| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6035
(Primary Standard Industrial
Classification Code Number) |
| |
42-4906282
(I.R.S. Employer
Identification Number) |
|
| |
Daniel C. McKay II
Jennifer D. King Vedder Price P.C. 222 North LaSalle Street Suite 2600 Chicago, Illinois 60601 (312) 609-7500 |
| |
John F. Breyer, Jr.
Breyer & Associates PC 3299 K Street, NW Suite 100 Washington, D.C. 20007 (703) 883-1100 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adjusted
Maximum |
| ||||||||||||
|
Number of shares
|
| | | | 765,000 | | | | | | 900,000 | | | | | | 1,035,000 | | | | | | 1,190,250 | | |
|
Gross offering proceeds
|
| | | $ | 7,650,000 | | | | | $ | 9,000,000 | | | | | $ | 10,350,000 | | | | | $ | 11,902,500 | | |
|
Estimated offering expenses, excluding marketing agent fees and expenses(1)
|
| | | $ | 1,340,000 | | | | | $ | 1,340,000 | | | | | $ | 1,340,000 | | | | | $ | 1,340,000 | | |
|
Estimated marketing agent fees and expenses(1)(2)
|
| | | $ | 425,000 | | | | | $ | 425,000 | | | | | $ | 425,000 | | | | | $ | 425,000 | | |
|
Estimated net proceeds
|
| | | $ | 5,885,000 | | | | | $ | 7,235,000 | | | | | $ | 8,585,000 | | | | | $ | 10,137,500 | | |
|
Estimated net proceeds per share
|
| | | $ | 7.69 | | | | | $ | 8.04 | | | | | $ | 8.29 | | | | | $ | 8.52 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 40 | | | |
| | | | | 42 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 57 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 88 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 139 | | | |
| | | | | 143 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | 146 | | | |
| | | | | F-1 | | | |
|
Company Name
|
| |
Ticker
Symbol |
| |
Headquarters
|
| |
Total Assets
(In millions) |
| |||
|
BV Financial, Inc.
|
| |
BVFL
|
| |
Baltimore, MD
|
| | | $ | 878 | | |
|
Catalyst Bancorp, Inc.
|
| |
CLST
|
| |
Opelousas, LA
|
| | | $ | 290 | | |
|
FB Bancorp, Inc.
|
| |
FBLA
|
| |
New Orleans, LA
|
| | | $ | 1,226 | | |
|
Fifth District Bancorp, Inc
|
| |
FDSB
|
| |
New Orleans, LA
|
| | | $ | 536(1) | | |
|
Hoyne Bancorp, Inc
|
| |
HYNE
|
| |
Oak Park, IL
|
| | | $ | 477(1) | | |
|
Lake Shore Bancorp, Inc.
|
| |
LSBK
|
| |
Dunkirk, NY
|
| | | $ | 737 | | |
|
Magyar Bancorp, Inc.
|
| |
MGYR
|
| |
New Brunswick, NJ
|
| | | $ | 1,049 | | |
|
Provident Financial Holdings, Inc.
|
| |
PROV
|
| |
Riverside, CA
|
| | | $ | 1,208 | | |
|
Riverview Bancorp, Inc.
|
| |
RVSB
|
| |
Vancouver, WA
|
| | | $ | 1,471 | | |
|
SR Bancorp, Inc.
|
| |
SRBK
|
| |
Bound Brook. NJ
|
| | | $ | 1,189 | | |
|
Texas Community Bancshares, Inc.
|
| |
TCBS
|
| |
Mineola, TX
|
| | | $ | 430(1) | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of the conversion)
|
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 58.82x | | | | | | 59.67% | | | | | | 59.67% | | |
|
Maximum
|
| | | | 56.72x | | | | | | 54.82% | | | | | | 54.82% | | |
|
Midpoint
|
| | | | 54.49x | | | | | | 50.15% | | | | | | 50.15% | | |
|
Minimum
|
| | | | 51.73x | | | | | | 44.96% | | | | | | 44.96% | | |
|
Valuation of peer group companies, all of which are fully converted (on a historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.68x | | | | | | 88.40% | | | | | | 92.19% | | |
|
Median
|
| | | | 17.36x | | | | | | 88.45% | | | | | | 93.08% | | |
| | | |
Shares to be
Sold in This Offering |
| |
New Shares
of MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Offering |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 209,277 | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 246,208 | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 283,139 | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 325,610 | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Number of Shares to be Granted or Purchased
|
| |
Dilution
Resulting from Issuance of Shares for Stock-Based Benefit Plans(2) |
| |
Value of Grants
(In Thousands)(1) |
| |||||||||||||||||||||||||||
| | | |
At
Minimum of Offering Range |
| |
At Adjusted
Maximum of Offering Range |
| |
As a
Percentage of Common Stock to be Sold in the Offering |
| |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |||||||||||||||||||||
|
Employee stock ownership plan
|
| | | | 61,200 | | | | | | 95,220 | | | | | | 8.00% | | | | | | — | | | | | $ | 612 | | | | | $ | 952 | | |
|
Restricted stock awards
|
| | | | 30,600 | | | | | | 47,610 | | | | | | 4.00% | | | | | | 3.05% | | | | | $ | 306 | | | | | $ | 476 | | |
|
Stock options
|
| | | | 76,500 | | | | | | 119,025 | | | | | | 10.00% | | | | | | 7.28% | | | | | $ | 358 | | | | | $ | 557 | | |
|
Total
|
| | | | 168,300 | | | | | | 261,855 | | | | | | 22.00% | | | | | | 9.90% | | | | | $ | 1,276 | | | | | $ | 1,985 | | |
| | | |
At June 30,
2026 (unaudited) |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | | | | $ | 97,088 | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Loans, net of allowance for credit losses
|
| | | $ | 82,471 | | | | | $ | 85,023 | | | | | $ | 83,790 | | |
|
Federal Home Loan Bank of Chicago stock, at cost
|
| | | $ | 1,357 | | | | | $ | 1,357 | | | | | $ | 1,357 | | |
|
Premises and equipment, net
|
| | | $ | 1,652 | | | | | $ | 1,679 | | | | | $ | 1,618 | | |
|
Total Liabilities
|
| | | $ | 80,327 | | | | | $ | 80,948 | | | | | $ | 81,127 | | |
|
Deposits
|
| | | $ | 61,882 | | | | | $ | 61,295 | | | | | $ | 61,325 | | |
|
Federal Home Loan Bank of Chicago advances
|
| | | $ | 16,500 | | | | | $ | 18,000 | | | | | $ | 18,000 | | |
|
Stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 16,299 | | | | | $ | 15,961 | | |
| | | |
For the Six Months
Ended June 30, (unaudited) |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 2,559 | | | | | $ | 2,669 | | | | | $ | 5,171 | | | | | $ | 4,857 | | |
|
Interest expense
|
| | | $ | 822 | | | | | $ | 910 | | | | | $ | 1,736 | | | | | $ | 1,722 | | |
|
Net interest income
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net interest income after provision for (recovery of) credit losses
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | 54 | | | | | $ | 57 | | |
|
Non-interest expenses
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 3,151 | | | | | $ | 3,522 | | |
|
Income (loss) before income taxes (benefit)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
| | | |
At or For the Six Months
Ended June 30,(1) |
| |
At or For the Years
Ended December 31, |
| | | | ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| | ||||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Return (loss) on average assets
|
| | | | (0.04)% | | | | | | 0.52% | | | | | | 0.35% | | | | | | (0.35)% | | | | ||
|
Return (loss) on average equity
|
| | | | (0.22)% | | | | | | 3.16% | | | | | | 2.07% | | | | | | (2.01)% | | | | ||
|
Interest rate spread(2)
|
| | | | 3.16% | | | | | | 3.18% | | | | | | 3.11% | | | | | | 2.84% | | | | ||
|
Net interest margin(3)
|
| | | | 3.62% | | | | | | 3.62% | | | | | | 3.58% | | | | | | 3.33% | | | | ||
|
Non-interest expenses to average assets
|
| | | | 3.66% | | | | | | 3.13% | | | | | | 3.26% | | | | | | 3.70% | | | | ||
|
Efficiency ratio(4)
|
| | | | 101.02% | | | | | | 85.71% | | | | | | 90.32% | | | | | | 110.30% | | | | ||
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.8% | | | | | | 123.9% | | | | | | 126.3% | | | | | | 126.7% | | | | ||
| Capital Ratios(5): | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Average equity to average assets
|
| | | | 16.92% | | | | | | 16.52% | | | | | | 16.85% | | | | | | 17.26% | | | | ||
|
Tier 1 capital to average assets
|
| | | | 16.34% | | | | | | 15.61% | | | | | | 16.37% | | | | | | 16.46% | | | | ||
|
Common Equity Tier 1
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | | | ||
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | | | ||
|
Total capital to risk-weighted assets
|
| | | | 25.80% | | | | | | 24.59% | | | | | | 24.45% | | | | | | 24.42% | | | | ||
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | | | ||
|
Allowance for credit losses as a percentage of non-performing loans
|
| | | | 137.53% | | | | | | 64.76% | | | | | | 106.33% | | | | | | 62.91% | | | | ||
|
Net (charge-offs) recoveries to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | | | | | (0.05)% | | | | | | 0.02% | | | | ||
|
Non-performing loans as a percentage of total loans
|
| | | | 1.11% | | | | | | 2.40% | | | | | | 1.39% | | | | | | 2.46% | | | | ||
|
Non-performing loans as a percentage of total assets
|
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | | | ||
|
Total non-performing assets as a percentage of total
assets |
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | | | ||
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Number of offices
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | ||
|
Number of full-time equivalent employees
|
| | | | 13 | | | | | | 13 | | | | | | 13 | | | | | | 13.5 | | | | ||
| | | |
At September 30,
2026 (unaudited) |
| |
At December 31,
2025 |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,161 | | | | | $ | 97,247 | | |
|
Cash and cash equivalents
|
| | | $ | 9,843 | | | | | $ | 8,550 | | |
|
Loans, net of allowance for credit losses
|
| | | $ | 81,975 | | | | | $ | 85,023 | | |
|
Federal Home Loan Bank of Chicago stock, at cost
|
| | | $ | 1,357 | | | | | $ | 1,357 | | |
|
Premises and equipment, net
|
| | | $ | 1,684 | | | | | $ | 1,679 | | |
|
Other assets
|
| | | $ | 855 | | | | | $ | 160 | | |
|
Total liabilities
|
| | | $ | 79,820 | | | | | $ | 80,948 | | |
|
Deposits
|
| | | $ | 61,847 | | | | | $ | 61,295 | | |
|
Federal Home Loan Bank advances
|
| | | $ | 16,500 | | | | | $ | 18,000 | | |
|
Stockholders’ equity
|
| | | $ | 16,341 | | | | | $ | 16,299 | | |
| | | |
For the Nine Months
Ended September 30, |
| |||||||||
| | | |
2026
(unaudited) |
| |
2025
(unaudited) |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Operating Data: | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 3,884 | | | | | $ | 3,944 | | |
|
Interest expense
|
| | | $ | 1,233 | | | | | $ | 1,327 | | |
|
Net interest income
|
| | | $ | 2,651 | | | | | $ | 2,617 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | $ | 2,651 | | | | | $ | 2,617 | | |
|
Non-interest income
|
| | | $ | 34 | | | | | $ | 42 | | |
|
Non-interest expense
|
| | | $ | 2,643 | | | | | $ | 2,282 | | |
|
Income before income taxes
|
| | | $ | 42 | | | | | $ | 377 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income
|
| | | $ | 42 | | | | | $ | 377 | | |
| | | |
At or For the Nine Months
Ended September 30,(1) |
| |||||||||
| | | |
2026
(unaudited) |
| |
2025
(unaudited) |
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 0.04% | | | | | | 0.39% | | |
|
Return on average equity
|
| | | | 0.26% | | | | | | 2.32% | | |
|
Interest rate spread(2)
|
| | | | 3.16% | | | | | | 3.08% | | |
|
Net interest margin(3)
|
| | | | 3.60% | | | | | | 3.56% | | |
|
Non-interest expenses to average assets
|
| | | | 2.72% | | | | | | 2.35% | | |
|
Efficiency ratio(4)
|
| | | | 98.43% | | | | | | 85.82% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.1% | | | | | | 126.2% | | |
| Capital Ratios(5): | | | | | | | | | | | | | |
|
Average equity to average assets
|
| | | | 16.92% | | | | | | 16.71% | | |
|
Tier 1 capital to average assets
|
| | | | 16.65% | | | | | | 16.77% | | |
|
Common Tier 1 (CET1)
|
| | | | 24.35% | | | | | | 23.82% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 24.35% | | | | | | 23.82% | | |
|
Total capital to risk-weighted assets
|
| | | | 25.60% | | | | | | 25.07% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.57% | | | | | | 1.60% | | |
|
Allowance for credit losses as a percentage of non-performing loans
|
| | | | 139.12% | | | | | | 87.90% | | |
|
Net (charge-offs) recoveries to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Non-performing loans as a percentage of total loans
|
| | | | 1.11% | | | | | | 1.79% | | |
|
Non-performing loans as a percentage of total assets
|
| | | | 0.96% | | | | | | 1.59% | | |
|
Total non-performing assets as a percentage of total assets
|
| | | | 0.96% | | | | | | 1.59% | | |
| Other: | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 1 | | | | | | 1 | | |
|
Number of full-time equivalent employees
|
| | | | 13 | | | | | | 13 | | |
| | | |
Based Upon the Sale at $10.00 Per Share of:
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Gross offering proceeds
|
| | | $ | 7,650 | | | | | | | | | | | $ | 9,000 | | | | | | | | | | | $ | 10,350 | | | | | | | | | | | $ | 11,902 | | | | | | | | |
|
Less offering expenses
|
| | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | |
|
Net offering proceeds
|
| | | $ | 5,885 | | | | | | 100.0% | | | | | $ | 7,235 | | | | | | 100.0% | | | | | $ | 8,585 | | | | | | 100.0% | | | | | $ | 10,137 | | | | | | 100.0% | | |
| Distribution of net proceeds: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
To Mutual Federal Bank
|
| | | $ | 2,943 | | | | | | 50.0% | | | | | $ | 3,618 | | | | | | 50.0% | | | | | $ | 4,293 | | | | | | 50.0% | | | | | $ | 5,069 | | | | | | 50.0% | | |
|
To fund loan to employee stock ownership plan
|
| | | $ | 612 | | | | | | 10.4% | | | | | $ | 720 | | | | | | 10.0% | | | | | $ | 828 | | | | | | 9.6% | | | | | $ | 952 | | | | | | 9.4% | | |
|
Retained by MFB Bancorp
|
| | | $ | 2,331 | | | | | | 39.6% | | | | | $ | 2,898 | | | | | | 40.0% | | | | | $ | 3,465 | | | | | | 40.4% | | | | | $ | 4,117 | | | | | | 40.6% | | |
| | | |
Mutual Federal
Bank Historical at June 30, 2026 |
| |
Mutual Federal Bank Pro Forma at June 30, 2026 Based Upon the Sale in the Offering of:
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Percent
of Assets |
| |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 15,939 | | | | | | 16.50% | | | | | $ | 17,964 | | | | | | 18.06% | | | | | $ | 18,477 | | | | | | 18.45% | | | | | $ | 18,990 | | | | | | 18.84% | | | | | $ | 19,580 | | | | | | 19.28% | | |
|
Tier 1 leverage capital(2)(3)
|
| | | $ | 15,939 | | | | | | 16.34% | | | | | $ | 17,964 | | | | | | 17.90% | | | | | $ | 18,477 | | | | | | 18.29% | | | | | $ | 18,990 | | | | | | 18.68% | | | | | $ | 19,580 | | | | | | 19.11% | | |
|
Tier 1 leverage requirement
|
| | | $ | 4,877 | | | | | | 5.00% | | | | | $ | 5,017 | | | | | | 5.00% | | | | | $ | 5,051 | | | | | | 5.00% | | | | | $ | 5,084 | | | | | | 5.00% | | | | | $ | 5,123 | | | | | | 5.00% | | |
|
Excess
|
| | | $ | 11,062 | | | | | | 11.34% | | | | | $ | 12,947 | | | | | | 12.90% | | | | | $ | 13,426 | | | | | | 13.29% | | | | | $ | 13,906 | | | | | | 13.68% | | | | | $ | 14,457 | | | | | | 14.11% | | |
|
Tier 1 risk-based capital(2)(3)
|
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Tier 1 risk-based requirement
|
| | | $ | 5,196 | | | | | | 8.00% | | | | | $ | 5,243 | | | | | | 8.00% | | | | | $ | 5,254 | | | | | | 8.00% | | | | | $ | 5,264 | | | | | | 8.00% | | | | | $ | 5,277 | | | | | | 8.00% | | |
|
Excess
|
| | | $ | 10,743 | | | | | | 16.54% | | | | | $ | 12,721 | | | | | | 19.41% | | | | | $ | 13,223 | | | | | | 20.14% | | | | | $ | 13,726 | | | | | | 20.86% | | | | | $ | 14,303 | | | | | | 21.68% | | |
|
Common equity Tier 1 risk-based
capital(2)(3) |
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Common equity Tier 1 risk-based
requirement |
| | | $ | 4,221 | | | | | | 6.50% | | | | | $ | 4,260 | | | | | | 6.50% | | | | | $ | 4,269 | | | | | | 6.50% | | | | | $ | 4,277 | | | | | | 6.50% | | | | | $ | 4,287 | | | | | | 6.50% | | |
|
Excess
|
| | | $ | 11,718 | | | | | | 18.04% | | | | | $ | 13,704 | | | | | | 20.91% | | | | | $ | 14,208 | | | | | | 21.64% | | | | | $ | 14,713 | | | | | | 22.36% | | | | | $ | 15,293 | | | | | | 23.18% | | |
|
Total risk-based capital(2)(3)
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 18,777 | | | | | | 28.65% | | | | | $ | 19,290 | | | | | | 29.37% | | | | | $ | 19,803 | | | | | | 30.09% | | | | | $ | 20,393 | | | | | | 30.92% | | |
|
Total risk-based requirement
|
| | | $ | 6,495 | | | | | | 10.00% | | | | | $ | 6,553 | | | | | | 10.00% | | | | | $ | 6,567 | | | | | | 10.00% | | | | | $ | 6,580 | | | | | | 10.00% | | | | | $ | 6,596 | | | | | | 10.00% | | |
|
Excess
|
| | | $ | 10,261 | | | | | | 15.80% | | | | | $ | 12,224 | | | | | | 18.65% | | | | | $ | 12,723 | | | | | | 19.37% | | | | | $ | 13,223 | | | | | | 20.09% | | | | | $ | 13,797 | | | | | | 20.92% | | |
|
Reconciliation of capital infused into Mutual Federal Bank:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net proceeds
|
| | | | | | | | | | | | | | | $ | 2,943 | | | | | | | | | | | $ | 3,618 | | | | | | | | | | | $ | 4,293 | | | | | | | | | | | $ | 5,069 | | | | | | | | |
|
Less: Common stock acquired by
stock-based benefit plans |
| | | | | | | | | | | | | | | $ | (306) | | | | | | | | | | | $ | (360) | | | | | | | | | | | $ | (414) | | | | | | | | | | | $ | (476) | | | | | | | | |
|
Less: Common stock acquired by employee stock ownership plan
|
| | | | | | | | | | | | | | | $ | (612) | | | | | | | | | | | $ | (720) | | | | | | | | | | | $ | (828) | | | | | | | | | | | $ | (952) | | | | | | | | |
|
Pro forma increase in Tier 1 capital
|
| | | | | | | | | | | | | | | $ | 2,025 | | | | | | | | | | | $ | 2,538 | | | | | | | | | | | $ | 3,051 | | | | | | | | | | | $ | 3,641 | | | | | | | | |
| | | |
Mutual Federal
Bancorp Historical at June 30, 2026 |
| |
MFB Bancorp Pro Forma at June 30, 2026
Based Upon the Sale in the Offering at $10.00 per share of: |
| ||||||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||||||||
| Deposits(2) | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | |
|
Total deposits and FHLB advances
|
| | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock, $0.01 par value, 2.5 million
shares authorized (post-conversion); shares to be issued as reflected(3)(4) |
| | | $ | 36 | | | | | $ | 10 | | | | | $ | 11 | | | | | $ | 13 | | | | | $ | 15 | | |
|
Treasury stock
|
| | | $ | (3,075) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital(3)
|
| | | $ | 10,423 | | | | | $ | 13,618 | | | | | $ | 14,967 | | | | | $ | 16,315 | | | | | $ | 17,865 | | |
|
Retained earnings(5)
|
| | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock to be acquired by stock-based
benefit plans(6) |
| | | | — | | | | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Unallocated common stock held by employee
stock ownership plan(7) |
| | | | — | | | | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Total stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares offered for sale
|
| | | | — | | | | | | 765,000 | | | | | | 900,000 | | | | | | 1,035,000 | | | | | | 1,190,250 | | |
|
Exchange shares issued
|
| | | | — | | | | | | 209,277 | | | | | | 246,208 | | | | | | 283,139 | | | | | | 325,610 | | |
|
Total shares outstanding
|
| | | | 3,289,067 | | | | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
|
Total stockholders’ equity as a percentage of total assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
|
Tangible equity as a percentage of tangible assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,093 | | | | | $ | 2,462 | | | | | $ | 2,831 | | | | | $ | 3,256 | | |
|
Pro forma market capitalization
|
| | | $ | 9,743 | | | | | $ | 11,462 | | | | | $ | 13,181 | | | | | $ | 15,158 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
| For the Six Months Ended June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | |
|
Income on adjusted net proceeds
|
| | | $ | 105 | | | | | $ | 129 | | | | | $ | 154 | | | | | $ | 183 | | |
|
Income on MHC asset contribution
|
| | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (12) | | | | | $ | (14) | | | | | $ | (17) | | | | | $ | (19) | | |
|
Stock awards(3)
|
| | | $ | (31) | | | | | $ | (36) | | | | | $ | (41) | | | | | $ | (48) | | |
|
Stock options(4)
|
| | | $ | (36) | | | | | $ | (42) | | | | | $ | (48) | | | | | $ | (56) | | |
|
Pro forma net income
|
| | | $ | 14 | | | | | $ | 25 | | | | | $ | 36 | | | | | $ | 48 | | |
| Earnings (loss) per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (0.02) | | | | | $ | (0.02) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.12 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.00 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Stock awards(3)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock options(4)
|
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 250.00 | | | | | | 250.00 | | | | | | 166.67 | | | | | | 166.67 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 914,301 | | | | | | 1,075,648 | | | | | | 1,236,995 | | | | | | 1,422,544 | | |
| At June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.71 | | | | | $ | 14.21 | | | | | $ | 12.35 | | | | | $ | 10.73 | | |
|
Estimated net proceeds
|
| | | $ | 6.04 | | | | | $ | 6.31 | | | | | $ | 6.51 | | | | | $ | 6.69 | | |
|
MHC capital contribution
|
| | | $ | 0.37 | | | | | $ | 0.31 | | | | | $ | 0.27 | | | | | $ | 0.24 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,069 | | | | | $ | 2,434 | | | | | $ | 2,799 | | | | | $ | 3,219 | | |
|
Pro forma market capitalization
|
| | | $ | 9,719 | | | | | $ | 11,434 | | | | | $ | 13,149 | | | | | $ | 15,121 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| For the Year Ended December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | |
|
Income on adjusted net proceeds
|
| | | $ | 208 | | | | | $ | 258 | | | | | $ | 308 | | | | | $ | 365 | | |
|
Income on MHC asset contribution
|
| | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Employee stock ownership plan(2)
|
| | | $ | (24) | | | | | $ | (29) | | | | | $ | (33) | | | | | $ | (38) | | |
|
Stock awards(3)
|
| | | $ | (61) | | | | | $ | (72) | | | | | $ | (83) | | | | | $ | (95) | | |
|
Stock options(4)
|
| | | $ | (72) | | | | | $ | (84) | | | | | $ | (97) | | | | | $ | (111) | | |
|
Pro forma net income
|
| | | $ | 410 | | | | | $ | 432 | | | | | $ | 454 | | | | | $ | 480 | | |
| Earnings per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.38 | | | | | $ | 0.32 | | | | | $ | 0.28 | | | | | $ | 0.25 | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.23 | | | | | $ | 0.24 | | | | | $ | 0.25 | | | | | $ | 0.26 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.01 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock awards(3)
|
| | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
|
Stock options(4)
|
| | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.45 | | | | | $ | 0.40 | | | | | $ | 0.37 | | | | | $ | 0.34 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 22.22 | | | | | | 25.00 | | | | | | 27.03 | | | | | | 29.41 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 913,144 | | | | | | 1,074,288 | | | | | | 1,235,430 | | | | | | 1,420,746 | | |
| At December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.76 | | | | | $ | 14.25 | | | | | $ | 12.39 | | | | | $ | 10.78 | | |
|
Estimated net proceeds
|
| | | $ | 6.06 | | | | | $ | 6.33 | | | | | $ | 6.53 | | | | | $ | 6.70 | | |
|
MHC capital contribution
|
| | | $ | 0.47 | | | | | $ | 0.40 | | | | | $ | 0.35 | | | | | $ | 0.30 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 971,896 | | | | | | 1,143,408 | | | | | | 1,314,918 | | | | | | 1,512,157 | | |
| | | |
For the Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,905 | | | | | $ | 158 | | | | | | 3.19% | | | | | $ | 9,451 | | | | | $ | 180 | | | | | | 3.80% | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 84,812 | | | | | | 2,353 | | | | | | 5.55% | | | | | | 86,245 | | | | | | 2,441 | | | | | | 5.66% | | |
|
Other
|
| | | | 1,357 | | | | | | 48 | | | | | | 7.09% | | | | | | 1,357 | | | | | | 48 | | | | | | 7.01% | | |
|
Total interest-earning assets
|
| | | | 96,074 | | | | | | 2,559 | | | | | | 5.33% | | | | | | 97,058 | | | | | | 2,669 | | | | | | 5.50% | | |
|
Non-interest-earning assets
|
| | | | 1,085 | | | | | | | | | | | | | | | | | | 861 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 4,610 | | | | | | 15 | | | | | | 0.66% | | | | | $ | 6,360 | | | | | | 16 | | | | | | 0.49% | | |
|
Savings deposits
|
| | | | 26,457 | | | | | | 33 | | | | | | 0.25% | | | | | | 28,050 | | | | | | 34 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 27,051 | | | | | | 407 | | | | | | 3.01% | | | | | | 25,462 | | | | | | 442 | | | | | | 3.47% | | |
|
Total interest-bearing deposits
|
| | | | 58,118 | | | | | | 455 | | | | | | 1.57% | | | | | | 59,872 | | | | | | 492 | | | | | | 1.64% | | |
|
FHLB advances
|
| | | | 17,648 | | | | | | 367 | | | | | | 4.16% | | | | | | 18,464 | | | | | | 418 | | | | | | 4.53% | | |
|
Total interest-bearing liabilities
|
| | | | 75,766 | | | | | | 822 | | | | | | 2.17% | | | | | | 78,336 | | | | | | 910 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 3,201 | | | | | | | | | | | | | | | | | | 2,866 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 1,757 | | | | | | | | | | | | | | | | | | 541 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,724 | | | | | | | | | | | | | | | | | | 81,743 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,435 | | | | | | | | | | | | | | | | | | 16,176 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’
equity |
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 1,737 | | | | | | | | | | | | | | | | | $ | 1,759 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.16% | | | | | | | | | | | | | | | | | | 3.18% | | |
|
Net interest-earning assets(3)
|
| | | $ | 20,308 | | | | | | | | | | | | | | | | | $ | 18,722 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.62% | | | | | | | | | | | | | | | | | | 3.62% | | |
|
Average interest-earning assets to average
interest-bearing liabilities |
| | | | 126.8% | | | | | | | | | | | | | | | | | | 123.9% | | | | | | | | | | | | | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,247 | | | | | $ | 341 | | | | | | 3.69% | | | | | $ | 10,052 | | | | | $ | 454 | | | | | | 4.52% | | |
|
Available-for-sale securities
|
| | | | 3 | | | | | | — | | | | | | 0.00% | | | | | | 17 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 85,268 | | | | | | 4,732 | | | | | | 5.55% | | | | | | 82,662 | | | | | | 4,307 | | | | | | 5.21% | | |
|
Other
|
| | | | 1,357 | | | | | | 98 | | | | | | 7.22% | | | | | | 1,357 | | | | | | 96 | | | | | | 7.07% | | |
|
Total interest-earning assets
|
| | | | 95,875 | | | | | | 5,171 | | | | | | 5.40% | | | | | | 94,088 | | | | | | 4,857 | | | | | | 5.16% | | |
|
Non-interest-earning assets
|
| | | | 888 | | | | | | | | | | | | | | | | | | 1,053 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 5,180 | | | | | | 32 | | | | | | 0.61% | | | | | $ | 8,165 | | | | | | 174 | | | | | | 2.13% | | |
|
Savings deposits
|
| | | | 27,838 | | | | | | 69 | | | | | | 0.25% | | | | | | 28,495 | | | | | | 70 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 25,449 | | | | | | 856 | | | | | | 3.36% | | | | | | 25,504 | | | | | | 918 | | | | | | 3.60% | | |
|
Total interest-bearing deposits
|
| | | | 58,467 | | | | | | 957 | | | | | | 1.64% | | | | | | 62,164 | | | | | | 1,162 | | | | | | 1.87% | | |
|
FHLB advances
|
| | | | 17,431 | | | | | | 779 | | | | | | 4.47% | | | | | | 12,085 | | | | | | 560 | | | | | | 4.63% | | |
|
Total interest-bearing liabilities
|
| | | | 75,898 | | | | | | 1,736 | | | | | | 2.29% | | | | | | 74,249 | | | | | | 1,722 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 4,065 | | | | | | | | | | | | | | | | | | 3,976 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 500 | | | | | | | | | | | | | | | | | | 495 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,463 | | | | | | | | | | | | | | | | | | 78,720 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,300 | | | | | | | | | | | | | | | | | | 16,421 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 3,435 | | | | | | | | | | | | | | | | | $ | 3,135 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.11% | | | | | | | | | | | | | | | | | | 2.84% | | |
|
Net interest-earning assets(3)
|
| | | $ | 19,977 | | | | | | | | | | | | | | | | | $ | 19,839 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.58% | | | | | | | | | | | | | | | | | | 3.33% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.3% | | | | | | | | | | | | | | | | | | 126.7% | | | | | | | | | | | | | | |
| | | |
Six Months Ended June 30,
2026 vs. 2025 |
| |
Year Ended December 31,
2025 vs. 2024 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Volume
|
| |
Rate
|
| ||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 10 | | | | | | (32) | | | | | | (22) | | | | | | (35) | | | | | | (78) | | | | | | (113) | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loans
|
| | | | (41) | | | | | | (47) | | | | | | (88) | | | | | | 138 | | | | | | 287 | | | | | | 425 | | |
|
Other
|
| | | | — | | | | | | (1) | | | | | | (1) | | | | | | — | | | | | | 2 | | | | | | 2 | | |
|
Total interest-earning assets
|
| | | | (31) | | | | | | (80) | | | | | | (111) | | | | | | 103 | | | | | | 211 | | | | | | 314 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | | 4 | | | | | | (5) | | | | | | (1) | | | | | | (14) | | | | | | (128) | | | | | | (142) | | |
|
Savings deposits
|
| | | | (2) | | | | | | 0 | | | | | | (2) | | | | | | (1) | | | | | | — | | | | | | (1) | | |
|
Certificates of deposit
|
| | | | 65 | | | | | | (99) | | | | | | (34) | | | | | | — | | | | | | (62) | | | | | | (62) | | |
|
Total interest-bearing deposits
|
| | | | 67 | | | | | | (104) | | | | | | (37) | | | | | | (15) | | | | | | (190) | | | | | | (205) | | |
|
FHLB advances
|
| | | | (3) | | | | | | (49) | | | | | | (52) | | | | | | 238 | | | | | | (19) | | | | | | 219 | | |
|
Total interest-bearing liabilities
|
| | | | 64 | | | | | | (153) | | | | | | (89) | | | | | | 223 | | | | | | (209) | | | | | | 14 | | |
|
Change in net interest income
|
| | | | (95) | | | | | | 73 | | | | | | (22) | | | | | | (120) | | | | | | 420 | | | | | | 300 | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 3 | | | | | $ | 3 | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 20 | | | | | | 27 | | | | | | (7) | | | | | | (25.9)% | | |
|
Total non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | (7) | | | | | | (23.3)% | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,025 | | | | | $ | 956 | | | | | $ | 69 | | | | | | 7.2% | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | | | | | (2) | | | | | | (1.8)% | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | | | | | (9) | | | | | | (5.3)% | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | | | | | 174 | | | | | | 121.7% | | |
|
Other
|
| | | | 168 | | | | | | 155 | | | | | | 13 | | | | | | 8.4% | | |
|
Total non-interest expense
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 245 | | | | | | 16.0% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 7 | | | | | $ | 6 | | | | | $ | 1 | | | | | | 16.67% | | |
|
Other
|
| | | | 47 | | | | | | 51 | | | | | | (4) | | | | | | (7.84)% | | |
|
Total non-interest income
|
| | | $ | 54 | | | | | $ | 57 | | | | | $ | (3) | | | | | | (5.26)% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,951 | | | | | $ | 1,922 | | | | | $ | 29 | | | | | | 1.51% | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | | | | | (34) | | | | | | (14.53)% | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | | | | | 11 | | | | | | 3.31% | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | | | | | (229) | | | | | | (40.18)% | | |
|
Other
|
| | | | 316 | | | | | | 464 | | | | | | (148) | | | | | | (31.90)% | | |
|
Total non-interest expenses
|
| | | $ | 3,151 | | | | | $ | 3,522 | | | | | $ | (371) | | | | | | (10.53)% | | |
| | | |
At June 30, 2026
|
| |||||||||
|
Change in Interest Rates(1)
|
| |
Net Interest Income
Year 1 Forecast |
| |
Year 1 Change
from Level |
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
+200 basis points
|
| | | | 4,033 | | | | | | 8.83% | | |
|
+100 basis points
|
| | | | 3,874 | | | | | | 4.53% | | |
|
----
|
| | | | 3,706 | | | | | | — | | |
|
-100 basis points
|
| | | | 3,676 | | | | | | (0.81)% | | |
|
-200 basis points
|
| | | | 3,633 | | | | | | (1.97)% | | |
| | | |
At June 30, 2026
|
| |||||||||||||||||||||||||||
|
Change in Interest Rates(1)
|
| |
Estimated
EVE(2) |
| |
Estimated Increase (Decrease) in EVE
|
| |
EVE as a Percentage of Present Value
of Assets(3) |
| |||||||||||||||||||||
| |
Amount
|
| |
Percent
|
| |
EVE Ratio(4)
|
| |
Increase (Decrease)
(basis points) |
| ||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
+200 basis points
|
| | | $ | 18,271 | | | | | $ | (425) | | | | | | (2.27)% | | | | | | 20.01% | | | | | | 19 | | |
|
+100 basis points
|
| | | $ | 18,571 | | | | | $ | (125) | | | | | | (0.67)% | | | | | | 20.01% | | | | | | 19 | | |
|
----
|
| | | $ | 18,696 | | | | | | | | | | | | — | | | | | | 19.82% | | | | | | — | | |
|
-100 basis points
|
| | | $ | 18,759 | | | | | $ | 63 | | | | | | 0.34% | | | | | | 19.57% | | | | | | (25) | | |
|
-200 basis points
|
| | | $ | 18,701 | | | | | $ | 5 | | | | | | 0.03% | | | | | | 19.21% | | | | | | (61) | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 65,302 | | | | | | 78.1% | | | | | $ | 70,692 | | | | | | 82.0% | | | | | $ | 72,581 | | | | | | 85.2% | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 16.9% | | | | | | 12,959 | | | | | | 15.0% | | | | | | 9,650 | | | | | | 11.3% | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 5.0% | | | | | | 2,550 | | | | | | 3.0% | | | | | | 2,978 | | | | | | 3.5% | | |
|
Total loans
|
| | | | 83,613 | | | | | | 100.0% | | | | | | 86,201 | | | | | | 100.0% | | | | | | 85,209 | | | | | | 100.0% | | |
|
Deferred loan (fees) costs, net
|
| | | | 134 | | | | | | | | | | | | 98 | | | | | | | | | | | | (101) | | | | | | | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | | | | | | | (1,276) | | | | | | | | | | | | (1,318) | | | | | | | | |
|
Total loans, net
|
| | | $ | 82,471 | | | | | | | | | | | $ | 85,023 | | | | | | | | | | | $ | 83,790 | | | | | | | | |
| | | |
One-to-Four
Family Residential |
| |
Multifamily
|
| |
Commercial
Real Estate |
| | |||||||||||
| | | |
(In thousands)
|
| | |||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 1,837 | | | | | $ | 4,005 | | | | | $ | 861 | | | | ||
|
After one through five years
|
| | | | 1,692 | | | | | | 9,033 | | | | | | 2,200 | | | | ||
|
After five through 15 years
|
| | | | 2,582 | | | | | | 1,103 | | | | | | 1,109 | | | | ||
|
More than 15 years
|
| | | | 59,191 | | | | | | — | | | | | | — | | | | ||
|
Total
|
| | | $ | 65,302 | | | | | $ | 14,141 | | | | | $ | 4,170 | | | | ||
| | | |
Due After December 31, 2026
|
| |||||||||||||||
| | | |
Fixed
|
| |
Adjustable
|
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 9,394 | | | | | $ | 55,694 | | | | | $ | 65,088 | | |
|
Multifamily
|
| | | $ | 12,222 | | | | | | — | | | | | $ | 12,222 | | |
|
Commercial real estate
|
| | | $ | 3,061 | | | | | $ | 1,109 | | | | | $ | 4,170 | | |
|
Total loans
|
| | | $ | 24,677 | | | | | $ | 56,803 | | | | | $ | 81,480 | | |
| | | |
Loans by Industry Sector
|
| |||||||||
| | | |
As of June 30, 2026
|
| |||||||||
| | | |
Balance
|
| |
Percentage of Total
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
| Commercial real estate loans: | | | | | | | | | | | | | |
| Owner occupied real estate: | | | | | | | | | | | | | |
|
Retail
|
| | | $ | 207 | | | | | | 5.0% | | |
|
Mixed-use
|
| | | $ | 860 | | | | | | 20.6% | | |
|
Office and warehouse
|
| | | $ | 662 | | | | | | 15.9% | | |
|
Total owner-occupied real estate
|
| | | $ | 1,729 | | | | | | 41.5% | | |
| Non-owner-occupied real estate: | | | | | | | | | | | | | |
|
Mixed use
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total non-owner-occupied real estate
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total commercial real estate loans
|
| | | $ | 4,170 | | | | | | 100.00% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days or
More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |||||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60 | | | | | | — | | | | | | — | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | |
| | | |
At June 30
2026 |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 928 | | | | | $ | 1,140 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | $ | 60 | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-accrual loans
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-performing assets
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Total non-performing assets to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-accruing loans to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-performing assets to total assets
|
| | | | 0.96% | | | | | | 1.23% | | | | | | 2.16% | | |
| | | |
For the Six Months Ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Allowance for credit losses at beginning of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,318 | | | | | $ | 1,307 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | 42 | | | | | | 1 | | |
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
|
Allowance for credit losses at end of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,276 | | | | | $ | 1,318 | | |
|
Allowance to non-accrual loans
|
| | | | 137.5% | | | | | | 64.8% | | | | | | 106.3% | | | | | | 62.9% | | |
|
Allowance to total loans outstanding at the end of the period
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | |
|
Net (charge-offs) recoveries to average loans outstanding during the period
|
| | | | — | | | | | | — | | | | | | (0.05)% | | | | | | 0.02% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 1,120 | | | | | | 87.77% | | | | | | 95.0% | | | | | $ | 1,120 | | | | | | 87.77% | | | | | | 97.0% | | | | | $ | 1,162 | | | | | | 88.16% | | | | | | 96.5% | | |
|
Commercial real estate
|
| | | | 156 | | | | | | 12.23% | | | | | | 5.0% | | | | | | 156 | | | | | | 12.23% | | | | | | 3.0% | | | | | | 156 | | | | | | 11.84% | | | | | | 3.5% | | |
|
Total Allocated Allowance
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
|
Unallocated allowance
|
| | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | |
|
Total allowance for credit losses
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Interest-bearing checking
|
| | | $ | 1,223 | | | | | | 2.0% | | | | | $ | 1,039 | | | | | | 1.7% | | | | | $ | 992 | | | | | | 1.6% | | |
|
Savings
|
| | | | 26,027 | | | | | | 42.1% | | | | | | 26,653 | | | | | | 43.5% | | | | | | 27,907 | | | | | | 45.5% | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 7.5% | | | | | | 3,944 | | | | | | 6.4% | | | | | | 4,091 | | | | | | 6.7% | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 44.2% | | | | | | 26,912 | | | | | | 43.9% | | | | | | 25,356 | | | | | | 41.3% | | |
|
Non-interest bearing deposits
|
| | | | 2,634 | | | | | | 4.2% | | | | | | 2,747 | | | | | | 4.5% | | | | | | 2,979 | | | | | | 4.9% | | |
|
Total deposits
|
| | | $ | 61,882 | | | | | | 100.00% | | | | | $ | 61,295 | | | | | | 100.00% | | | | | $ | 61,325 | | | | | | 100.00% | | |
| | | |
At June 30, 2026
|
| |||
| | | |
(In Thousands)
|
| |||
| Maturity Period: | | | | | | | |
|
Three months or less
|
| | | $ | 273 | | |
|
Over three through six months
|
| | | $ | 1,222 | | |
|
Over six through twelve months
|
| | | $ | 127 | | |
|
Over twelve months
|
| | | | — | | |
|
Total
|
| | | $ | 1,622 | | |
|
Location(1)
|
| |
Leased
or Owned |
| |
Year
Acquired or Leased |
| |
Net Book Value
of Real Property |
| |||||||||
|
2212 West Cermak Road, Chicago, IL 60608
|
| | | | Owned | | | | | | 1964 | | | | | $ | 817,000 | | |
|
Name
|
| |
Age
|
| |
Position(s) Held with Mutual Federal, MHC,
Mutual Federal Bancorp and Mutual Federal Bank |
| |
Position
Held Since |
| |
Year Term
Expires(2) |
|
| Stephen M. Oksas | | |
68
|
| | President and Chief Executive Officer | | |
2000
|
| |
2029
|
|
| Rodney D. Stickle, C.P.A.(1) | | |
65
|
| | Executive Vice President and Chief Financial Officer | | |
2026
|
| |
2027
|
|
| Julie H. Oksas | | |
64
|
| | Executive Vice President, Chief Credit Officer and Corporate Secretary | | |
2005
|
| |
2028
|
|
| Stanley Balzekas III | | |
72
|
| | Director | | |
1999
|
| |
2027
|
|
| John L. Garlanger, C.P.A. | | |
80
|
| | Director | | |
2008
|
| |
2027
|
|
| Robert P. Kazan, M.D. | | |
79
|
| | Director | | |
1996
|
| |
2028
|
|
| Amy P. Keane, C.P.A. | | |
63
|
| | Director | | |
2007
|
| |
2029
|
|
| |
Audit Committee
|
| |
Nominating and Corporate
Governance Committee |
| |
Compensation Committee
|
|
| |
Amy P. Keane, C.P.A., Chair
|
| |
Robert P. Kazan, M.D., Chair
|
| |
Stanley Balzekas III, Chair
|
|
| |
Stanley Balzekas III
|
| |
John L. Garlanger, C.P.A.
|
| |
Robert P. Kazan, M.D.
|
|
| |
John L. Garlanger, C.P.A
|
| |
Stanley Balzekas III
|
| |
Amy P. Keane, C.P.A.
|
|
|
Name(1)(2)
|
| |
Board/Committee
Fees Earned or Paid in Cash(3) |
| |
All Other
Compensation(4) |
| |
Total
|
| |||||||||
|
Stephen M. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Julie H. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Stanley Balzekas III(5)
|
| | | $ | 39,700 | | | | | $ | 18,480 | | | | | $ | 58,180 | | |
|
Robert P. Kazan(5)
|
| | | $ | 29,700 | | | | | $ | 17,808 | | | | | $ | 47,508 | | |
|
Leonard F. Kosacz
|
| | | $ | 29,200 | | | | | $ | 0 | | | | | $ | 29,200 | | |
|
John L. Garlanger(5)
|
| | | $ | 47,125 | | | | | $ | 18,480 | | | | | $ | 65,605 | | |
|
Amy P. Keane(5)
|
| | | $ | 30,200 | | | | | $ | 0 | | | | | $ | 30,200 | | |
|
Name and Principal Position
|
| |
Salary
|
| |
Bonus(1)
|
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||
|
Stephen M. Oksas,
President and Chief Executive Officer |
| | | $ | 226,446 | | | | | $ | — | | | | | $ | 55,373 | | | | | $ | 281,819 | | |
|
Rodney D. Stickle,
Executive Vice President and Chief Financial Officer |
| | | $ | 164,768 | | | | | $ | 41,000 | | | | | $ | 18,272 | | | | | $ | 224,040 | | |
|
Julie H. Oksas,
Executive Vice President and Chief Credit Officer |
| | | $ | 163,544 | | | | | $ | — | | | | | $ | 38,438 | | | | | $ | 201,982 | | |
|
Name
|
| |
Stock Option
Plan Awards(1) |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |||||||||
|
Stephen M. Oksas
|
| | | | 50,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Rodney D. Stickle
|
| | | | 25,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Julie H. Oksas
|
| | | | 20,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Share Price
|
| |
30,600 Shares
Awarded at Minimum of Offering Range |
| |
36,000 Shares
Awarded at Midpoint of Offering Range |
| |
41,400 Shares
Awarded at Maximum of Offering Range |
| |
47,610 Shares
Awarded at Adjusted Maximum of Offering Range |
| ||||||||||||
|
$8.00
|
| | | $ | 244,800 | | | | | $ | 288,000 | | | | | $ | 331,200 | | | | | $ | 380,880 | | |
|
$10.00
|
| | | $ | 306,000 | | | | | $ | 360,000 | | | | | $ | 414,000 | | | | | $ | 476,100 | | |
|
$12.00
|
| | | $ | 367,200 | | | | | $ | 432,000 | | | | | $ | 496,800 | | | | | $ | 571,320 | | |
|
$14.00
|
| | | $ | 428,400 | | | | | $ | 504,000 | | | | | $ | 579,600 | | | | | $ | 666,540 | | |
|
Exercise Price
|
| |
Grant Date
Fair Value Per Option |
| |
76,500 Options
Awarded at Minimum of Offering Range |
| |
90,000 Options
Awarded at Midpoint of Offering Range |
| |
103,500 Options
Awarded at Maximum of Offering Range |
| |
119,025 Options
Awarded at Adjusted Maximum of Offering Range |
| |||||||||||||||
|
$8.00
|
| | | $ | 3.74 | | | | | $ | 286,110 | | | | | $ | 336,600 | | | | | $ | 387,090 | | | | | $ | 445,154 | | |
|
$10.00
|
| | | $ | 4.68 | | | | | $ | 358,020 | | | | | $ | 421,200 | | | | | $ | 484,380 | | | | | $ | 557,037 | | |
|
$12.00
|
| | | $ | 5.62 | | | | | $ | 429,930 | | | | | $ | 505,800 | | | | | $ | 581,670 | | | | | $ | 668,921 | | |
|
$14.00
|
| | | $ | 6.55 | | | | | $ | 501,075 | | | | | $ | 589,500 | | | | | $ | 677,925 | | | | | $ | 779,614 | | |
| | | |
Number
of Shares(1) |
| |
Percent
Outstanding(2) |
| ||||||
| >5% Beneficial Owners: | | | | | | | | | | | | | |
|
Mutual Federal, MHC
|
| | | | 2,545,813 | | | | | | 77.40% | | |
| Directors: | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 68,155 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 37,479 | | | | | | 1.14% | | |
|
Robert P. Kazan, M.D.
|
| | | | 28,564 | | | | | | 0.87% | | |
|
Amy P. Keane, C.P.A.
|
| | | | 13,138 | | | | | | 0.40% | | |
|
Julie H. Oksas
|
| | | | 44,243 | | | | | | 1.34% | | |
|
Stephen M. Oksas
|
| | | | 107,299 | | | | | | 3.21% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 25,000 | | | | | | 0.75% | | |
|
All directors and executive officers as a group (7 persons)
|
| | | | 323,878 | | | | | | 9.46% | | |
| | | |
Number of
Exchange Shares to Be Held(1) |
| |
Proposed Purchases
of Stock in the Offering(2) |
| |
Total Common Stock
to be Held at Minimum of Offering Range(1)(3) |
| |||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
of Shares |
| |
Amount
|
| |
Number
of Shares |
| |
Percentage of
Shares Outstanding |
| ||||||||||||||||||
| Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 19,192 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 20,192 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 10,554 | | | | | | 5,000 | | | | | | 50,000 | | | | | | 15,554 | | | | | | 1.59% | | |
|
Robert P. Kazan, M.D.
|
| | | | 8,043 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 9,043 | | | | | | * | | |
|
Amy P. Keane, C.P.A.
|
| | | | 3,699 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 4,699 | | | | | | * | | |
|
Julie H. Oksas
|
| | | | 12,458 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 14,958 | | | | | | 1.53% | | |
|
Stephen M. Oksas
|
| | | | 30,215 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 32,715 | | | | | | 3.31% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 7,040 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 8,040 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (7 persons)
|
| | | | 91,201 | | | | | | 14,000 | | | | | $ | 140,000 | | | | | | 105,201 | | | | | | 10.39% | | |
| | | |
Shares to be Sold
in This Offering |
| |
New Shares of
MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Exchange |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 78.52% | | | | | | 209,277 | | | | | | 21.48% | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 78.52% | | | | | | 246,208 | | | | | | 21.48% | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 78.52% | | | | | | 283,139 | | | | | | 21.48% | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 78.52% | | | | | | 325,610 | | | | | | 21.48% | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-
tangible book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of
the conversion) |
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 58.82x | | | | | | 59.67% | | | | | | 59.67% | | |
|
Maximum
|
| | | | 56.72x | | | | | | 54.82% | | | | | | 54.82% | | |
|
Midpoint
|
| | | | 54.49x | | | | | | 50.15% | | | | | | 50.15% | | |
|
Minimum
|
| | | | 51.73x | | | | | | 44.96% | | | | | | 44.96% | | |
|
Valuation of peer group companies, all of which are fully converted (on
a historical basis): |
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.68x | | | | | | 88.40% | | | | | | 92.19% | | |
|
Median
|
| | | | 17.36x | | | | | | 88.45% | | | | | | 93.08% | | |
| | | |
Page
|
| |||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | |
|
Loans, net of allowance for credit losses of $1,276 at June 30, 2026 and December 31, 2025
|
| | | | 82,471 | | | | | | 85,023 | | |
|
Premises and equipment, net
|
| | | | 1,652 | | | | | | 1,679 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | 478 | | |
|
Other assets
|
| | | | 277 | | | | | | 160 | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing deposits
|
| | | | 59,248 | | | | | | 58,548 | | |
|
Total deposits
|
| | | | 61,882 | | | | | | 61,295 | | |
|
Federal Home Loan Bank advances
|
| | | | 16,500 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 982 | | |
|
Accrued interest payable and other liabilities
|
| | | | 753 | | | | | | 671 | | |
|
Total liabilities
|
| | | | 80,327 | | | | | | 80,948 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at June 30, 2026 and December 31, 2025
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at June 30, 2026 and December 31, 2025
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at June 30, 2026 and December 31,
2025) |
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,897 | | | | | | 8,915 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,281 | | | | | | 16,299 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 2,353 | | | | | $ | 2,441 | | |
|
Interest earning deposits
|
| | | | 158 | | | | | | 180 | | |
|
Federal Home Loan Bank stock
|
| | | | 48 | | | | | | 48 | | |
|
Total interest and dividend income
|
| | | | 2,559 | | | | | | 2,669 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 455 | | | | | | 492 | | |
|
Federal Home Loan Bank advances
|
| | | | 367 | | | | | | 418 | | |
|
Total interest expense
|
| | | | 822 | | | | | | 910 | | |
|
Net interest income
|
| | | | 1,737 | | | | | | 1,759 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 1,737 | | | | | | 1,759 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 23 | | | | | | 30 | | |
|
Total non-interest income
|
| | | | 23 | | | | | | 30 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,025 | | | | | | 956 | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | |
|
Other expense
|
| | | | 168 | | | | | | 155 | | |
|
Total non-interest expense
|
| | | | 1,778 | | | | | | 1,533 | | |
|
Income (loss) before income taxes
|
| | | | (18) | | | | | | 256 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Diluted
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
|
Balance at January 1, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,577 | | | | | $ | — | | | | | $ | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 256 | | | | | | — | | | | | | 256 | | |
|
Balance at June 30, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,833 | | | | | $ | — | | | | | $ | 16,217 | | |
|
Balance at January 1, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18) | | | | | | — | | | | | | (18) | | |
|
Balance at June 30, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,897 | | | | | $ | — | | | | | $ | 16,281 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Net accretion of deferred costs on loans
|
| | | | (59) | | | | | | (193) | | |
|
Depreciation
|
| | | | 27 | | | | | | 27 | | |
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | 210 | | | | | | 78 | | |
|
Change in accrued interest receivable and other assets
|
| | | | (109) | | | | | | (127) | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 82 | | | | | | (122) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 133 | | | | | | (81) | | |
|
Cash flows from investing activities
|
| | | | | | | | | | | | |
|
Proceeds from maturities, calls, and principal repayments of securities available-for-
sale |
| | | | — | | | | | | 6 | | |
|
Net principal repayments on loans held-for-investment
|
| | | | 5,145 | | | | | | 3,141 | | |
|
Purchases of residential real estate loans
|
| | | | (2,534) | | | | | | (2,789) | | |
|
Net cash provided by investing activities
|
| | | | 2,611 | | | | | | 358 | | |
|
Cash flows from financing activities
|
| | | | | | | | | | | | |
|
Net increase in deposits
|
| | | | 587 | | | | | | 188 | | |
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 6,750 | | | | | | 6,000 | | |
|
Repayment of Federal Home Loan Bank advances
|
| | | | (8,250) | | | | | | (6,000) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (913) | | | | | | 188 | | |
|
Net increase in cash and cash equivalents
|
| | | | 1,831 | | | | | | 465 | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 8,550 | | | | | | 9,802 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 10,381 | | | | | $ | 10,267 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Cash paid during the period for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 809 | | | | | $ | 895 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 65,302 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 2,550 | | |
|
Total loans
|
| | | | 83,613 | | | | | | 86,201 | | |
|
Deferred loan costs, net
|
| | | | 134 | | | | | | 98 | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,276) | | |
|
Loans, net
|
| | | $ | 82,471 | | | | | $ | 85,023 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
|
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Non-accrual
|
| |
Non-accrual With
No Allowance For Credit Loss |
| ||||||
| June 30, 2026 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 928 | | | | | $ | 928 | | |
|
Total
|
| | | $ | 928 | | | | | $ | 928 | | |
| December 31, 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 61,275 | | | | | $ | 65,302 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,141 | | | | | | 14,141 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,170 | | | | | | 4,170 | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 79,586 | | | | | $ | 83,613 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,001 | | | | | $ | 2,842 | | | | | $ | 64,374 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 928 | | | | | | — | | | | | | 928 | | |
|
Total
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,929 | | | | | $ | 2,842 | | | | | $ | 65,302 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
|
June 30, 2026:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 10,381 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,381 | | |
|
Loans, net
|
| | | | 82,471 | | | | | | — | | | | | | — | | | | | | 80,314 | | | | | | 80,314 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | — | | | | | | 470 | | | | | | — | | | | | | 470 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | — | | | | | $ | 16,595 | | | | | $ | — | | | | | $ | 16,595 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 1,192 | | | | | | — | | | | | | — | | | | | | 1,192 | | |
|
Accrued interest payable
|
| | | | 206 | | | | | | — | | | | | | 206 | | | | | | — | | | | | | 206 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | — | | | | | | 27,245 | | | | | | — | | | | | | 27,245 | | |
|
Other deposits
|
| | | | 34,524 | | | | | | — | | | | | | 34,524 | | | | | | — | | | | | | 34,524 | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 837 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 429 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,005 | | |
|
Accumulated depreciation
|
| | | | (1,353) | | | | | | (1,326) | | |
| | | | | $ | 1,652 | | | | | $ | 1,679 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing checking
|
| | | | 1,223 | | | | | | 1,039 | | |
|
Savings
|
| | | | 26,027 | | | | | | 26,653 | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 3,944 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 26,912 | | |
| | | | | $ | 61,882 | | | | | $ | 61,295 | | |
| |
June 30, 2027
|
| | | $ | 12,500 | | |
| |
June 30, 2028
|
| | | | 4,000 | | |
| |
June 30, 2029
|
| | | | — | | |
| |
June 30, 2030
|
| | | | — | | |
| |
June 30, 2031
|
| | | | — | | |
| | | | | | $ | 16,500 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2026
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | 10,000 | | | | | | 1.43 | | | | | | — | | |
|
Outstanding at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Exercisable at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Vested at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
| | | |
Six Months
Ended June 30, 2026 |
| |
Six Months
Ended June 30, 2025 |
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | — | | | | | | 63,043 | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,289,067 | | | | | | 3,352,110 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Antidilutive stock options
|
| | | | 135,000 | | | | | | — | | |
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 6,819 | | | | | | 10.50% | | | | | $ | 6,495 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 5,520 | | | | | | 8.50 | | | | | | 5,196 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 4,546 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,939 | | | | | | 16.34 | | | | | | 3,902 | | | | | | 4.00 | | | | | | 4,877 | | | | | | 5.00 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Securities available-for-sale, at fair value
|
| | | | — | | | | | | 8 | | |
|
Loans, net of allowance for credit losses of $1,276 at December 31, 2025 and $1,318 at
December 31, 2024 |
| | | | 85,023 | | | | | | 83,790 | | |
|
Premises and equipment, net
|
| | | | 1,679 | | | | | | 1,618 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | 396 | | |
|
Other assets
|
| | | | 160 | | | | | | 117 | | |
|
Total assets
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing deposits
|
| | | | 58,548 | | | | | | 58,346 | | |
|
Total deposits
|
| | | | 61,295 | | | | | | 61,325 | | |
|
Federal Home Loan Bank advances
|
| | | | 18,000 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 1,107 | | |
|
Accrued interest payable and other liabilities
|
| | | | 671 | | | | | | 695 | | |
|
Total liabilities
|
| | | | 80,948 | | | | | | 81,127 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at December 31, 2025 and 2024
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at December 31, 2025 and 2024
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at December 31, 2025 and 2024)
|
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,915 | | | | | | 8,577 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 4,732 | | | | | $ | 4,307 | | |
|
Interest earning deposits
|
| | | | 341 | | | | | | 454 | | |
|
Federal Home Loan Bank stock
|
| | | | 98 | | | | | | 96 | | |
|
Total interest and dividend income
|
| | | | 5,171 | | | | | | 4,857 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 957 | | | | | | 1,162 | | |
|
Federal Home Loan Bank advances
|
| | | | 779 | | | | | | 560 | | |
|
Total interest expense
|
| | | | 1,736 | | | | | | 1,722 | | |
|
Net interest income
|
| | | | 3,435 | | | | | | 3,135 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 3,435 | | | | | | 3,135 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 54 | | | | | | 57 | | |
|
Total non-interest income
|
| | | | 54 | | | | | | 57 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,951 | | | | | | 1,922 | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | |
|
Other expense
|
| | | | 316 | | | | | | 464 | | |
|
Total non-interest expense
|
| | | | 3,151 | | | | | | 3,522 | | |
|
Income (loss) before income taxes
|
| | | | 338 | | | | | | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Diluted
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
|
| ||||||||||||||||||
|
Balance at January 1, 2024
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,907 | | | | | $ | — | | | | | $ | 16,291 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (330) | | | | | | — | | | | | | (330) | | |
|
Balance at December 31, 2024
|
| | | | 36 | | | | | | 10,423 | | | | | | (3,075) | | | | | | 8,577 | | | | | | — | | | | | | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 338 | | | | | | — | | | | | | 338 | | |
|
Balance at December 31, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
| | | |
For the years ended
December 31, |
| | | |||||||||||||
| | | |
2025
|
| |
2024
|
| | | ||||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | ||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | | | | ||||
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | | | | ||||
|
Net accretion of deferred costs on loans
|
| | | | (238) | | | | | | (240) | | | | | ||||
|
Depreciation
|
| | | | 56 | | | | | | 67 | | | | | ||||
|
Loss on disposal of premises and equipment
|
| | | | 6 | | | | | | — | | | | | ||||
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | (125) | | | | | | (101) | | | | | ||||
|
Change in accrued interest receivable and other assets
|
| | | | (125) | | | | | | 313 | | | | | ||||
|
Change in accrued interest payable and other liabilities
|
| | | | (24) | | | | | | (217) | | | | | ||||
|
Net cash used in operating activities
|
| | | | (112) | | | | | | (508) | | | | | ||||
|
Cash flows from investing activities
|
| | | | | | | | | | | | | | | ||||
|
Proceeds from maturities, calls, and principal repayments of securities available-for-sale
|
| | | | 8 | | | | | | 18 | | | | | ||||
|
Net principal repayments on loans held-for-investment
|
| | | | 6,962 | | | | | | 7,088 | | | | | ||||
|
Purchases of residential real estate loans
|
| | | | (7,957) | | | | | | (5,998) | | | | | ||||
|
Purchases of premises and equipment
|
| | | | (123) | | | | | | (18) | | | | | ||||
|
Net cash provided by (used in) investing activities
|
| | | | (1,110) | | | | | | 1,090 | | | | | ||||
|
Cash flows from financing activities
|
| | | | | | | | | | | | | | | ||||
|
Net decrease in deposits
|
| | | | (30) | | | | | | (5,471) | | | | | ||||
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 9,000 | | | | | | 18,500 | | | | | ||||
|
Repayment of Federal Home Loan Bank advances
|
| | | | (9,000) | | | | | | (15,000) | | | | | ||||
|
Net cash used in financing activities
|
| | | | (30) | | | | | | (1,971) | | | | | ||||
|
Net decrease in cash and cash equivalents
|
| | | | (1,252) | | | | | | (1,389) | | | | | ||||
|
Cash and cash equivalents at beginning of period
|
| | | | 9,802 | | | | | | 11,191 | | | | | ||||
|
Cash and cash equivalents at end of period
|
| | | $ | 8,550 | | | | | $ | 9,802 | | | | | ||||
|
Supplemental cash flow information
|
| | | | | ||||||||||||||
| Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | 1,718 | | | | | $ | 1,720 | | | | | ||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities – FHLMC
|
| | | $ | 3 | | | | | $ | — | | | | | $ | — | | | | | $ | 3 | | |
|
Collateralized mortgage obligations
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | — | | | | | $ | 8 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 70,692 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | 12,959 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | 2,550 | | | | | | 2,978 | | |
|
Total loans
|
| | | | 86,201 | | | | | | 85,209 | | |
|
Deferred loan (fees) costs, net
|
| | | | 98 | | | | | | (101) | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,318) | | |
|
Loans, net
|
| | | $ | 85,023 | | | | | $ | 83,790 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2024 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,151 | | | | | $ | 156 | | | | | $ | 1,307 | | |
|
Loans charged-off
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
|
Recoveries
|
| | | | 12 | | | | | | — | | | | | | 12 | | |
|
Total ending allowance balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
| | | |
Non-accrual
|
| |
Non-accrual
With No Allowance For Credit Loss |
| ||||||
| 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| 2024 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 2,027 | | | | | $ | 1,145 | | |
|
Multifamily
|
| | | | 68 | | | | | | 68 | | |
|
Total
|
| | | $ | 2,095 | | | | | $ | 1,213 | | |
| | | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | | | | $ | 3,874 | | | | | $ | 68,707 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 68 | | | | | | 68 | | | | | | 9,582 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,978 | | | | | | 2,978 | | |
|
Total
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | | | | $ | 3,942 | | | | | $ | 81,267 | | | | | $ | 85,209 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,397 | | | | | $ | — | | | | | $ | 9,582 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 68 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,465 | | | | | $ | — | | | | | $ | 9,650 | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family Payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,751 | | | | | $ | 12,985 | | | | | $ | 8,379 | | | | | $ | 3,121 | | | | | $ | 70,554 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | 133 | | | | | | 865 | | | | | | 1,029 | | | | | | — | | | | | | 2,027 | | |
|
Total
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,884 | | | | | $ | 13,850 | | | | | $ | 9,408 | | | | | $ | 3,121 | | | | | $ | 72,581 | | |
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
|
Total collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
|
December 31, 2024:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,802 | | | | | $ | 9,802 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,802 | | |
|
Loans, net
|
| | | | 83,790 | | | | | | — | | | | | | — | | | | | | 83,812 | | | | | | 83,812 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 396 | | | | | | — | | | | | | 396 | | | | | | — | | | | | | 396 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 17,983 | | | | | $ | — | | | | | $ | 17,983 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,107 | | | | | | 1,107 | | | | | | — | | | | | | — | | | | | | 1,107 | | |
|
Accrued interest payable
|
| | | | 175 | | | | | | — | | | | | | 175 | | | | | | — | | | | | | 175 | | |
|
Certificates of deposit
|
| | | | 25,356 | | | | | | — | | | | | | 25,324 | | | | | | — | | | | | | 25,324 | | |
|
Other deposits
|
| | | | 35,969 | | | | | | — | | | | | | 35,969 | | | | | | — | | | | | | 35,969 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 728 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 634 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,101 | | |
|
Accumulated depreciation
|
| | | | (1,326) | | | | | | (1,483) | | |
| | | | | $ | 1,679 | | | | | $ | 1,618 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing checking
|
| | | | 1,039 | | | | | | 992 | | |
|
Savings
|
| | | | 26,653 | | | | | | 27,907 | | |
|
Money market deposit accounts
|
| | | | 3,944 | | | | | | 4,091 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | 25,356 | | |
| | | | | $ | 61,295 | | | | | $ | 61,325 | | |
| |
2026
|
| | | $ | 26,442 | | |
| |
2027
|
| | | | 433 | | |
| |
2028
|
| | | | 23 | | |
| |
2029
|
| | | | 14 | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 26,912 | | |
| |
2026
|
| | | $ | 7,000 | | |
| |
2027
|
| | | | 7,000 | | |
| |
2028
|
| | | | 4,000 | | |
| |
2029
|
| | | | — | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 18,000 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Current tax expense (benefit)
|
| | | | — | | | | | | — | | |
|
Deferred tax expense (benefit)
|
| | | $ | 97 | | | | | $ | (100) | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | 100 | | |
| | | | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |||||||||
| | | |
Amount
|
| |
Percent
|
| ||||||
|
Federal statutory income tax
|
| | | $ | 71 | | | | | | 21.0% | | |
|
Effect of:
|
| | | | | | | | | | | | |
|
State and local income taxes, net of federal benefit(*)
|
| | | | 23 | | | | | | 6.8 | | |
|
Nondeductible items
|
| | | | 3 | | | | | | 0.9 | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | (28.7) | | |
|
Total
|
| | | $ | — | | | | | | 0.0% | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | $ | 355 | | | | | $ | 355 | | |
|
Interest on nonaccrual loans
|
| | | | 191 | | | | | | 191 | | |
|
Stock compensation
|
| | | | 64 | | | | | | 64 | | |
|
Accrued bonus
|
| | | | 33 | | | | | | 14 | | |
|
Depreciation
|
| | | | 21 | | | | | | 20 | | |
|
Net operating losses
|
| | | | 1,722 | | | | | | 1,766 | | |
|
Deferred transaction costs
|
| | | | — | | | | | | 67 | | |
|
Other
|
| | | | 13 | | | | | | 19 | | |
| | | | | | 2,399 | | | | | | 2,496 | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | — | | |
|
Valuation allowance for deferred tax assets
|
| | | | (2,399) | | | | | | (2,496) | | |
|
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | 61,053 | | | | | | — | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,350,120 | | | | | | 3,289,067 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Antidilutive stock options
|
| | | | — | | | | | | 145,000 | | |
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 15,855 | | | | | | 24.42% | | | | | $ | 6,818 | | | | | | 10.50% | | | | | $ | 6,493 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk- weighted assets
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 5,519 | | | | | | 8.50 | | | | | | 5,195 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 4,545 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,038 | | | | | | 16.46 | | | | | | 3,655 | | | | | | 4.00 | | | | | | 4,569 | | | | | | 5.00 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 822 | | | | | $ | 935 | | |
|
Investment in banking subsidiaries
|
| | | | 15,644 | | | | | | 15,039 | | |
|
Other assets
|
| | | | 16 | | | | | | — | | |
|
Total assets
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Accrued interest payable and other liabilities
|
| | | $ | 183 | | | | | $ | 13 | | |
|
Stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| INCOME | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 1 | | | | | $ | 1 | | |
|
Total income
|
| | | $ | 1 | | | | | $ | 1 | | |
| EXPENSE | | | | | | | | | | | | | |
|
Professional fees
|
| | | $ | 157 | | | | | $ | 23 | | |
|
Directors and management fees
|
| | | | 100 | | | | | | 65 | | |
|
Other expenses
|
| | | | 11 | | | | | | 15 | | |
|
Total expense
|
| | | $ | 268 | | | | | $ | 103 | | |
| | | | | | | | | | | | | | |
|
LOSS BEFORE INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | (267) | | | | | $ | (102) | | |
|
Income tax expense (benefit)
|
| | | $ | — | | | | | $ | — | | |
|
Equity in undistributed income (loss)
|
| | | | 605 | | | | | | (228) | | |
| | | | | | | | | | | | | | |
|
INCOME (LOSS) AFTER INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | 338 | | | | | $ | (330) | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed (income) loss of subsidiary
|
| | | | (605) | | | | | | 228 | | |
|
Change in other assets
|
| | | | (16) | | | | | | — | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 170 | | | | | | (6) | | |
|
Net cash used in operating activities
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Net decrease in cash and cash equivalents
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 935 | | | | | | 1,043 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 822 | | | | | $ | 935 | | |
| | | |
Page
|
| |||
| | | | | 5 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | |
Estimated
Amounts(1) |
| |||
|
Registrant’s Legal Fees and Expenses
|
| | | $ | 650,000 | | |
|
Registrant’s Accounting, Tax, Fees and Expenses
|
| | | | 250,000 | | |
|
Marketing Agent’s Fees and Expenses
|
| | | | 385,000 | | |
|
Records Management Agent’s Fees and Expenses
|
| | | | 40,000 | | |
|
Independent Appraiser’s Fees and Expenses
|
| | | | 67,500 | | |
|
Printing, Postage, Mailing and EDGAR Fees and Expenses
|
| | | | 195,000 | | |
|
Regulatory Filing Fees (SEC, FINRA, Blue Sky and OTCQB)
|
| | | | 45,000 | | |
|
Transfer Agent’s Fees and Expenses
|
| | | | 20,000 | | |
|
Business Plan Fees and Expenses
|
| | | | 37,500 | | |
|
Consultant’s Fees and Expenses
|
| | | | 30,000 | | |
|
Proxy Solicitation Fees and Expenses
|
| | | | 12,500 | | |
|
Other
|
| | | | 32,500 | | |
|
Total
|
| | | $ | 1,765,000 | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 1.1 | | | Engagement Letter between Performance Trust Capital Partners, LLC, Mutual Federal Bank, Mutual Federal Bancorp and Mutual Federal, MHC with respect to marketing agent services* | |
| | 1.2 | | | Engagement Letter between Performance Trust Capital Partners, LLC, Mutual Federal Bank, Mutual Federal Bancorp and Mutual Federal, MHC with respect to records agent and Stock Information Center management services* | |
| | 1.3 | | | | |
| | 2.1 | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 4.1 | | | | |
| | 5.1 | | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 8.1 | | | | |
| | 10.1 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Stephen M. Oksas†* | |
| | 10.2 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Rodney D. Stickle†* | |
| | 10.3 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Julie H. Oksas†* | |
| | 10.4 | | | | |
| | 10.5 | | | Form of Non-Qualified Stock Option Award Agreement Under the Mutual Federal Bancorp 2023 Stock Option Plan†* | |
| | 21.1 | | | | |
| | 23.1 | | | Consent of Vedder Price P.C. (contained in opinions included as Exhibits 5.1 and 8.1) | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1 | | | | |
| | 99.1 | | | | |
| | 99.2 | | | | |
| | 99.3 | | | | |
| | 99.4 | | | | |
| | 99.5 | | | | |
| | 99.6 | | | | |
| | 99.7 | | | | |
| | 99.8 | | | | |
| | 99.9 | | | | |
| |
107.1
|
| | Filing Fee Table* | |
| |
Signatures
|
| |
Title
|
| |
Date
|
| |||
| |
/s/ Stephen M. Oksas
Stephen M. Oksas
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
| |
October 23, 2026
|
| |||
| |
/s/ Rodney D. Stickle
Rodney D. Stickle
|
| |
Executive Vice President, Chief Financial
Officer and Director (Principal Financial and Principal Accounting Officer) |
| |
October 23, 2026
|
| |||
| |
*
Julie H. Oksas
|
| |
Executive Vice President, Chief Credit Officer,
Corporate Secretary and Director |
| |
October 23, 2026
|
| |||
| |
*
Stanley Balzekas III
|
| |
Director
|
| |
October 23, 2026
|
| |||
| |
*
John L. Garlanger
|
| |
Director
|
| |
October 23, 2026
|
| |||
| |
*
Robert P. Kazan
|
| |
Director
|
| |
October 23, 2026
|
| |||
| |
*
Amy P. Keane
|
| |
Director
|
| |
October 23, 2026
|
| |||
| |
* By:
|
| |
/s/ Stephen M. Oksas
Stephen M. Oksas
|
| |
Attorney-in-Fact
|
| |
October 23, 2026
|
|