terms under long-term, non-cancelable operating lease agreements. The leases expire at various dates through 2029 and provide for renewal options ranging from 1 year to 10 years. The Company included in the determination of the right-of-use assets and lease liabilities any renewal options when the options are reasonably certain to be exercised. The leases provide for increases in future minimum annual rental payments based on defined increases in the Consumer Price Index, subject to certain minimum increases. Also, the agreements generally require the Company to pay real estate taxes, insurance, and repairs. The weighted-average discount rate is based on the discount rate implicit in the lease, or if the implicit rate is not readily determinable from the lease, then the Company estimates an applicable incremental borrowing rate. The incremental borrowing rate is estimated using the Company’s applicable borrowing rates and the contractual lease term. Total right-of-use assets and lease liabilities at December 31, 2021 and 2020 were as follows: December 31, Statement of Financial Condition Classification 2021 2020 Right-of-use assets: Operating leases Other assets $ 472 $ 456 Lease Liabilities: Operating lease liabilities Accrued expenses and other liabilities $ 472 $ 456 Total lease costs for the years ended December 31, 2021 and 2020 were as follows: December 31, 2021 2020 Operating lease cost $ 72 $ 71 The future minimum lease payments under noncancelable operating leases with terms greater than one year at December 31, 2021 are as follows: Operating 2022 $ 70 2023 70 2024 71 2025 75 2026 72 Thereafter 165 Total undiscounted lease payments 523 Less: imputed interest (51) Net lease liabilities $ 472 Supplement Lease Information December 31, 2021 2020 Weighted-average remaining lease term Operating leases 7.32 Years 8.6 Years Weighted-average discount rate Operating leases 2.79 % 2.79 % Cash paid for amounts included in the measurement of lease liabilities Operating cash flows from operating leases $ 70 $ 70 Right-of-use assets obtained in exchange for new lease liabilities Operating leases $ — $ 70 |
Deposits
Deposits | 12 Months Ended |
Dec. 31, 2021 | |
Deposits | |
Deposits | Note 9 - Deposits The aggregate amount of time deposits meeting or exceeding FDIC limits of $250,000 or more at December 31, 2021 and 2020, was $13,388 and $10,195, respectively. At December 31, 2021, the scheduled maturities of time deposits are as follows: 2022 $ 43,862 2023 17,684 2024 9,466 2025 871 2026 661 Total $ 72,544 |
Advances from Federal Home Loan
Advances from Federal Home Loan Bank | 12 Months Ended |
Dec. 31, 2021 | |
Advances from Federal Home Loan Bank | |
Advances from Federal Home Loan Bank | Note 10 - Advances from Federal Home Loan Bank The Company had outstanding advances from Federal Home Loan Bank totaling $27,571 and $30,768 at December 31, 2021 and 2020, respectively. Such advances had a weighted average interest rate of 2.12% and 2.11% at December 31, 2021 and 2020, respectively. Scheduled maturities of the advances, which are subject to restrictions or penalties in the event of prepayment, at December 31, 2021 are as follows: 2022 $ 12 2023 — 2024 17,090 2025 — 2026 895 Thereafter 9,574 Total $ 27,571 Under these agreements, the Company had unused lines of credit amounting to $104,506 at December 31, 2021. Pursuant to a blanket collateral agreement with the FHLB, advances were secured by all stock and deposit accounts with the FHLB, mortgage collateral, securities collateral, and other collateral. No securities were specifically pledged as of December 31, 2021 and 2020. |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2021 | |
Income Taxes | |
Income Taxes | Note 11 - Income Taxes Allocation of income taxes between current and deferred portions is as follows: Years ended December 31, 2021 2020 Current federal income tax expense $ 281 $ 323 Deferred federal income tax benefit (207) (149) Deferred state income tax expense 19 19 Total provision $ 93 $ 193 Income tax expense, as a percentage of pretax earnings, differs from the statutory federal income tax rate at December 31, 2021 and 2020, is as follows: 2021 2020 Income tax expense at the statutory rate 21.00 % 21.00 % State income taxes 3.05 1.98 Nontaxable earnings (8.85) (6.70) Nondeductible expenses 0.62 2.39 Other (0.60) 1.82 Total provision 15.22 % 20.49 % The components of the net deferred tax asset are as follows: December 31, 2021 2020 Deferred tax assets Allowance for loan and lease losses $ 334 $ 328 Organizational costs 2 4 Intangible assets 44 30 Deferred compensation 154 130 State income tax credit 76 91 Charitable contribution credit 113 — Unrealized loss on securities available for sale 182 — 905 583 Deferred tax liabilities Depreciable assets (135) (135) Accrual to cash (78) (129) Mortgage servicing rights (2) (2) Unrealized gain on securities available for sale — (34) Other (39) (36) (254) (336) Net deferred tax asset $ 651 $ 247 No valuation allowance for deferred tax assets was recorded as of December 31, 2021 and 2020, as management believes the amounts representing future deferred tax benefits will more likely than not be recognized since the Company is expected to have sufficient taxable income of an appropriate character within the carryback and carryforward periods as permitted by the tax law to allow for utilization of the future deductible amounts. Retained earnings at December 31, 2021 and 2020, includes $2,663, for which no deferred federal income tax liability has been recognized. This amount represents an allocation of income to bad debt deductions for tax purposes only. Reduction of amounts so allocated for purposes other than tax bad debt losses or adjustments arising from carryback of net operating losses would create income for tax purposes only, which would be subject to the current corporate income tax rate. The unrecorded deferred income tax liability on the above amount was $559 at December 31, 2021 and 2020. |
Off-Balance-Sheet Activities
Off-Balance-Sheet Activities | 12 Months Ended |
Dec. 31, 2021 | |
Off-Balance-Sheet Activities | |
Off-Balance-Sheet Activities | Note 12 - Off-Balance-Sheet Activities The Company is a party to credit related financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial condition. The Company’s exposure to credit loss is represented by the contractual amount of these commitments. The Company follows the same credit policies in making commitments as it does for on-balance-sheet instruments. At December 31, 2021 and 2020, the following financial instruments were outstanding whose contract amounts represent credit risk: Contract Amount 2021 2020 Commitments to extend credit $ 27,374 $ 22,403 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The commitments for equity lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management’s credit evaluation of the customer. The Company is party to an agreement with the Federal Reserve Bank of Boston that provides the Company with a federal funds line of credit in an amount tied to securities on deposit with that bank. The Company pays no fees for this line of credit and has not drawn upon it. The Company is party to agreements with its correspondent banks that provide the Company with up to $15,000 federal funds line of credit to support overnight funding needs. The Company pays no fees for the lines of credit and has not drawn upon them. The lines renew annually. At December 31, 2021, the Company had no commitments to purchase securities. The Company has no other off-balance-sheet arrangements or transactions with unconsolidated, special purpose entities that would expose the Company to liability that is not reflected on the face of the consolidated statements of financial condition. |
Legal Contingencies
Legal Contingencies | 12 Months Ended |
Dec. 31, 2021 | |
Legal Contingencies | |
Legal Contingencies | Note 13 - Legal Contingencies Various legal claims also arise from time to time in the normal course of business which, in the opinion of management, will have no material effect on the Company’s consolidated financial statements. |
Employee Benefit Plan
Employee Benefit Plan | 12 Months Ended |
Dec. 31, 2021 | |
Employee Benefit Plan | |
Employee Benefit Plan | Note 14 - Employee Benefit Plan The Company sponsors a defined contribution 401(k) retirement plan covering substantially all of its employees. The plan provides for the Company to match employees’ contributions up to five percent of an employee’s annual salary. In addition, the Company offers a profit-sharing component to the 401(k) plan under which the Company may contribute an equal amount to the account of each employee. The amount of the profit-sharing contribution is discretionary and determined annually by the board of directors. The employees are 100% vested after six years of service. Prior to full vesting, the employees are vested from 20% to 80% depending on the length of service. The Company’s contributions for the years ended December 31, 2021 and 2020, were $165 and $158, respectively. The Company has a deferred compensation plan with a member of its board of directors that permits that director to defer a portion of his compensation and earn a guaranteed interest rate on the deferred amounts. The portion of the director’s compensation that is deferred has been accrued and the only other expense related to this plan is the interest on the deferred amounts. Interest expense during the years ended December 31, 2021 and 2020, included $11 and $11 related to this plan. The Company has included $192 and $199 of deferred compensation payable at December 31, 2021 and 2020, which is included in accrued expenses and other liabilities. To fund this plan, the Company has purchased a corporate-owned whole-life insurance contract on the director. The Company has included $116 and $112 in bank-owned life insurance at December 31, 2021 and 2020, which represents the cash surrender value of this policy. Effective January 1, 2013, the Company adopted a deferred compensation incentive plan for five key employees. In 2020, two employees were added to the plan, for a total of eight employees. The plan provides for an individually agreed upon percentage of net income for the plan year to be deferred and vested over five years. The deferred compensation will earn interest over the vesting period. The vested benefit is to be paid within 90 days of the end of each plan year. The plan will continue each year unless terminated by the Company prior to the beginning of each plan year. The Company recorded compensation expense related to this program in the amount of $211 and $196 for the years ended December 31, 2021 and 2020, respectively. The remaining amount of bonus to be paid out before interest is $423 and is expected to be fully expensed by the year ended December 31, 2024. An accrual of $426 and $332 for December 31, 2021 and 2020, respectively, is included in accrued expenses and other liabilities. |
Employee Stock Ownership Plan (
Employee Stock Ownership Plan ("ESOP") | 12 Months Ended |
Dec. 31, 2021 | |
Employee Stock Ownership Plan ("ESOP") | |
Employee Stock Ownership Plan ("ESOP") | Note 15 - Employee Stock Ownership Program (“ESOP”) In connection with the conversion to an entity owned by shareholders, the Company established an Employee Stock Ownership Plan for the exclusive benefit of eligible employees. The ESOP borrowed funds from the Company in an amount sufficient to purchase 260,621 shares (approximately 8.0% of the common stock issued in connection with the conversion). The loan is secured by the shares purchased and will be repaid by the ESOP with funds from contributions made by the Bank and dividends received by the ESOP. Contributions will be applied to repay interest on the loan first, and then the remainder will be applied to principal. The loan is expected to be repaid over a period of up to 20 years. Shares purchased with the loan proceeds are held in a suspense account for allocation among participants as the loan is repaid. Contributions to the ESOP and shares released from the suspense account are allocated among participants in proportion to their compensation. Participants will vest in their accrued benefits determined by the years of service for vesting purposes. Vesting is accelerated upon retirement, death or disability of the participant, or a change in control of the Company or the Bank. Forfeitures will be reallocated to remaining participants. Benefits may be payable upon retirement, death, disability, separation of service, or termination of the ESOP. The debt of the ESOP is eliminated in consolidation. Contributions to the ESOP will be sufficient to pay principal and interest currently due under the loan agreement. As shares are committed to be released from collateral, the Company reports the compensation expense equal to the average market price of the shares for the respective period, and the shares become outstanding for earnings per share computations. Dividends on unallocated ESOP shares, if any, are recorded as a reduction of debt and accrued interest. ESOP compensation expense was $202 for the year ended December 31, 2021. A summary of the ESOP shares as of December 31, 2021 are as follows: Shares allocated to participants — Shares released to participants 13,031 Unreleased shares 247,590 Total 260,621 Fair value of unreleased shares $ 3,838 |
Related Party Transactions
Related Party Transactions | 12 Months Ended |
Dec. 31, 2021 | |
Related Party Transactions | |
Related Party Transactions | Note 16 - Related Party Transactions In the ordinary course of business, the Company has granted loans to principal officers and directors and their affiliates. Annual activity consisted of the following: December 31, 2021 2020 Beginning balance $ 5,706 $ 2,999 Additions 1,830 2,996 Repayments (3,514) (289) Ending balance $ 4,022 $ 5,706 Deposits from related parties held by the Company at December 31, 2021 and 2020, amounted to $4,027 and $5,026, respectively. |
Supplemental Cash Flow Informat
Supplemental Cash Flow Information | 12 Months Ended |
Dec. 31, 2021 | |
Supplemental Cash Flow Information | |
Supplemental Cash Flow Information | Note 17 - Supplemental Cash Flow Information Supplemental disclosure of cash flow information is as follows: December 31, 2021 2020 Supplemental cash flow information: Cash paid for Interest on deposits $ 1,536 $ 1,838 Interest on FHLB advances 620 695 Other interest 11 11 Income taxes 320 285 |
Minimum Regulatory Capital Requ
Minimum Regulatory Capital Requirements | 12 Months Ended |
Dec. 31, 2021 | |
Minimum Regulatory Capital Requirements | |
Minimum Regulatory Capital Requirements | Note 18 - Minimum Regulatory Capital Requirements The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgements by the regulators about components, risk weightings, and other factors. The Bank has opted into the Community Bank Leverage Ratio (CBLR) framework, beginning with the Call Report filed for the first quarter of 2020. At December 31, 2021 and 2021, the Bank’s CBLR ratio was 12.89% and 10.49%, respectively, which exceeded all regulatory capital requirements under the CBLR framework and the Bank was considered to be “well-capitalized.” Under the CLBR framework, banks and their bank holding companies that have less than $10 billion in total consolidated assets and meet other qualifying criteria, including a leverage ratio (equal to tier 1 capital divided by average total consolidated assets) of greater than 9%, are eligible to opt into the CBLR framework. Qualifying community banking organizations that elect to use the CBLR framework and that maintain a leverage ratio of greater than 9% will be considered to have satisfied the generally applicable risk-based and leverage capital requirements in the agencies’ capital rules (generally applicable capital rules) and, if applicable, will be considered to have met the well-capitalized ratio requirements for purposes of section 38 of the Federal Deposit Insurance Act. Accordingly, a qualifying community banking organization that exceeds the 9% CBLR will be considered to have met: (i) the generally applicable risk-based and leverage capital requirements of the generally applicable capital rules; (ii) the capital ratio requirements in order to be considered well-capitalized under the prompt corrective action framework; (iii) any other applicable capital or leverage requirements. A qualifying community banking organization that elects to be under the CBLR framework generally would be exempt from the current capital framework, including risk-based capital requirements and capital conservation buffer requirements. On April 6, 2020, the federal banking regulators, implementing the applicable provisions of the CARES Act, issued interim rules which modified the CBLR framework so that: (i) beginning second quarter 2020 and until the end of the year, a banking organization that has a leverage ratio of 8% or greater and meets certain other criteria may elect to use the CBLR framework; and (ii) community banking organizations will have until January 1, 2022 before the CBLR requirement is reestablished at greater than 9%. Under the interim rules, the minimum CBLR will be 8% beginning in the second quarter and for the remainder of calendar year 2020, 8.5% for calendar year 2021, and 9% thereafter. The interim rules also maintain a two-quarter grace period for a qualifying community banking organization whose leverage ratio falls no more than 1% below the applicable community bank leverage ratio. |
Fair Value Measurements
Fair Value Measurements | 12 Months Ended |
Dec. 31, 2021 | |
Fair Value Measurements | |
Fair Value Measurements | Note 19 - Fair Value Measurements Authoritative guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact. Authoritative guidance requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, authoritative guidance establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows: ● Level 1 Inputs - Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. ● Level 2 Inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (for example, interest rates, volatilities, prepayment speeds, loss severities, credit risks and default rates) or inputs that are derived principally from or corroborated by observable market data by correlation or other means. ● Level 3 Inputs - Significant unobservable inputs that reflect an entity ’ s own assumptions that market participants would use in pricing the assets or liabilities. A description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. There have been no changes in valuation techniques during the years ended December 31, 2021 and 2020, respectively. In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market- based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Available for Sale Securities - Securities classified as available for sale are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U. S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayments speeds, credit information and the bond’s terms and conditions, among other things. Impaired Loans - Impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral. Collateral values are estimated using Level 3 inputs based on internally customized discounting criteria. Foreclosed Assets – Fair values are valued at the time the loan is foreclosed upon and the asset is transferred from loans. The value is based upon primarily third-party appraisals, less estimated costs to sell. The appraisals are generally discounted based on management’s historical knowledge, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and the client’s business. Such discounts are typically significant and result in Level 3 classification of the inputs for determining fair value. Foreclosed assets are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same or similar factors above. The following table summarizes financial assets measured at fair value on a recurring basis as of December 31, 2021 and 2020, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value: December 31, 2021 Level 1 Level 2 Level 3 Total Inputs Inputs Inputs Fair Value Financial assets Available for sale securities Residential mortgage-backed $ — $ 18,785 $ — $ 18,785 Collateralized mortgage obligations — 11,076 — 11,076 State and municipal — 11,539 — 11,539 Corporate bonds — 2,406 — 2,406 U.S. Government and agency — 12,994 — 12,994 Total financial assets $ — $ 56,800 $ — $ 56,800 December 31, 2020 Level 1 Level 2 Level 3 Total Inputs Inputs Inputs Fair Value Financial assets Available for sale securities Residential mortgage-backed $ — $ 12,062 $ — $ 12,062 State and municipal — 904 — 904 Total financial assets $ — $ 12,966 $ — $ 12,966 Certain financial assets and financial liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table summarizes financial and non-financial assets measured at fair value on a nonrecurring basis as of December 31, 2021 and 2020, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value: December 31, 2021 Level 1 Level 2 Level 3 Total Fair Inputs Inputs Inputs Value Financial assets Impaired loans $ — $ — $ 1,274 $ 1,274 Nonfinancial assets Foreclosed assets — — 209 209 $ — $ — $ 1,483 $ 1,483 December 31, 2020 Level 1 Level 2 Level 3 Total Fair Inputs Inputs Inputs Value Financial assets Impaired loans $ — $ — $ 1,488 $ 1,488 Nonfinancial assets Foreclosed assets — — 209 209 $ — $ — $ 1,697 $ 1,697 During the years ended December 31, 2021 and 2020, certain impaired loans were remeasured and reported at fair value through a specific valuation allowance allocation of the allowance for loan and lease losses based upon the fair value of the underlying collateral. At December 31, 2021, impaired loans with a carrying value of $1,582 were reduced by specific valuation allowance allocations totaling $308 to a reported fair value of $1,274. At December 31, 2020, impaired loans with a carrying value of $1,796 were reduced by specific valuation allowance allocations totaling $308 to a reported fair value of $1,488. The fair value of impaired loans is determined based on collateral valuations utilizing Level 3 valuation inputs. $0 and $208 were charged to the provision for loan and lease losses as a result of the valuation allowance for the years ended December 31, 2021 and 2020, respectively. Quantitative Information About Significant Unobservable Inputs Used in Level 3 Fair Value Measurements – The following table represents the Company’s Level 3 financial assets, the valuation techniques used to measure the fair value of those financial assets, the significant unobservable inputs and the ranges of values for those inputs: Significant Range of Fair Value at Principal Valuation Unobservable Significant Input Instrument December 31, 2021 Technique Inputs Values Impaired loans $ 1,274 Appraisal of collateral (1) Appraisal adjustment 10-25 % Foreclosed assets $ 209 Appraisal of collateral (1) Appraisal adjustment 10-25 % Significant Range of Fair Value at Principal Valuation Unobservable Significant Input Instrument December 31, 2020 Technique Inputs Values Impaired loans $ 1,488 Appraisal of collateral (1) Appraisal adjustment 10-25 % Foreclosed assets $ 209 Appraisal of collateral (1) Appraisal adjustment 10-25 % (1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable. The estimated fair values, and related carrying amounts, of the Company’s financial instruments are as follows: December 31, 2021 Level 1 Level 2 Level 3 Total Total Inputs Inputs Inputs Fair Value Carrying Value Financial assets Cash and cash equivalents $ 21,915 $ — $ — $ 21,915 $ 21,915 Interest bearing deposits in banks 14,955 — — 14,955 14,955 Securities held to maturity — 33,673 — 33,673 33,682 Loans, net — — 224,354 224,354 220,162 Net investment in direct financing leases — — 105 105 105 Interest receivable 931 — — 931 931 Restricted investments carried at cost — 2,037 — 2,037 2,037 Mortgage servicing rights — — 8 8 8 Financial liabilities Deposits — — 274,995 274,995 274,933 Federal Home Loan Bank advances — — 28,259 28,259 27,571 Interest payable 128 — — 128 128 December 31, 2020 Level 1 Level 2 Level 3 Total Total Inputs Inputs Inputs Fair Value Carrying Value Financial assets Cash and cash equivalents $ 8,073 $ — $ — $ 8,073 $ 8,073 Interest bearing deposits in banks 14,015 — — 14,015 14,015 Securities held to maturity — 34,970 — 34,970 34,328 Loans, net — — 214,362 214,362 213,239 Net investment in direct financing leases — — 32 32 32 Interest receivable 963 — — 963 963 Restricted investments carried at cost — 2,024 — 2,024 2,024 Mortgage servicing rights — — 12 12 12 Financial liabilities Deposits — — 235,246 235,246 235,140 Federal Home Loan Bank advances — — 32,297 32,297 30,768 Interest payable 180 — — 180 180 The following methods and assumptions were used by the Company in estimating fair value disclosures for financial instruments: Cash and cash equivalents and interest-bearing deposits in banks – The carrying value approximates their fair values. Securities held to maturity – Fair values for investment securities are based on quoted market prices or whose value is determined using discounted cash flow methodologies. Loans and net investment in direct financing leases – The fair values for loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms and credit quality. Interest receivable – The carrying value approximates its fair value. Restricted investments carried at cost – The carrying value of these investments approximates fair value based on the redemption provisions contained in each. Mortgage servicing rights – Fair values are estimated using discounted cash flows based on current market rates of interest. Deposits – The fair values disclosed for demand deposits (for example, interest and noninterest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (that is, their carrying amounts). The carrying amounts of variable-rate, fixed- term money market accounts and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies market interest rates on comparable instruments to a schedule of aggregated expected monthly maturities on time deposits. Federal Home Loan Bank advances – Current market rates for debt with similar terms and remaining maturities are used to estimate fair value of existing debt. Interest payable – The carrying value approximates the fair value. |
Core Deposit Intangible
Core Deposit Intangible | 12 Months Ended |
Dec. 31, 2021 | |
Core Deposit Intangible | |
Core Deposit Intangible | Note 20 - Core Deposit Intangible Core deposit intangible assets were recorded as part of the MapleMark Edgewood Branch Acquisition. The components of core deposit intangible assets were as follows: December 31, 2021 2020 Core deposit intangible $ 926 $ 926 Less accumulated amortization (397) (265) Net core deposit intangible $ 529 $ 661 Core deposit intangible assets are amortized on a straight-line basis over their estimated life of 7 years. There was $132 of amortization expense related to intangible assets for each of the years ended December 31, 2021 and 2020. The estimated aggregate future amortization expense for core deposit intangible assets remaining as of December 31, 2021, was as follows: Years ended December 31: 2022 $ 132 2023 132 2024 132 2025 133 Total $ 529 |
Condensed Parent Company Financ
Condensed Parent Company Financial Statements | 12 Months Ended |
Dec. 31, 2021 | |
Condensed Parent Company Financial Statements | |
Condensed Parent Company Financial Statements | Note 21 - Condensed Parent Company Financial Statements Included below are the condensed financial statements of the Parent Company, Texas Community Bancshares, Inc.: December 31, 2021 2020 Assets Cash and cash equivalents $ 13,531 $ 466 Investment in subsidiary 46,429 31,473 Other receivables 26 — Deferred income taxes 111 — Other Assets 40 — $ 60,137 $ 31,939 Liabilities Accrued expenses and other liabilities 5 — Shareholders' and Members' Equity Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued $ — $ — Common stock, $0.01 par value, 19,000,000 shares authorized, 3,257,759 shares issued and outstanding 33 — Additional paid in capital 30,932 — Retained earnings 32,329 31,811 Accumulated other comprehensive (loss) income (686) 128 Unearned Employee Stock Ownership Program shares (2,476) — Total shareholders' equity 60,132 31,939 $ 60,137 $ 31,939 December 31, 2021 2020 Expenses Contribution Expense - TCBS Foundation $ 575 $ — Other expenses 76 84 Total expenses 651 84 Loss Before Income Taxes and Equity in Earnings of Subsidiary (651) (84) Income Tax Benefit (136) — Loss Before Equity in Earnings of Subsidiary (515) (84) Equity in Earnings of Subsidiary Dividend income 500 500 Undistributed earnings of subsidiary 533 333 Total equity in earnings of subsidiary 1,033 833 Net Income $ 518 $ 749 Other items of comprehensive income Unrealized (depreciation) appreciation on investment securities available for sale, before tax (1,031) $ 172 Income tax benefit (expense) related to other items of comprehensive (loss) income 217 (36) Total other items of comprehensive (loss) income, net of tax benefit (expense) (814) 136 Comprehensive (Loss) Income $ (296) $ 885 December 31, 2021 2020 Operating Activities Net (loss) income $ 518 $ 749 Adjustments to reconcile net income to net cash provided by operating activities Equity in undistributed earnings of subsidiary (533) (333) ESOP compensation expense for allocated shares 202 Deferred tax benefit (111) — Increase in other assets (66) — Increase in accrued expenses 5 — Net Cash from Operating Activities 15 416 Investing Activities Dividends received 40 — Net Cash from Investing Activities 40 — Financing Activities Proceeds from issuance of common stock, net of offering costs 30,883 — Proceeds from conversion transferred to bank (15,267) — Loan to ESOP for purchase of common stock (2,606) — Net Cash from Financing Activities 13,010 — Net Change in Cash and Cash Equivalents 13,065 416 Cash and Cash Equivalents at Beginning of Year 466 50 Cash and Cash Equivalents at End of Year $ 13,531 $ 466 |
Recently Issued But Not Yet Eff
Recently Issued But Not Yet Effective Accounting Pronouncements | 12 Months Ended |
Dec. 31, 2021 | |
Recently Issued But Not Yet Effective Accounting Pronouncements | |
Recently Issued But Not Yet Effective Accounting Pronouncements | Note 22 - Recently Issued But Not Yet Effective Accounting Pronouncements Accounting Standards Update “ASU” 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 requires the measurement of all expected credit losses for financial assets held at the reporting date based on historical experience, current conditions, and reasonable and supportable forecasts and requires enhanced disclosures related to the significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an organization’s portfolio. ASU 2016-13 is effective for the Company on January 1, 2023. Management has established a timeline and a Current Expected Credit Losses (“CECL”) team that is currently working on selecting a third-party vendor whose model we will use to run the CECL calculation. We will begin inputting any needed loan data not readily available and re-evaluating our internal and external factors, including economic and peer data, over the next quarter with the goal of beginning parallel runs of the new CECL model and the current allowance for loan and lease losses model simultaneously as soon as systems are in place. At this time, we are still uncertain of the impact the implementation of CECL will have on the Company’s consolidated financial statements. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2021 | |
Summary of Significant Accounting Policies | |
Principles of Consolidation | Principles of Consolidation The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, which include Mineola Community Bank, S.S.B. and its wholly-owned subsidiary Mineola Financial Service Corporation, which is not actively being utilized. All significant intercompany transactions and balances have been eliminated in consolidation. |
Use of Estimates | Use of Estimates In preparing consolidated financial statements in conformity with U.S. generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statement of financial condition and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan and lease losses. |
Significant Group Concentration of Credit Risk | Significant Group Concentration of Credit Risk Most of the Company’s activities are with customers located within the Wood, Smith, and Van Zandt County areas and the Dallas Fort Worth Metroplex. Note 3 discusses the types of securities in which the Company invests. Note 4 discusses the types of lending in which the Company engages. Approximately 95% and 94% of the loan balance at December 31, 2021 and 2020, respectively, is secured by real estate. The Company does not have any other significant concentrations to any one industry or customer. |
Cash and Cash Equivalents | Cash and Cash Equivalents For purposes of the consolidated statements of cash flows, cash and cash equivalents include cash, balances due from banks and federal funds sold, all of which mature within ninety days. The Company is required to maintain average balances on hand or with the Federal Reserve Bank. As of December 31, 2021 and 2020, the Company was not required to maintain any amounts in excess of required reserves. Balances in transaction accounts at other financial institutions may exceed amounts covered by federal deposit insurance. Management regularly evaluates the credit risk associated with other financial institutions and believes that the Company is not exposed to any significant credit risks on cash and cash equivalents. At December 31, 2021 and 2020, the Company had $13,655 and $1,048, respectively, that exceeded amounts covered by federal deposit insurance. |
Interest Bearing Deposits in Banks | Interest Bearing Deposits in Banks Interest bearing deposits in banks mature within one and a half years and are carried at cost. |
Debt Securities | Debt Securities Debt securities that management has the positive intent and ability to hold to maturity are classified as “held to maturity” and recorded at amortized cost. Debt securities not classified as held to maturity are classified as “available for sale” and recorded at fair value, with unrealized gains and losses excluded from earnings and reported in other comprehensive (loss) income. Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities. Declines in the fair value of held to maturity and available for sale securities below their cost that are deemed to be other than temporary, if any, are reflected in earnings as realized losses. In determining whether other-than-temporary impairment exists, management considers many factors, including (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method. Investments in other restricted stock are carried at cost. Any changes to the cost basis of these investments are recorded in the statements of income. These investments are reviewed annually to determine if an impairment charge is necessary. Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) evaluation by the Company of (a) its intent to sell a debt security prior to recovery and (b) whether it is more likely than not the Company will have to sell the debt security prior to recovery. As of December 31, 2021 and 2020, no impairment charges were recorded for any impairment. |
Federal Home Loan Bank Stock | Federal Home Loan Bank Stock The Company’s investment in Federal Home Loan Bank (FHLB) stock is a restricted investment carried at cost ($100 per share par value), which approximates its fair value. As a member of the FHLB system, the Company is required to maintain a minimum level of investment in FHLB stock based on specific percentages of its outstanding FHLB advances. The Company may request redemption at par value of any stock in excess of the amount it is required to hold. Stock redemptions are made at the discretion of FHLB. For the years ended December 31, 2021 and 2020, there were purchases of $13 and $30 , respectively. There were |
Loans and Leases | Loans and Leases The Company grants mortgage, commercial and consumer loans to customers. A substantial portion of the loan portfolio is represented by loans secured by real estate throughout the Wood, Smith, and Van Zandt Counties and the Dallas Fort Worth Metroplex area. The ability of the Company’s debtors to honor their contracts is dependent upon the general economic conditions in this area. Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off which are measured at historical cost are generally reported at their outstanding unpaid principal balances net of any unearned income, charge-offs, and unamortized deferred fees and costs on originated loans. Interest income is accrued on the unpaid principal balance. The deferral of all loan origination fees and origination costs is quantified annually. In 2021 and 2020, management determined the deferral of these fees and costs to be immaterial to the consolidated financial statements. Unearned income is amortized to interest income using a level yield methodology. The Company makes disclosures of loans and other financing receivables and the related allowance in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 310, Receivables. The accounting guidance defines a portfolio segment as the level at which an entity develops and documents a systematic methodology to determine the allowance for credit losses, and a class of financing receivables as the level of disaggregation of portfolio segments based on the initial measurement attributes, risk characteristics and methods for assessing risk. The Company’s portfolio segments are real estate, agriculture, commercial, and consumer. The classes of financing receivables within the real estate segment are Construction and Land, Farmland, 1-4 Residential and Multifamily, and Commercial Real Estate. The remaining portfolio segments contain a single class of financing receivables. Under this accounting guidance, the allowance is presented by portfolio segment. |
Allowance for Loan and Lease Losses | Allowance for Loan and Lease Losses The allowance for credit losses, which includes the allowance for loan and lease losses and the reserve for unfunded lending commitments, represents management’s estimate of probable losses inherent in the Company’s lending activities. The allowance for loan and lease losses does not include amounts related to the accrued interest receivable as any accrued interest receivable is reversed when a loan is placed on nonaccrual status. The allowance for loan and lease losses represents the estimated probable credit losses in funded consumer and commercial loans while the reserve for unfunded lending commitments, including standby letters of credit and binding unfunded loan commitments, represents estimated probable credit losses on these unfunded credit instruments based on utilization assumptions. Credit exposures deemed to be uncollectible are charged against these accounts. Cash recovered on previously charged off amounts is recorded as a recovery to these accounts. Management evaluates the adequacy of the allowance for credit losses based on the combined total of these two components. The Company performs periodic and systematic detailed reviews of its lending portfolios to identify credit risks and assess the overall collectability of those portfolios. The allowance on certain homogenous loan portfolios is based on aggregated portfolio segment evaluations. Loss models are utilized for these portfolios which consider a variety of factors including, but not limited to, historical loss experience, estimated defaults or foreclosures based on portfolio trends, delinquencies, bankruptcies, economic conditions and credit scores. The Company’s real estate portfolio segment is comprised primarily of homogenous loans secured by residential and commercial real estate. The amount of losses incurred in the homogenous loan pools is estimated based upon how many of the loans will default and the loss in the event of default. Using modeling methodologies, the Company estimates how many of the homogenous loans will default based on the individual loans’ attributes aggregated into pools of homogenous loans with similar attributes. The attributes that are most significant to the probability of default and are used to estimate default include the loan-to-value, borrower credit score, months since origination, geography, and present collection status. The estimate is based on the Company’s historical experience with the loan portfolio. The estimate is adjusted to reflect an assessment of environmental factors that are not reflected in the historical data, such as changes in real estate values, local and national economies, underwriting standards and the regulatory environment. The allowance on the remaining portfolio segments (agriculture, commercial, and consumer) is calculated using loss rates delineated by risk rating and product type. Factors considered when assessing loss rates include the value of the underlying collateral, the industry of the obligor, the obligor’s liquidity and other financial and qualitative factors. These statistical models are updated regularly for changes in economic and business conditions. Included in the analysis of these loan portfolios are reserves which are maintained to cover uncertainties that affect the Company’s estimate of probable losses including economic uncertainty and large single defaults. Nonperforming loans are reviewed in accordance with applicable accounting guidance on impaired loans and troubled debt restructurings (TDRs). If necessary, a specific allowance is established for these loans if they are deemed to be impaired. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all the circumstances surrounding the loan and the borrower, including the length of delay, the reason for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent. For such loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of the loan. The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are subject of a restructuring agreement. In addition to the allowance for loan and lease losses, the Company also estimates probable losses related to unfunded lending commitments, such as letters of credit and financial guarantees, and binding unfunded loan commitments. Unfunded lending commitments are subject to individual reviews and are analyzed and segregated by risk according to the Company’s internal risk rating scale. These risk classifications, in conjunction with an analysis of historical loss experience, utilization assumptions, current economic conditions, performance trends within the portfolio and any other pertinent information, result in the estimation of the reserve for unfunded lending commitments. The allowance for loan and lease losses related to the loan portfolio is reported as a part of loans in the consolidated statements of condition whereas the reserve for unfunded lending commitments is reported on the consolidated statements of condition in accrued expenses and other liabilities. Provisions for credit losses related to the loan portfolio and unfunded lending commitments is reported separately in the consolidated statements of income. |
Nonperforming Loans, Charge-Offs and Delinquencies | Nonperforming Loans, Charge-Offs and Delinquencies Nonperforming loans generally include loans that have been placed on nonaccrual status including nonaccrual loans whose contractual terms have been restructured in a manner that grants a concession to a borrower experiencing financial difficulties. The entire balance of a loan is contractually delinquent if the minimum payment is not received by the specified due date on the customer’s billing statement. Interest and fees continue to accrue on past due loans until the date the loan goes into nonaccrual status, if applicable. The outstanding balance of real estate secured loans, including all classes of financing receivables within the real estate portfolio segment, that is in excess of the estimated property value, less estimated costs to sell, is charged off no later than the end of the month in which the account becomes 180 days past due. The estimated property value, less estimated costs to sell, is determined utilizing appraisals or broker price opinions of the fair value of the collateral. The outstanding balance of loans within the remaining loan segments (agriculture, commercial, and consumer) are charged off no later than the end of the month in which the account becomes 120 days past due. For secured loans, accounts are written down to the collateral value. The fair value of the collateral is estimated by management based on current financial information, inspections, and appraisals. For unsecured loans, the outstanding balance is written off. Loans within all portfolio segments are generally placed on nonaccrual status and classified as nonperforming at 90 days past due. Accrued interest receivable is reversed when a loan is placed on nonaccrual status. Interest collections on non-accruing loans for which the ultimate collectability of principal is uncertain are applied as principal reductions; otherwise, such collections are credited to interest income when received. These loans may be restored to accrual status when all principal and interest is current and full repayment of the remaining contractual principal and interest is expected, or when the loan otherwise becomes well-secured and is in the process of collection. Loans whose contractual terms have been modified in a TDR and are current at the time of the restructuring remain on accrual status if there is demonstrated performance prior to the restructuring and repayment in full under the restructured terms is expected. Otherwise, the loans are placed on nonaccrual status and reported as nonperforming until there is sustained repayment performance for a reasonable period, generally six months. TDRs that are on accrual status are reported as performing TDRs through the end of the calendar year in which the restructuring occurred or the year in which the loans are returned to accrual status. In addition, if accruing TDRs bear less than a market rate of interest at the time of modification, they are reported as performing TDRs throughout the remaining lives of the loans. The allowance for loan and lease losses is established as losses are estimated to have occurred through a provision for loan and lease losses charged to earnings. Loan and lease losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan and lease losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans and leases in light of historical experience, the nature and volume of the loan and lease portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revisions as more information becomes available. |
Troubled Debt Restructured Loans | Troubled Debt Restructured Loans A TDR loan is a loan which the Company, for reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the Company would not otherwise consider. The loan terms which have been modified or restructured due to a borrower’s financial difficulty include, but are not limited to, a reduction in the stated interest rate; an extension of the maturity at an interest rate below current market; a reduction in the face amount of the debt; a reduction in the accrued interest; or re-aging, extensions, deferrals, renewals and rewrites. A TDR loan would generally be considered impaired. |
Financial Instruments | Financial Instruments In the ordinary course of business, the Company has entered into commitments to extend credit, including commercial letters of credit and standby letters of credit. Such financial instruments are recorded when they are funded. |
Derivative Loan Commitments | Derivative Loan Commitments Mortgage loan commitments that relate to the origination of a mortgage that will be held for sale upon funding are considered derivative instruments under the derivatives and hedging accounting guidance (FASB ASC 815, Derivatives and Hedging). Loan commitments that are derivatives are recognized at fair value on the consolidated statements of condition in other assets and other liabilities with changes in their fair values recorded in noninterest income. |
Forward Loan Sale Commitments | Forward Loan Sale Commitments The Company evaluates all loan sales agreements to determine whether they meet the definition of a derivative under FASB ASC 815 as facts and circumstances may differ significantly. If agreements qualify, to protect against the price risk inherent in derivative loan commitments, the Company uses "best efforts" forward loan sale commitments to mitigate the risk of potential decreases in the values of loans that would result from the exercise of the derivative loan commitments. Accordingly, forward loan sale commitments are recognized at fair value on the consolidated statements of condition in other assets and liabilities with changes in their fair values recorded in other noninterest income. The Company estimates the fair value of its forward loan sales commitments using a methodology similar to that used for derivative loan commitments. |
Transfers of Financial Assets | Transfers of Financial Assets Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company – put presumptively beyond the reach of the transferor and its creditors, even in bankruptcy or other receivership, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity or the ability to unilaterally cause the holder to return specific assets. |
Cash Surrender Value of Bank-owned Life Insurance | Cash Surrender Value of Bank-owned Life Insurance Life insurance policies are initially recorded at cost at the date of purchase. Subsequent to purchase, the policies are periodically adjusted for changes in cash surrender value. The adjustment to cash surrender value increases or decreases the carrying value of the policies and is recorded as income or expense on the consolidated statements of income. |
Foreclosed Assets | Foreclosed Assets Assets acquired through, or in lieu of, loan foreclosure are initially recorded at fair value less estimated costs to sell at the date of foreclosure. All write-downs based on the asset’s fair value at the date of acquisition are charged to the allowance for loan and lease losses. After foreclosure, property held for sale is carried at the lower of the new cost basis or estimated fair value less costs to sell. Impairment losses on property to be held and used are measured at the amount by which the carrying amount of a property exceeds its fair value. Costs of significant property improvements are capitalized, whereas costs related to holding property are expensed. Valuations are periodically performed by management, and any subsequent write-downs are recorded as a charge to operations, if necessary, to reduce the carrying value of the property to the lower of its cost or fair value less costs to sell. |
Premises and Equipment | Premises and Equipment Land is carried at cost. Buildings and equipment are carried at cost, less accumulated depreciation computed on the straight-line method over the estimated useful lives of the assets or the expected terms of the leases, if shorter. Buildings and related components are depreciated using the straight-line method with useful lives ranging from 7 to 40 years. Furniture, fixtures and equipment are depreciated using the straight-line or accelerated method with useful lives ranging from 3 to 20 years. |
Mortgage Servicing Rights | Mortgage Servicing Rights Mortgage servicing rights are recognized as separate assets when rights are acquired through purchase or through sale of financial assets. Mortgage servicing rights are capitalized and amortized into income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets. Mortgage servicing rights are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying rights by predominant characteristics, such as interest rates and terms. Fair value is determined by using prices for similar assets with similar characteristics, when available, or based upon discounted cash flows using market-based assumptions. Impairment is recognized through a valuation allowance for an individual stratum, to the extent that fair value is less than the capitalized amount for the stratum. |
Intangible Assets | Intangible Assets Intangible assets with a finite life consist of a core deposit intangible and is are carried at cost less accumulated amortization. The Company amortizes the cost of the identifiable intangible asset on a straight-line basis over the expected period of benefit, which is seven years. |
Income Taxes | Income Taxes The Company’s income tax expense consists of the following components: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rate and laws are recognized in the period in which they occur. Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not some portion or all of a deferred tax asset will not be realized. The Company recognizes interest accrued on and penalties related to unrecognized tax benefits in tax expense. During the years ended December 31, 2021 and 2020, the Company recognized no interest and penalties. Based on management’s analysis, the Company did not have any uncertain tax positions at December 31, 2021 and 2020. The Company files income tax returns in the U.S. federal jurisdiction and the State of Texas. |
Advertising | Advertising Advertising costs are expensed as incurred. Advertising expenses for the years ended December 31, 2021 and 2020 amounted to $46 and $47, respectively. |
Revenue Policies | Revenue Policies FASB ASC Topic 606, Revenue from Contracts with Customers (Topic 606), (i) creates a single framework for recognizing revenue from contracts with customers that fall within its scope and (ii) revises when it is appropriate to recognize a gain (loss) from the transfer of nonfinancial assets, such as foreclosed assets. The majority of the Company’s revenues come from interest income and other sources, including loans, leases, and securities, that are outside the scope of Topic 606. The Company’s services that fall within the scope of Topic 606 are presented within Non-Interest Income and are recognized as revenue as the Company satisfies its obligation to the customer. Services within the scope of Topic 606 include service charges on deposits, interchange income, and the sale of foreclosed assets. A description of the Company’s revenue streams accounted for under Topic 606 follows: Service Charges on Deposit Accounts: The Company earns fees from its deposit customers for transaction-based, account-maintenance, and overdraft services. Transaction-based fees, which include services such as ATM use fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Account maintenance fees, which related primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance. Interchange Income: The Company earns interchange fees from debit/credit cardholder transactions conducted through the Visa/MasterCard/Other payment network. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. Gains (Losses) on Sales of Foreclosed Assets: The Company records a gain or loss from the sale of foreclosed assets when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. When the Company finances the sale of a foreclosed asset to the buyer, the Company assesses whether the buyer is committed to perform their obligations under the contract and whether collectability of the transaction price is probable. Once these criteria are met, the foreclosed asset is derecognized and the gain or loss on sale is recorded upon the transfer of control of the property to the buyer. In determining the gain or loss on the sale, the Company adjusts the transaction price and related gain (loss) on sale if a significant financing component is present. |
Comprehensive Income (Loss) | Comprehensive Income (Loss) Comprehensive income (loss) consists of net income and other comprehensive income (loss). Other comprehensive income (loss) includes unrealized gains and losses on securities available-for-sale. |
Revisions and Reclassifications | Revisions Certain immaterial revisions of amounts previously reported have been made to the 2020 consolidated financial statements for FHLB purchases due to dividend reinvestment. These revisions did not have a significant impact on the financial statement line items impacted. Reclassifications Certain reclassification s of amounts previously reported have been made to the accompanying financial statements to maintain consistency between periods presented. The reclassifications had no impact on net income or shareholders' and members’ equity. |
Subsequent Events | Subsequent Events Management has evaluated subsequent events through March 23, 2022, which was the date the accompanying consolidated financial statements were available to be issued. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Earnings Per Share | |
Schedule of basic and diluted net loss per share | December 31, 2021 Net Income $ 518 Weighted average shares outstanding for basic earnings per share: Average shares outstanding 3,257,759 Less: average unearned ESOP shares (255,630) 3,002,129 Additional dilutive shares — Weighted average shares outstanding for dilutive earnings per share 3,002,129 Basic and dilutive earnings per share $ 0.17 |
Debt Securities (Tables)
Debt Securities (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Debt Securities | |
Schedule of amortized cost and fair value of securities | December 31, 2021 Gross Gross Estimated Amortized Unrealized Unrealized Fair Available for Sale Cost Gains Losses Value Debt Securities: Residential mortgage-backed $ 19,073 $ 113 $ (401) $ 18,785 Collateralized mortgage obligations 11,202 — (126) 11,076 State and municipal 11,670 36 (167) 11,539 Corporate bonds 2,500 — (94) 2,406 Total debt securities 44,445 149 (788) 43,806 U.S. government and agency 13,224 — (230) 12,994 Total securities available for sale $ 57,669 $ 149 $ (1,018) $ 56,800 Held to Maturity Debt Securities: Residential mortgage-backed $ 31,277 $ 374 $ (392) $ 31,259 State and municipal 2,405 15 (6) 2,414 Total securities held to maturity $ 33,682 $ 389 $ (398) $ 33,673 December 31, 2020 Gross Gross Estimated Amortized Unrealized Unrealized Fair Available for Sale Cost Gains Losses Value Debt Securities: Residential mortgage-backed $ 11,936 $ 202 $ (76) $ 12,062 State and municipal 868 36 — 904 Total securities available for sale $ 12,804 $ 238 $ (76) $ 12,966 Held to Maturity Debt Securities: Residential mortgage-backed $ 28,407 $ 651 $ (49) $ 29,009 State and municipal 5,921 40 — 5,961 Total securities held to maturity $ 34,328 $ 691 $ (49) $ 34,970 |
Schedule of contractual maturities of debt securities | Available for Sale Held to Maturity Estimated Estimated Amortized Fair Amortized Fair Cost Value Cost Value Due in one year $ — $ — $ — $ — Due from one to five years 9,964 9,841 1,137 1,150 Due in five to ten years 8,998 8,778 134 136 After ten years 8,432 8,320 1,134 1,128 Residential mortgage-backed 19,073 18,785 31,277 31,259 Collateralized mortgage obligations 11,202 11,076 — — Total $ 57,669 $ 56,800 $ 33,682 $ 33,673 |
Schedule of securities with unrealized and unrecognized losses | December 31, 2021 Less than 12 months 12 months or longer Gross Gross Fair Unrealized Fair Unrealized Category (number of securities) Value Losses Value Losses Residential mortgage-backed (20,5) $ 22,903 $ (624) $ 5,666 $ (169) Collateralized mortgage obligations (5) 11,076 (126) — — State and municipal (9) 8,416 (173) — — Corporate Bonds (2) 906 (94) — — U.S. government and agency (13) 12,994 (230) — — Total $ 56,295 $ (1,247) $ 5,666 $ (169) December 31, 2020 Less than 12 months 12 months or longer Gross Gross Fair Unrealized Fair Unrealized Category (number of securities) Value Losses Value Losses Residential mortgage-backed (5) $ 8,298 $ (125) $ — $ — |
Loans and Leases (Tables)
Loans and Leases (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Loans and Leases | |
Summary of the balances of loans and leases | December 31, 2021 2020 Real estate $ 209,946 $ 201,660 Agriculture 234 358 Commercial 6,141 8,665 Consumer and other 5,538 4,149 Subtotal 221,859 214,832 Less allowance for loan and lease losses (1,592) (1,561) Loans and leases, net $ 220,267 $ 213,271 |
Schedule of activity in the allowance for loan and lease losses | December 31, 2021 Consumer Real Estate Agriculture Commercial and Other Total Allowance for loan and lease losses: Balance, January 1, 2021 $ 1,171 $ 2 $ 355 $ 33 $ 1,561 Charge-offs — — — (36) (36) Recoveries — — — 17 17 Provision (Credit) 7 (1) 2 42 50 Balance, December 31, 2021 $ 1,178 $ 1 $ 357 $ 56 $ 1,592 Balance, December 31, 2021 allocated to loans and leases individually evaluated for impairment $ 8 $ — $ 300 $ — $ 308 Balance, December 31, 2021 allocated to loans and leases collectively evaluated for impairment $ 1,170 $ 1 $ 57 $ 56 $ 1,284 Loans and leases receivable: Balance, December 31, 2021 loans and leases individually evaluated for impairment $ 2,437 $ — $ 474 $ 33 $ 2,944 Balance, December 31, 2021 loans and leases collectively evaluated for impairment 207,509 234 5,667 5,505 218,915 Balance, December 31, 2021 $ 209,946 $ 234 $ 6,141 $ 5,538 $ 221,859 December 31, 2020 Consumer Real Estate Agriculture Commercial and Other Total Allowance for loan and lease losses: Balance, January 1, 2020 $ 937 $ 3 $ 128 $ 36 $ 1,104 Charge-offs — — — (27) (27) Recoveries — — — — — Provision (Credit) 234 (1) 227 24 484 Balance, December 31, 2020 $ 1,171 $ 2 $ 355 $ 33 $ 1,561 Ending balance allocated to loans and leases individually evaluated for impairment $ 8 $ — $ 300 $ — $ 308 Ending balance allocated to loans and leases collectively evaluated for impairment $ 1,163 $ 2 $ 55 $ 33 $ 1,253 Loans and leases receivable: Loans and leases individually evaluated for impairment $ 2,488 $ — $ 622 $ 2 $ 3,112 Loans and leases collectively evaluated for impairment 199,172 358 8,043 4,147 211,720 Ending balance $ 201,660 $ 358 $ 8,665 $ 4,149 $ 214,832 |
Schedule of internal classification and credit risk profile based on payment activity of the loan and lease portfolio | The following table sets forth information regarding the internal classification of the loan and lease portfolio: December 31, 2021 Special Pass Mention Substandard Doubtful Loss Total Real estate Construction and land $ 17,560 $ — $ 90 $ — $ — $ 17,650 Farmland 6,083 — 359 — — 6,442 1‑4 Residential & multi-family 151,708 556 1,904 — — 154,168 Commercial real estate 30,418 — 1,268 — — 31,686 Agriculture 234 — — — — 234 Commercial 5,652 — 52 437 — 6,141 Consumer and other 5,478 12 48 — — 5,538 Total $ 217,133 $ 568 $ 3,721 $ 437 $ — $ 221,859 December 31, 2020 Special Pass Mention Substandard Doubtful Loss Total Real estate Construction and land $ 22,467 $ — $ 328 $ — $ — $ 22,795 Farmland 5,306 — 310 — — 5,616 1‑4 Residential & multi-family 141,371 664 1,811 — — 143,846 Commercial real estate 28,062 — 1,341 — — 29,403 Agriculture 358 — — — — 358 Commercial 8,043 — 56 566 — 8,665 Consumer and other 4,130 2 17 — — 4,149 Total $ 209,737 $ 666 $ 3,863 $ 566 $ — $ 214,832 The following table sets forth information regarding the credit risk profile based on payment activity of the loan and lease portfolio: December 31, 2021 December 31, 2020 Non- Non- Performing performing Total Performing performing Total Real estate Construction and land $ 17,650 $ — $ 17,650 $ 22,795 $ — $ 22,795 Farmland 6,250 192 6,442 5,306 310 5,616 1‑4 Residential & multi-family 153,400 768 154,168 143,317 529 143,846 Commercial real estate 31,563 123 31,686 29,403 — 29,403 Agriculture 234 — 234 358 — 358 Commercial 5,667 474 6,141 8,634 31 8,665 Consumer and other 5,505 33 5,538 4,146 3 4,149 Total $ 220,269 $ 1,590 $ 221,859 $ 213,959 $ 873 $ 214,832 |
Schedule of delinquencies not on nonaccrual within the loan and lease portfolio | December 31, 2021 Recorded 90 Investment 30‑89 Days and Total Total > 90 Days and Past Due Greater Past Due Current Loans Still Accruing Real estate Construction and land $ 1,620 $ — $ 1,620 $ 16,030 $ 17,650 $ — Farmland — — — 6,442 6,442 — 1‑4 Residential & multi-family 305 — 305 153,863 154,168 — Commercial real estate — — — 31,686 31,686 — Agriculture — — — 234 234 — Commercial 30 — 30 6,111 6,141 — Consumer and other 19 — 19 5,519 5,538 — Total $ 1,974 $ — $ 1,974 $ 219,885 $ 221,859 $ — December 31, 2020 Recorded 90 Days Investment 30‑89 Days and Total Total > 90 Days and Past Due Greater Past Due Current Loans Still Accruing Real estate Construction and land $ 286 $ — $ 286 $ 22,509 $ 22,795 $ — Farmland — — — 5,616 5,616 — 1‑4 Residential & multi-family 344 — 344 143,502 143,846 — Commercial real estate — — — 29,403 29,403 — Agriculture — — — 358 358 — Commercial 44 — 44 8,621 8,665 — Consumer and other 5 — 5 4,144 4,149 — Total $ 679 $ — $ 679 $ 214,153 $ 214,832 $ — |
Schedule of nonaccrual status within the loan and lease portfolio | The following table sets forth information regarding the nonaccrual status within the loan and lease portfolio as of December 31, 2021 and 2020: 2021 2020 Real estate Construction and land $ — $ — Farmland 192 310 1‑4 Residential & multi-family 768 529 Commercial real estate 123 — Agriculture — — Commercial 474 31 Consumer and other 33 3 Total $ 1,590 $ 873 |
Schedule of interest income recognized on impaired financing receivables | The following table presents interest income recognized on impaired loans for the years ended December 31, 2021 and 2020: 2021 2020 Real estate 1-4 Residential & multi-family $ 13 $ 14 Commercial real estate 64 46 Commercial 20 24 $ 97 $ 84 |
Schedule of information regarding impaired loans | The following table sets forth information regarding impaired loans as of December 31, 2021: Unpaid Average Recorded Principal Related Recorded Investment Balance Allowance Investment With no related allowance Real estate Farmland $ 192 $ 240 $ — $ 96 1‑4 Residential & multi-family 977 1,027 — 488 Commercial real estate 123 125 — 62 Commercial 37 42 — 19 Consumer and other 33 33 — 17 With a related allowance Real estate Commercial real estate 1,145 1,145 8 573 Commercial 437 442 300 219 Total Real estate Farmland 192 240 — 96 1-4 Residential & multi-family 977 1,027 — 488 Commercial real estate 1,268 1,270 8 635 Commercial 474 484 300 238 Consumer and other 33 33 — 17 $ 2,944 $ 3,054 $ 308 $ 1,474 The following table sets forth information regarding impaired loans as of December 31, 2020: Unpaid Average Recorded Principal Related Recorded Investment Balance Allowance Investment With no related allowance Real estate Farmland $ 310 $ 340 $ — $ 322 1‑4 Residential & multi-family 837 873 — 897 Commercial real estate 136 136 — 141 Commercial 31 32 — 106 Consumer and other 2 3 — 5 With a related allowance Real estate Commercial real estate 1,205 1,205 8 1,205 Commercial 591 591 300 462 Total Real estate Farmland 310 340 — 322 1-4 Residential & multi-family 837 873 — 897 Commercial real estate 1,341 1,341 8 1,346 Commercial 622 623 300 568 Consumer and other 2 3 — 5 $ 3,112 $ 3,180 $ 308 $ 3,138 |
Net Investment in Direct Fina_2
Net Investment in Direct Financing Leases (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Net Investment in Direct Financing Leases | |
Schedule of components of the net investment in direct financing leases | December 31, 2021 2020 Total minimum lease payments to be received $ 115 $ 35 Less interest income (10) (3) Net investment in direct financing lease $ 105 $ 32 |
Scheduled financing lease payments | 2022 $ 45 2023 31 2024 13 2025 13 2026 13 $ 115 |
Loan Servicing (Tables)
Loan Servicing (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Loan Servicing | |
Schedule of Mortgage loans serviced | December 31, 2021 2020 Mortgage loan portfolio serviced for FHLMC $ 1,148 $ 1,606 |
Premises and Equipment (Tables)
Premises and Equipment (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Premises and Equipment | |
Summary of the cost and accumulated depreciation of premises and equipment | December 31, 2021 2020 Land $ 1,175 $ 1,165 Buildings and improvements 7,745 7,662 Furniture, fixtures and equipment 2,591 2,549 11,511 11,376 Accumulated depreciation (5,296) (4,993) Total $ 6,215 $ 6,383 |
Leases (Tables)
Leases (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Leases | |
Schedule of right-of-use assets and lease liabilities | December 31, Statement of Financial Condition Classification 2021 2020 Right-of-use assets: Operating leases Other assets $ 472 $ 456 Lease Liabilities: Operating lease liabilities Accrued expenses and other liabilities $ 472 $ 456 |
Summary of lease costs | December 31, 2021 2020 Operating lease cost $ 72 $ 71 |
Summary of future minimum lease payments under noncancelable operating leases | Operating 2022 $ 70 2023 70 2024 71 2025 75 2026 72 Thereafter 165 Total undiscounted lease payments 523 Less: imputed interest (51) Net lease liabilities $ 472 |
Schedule of supplemental lease information | December 31, 2021 2020 Weighted-average remaining lease term Operating leases 7.32 Years 8.6 Years Weighted-average discount rate Operating leases 2.79 % 2.79 % Cash paid for amounts included in the measurement of lease liabilities Operating cash flows from operating leases $ 70 $ 70 Right-of-use assets obtained in exchange for new lease liabilities Operating leases $ — $ 70 |
Deposits (Tables)
Deposits (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Deposits | |
Schedule of maturities of time deposits | 2022 $ 43,862 2023 17,684 2024 9,466 2025 871 2026 661 Total $ 72,544 |
Advances from Federal Home Lo_2
Advances from Federal Home Loan Bank (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Advances from Federal Home Loan Bank | |
Scheduled maturities of the advances from FHLB | 2022 $ 12 2023 — 2024 17,090 2025 — 2026 895 Thereafter 9,574 Total $ 27,571 |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Income Taxes | |
Allocation of income taxes between current and deferred portions | Years ended December 31, 2021 2020 Current federal income tax expense $ 281 $ 323 Deferred federal income tax benefit (207) (149) Deferred state income tax expense 19 19 Total provision $ 93 $ 193 |
Summary of reconciliation of statutory federal income tax rate | 2021 2020 Income tax expense at the statutory rate 21.00 % 21.00 % State income taxes 3.05 1.98 Nontaxable earnings (8.85) (6.70) Nondeductible expenses 0.62 2.39 Other (0.60) 1.82 Total provision 15.22 % 20.49 % |
Schedule of components of the net deferred tax asset | December 31, 2021 2020 Deferred tax assets Allowance for loan and lease losses $ 334 $ 328 Organizational costs 2 4 Intangible assets 44 30 Deferred compensation 154 130 State income tax credit 76 91 Charitable contribution credit 113 — Unrealized loss on securities available for sale 182 — 905 583 Deferred tax liabilities Depreciable assets (135) (135) Accrual to cash (78) (129) Mortgage servicing rights (2) (2) Unrealized gain on securities available for sale — (34) Other (39) (36) (254) (336) Net deferred tax asset $ 651 $ 247 |
Off-Balance-Sheet Activities (T
Off-Balance-Sheet Activities (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Off-Balance-Sheet Activities | |
Schedule of financial instruments outstanding whose contract amounts represent credit risk | Contract Amount 2021 2020 Commitments to extend credit $ 27,374 $ 22,403 |
Employee Stock Ownership Plan_2
Employee Stock Ownership Plan (ESOP) (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Employee Stock Ownership Plan ("ESOP") | |
Summary of ESOP shares | Shares allocated to participants — Shares released to participants 13,031 Unreleased shares 247,590 Total 260,621 Fair value of unreleased shares $ 3,838 |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Related Party Transactions | |
Summary of annual activity of related party transactions | December 31, 2021 2020 Beginning balance $ 5,706 $ 2,999 Additions 1,830 2,996 Repayments (3,514) (289) Ending balance $ 4,022 $ 5,706 |
Supplemental Cash Flow Inform_2
Supplemental Cash Flow Information (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Supplemental Cash Flow Information | |
Schedule of supplemental cash flow information | December 31, 2021 2020 Supplemental cash flow information: Cash paid for Interest on deposits $ 1,536 $ 1,838 Interest on FHLB advances 620 695 Other interest 11 11 Income taxes 320 285 |
Fair Value Measurements (Tables
Fair Value Measurements (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Fair Value Measurements | |
Summary of financial assets and financial liabilities measured at fair value on a recurring basis | December 31, 2021 Level 1 Level 2 Level 3 Total Inputs Inputs Inputs Fair Value Financial assets Available for sale securities Residential mortgage-backed $ — $ 18,785 $ — $ 18,785 Collateralized mortgage obligations — 11,076 — 11,076 State and municipal — 11,539 — 11,539 Corporate bonds — 2,406 — 2,406 U.S. Government and agency — 12,994 — 12,994 Total financial assets $ — $ 56,800 $ — $ 56,800 December 31, 2020 Level 1 Level 2 Level 3 Total Inputs Inputs Inputs Fair Value Financial assets Available for sale securities Residential mortgage-backed $ — $ 12,062 $ — $ 12,062 State and municipal — 904 — 904 Total financial assets $ — $ 12,966 $ — $ 12,966 |
Summary of financial assets and financial liabilities measured at fair value on a nonrecurring basis | December 31, 2021 Level 1 Level 2 Level 3 Total Fair Inputs Inputs Inputs Value Financial assets Impaired loans $ — $ — $ 1,274 $ 1,274 Nonfinancial assets Foreclosed assets — — 209 209 $ — $ — $ 1,483 $ 1,483 December 31, 2020 Level 1 Level 2 Level 3 Total Fair Inputs Inputs Inputs Value Financial assets Impaired loans $ — $ — $ 1,488 $ 1,488 Nonfinancial assets Foreclosed assets — — 209 209 $ — $ — $ 1,697 $ 1,697 |
Schedule of quantitative information about significant unobservable inputs | Significant Range of Fair Value at Principal Valuation Unobservable Significant Input Instrument December 31, 2021 Technique Inputs Values Impaired loans $ 1,274 Appraisal of collateral (1) Appraisal adjustment 10-25 % Foreclosed assets $ 209 Appraisal of collateral (1) Appraisal adjustment 10-25 % Significant Range of Fair Value at Principal Valuation Unobservable Significant Input Instrument December 31, 2020 Technique Inputs Values Impaired loans $ 1,488 Appraisal of collateral (1) Appraisal adjustment 10-25 % Foreclosed assets $ 209 Appraisal of collateral (1) Appraisal adjustment 10-25 % (1) Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable. |
Summary of estimated fair values, and related carrying amounts, of the Company's financial instruments | December 31, 2021 Level 1 Level 2 Level 3 Total Total Inputs Inputs Inputs Fair Value Carrying Value Financial assets Cash and cash equivalents $ 21,915 $ — $ — $ 21,915 $ 21,915 Interest bearing deposits in banks 14,955 — — 14,955 14,955 Securities held to maturity — 33,673 — 33,673 33,682 Loans, net — — 224,354 224,354 220,162 Net investment in direct financing leases — — 105 105 105 Interest receivable 931 — — 931 931 Restricted investments carried at cost — 2,037 — 2,037 2,037 Mortgage servicing rights — — 8 8 8 Financial liabilities Deposits — — 274,995 274,995 274,933 Federal Home Loan Bank advances — — 28,259 28,259 27,571 Interest payable 128 — — 128 128 December 31, 2020 Level 1 Level 2 Level 3 Total Total Inputs Inputs Inputs Fair Value Carrying Value Financial assets Cash and cash equivalents $ 8,073 $ — $ — $ 8,073 $ 8,073 Interest bearing deposits in banks 14,015 — — 14,015 14,015 Securities held to maturity — 34,970 — 34,970 34,328 Loans, net — — 214,362 214,362 213,239 Net investment in direct financing leases — — 32 32 32 Interest receivable 963 — — 963 963 Restricted investments carried at cost — 2,024 — 2,024 2,024 Mortgage servicing rights — — 12 12 12 Financial liabilities Deposits — — 235,246 235,246 235,140 Federal Home Loan Bank advances — — 32,297 32,297 30,768 Interest payable 180 — — 180 180 |
Core Deposit Intangible (Tables
Core Deposit Intangible (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Core Deposit Intangible | |
Schedule of components of core deposit intangible assets | December 31, 2021 2020 Core deposit intangible $ 926 $ 926 Less accumulated amortization (397) (265) Net core deposit intangible $ 529 $ 661 |
Summary of future amortization expense for core deposit intangible assets | Years ended December 31: 2022 $ 132 2023 132 2024 132 2025 133 Total $ 529 |
Condensed Parent Company Fina_2
Condensed Parent Company Financial Statements (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Condensed Parent Company Financial Statements | |
Consolidated Statements of Financial Condition | December 31, 2021 2020 Assets Cash and cash equivalents $ 13,531 $ 466 Investment in subsidiary 46,429 31,473 Other receivables 26 — Deferred income taxes 111 — Other Assets 40 — $ 60,137 $ 31,939 Liabilities Accrued expenses and other liabilities 5 — Shareholders' and Members' Equity Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued $ — $ — Common stock, $0.01 par value, 19,000,000 shares authorized, 3,257,759 shares issued and outstanding 33 — Additional paid in capital 30,932 — Retained earnings 32,329 31,811 Accumulated other comprehensive (loss) income (686) 128 Unearned Employee Stock Ownership Program shares (2,476) — Total shareholders' equity 60,132 31,939 $ 60,137 $ 31,939 |
Consolidated Statements of Income | December 31, 2021 2020 Expenses Contribution Expense - TCBS Foundation $ 575 $ — Other expenses 76 84 Total expenses 651 84 Loss Before Income Taxes and Equity in Earnings of Subsidiary (651) (84) Income Tax Benefit (136) — Loss Before Equity in Earnings of Subsidiary (515) (84) Equity in Earnings of Subsidiary Dividend income 500 500 Undistributed earnings of subsidiary 533 333 Total equity in earnings of subsidiary 1,033 833 Net Income $ 518 $ 749 Other items of comprehensive income Unrealized (depreciation) appreciation on investment securities available for sale, before tax (1,031) $ 172 Income tax benefit (expense) related to other items of comprehensive (loss) income 217 (36) Total other items of comprehensive (loss) income, net of tax benefit (expense) (814) 136 Comprehensive (Loss) Income $ (296) $ 885 |
Consolidated Statements of Cash Flows | December 31, 2021 2020 Operating Activities Net (loss) income $ 518 $ 749 Adjustments to reconcile net income to net cash provided by operating activities Equity in undistributed earnings of subsidiary (533) (333) ESOP compensation expense for allocated shares 202 Deferred tax benefit (111) — Increase in other assets (66) — Increase in accrued expenses 5 — Net Cash from Operating Activities 15 416 Investing Activities Dividends received 40 — Net Cash from Investing Activities 40 — Financing Activities Proceeds from issuance of common stock, net of offering costs 30,883 — Proceeds from conversion transferred to bank (15,267) — Loan to ESOP for purchase of common stock (2,606) — Net Cash from Financing Activities 13,010 — Net Change in Cash and Cash Equivalents 13,065 416 Cash and Cash Equivalents at Beginning of Year 466 50 Cash and Cash Equivalents at End of Year $ 13,531 $ 466 |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Details) - USD ($) $ / shares in Units, $ in Thousands | Jul. 14, 2021 | Dec. 31, 2021 | Dec. 31, 2020 |
Accounting Policies [Line Items] | |||
Offering price | $ 10 | ||
Common stock shares sold | 3,207,759 | ||
Gross proceeds | $ 32,078 | ||
Issuance cost | 1,684 | ||
Cash contributed | $ 75 | ||
Percentage of common stock in ESOP | 8.00% | ||
ESOP shares purchased | 260,621 | 2,606,210 | |
Common stock shares issued | 3,257,759 | 3,257,759 | |
Net proceeds from offering to bank | $ 15,276 | ||
Loan to ESOP for purchase of common stock | 2,606 | $ 2,606 | |
Net proceeds from offering retained | $ 12,436 | ||
Common stock shares outstanding | 3,257,759 | 0 | |
Percentage of loan secured by real estate | 95.00% | 94.00% | |
Exceeded amounts covered by federal deposit insurance | $ 13,655 | $ 1,048 | |
Impairment charges | $ 0 | 0 | |
FHLB stock carried at cost per share par value | $ 100 | ||
Purchase of federal home loan bank stock | $ 13 | 30 | |
Sale of federal home loan bank stock | 0 | 0 | |
Interest and penalties | 0 | 0 | |
Uncertain tax positions | 0 | 0 | |
Advertising costs | $ 46 | $ 47 | |
Building and related components | Maximum | |||
Accounting Policies [Line Items] | |||
Useful life | 40 years | ||
Building and related components | Minimum | |||
Accounting Policies [Line Items] | |||
Useful life | 7 years | ||
Furniture, fixtures and equipment | Maximum | |||
Accounting Policies [Line Items] | |||
Useful life | 20 years | ||
Furniture, fixtures and equipment | Minimum | |||
Accounting Policies [Line Items] | |||
Useful life | 3 years | ||
Mineola Community Bank, SSB | |||
Accounting Policies [Line Items] | |||
Ownership percentage | 100.00% | ||
TCBS Foundation Inc. | |||
Accounting Policies [Line Items] | |||
Common stock shares contributed | 50,000 | ||
Cash contributed | $ 75 | ||
Core deposits intangible | |||
Accounting Policies [Line Items] | |||
Intangible asset useful life | 7 years |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Earnings Per Share | ||
Net Income | $ 518 | $ 749 |
Weighted average shares outstanding for basic earnings per share : | ||
Average shares outstanding | 3,257,759 | |
Less: average unearned ESOP shares | (255,630) | |
Weighted-average shares outstanding - basic | 3,002,129 | |
Weighted-average shares outstanding - diluted | 3,002,129 | |
Earnings per share - basic | $ 0.17 | |
Earnings per share - diluted | $ 0.17 | |
Common Stock, Shares Authorized | 19,000,000 | 0 |
Common stock, shares outstanding | 3,257,759 | 0 |
Dilutive shares | 0 |
Debt Securities - Amortized cos
Debt Securities - Amortized cost and fair value (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Available for Sale | ||
Amortized Cost | $ 57,669 | $ 12,804 |
Gross Unrealized Gains | 149 | 238 |
Gross Unrealized Losses | (1,018) | (76) |
Total debt securities, available for sale | 56,800 | 12,966 |
Held to Maturity | ||
Amortized Cost | 33,682 | 34,328 |
Gross Unrealized Gains | 389 | 691 |
Gross Unrealized Losses | (398) | (49) |
Debt Securities, Held-to-maturity, Fair Value, Total | 33,673 | 34,970 |
Collateral Pledged | ||
Held to Maturity | ||
Debt securities pledged as collateral | 2,745 | 2,680 |
Available-for-sale Securities | ||
Held to Maturity | ||
Proceeds from sales of available for sale securities | 0 | 0 |
Total debt securities | ||
Available for Sale | ||
Amortized Cost | 44,445 | |
Gross Unrealized Gains | 149 | |
Gross Unrealized Losses | (788) | |
Total debt securities, available for sale | 43,806 | |
Residential mortgage-backed | ||
Available for Sale | ||
Amortized Cost | 19,073 | 11,936 |
Gross Unrealized Gains | 113 | 202 |
Gross Unrealized Losses | (401) | (76) |
Total debt securities, available for sale | 18,785 | 12,062 |
Held to Maturity | ||
Amortized Cost | 31,277 | 28,407 |
Gross Unrealized Gains | 374 | 651 |
Gross Unrealized Losses | (392) | (49) |
Debt Securities, Held-to-maturity, Fair Value, Total | 31,259 | 29,009 |
Collateralized mortgage obligations | ||
Available for Sale | ||
Amortized Cost | 11,202 | |
Gross Unrealized Losses | (126) | |
Total debt securities, available for sale | 11,076 | |
State and municipal | ||
Available for Sale | ||
Amortized Cost | 11,670 | 868 |
Gross Unrealized Gains | 36 | 36 |
Gross Unrealized Losses | (167) | |
Total debt securities, available for sale | 11,539 | 904 |
Held to Maturity | ||
Amortized Cost | 2,405 | 5,921 |
Gross Unrealized Gains | 15 | 40 |
Gross Unrealized Losses | (6) | |
Debt Securities, Held-to-maturity, Fair Value, Total | 2,414 | $ 5,961 |
Corporate bonds | ||
Available for Sale | ||
Amortized Cost | 2,500 | |
Gross Unrealized Losses | (94) | |
Total debt securities, available for sale | 2,406 | |
U.S. government and agency | ||
Available for Sale | ||
Amortized Cost | 13,224 | |
Gross Unrealized Losses | (230) | |
Total debt securities, available for sale | $ 12,994 |
Debt Securities - Contractual m
Debt Securities - Contractual maturities (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Available for Sale, Amortized Cost | ||
Due after one through five years, Amortized Cost | $ 9,964 | |
Due after five through ten years, Amortized Cost | 8,998 | |
Due after ten years, Amortized Cost | 8,432 | |
Total debt securities, Amortized Cost | 57,669 | $ 12,804 |
Available for Sale, Fair Value | ||
Due after one through five years, Fair Value | 9,841 | |
Due after five through ten years, Fair Value | 8,778 | |
Due after ten years, Fair Value | 8,320 | |
Total debt securities, available for sale | 56,800 | 12,966 |
Held to Maturity, Amortized Cost | ||
Due after one through five years, Amortized Cost | 1,137 | |
Due after five through ten years, Amortized Cost | 134 | |
Due after ten years, Amortized Cost | 1,134 | |
Debt Securities, Held-to-maturity, Total | 33,682 | 34,328 |
Held to Maturity, Fair Value | ||
Due after one through five years, Fair Value | 1,150 | |
Due after five through ten years, Fair Value | 136 | |
Due after ten years, Fair Value | 1,128 | |
Debt Securities, Held-to-maturity, Fair Value, Total | 33,673 | 34,970 |
Residential mortgage-backed | ||
Available for Sale, Amortized Cost | ||
Residential Mortgage-backed | 19,073 | |
Total debt securities, Amortized Cost | 19,073 | 11,936 |
Available for Sale, Fair Value | ||
Residential Mortgage-backed | 18,785 | |
Total debt securities, available for sale | 18,785 | 12,062 |
Held to Maturity, Amortized Cost | ||
Residential Mortgage-backed | 31,277 | |
Debt Securities, Held-to-maturity, Total | 31,277 | 28,407 |
Held to Maturity, Fair Value | ||
Residential Mortgage-backed | 31,259 | |
Debt Securities, Held-to-maturity, Fair Value, Total | 31,259 | $ 29,009 |
Collateralized mortgage obligations | ||
Available for Sale, Amortized Cost | ||
Residential Mortgage-backed | 11,202 | |
Total debt securities, Amortized Cost | 11,202 | |
Available for Sale, Fair Value | ||
Residential Mortgage-backed | 11,076 | |
Total debt securities, available for sale | $ 11,076 |
Debt Securities - Unrealized Lo
Debt Securities - Unrealized Losses (Details) $ in Thousands | Dec. 31, 2021USD ($)security | Dec. 31, 2020USD ($)security |
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | $ 56,295 | |
Unrealized Losses, Less than 12 Months | (1,247) | |
Fair Value, 12 Months or More | 5,666 | |
Unrealized Losses, 12 Months or More | (169) | |
Residential mortgage-backed | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | 22,903 | $ 8,298 |
Unrealized Losses, Less than 12 Months | (624) | $ (125) |
Fair Value, 12 Months or More | 5,666 | |
Unrealized Losses, 12 Months or More | $ (169) | |
Number of Securities, Longer Than 12 Months | security | 5 | |
Number of Securities, Less Than 12 Months | security | 20 | |
Number of securities in portfolio | security | (5) | |
Collateralized mortgage obligations | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | $ 11,076 | |
Unrealized Losses, Less than 12 Months | $ (126) | |
Number of securities in portfolio | security | (5) | |
State and municipal | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | $ 8,416 | |
Unrealized Losses, Less than 12 Months | $ (173) | |
Number of securities in portfolio | security | (9) | |
Corporate bonds | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | $ 906 | |
Unrealized Losses, Less than 12 Months | $ (94) | |
Number of securities in portfolio | security | (2) | |
U.S. government and agency | ||
Debt Securities, Available-for-sale [Line Items] | ||
Fair Value, Less than 12 Months | $ 12,994 | |
Unrealized Losses, Less than 12 Months | $ (230) | |
Number of securities in portfolio | security | (13) |
Debt Securities (Details)
Debt Securities (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Debt Securities | ||
Other than temporary impairment loss recognized | $ 0 | $ 0 |
Loans and Leases - Summary of b
Loans and Leases - Summary of balances of loans and leases (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Loans and Leases | ||
Loans and leases, gross | $ 221,859 | $ 214,832 |
Less allowance for loan and lease losses | (1,592) | (1,561) |
Loans and leases, net | 220,267 | 213,271 |
Real estate | ||
Loans and Leases | ||
Loans and leases, gross | 209,946 | 201,660 |
Agriculture | ||
Loans and Leases | ||
Loans and leases, gross | 234 | 358 |
Commercial | ||
Loans and Leases | ||
Loans and leases, gross | 6,141 | 8,665 |
Consumer and other | ||
Loans and Leases | ||
Loans and leases, gross | $ 5,538 | $ 4,149 |
Loans and Leases - Paycheck Pro
Loans and Leases - Paycheck Protection Program (PPP) Loans (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Loans and Leases | ||
Original balance | $ 221,859 | $ 214,832 |
Loan fees in interest income | 9,575 | 9,620 |
Paycheck Protection Program (PPP) Loans | ||
Loans and Leases | ||
Original balance | 5,484 | |
Loan forgiven | 5,471 | |
Loan fees in interest income | 6 | 212 |
Consumer and other | ||
Loans and Leases | ||
Original balance | $ 5,538 | $ 4,149 |
Loans and Leases - Activity in
Loans and Leases - Activity in the allowance for loan and lease losses (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Allowance for loan and lease losses: | ||
Beginning balance | $ 1,561 | $ 1,104 |
Charge-offs | (36) | (27) |
Recoveries | 17 | |
Provision for Loan and Lease Losses | 50 | 484 |
Provision (Credit) | 50 | 484 |
Ending balance | 1,592 | 1,561 |
Ending balance allocated to loans and leases individually evaluated for impairment | 308 | 308 |
Ending balance allocated to loans and leases collectively evaluated for impairment | 1,284 | 1,253 |
Loans and leases receivable | ||
Loans and leases individually evaluated for impairment | 2,944 | 3,112 |
Loans and leases collectively evaluated for impairment | 218,915 | 211,720 |
Total Loans | 221,859 | 214,832 |
Real estate | ||
Allowance for loan and lease losses: | ||
Beginning balance | 1,171 | 937 |
Provision (Credit) | 7 | 234 |
Ending balance | 1,178 | 1,171 |
Ending balance allocated to loans and leases individually evaluated for impairment | 8 | 8 |
Ending balance allocated to loans and leases collectively evaluated for impairment | 1,170 | 1,163 |
Loans and leases receivable | ||
Loans and leases individually evaluated for impairment | 2,437 | 2,488 |
Loans and leases collectively evaluated for impairment | 207,509 | 199,172 |
Total Loans | 209,946 | 201,660 |
Agriculture | ||
Allowance for loan and lease losses: | ||
Beginning balance | 2 | 3 |
Provision (Credit) | (1) | (1) |
Ending balance | 1 | 2 |
Ending balance allocated to loans and leases collectively evaluated for impairment | 1 | 2 |
Loans and leases receivable | ||
Loans and leases collectively evaluated for impairment | 234 | 358 |
Total Loans | 234 | 358 |
Commercial | ||
Allowance for loan and lease losses: | ||
Beginning balance | 355 | 128 |
Provision (Credit) | 2 | 227 |
Ending balance | 357 | 355 |
Ending balance allocated to loans and leases individually evaluated for impairment | 300 | 300 |
Ending balance allocated to loans and leases collectively evaluated for impairment | 57 | 55 |
Loans and leases receivable | ||
Loans and leases individually evaluated for impairment | 474 | 622 |
Loans and leases collectively evaluated for impairment | 5,667 | 8,043 |
Total Loans | 6,141 | 8,665 |
Consumer and other | ||
Allowance for loan and lease losses: | ||
Beginning balance | 33 | 36 |
Charge-offs | (36) | (27) |
Recoveries | 17 | |
Provision (Credit) | 42 | 24 |
Ending balance | 56 | 33 |
Ending balance allocated to loans and leases collectively evaluated for impairment | 56 | 33 |
Loans and leases receivable | ||
Loans and leases individually evaluated for impairment | 33 | 2 |
Loans and leases collectively evaluated for impairment | 5,505 | 4,147 |
Total Loans | $ 5,538 | $ 4,149 |
Loans and Leases - Internal cla
Loans and Leases - Internal classification of the loan and lease portfolio (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Loans and Leases | ||
Loans and leases, gross | $ 221,859 | $ 214,832 |
Performing | ||
Loans and Leases | ||
Loans and leases, gross | 220,269 | 213,959 |
Non-performing | ||
Loans and Leases | ||
Loans and leases, gross | 1,590 | 873 |
Pass | ||
Loans and Leases | ||
Loans and leases, gross | 217,133 | 209,737 |
Special Mention | ||
Loans and Leases | ||
Loans and leases, gross | 568 | 666 |
Substandard | ||
Loans and Leases | ||
Loans and leases, gross | 3,721 | 3,863 |
Doubtful | ||
Loans and Leases | ||
Loans and leases, gross | 437 | 566 |
Real estate | ||
Loans and Leases | ||
Loans and leases, gross | 209,946 | 201,660 |
Real estate | Construction and Land loan | ||
Loans and Leases | ||
Loans and leases, gross | 17,650 | 22,795 |
Real estate | Construction and Land loan | Performing | ||
Loans and Leases | ||
Loans and leases, gross | 17,650 | 22,795 |
Real estate | Construction and Land loan | Pass | ||
Loans and Leases | ||
Loans and leases, gross | 17,560 | 22,467 |
Real estate | Construction and Land loan | Substandard | ||
Loans and Leases | ||
Loans and leases, gross | 90 | 328 |
Real estate | Farmland loan | ||
Loans and Leases | ||
Loans and leases, gross | 6,442 | 5,616 |
Real estate | Farmland loan | Performing | ||
Loans and Leases | ||
Loans and leases, gross | 6,250 | 5,306 |
Real estate | Farmland loan | Non-performing | ||
Loans and Leases | ||
Loans and leases, gross | 192 | 310 |
Real estate | Farmland loan | Pass | ||
Loans and Leases | ||
Loans and leases, gross | 6,083 | 5,306 |
Real estate | Farmland loan | Substandard | ||
Loans and Leases | ||
Loans and leases, gross | 359 | 310 |
Real estate | 1- 4 Residential & Multi Loan | ||
Loans and Leases | ||
Loans and leases, gross | 154,168 | 143,846 |
Real estate | 1- 4 Residential & Multi Loan | Performing | ||
Loans and Leases | ||
Loans and leases, gross | 153,400 | 143,317 |
Real estate | 1- 4 Residential & Multi Loan | Non-performing | ||
Loans and Leases | ||
Loans and leases, gross | 768 | 529 |
Real estate | 1- 4 Residential & Multi Loan | Pass | ||
Loans and Leases | ||
Loans and leases, gross | 151,708 | 141,371 |
Real estate | 1- 4 Residential & Multi Loan | Special Mention | ||
Loans and Leases | ||
Loans and leases, gross | 556 | 664 |
Real estate | 1- 4 Residential & Multi Loan | Substandard | ||
Loans and Leases | ||
Loans and leases, gross | 1,904 | 1,811 |
Real estate | Commercial real estate | ||
Loans and Leases | ||
Loans and leases, gross | 31,686 | 29,403 |
Real estate | Commercial real estate | Performing | ||
Loans and Leases | ||
Loans and leases, gross | 31,563 | 29,403 |
Real estate | Commercial real estate | Non-performing | ||
Loans and Leases | ||
Loans and leases, gross | 123 | |
Real estate | Commercial real estate | Pass | ||
Loans and Leases | ||
Loans and leases, gross | 30,418 | 28,062 |
Real estate | Commercial real estate | Substandard | ||
Loans and Leases | ||
Loans and leases, gross | 1,268 | 1,341 |
Agriculture | ||
Loans and Leases | ||
Loans and leases, gross | 234 | 358 |
Agriculture | Performing | ||
Loans and Leases | ||
Loans and leases, gross | 234 | 358 |
Agriculture | Pass | ||
Loans and Leases | ||
Loans and leases, gross | 234 | 358 |
Commercial | ||
Loans and Leases | ||
Loans and leases, gross | 6,141 | 8,665 |
Commercial | Performing | ||
Loans and Leases | ||
Loans and leases, gross | 5,667 | 8,634 |
Commercial | Non-performing | ||
Loans and Leases | ||
Loans and leases, gross | 474 | 31 |
Commercial | Pass | ||
Loans and Leases | ||
Loans and leases, gross | 5,652 | 8,043 |
Commercial | Substandard | ||
Loans and Leases | ||
Loans and leases, gross | 52 | 56 |
Commercial | Doubtful | ||
Loans and Leases | ||
Loans and leases, gross | 437 | 566 |
Consumer and other | ||
Loans and Leases | ||
Loans and leases, gross | 5,538 | 4,149 |
Consumer and other | Performing | ||
Loans and Leases | ||
Loans and leases, gross | 5,505 | 4,146 |
Consumer and other | Non-performing | ||
Loans and Leases | ||
Loans and leases, gross | 33 | 3 |
Consumer and other | Pass | ||
Loans and Leases | ||
Loans and leases, gross | 5,478 | 4,130 |
Consumer and other | Special Mention | ||
Loans and Leases | ||
Loans and leases, gross | 12 | 2 |
Consumer and other | Substandard | ||
Loans and Leases | ||
Loans and leases, gross | $ 48 | $ 17 |
Loans and Leases - Delinquencie
Loans and Leases - Delinquencies not on nonaccrual (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Financing Receivable, Past Due [Line Items] | ||
Loans | $ 221,859 | $ 214,832 |
Total Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 1,974 | 679 |
30 - 89 Days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 1,974 | 679 |
Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 219,885 | 214,153 |
Real estate | Construction and Land loan | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 17,650 | 22,795 |
Real estate | Construction and Land loan | Total Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 1,620 | 286 |
Real estate | Construction and Land loan | 30 - 89 Days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 1,620 | 286 |
Real estate | Construction and Land loan | Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 16,030 | 22,509 |
Real estate | Farmland loan | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 6,442 | 5,616 |
Real estate | Farmland loan | Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 6,442 | 5,616 |
Real estate | 1- 4 Residential & Multi Loan | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 154,168 | 143,846 |
Real estate | 1- 4 Residential & Multi Loan | Total Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 305 | 344 |
Real estate | 1- 4 Residential & Multi Loan | 30 - 89 Days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 305 | 344 |
Real estate | 1- 4 Residential & Multi Loan | Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 153,863 | 143,502 |
Real estate | Commercial real estate | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 31,686 | 29,403 |
Real estate | Commercial real estate | Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 31,686 | 29,403 |
Agriculture | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 234 | 358 |
Agriculture | Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 234 | 358 |
Commercial | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 6,141 | 8,665 |
Commercial | Total Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 30 | 44 |
Commercial | 30 - 89 Days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 30 | 44 |
Commercial | Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 6,111 | 8,621 |
Consumer and other | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 5,538 | 4,149 |
Consumer and other | Total Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 19 | 5 |
Consumer and other | 30 - 89 Days Past Due | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | 19 | 5 |
Consumer and other | Current | ||
Financing Receivable, Past Due [Line Items] | ||
Loans | $ 5,519 | $ 4,144 |
Loans and Leases - Nonaccrual s
Loans and Leases - Nonaccrual status within the loan and lease portfolio (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Loans and Leases | ||
Loans with nonaccrual status | $ 1,590 | $ 873 |
Interest income on nonaccrual loans | 0 | 0 |
Real estate | Farmland loan | ||
Loans and Leases | ||
Loans with nonaccrual status | 192 | 310 |
Real estate | 1- 4 Residential & Multi Loan | ||
Loans and Leases | ||
Loans with nonaccrual status | 768 | 529 |
Real estate | Commercial real estate | ||
Loans and Leases | ||
Loans with nonaccrual status | 123 | |
Commercial | ||
Loans and Leases | ||
Loans with nonaccrual status | 474 | 31 |
Consumer and other | ||
Loans and Leases | ||
Loans with nonaccrual status | $ 33 | $ 3 |
Loans and Leases - Interest Inc
Loans and Leases - Interest Income (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Loans and Leases | ||
Interest income for impaired loans | $ 97 | $ 84 |
Real estate | 1- 4 Residential & Multi Loan | ||
Loans and Leases | ||
Interest income for impaired loans | 13 | 14 |
Real estate | Commercial real estate | ||
Loans and Leases | ||
Interest income for impaired loans | 64 | 46 |
Commercial | ||
Loans and Leases | ||
Interest income for impaired loans | $ 20 | $ 24 |
Loans and Leases - Impaired loa
Loans and Leases - Impaired loans (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Recorded Investment | ||
Recorded Investment, Total | $ 2,944 | $ 3,112 |
Unpaid Principal Balance | ||
Unpaid Principal Balance, Total | 3,054 | 3,180 |
Related Allowance | 308 | 308 |
Average Recorded Investment | ||
Average Recorded Investment, Total | 1,474 | 3,138 |
Real estate | Farmland loan | ||
Recorded Investment | ||
With no related allowance | 192 | 310 |
Recorded Investment, Total | 192 | 310 |
Unpaid Principal Balance | ||
With no related allowance | 240 | 340 |
Unpaid Principal Balance, Total | 240 | 340 |
Average Recorded Investment | ||
With no related allowance | 96 | 322 |
Average Recorded Investment, Total | 96 | 322 |
Real estate | 1- 4 Residential & Multi Loan | ||
Recorded Investment | ||
With no related allowance | 977 | 837 |
Recorded Investment, Total | 977 | 837 |
Unpaid Principal Balance | ||
With no related allowance | 1,027 | 873 |
Unpaid Principal Balance, Total | 1,027 | 873 |
Average Recorded Investment | ||
With no related allowance | 488 | 897 |
Average Recorded Investment, Total | 488 | 897 |
Real estate | Commercial real estate | ||
Recorded Investment | ||
With no related allowance | 123 | 136 |
With a related allowance | 1,145 | 1,205 |
Recorded Investment, Total | 1,268 | 1,341 |
Unpaid Principal Balance | ||
With no related allowance | 125 | 136 |
With a related allowance | 1,145 | 1,205 |
Unpaid Principal Balance, Total | 1,270 | 1,341 |
Related Allowance | 8 | 8 |
Average Recorded Investment | ||
With no related allowance | 62 | 141 |
With a related allowance | 573 | 1,205 |
Average Recorded Investment, Total | 635 | 1,346 |
Commercial | ||
Recorded Investment | ||
With no related allowance | 37 | 31 |
With a related allowance | 437 | 591 |
Recorded Investment, Total | 474 | 622 |
Unpaid Principal Balance | ||
With no related allowance | 42 | 32 |
With a related allowance | 442 | 591 |
Unpaid Principal Balance, Total | 484 | 623 |
Related Allowance | 300 | 300 |
Average Recorded Investment | ||
With no related allowance | 19 | 106 |
With a related allowance | 219 | 462 |
Average Recorded Investment, Total | 238 | 568 |
Consumer and other | ||
Recorded Investment | ||
With no related allowance | 33 | 2 |
Recorded Investment, Total | 33 | 2 |
Unpaid Principal Balance | ||
With no related allowance | 33 | 3 |
Unpaid Principal Balance, Total | 33 | 3 |
Average Recorded Investment | ||
With no related allowance | 17 | 5 |
Average Recorded Investment, Total | $ 17 | $ 5 |
Loans and Leases - Trouble debt
Loans and Leases - Trouble debt restructuring (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021USD ($)loan | Dec. 31, 2020USD ($) | |
Financing Receivable, Modifications, Number of Contracts | 2 | 0 |
Financing Receivable, Troubled Debt Restructuring, Postmodification | $ 83 | |
Commercial | ||
Financing Receivable, Troubled Debt Restructuring, Postmodification | 14 | |
1- 4 Residential & Multi Loan | Real estate | ||
Financing Receivable, Troubled Debt Restructuring, Postmodification | $ 69 |
Loans and Leases - Troubled deb
Loans and Leases - Troubled debt restructurings (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021USD ($)loan | Dec. 31, 2020USD ($) | |
Loans and Leases | ||
Number of troubled debt restructurings | 2 | 0 |
Number of subsequently defaulted troubled debt restructurings | 0 | |
Loan commitments | $ 0 | |
Recorded investment of troubled debt restructurings | $ 493 | $ 433 |
Loans and Leases - COVID Deferr
Loans and Leases - COVID Deferrals (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021loan | Dec. 31, 2020USD ($)loan | |
Loans and Leases | ||
Number of loans modified for a deferral payment | loan | 0 | 45 |
Loans modified amount for a deferral payment | $ | $ 8,392 |
Net Investment in Direct Fina_3
Net Investment in Direct Financing Leases (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Net Investment in Direct Financing Leases | ||
Total minimum lease payments to be received | $ 115 | $ 35 |
Less interest income | (10) | (3) |
Net investment in direct financing lease | $ 105 | $ 32 |
Net Investment in Direct Fina_4
Net Investment in Direct Financing Leases - Scheduled Financing Lease Payments (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Scheduled financing lease payments | ||
2022 | $ 45 | |
2023 | 31 | |
2024 | 13 | |
2025 | 13 | |
2026 | 13 | |
Total minimum lease payments to be received | $ 115 | $ 35 |
Loan Servicing (Details)
Loan Servicing (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Loan Servicing | ||
Mortgage servicing rights, net | $ 8 | $ 12 |
FHLMC | ||
Loan Servicing | ||
Mortgage servicing rights, net | $ 1,148 | $ 1,606 |
Premises and Equipment (Details
Premises and Equipment (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Premises and Equipment | ||
Premises and Equipment, cost | $ 11,511 | $ 11,376 |
Accumulated depreciation | (5,296) | (4,993) |
Total | 6,215 | 6,383 |
Depreciation | 305 | 298 |
Land | ||
Premises and Equipment | ||
Premises and Equipment, cost | 1,175 | 1,165 |
Building and related components | ||
Premises and Equipment | ||
Premises and Equipment, cost | 7,745 | 7,662 |
Furniture, fixtures and equipment | ||
Premises and Equipment | ||
Premises and Equipment, cost | $ 2,591 | $ 2,549 |
Leases (Details)
Leases (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Leases | ||
Operating lease, right of use assets | $ 472 | $ 456 |
Operating lease, right of use assets - statement of financial condition classification | Other assets | Other assets |
Operating lease liability | $ 472 | $ 456 |
Operating lease liability - statement of financial condition classification | Accrued expenses and other liabilities | Accrued expenses and other liabilities |
Lease cost | ||
Operating lease cost | $ 72 | $ 71 |
Minimum | ||
Leases | ||
Renewal term | 1 year | |
Maximum | ||
Leases | ||
Renewal term | 10 years |
Leases - Operating lease liabil
Leases - Operating lease liability maturity (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Future minimum lease payments under noncancelable operating leases | ||
2022 | $ 70 | |
2023 | 70 | |
2024 | 71 | |
2025 | 75 | |
2026 | 72 | |
Thereafter | 165 | |
Total undiscounted lease payments | 523 | |
Less: imputed interest | (51) | |
Net lease liabilities | $ 472 | $ 456 |
Leases - Supplemental lease inf
Leases - Supplemental lease information (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Leases | ||
Weighted-average remaining lease term | 7 years 3 months 25 days | 8 years 7 months 6 days |
Weighted-average discount rate | 2.79% | 2.79% |
Operating cash flows from operating leases | $ 70 | $ 70 |
Right-of-use assets obtained in exchange for new lease liabilities Operating leases | $ 70 |
Deposits (Details)
Deposits (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Deposits | ||
FDIC threshold limit | $ 250 | |
Time deposit exceeding FDIC limits | 13,388 | $ 10,195 |
Scheduled maturities of time deposits | ||
2022 | 43,862 | |
2023 | 17,684 | |
2024 | 9,466 | |
2025 | 871 | |
2026 | 661 | |
Total | $ 72,544 |
Advances from Federal Home Lo_3
Advances from Federal Home Loan Bank (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Advances from Federal Home Loan Bank | ||
FHLB advances, weighted average interest rate | 2.12% | 2.11% |
Scheduled maturities of FHLB advances | ||
2022 | $ 12 | |
2024 | 17,090 | |
2026 | 895 | |
Thereafter | 9,574 | |
Total | 27,571 | $ 30,768 |
Unused lines of credit | 104,506 | |
Securities pledged | $ 0 | $ 0 |
Income Taxes - Allocation of in
Income Taxes - Allocation of income taxes (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Allocation of income taxes | ||
Current federal income tax expense | $ 281 | $ 323 |
Deferred federal income tax benefit | (207) | (149) |
Deferred state income tax expense | 19 | 19 |
Total provision | $ 93 | $ 193 |
Income Taxes - Reconciliation (
Income Taxes - Reconciliation (Details) | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Income tax reconciliation | ||
Income tax expense at the statutory rate | 21.00% | 21.00% |
State income taxes | 3.05% | 1.98% |
Nontaxable earnings | (8.85%) | (6.70%) |
Nondeductible expenses | 0.62% | 2.39% |
Other | (0.60%) | 1.82% |
Total provision | 15.22% | 20.49% |
Income Taxes - Net deferred tax
Income Taxes - Net deferred tax asset (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Deferred tax assets | ||
Allowance for loan and lease losses | $ 334 | $ 328 |
Organization costs | 2 | 4 |
Intangible assets | 44 | 30 |
Deferred compensation | 154 | 130 |
State income tax credit | 76 | 91 |
Charitable contribution credit | 113 | |
Unrealized loss on securities-available for sale | 182 | |
Total deferred tax assets | 905 | 583 |
Deferred tax liabilities | ||
Depreciable assets | (135) | (135) |
Accrual to cash | (78) | (129) |
Mortgage servicing rights | (2) | (2) |
Unrealized gain on securities-available for sale | (34) | |
Other | (39) | (36) |
Total deferred tax liabilities | (254) | (336) |
Net deferred tax asset | 651 | 247 |
Valuation allowance | 0 | 0 |
Retained earning for which no deferred tax liability was recorded | 2,663 | 2,663 |
Unrecorded deferred income tax liability | $ 559 | $ 559 |
Off-Balance-Sheet Activities -
Off-Balance-Sheet Activities - Commitments to extend credit (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items] | ||
Financial instruments outstanding whose contract amounts represent credit risk | $ 0 | |
Commitments to extend credit | ||
Fair Value, Off-balance Sheet Risks, Disclosure Information [Line Items] | ||
Financial instruments outstanding whose contract amounts represent credit risk | $ 27,374 | $ 22,403 |
Off-Balance-Sheet Activities _2
Off-Balance-Sheet Activities - Narratives (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2021USD ($) | |
Line of Credit Facility [Line Items] | |
Commitments to purchase securities | $ 0 |
Other off-balance-sheet arrangements | 0 |
Federal Reserve Bank of Boston | |
Line of Credit Facility [Line Items] | |
Line of credit facility fees | 0 |
Maximum borrowing capacity | $ 15,000 |
Employee Benefit Plan - 401(k)
Employee Benefit Plan - 401(k) retirement plan (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Employee Benefit Plan | ||
Employers contributions matching employee's annual salary (as percentage) | 5.00% | |
Annual vesting (as percentage) | 100.00% | |
Service period (in years) | 6 years | |
Employer's contribution amount | $ 165 | $ 158 |
Benefit plan cost | 11 | 11 |
Deferred compensation | 192 | 199 |
Cash surrender value of insurance policy | $ 116 | $ 112 |
Minimum | ||
Employee Benefit Plan | ||
Annual vesting (as percentage) | 20.00% | |
Maximum | ||
Employee Benefit Plan | ||
Annual vesting (as percentage) | 80.00% |
Employee Benefit Plan - Deferre
Employee Benefit Plan - Deferred compensation incentive plan (Details) - Deferred compensation incentive plan $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021USD ($) | Dec. 31, 2020USD ($)employee | Jan. 01, 2013employee | |
Employee Benefit Plan | |||
Number of employees | employee | 8 | 5 | |
Number of employees added | employee | 2 | ||
Term of plan (in years) | 5 years | ||
Benefit payment term (in days) | 90 days | ||
Compensation expenses | $ 211 | $ 196 | |
Bonus amount | 423 | ||
Accrued expenses and other liabilities | |||
Employee Benefit Plan | |||
Expenses Accrual | $ 426 | $ 332 |
Employee Stock Ownership Plan_3
Employee Stock Ownership Plan (ESOP) (Details) - USD ($) $ in Thousands | Jul. 14, 2021 | Dec. 31, 2021 |
Employee Stock Ownership Plan ("ESOP") | ||
ESOP shares purchased | 260,621 | 2,606,210 |
Percentage of common stock in ESOP | 8.00% | |
Term of Employee Stock Ownership Plan | 20 years | |
ESOP compensation | $ 202 |
Employee Stock Ownership Plan_4
Employee Stock Ownership Plan (ESOP) - ESOP shares (Details) shares in Thousands, $ in Thousands | Dec. 31, 2021USD ($)shares |
Employee Stock Ownership Plan ("ESOP") | |
Shares released to participants | 13,031 |
Unreleased Shares | 247,590 |
Total | 260,621 |
Fair value of unreleased shares | $ | $ 3,838 |
Related Party Transactions (Det
Related Party Transactions (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Annual activity | ||
Beginning balance | $ 5,706 | $ 2,999 |
Additions | 1,830 | 2,996 |
Repayments | (3,514) | (289) |
Ending balance | 4,022 | 5,706 |
Deposits from related parties | $ 4,027 | $ 5,026 |
Supplemental Cash Flow Inform_3
Supplemental Cash Flow Information (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Supplemental Cash Flow Information | ||
Interest on deposits | $ 1,536 | $ 1,838 |
Interest on FHLB advances | 620 | 695 |
Other interest | 11 | 11 |
Income taxes | $ 320 | $ 285 |
Minimum Regulatory Capital Re_2
Minimum Regulatory Capital Requirements (Details) | Dec. 31, 2021 | Dec. 31, 2020 |
Minimum Regulatory Capital Requirements | ||
Community Bank Leverage Ratio | 12.89 | 10.49 |
Fair Value Measurements - Finan
Fair Value Measurements - Financial assets and liabilities measured at fair value on a recurring basis (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Fair Value Measurements | ||
Available-for-sale securities | $ 56,800 | $ 12,966 |
Residential mortgage-backed | ||
Fair Value Measurements | ||
Available-for-sale securities | 18,785 | 12,062 |
Collateralized mortgage obligations | ||
Fair Value Measurements | ||
Available-for-sale securities | 11,076 | |
State and municipal | ||
Fair Value Measurements | ||
Available-for-sale securities | 11,539 | 904 |
Corporate bonds | ||
Fair Value Measurements | ||
Available-for-sale securities | 2,406 | |
U.S. government and agency | ||
Fair Value Measurements | ||
Available-for-sale securities | 12,994 | |
Recurring | ||
Fair Value Measurements | ||
Financial assets | 56,800 | 12,966 |
Recurring | Residential mortgage-backed | ||
Fair Value Measurements | ||
Available-for-sale securities | 18,785 | 12,062 |
Recurring | Collateralized mortgage obligations | ||
Fair Value Measurements | ||
Available-for-sale securities | 11,076 | |
Recurring | State and municipal | ||
Fair Value Measurements | ||
Available-for-sale securities | 11,539 | 904 |
Recurring | Corporate bonds | ||
Fair Value Measurements | ||
Available-for-sale securities | 2,406 | |
Recurring | U.S. government and agency | ||
Fair Value Measurements | ||
Available-for-sale securities | 12,994 | |
Recurring | Level 2 | ||
Fair Value Measurements | ||
Financial assets | 56,800 | 12,966 |
Recurring | Level 2 | Residential mortgage-backed | ||
Fair Value Measurements | ||
Available-for-sale securities | 18,785 | 12,062 |
Recurring | Level 2 | Collateralized mortgage obligations | ||
Fair Value Measurements | ||
Available-for-sale securities | 11,076 | |
Recurring | Level 2 | State and municipal | ||
Fair Value Measurements | ||
Available-for-sale securities | 11,539 | $ 904 |
Recurring | Level 2 | Corporate bonds | ||
Fair Value Measurements | ||
Available-for-sale securities | 2,406 | |
Recurring | Level 2 | U.S. government and agency | ||
Fair Value Measurements | ||
Available-for-sale securities | $ 12,994 |
Fair Value Measurements - Fin_2
Fair Value Measurements - Financial assets and liabilities measured at fair value on a nonrecurring basis (Details) - Non-recurring - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Fair Value Measurements | ||
Impaired loans | $ 1,274 | $ 1,488 |
Foreclosed assets | 209 | 209 |
Financial assets | 1,483 | 1,697 |
Level 3 | ||
Fair Value Measurements | ||
Impaired loans | 1,274 | 1,488 |
Foreclosed assets | 209 | 209 |
Financial assets | 1,483 | 1,697 |
Level 3 | Impaired Loans | ||
Fair Value Measurements | ||
Impaired loans | $ 1,274 | $ 1,488 |
Fair Value Measurements - Quant
Fair Value Measurements - Quantitative information about significant unobservable inputs (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021USD ($) | Dec. 31, 2020USD ($) | |
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Carrying value | $ 2,944 | $ 3,112 |
Related Allowance | 308 | 308 |
Provision for Loan and Lease Losses | 50 | 484 |
Impaired Loans | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Carrying value | 1,582 | 1,796 |
Provision for Loan and Lease Losses | 0 | 208 |
Non-recurring | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Impaired loans | 1,274 | 1,488 |
Foreclosed assets | 209 | 209 |
Non-recurring | Level 3 | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Impaired loans | 1,274 | 1,488 |
Foreclosed assets | 209 | 209 |
Non-recurring | Level 3 | Impaired Loans | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Impaired loans | 1,274 | 1,488 |
Related Allowance | $ 308 | $ 308 |
Non-recurring | Level 3 | Impaired Loans | Minimum | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Asset measurement input | 10 | 10 |
Non-recurring | Level 3 | Impaired Loans | Maximum | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Asset measurement input | 25 | 25 |
Non-recurring | Level 3 | Foreclosed Assets | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Foreclosed assets | $ 209 | $ 209 |
Non-recurring | Level 3 | Foreclosed Assets | Minimum | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Asset measurement input | 10 | 10 |
Non-recurring | Level 3 | Foreclosed Assets | Maximum | ||
Fair Value Measurement Inputs and Valuation Techniques [Line Items] | ||
Asset measurement input | 25 | 25 |
Fair Value Measurements - Estim
Fair Value Measurements - Estimated fair values, and related carrying amounts, of financial instruments (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Financial assets | ||
Securities held to maturity | $ 33,673 | $ 34,970 |
Carrying Value | ||
Financial assets | ||
Cash and cash equivalents | 21,915 | 8,073 |
Interest bearing deposits in banks | 14,955 | 14,015 |
Securities held to maturity | 33,682 | 34,328 |
Loans, net | 220,162 | 213,239 |
Net investment in direct financing leases | 105 | 32 |
Interest receivable | 931 | 963 |
Restricted investments carried at cost | 2,037 | 2,024 |
Mortgage servicing rights | 8 | 12 |
Financial liabilities | ||
Deposits | 274,933 | 235,140 |
Federal Home Loan Bank advances | 27,571 | 30,768 |
Interest payable | 128 | 180 |
Fair Value | ||
Financial assets | ||
Cash and cash equivalents | 21,915 | 8,073 |
Interest bearing deposits in banks | 14,955 | 14,015 |
Securities held to maturity | 33,673 | 34,970 |
Loans, net | 224,354 | 214,362 |
Net investment in direct financing leases | 105 | 32 |
Interest receivable | 931 | 963 |
Restricted investments carried at cost | 2,037 | 2,024 |
Mortgage servicing rights | 8 | 12 |
Financial liabilities | ||
Deposits | 274,995 | 235,246 |
Federal Home Loan Bank advances | 28,259 | 32,297 |
Interest payable | 128 | 180 |
Level 1 | ||
Financial assets | ||
Cash and cash equivalents | 21,915 | 8,073 |
Interest bearing deposits in banks | 14,955 | 14,015 |
Interest receivable | 931 | 963 |
Financial liabilities | ||
Interest payable | 128 | 180 |
Level 2 | ||
Financial assets | ||
Securities held to maturity | 33,673 | 34,970 |
Restricted investments carried at cost | 2,037 | 2,024 |
Level 3 | ||
Financial assets | ||
Loans, net | 224,354 | 214,362 |
Net investment in direct financing leases | 105 | 32 |
Mortgage servicing rights | 8 | 12 |
Financial liabilities | ||
Deposits | 274,995 | 235,246 |
Federal Home Loan Bank advances | $ 28,259 | $ 32,297 |
Core Deposit Intangible (Detail
Core Deposit Intangible (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Core deposit intangible | ||
Net core deposit intangible | $ 529 | $ 661 |
Core deposits intangible | ||
Core deposit intangible | ||
Core deposit intangible | 926 | 926 |
Less accumulated amortization | (397) | (265) |
Net core deposit intangible | $ 529 | 661 |
Intangible asset useful life | 7 years | |
Amortization of intangible assets | $ 132 | $ 132 |
Core Deposit Intangible - Futur
Core Deposit Intangible - Future Amortization Expense (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Years ended December 31: | ||
Net core deposit intangible | $ 529 | $ 661 |
Core deposits intangible | ||
Years ended December 31: | ||
2022 | 132 | |
2023 | 132 | |
2024 | 132 | |
2025 | 133 | |
Net core deposit intangible | $ 529 | $ 661 |
Condensed Parent Company Fina_3
Condensed Parent Company Financial Statements - Consolidated Statements of Financial Condition (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 |
Assets | |||
Cash and cash equivalents | $ 21,915 | $ 8,073 | $ 5,530 |
Deferred income taxes | 651 | 247 | |
Other Assets | 607 | 578 | |
Total assets | 364,826 | 299,638 | |
Liabilities | |||
Accrued expenses and other liabilities | 2,190 | 1,791 | |
Shareholders' and Members' Equity | |||
Preferred stock, $0.01 par value, 1,000,000 shares authorized, non issued and outstanding at December 31, 2021 | |||
Common stock, $0.01 par value, 19,000,000 shares authorized, 3,257,759 shares issued and outstanding at December 31, 2021 | 33 | ||
Additional paid in capital | 30,932 | ||
Retained earnings | 32,329 | 31,811 | |
Accumulated other comprehensive (loss) income | (686) | 128 | |
Unearned Employee Stock Ownership Program ("ESOP") shares, at cost | (2,476) | ||
Total shareholders' equity | 60,132 | 31,939 | 31,054 |
Total liabilities and members' equity | 364,826 | 299,638 | |
Parent Company | |||
Assets | |||
Cash and cash equivalents | 13,531 | 466 | $ 50 |
Investment in subsidiary | 46,429 | 31,473 | |
Other Receivables | 26 | ||
Deferred income taxes | 111 | ||
Other Assets | 40 | ||
Total assets | 60,137 | 31,939 | |
Liabilities | |||
Accrued expenses and other liabilities | 5 | ||
Shareholders' and Members' Equity | |||
Common stock, $0.01 par value, 19,000,000 shares authorized, 3,257,759 shares issued and outstanding at December 31, 2021 | 33 | ||
Additional paid in capital | 30,932 | ||
Retained earnings | 32,329 | 31,811 | |
Accumulated other comprehensive (loss) income | (686) | 128 | |
Unearned Employee Stock Ownership Program ("ESOP") shares, at cost | (2,476) | ||
Total shareholders' equity | 60,132 | 31,939 | |
Total liabilities and members' equity | $ 60,137 | $ 31,939 |
Condensed Parent Company Fina_4
Condensed Parent Company Financial Statements - Consolidated Statements of Financial Condition - Additional Information (Details) - $ / shares | Dec. 31, 2021 | Jul. 14, 2021 | Dec. 31, 2020 |
Condensed Balance Sheet Statements, Captions [Line Items] | |||
Preferred stock, par value per share (in dollars per share) | $ 0.01 | ||
Preferred stock, shares authorized | 1,000,000 | ||
Preferred stock, shares issued | 0 | ||
Preferred stock, shares outstanding | 0 | ||
Common stock, par value per share (in dollars per share) | $ 0.01 | ||
Common stock, shares authorized | 19,000,000 | 0 | |
Common stock, shares issued | 3,257,759 | 3,257,759 | |
Common stock, shares outstanding | 3,257,759 | 0 | |
Parent Company | |||
Condensed Balance Sheet Statements, Captions [Line Items] | |||
Preferred stock, par value per share (in dollars per share) | $ 0.01 | ||
Preferred stock, shares authorized | 1,000,000 | ||
Preferred stock, shares issued | 0 | ||
Preferred stock, shares outstanding | 0 | ||
Common stock, par value per share (in dollars per share) | $ 0.01 | ||
Common stock, shares authorized | 19,000,000 | ||
Common stock, shares issued | 3,257,759 | ||
Common stock, shares outstanding | 3,257,759 |
Condensed Parent Company Fina_5
Condensed Parent Company Financial Statements - Consolidated Statements of Income (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Expenses | ||
Income Tax Expense | $ 93 | $ 193 |
Net Income | 518 | 749 |
Unrealized (depreciation) appreciation on investment securities available for sale, before tax | (1,031) | 172 |
Income tax benefit (expense) related to other items of comprehensive (loss) income | 217 | (36) |
Comprehensive (Loss) Income | (296) | 885 |
Parent Company | ||
Expenses | ||
Contribution Expense - TCBS Foundation | 575 | |
Other expense | 76 | 84 |
Total expenses | 651 | 84 |
Loss Before Income Taxes and Equity in Earnings of Subsidiary | (651) | (84) |
Income Tax Expense | (136) | |
Loss Before Equity in Earnings of Subsidiary | (515) | (84) |
Dividend income | 500 | 500 |
Undistributed earnings of subsidiary | 533 | 333 |
Total equity in earnings of subsidiary | 1,033 | 833 |
Net Income | 518 | 749 |
Unrealized (depreciation) appreciation on investment securities available for sale, before tax | (1,031) | 172 |
Income tax benefit (expense) related to other items of comprehensive (loss) income | 217 | (36) |
Total other items of comprehensive (loss) income, net of tax benefit (expense) | (814) | 136 |
Comprehensive (Loss) Income | $ (296) | $ 885 |
Condensed Parent Company Fina_6
Condensed Parent Company Financial Statements - Consolidated Statements of Cash Flows (Details) - USD ($) $ in Thousands | Jul. 14, 2021 | Dec. 31, 2021 | Dec. 31, 2020 |
Operating Activities | |||
Net income | $ 518 | $ 749 | |
Adjustments to reconcile net income to net cash from operating activities | |||
ESOP compensation expense for allocated shares | 202 | ||
Deferred tax benefit | (188) | (130) | |
Increase in other assets | (56) | (420) | |
Net Cash from Operating Activities | 1,757 | 1,911 | |
Investing Activities | |||
Net Cash used for Investing Activities | (52,798) | (29,910) | |
Financing Activities | |||
Proceeds from issuance of common stock, net of offering costs | 30,893 | ||
Loan to ESOP for purchase of common stock | $ (2,606) | (2,606) | |
Net Cash from Financing Activities | 64,883 | 30,542 | |
Net Change in Cash and Cash Equivalents | 13,842 | 2,543 | |
Cash and Cash Equivalents at Beginning of Year | 8,073 | 5,530 | |
Cash and Cash Equivalents at End of Year | 21,915 | 8,073 | |
Parent Company | |||
Operating Activities | |||
Net income | 518 | 749 | |
Adjustments to reconcile net income to net cash from operating activities | |||
Equity in undistributed earnings of subsidiary | (533) | (333) | |
ESOP compensation expense for allocated shares | 202 | ||
Deferred tax benefit | (111) | ||
Increase in other assets | (66) | ||
Increase in accrued expenses | 5 | ||
Net Cash from Operating Activities | 15 | 416 | |
Investing Activities | |||
Dividends received | 40 | ||
Net Cash used for Investing Activities | 40 | ||
Financing Activities | |||
Proceeds from issuance of common stock, net of offering costs | 30,883 | ||
Proceeds from conversion transferred to bank | (15,267) | ||
Loan to ESOP for purchase of common stock | (2,606) | ||
Net Cash from Financing Activities | 13,010 | ||
Net Change in Cash and Cash Equivalents | 13,065 | 416 | |
Cash and Cash Equivalents at Beginning of Year | 466 | 50 | |
Cash and Cash Equivalents at End of Year | $ 13,531 | $ 466 |