TEANECK, N.J., Nov. 01, 2024 (GLOBE NEWSWIRE) — Bogota Monetary Corp. (NASDAQ: BSBK) (the Firm), the holding firm of Bogota Financial savings Financial institution (the Financial institution), after market shut in the present day issued a correction to its monetary outcomes for the three and 9 months ended September 30, 2024 (the Revised Earnings Launch), which was issued previous to market open on November 1, 2024 (the Authentic Earnings Launch). Curiosity expense on deposits (and equally whole curiosity expense) for the three and 9 months ended September 30, 2024 reported within the Authentic Earnings Launch was understated by $300,000 attributable to a misstatement of the charges paid on sure certificates of deposit through the three months ended September 30, 2024. In consequence, the Revised Earnings Launch displays the next modifications:
At September 30, 2024
| Common price for certificates of deposit | Common price for deposits |
|||
| As Initially Reported | 4.15% | 3.55% | ||
| As Corrected | 4.39% | 3.95% | ||
For Three Months Ended September 30, 2024
| ({Dollars} in 1000’s, besides per share knowledge) | Curiosity paid on common certificates of deposit | Curiosity paid on common interest-bearing deposits | Internet curiosity earnings | Internet curiosity earnings after provision (restoration) for credit score losses | (Loss) earnings earlier than earnings taxes | Revenue tax (profit) expense | Internet (loss) earnings | (Loss) earnings per widespread share “ basic | (Loss) earnings per common share “ diluted | ||||||||||||||
| As Initially Reported | $ | 5,327 | $ | 5,861 | $ | 2,957 | $ | 2,957 | $ | (320 | ) | $ | (173 | ) | $ | (147 | ) | $ | (0.01 | ) | $ | (0.01 | ) |
| As Corrected | $ | 5,627 | $ | 6,161 | $ | 2,657 | $ | 2,657 | $ | (620 | ) | $ | (253 | ) | $ | (367 | ) | $ | (0.03 | ) | $ | (0.03 | ) |
| Cost of average certificates of deposit | Cost of average interest-bearing deposits | (Loss) Return on Average Assets | (Loss) Return on Average Equity | Interest rate spread | Net interest margin | Efficiency Ratio | ||||||||
| As Initially Reported | 4.26 | % | 3.84 | % | (0.09 | )% | (0.72 | )% | 0.81 | % | 1.24 | % | 109.75 | % |
| As Corrected | 4.50 | % | 4.04 | % | (0.07 | )% | (0.52 | )% | 0.66 | % | 1.15 | % | 120.78 | % |
For Nine Months Ended September 30, 2024
| (Dollars in thousands, except per share data) | Interest paid on average certificates of deposit | Interest paid on average interest-bearing deposits | Net interest income | Net interest income after provision (recovery) for credit losses | (Loss) income before income taxes | Income tax (benefit) expense | Net (loss) income | (Loss) earnings per common share “ basic | (Loss) earnings per common share “ diluted | ||||||||||||||
| As Initially Reported | $ | 16,484 | $ | 18,085 | $ | 8,352 | $ | 8,282 | $ | (1,762 | ) | $ | (741 | ) | $ | (1,020 | ) | $ | (0.08 | ) | $ | (0.08 | ) |
| As Corrected | $ | 16,784 | $ | 18,385 | $ | 8,052 | $ | 7,982 | $ | (2,062 | ) | $ | (821 | ) | $ | (1,240 | ) | $ | (0.10 | ) | $ | (0.10 | ) |
| Cost of average certificates of deposit | Cost of average interest-bearing deposits | (Loss) Return on Average Assets | (Loss) Return on Average Equity | Interest rate spread | Net interest margin | Efficiency Ratio | ||||||||
| As Initially Reported | 4.31 | % | 3.88 | % | (0.17 | )% | (1.23 | )% | 0.73 | % | 1.23 | % | 118.23 | % |
| As Corrected | 4.39 | % | 3.95 | % | (0.20 | )% | (1.44 | )% | 0.68 | % | 1.18 | % | 122.18 | % |
The full text of the corrected release is a follows:
Teaneck, New Jersey, November 1, 2024 “ Bogota Financial Corp. (NASDAQ: BSBK) (the Company), the holding company for Bogota Savings Bank (the Bank), reported a net loss for the three months ended September 30, 2024 of $367,000, or $0.03 per basic and diluted share, compared to a net loss of $29,000, or $0.00 per basic and diluted share, for the comparable prior year period. The Company reported a net loss for the nine months ended September 30, 2024 of $1.2 million, or $0.10 per basic and diluted share, compared to net income of $1.8 million, or $0.14 per basic and diluted share, for the nine months ended September 30, 2023.
On April 24, 2024, the Company announced it had received regulatory approval for the repurchase of up to 237,090 shares of its common stock, or approximately 5% of its then outstanding common stock (excluding shares held by Bogota Financial, MHC). The repurchase program does not have a scheduled expiration date and the Board of Directors has the right to suspend or discontinue the program at any time. As of September 30, 2024, 163,790 shares have been repurchased pursuant to the program at a cost of $1.2 million.
Other Financial Highlights:
- Total assets increased $39.6 million, or 4.2%, to $978.9 million at September 30, 2024 from $939.3 million at December 31, 2023, due to an increase in securities, offset by a decrease in cash and cash equivalents and loans.
- Cash and cash equivalents decreased $3.9 million, or 15.8%, to $21.0 million at September 30, 2024 from $24.9 million at December 31, 2023 as excess funds were used to purchase securities.
- Securities increased $47.1 million, or 33.3%, to $188.7 million at September 30, 2024 from $141.5 million at December 31, 2023.
- Net loans decreased $5.8 million, or 0.8%, to $708.9 million at September 30, 2024 from $714.7 million at December 31, 2023.
- Total deposits at September 30, 2024 were $629.3 million, increasing $3.9 million, or 0.6%, as compared to $625.3 million at December 31, 2023, due to a $2.3 million increase in interest-bearing deposits, primarily in certificates of deposit, and a $1.6 million increase in non-interest bearing demand accounts. The average cost of deposits increased 128 basis points to 3.95% for the first three quarters of 2024 from 2.67% for the first nine months of 2023 due to higher interest rates and a larger percentage of deposits consisting of higher-costing certificates of deposit.
- Federal Home Loan Bank advances increased $34.9 million, or 20.8% to $202.6 million at September 30, 2024 from $167.7 million as of December 31, 2023.
Kevin Pace, President and Chief Executive Officer, said The Bank continues its growth strategy focusing on core deposits and commercial lending. We have seen an uptick in our commercial pipeline this quarter that shows interest remains strong in our market. Offering new desirable technology through partnerships with our providers is a key initiative we are focusing on going into 2025. This will allow us to attract new customers in our competitive environment.
“The Bank completed its third stock repurchase program earlier this year and promptly began its fourth buyback. We remain diligent in our efforts to show confidence and deliver value to our shareholders.”
Income Statement Analysis
Comparison of Operating Results for the Three Months Ended September 30, 2024 and September 30, 2023
Net income decreased by $338,000 to a net loss of $367,000 for the three months ended September 30, 2024 from a net loss of $29,000 for the three months ended September 30, 2023. This decrease was primarily due to a decrease of $560,000 in net interest income, partially offset by a decrease of $171,000 in salaries and employee benefit costs, an increase of $128,000 in income tax benefit and a $38,000 increase in non-interest income.
Interest income increased $1.3 million, or 14.3%, from $9.3 million for the three months ended September 30, 2023 to $10.6 million for the three months ended September 30, 2024 primarily due to higher yields on interest-earning assets and an increase in the average balance of securities.
Interest income on cash and cash equivalents decreased $30,000, or 17.9%, to $138,000 for the three months ended September 30, 2024 from $168,000 for the three months ended September 30, 2023 due to a $2.6 million decrease in the average balance to $10.2 million for the three months ended September 30, 2024 from $12.8 million for the three months ended September 30, 2023, reflecting the use of excess cash to purchase securities. The decrease was offset by an 18 basis point increase in the average yield from 5.21% for the three months ended September 30, 2023 to 5.39% for the three months ended September 30, 2024 due to the higher interest rate environment.
Interest income on loans increased $401,000, or 5.0%, to $8.4 million for the three months ended September 30, 2024 compared to $8.0 million for the three months ended September 30, 2023 due primarily to a 24 basis point increase in the average yield from 4.45% for the three months ended September 30, 2023 to 4.69% for the three months ended September 30, 2024, and to a lesser extent, a $876,000 increase in the average balance to $711.6 million for the three months ended September 30, 2024 from $710.7 million for the three months ended September 30, 2023.
Interest income on securities increased $889,000, or 88.2%, to $1.9 million for the three months ended September 30, 2024 from $1.0 million for the three months ended September 30, 2023 primarily due to a $48.7 million increase in the average balance to $187.2 million for the three months ended September 30, 2024 from $138.5 million for the three months ended September 30, 2023, and a 114 basis point increase in the average yield from 2.91% for the three months ended September 30, 2023 to 4.05% for the three months ended September 30, 2024 due to the higher interest rate environment.
Interest expense increased $1.9 million, or 31.1%, from $6.1 million for the three months ended September 30, 2023 to $8.0 million for the three months ended September 30, 2024 due to higher costs and average balances on certificates of deposit and borrowings.
Interest expense on interest-bearing deposits increased $1.3 million, or 27.0%, to $6.2 million for the three months ended September 30, 2024 from $4.9 million for the three months ended September 30, 2023. The increase was due to a 93 basis point increase in the average cost of deposits to 4.04% for the three months ended September 30, 2024 from 3.11% for the three months ended September 30, 2023. The increase in the average cost of deposits was due to the higher interest rate environment and a change in the composition of the deposit portfolio. The average balances of certificates of deposit decreased $831,000 to $497.3 million for the three months ended September 30, 2024 from $498.1 million for the three months ended September 30, 2023 while the average balance of NOW/money market accounts and savings accounts decreased $9.0 million and $2.1 million for the three months ended September 30, 2024, respectively, compared to the three months ended September 30, 2023.
Interest expense on Federal Home Loan Bank advances increased $582,000, or 47.7%, from $1.2 million for the three months ended September 30, 2023 to $1.8 million for the three months ended September 30, 2024. The increase was primarily due to an increase in the average balance of $71.6 million to $196.9 million for the three months ended September 30, 2024 from $125.3 million for the three months ended September 30, 2023. The increase was slightly offset by a decrease in the average cost of borrowings of 22 basis points to 3.64% for the three months ended September 30, 2024 from 3.86% for the three months ended September 30, 2023 due to new borrowings being at lower rates. At September 30, 2024, cash flow hedges used to manage interest rate risk had a notional value of $65.0 million, while fair value hedges totaled $60.0 million in notional value. During the three months ended September 30, 2024, the use of the cash flow and fair value hedges reduced the interest expense on the Federal Home Loan Bank advances and certificates of deposit by $498,000.
Net interest income decreased $560,000, or 17.4%, to $2.7 million for the three months ended September 30, 2024 from $3.2 million for the three months ended September 30, 2023. The decrease reflected a 35 basis point decrease in our net interest rate spread to 0.66% for the three months ended September 30, 2024 from 1.01% for the three months ended September 30, 2023. Our net interest margin decreased 32 basis points to 1.15% for the three months ended September 30, 2024 from 1.47% for the three months ended September 30, 2023.
We did not record a provision for credit losses for the three months ended September 30, 2024 or September 30, 2023 due to moderate loan growth and improved economic conditions.
Non-interest income increased by $38,000, or 13.0%, to $327,000 for the three months ended September 30, 2024 from $290,000 for the three months ended September 30, 2023. Bank-owned life insurance income increased $23,000, or 11.6%, due to higher balances during 2024 and gain on sale of loans increased $12,000 compared to no gain on sale of loans for the comparable period last year due to the sale of a $400,000 residential loan in 2024.
For the three months ended September 30, 2024, non-interest expense decreased $56,000, or 1.5%, over the comparable 2023 period. This was due to a $171,000, or 7.5% reduction in salaries and employee benefits, which decreased due to lower headcount and increased expenses in 2023 related to the retirement of the previous Chief Executive Officer, and a $40,000, or 31.9%, decrease in advertising expenses. Our FDIC insurance assessment also decreased by $26,000, or 19.8%. These decreases were partially offset by an increase in professional fees of $99,000, or 66.4%, due to higher consulting expense related to strategic business planning. Data processing expense also increased $100,000, or 48.8%, due to higher processing costs.
Income tax expense decreased $128,000, or 102.1%, to a benefit of $253,000 for the three months ended September 30, 2024 from a $125,000 benefit for the three months ended September 30, 2023. The decrease was due to a reduction of $466,000 in taxable income.
Comparison of Operating Results for the Nine Months Ended September 30, 2024 and September 30, 2023
Net income decreased by $3.1 million, or 168.1%, to a net loss of $1.2 million for the nine months ended September 30, 2024 from net income of $1.8 million for the nine months ended September 30, 2023. This decrease was primarily due to a decrease of $4.0 million in net interest income, partially offset by a decrease of $1.2 million in income tax expense.
Interest income increased $3.4 million, or 12.4%, from $27.7 million for the nine months ended September 30, 2023 to $31.1 million for the nine months ended September 30, 2024 due to higher yields on interest-earning assets and an increase in the average balance of securities, partially offset by a decrease in the average balance of loans and cash and cash equivalents.
Interest income on cash and cash equivalents decreased $8,000, or 1.9%, to $415,000 for the nine months ended September 30, 2024 from $423,000 for the nine months ended September 30, 2023 due a $2.3 million decrease in the average balance to $9.1 million for the nine months ended September 30, 2024 from $11.4 million for the nine months ended September 30, 2023, reflecting the decrease of liquidity due to increased securities purchases. This decrease was offset by a 111 basis point increase in the average yield due to the higher interest rate environment.
Interest income on loans increased $1.1 million, or 4.5%, to $24.9 million for the nine months ended September 30, 2024 compared to $23.8 million for the nine months ended September 30, 2023 due primarily to a 20 basis point increase in the average yield from 4.46% for the nine months ended September 30, 2023 to 4.66% for the nine months ended September 30, 2024, offset by a $1.9 million decrease in the average balance to $711.7 million for the nine months ended September 30, 2024 from $713.6 million for the nine months ended September 30, 2023.
Interest income on securities increased $2.2 million, or 69.4%, to $5.3 million for the nine months ended September 30, 2024 from $3.1 million for the nine months ended September 30, 2023 primarily due to a 112 basis point increase in the average yield from 2.80% for the nine months ended September 30, 2023 to 3.92% for the nine months ended September 30, 2024, and a $31.0 million increase in the average balance to $179.8 million for the nine months ended September 30, 2024 from $148.8 million for the nine months ended September 30, 2023.
Income from other interest-earning assets, which primarily consisted of Federal Home Loan Bank stock, increased $209,000, or 27.1% to $981,000 for the nine months ended September 30, 2024 from $772,000 for the nine months ended September 30, 2023 due to dividends paid on such stock.
Interest expense increased $7.4 million, or 47.4%, from $15.7 million for the nine months ended September 30, 2023 to $23.1 million for the nine months ended September 30, 2024 due to higher costs and average balances on certificates of deposit and borrowings.
Interest expense on interest-bearing deposits increased $5.6 million, or 43.9%, to $18.4 million for the nine months ended September 30, 2024 from $12.8 million for the nine months ended September 30, 2023. The increase was due to a 128 basis point increase in the average cost of deposits to 3.95% for the nine months ended September 30, 2024 from 2.67% for the nine months ended September 30, 2023. The increase in the average cost of deposits was due to the higher interest rate environment and a change in the composition of the deposit portfolio. The average balances of certificates of deposit increased $12.0 million to $510.5 million for the nine months ended September 30, 2024 from $498.5 million for the nine months ended September 30, 2023 while average NOW/money market accounts and savings accounts decreased $24.2 million and $5.7 million for the nine months ended September 30, 2024, respectively, compared to the nine months ended September 30, 2023.
Interest expense on Federal Home Loan Bank advances increased $1.8 million, or 62.7%, from $2.9 million for the nine months ended September 30, 2023 to $4.7 million for the nine months ended September 30, 2024. The increase was primarily due to an increase in the average balance of $60.7 million to $171.6 million for the nine months ended September 30, 2024 from $110.9 million for the nine months ended September 30, 2023. The increase was also due to an increase in the average cost of borrowings of 17 basis points to 3.67% for the nine months ended September 30, 2024 from 3.50% for the nine months ended September 30, 2023 due to new borrowings being at higher rates. At September 30, 2024, cash flow hedges used to manage interest rate risk had a notional value of $65.0 million, while fair value hedges totaled $60.0 million in notional value. During the nine months ended September 30, 2024, the use of the cash flow hedges reduced the interest expense on the Federal Home Loan Bank advances and certificates of deposit by $1.2 million.
Net interest income decreased $4.0 million, or 33.1%, to $8.0 million for the nine months ended September 30, 2024 from $12.0 million for the nine months ended September 30, 2023. The decrease reflected a 73 basis point decrease in our net interest rate spread to 0.68% for the nine months ended September 30, 2024 from 1.41% for the nine months ended September 30, 2023. Our net interest margin decreased 64 basis points to 1.18% for the nine months ended September 30, 2024 from 1.82% for the nine months ended September 30, 2023.
We recorded a $70,000 provision for credit losses for the nine months ended September 30, 2024 compared to a $125,000 recovery for credit losses for the nine-month period ended September 30, 2023, which was due to a decrease in loan balances in 2023. The entire provision in the first three quarters of 2024 was due to an increase in held-to-maturity corporate securities.
Non-interest income increased by $73,000, or 8.5%, to $929,000 for the nine months ended September 30, 2024 from $856,000 for the nine months ended September 30, 2023. The increase was primarily due to bank-owned life insurance income, which increased $74,000, or 12.9%, due to higher balances during 2024.
For the nine months ended September 30, 2024, non-interest expense increased $163,000, or 1.5%, over the comparable 2023 period. Professional fees increased $270,000, or 65.5% due to higher consulting expense related to strategic business planning. Data processing expense increased $210,000, or 29.3%, due to higher processing costs. These were offset by a $333,000, or 4.9%, reduction in salaries and employee benefit, which decreased due to lower headcount and increased expenses in 2023 related to the retirement of the previous Chief Executive Officer.
Income tax expense decreased $1.2 million, or 312.9%, to a benefit of $821,000 for the nine months ended September 30, 2024 from a $386,000 expense for the nine months ended September 30, 2023. The decrease was due to a reduction of $4.3 million in taxable income.
Balance Sheet Analysis
Total assets were $978.9 million at September 30, 2024, representing an increase of $39.6 million, or 4.2%, from December 31, 2023. Cash and cash equivalents decreased $3.9 million during the period primarily due to the purchase of new securities offset by loan repayments. Net loans decreased $5.8 million, or 0.8%, due to $22.5 million in repayments including a $12.6 million decrease in the balance of residential loans, as well as a $9.1 million decrease in the balance of construction loans and a decrease of $915,000 in multifamily loans. The decrease was partially offset by new production of $16.7 million, including $13.1 million and $3.6 million of commercial real estate and commercial and industrial loans, respectively. The Company also purchased a pool of residential loans totaling $10.4 million. Due to the interest rate environment, we have experienced a decrease in demand for residential and construction loans, which have been primary drivers of our loan growth in recent periods. Securities held to maturity increased $7.4 million, or 10.3%, and securities available for sale increased $40.0 million, or 57.6%, due to new purchases of mortgage-backed securities with excess cash.
Delinquent loans increased $8.9 million to $21.5 million, or 3.0% of total loans, at September 30, 2024, compared to $12.6 million, or 1.8% of total loans, at December 31, 2023. The increase was mostly due to four commercial real estate loans to three customers with a balance of $8.1 million. Three of the past due commercial real estate loans are being actively managed with the customers and are expected to be brought current, while one totaling $758,000 has been placed on nonaccrual, but is considered well-secured with a loan-to-value of 59%. During the same timeframe, non-performing assets increased from $12.8 million at December 31, 2023 to $13.8 million, which represented 1.41% of total assets at September 30, 2024. No loans were charged-off during the three or nine months ended September 30, 2024 or September 30, 2023. The Company’s allowance for credit losses related to loans was 0.39% of total loans and 19.94% of non-performing loans at September 30, 2024 compared to 0.39% of total loans and 21.81% of non-performing loans at December 31, 2023. The Bank does not have any exposure to commercial real estate loans secured by office space. At September 30, 2024, the Company’s allowance for credit losses related to held-to-maturity securities totaled $108,000 or 0.13% of the total held-to-maturity securities portfolio.
Total liabilities increased $39.8 million, or 5.0%, to $841.9 million mainly due to a $34.9 million increase in borrowings and a $3.9 million increase in total deposits. The increase in deposits reflected an increase in certificate of deposit accounts, which increased by $505,000 to $493.8 million from $493.3 million at December 31, 2023, an increase in NOW deposit accounts, which increased by $4.2 million to $45.5 million from $41.3 million at December 31, 2023, and by an increase in noninterest bearing demand accounts, which increased by $1.6 million from $30.6 million at December 31, 2023 to $32.1 million at September 30, 2024. This was offset by a $2.6 million, or 18.0%, decrease in money market accounts. At September 30, 2024, brokered deposits were $101.1 million or 16.1% of deposits and municipal deposits were $36.0 million or 5.7% of deposits. At September 30, 2024, uninsured deposits represented 10.7% of the Bank’s total deposits. Federal Home Loan Bank advances increased $34.9 million, or 20.8%, due to new borrowings, for which the durations have primarily been short-term in nature as we remain mindful of the changing interest rate environment and the potential for further interest rate cuts from the Federal Reserve. Total borrowing capacity at the Federal Home Loan Bank is $297.9 million of which $202.7 million has been advanced.
Total stockholders’ equity decreased $233,000 to $136.9 million, due to a net loss of $1.2 million and the repurchase of 163,790 shares of stock at a cost of $1.2 million, offset by a decrease in accumulated other comprehensive loss for securities available for sale of $1.6 million and stock compensation of $225,000 for the nine months ended September 30, 2024. At September 30, 2024, the Company’s ratio of average stockholders’ equity-to-total assets was 15.04%, compared to 15.32% at December 31, 2023.
About Bogota Financial Corp.
Bogota Financial Corp. is a Maryland corporation organized as the mid-tier holding company of Bogota Savings Bank and is the majority-owned subsidiary of Bogota Financial, MHC. Bogota Savings Bank is a New Jersey chartered stock savings bank that has served the banking needs of its customers in northern and central New Jersey since 1893. It operates from seven offices located in Bogota, Hasbrouck Heights, Upper Saddle River, Newark, Oak Ridge, Parsippany and Teaneck, New Jersey and operates a loan production office in Spring Lake, New Jersey.
Forward-Looking Statements
This press release contains certain forward-looking statements about the Company and the Bank. Forward-looking statements include statements regarding anticipated future events and can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as believe, expect, anticipate, estimate, and intend or future or conditional verbs such as will, would, should, could, or may. Forward-looking statements, by their nature, are subject to risks and uncertainties. Certain factors that could cause actual results to differ materially from expected results include increased competitive pressures, changes in the interest rate environment, inflation, general economic conditions or conditions within the securities markets, real estate market values in the Bank’s lending area, changes in liquidity, including the size and composition of our deposit portfolio and the percentage of uninsured deposits in the portfolio; the availability of low-cost funding; our continued reliance on brokered and municipal deposits; demand for loans in our market area; changes in the quality of our loan and security portfolios, economic assumptions or changes in our methodology, either of which may impact our allowance for credit losses calculation, increases in non-performing and classified loans, monetary and fiscal policies of the U.S. Government including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, a failure in or breach of the Company’s operational or security systems or infrastructure, including cyberattacks, the failure to maintain current technologies, failure to retain or attract employees and legislative, accounting and regulatory changes that could adversely affect the business in which the Company and the Bank are engaged.
The Company undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.
| BOGOTA FINANCIAL CORP. CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited) |
|||||||
| As of | As of | ||||||
| September 30, 2024 | December 31, 2023 | ||||||
| Assets | |||||||
| Cash and due from banks | $ | 10,630,086 | $ | 13,567,115 | |||
| Interest-bearing deposits in other banks | 10,372,434 | 11,362,356 | |||||
| Cash and cash equivalents | 21,002,520 | 24,929,471 | |||||
| Securities available for sale, at fair value | 108,560,811 | 68,888,179 | |||||
| Securities held to maturity, net of allowance for securities credit losses of $108,000 and zero, respectively (fair value – $74,603,097 and $65,374,753, respectively) | 80,103,753 | 72,656,179 | |||||
| Loans, net of allowance for credit losses of $2,747,949 and $2,785,949, respectively | 708,896,566 | 714,688,635 | |||||
| Premises and equipment, net | 7,853,076 | 7,687,387 | |||||
| Federal Home Loan Bank (FHLB) stock and other restricted securities | 10,180,100 | 8,616,100 | |||||
| Accrued interest receivable | 4,352,967 | 3,932,785 | |||||
| Core deposit intangibles | 165,454 | 206,116 | |||||
| Bank-owned life insurance | 31,635,988 | 30,987,851 | |||||
| Other assets | 6,138,029 | 6,731,500 | |||||
| Total Assets | $ | 978,889,264 | $ | 939,324,203 | |||
| Liabilities and Equity | |||||||
| Non-interest bearing deposits | $ | 32,125,742 | $ | 30,554,842 | |||
| Interest bearing deposits | 597,141,995 | 594,792,300 | |||||
| Total deposits | 629,267,737 | 625,347,142 | |||||
| FHLB advances-short term | 53,500,000 | 37,500,000 | |||||
| FHLB advances-long term | 149,065,610 | 130,189,663 | |||||
| Advance payments by borrowers for taxes and insurance | 3,265,262 | 2,733,709 | |||||
| Other liabilities | 6,850,898 | 6,380,486 | |||||
| Total liabilities | 841,949,507 | 802,151,000 | |||||
| Stockholders’ Equity | |||||||
| Preferred stock $0.01 par value 1,000,000 shares authorized, none issued and outstanding at September 30, 2024 and December 31, 2023 | ” | ” | |||||
| Frequent inventory $0.01 par worth, 30,000,000 shares licensed, 13,092,357 issued and excellent at September 30, 2024 and 13,279,230 at December 31, 2023 | 130,823 | 132,792 | |||||
| Further paid-in capital | 55,315,975 | 56,149,915 | |||||
| Retained earnings | 90,936,649 | 92,177,068 | |||||
| Unearned ESOP shares (389,674 shares at September 30, 2024 and 409,750 shares at December 31, 2023) | (4,595,895 | ) | (4,821,798 | ) | |||
| Accrued different complete loss | (4,847,795 | ) | (6,464,774 | ) | |||
| Complete stockholders’ fairness | 136,939,757 | 137,173,203 | |||||
| Complete liabilities and stockholders’ fairness | $ | 978,889,264 | $ | 939,324,203 | |||
| BOGOTA FINANCIAL CORP. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) |
|||||||||||||||
| Three Months Ended | 9 Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Curiosity earnings | |||||||||||||||
| Loans, together with charges | $ | 8,381,581 | $ | 7,980,388 | $ | 24,888,377 | $ | 23,821,545 | |||||||
| Securities | |||||||||||||||
| Taxable | 1,884,276 | 994,791 | 5,247,336 | 3,042,389 | |||||||||||
| Tax-exempt | 13,137 | 13,159 | 39,409 | 78,293 | |||||||||||
| Different interest-earning property | 341,268 | 301,081 | 980,536 | 771,584 | |||||||||||
| Complete curiosity earnings | 10,620,262 | 9,289,419 | 31,155,658 | 27,713,811 | |||||||||||
| Curiosity expense | |||||||||||||||
| Deposits | 6,160,547 | 4,851,926 | 18,384,323 | 12,777,907 | |||||||||||
| FHLB advances | 1,802,387 | 1,220,166 | 4,719,056 | 2,900,359 | |||||||||||
| Complete curiosity expense | 7,962,934 | 6,072,092 | 23,103,379 | 15,678,266 | |||||||||||
| Internet curiosity earnings | 2,657,328 | 3,217,327 | 8,052,279 | 12,035,545 | |||||||||||
| Provision (restoration) for credit score losses | ” | ” | 70,000 | (125,000 | ) | ||||||||||
| Internet curiosity earnings after provision (restoration) for credit score losses | 2,657,328 | 3,217,327 | 7,982,279 | 12,160,545 | |||||||||||
| Non-interest earnings | |||||||||||||||
| Charges and repair costs | 56,610 | 61,529 | 164,400 | 159,381 | |||||||||||
| Achieve on sale of loans | 11,710 | ” | 11,710 | 29,375 | |||||||||||
| Financial institution-owned life insurance coverage | 221,122 | 197,873 | 648,137 | 574,073 | |||||||||||
| Different | 37,943 | 30,332 | 105,420 | 93,660 | |||||||||||
| Complete non-interest earnings | 327,385 | 289,734 | 929,667 | 856,489 | |||||||||||
| Non-interest expense | |||||||||||||||
| Salaries and worker advantages | 2,102,993 | 2,274,347 | 6,404,946 | 6,737,952 | |||||||||||
| Occupancy and gear | 380,714 | 372,626 | 1,118,739 | 1,114,170 | |||||||||||
| FDIC insurance coverage evaluation | 106,313 | 132,571 | 313,626 | 319,690 | |||||||||||
| Knowledge processing | 306,167 | 205,721 | 928,292 | 717,913 | |||||||||||
| Promoting | 85,750 | 126,000 | 310,950 | 369,383 | |||||||||||
| Director charges | 159,851 | 159,336 | 467,100 | 478,011 | |||||||||||
| Skilled charges | 248,420 | 149,251 | 682,517 | 412,519 | |||||||||||
| Different | 214,686 | 241,530 | 747,598 | 661,300 | |||||||||||
| Complete non-interest expense | 3,604,894 | 3,661,382 | 10,973,768 | 10,810,938 | |||||||||||
| (Loss) earnings earlier than earnings taxes | (620,181 | ) | (154,321 | ) | (2,061,822 | ) | 2,206,096 | ||||||||
| Revenue tax (profit) expense | (253,221 | ) | (125,268 | ) | (821,403 | ) | 385,801 | ||||||||
| Internet (loss) earnings | $ | (366,960 | ) | $ | (29,053 | ) | $ | (1,240,419 | ) | $ | 1,820,295 | ||||
| (Loss) earnings per Share – fundamental | $ | (0.03 | ) | $ | (0.00 | ) | $ | (0.10 | ) | $ | 0.14 | ||||
| (Loss) earnings per Share – diluted | $ | (0.03 | ) | $ | (0.00 | ) | $ | (0.10 | ) | $ | 0.14 | ||||
| Weighted common shares excellent – fundamental | 12,702,683 | 13,037,903 | 12,702,683 | 13,103,951 | |||||||||||
| Weighted common shares excellent – diluted | 12,717,904 | 13,037,903 | 12,734,624 | 13,103,951 | |||||||||||
| BOGOTA FINANCIAL CORP. SELECTED RATIOS (unaudited) |
|||||||||||||||
| At or For the Three Months | At or for the 9 Months | ||||||||||||||
| Ended September 30, | Ended September 30, | ||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||
| Efficiency Ratios (1): | |||||||||||||||
| (Loss) return on common property (2) | (0.07 | )% | (0.01 | )% | (0.20 | )% | 0.26 | % | |||||||
| (Loss) return on common fairness (3) | (0.52 | )% | (0.08 | )% | (1.44 | )% | 1.75 | % | |||||||
| Rate of interest unfold (4) | 0.66 | % | 1.01 | % | 0.68 | % | 1.41 | % | |||||||
| Internet curiosity margin (5) | 1.15 | % | 1.47 | % | 1.18 | % | 1.82 | % | |||||||
| Effectivity ratio (6) | 120.78 | % | 104.40 | % | 122.18 | % | 83.05 | % | |||||||
| Common interest-earning property to common interest-bearing liabilities | 114.30 | % | 116.68 | % | 114.62 | % | 117.21 | % | |||||||
| Internet loans to deposits | 110.67 | % | 110.08 | % | 114.43 | % | 110.08 | % | |||||||
| Common fairness to common property (7) | 14.01 | % | 15.00 | % | 14.14 | % | 14.88 | % | |||||||
| Capital Ratios: | |||||||||||||||
| Tier 1 capital to common property | 13.47 | % | 15.67 | % | |||||||||||
| Asset High quality Ratios: | |||||||||||||||
| Allowance for credit score losses as a % of whole loans | 0.39 | % | 0.39 | % | |||||||||||
| Allowance for credit score losses as a % of non-performing loans | 19.94 | % | 22.62 | % | |||||||||||
| Internet charge-offs to common excellent loans through the interval | 0.00 | % | 0.00 | % | |||||||||||
| Non-performing loans as a % of whole loans | 1.94 | % | 1.73 | % | |||||||||||
| Non-performing property as a % of whole property | 1.41 | % | 1.33 | % | |||||||||||
| (1) Sure efficiency ratios for the three and 9 months ended September 30, 2024 and 2023 are annualized. | |||||||||||||||
| (2) Represents web (loss) earnings divided by common whole property. | |||||||||||||||
| (3) Represents web (loss) earnings divided by common stockholders’ fairness. | |||||||||||||||
| (4) Represents the distinction between the weighted common yield on common interest-earning property and the weighted common value of common interest-bearing liabilities. Tax exempt earnings is reported on a tax equal foundation utilizing a mixed federal and state marginal tax price of 27.5% for 2024 and 2023. | |||||||||||||||
| (5) Represents web curiosity earnings as a % of common interest-earning property. Tax exempt earnings is reported on a tax equal foundation utilizing a mixed federal and state marginal tax price of 27.5% for 2024 and 2023. | |||||||||||||||
| (6) Represents non-interest bills divided by the sum of web curiosity earnings and non-interest earnings. | |||||||||||||||
| (7) Represents common stockholders’ fairness divided by common whole property. | |||||||||||||||
LOANS
Loans are summarized as follows at September 30, 2024 and December 31, 2023:
| September 30, | December 31, | ||||||
| 2024 | 2023 | ||||||
| (unaudited) | |||||||
| Actual property: | |||||||
| Residential First Mortgage | $ | 473,492,871 | $ | 486,052,422 | |||
| Industrial Actual Property | 112,899,496 | 99,830,514 | |||||
| Multi-Household Actual Property | 74,697,352 | 75,612,566 | |||||
| Development | 40,243,916 | 49,302,040 | |||||
| Industrial and Industrial | 10,229,503 | 6,658,370 | |||||
| Shopper | 81,377 | 18,672 | |||||
| Complete loans | 711,644,515 | 717,474,584 | |||||
| Allowance for credit score losses | (2,747,949 | ) | (2,785,949 | ) | |||
| Internet loans | $ | 708,896,566 | $ | 714,688,635 | |||
The next tables set forth the distribution of whole deposit accounts, by account kind, on the dates indicated:
| At September 30, | At December 31, | ||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||
| Quantity | P.c | Common Price |
Quantity | P.c | Common Price |
||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| Noninterest bearing demand accounts | $ | 32,125,742 | 5.11 | % | ” | % | $ | 30,554,842 | 4.89 | % | ” | % | |||||||||||
| NOW accounts | 45,493,204 | 7.23 | % | 2.21 | 41,320,723 | 6.61 | % | 1.90 | |||||||||||||||
| Cash market accounts | 12,003,291 | 1.91 | % | 0.30 | 14,641,846 | 2.34 | % | 0.30 | |||||||||||||||
| Financial savings accounts | 45,865,501 | 7.29 | % | 1.82 | 45,554,964 | 7.28 | % | 1.76 | |||||||||||||||
| Certificates of deposit | 493,779,999 | 78.47 | % | 4.15 | 493,274,767 | 78.88 | % | 4.00 | |||||||||||||||
| Complete | $ | 629,267,737 | 100.00 | % | 3.55 | % | $ | 625,347,142 | 100.00 | % | 3.42 | % | |||||||||||
Common Steadiness Sheets and Associated Yields and Charges
The next tables current data relating to common balances of property and liabilities, the full greenback quantities of curiosity earnings and dividends from common interest-earning property, the full greenback quantities of curiosity expense on common interest-bearing liabilities, and the ensuing annualized common yields and prices. The yields and prices for the intervals indicated are derived by dividing earnings or expense by the common balances of property or liabilities, respectively, for the intervals introduced. Common balances have been calculated utilizing every day balances. Nonaccrual loans are included in common balances solely. Mortgage charges are included in curiosity earnings on loans and will not be materials.
| Three Months Ended September 30, | |||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||
| Common Steadiness |
Curiosity and Dividends | Yield/ Price | Common Steadiness |
Curiosity and Dividends | Yield/ Price | ||||||||||||||||||
| ({Dollars} in 1000’s) | |||||||||||||||||||||||
| Property: | (unaudited) | ||||||||||||||||||||||
| Money and money equivalents | $ | 10,195 | $ | 138 | 5.39 | % | $ | 12,764 | $ | 168 | 5.21 | % | |||||||||||
| Loans | 711,601 | 8,381 | 4.69 | % | 710,725 | 7,981 | 4.45 | % | |||||||||||||||
| Securities | 187,212 | 1,897 | 4.05 | % | 138,479 | 1,008 | 2.91 | % | |||||||||||||||
| Different interest-earning property | 9,908 | 203 | 8.20 | % | 6,620 | 132 | 8.04 | % | |||||||||||||||
| Complete interest-earning property | 918,916 | 10,619 | 4.60 | % | 868,588 | 9,289 | 4.25 | % | |||||||||||||||
| Non-interest-earning property | 56,061 | 54,179 | |||||||||||||||||||||
| Complete property | $ | 974,977 | $ | 922,767 | |||||||||||||||||||
| Liabilities and fairness: | |||||||||||||||||||||||
| NOW and cash market accounts | $ | 65,767 | $ | 329 | 1.99 | % | $ | 74,785 | $ | 354 | 1.88 | % | |||||||||||
| Financial savings accounts | 44,029 | 205 | 1.85 | % | 46,177 | 214 | 1.83 | % | |||||||||||||||
| Certificates of deposit (1) | 497,251 | 5,626 | 4.50 | % | 498,082 | 4,284 | 3.41 | % | |||||||||||||||
| Complete interest-bearing deposits | 607,047 | 6,160 | 4.04 | % | 619,044 | 4,852 | 3.11 | % | |||||||||||||||
| Federal House Mortgage Financial institution advances (1) | 196,885 | 1,802 | 3.64 | % | 125,344 | 1,220 | 3.86 | % | |||||||||||||||
| Complete interest-bearing liabilities | 803,932 | 7,962 | 3.94 | % | 744,388 | 6,072 | 3.24 | % | |||||||||||||||
| Non-interest-bearing deposits | 31,679 | 38,257 | |||||||||||||||||||||
| Different non-interest-bearing liabilities | 2,724 | 1,727 | |||||||||||||||||||||
| Complete liabilities | 838,335 | 784,372 | |||||||||||||||||||||
| Complete fairness | 136,642 | 138,395 | |||||||||||||||||||||
| Complete liabilities and fairness | $ | 974,977 | $ | 922,767 | |||||||||||||||||||
| Internet curiosity earnings | $ | 2,657 | $ | 3,217 | |||||||||||||||||||
| Rate of interest unfold (2) | 0.66 | % | 1.01 | % | |||||||||||||||||||
| Internet curiosity margin (3) | 1.15 | % | 1.47 | % | |||||||||||||||||||
| Common interest-earning property to common interest-bearing liabilities | 114.30 | % | 116.68 | % | |||||||||||||||||||
| 1. Money circulate and truthful worth hedges are used to handle rate of interest threat. Throughout the three months ended September 30, 2024 and 2023, the online impact on curiosity expense on the Federal House Mortgage Financial institution advances and certificates of deposit was a lowered expense of $498,000 and $92,000, respectively. | |||||||||||||||||||||||
| 2. Rate of interest unfold represents the distinction between the weighted common yield on interest-earning property and the weighted common value of interest-bearing liabilities. | |||||||||||||||||||||||
| 3. Internet curiosity margin represents web curiosity earnings divided by common whole interest-earning property. | |||||||||||||||||||||||
| 9 Months Ended September 30, | |||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||
| Common Steadiness | Curiosity and Dividends | Yield/ Price | Common Steadiness | Curiosity and Dividends | Yield/ Price | ||||||||||||||||||
| ({Dollars} in 1000’s) | |||||||||||||||||||||||
| Property: | |||||||||||||||||||||||
| Money and money equivalents | $ | 9,072 | $ | 415 | 6.09 | % | $ | 11,352 | $ | 423 | 4.98 | % | |||||||||||
| Loans | 711,697 | 24,888 | 4.66 | % | 713,603 | 23,822 | 4.46 | % | |||||||||||||||
| Securities | 179,818 | 5,287 | 3.92 | % | 148,802 | 3,121 | 2.80 | % | |||||||||||||||
| Different interest-earning property | 8,903 | 566 | 8.48 | % | 6,110 | 348 | 7.62 | % | |||||||||||||||
| Complete interest-earning property | 909,490 | 31,156 | 4.57 | % | 879,867 | 27,714 | 4.20 | % | |||||||||||||||
| Non-interest-earning property | 58,221 | 54,380 | |||||||||||||||||||||
| Complete property | $ | 967,711 | $ | 934,247 | |||||||||||||||||||
| Liabilities and fairness: | |||||||||||||||||||||||
| NOW and cash market accounts | $ | 67,628 | $ | 993 | 1.96 | % | $ | 91,781 | $ | 1,089 | 1.59 | % | |||||||||||
| Financial savings accounts | 43,824 | 608 | 1.85 | % | 49,529 | 375 | 1.01 | % | |||||||||||||||
| Certificates of deposit (1) | 510,494 | 16,784 | 4.39 | % | 498,460 | 11,314 | 3.03 | % | |||||||||||||||
| Complete interest-bearing deposits | 621,946 | 18,385 | 3.95 | % | 639,770 | 12,778 | 2.67 | % | |||||||||||||||
| Federal House Mortgage Financial institution advances (1) | 171,565 | 4,719 | 3.67 | % | 110,875 | 2,900 | 3.50 | % | |||||||||||||||
| Complete interest-bearing liabilities | 793,511 | 23,104 | 3.89 | % | 750,645 | 15,678 | 2.79 | % | |||||||||||||||
| Non-interest-bearing deposits | 31,225 | 38,253 | |||||||||||||||||||||
| Different non-interest-bearing liabilities | 6,154 | 6,351 | |||||||||||||||||||||
| Complete liabilities | 830,890 | 795,249 | |||||||||||||||||||||
| Complete fairness | 136,821 | 138,998 | |||||||||||||||||||||
| Complete liabilities and fairness | $ | 967,711 | $ | 934,247 | |||||||||||||||||||
| Internet curiosity earnings | $ | 8,052 | $ | 12,036 | |||||||||||||||||||
| Rate of interest unfold (2) | 0.68 | % | 1.41 | % | |||||||||||||||||||
| Internet curiosity margin (3) | 1.18 | % | 1.82 | % | |||||||||||||||||||
| Common interest-earning property to common interest-bearing liabilities | 114.62 | % | 117.21 | % | |||||||||||||||||||
| 1. Money circulate and truthful worth hedges are used to handle rate of interest threat. Throughout the 9 months ended September 30, 2024 and 2023, the online impact on curiosity expense on the Federal House Mortgage Financial institution advances and certificates of deposit was a lowered expense of $1.2 million and $139,000, respectively. | |||||||||||||||||||||||
| 2. Rate of interest unfold represents the distinction between the weighted common yield on interest-earning property and the weighted common value of interest-bearing liabilities. | |||||||||||||||||||||||
| 3. Internet curiosity margin represents web curiosity earnings divided by common whole interest-earning property. | |||||||||||||||||||||||
Price/Quantity Evaluation
The next desk units forth the results of adjusting charges and volumes on web curiosity earnings. The speed column reveals the results attributable to modifications in price (modifications in price multiplied by prior quantity). The quantity column reveals the results attributable to modifications in quantity (modifications in quantity multiplied by prior price). The web column represents the sum of the prior columns. Adjustments attributable to modifications in each price and quantity that can’t be segregated have been allotted proportionally primarily based on the modifications attributable to price and the modifications attributable to quantity.
| Three Months Ended September 30, 2024 | 9 Months Ended September 30, 2024 | ||||||||||||||||||||||
| In comparison with | In comparison with | ||||||||||||||||||||||
| Three Months Ended September 30, 2023 | 9 Months Ended September 30, 2023 | ||||||||||||||||||||||
| Enhance (Lower) Attributable to | Enhance (Lower) Attributable to | ||||||||||||||||||||||
| Quantity | Price | Internet | Quantity | Price | Internet | ||||||||||||||||||
| (In 1000’s) | |||||||||||||||||||||||
| Curiosity earnings: | (unaudited) | ||||||||||||||||||||||
| Money and money equivalents | $ | (66 | ) | $ | 36 | $ | (30 | ) | $ | (123 | ) | $ | 115 | $ | (8 | ) | |||||||
| Loans receivable | 9 | 391 | 400 | (101 | ) | 1,167 | 1,066 | ||||||||||||||||
| Securities | 420 | 469 | 889 | 742 | 1,424 | 2,166 | |||||||||||||||||
| Different curiosity incomes property | 68 | 3 | 71 | 175 | 43 | 218 | |||||||||||||||||
| Complete interest-earning property | 432 | 898 | 1,330 | 692 | 2,750 | 3,442 | |||||||||||||||||
| Curiosity expense: | |||||||||||||||||||||||
| NOW and cash market accounts | (128 | ) | 103 | (25 | ) | (413 | ) | 317 | (96 | ) | |||||||||||||
| Financial savings accounts | (24 | ) | 15 | (9 | ) | (73 | ) | 306 | 233 | ||||||||||||||
| Certificates of deposit | (49 | ) | 1,391 | 1,342 | 279 | 5,191 | 5,470 | ||||||||||||||||
| Federal House Mortgage Financial institution advances | 1,031 | (449 | ) | 582 | 1,667 | 152 | 1,819 | ||||||||||||||||
| Complete interest-bearing liabilities | 830 | 1,060 | 1,890 | 1,461 | 5,965 | 7,426 | |||||||||||||||||
| Internet lower in web curiosity earnings | $ | (398 | ) | $ | (162 | ) | $ | (560 | ) | $ | (768 | ) | $ | (3,216 | ) | $ | (3,984 | ) | |||||
Contacts
Kevin Tempo “ President & CEO, 201-862-0660 ext. 1110
