STOCK TITAN

[10-Q] Central Plains Bancshares, Inc. Quarterly Earnings Report

Filing Impact
(Neutral)
Filing Sentiment
(Neutral)
Form Type
10-Q
Rhea-AI Filing Summary

Central Plains Bancshares (CPBI) reported quarterly net income of $988,000 for the three months ended June 30, 2025, up from $903,000 a year earlier, producing diluted earnings per share of $0.26 versus $0.24 in the prior year period. Net interest income rose to $4.49 million as loan yields and average loan balances increased, lifting net interest margin to 3.75%. Loans grew by $11.0 million to $413.3 million.

Liquidity tightened as cash and cash equivalents fell by $20.8 million to $7.9 million and deposits declined $15.6 million to $400.6 million, prompting $8.5 million of borrowings at period end. Available-for-sale securities have $4.59 million of unrealized losses, though management expects recovery at maturity. Capital ratios remain strong with total capital to risk-weighted assets at 17.89%, well above regulatory thresholds.

Central Plains Bancshares (CPBI) ha riportato un utile netto trimestrale di $988,000 per i tre mesi terminati il 30 giugno 2025, in aumento rispetto a $903,000 dell'anno precedente, con un utile diluito per azione di $0.26 contro $0.24 nel periodo comparativo. Il margine d'interesse netto è salito a $4.49 milioni grazie all'incremento dei rendimenti sui prestiti e delle giacenze medie, portando la net interest margin al 3.75%. I prestiti sono cresciuti di $11.0 milioni, attestandosi a $413.3 milioni.

La liquidità si è ridotta: la cassa e le disponibilità liquide sono scese di $20.8 milioni a $7.9 milioni e i depositi sono diminuiti di $15.6 milioni a $400.6 milioni, determinando $8.5 milioni di indebitamento a fine periodo. Le attività disponibili per la vendita mostrano perdite non realizzate per $4.59 milioni, sebbene la direzione preveda il recupero alla scadenza. I coefficienti patrimoniali restano solidi: il rapporto capitale totale su attivi ponderati per il rischio è al 17.89%, ben al di sopra delle soglie regolamentari.

Central Plains Bancshares (CPBI) registró un beneficio neto trimestral de $988,000 en los tres meses terminados el 30 de junio de 2025, frente a $903,000 un año antes, con un beneficio diluido por acción de $0.26 frente a $0.24 en el mismo periodo del año anterior. Los ingresos netos por intereses aumentaron a $4.49 millones gracias al incremento de los rendimientos y del saldo medio de los préstamos, elevando la margen de interés neta al 3.75%. Los préstamos crecieron $11.0 millones, hasta $413.3 millones.

La liquidez se ha estrechado: el efectivo y equivalentes cayeron $20.8 millones hasta $7.9 millones y los depósitos disminuyeron $15.6 millones hasta $400.6 millones, lo que provocó $8.5 millones de endeudamiento al cierre del periodo. Los valores disponibles para la venta registran pérdidas no realizadas por $4.59 millones, aunque la dirección espera su recuperación al vencimiento. Los ratios de capital se mantienen sólidos, con capital total sobre activos ponderados por riesgo en 17.89%, muy por encima de los umbrales regulatorios.

Central Plains Bancshares (CPBI)는 2025년 6월 30일로 종료된 3개월 동안 $988,000의 분기 순이익을 보고했습니다. 이는 전년의 $903,000에서 증가한 수치로, 희석 주당순이익은 $0.26로 전년 동기 $0.24에서 올랐습니다. 대출 수익률과 평균 대출 잔액이 증가하며 순이자수익은 $4.49 million으로 늘어 순이자마진은 3.75%가 되었습니다. 대출 잔액은 $11.0 million 증가해 $413.3 million을 기록했습니다.

유동성은 악화되어 현금 및 현금성자산이 $20.8 million 감소해 $7.9 million이 되었고, 예금은 $15.6 million 줄어 $400.6 million을 기록했으며 기간 말에 $8.5 million의 차입이 발생했습니다. 매도가능증권에서는 $4.59 million의 미실현손실이 발생했으나 경영진은 만기 시 회복될 것으로 보고 있습니다. 총자본 대비 위험가중자산 비율은 17.89%로 규제 기준을 크게 상회하며 양호한 자본 수준을 유지하고 있습니다.

Central Plains Bancshares (CPBI) a déclaré un bénéfice net trimestriel de $988,000 pour les trois mois clos le 30 juin 2025, contre $903,000 un an plus tôt, soit un bénéfice dilué par action de $0.26 contre $0.24 sur la période précédente. Le produit net d'intérêts est passé à $4.49 million en raison de la hausse des rendements et des encours moyens des prêts, portant la marge nette d'intérêts à 3.75%. Les prêts ont augmenté de $11.0 million pour atteindre $413.3 million.

La liquidité s'est resserrée : les liquidités et équivalents ont diminué de $20.8 million pour s'établir à $7.9 million et les dépôts ont baissé de $15.6 million à $400.6 million, entraînant $8.5 million d'emprunts à la clôture. Les titres disponibles à la vente présentent des pertes latentes de $4.59 million, mais la direction s'attend à un rétablissement à l'échéance. Les ratios de capital restent solides, le capital total rapporté aux actifs pondérés par le risque s'élevant à 17.89%, bien au‑dessus des seuils réglementaires.

Central Plains Bancshares (CPBI) meldete für das Quartal zum 30. Juni 2025 einen Nettogewinn von $988,000, gegenüber $903,000 ein Jahr zuvor. Das verwässerte Ergebnis je Aktie lag bei $0.26 gegenüber $0.24 im Vorjahreszeitraum. Der Nettozinsertrag stieg auf $4.49 million, da Kreditrenditen und durchschnittliche Kreditbestände zulegten, wodurch die Nettozinsmarge auf 3.75% anstieg. Die Kredite wuchsen um $11.0 million auf $413.3 million.

Die Liquidität hat sich verknappt: Zahlungsmittel und Zahlungsmitteläquivalente fielen um $20.8 million auf $7.9 million, und die Einlagen sanken um $15.6 million auf $400.6 million, was am Periodenende zu $8.5 million an Kreditaufnahmen führte. Zur Veräußerung gehaltene Wertpapiere weisen unrealisierte Verluste von $4.59 million aus, die Geschäftsführung erwartet jedoch eine Erholung bis zur Fälligkeit. Die Kapitalquoten bleiben stark: Das Gesamtkapital in Relation zu den risikogewichteten Aktiva beträgt 17.89%, deutlich über den aufsichtsrechtlichen Schwellen.

Positive
  • Net income increased to $988,000 from $903,000 year-over-year, reflecting improved profitability
  • Net interest margin expanded to 3.75%, driven by higher loan yields and loan growth
  • Loans rose $11.0 million to $413.3 million, with notable growth in agricultural lending
  • Capital ratios strong: total capital to risk-weighted assets at 17.89% and CET1 at 16.64%, well above regulatory minima
  • Decrease in unrealized securities losses contributed positively to comprehensive income
Negative
  • Cash and cash equivalents fell sharply by $20.8 million to $7.9 million, reducing immediate liquidity
  • Total deposits declined $15.6 million to $400.6 million, increasing funding pressure
  • Borrowings increased to $8.47 million from zero at the prior quarter-end, indicating reliance on short-term funding
  • Available-for-sale securities have $4.59 million of unrealized losses (mortgage-backed and municipal securities)
  • Non-interest expense rose 12.8% year-over-year, including $185,000 of stock-based compensation expense

Insights

TL;DR

CPBI shows modest earnings growth and improving margins driven by loan growth and higher yields, but liquidity and deposit outflows warrant monitoring.

Net interest income increased meaningfully year-over-year, lifting net interest margin to 3.75% which supports profitability. Loan portfolio expansion of $11.0 million with notable agricultural growth indicates continued origination momentum. Capital metrics are robust and the bank remains well-capitalized, providing financial flexibility. However, the sharp decline in cash and cash equivalents and a $15.6 million deposit reduction required the use of $8.5 million in short-term borrowings. Investors should note the mix of stronger core earnings against near-term liquidity shifts; overall this is a neutral-to-moderately positive operational result.

TL;DR

Asset quality and capital are stable; liquidity deterioration and unrealized AFS losses increase short-term risk exposure.

Allowance for credit losses is essentially stable and nonaccrual loans declined from $1.33 million to $0.40 million, suggesting limited near-term credit stress. The securities portfolio holds $4.59 million of unrealized losses concentrated in mortgage-backed and municipal securities, which management states are expected to recover. The main risk is the material drop in cash and cash equivalents (down 72%), coupled with deposit outflows, which led to renewed FHLB and private bank borrowings. From a risk perspective the report is mixed: strong capital and asset quality but elevated funding and market-risk considerations in the short term.

Central Plains Bancshares (CPBI) ha riportato un utile netto trimestrale di $988,000 per i tre mesi terminati il 30 giugno 2025, in aumento rispetto a $903,000 dell'anno precedente, con un utile diluito per azione di $0.26 contro $0.24 nel periodo comparativo. Il margine d'interesse netto è salito a $4.49 milioni grazie all'incremento dei rendimenti sui prestiti e delle giacenze medie, portando la net interest margin al 3.75%. I prestiti sono cresciuti di $11.0 milioni, attestandosi a $413.3 milioni.

La liquidità si è ridotta: la cassa e le disponibilità liquide sono scese di $20.8 milioni a $7.9 milioni e i depositi sono diminuiti di $15.6 milioni a $400.6 milioni, determinando $8.5 milioni di indebitamento a fine periodo. Le attività disponibili per la vendita mostrano perdite non realizzate per $4.59 milioni, sebbene la direzione preveda il recupero alla scadenza. I coefficienti patrimoniali restano solidi: il rapporto capitale totale su attivi ponderati per il rischio è al 17.89%, ben al di sopra delle soglie regolamentari.

Central Plains Bancshares (CPBI) registró un beneficio neto trimestral de $988,000 en los tres meses terminados el 30 de junio de 2025, frente a $903,000 un año antes, con un beneficio diluido por acción de $0.26 frente a $0.24 en el mismo periodo del año anterior. Los ingresos netos por intereses aumentaron a $4.49 millones gracias al incremento de los rendimientos y del saldo medio de los préstamos, elevando la margen de interés neta al 3.75%. Los préstamos crecieron $11.0 millones, hasta $413.3 millones.

La liquidez se ha estrechado: el efectivo y equivalentes cayeron $20.8 millones hasta $7.9 millones y los depósitos disminuyeron $15.6 millones hasta $400.6 millones, lo que provocó $8.5 millones de endeudamiento al cierre del periodo. Los valores disponibles para la venta registran pérdidas no realizadas por $4.59 millones, aunque la dirección espera su recuperación al vencimiento. Los ratios de capital se mantienen sólidos, con capital total sobre activos ponderados por riesgo en 17.89%, muy por encima de los umbrales regulatorios.

Central Plains Bancshares (CPBI)는 2025년 6월 30일로 종료된 3개월 동안 $988,000의 분기 순이익을 보고했습니다. 이는 전년의 $903,000에서 증가한 수치로, 희석 주당순이익은 $0.26로 전년 동기 $0.24에서 올랐습니다. 대출 수익률과 평균 대출 잔액이 증가하며 순이자수익은 $4.49 million으로 늘어 순이자마진은 3.75%가 되었습니다. 대출 잔액은 $11.0 million 증가해 $413.3 million을 기록했습니다.

유동성은 악화되어 현금 및 현금성자산이 $20.8 million 감소해 $7.9 million이 되었고, 예금은 $15.6 million 줄어 $400.6 million을 기록했으며 기간 말에 $8.5 million의 차입이 발생했습니다. 매도가능증권에서는 $4.59 million의 미실현손실이 발생했으나 경영진은 만기 시 회복될 것으로 보고 있습니다. 총자본 대비 위험가중자산 비율은 17.89%로 규제 기준을 크게 상회하며 양호한 자본 수준을 유지하고 있습니다.

Central Plains Bancshares (CPBI) a déclaré un bénéfice net trimestriel de $988,000 pour les trois mois clos le 30 juin 2025, contre $903,000 un an plus tôt, soit un bénéfice dilué par action de $0.26 contre $0.24 sur la période précédente. Le produit net d'intérêts est passé à $4.49 million en raison de la hausse des rendements et des encours moyens des prêts, portant la marge nette d'intérêts à 3.75%. Les prêts ont augmenté de $11.0 million pour atteindre $413.3 million.

La liquidité s'est resserrée : les liquidités et équivalents ont diminué de $20.8 million pour s'établir à $7.9 million et les dépôts ont baissé de $15.6 million à $400.6 million, entraînant $8.5 million d'emprunts à la clôture. Les titres disponibles à la vente présentent des pertes latentes de $4.59 million, mais la direction s'attend à un rétablissement à l'échéance. Les ratios de capital restent solides, le capital total rapporté aux actifs pondérés par le risque s'élevant à 17.89%, bien au‑dessus des seuils réglementaires.

Central Plains Bancshares (CPBI) meldete für das Quartal zum 30. Juni 2025 einen Nettogewinn von $988,000, gegenüber $903,000 ein Jahr zuvor. Das verwässerte Ergebnis je Aktie lag bei $0.26 gegenüber $0.24 im Vorjahreszeitraum. Der Nettozinsertrag stieg auf $4.49 million, da Kreditrenditen und durchschnittliche Kreditbestände zulegten, wodurch die Nettozinsmarge auf 3.75% anstieg. Die Kredite wuchsen um $11.0 million auf $413.3 million.

Die Liquidität hat sich verknappt: Zahlungsmittel und Zahlungsmitteläquivalente fielen um $20.8 million auf $7.9 million, und die Einlagen sanken um $15.6 million auf $400.6 million, was am Periodenende zu $8.5 million an Kreditaufnahmen führte. Zur Veräußerung gehaltene Wertpapiere weisen unrealisierte Verluste von $4.59 million aus, die Geschäftsführung erwartet jedoch eine Erholung bis zur Fälligkeit. Die Kapitalquoten bleiben stark: Das Gesamtkapital in Relation zu den risikogewichteten Aktiva beträgt 17.89%, deutlich über den aufsichtsrechtlichen Schwellen.

false0001979332Q1--03-312025http://www.homefederalne.bank/20250630#PresidentAndChiefExecutiveOfficerMember0001979332us-gaap:FederalNationalMortgageAssociationCertificatesAndObligationsFNMAMember2025-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-03-310001979332us-gaap:ConstructionLoansMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332cpbi:PrivateBankersBankMember2025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:CommercialRealEstateMember2024-04-012025-03-310001979332cpbi:AgriculturalPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMembercpbi:AgriculturalMember2025-03-310001979332us-gaap:RetainedEarningsMember2025-04-012025-06-300001979332cpbi:FinancingReceivablesCurrentDueMember2025-06-300001979332us-gaap:ResidentialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332cpbi:OtherConsumerPortfolioSegmentMember2025-03-310001979332cpbi:CommercialNonRealEstatePortfolioSegmentMemberus-gaap:SubstandardMembercpbi:CommercialNonRealEstateMember2025-03-310001979332cpbi:RealEstatePortfolioSegmentMember2025-03-310001979332us-gaap:LoanOriginationCommitmentsMember2025-03-310001979332us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMember2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:SubstandardMember2025-03-310001979332cpbi:NonRealEstateLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-04-012024-06-300001979332cpbi:FinancingReceivablesCurrentDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:CommercialRealEstateMember2025-03-310001979332cpbi:UnallocatedCommonSharesHeldByEsopMember2024-06-300001979332cpbi:AgriculturalPortfolioSegmentMemberus-gaap:SubstandardMembercpbi:AgriculturalMember2025-03-310001979332us-gaap:AdditionalPaidInCapitalMember2024-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMembercpbi:FinancingReceivablesCurrentDueMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-06-300001979332us-gaap:RetainedEarningsMember2024-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:DoubtfulMember2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:FinancialAssetPastDueMember2025-06-300001979332cpbi:AgriculturalPortfolioSegmentMembercpbi:AgriculturalMember2025-06-300001979332cpbi:OtherConsumerMember2025-03-310001979332us-gaap:SubstandardMemberus-gaap:ResidentialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332cpbi:FinancingReceivablesCurrentDueMembercpbi:AgriculturalPortfolioSegmentMembercpbi:AgriculturalMember2025-03-310001979332us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMember2025-06-300001979332us-gaap:SubstandardMemberus-gaap:CommercialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332us-gaap:RestrictedStockMembercpbi:May272025Member2025-04-012025-06-300001979332us-gaap:CommercialLoanMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001979332us-gaap:RestrictedStockMember2025-04-012025-06-300001979332cpbi:EquityIncentivePlanMember2025-06-300001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:CommercialNonRealEstateMember2024-04-012025-03-310001979332us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-300001979332us-gaap:PassMemberus-gaap:ResidentialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332us-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:SubstandardMember2025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetPastDueMemberus-gaap:ResidentialRealEstateMember2025-03-310001979332us-gaap:EmployeeStockOptionMember2025-04-012025-06-300001979332us-gaap:AdditionalPaidInCapitalMember2025-03-310001979332us-gaap:CommercialLoanMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:CommercialNonRealEstateMemberus-gaap:PassMember2025-03-310001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-06-300001979332us-gaap:RetainedEarningsMember2025-06-300001979332cpbi:AgriculturalPortfolioSegmentMembercpbi:AgriculturalMemberus-gaap:PassMember2025-03-310001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:CommercialNonRealEstateMember2025-06-300001979332cpbi:ConstructionRealEstateMemberus-gaap:PassMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMemberus-gaap:PassMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-06-300001979332cpbi:FederalHomeLoanBankOfTopekaAndPrivateBankersBankMember2025-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:PassMember2025-03-310001979332us-gaap:AdditionalPaidInCapitalMember2024-03-310001979332us-gaap:FinancingReceivables60To89DaysPastDueMember2025-06-300001979332us-gaap:ConstructionLoansMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-03-310001979332cpbi:InvestmentSecuritiesPledgedMember2025-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-06-300001979332us-gaap:FinancialAssetPastDueMember2025-06-300001979332us-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001979332cpbi:RealEstatePortfolioSegmentMember2025-06-300001979332us-gaap:FederalNationalMortgageAssociationCertificatesAndObligationsFNMAMember2025-06-300001979332cpbi:AgriculturePortfolioSegmentMember2025-06-300001979332cpbi:FinancingReceivablesCurrentDueMembercpbi:ConstructionRealEstateMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-06-300001979332cpbi:AgriculturalPortfolioSegmentMembercpbi:AgriculturalMember2025-03-310001979332cpbi:UnallocatedCommonSharesHeldByEsopMember2025-03-310001979332cpbi:OtherConsumerPortfolioSegmentMember2024-04-012024-06-300001979332srt:FederalHomeLoanBankOfTopekaMember2025-04-012025-06-300001979332cpbi:AgriculturePortfolioSegmentMember2024-03-310001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:CommercialRealEstateMember2025-06-300001979332us-gaap:CommercialLoanMembercpbi:RealEstatePortfolioSegmentMember2024-04-012024-06-300001979332us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMember2024-04-012025-03-3100019793322025-08-120001979332us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMembercpbi:OtherConsumerMember2025-06-300001979332cpbi:OtherPortfolioSegmentMembercpbi:OtherConsumerMember2025-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-06-300001979332cpbi:UnallocatedCommonSharesHeldByEsopMember2025-06-300001979332cpbi:ConstructionRealEstateMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-03-310001979332cpbi:AgriculturePortfolioSegmentMember2024-06-300001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:FinancingReceivablesCurrentDueMembercpbi:CommercialNonRealEstateMember2025-06-300001979332cpbi:AgriculturalPortfolioSegmentMemberus-gaap:SubstandardMembercpbi:AgriculturalMember2025-06-300001979332cpbi:UnallocatedCommonSharesHeldByEsopMember2024-03-3100019793322024-04-012025-03-310001979332cpbi:PrivateBankersBankMember2025-03-310001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:CommercialNonRealEstateMember2025-03-310001979332us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001979332us-gaap:FinancialAssetPastDueMember2025-03-310001979332us-gaap:CommonStockMember2024-03-310001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-04-012025-06-300001979332us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-06-300001979332cpbi:AgriculturalPortfolioSegmentMembercpbi:AgriculturalMemberus-gaap:PassMember2025-06-3000019793322024-03-310001979332cpbi:AgriculturePortfolioSegmentMember2025-03-310001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:CommercialNonRealEstateMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-03-310001979332cpbi:EmployeeStockOwnershipPlanMember2025-06-300001979332us-gaap:EstimateOfFairValueFairValueDisclosureMember2025-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:DoubtfulMember2025-06-300001979332us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-300001979332cpbi:FinancingReceivablesCurrentDueMembercpbi:ConstructionRealEstateMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-03-310001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetPastDueMemberus-gaap:CommercialRealEstateMember2025-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2024-06-300001979332cpbi:AgriculturePortfolioSegmentMember2024-04-012024-06-300001979332cpbi:CommercialNonRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMembercpbi:CommercialNonRealEstateMember2025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivables60To89DaysPastDueMemberus-gaap:ResidentialRealEstateMember2025-06-300001979332cpbi:FederalHomeLoanMortgageCorpMember2025-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2024-04-012025-03-310001979332cpbi:FinancingReceivablesCurrentDueMembercpbi:AgriculturalPortfolioSegmentMembercpbi:AgriculturalMember2025-06-300001979332us-gaap:CommercialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-06-3000019793322024-04-012024-06-300001979332us-gaap:PassMemberus-gaap:CommercialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332cpbi:AgriculturalPortfolioSegmentMembercpbi:AgriculturalMemberus-gaap:FinancialAssetPastDueMember2025-03-310001979332us-gaap:FairValueMeasurementsRecurringMemberus-gaap:MunicipalBondsMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001979332cpbi:OtherConsumerMember2025-06-300001979332us-gaap:FinancingReceivables30To59DaysPastDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:CommercialRealEstateMember2025-06-3000019793322024-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMemberus-gaap:ResidentialRealEstateMember2025-03-310001979332us-gaap:FairValueInputsLevel2Member2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMemberus-gaap:FinancingReceivables30To59DaysPastDueMembercpbi:OtherConsumerMember2025-03-310001979332us-gaap:FairValueMeasurementsNonrecurringMember2025-04-012025-06-300001979332us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-06-300001979332cpbi:ResidentialLoanMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332cpbi:CommercialNonRealEstatePortfolioSegmentMemberus-gaap:PassMembercpbi:CommercialNonRealEstateMember2025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancialAssetPastDueMemberus-gaap:ResidentialRealEstateMember2025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:CommercialRealEstateMember2025-03-310001979332us-gaap:ConstructionLoansMembercpbi:RealEstatePortfolioSegmentMember2024-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMember2025-04-012025-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:FinancingReceivables60To89DaysPastDueMember2025-06-300001979332cpbi:PrivateBankersBankMember2025-04-012025-06-300001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:CommercialNonRealEstateMemberus-gaap:FinancialAssetPastDueMember2025-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-06-300001979332us-gaap:CommonStockMember2025-06-300001979332us-gaap:CarryingReportedAmountFairValueDisclosureMember2025-06-300001979332cpbi:OtherConsumerPortfolioSegmentMember2025-06-300001979332us-gaap:CommonStockMember2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:FinancingReceivablesCurrentDueMembercpbi:OtherConsumerMember2025-06-300001979332us-gaap:ConstructionLoansMembercpbi:RealEstatePortfolioSegmentMember2024-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:FinancingReceivablesCurrentDueMembercpbi:OtherConsumerMember2025-03-310001979332cpbi:EquityIncentivePlanMemberus-gaap:ShareBasedPaymentArrangementEmployeeMember2025-06-300001979332cpbi:FederalHomeLoanBankOfTopekaAndPrivateBankersBankMember2024-04-012024-06-300001979332us-gaap:FairValueInputsLevel2Member2025-06-300001979332cpbi:PledgedDepositsMember2025-06-300001979332us-gaap:CommercialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332cpbi:OtherPortfolioSegmentMember2025-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2024-04-012024-06-300001979332us-gaap:FinancingReceivables60To89DaysPastDueMember2025-03-310001979332cpbi:EquityIncentivePlanMember2025-04-012025-06-300001979332us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-03-310001979332cpbi:CommercialNonRealEstatePortfolioSegmentMemberus-gaap:SubstandardMembercpbi:CommercialNonRealEstateMember2025-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMemberus-gaap:PassMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-03-310001979332us-gaap:RetainedEarningsMember2024-03-310001979332us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-06-300001979332us-gaap:FinancingReceivables30To59DaysPastDueMember2025-03-310001979332us-gaap:GovernmentNationalMortgageAssociationCertificatesAndObligationsGNMAMember2025-03-310001979332us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-03-310001979332us-gaap:PassMemberus-gaap:CommercialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332us-gaap:FairValueMeasurementsNonrecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-06-300001979332us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MunicipalBondsMember2025-03-310001979332cpbi:ResidentialLoanMembercpbi:RealEstatePortfolioSegmentMember2024-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMembercpbi:FinancingReceivablesCurrentDueMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-03-310001979332cpbi:RealEstatePortfolioSegmentMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-06-300001979332cpbi:NonRealEstateLoanMemberus-gaap:CommercialPortfolioSegmentMember2025-03-310001979332srt:FederalHomeLoanBankOfTopekaMember2025-06-300001979332us-gaap:RetainedEarningsMember2025-03-310001979332cpbi:OtherConsumerPortfolioSegmentMember2024-03-310001979332us-gaap:CarryingReportedAmountFairValueDisclosureMember2025-03-3100019793322025-04-012025-06-300001979332us-gaap:FairValueInputsLevel3Member2025-06-300001979332us-gaap:ConstructionLoansMembercpbi:RealEstatePortfolioSegmentMember2024-04-012024-06-300001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:PassMember2025-06-300001979332us-gaap:LoanOriginationCommitmentsMember2025-06-300001979332cpbi:ConstructionRealEstateMemberus-gaap:CommercialRealEstatePortfolioSegmentMember2025-06-300001979332cpbi:ConstructionRealEstateMemberus-gaap:PassMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-03-310001979332us-gaap:FederalHomeLoanMortgageCorporationCertificatesAndObligationsFHLMCMember2025-03-310001979332us-gaap:FairValueMeasurementsRecurringMember2025-06-300001979332us-gaap:GovernmentNationalMortgageAssociationCertificatesAndObligationsGNMAMember2025-06-300001979332us-gaap:SubstandardMembercpbi:RealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-03-310001979332cpbi:UnallocatedCommonSharesHeldByEsopMember2024-04-012024-06-300001979332srt:FederalHomeLoanBankOfTopekaMember2024-04-012024-06-300001979332cpbi:NonRealEstateLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-06-300001979332us-gaap:MunicipalBondsMember2025-03-310001979332us-gaap:RestrictedStockMember2025-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMemberus-gaap:SubstandardMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-03-310001979332cpbi:PledgedDepositsMember2025-03-310001979332cpbi:UnallocatedCommonSharesHeldByEsopMember2025-04-012025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2024-04-012025-03-310001979332cpbi:RealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-06-300001979332cpbi:OtherPortfolioSegmentMember2025-06-300001979332cpbi:FinancingReceivablesCurrentDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-03-310001979332us-gaap:AdditionalPaidInCapitalMember2025-06-300001979332us-gaap:CommercialLoanMembercpbi:RealEstatePortfolioSegmentMember2024-03-310001979332us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-03-310001979332cpbi:FinancingReceivablesCurrentDueMember2025-03-310001979332us-gaap:FinancingReceivables30To59DaysPastDueMember2025-06-300001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:CommercialNonRealEstateMemberus-gaap:FinancialAssetPastDueMember2025-03-310001979332cpbi:OtherConsumerPortfolioSegmentMember2025-04-012025-06-3000019793322025-06-300001979332cpbi:NonRealEstateLoanMemberus-gaap:CommercialPortfolioSegmentMember2025-06-300001979332us-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMember2025-06-300001979332us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MunicipalBondsMember2025-06-300001979332us-gaap:CommonStockMember2025-04-012025-06-300001979332us-gaap:FairValueMeasurementsRecurringMember2025-04-012025-06-300001979332us-gaap:FederalHomeLoanMortgageCorporationCertificatesAndObligationsFHLMCMember2025-06-300001979332cpbi:FinancingReceivablesCurrentDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:CommercialRealEstateMember2025-06-300001979332cpbi:RealEstatePortfolioSegmentMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-03-310001979332us-gaap:PassMembercpbi:RealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-03-310001979332cpbi:EmployeeStockOwnershipPlanMember2024-06-300001979332cpbi:ResidentialLoanMembercpbi:RealEstatePortfolioSegmentMember2025-04-012025-06-300001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsPortfolioSegmentMemberus-gaap:SubstandardMembercpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:FinancingReceivablesEqualToGreaterThan90DaysPastDueMemberus-gaap:ResidentialRealEstateMember2025-06-300001979332cpbi:OtherPortfolioSegmentMembercpbi:OtherConsumerMember2025-03-310001979332us-gaap:ConsumerPortfolioSegmentMembercpbi:OtherConsumerMemberus-gaap:FinancialAssetPastDueMember2025-03-310001979332cpbi:FederalHomeLoanBankOfTopekaAndPrivateBankersBankMember2025-04-012025-06-300001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:CommercialRealEstateMember2025-04-012025-06-300001979332cpbi:CommercialNonRealEstatePortfolioSegmentMembercpbi:FinancingReceivablesCurrentDueMembercpbi:CommercialNonRealEstateMember2025-03-310001979332us-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-03-310001979332cpbi:ConstructionRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332cpbi:FinancingReceivablesCurrentDueMemberus-gaap:CommercialRealEstatePortfolioSegmentMemberus-gaap:ResidentialRealEstateMember2025-06-300001979332cpbi:ResidentialLoanMembercpbi:RealEstatePortfolioSegmentMember2024-04-012024-06-3000019793322025-03-310001979332us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-300001979332cpbi:ResidentialLoanMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332cpbi:EmployeeStockOwnershipPlanMember2025-04-012025-06-300001979332cpbi:FederalHomeLoanBankOfTopekaAndPrivateBankersBankMember2025-03-310001979332us-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001979332cpbi:EmployeeStockOwnershipPlanMember2024-04-012024-06-300001979332us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-04-012025-06-300001979332us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2025-06-300001979332us-gaap:MunicipalBondsMember2025-06-300001979332us-gaap:FairValueMeasurementsRecurringMember2025-03-310001979332cpbi:StockOfferingMember2023-10-192023-10-190001979332cpbi:OtherConsumerPortfolioSegmentMember2024-06-300001979332us-gaap:RetainedEarningsMember2024-04-012024-06-300001979332cpbi:ResidentialLoanMembercpbi:RealEstatePortfolioSegmentMember2024-06-300001979332us-gaap:RestrictedStockMember2025-06-300001979332cpbi:May272025Member2025-04-012025-06-300001979332cpbi:NonRealEstateLoanMemberus-gaap:CommercialPortfolioSegmentMember2024-03-310001979332us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001979332cpbi:ConstructionRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-06-300001979332us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-310001979332cpbi:LandDevelopmentAndSanitaryAndImprovementDistrictsMember2024-03-310001979332us-gaap:CommonStockMember2024-06-300001979332us-gaap:SubstandardMemberus-gaap:CommercialRealEstateMembercpbi:RealEstatePortfolioSegmentMember2025-03-310001979332us-gaap:FairValueInputsLevel3Member2025-03-310001979332cpbi:StockOfferingMember2023-10-190001979332cpbi:LoansPledgedMember2025-06-300001979332us-gaap:MortgageBackedSecuritiesMemberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-03-310001979332us-gaap:CommercialLoanMembercpbi:RealEstatePortfolioSegmentMember2024-06-300001979332cpbi:FederalHomeLoanMortgageCorpMember2025-03-310001979332us-gaap:FairValueMeasurementsRecurringMemberus-gaap:MunicipalBondsMemberus-gaap:EstimateOfFairValueFairValueDisclosureMember2025-06-30xbrli:purexbrli:sharescpbi:Segmentiso4217:USDiso4217:USDxbrli:shares

Table of Contents

ROC

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2025

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-41844

 

Central Plains Bancshares, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

Maryland

93-2239246

(State or other jurisdiction of

Incorporation or organization)

(I.R.S. Employer
Identification No.)

221 South Locust Street

Grand Island, NE

68801

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (308) 382-4000

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock

 

CPBI

 

NASDAQ Capital Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

 

 

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

As of August 12, 2025, the registrant had 4,219,323 shares of common stock, $0.01 par value per share, outstanding.

 

 

 


Table of Contents

 

Table of Contents

 

 

 

Page

 

 

 

PART I.

Financial Information

1

 

 

 

Item 1.

Consolidated Financial Statements (Unaudited)

1

 

Consolidated Balance Sheets

1

 

Consolidated Statements of Operations

2

 

Consolidated Statements of Comprehensive Income (Loss)

3

 

Consolidated Statements of Changes in Equity

4

 

Consolidated Statements of Cash Flows

5

 

Notes to Unaudited Consolidated Financial Statements

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

23

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

31

Item 4.

Controls and Procedures

32

 

 

 

PART II.

OTHER INFORMATION

33

 

 

 

Item 1.

Legal Proceedings

33

Item 1A.

Risk Factors

33

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

33

Item 3.

Defaults Upon Senior Securities

33

Item 4.

Mine Safety Disclosures

33

Item 5.

Other Information

33

Item 6.

Exhibits

34

Signatures

 

 

i


Table of Contents

 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

CENTRAL PLAINS BANCHSARES, INC.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

 

 

 

June 30, 2025 (unaudited)

 

 

March 31, 2025

 

 

 

(Dollars in thousands)

 

Assets:

 

 

 

 

 

 

Cash and due from banks

 

$

7,910

 

 

$

7,611

 

Interest-bearing deposits in other banks

 

 

10

 

 

 

21,071

 

Total cash and cash equivalents

 

 

7,920

 

 

 

28,682

 

Investment securities - available for sale

 

 

61,097

 

 

 

59,369

 

Investment securities - held to maturity

 

 

210

 

 

 

222

 

Loans, net of unearned income

 

 

413,222

 

 

 

402,197

 

Allowance for credit losses on loans

 

 

(5,439

)

 

 

(5,441

)

Loans, net

 

 

407,783

 

 

 

396,756

 

Accrued interest receivable

 

 

3,097

 

 

 

3,101

 

Federal Home Loan Bank (FHLB) stock - at cost

 

 

619

 

 

 

612

 

Premises and equipment, net

 

 

13,413

 

 

 

12,938

 

Deferred income taxes

 

 

2,609

 

 

 

2,703

 

Mortgage servicing rights

 

 

381

 

 

 

380

 

Other assets

 

 

3,748

 

 

 

3,939

 

Total assets

 

$

500,877

 

 

$

508,702

 

Liabilities:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Non-interest-bearing deposits

 

$

63,986

 

 

$

64,497

 

Interest-bearing

 

 

 

 

 

 

Demand and NOW checking

 

 

131,156

 

 

 

152,782

 

Money market

 

 

32,908

 

 

 

30,718

 

Savings

 

 

46,359

 

 

 

45,476

 

Time deposits over $250,000

 

 

33,229

 

 

 

28,590

 

Other time deposits

 

 

92,998

 

 

 

94,138

 

Total deposits

 

 

400,636

 

 

 

416,201

 

Borrowings

 

 

8,466

 

 

 

 

Pension liability

 

 

1,419

 

 

 

1,459

 

Advances from borrowers for taxes and insurance

 

 

1,502

 

 

 

1,834

 

Accrued interest payable

 

 

1,383

 

 

 

1,716

 

Accounts payable, accrued expenses and other liabilities

 

 

2,825

 

 

 

4,160

 

Total liabilities

 

 

416,231

 

 

 

425,370

 

Stockholders' equity:

 

 

 

 

 

 

Common Stock ($0.01 par value, 10,000,000 shares authorized, 4,223,278 shares issued and outstanding at June 30, 2025 and 4,231,742 shares issued and outstanding at March 31, 2025)

 

 

41

 

 

 

41

 

Additional paid-in capital

 

 

39,292

 

 

 

39,265

 

Retained earnings

 

 

51,554

 

 

 

50,652

 

Unallocated common shares held by Employee Stock Ownership Plan (ESOP)

 

 

(2,974

)

 

 

(3,007

)

Accumulated other comprehensive loss, net

 

 

(3,267

)

 

 

(3,619

)

Total stockholders' equity

 

 

84,646

 

 

 

83,332

 

Total liabilities and stockholders' equity

 

$

500,877

 

 

$

508,702

 

 

See accompanying notes to unaudited consolidated financial statements.

1


Table of Contents

 

CENTRAL PLAINS BANCHSARES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

 

 

For the Three Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Interest and dividend income:

 

 

 

 

 

 

Loans—including fees

 

$

5,899

 

 

$

5,308

 

Investment securities

 

 

584

 

 

 

533

 

FHLB stock

 

 

7

 

 

 

7

 

Federal funds sold

 

 

91

 

 

 

63

 

Total interest and dividend income

 

 

6,581

 

 

 

5,911

 

Interest expense:

 

 

 

 

 

 

Deposits

 

 

2,088

 

 

 

1,920

 

Borrowings under FHLB advances

 

 

2

 

 

 

25

 

Total interest expense

 

 

2,090

 

 

 

1,945

 

Net interest income before provision for (reversal of) credit losses

 

 

4,491

 

 

 

3,966

 

Provision for (reversal of) credit losses

 

 

(3

)

 

 

(5

)

Net interest income after provision for (reversal of) credit losses

 

 

4,494

 

 

 

3,971

 

Non-interest income:

 

 

 

 

 

 

Servicing fees on loans

 

 

31

 

 

 

32

 

Service charges on deposit accounts

 

 

192

 

 

 

192

 

Interchange income

 

 

328

 

 

 

322

 

Gain on sale of loans

 

 

77

 

 

 

48

 

Gain from real estate owned and other repossessed assets, net

 

 

1

 

 

 

 

Other non-interest income

 

 

25

 

 

 

18

 

Total non-interest income

 

 

654

 

 

 

612

 

Non-interest expense:

 

 

 

 

 

 

Salaries and employee benefits

 

 

2,103

 

 

 

1,843

 

Occupancy and equipment

 

 

318

 

 

 

252

 

Data processing

 

 

500

 

 

 

462

 

Federal deposit insurance premiums

 

 

51

 

 

 

44

 

Debit card processing

 

 

64

 

 

 

64

 

Advertising

 

 

91

 

 

 

75

 

Other general and administrative expenses

 

 

792

 

 

 

733

 

Total non-interest expense

 

 

3,919

 

 

 

3,473

 

Income before income tax expense

 

 

1,229

 

 

 

1,110

 

Income tax expense

 

 

241

 

 

 

207

 

Net income

 

$

988

 

 

$

903

 

Earnings per share - basic

 

$

0.26

 

 

$

0.24

 

Earnings per share - diluted

 

$

0.26

 

 

$

0.24

 

Weighted average shares outstanding - basic

 

 

3,792,609

 

 

 

3,818,012

 

Weighted average shares outstanding - diluted

 

 

3,803,733

 

 

 

3,818,012

 

 

See accompanying notes to unaudited consolidated financial statements.

2


Table of Contents

 

 

CENTRAL PLAINS BANCHSARES, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited)

 

 

For the Three Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Net income

 

$

988

 

 

$

903

 

Other comprehensive income (loss):

 

 

 

 

 

 

Unrealized holding gains (losses) arising during the period on available-for-sale securities

 

 

444

 

 

 

(18

)

Other comprehensive income (loss), before tax

 

 

444

 

 

 

(18

)

Income tax (expense) benefit for other comprehensive income

 

 

(92

)

 

 

4

 

Total other comprehensive income (loss), net of tax

 

 

352

 

 

 

(14

)

Comprehensive income

 

$

1,340

 

 

$

889

 

 

See accompanying notes to unaudited consolidated financial statements.

3


Table of Contents

 

 

CENTRAL PLAINS BANCHSARES, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(unaudited)

 

 

Common Shares

 

 

Common Stock

 

 

Additional Paid-In Capital

 

 

Retained Earnings

 

 

Accumulated
Other
Comprehensive
 Loss

 

 

Unallocated Common Shares Held by ESOP

 

 

Total
Equity

 

 

 

(Dollars in thousands)

 

 

 

For the three months ended June 30, 2024

 

Balance at March 31, 2024

 

 

4,130,815

 

 

$

41

 

 

$

39,318

 

 

$

47,130

 

 

$

(5,073

)

 

$

(3,139

)

 

$

78,277

 

Net income

 

 

 

 

 

 

 

 

 

 

 

903

 

 

 

 

 

 

 

 

 

903

 

ESOP shares committed to be released

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

33

 

Other comprehensive loss - net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(14

)

 

 

 

 

 

(14

)

Balance at June 30, 2024

 

 

4,130,815

 

 

$

41

 

 

$

39,318

 

 

$

48,033

 

 

$

(5,087

)

 

$

(3,106

)

 

$

79,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2025

 

Balance at March 31, 2025

 

 

4,231,742

 

 

$

41

 

 

$

39,265

 

 

$

50,652

 

 

$

(3,619

)

 

$

(3,007

)

 

$

83,332

 

Net income

 

 

 

 

 

 

 

 

 

 

 

988

 

 

 

 

 

 

 

 

 

988

 

ESOP shares committed to be released

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

33

 

 

 

49

 

Stock purchased and retired

 

 

(17,464

)

 

 

 

 

 

(174

)

 

 

(86

)

 

 

 

 

 

 

 

 

(260

)

Stock based compensation

 

 

 

 

 

 

 

 

185

 

 

 

 

 

 

 

 

 

 

 

 

185

 

Issuance of common shares for the restricted stock plan

 

 

9,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income - net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

352

 

 

 

 

 

 

352

 

Balance at June 30, 2025

 

 

4,223,278

 

 

$

41

 

 

$

39,292

 

 

$

51,554

 

 

$

(3,267

)

 

$

(2,974

)

 

$

84,646

 

 

See accompanying notes to unaudited consolidated financial statements.

 

4


Table of Contents

 

CENTRAL PLAINS BANCHSARES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

 

For the Three Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

Net income

 

$

988

 

 

$

903

 

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

 

 

 

 

 

 

Depreciation

 

 

195

 

 

 

128

 

Gain on sale of loans

 

 

(77

)

 

 

(48

)

Amortization of premium and accretion of discount on securities, net

 

 

2

 

 

 

25

 

Deferred income tax expense

 

 

 

 

 

1

 

Provision (reversal) for credit losses

 

 

(3

)

 

 

(5

)

Origination of loans held for sale

 

 

(5,141

)

 

 

(3,198

)

Proceeds from sales of loans held for sale

 

 

5,218

 

 

 

3,246

 

ESOP expense

 

 

49

 

 

 

33

 

Contributions to pension plan

 

 

150

 

 

 

150

 

Stock based compensation

 

 

185

 

 

 

 

Change in assets and liabilities:

 

 

 

 

 

 

Accrued interest receivable

 

 

4

 

 

 

(215

)

Mortgage servicing rights

 

 

(1

)

 

 

11

 

Other assets

 

 

193

 

 

 

413

 

Accrued interest payable

 

 

(333

)

 

 

42

 

Accounts payable, accrued expenses and other liabilities

 

 

(1,525

)

 

 

(981

)

Net cash (used in) provided by operating activities

 

 

(96

)

 

 

505

 

Cash flows from investing activities

 

 

 

 

 

 

Net change in loans

 

 

(11,024

)

 

 

(9,308

)

Purchase of investment securities available for sale

 

 

(3,399

)

 

 

(1,948

)

Principal paydowns from investment securities available for sale

 

 

2,113

 

 

 

2,121

 

Principal paydowns from investment securities held to maturity

 

 

12

 

 

 

10

 

Purchase of FHLB stock

 

 

(7

)

 

 

(7

)

Purchase of premises and equipment

 

 

(670

)

 

 

(470

)

Net cash used in investing activities

 

 

(12,975

)

 

 

(9,602

)

Cash flows from financing activities

 

 

 

 

 

 

Net change in deposits

 

 

(15,565

)

 

 

1,572

 

Net change in advances from borrowers for taxes and insurance

 

 

(332

)

 

 

(417

)

Repurchase of common stock

 

 

(260

)

 

 

 

Proceeds from short-term private banker's bank advances

 

 

466

 

 

 

 

Proceeds from short-term FHLB advances

 

 

8,000

 

 

 

2,000

 

Net cash (used in) provided by financing activities

 

 

(7,691

)

 

 

3,155

 

Net decrease in cash and cash equivalents

 

 

(20,762

)

 

 

(5,942

)

Cash and cash equivalents—beginning of period

 

 

28,682

 

 

 

11,454

 

Cash and cash equivalents—end of period

 

$

7,920

 

 

$

5,512

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

2,423

 

 

$

1,903

 

 

See accompanying notes to unaudited consolidated financial statements.

5


Table of Contents

 

CENTRAL PLAINS BANCHSARES, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Note 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accompanying unaudited consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and conform to practices within the banking industry. The accounting policies followed in the preparation of the interim consolidated financial statements are consistent with those used in the preparation of the annual financial statements. The interim consolidated financial statements reflect all normal and recurring adjustments that are necessary, in the opinion of management, for fair statement of results for the interim periods presented. Results for the three-month period ended June 30, 2025, are not necessarily indicative of the results that may be expected for the year ending March 31, 2026, or any other period.

Nature of Operations—Central Plains Bancshares, Inc. (the “Company”) was formed to serve as the holding company for Home Federal Savings and Loan Association of Grand Island (the “Association”), upon conversion into the stock form of organization, which was completed on October 19, 2023.

The Company completed its stock offering on October 19, 2023. The Company sold 4,130,815 shares of common stock at $10.00 per share in its subscription offering for gross proceeds of approximately $41.3 million. Shares of the Company's common stock began trading on October 20, 2023 on the Nasdaq Capital Market under the trading symbol "CPBI."

The Association is a federally chartered stock savings and loan association whose primary business is providing mortgage, consumer, commercial real estate, and commercial loans in the Grand Island, Nebraska area, with additional lending opportunities through the Association’s participation network of banks in Nebraska and other states, and acquiring consumer and commercial deposits to fund these investments.

Basis of Presentation—The accompanying unaudited Consolidated Financial Statements were prepared in accordance with GAAP and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with Central Plains Bancshares, Inc.’s Consolidated Financial Statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended March 31, 2025. The unaudited Consolidated Financial Statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation.

Management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and reported amounts of revenues and expenses during the reporting period. Significant estimates that are particularly susceptible to change in the near term relate to the determination of the allowance for credit losses, as well as the fair value measurements of investment securities. As with any estimate, actual results could differ from those estimates.

The Company's revenue is primarily derived from the business of banking. The Company's financial performance is monitored on consolidated basis by Mr. Dannel Garness, President and CEO, who is considered to be the Company's Chief Operating Decision Maker ("CODM").

All of the Company’s financial results are similar and considered by management to be aggregated into one reportable operating segment. While the Company has assigned certain management responsibilities by business-line, the Company’s Chief Operating Decision Maker ("CODM") evaluates financial performance on a Company-wide basis. The Company's assigned business lines have similar economic characteristics, products, services and customers. Accordingly, all of the Company’s operations are considered by management to be aggregated in one reportable operating segment.

Financial performance is reported to the CODM monthly, and the primary measure of performance is consolidated net income. The allocation of resources throughout the Company is determined annually based upon consolidated net income performance. The presentation of financial performance to the CODM is consistent with amounts and financial statement line items shown in the Company's consolidated balance sheets and consolidated statements of operations. Additionally, the Company's significant expenses are adequately segmented by category and amount in the consolidated statements of operations to include all significant items when considering both qualitative and quantitative factors. Significant expenses of the Company include salaries and employee benefits, equipment and occupancy expense, data processing, professional services and advertising.

In March 2024, the FASB issued ASU No. 2024-01, “Compensation—Stock Compensation (Topic 718): Scope Applications of Profits Interests and Similar Awards” (ASU 2024-01). ASU 2024-01 adds an example to Topic 718 which illustrates how to apply the scope guidance to determine whether profits interests and similar awards should be accounted for as share-based payment arrangements under Topic 718 or under other U.S. GAAP. ASU 2024-01 is effective for annual periods beginning after December 15,

6


Table of Contents

 

2025, although early adoption is permitted. Upon adoption, ASU 2024-01 is not expected to have an impact on the Company’s consolidated balance sheets or consolidated statements of operations.

On December 14, 2023, the FASB issued ASU 2023-09 “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”. The amendments require that public business entities on an annual basis (1) disclose specific categories in the rate reconciliation, and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income (or loss) by the applicable statutory income tax rate). The amendments require that all entities disclose on an annual basis the following information about income taxes paid: (1) The amount of income taxes paid (net of refunds received) disaggregated by federal (national), state, and foreign taxes, and (2) The amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions in which income taxes paid (net of refunds received) is equal to or greater than 5 percent of total income taxes paid (net of refunds received). The amendments also require that all entities disclose the following information: (1) Income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign, and (2) Income tax expense (or benefit) from continuing operations disaggregated by federal (national), state, and foreign. The ASU is effective for public business entities for annual periods beginning after December 15, 2024. Early adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The amendments should be applied on a prospective basis. Retrospective application is permitted. The Company will adopt this ASU, and does not expect the amendments to have a material impact to the annual financial statements of the Company.

Subsequent events have been evaluated through the date of issuance of the unaudited Consolidated Financial Statements. No significant subsequent events have occurred through this date requiring adjustment to the financial statements or disclosures.

7


Table of Contents

 

 

Note 2 - Investment SECURITIES

The following is a summary of investment securities at June 30, 2025 and March 31, 2025:

 

 

 

June 30, 2025

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Securities available-for-sale

 

(Dollars in thousands)

 

FHLMC bonds

 

$

24,443

 

 

$

131

 

 

$

(1,583

)

 

$

22,991

 

GNMA bonds

 

 

4,899

 

 

 

41

 

 

 

 

 

 

4,940

 

FNMA bonds

 

 

27,300

 

 

 

250

 

 

 

(1,706

)

 

 

25,844

 

Municipal bonds

 

 

8,621

 

 

 

 

 

 

(1,299

)

 

 

7,322

 

Total securities available-for-sale

 

$

65,263

 

 

$

422

 

 

$

(4,588

)

 

$

61,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity

 

 

 

 

 

 

 

 

 

 

 

 

FHLMC bonds

 

$

60

 

 

$

1

 

 

$

 

 

$

61

 

GNMA bonds

 

 

42

 

 

 

 

 

 

 

 

 

42

 

FNMA bonds

 

 

108

 

 

 

2

 

 

 

 

 

 

110

 

Total securities held-to-maturity

 

$

210

 

 

$

3

 

 

$

 

 

$

213

 

 

(dollars in thousands)

 

March 31, 2025

 

 

 

 

 

 

Gross

 

 

Gross

 

 

 

 

 

 

Amortized

 

 

Unrealized

 

 

Unrealized

 

 

Fair

 

 

 

Cost

 

 

Gains

 

 

Losses

 

 

Value

 

Securities available-for-sale

 

(Dollars in thousands)

 

FHLMC bonds

 

$

23,085

 

 

$

107

 

 

$

(1,726

)

 

$

21,466

 

GNMA bonds

 

 

5,035

 

 

 

34

 

 

 

(2

)

 

 

5,067

 

FNMA bonds

 

 

27,237

 

 

 

224

 

 

 

(1,871

)

 

 

25,590

 

Municipal bonds

 

 

8,622

 

 

 

 

 

 

(1,376

)

 

 

7,246

 

Total securities available-for-sale

 

$

63,979

 

 

$

365

 

 

$

(4,975

)

 

$

59,369

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities held-to-maturity

 

 

 

 

 

 

 

 

 

 

 

 

FHLMC bonds

 

$

64

 

 

$

2

 

 

$

 

 

$

66

 

GNMA bonds

 

 

46

 

 

 

 

 

 

 

 

 

46

 

FNMA bonds

 

 

112

 

 

 

2

 

 

 

 

 

 

114

 

Total securities held-to-maturity

 

$

222

 

 

$

4

 

 

$

 

 

$

226

 

 

8


Table of Contents

 

The fair value and gross unrealized losses on the Association’s available-for-sale investment securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at June 30, 2025 and March 31, 2025, are as follows:

 

 

 

Less than 12 Months

 

 

12 Months or Longer

 

 

Total

 

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

June 30, 2025

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

Securities available-for-sale

 

(Dollars in thousands)

 

FHLMC bonds

 

$

2,850

 

 

$

(32

)

 

$

12,614

 

 

$

(1,551

)

 

$

15,464

 

 

$

(1,583

)

FNMA bonds

 

 

1,982

 

 

 

(21

)

 

 

12,053

 

 

 

(1,685

)

 

 

14,035

 

 

 

(1,706

)

Municipal bonds

 

 

 

 

 

 

 

 

7,322

 

 

 

(1,299

)

 

 

7,322

 

 

 

(1,299

)

Total securities available-for-sale

 

$

4,832

 

 

$

(53

)

 

$

31,989

 

 

$

(4,535

)

 

$

36,821

 

 

$

(4,588

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 Months

 

 

12 Months or Longer

 

 

Total

 

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

 

Fair

 

 

Unrealized

 

March 31, 2025

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

 

Value

 

 

Losses

 

Securities available-for-sale

 

(Dollars in thousands)

 

FHLMC bonds

 

$

2,919

 

 

$

(39

)

 

$

12,978

 

 

$

(1,687

)

 

$

15,897

 

 

$

(1,726

)

GNMA bonds

 

 

105

 

 

 

(1

)

 

 

1,154

 

 

 

(1

)

 

 

1,259

 

 

 

(2

)

FNMA bonds

 

 

3,004

 

 

 

(24

)

 

 

12,315

 

 

 

(1,847

)

 

 

15,319

 

 

 

(1,871

)

Municipal bonds

 

 

 

 

 

 

 

 

7,246

 

 

 

(1,376

)

 

 

7,246

 

 

 

(1,376

)

Total securities available-for-sale

 

$

6,028

 

 

$

(64

)

 

$

33,693

 

 

$

(4,911

)

 

$

39,721

 

 

$

(4,975

)

 

The unrealized losses at June 30, 2025 are related to mortgage-backed securities and municipal bonds. Government-sponsored enterprises, such as the Federal Home Loan Mortgage Corporation or the Federal National Mortgage Association, have an implied guarantee by the U.S. government. At June 30, 2025, all the mortgage-backed securities held by the Association were issued by U.S. government-sponsored entities and agencies. The issuers continue to make timely principal and interest payments on the mortgage-backed securities. The fair value is expected to recover as the bonds approach maturity.

Unrealized losses on municipal bonds have not been recognized into income because the issuers’ bonds are high credit quality, the Association does not intend to sell, and it is more likely than not, that the Association will not be required to sell the securities prior to their anticipated recovery, and the decline in fair value is largely due to changes in interest rates and other market conditions. The issuers continue to make timely principal and interest payments on the bonds. The fair value is expected to recover as the bonds approach maturity.

No credit losses were determined to be present as of June 30, 2025, as there was no credit quality deterioration noted. Therefore, no provision for credit losses on securities was recognized for the three months ended June 30, 2025.

At June 30, 2025 and March 31, 2025, investment securities with amortized cost of $43.1 million, and $44.2 million, respectively, and estimated fair value of $40.0 million and $41.0 million, respectively, were pledged to secure public, consumer, and commercial deposits.

The amortized cost and fair values of available for sale investment securities as of June 30, 2025 by contractual maturity, are shown below:

 

 

 

Available for Sale

 

 

 

Amortized Cost

 

 

Fair Value

 

Maturity

 

(Dollars in thousands)

 

Due less than one year

 

$

 

 

$

 

Due after one year through five years

 

 

3,012

 

 

 

2,891

 

Due after five years through ten years

 

 

1,950

 

 

 

1,618

 

Due after ten years

 

 

3,659

 

 

 

2,813

 

Mortgage-backed securities and collateralized mortgage obligations

 

 

56,642

 

 

 

53,775

 

Total

 

$

65,263

 

 

$

61,097

 

 

The Association had no sales of available for sale investment securities for the three months ended June 30, 2025 or 2024.

9


Table of Contents

 

Note 3 - LOANS AND ALLOWANCE FOR Credit LOSSES

A summary of loans by major category as of June 30, 2025 and March 31, 2025 is as follows:

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

 

(Dollars in thousands)

 

Real Estate - Construction

 

$

17,433

 

 

$

15,069

 

Real Estate - Commercial

 

 

124,761

 

 

 

120,184

 

Real Estate - Residential

 

 

161,933

 

 

 

161,144

 

Commercial Non-Real Estate

 

 

32,348

 

 

 

32,007

 

Agriculture

 

 

47,658

 

 

 

42,835

 

Other Consumer

 

 

13,706

 

 

 

14,649

 

Land Development and Sanitary & Improvement Districts (SIDs)

 

 

15,414

 

 

 

16,327

 

Total loans

 

 

413,253

 

 

 

402,215

 

Allowance for credit losses

 

 

(5,439

)

 

 

(5,441

)

Net deferred origination costs & fees

 

 

(31

)

 

 

(18

)

Total loans, net

 

$

407,783

 

 

$

396,756

 

Related Party Loans: In the normal course of business, loans are made to directors and officers of the Association. Loans to Association directors and key officers outstanding as of June 30, 2025 and March 31, 2025 were $1.8 million. Additionally, the Association had loans totaling $920,000 and $940,000 as of June 30, 2025 and March 31, 2025 to related parties that were originated by the Association, sold to Federal Home Loan Mortgage Company and are serviced by the Association.

The following tables present the activity in the allowance for credit losses for the three months ended June 30, 2025 and 2024:

 

 

Three Months Ended June 30, 2025

 

 

 

Beginning

 

 

Provision for

 

 

 

 

 

 

 

 

Ending

 

 

 

Allowance

 

 

(Recovery of)

 

 

Loans

 

 

 

 

 

Allowance

 

 

 

Balance

 

 

Credit Losses

 

 

Charged off

 

 

Recoveries

 

 

Balance

 

 

 

(Dollars in thousands)

 

Real Estate - Construction

 

$

246

 

 

$

 

 

$

 

 

$

 

 

$

246

 

Real Estate - Commercial

 

 

1,572

 

 

 

 

 

 

 

 

 

 

 

 

1,572

 

Real Estate - Residential

 

 

1,926

 

 

 

(1

)

 

 

 

 

 

 

 

 

1,925

 

Commercial Non-Real Estate

 

 

667

 

 

 

 

 

 

 

 

 

 

 

 

667

 

Agricultural

 

 

476

 

 

 

 

 

 

 

 

 

 

 

 

476

 

Other Consumer

 

 

262

 

 

 

(2

)

 

 

 

 

 

1

 

 

 

261

 

Land Development and SIDs

 

 

292

 

 

 

 

 

 

 

 

 

 

 

 

292

 

Total

 

$

5,441

 

 

$

(3

)

 

$

 

 

$

1

 

 

$

5,439

 

 

 

 

Three Months Ended June 30, 2024

 

 

 

Beginning

 

 

Provision for

 

 

 

 

 

 

 

 

Ending

 

 

 

Allowance

 

 

(Recovery of)

 

 

Loans

 

 

 

 

 

Allowance

 

 

 

Balance

 

 

Credit Losses

 

 

Charged off

 

 

Recoveries

 

 

Balance

 

 

 

(Dollars in thousands)

 

Real Estate - Construction

 

$

246

 

 

$

22

 

 

$

 

 

$

 

 

$

268

 

Real Estate - Commercial

 

 

2,245

 

 

 

(201

)

 

 

 

 

 

 

 

 

2,044

 

Real Estate - Residential

 

 

1,829

 

 

 

78

 

 

 

 

 

 

 

 

 

1,907

 

Commercial Non-Real Estate

 

 

759

 

 

 

(48

)

 

 

 

 

 

 

 

 

711

 

Agricultural

 

 

228

 

 

 

56

 

 

 

 

 

 

 

 

 

284

 

Other Consumer

 

 

327

 

 

 

68

 

 

 

(4

)

 

 

1

 

 

 

392

 

Land Development and SIDs

 

 

226

 

 

 

20

 

 

 

 

 

 

 

 

 

246

 

Total

 

$

5,860

 

 

$

(5

)

 

$

(4

)

 

$

1

 

 

$

5,852

 

 

The ACL on loans excludes $215,000 as of June 30, 2025 and March 31, 2025 of allowance for off-balance sheet exposures and is recorded within accounts payable, accrued expenses and other liabilities on the Consolidated Balance Sheets.

10


Table of Contents

 

Collateral dependent loans individually evaluated for purposes of the ACL by collateral type were as follows at June 30, 2025 and March 31, 2025:

 

 

 

June 30, 2025

 

 

 

Real Estate

 

 

Other

 

 

ACL Allocation

 

 

 

(Dollars in thousands)

 

Portfolio Segment

 

 

 

 

 

 

 

 

 

Real Estate - Construction

 

$

 

 

$

 

 

$

 

Real Estate - Commercial

 

 

341

 

 

 

 

 

 

 

Real Estate - Residential

 

 

13

 

 

 

 

 

 

 

Commercial Non-Real Estate

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

Other Consumer

 

 

 

 

 

7

 

 

 

7

 

Land Development and SIDs

 

 

40

 

 

 

 

 

 

39

 

Total

 

$

394

 

 

$

7

 

 

$

46

 

 

 

 

March 31, 2025

 

 

 

Real Estate

 

 

Other

 

 

ACL Allocation

 

 

 

(Dollars in thousands)

 

Portfolio Segment

 

 

 

 

 

 

 

 

 

Real Estate - Construction

 

$

 

 

$

 

 

$

 

Real Estate - Commercial

 

 

359

 

 

 

 

 

 

 

Real Estate - Residential

 

 

150

 

 

 

 

 

 

68

 

Commercial Non-Real Estate

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

Other Consumer

 

 

 

 

 

13

 

 

 

9

 

Land Development and SIDs

 

 

807

 

 

 

 

 

 

39

 

Total

 

$

1,316

 

 

$

13

 

 

$

116

 

Credit Risk—The Association monitors the credit risk within the loan portfolio by assessing the strength of the borrower’s repayment capacity and the probability of default. The Association first assesses the paying capacity of the borrower; then, it analyzes the sound worth of any pledged collateral or guarantees. In estimating the allowance for credit losses management also uses a quarterly Loan Concentration Report to monitor any concentrations that may develop in any specific category of the loan portfolio. It identifies four varying degrees of credit worthiness:

Pass Loans: Loans in the pass category are loans that do not raise Association concerns.
Special Mention Loans: Loans in this category may have a potential for weakness which, if not corrected, could weaken the asset and increase the risk in the future. By classifying a loan as Special Mention the Association can give the loan the attention needed to remedy any credit deficiencies or potential weaknesses.
Substandard Loans: Loans identified as Substandard are assets that are inadequately protected by the current net worth and paying capacity of the obligor or the collateral pledged, if any. Loans in this classification category must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Association will sustain some loss if the deficiencies are not corrected. If a loan is classified as Substandard, a determination based upon objective evidence must be made as to any specific or general valuation allowance within the guidelines of generally accepted accounting principles.
Doubtful Loans: Loans in this category have all the weaknesses inherent in Substandard loans with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. If a loan is classified as Doubtful, a determination based upon objective evidence must be made as to any specific or general valuation allowance within the guidelines of generally accepted accounting principles.

 

11


Table of Contents

 

The following tables present the credit risk profile of the Association's loan portfolio based on risk rating category and year of origination as of June 30, 2025 and March 31, 2025.

 

 

 

As of June 30, 2025

 

 

 

Term Loans by Origination Year (Fiscal Year)

 

 

Revolving

 

 

 

 

 

 

2026

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

Prior

 

 

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

Real Estate - Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

2,894

 

 

$

9,952

 

 

$

2,659

 

 

$

 

 

$

 

 

$

 

 

$

1,928

 

 

$

17,433

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate - Construction

 

$

2,894

 

 

$

9,952

 

 

$

2,659

 

 

$

 

 

$

 

 

$

 

 

$

1,928

 

 

$

17,433

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate - Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

6,467

 

 

 

17,316

 

 

 

13,958

 

 

 

26,429

 

 

 

25,561

 

 

 

32,805

 

 

 

75

 

 

$

122,611

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

391

 

 

 

 

 

 

 

 

 

1,759

 

 

 

 

 

 

2,150

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate - Commercial

 

$

6,467

 

 

$

17,316

 

 

$

14,349

 

 

$

26,429

 

 

$

25,561

 

 

$

34,564

 

 

$

75

 

 

$

124,761

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate - Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

4,960

 

 

 

17,160

 

 

 

19,779

 

 

 

21,804

 

 

 

45,156

 

 

 

42,811

 

 

 

10,110

 

 

$

161,780

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

24

 

 

 

 

 

 

17

 

 

 

112

 

 

 

 

 

 

153

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate - Residential

 

$

4,960

 

 

$

17,160

 

 

$

19,803

 

 

$

21,804

 

 

$

45,173

 

 

$

42,923

 

 

$

10,110

 

 

$

161,933

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Non-Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

2,316

 

 

 

6,285

 

 

 

4,990

 

 

 

2,908

 

 

 

2,280

 

 

 

7,594

 

 

 

5,497

 

 

$

31,870

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

118

 

 

 

 

 

 

360

 

 

 

 

 

 

478

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial - Non-Real Estate

 

$

2,316

 

 

$

6,285

 

 

$

4,990

 

 

$

3,026

 

 

$

2,280

 

 

$

7,954

 

 

$

5,497

 

 

$

32,348

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

3,423

 

 

 

16,088

 

 

 

1,682

 

 

 

3,047

 

 

 

2,030

 

 

 

3,465

 

 

 

17,560

 

 

$

47,295

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

363

 

 

 

363

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Agricultural

 

$

3,423

 

 

$

16,088

 

 

$

1,682

 

 

$

3,047

 

 

$

2,030

 

 

$

3,465

 

 

$

17,923

 

 

$

47,658

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

1,065

 

 

 

2,248

 

 

 

4,458

 

 

 

4,625

 

 

 

288

 

 

 

967

 

 

 

 

 

$

13,651

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

47

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

50

 

Doubtful

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

Total Other Consumer

 

$

1,065

 

 

$

2,253

 

 

$

4,505

 

 

$

4,625

 

 

$

288

 

 

$

970

 

 

$

 

 

$

13,706

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land Development and SIDs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

445

 

 

 

1,674

 

 

 

1,142

 

 

 

5,610

 

 

 

5,303

 

 

 

1,200

 

 

 

 

 

$

15,374

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

 

 

 

 

 

 

 

 

 

40

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Land Development and SIDs

 

$

445

 

 

$

1,674

 

 

$

1,142

 

 

$

5,610

 

 

$

5,343

 

 

$

1,200

 

 

$

 

 

$

15,414

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

21,570

 

 

$

70,728

 

 

$

49,130

 

 

$

64,541

 

 

$

80,675

 

 

$

91,076

 

 

$

35,533

 

 

$

413,253

 

 

12


Table of Contents

 

 

 

As of March 31, 2025

 

 

 

Term Loans by Origination Year (Fiscal Year)

 

 

Revolving

 

 

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

Real Estate - Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

9,809

 

 

$

2,908

 

 

$

367

 

 

$

 

 

$

 

 

$

 

 

$

1,985

 

 

$

15,069

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate - Construction

 

$

9,809

 

 

$

2,908

 

 

$

367

 

 

$

 

 

$

 

 

$

 

 

$

1,985

 

 

$

15,069

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate - Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

17,451

 

 

 

14,153

 

 

 

26,916

 

 

 

25,840

 

 

 

3,089

 

 

 

30,409

 

 

 

140

 

 

$

117,998

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

391

 

 

 

 

 

 

 

 

 

306

 

 

 

1,489

 

 

 

 

 

 

2,186

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate - Commercial

 

$

17,451

 

 

$

14,544

 

 

$

26,916

 

 

$

25,840

 

 

$

3,395

 

 

$

31,898

 

 

$

140

 

 

$

120,184

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate - Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

18,914

 

 

 

19,970

 

 

 

22,674

 

 

 

46,132

 

 

 

31,265

 

 

 

12,861

 

 

 

9,078

 

 

$

160,894

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

135

 

 

 

 

 

 

 

 

 

115

 

 

 

 

 

 

250

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Real Estate - Residential

 

$

18,914

 

 

$

19,970

 

 

$

22,809

 

 

$

46,132

 

 

$

31,265

 

 

$

12,976

 

 

$

9,078

 

 

$

161,144

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Non-Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

6,549

 

 

 

5,670

 

 

 

3,613

 

 

 

2,790

 

 

 

1,775

 

 

 

6,563

 

 

 

4,551

 

 

$

31,511

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

122

 

 

 

 

 

 

 

 

 

374

 

 

 

 

 

 

496

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Commercial - Non-Real Estate

 

$

6,549

 

 

$

5,670

 

 

$

3,735

 

 

$

2,790

 

 

$

1,775

 

 

$

6,937

 

 

$

4,551

 

 

$

32,007

 

Current year-to-date gross write-offs

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

16,635

 

 

 

1,763

 

 

 

2,927

 

 

 

2,069

 

 

 

857

 

 

 

2,635

 

 

 

15,078

 

 

$

41,964

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

405

 

 

 

 

 

 

165

 

 

 

 

 

 

 

 

 

 

 

 

301

 

 

 

871

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Agricultural

 

$

17,040

 

 

$

1,763

 

 

$

3,092

 

 

$

2,069

 

 

$

857

 

 

$

2,635

 

 

$

15,379

 

 

$

42,835

 

Current year-to-date gross write-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

2,779

 

 

 

5,021

 

 

 

5,252

 

 

 

359

 

 

 

224

 

 

 

996

 

 

 

 

 

$

14,631

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

 

 

8

 

 

 

 

 

 

13

 

Doubtful

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

 

Total Other Consumer

 

$

2,784

 

 

$

5,021

 

 

$

5,252

 

 

$

359

 

 

$

229

 

 

$

1,004

 

 

$

 

 

$

14,649

 

Current year-to-date gross write-offs

 

 

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

Land Development and SIDs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

 

841

 

 

 

1,124

 

 

 

6,313

 

 

 

5,956

 

 

 

552

 

 

 

734

 

 

 

 

 

$

15,520

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

807

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Land Development and SIDs

 

$

841

 

 

$

1,124

 

 

$

7,120

 

 

$

5,956

 

 

$

552

 

 

$

734

 

 

$

 

 

$

16,327

 

Current year-to-date gross write-offs

 

 

605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

605

 

Total loans

 

$

73,388

 

 

$

51,000

 

 

$

69,291

 

 

$

83,146

 

 

$

38,073

 

 

$

56,184

 

 

$

31,133

 

 

$

402,215

 

 

13


Table of Contents

 

Nonperforming and Past-Due Loans—All loans in the Association’s portfolio are considered past due if the required principal and interest payments have not been received as of the date such payments were due.

The following table presents certain information with respect to loans on nonaccrual status as of and for the three months ended June 30, 2025 and March 31, 2025:

 

 

 

Nonaccrual

 

 

Nonaccrual with no

 

 

Nonaccrual with

 

 

Interest Income

 

 

 

loans at

 

 

Allowance for Credit

 

 

Allowance for Credit

 

 

Recognized During

 

 

 

June 30, 2025

 

 

Loss

 

 

Loss

 

 

the Period

 

June 30, 2025

 

 

 

Real Estate - Commercial

 

$

341

 

 

$

341

 

 

$

 

 

$

8

 

Real Estate - Residential

 

 

13

 

 

 

13

 

 

 

 

 

 

1

 

Other Consumer

 

 

7

 

 

 

 

 

 

7

 

 

 

 

Land Development and SIDs

 

 

40

 

 

 

1

 

 

 

39

 

 

 

 

Total

 

$

401

 

 

$

355

 

 

$

46

 

 

$

9

 

 

 

 

Nonaccrual loans

 

 

Nonaccrual with no

 

 

Nonaccrual with

 

 

Interest Income

 

 

 

at March 31,

 

 

Allowance for Credit

 

 

Allowance for Credit

 

 

Recognized During

 

 

 

2025

 

 

Loss

 

 

Loss

 

 

the Period

 

March 31, 2025

 

 

 

Real Estate - Commercial

 

$

359

 

 

$

359

 

 

$

 

 

$

29

 

Real Estate - Residential

 

 

150

 

 

 

81

 

 

 

69

 

 

 

10

 

Commercial Non-Real Estate

 

 

13

 

 

 

5

 

 

 

8

 

 

 

 

Other Consumer

 

 

807

 

 

 

768

 

 

 

39

 

 

 

27

 

Total

 

$

1,329

 

 

$

1,213

 

 

$

116

 

 

$

66

 

 

The following is an aging analysis of the contractually past due loans as of June 30, 2025 and March 31, 2025:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Past

 

 

 

 

 

 

 

 

 

Greater than

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days

 

 

 

30–59 Days

 

 

60–89 Days

 

 

89 Days

 

 

Total

 

 

 

 

 

 

 

 

or More Still

 

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Current

 

 

Total

 

 

Accruing

 

June 30, 2025

 

(Dollars in thousands)

 

Real Estate - Construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

17,433

 

 

$

17,433

 

 

$

 

Real Estate - Commercial

 

 

54

 

 

 

 

 

 

 

 

 

54

 

 

 

124,707

 

 

 

124,761

 

 

 

 

Real Estate - Residential

 

 

57

 

 

 

220

 

 

 

125

 

 

 

402

 

 

 

161,531

 

 

 

161,933

 

 

 

125

 

Commercial Non-Real Estate

 

 

110

 

 

 

 

 

 

 

 

 

110

 

 

 

32,238

 

 

 

32,348

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,658

 

 

 

47,658

 

 

 

 

Other Consumer

 

 

81

 

 

 

332

 

 

 

115

 

 

 

528

 

 

 

13,178

 

 

 

13,706

 

 

 

110

 

Land Development and SIDs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,414

 

 

 

15,414

 

 

 

 

Total

 

$

302

 

 

$

552

 

 

$

240

 

 

$

1,094

 

 

$

412,159

 

 

$

413,253

 

 

$

235

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Past

 

 

 

 

 

 

 

 

 

Greater than

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days

 

 

 

30–59 Days

 

 

60–89 Days

 

 

89 Days

 

 

Total

 

 

 

 

 

 

 

 

or More Still

 

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Past Due

 

 

Current

 

 

Total

 

 

Accruing

 

March 31, 2025

 

(Dollars in thousands)

 

Real Estate - Construction

 

$

 

 

$

 

 

$

 

 

$

 

 

$

15,069

 

 

$

15,069

 

 

$

 

Real Estate - Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

120,184

 

 

 

120,184

 

 

 

 

Real Estate - Residential

 

 

486

 

 

 

 

 

 

87

 

 

 

573

 

 

 

160,571

 

 

 

161,144

 

 

 

3

 

Commercial Non-Real Estate

 

 

 

 

 

9

 

 

 

 

 

 

9

 

 

 

31,998

 

 

 

32,007

 

 

 

 

Agricultural

 

 

79

 

 

 

 

 

 

 

 

 

79

 

 

 

42,756

 

 

 

42,835

 

 

 

 

Other Consumer

 

 

112

 

 

 

345

 

 

 

112

 

 

 

569

 

 

 

14,080

 

 

 

14,649

 

 

 

99

 

Land Development and SIDs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,327

 

 

 

16,327

 

 

 

 

Total

 

$

677

 

 

$

354

 

 

$

199

 

 

$

1,230

 

 

$

400,985

 

 

$

402,215

 

 

$

102

 

 

The Association may modify loans to borrowers experiencing financial difficulty by providing modifications to repayment terms; more specifically, modifications to loan interest rates. Management performs an analysis at the time of loan modification. Any reserve required is recorded through a provision to the allowance for credit losses on loans. There were no modifications on loans to borrowers experiencing financial difficulty during the three months ended June 30, 2025 and 2024.

14


Table of Contents

 

Note 4 - DEPOSITS

As of June 30, 2025 the scheduled maturities of time deposits are as follows:

 

 

 

Amount

 

12 Months Ending June 30,

 

(Dollars in thousands)

 

2026

 

$

93,192

 

2027

 

 

25,826

 

2028

 

 

6,294

 

2029

 

 

759

 

2030 or later

 

 

156

 

Total time deposits

 

$

126,227

 

At June 30, 2025 and March 31, 2025, the Association had $7.3 million in brokered deposits.

Note 5 - Borrowings

The Company had $8.0 million in overnight borrowings outstanding from the Federal Home Loan Bank ("FHLB") of Topeka and $466,000 in overnight borrowings outstanding from a private banker's bank as of June 30, 2025. The Company had no outstanding borrowings as of March 31, 2025.

The following table shows certain information regarding our borrowings at or for the dates indicated:

 

 

For the three months ended June 30,

 

 

 

2025

 

 

2024

 

FHLB of Topeka advances and other borrowings:

 

(Dollars in thousands)

 

Average balance outstanding

 

$

151

 

 

$

1,719

 

Outstanding advances with the FHLB of Topeka at any month-end during the period

 

 

8,000

 

 

 

5,700

 

Outstanding advances with a private banker's bank at any month-end during the period

 

 

466

 

 

 

 

Total maximum amount outstanding at any month-end during the period

 

$

8,466

 

 

$

5,700

 

Average interest rate during the period

 

 

5.30

%

 

 

5.82

%

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

 

(Dollars in thousands)

 

Outstanding advances with the FHLB of Topeka

 

$

8,000

 

 

$

 

Outstanding advances with a private banker's bank

 

 

466

 

 

 

 

Additional borrowing capacity

 

 

37,065

 

 

 

45,534

 

Total borrowing capacity

 

$

45,531

 

 

$

45,534

 

The Association had remaining availability for FHLB borrowings of approximately $32.5 million at June 30, 2025 and $40.5 million at March 31, 2025. The FHLB has sole discretion to deny additional advances. $34,000 of investment securities and $54.0 million of loans were pledged as collateral for FHLB advances at June 30, 2025.

Additionally, the Association had the capacity to borrow $4.5 million at June 30, 2025 and $5.0 million at March 31, 2025, from a private bankers’ bank.

Note 6 - REGULATORY CAPITAL REQUIREMENTS

The Association is subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Association’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Association must meet specific capital guidelines that involve quantitative measures of the Association’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Association’s capital amounts, and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Association to maintain minimum amounts and ratios as set forth in the following tables of tangible, core, and total risk-based capital. To be considered well-capitalized under the regulatory framework for Prompt Corrective Action provisions, the Association must maintain minimum Tier I leverage, Tier I risk- based, common equity Tier 1, and total risk-based capital ratios (as defined) as set forth in the following tables.

15


Table of Contents

 

As of June 30, 2025 and March 31, 2025, the Association was well-capitalized under the regulatory framework for prompt corrective action. To be categorized as well-capitalized, the Association must maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios as set forth in the tables. There are no conditions or events since June 30, 2025, that management believes have changed the Association’s category.

The Association’s actual capital amounts and ratios as of June 30, 2025 and March 31, 2025, are also presented in the table below:

 

 

 

Actual

 

 

Minimum Required for Capital Adequacy Purposes

 

 

Minimum Required To be Well-Capitalized Under Prompt Corrective Action Provisions

 

As of June 30, 2025

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

 

(Dollars in thousands)

 

Total Capital (to Risk- Weighted Assets)

 

$

74,223

 

 

 

17.89

%

 

$

33,198

 

 

 

8.00

%

 

$

41,497

 

 

 

10.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital (to Risk- Weighted Assets)

 

$

69,031

 

 

 

16.64

%

 

$

24,898

 

 

 

6.00

%

 

$

33,198

 

 

 

8.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital to Risk-Weighted Assets

 

$

69,031

 

 

 

16.64

%

 

$

18,674

 

 

 

4.50

%

 

$

26,973

 

 

 

6.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital (to Average Assets)

 

$

69,031

 

 

 

13.76

%

 

$

20,061

 

 

 

4.00

%

 

$

25,076

 

 

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2025

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Total Capital (to Risk- Weighted Assets)

 

$

72,977

 

 

 

17.83

%

 

$

32,734

 

 

 

8.00

%

 

$

40,918

 

 

 

10.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital (to Risk- Weighted Assets)

 

$

67,856

 

 

 

16.58

%

 

$

24,551

 

 

 

6.00

%

 

$

32,734

 

 

 

8.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Capital to Risk-Weighted Assets

 

$

67,856

 

 

 

16.58

%

 

$

18,413

 

 

 

4.50

%

 

$

26,597

 

 

 

6.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Capital (to Average Assets)

 

$

67,856

 

 

 

13.78

%

 

$

19,701

 

 

 

4.00

%

 

$

24,626

 

 

 

5.00

%

 

16


Table of Contents

 

 

Note 7 - COMMITMENTS AND CONTINGENCIES

The Association is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers including commitments to extend credit and lines or letters of credit and commitments to sell to investors loans held for sale. The Association uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.

At June 30, 2025 and March 31, 2025, the Association had approved outstanding loan origination commitments of $1.7 million and $1.1 million, respectively. Loan commitments, which are funded subject to certain limitations, extend over various periods of time and may expire without being drawn upon. Generally, unused commitments are canceled upon expiration of the commitment term as outlined in each individual contract. All outstanding loan origination commitments were subject to forward sales commitments to various entities. Also, at June 30, 2025 and March 31, 2025, the Association has committed unused lines of credit, equity lines, loans in process and letters of credit to consumers totaling $43.2 million and $45.0 million, respectively. The Association evaluates each customer’s credit worthiness on a separate basis and requires collateral based on this evaluation. Collateral consists mainly of residential family units and personal property.

Various legal claims also arise from time to time in the normal course of business which, in the opinion of management, will have no material effect on the Association’s consolidated financial statements.

Note 8 - FAIR VALUE OF FINANCIAL INSTRUMENTS

The Association measures certain financial assets and liabilities at fair value in accordance with GAAP, which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. GAAP also establishes a fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the instrument’s fair value measurement. The three levels within the fair value hierarchy are described as follows:

Level 1—Quoted prices (unadjusted) in active markets for identical assets or liabilities.

Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data of substantially the full term of the assets or liabilities.

Level 3—Unobservable inputs for the asset or liability for which there is little, if any, market activity at the measurement date. The inputs are developed based on the best information available in the circumstances, which might include the Association’s own financial data such as internally developed pricing models, discounted cash flow methodologies, as well as instruments for which the fair value determination requires significant management judgment.

Fair Value of Financial Instruments—Financial instruments are classified within the fair value hierarchy using the methodologies described above. The following disclosures include financial instruments that are not carried at fair value on the Statements of Financial Condition. The calculation of estimated fair values is based on market conditions at a specific point in time and may not reflect current or future fair values.

Certain financial instruments generally expose the Association to limited credit risk and have no stated maturities or have short-term maturities and carry interest rates that approximate market. The carrying value of these financial instruments assumes to approximate the fair value of these instruments. These instruments include cash and cash equivalents, non-interest-bearing deposit accounts, FHLB advances, FHLB stock, escrow deposits and accrued interest receivable and payable.

17


Table of Contents

 

The carrying amounts and estimated fair values by fair value hierarchy of certain financial instruments are as follows:

 

 

 

Measurements at Reporting Date Using

 

 

 

Carrying
Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Estimated
Fair Value

 

 

 

(Dollars in thousands)

 

June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net

 

$

407,783

 

 

$

 

 

$

 

 

$

393,523

 

 

$

393,523

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

336,650

 

 

$

 

 

$

294,110

 

 

$

 

 

$

294,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net

 

$

396,756

 

 

$

 

 

$

 

 

$

380,967

 

 

$

380,967

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

351,704

 

 

$

 

 

$

308,114

 

 

$

 

 

$

308,114

 

Available-for-Sale Securities

Where quoted market prices are available in an active market, securities such as U.S. Treasuries, would be classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy. In certain cases where Level 1 or Level 2 inputs are not available, securities would be classified within Level 3 of the hierarchy.

The Association’s financial assets measured at fair value on a recurring basis are available-for-sale securities. Available-for-sale securities are classified within Level 2 because they are valued based on market prices for similar assets. The fair value of the Association’s available-for-sale securities as of June 30, 2025 and March 31, 2025 was $61.1 million and $59.4 million, respectively. The Association does not have any other assets or liabilities measured at fair value on a recurring basis as of June 30, 2025 or March 31, 2025.

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

Estimated
Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

(Dollars in thousands)

 

June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Securities Available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-Backed Securities

 

$

53,775

 

 

$

 

 

$

53,775

 

 

$

 

Municipal Bonds

 

 

7,322

 

 

 

 

 

 

7,322

 

 

 

 

Total

 

$

61,097

 

 

$

 

 

$

61,097

 

 

$

 

March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Securities Available-for-sale

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-Backed Securities

 

$

52,123

 

 

$

 

 

$

52,123

 

 

$

 

Municipal Bonds

 

 

7,246

 

 

 

 

 

 

7,246

 

 

 

 

Total

 

$

59,369

 

 

$

 

 

$

59,369

 

 

$

 

 

There were no transfers of financial instruments between Levels 1, 2, and 3 during the three months ended June 30, 2025. The Association does not have any financial instruments measured at fair value on a recurring basis classified as Level 3.

18


Table of Contents

 

Nonrecurring Measurements

The following table presents the fair value measurement of assets and liabilities measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at June 30, 2025 and March 31, 2025:

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

Estimated
Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

(Dollars in thousands)

 

June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated loans

 

$

1

 

 

$

 

 

$

 

 

$

1

 

Total

 

$

1

 

 

$

 

 

$

 

 

$

1

 

March 31, 2025

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated loans

 

$

772

 

 

$

 

 

$

 

 

$

772

 

Total

 

$

772

 

 

$

 

 

$

 

 

$

772

 

Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying balance sheet, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below.

Individually Evaluated Loans

Individually evaluated loans are recorded at fair value on a nonrecurring basis. The fair value of loans is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Individually evaluated loans are evaluated on a monthly basis for additional impairment and adjusted accordingly.

The numerical range of unobservable inputs for these valuation assumptions is not meaningful to this presentation.

19


Table of Contents

 

Note 9 - EARNINGS PER SHARE

Basic earnings per share (EPS) represents income available to common stockholders divided by weighted-average number of common shares outstanding during the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common shares (such as stock options) were exercised or converted into additional common shares that should then share in the earnings of the entity. Diluted EPS is computed by dividing net income attributed to common stockholders by the weighted-average number of common shares outstanding for the period, plus the effect of potential dilutive common share equivalents.

Shares held by the Employee Stock Ownership Plan ("ESOP") that have not been allocated to employees in accordance with the terms of the ESOP, referred to as "unallocated ESOP shares", are not deemed outstanding for EPS calculations.

 

 

Three Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

 

(Income in thousands)

 

Net income applicable to common shares

 

$

988

 

 

$

903

 

 

 

 

 

 

 

Average number of common shares outstanding

 

 

4,092,188

 

 

 

4,130,815

 

Less: Average unallocated ESOP shares

 

 

299,579

 

 

 

312,803

 

Average number of common shares outstanding used to calculate basic earnings per common share

 

 

3,792,609

 

 

 

3,818,012

 

Diluted potential common shares

 

 

11,124

 

 

 

 

Average number of common shares outstanding used to calculate diluted earnings per common share

 

 

3,803,733

 

 

 

3,818,012

 

Earnings per common share - basic

 

$

0.26

 

 

$

0.24

 

Earnings per common share - diluted

 

$

0.26

 

 

$

0.24

 

 

Note 10 - STOCK BASED COMPENSATION

ESOP

Employees participate in "the ESOP". The ESOP borrowed funds from the Company to purchase 330,465 shares of stock at $10 per share. The Association makes discretionary contributions to the ESOP and the ESOP uses funds it receives to repay the loan. When loan payments are made, ESOP shares are allocated to participants based on relative compensation. Participants receive the shares at the end of employment.

There were no contributions to the ESOP during the three months ending June 30, 2025 and 2024, as the annual loan payment is made in December. The ESOP compensation expense for three months ending June 30, 2025 and 2024 was $49,000 and $33,000, respectively.

Shares held by the ESOP were as follows:

 

 

 

As of June 30,

 

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Shares allocated

 

 

33,048

 

 

 

19,830

 

Unallocated

 

 

297,417

 

 

 

310,635

 

Total ESOP shares

 

 

330,465

 

 

 

330,465

 

Fair value of unearned shares as of June 30, 2025 and 2024, respectively

 

$

4,497

 

 

$

3,141

 

 

Fair value of unearned shares is based on a stock price of $15.12 and $10.11 as of June 30, 2025 and 2024, respectively.

20


Table of Contents

 

Equity Incentive plan

At the Company's annual meeting of stockholders held on November 26, 2024, stockholders approved the Central Plains Bancshares, Inc. 2024 Equity Incentive Plan (“2024 Equity Plan”), which provides for the granting of up to 578,313 shares (165,232 shares of restricted stock and 413,081 stock options) of the Company’s common stock pursuant to equity awards made under the 2024 Equity Plan.

Stock options granted under the 2024 Equity Plan generally vest in equal annual installments over a service period of five years beginning one year from the date of grant. The vesting of the options accelerates upon death, disability or an involuntary termination at or following a change in control of the Company. Stock options are generally granted at an exercise price equal to the fair value of the Company’s common stock on the grant date based on the closing market price of the Company's common stock on the date of grant, and have an expiration period of ten years. As of June 30, 2025, the Company has 89,157 stock options available for future grants under the 2024 Equity Plan.

The Company recognizes compensation expense for the fair values of these awards, which have graded vesting, on a straight-line basis over the requisite service period of the awards. Upon exercise of vested options, management expects to first draw on retired stock as the source for shares.

The following is a summary of the Company's stock option activity and related information for the periods presented. There was no stock option activity for the three months ended June 30, 2024.

 

 

Stock Option

 

Shares

 

 

Weighted Average Exercise Price

 

 

Weighted Average Remaining Contractual Term (in years)

 

 

Aggregate Intrinsic Value

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Options, outstanding at March 31, 2025

 

 

308,924

 

 

$

14.63

 

 

 

9.7

 

 

$

88

 

Granted, May 27, 2025

 

 

15,000

 

 

 

14.61

 

 

 

9.9

 

 

 

8

 

Vested

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

Options, outstanding at June 30, 2025

 

 

323,924

 

 

$

14.63

 

 

 

9.5

 

 

 

159

 

Exercisable - End of Period

 

 

 

 

 

 

 

 

 

 

$

 

The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value, the difference between the Company's closing stock price on the last trading day of the period and the exercise price, multiplied by the number of in-the-money options.

Expected future expense relating to the non-vested options outstanding as of June 30, 2025, is $1.6 million over a weighted average period of 4.5 years.

Restricted shares granted under the 2024 Equity Plan generally vest in equal annual installments over a service period of five years beginning one year from the date of grant. The vesting of the awards accelerates upon death, disability or an involuntary termination at or following a change in control of the Company. The product of the number of shares granted and the grant date closing market price of the Company’s common stock determines the fair value of restricted shares under the 2024 Equity Plan. Management recognizes compensation expense for the fair value of restricted shares on a straight-line basis over the requisite service period.

As of June 30, 2025, the Company has 27,166 shares of restricted stock available for future grants under the 2024 Equity Plan.

The following is a summary of the status of the Company's restricted shares as of and for the period presented.

 

Restricted Stock

 

Shares

 

 

Weighted Average Exercise Price

 

 

 

 

 

 

Nonvested balance as of March 31, 2025

 

 

129,066

 

 

$

14.64

 

Granted, May 27, 2025

 

 

9,000

 

 

 

14.61

 

Vested

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

Nonvested balance as of June 30, 2025

 

 

138,066

 

 

$

14.64

 

 

21


Table of Contents

 

Expected future expense relating to the non-vested restricted shares outstanding as of June 30, 2025, is $1.8 million over a weighted average period of 4.5 years.

The following table presents the stock based compensation expense for the periods presented.

 

 

 

Three Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Stock option expense

 

$

88

 

 

$

 

Restricted stock expense

 

 

97

 

 

 

 

   Total stock based compensation expense

 

$

185

 

 

$

 

 

22


Table of Contents

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

General

Management’s discussion and analysis of financial condition and results of operations at June 30, 2025 and March 31, 2025 and for the three months ended June 30, 2025 and 2024 is intended to assist in understanding the financial condition and results of operations of the Company. The information contained in this section should be read in conjunction with the unaudited financial statements and the notes thereto appearing in Part I, Item 1, of this Quarterly Report on Form 10-Q.

Cautionary Note Regarding Forward-Looking Statements

This report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect” and words of similar meaning. These forward-looking statements include, but are not limited to:

statements of our goals, intentions and expectations;
statements regarding our business plans, prospects, growth and operating strategies;
statements regarding the quality of our loan and investment portfolios; and
estimates of our risks and future costs and benefits.

These forward-looking statements are based on current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

general economic conditions, including any recessionary conditions and/or increases in unemployment, either nationally or in our market areas, that are worse than expected;
changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses;
our ability to access cost-effective funding and to maintain adequate liquidity, primarily through deposits;
fluctuations in real estate values and in the conditions of the residential real estate, commercial real estate, and agricultural real estate markets;
demand for loans, deposits and non-banking services in our market area;
our ability to implement and change our business strategies;
competition among depository and other financial institutions, including with respect to our ability to charge overdraft fees;
inflation and changes in the interest rate environment that reduce our margins and yields, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and will make;
adverse changes in the securities markets;
changes in laws or government regulations or policies affecting financial institutions and/or their holding companies, including changes in regulatory fees, capital requirements and insurance premiums;
monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Federal Reserve Board;
changes in the quality or composition of our loan or investment portfolios;
technological changes that may be more difficult or expensive than expected;
the inability of third-party providers to perform as expected;

23


Table of Contents

 

a failure or breach of our operational or information security systems or infrastructure, including cyberattacks;
our ability to manage market risk, credit risk and operational risk;
our ability to enter new markets successfully and capitalize on growth opportunities;
our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto;
changes in consumer spending, borrowing and savings habits;
changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board;
changes in accounting and/or tax estimates;
the effects of any national or global conflict, war or act of terrorism;
the ability of the U.S. Government to remain open, function properly and manage federal debt limits;
our compensation expense associated with equity allocated or awarded to our directors and/or employees;
our ability to attract and retain key employees; and
changes in the financial condition, results of operations or future prospects of issuers of securities that we own.

Critical Accounting Policies

Of the significant accounting policies used in the preparation of our consolidated financial statements, we have identified certain items as critical accounting policies based on the associated estimates, assumptions, judgments and complexity. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Critical Accounting Policies” in our Annual Report on Form 10-K for the year ended March 31, 2025.

Certain of these accounting policies require management to use significant judgment and estimates, which can have a material impact on the carrying value of certain assets and liabilities. We consider these policies to be our critical accounting estimates.

The estimates and assumptions that we use are based on historical experience, future forecasts and various other factors and are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions or conditions, resulting in a change that could have a material impact on the carrying value of our assets and liabilities and our results of operations.

Critical accounting estimates are necessary in the application of certain accounting policies and procedures and are particularly susceptible to significant change. Critical accounting policies are defined as those involving significant judgments and assumptions by management that could have a material impact on the carrying value of certain assets or on income under different assumptions or conditions. Actual results could differ from these judgments and estimates under different conditions, resulting in a change that could have a material impact on the carrying values of our assets and liabilities and our results of operations.

The Jumpstart Our Business Startups ("JOBS") Act contains provisions that, among other things, reduce certain reporting requirements for qualifying public companies. As an “emerging growth company” we may delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. We intend to take advantage of the benefits of this extended transition period. Accordingly, our financial statements may not be comparable to companies that comply with such new or revised accounting standards.

24


Table of Contents

 

Comparison of Financial Condition at June 30, 2025 and March 31, 2025

 

 

 

At June 30, 2025

 

 

At March 31, 2025

 

 

 

(Dollars in thousands)

 

Selected Consolidated Financial Condition Data:

 

 

 

 

 

 

Cash and cash equivalents

 

$

7,920

 

 

$

28,682

 

Investment securities - available for sale

 

 

61,097

 

 

 

59,369

 

Investment securities - held to maturity

 

 

210

 

 

 

222

 

FHLB stock

 

 

619

 

 

 

612

 

Loans, net

 

 

407,783

 

 

 

396,756

 

Total assets

 

 

500,877

 

 

 

508,702

 

Total deposits

 

 

400,636

 

 

 

416,201

 

Total stockholders' equity

 

 

84,646

 

 

 

83,332

 

Total Assets. Total assets decreased $7.8 million, or 1.5%, to $500.9 million at June 30, 2025 from $508.7 million at March 31, 2025. The decrease was primarily due to a $20.8 million, or 72.4%, decrease in total cash and cash equivalents, partially offset by a $11.0 million, or 2.7% increase in gross loans.

Cash and cash equivalents. Cash and cash equivalents decreased $20.8 million, or 72.4%, to $7.9 million at June 30, 2025 from $28.7 million at March 31, 2025. This decrease was primarily due to an increase in loan funding and a decrease in total deposits. We continue to monitor our liquidity position based on alternative uses of available funds and prevailing market conditions.

Investment Securities Available for Sale. Securities available-for-sale increased $1.7 million, or 2.9%, to $61.1 million at June 30, 2025 from $59.4 million at March 31, 2025. During the three-month period, we purchased $3.4 million in securities and received $2.1 million in principal payments. Additionally, net unrealized losses on the securities portfolio decreased by $400,000.

Gross Loans. Loans increased $11.0 million, or 2.7%, to $413.2 million at June 30, 2025 from $402.2 million at March 31, 2025. This growth was driven by increases across all loan categories, except for land development and SIDs and other consumer loans. The largest increase occurred in agriculture loans, which increased $4.9 million, or 11.3%, to $47.7 million at June 30, 2025, from $42.8 million at March 31, 2025, which was primarily due to additional agriculture business sought by the Association.

Premises and Equipment, Net. Premises and equipment increased $500,000, or 3.7%, to $13.4 million at June 30, 2025 from $12.9 million at March 31, 2025. The increase is primarily due to the final construction billing of two new branch offices in Lincoln and Hastings, Nebraska. These new branches are expected to enhance our service coverage in these areas and support growth in customer engagement. As of June 30, 2025, both full service locations were open to the public.

Total Deposits. Total deposits decreased $15.6 million, or 3.7%, to $400.6 million at June 30, 2025 from $416.2 million at March 31, 2025. This decrease was primarily driven by funds leaving the Association that were held in a 1031 exchange. Management continues to actively monitor deposit balances and interest rates to maintain adequate liquidity.

Noninterest-bearing deposits decreased $500,000, or 0.8%, to $64.0 million at June 30, 2025 from $64.5 million at March 31, 2025. Time certificates of deposit increased $3.5 million, or 2.9%, to $126.2 million from $122.7 million, as long-term customers sought higher-yield deposit options in response to prior increases in market interest rates. Additionally, the Association held $7.3 million in brokered time deposits at June 30, 2025 and March 31, 2025.

Borrowings. Outstanding borrowings increased to $8.5 million at June, 30 2025. We had no outstanding borrowings at March 31, 2025. While borrowings have been limited in recent periods, the Association has generally utilized the increase in deposits to fund operations. However, management remains prepared to access FHLB advances if necessary to support additional loan funding.

Stockholders' Equity. Stockholders' equity increased $1.3 million, or 1.6% to $84.6 million at June 30, 2025 from $83.3 million at March 31, 2025. This increase was primarily driven by net income of $988,000, a decrease in the unrealized loss position on securities valuations offset by the repurchase of outstanding shares of the Company's common stock repurchase program. The decrease in the unrealized loss position of $352,000, net of the related tax effect, is due to changes in market interest rates during the three-month period ended June 30, 2025.

On October 22, 2024, the Company adopted a program to repurchase up to 200,000 shares, or 5%, of its then outstanding common stock. The repurchase program may be suspended, terminated or modified at any time for any reason, including market conditions, the cost of repurchasing shares, the availability of alternative investment opportunities, liquidity, and other factors deemed appropriate. These factors may also affect the timing and amount of share repurchases. The repurchase program does not obligate the Company to purchase any particular number of shares. Repurchases will be made at management’s discretion at prices management

25


Table of Contents

 

considers to be attractive and in the best interests of both the Company and its stockholders, subject to the availability of stock, general market conditions, the trading price of the stock, alternative uses for capital, and the Company’s financial performance. Open market purchases will be conducted in accordance with the limitations set forth in Rule 10b-18 of the Securities and Exchange Commission and other applicable legal requirements. 154,397 shares remain available to be repurchased under the program as of June 30, 2025. During the three months ended June 30, 2025, the Company repurchased 17,464 shares with a weighted average price of $14.74, for a total value of $260,000.

Average Balance Sheets and Related Yields and Rates

The following table sets forth average annualized balance sheets, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments have been made, as the effects would be immaterial. All average balances are daily average balances. The yields set forth below include the effect of deferred fees, discounts, and premiums that are amortized or accreted to interest income or interest expense. Loan fees are included in interest income on loans and are not material.

 

 

 

For the Three Months Ended June 30,

 

 

 

2025

 

 

2024

 

 

 

Average
Outstanding
Balance

 

 

Interest

 

 

Average
Yield/Rate

 

 

Average
Outstanding
Balance

 

 

Interest

 

 

Average
Yield/Rate

 

 

 

(Dollars in thousands)

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

403,619

 

 

$

5,899

 

 

 

5.85

%

 

$

378,393

 

 

$

5,308

 

 

 

5.61

%

Mortgage-backed securities

 

 

53,645

 

 

 

542

 

 

 

4.04

%

 

 

53,894

 

 

 

491

 

 

 

3.64

%

Investment securities (1)

 

 

7,164

 

 

 

42

 

 

 

2.35

%

 

 

7,079

 

 

 

42

 

 

 

2.37

%

Interest-bearing deposits and other

 

 

14,041

 

 

 

98

 

 

 

2.79

%

 

 

9,490

 

 

 

70

 

 

 

2.95

%

Total interest-earning assets

 

 

478,469

 

 

 

6,581

 

 

 

5.50

%

 

 

448,856

 

 

 

5,911

 

 

 

5.27

%

Non-interest-earning assets

 

 

23,615

 

 

 

 

 

 

 

 

 

15,132

 

 

 

 

 

 

 

Total assets

 

$

502,084

 

 

 

 

 

 

 

 

$

463,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

 

$

46,291

 

 

$

91

 

 

 

0.79

%

 

$

42,689

 

 

$

39

 

 

 

0.37

%

Money market accounts

 

 

29,611

 

 

 

177

 

 

 

2.39

%

 

 

25,110

 

 

 

129

 

 

 

2.05

%

NOW accounts

 

 

140,320

 

 

 

614

 

 

 

1.75

%

 

 

125,934

 

 

 

518

 

 

 

1.65

%

Certificates of deposit

 

 

107,018

 

 

 

1,060

 

 

 

3.96

%

 

 

98,132

 

 

 

1,080

 

 

 

4.40

%

Individual retirement accounts

 

 

17,084

 

 

 

146

 

 

 

3.42

%

 

 

17,143

 

 

 

154

 

 

 

3.59

%

Total interest-bearing deposits

 

 

340,324

 

 

 

2,088

 

 

 

2.45

%

 

 

309,008

 

 

 

1,920

 

 

 

2.49

%

Borrowings

 

 

151

 

 

 

2

 

 

 

5.30

%

 

 

1,719

 

 

 

25

 

 

 

5.82

%

Total interest-bearing liabilities

 

 

340,475

 

 

 

2,090

 

 

 

2.46

%

 

 

310,727

 

 

 

1,945

 

 

 

2.50

%

Other non-interest-bearing liabilities

 

 

95,715

 

 

 

 

 

 

 

 

 

95,018

 

 

 

 

 

 

 

Total liabilities

 

 

436,190

 

 

 

 

 

 

 

 

 

405,745

 

 

 

 

 

 

 

Total equity

 

 

65,894

 

 

 

 

 

 

 

 

 

58,243

 

 

 

 

 

 

 

Total liabilities and total equity

 

$

502,084

 

 

 

 

 

 

 

 

$

463,988

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

4,491

 

 

 

 

 

 

 

 

$

3,966

 

 

 

 

Net interest rate spread (2)

 

 

 

 

 

 

 

 

3.05

%

 

 

 

 

 

 

 

 

2.77

%

Net interest-earning assets (3)

 

$

137,994

 

 

 

 

 

 

 

 

$

138,129

 

 

 

 

 

 

 

Net interest margin (4)

 

 

 

 

 

 

 

 

3.75

%

 

 

 

 

 

 

 

 

3.53

%

Average interest-earning assets to
  interest-bearing liabilities

 

 

140.53

%

 

 

 

 

 

 

 

 

144.45

%

 

 

 

 

 

 

 

(1)
Represents investments in municipal bonds.
(2)
Net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average rate of interest-bearing liabilities.
(3)
Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.
(4)
Net interest margin represents net interest income divided by average total interest-earning assets.

26


Table of Contents

 

Comparison of Operating Results for the Three Months Ended June 30, 2025 and 2024

General. For the three months ended June 30, 2025, we had net income of $988,000, compared to net income of $903,000 for the three months ended June 30, 2024.

Interest and Dividend Income. Interest and dividend income increased $670,000, or 11.3%, to $6.6 million for the three months ended June 30, 2025 from $5.9 million for the three months ended June 30, 2024. The increase was due primarily to an increase in interest income on loans, which is our primary source of interest income, due to increases in market interest rates and loan growth.

Interest income on loans increased $591,000, or 11.1%, to $5.9 million for the three months ended June 30, 2025 from $5.3 million for the three months ended June 30, 2024. The average balance of loans increased $25.2 million, or 6.7%, to $403.6 million for the three months ended June 30, 2025 from $378.4 million for the three months ended June 30, 2024. The increase was primarily due to our continued focus on growing our loan portfolio consistent with maintaining asset quality. Our yield on loans increased 24 basis points to 5.85% for the three months ended June 30, 2025 from 5.61% for the three months ended June 30, 2024. The increase in yield was due to increases in market interest rates over the period.

Interest income on securities increased $51,000, or 9.6%, to $584,000 for the three months ended June 30, 2025 from $533,000 for the three months ended June 30, 2024, due to a 34 basis point increase in the average yield from 3.50% for the three months ended June 30, 2024 to 3.84% for the three months ended June 30, 2025. The average balance of securities decreased $164,000, or 0.3%, to $60.8 million for the three months ended June 30, 2025 from $61.0 million for the three months ended June 30, 2024.

Interest Expense. Interest expense increased $145,000, or 7.5%, to $2.1 million for the three months ended June 30, 2025 compared to $1.9 million for the three months ended June 30, 2024, due to an increase in total interest bearing deposits.

Interest expense on deposits increased $168,000, or 8.8%, to $2.1 million for the three months ended June 30, 2025 compared to $1.9 million for the three months ended June 30, 2024. The increase was due an increase in the average balances of savings accounts, money market accounts, NOW accounts and certificates of deposit accounts.

Net Interest Income. Net interest income before provision for credit losses increased $523,000, or 13.2%, to $4.5 million for the three months ended June 30, 2025 compared to $4.0 million for the three months ended June 30, 2024.

Our interest rate spread increased 28 basis points to 3.05% for the three months ended June 30, 2025, compared to 2.77% for the three months ended June 30, 2024, and our net interest margin increased 22 basis points to 3.75% for the three months ended June 30, 2025 compared to 3.53% for the three months ended June 30, 2024.

Provision for Credit Losses. During the three months ended June 30, 2025, we recorded a reversal of provision for credit losses of $3,000 and $5,000 for the three months ended June 30, 2024.

We will continue to assess and evaluate the estimated future credit loss impact of current market conditions in subsequent reporting periods, which will be highly dependent on credit quality, macroeconomic forecasts and conditions, as well as the composition of our loan and available-for-sale securities portfolios. In addition, the OCC, as an integral part of its examination process, will periodically review our allowance for credit losses, and as a result of such reviews, we may have to adjust our allowance for credit losses.

Non-Interest Income. The following table shows the components of non-interest income for periods presented.

 

 

For the three months ended June 30,

 

Non-interest income:

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Servicing fees on loans

 

$

31

 

 

$

32

 

Service charges on deposit accounts

 

 

192

 

 

 

192

 

Interchange income

 

 

328

 

 

 

322

 

Gain on sale of loans

 

 

77

 

 

 

48

 

Gain from real estate owned and other repossessed assets, net

 

 

1

 

 

 

 

Other non-interest income

 

 

25

 

 

 

18

 

Total non-interest income

 

$

654

 

 

$

612

 

Noninterest income increased $42,000, or 6.9%, to $654,000 for the three months ended June 30, 2025 from $612,000 for the three months ended June 30, 2024. Gain on sale of loans increased $29,000, or 60.4%, to $77,000 for the three months ended June 30, 2025 compared to $48,000 for the three months ended June 30, 2024.

27


Table of Contents

 

Non-Interest Expense. The following table shows the components of non-interest expense for the periods presented.

 

 

For the three months ended June 30,

 

Non-interest expense:

 

2025

 

 

2024

 

 

 

(Dollars in thousands)

 

Salaries and employee benefits

 

$

2,103

 

 

$

1,843

 

Occupancy and equipment

 

 

318

 

 

 

252

 

Data processing

 

 

500

 

 

 

462

 

Federal deposit insurance premiums

 

 

51

 

 

 

44

 

Debit card processing

 

 

64

 

 

 

64

 

Advertising

 

 

91

 

 

 

75

 

Other general and administrative expenses

 

 

792

 

 

 

733

 

Total non-interest expense

 

$

3,919

 

 

$

3,473

 

Noninterest expense increased $446,000, or 12.8% to $3.9 million for the three months ended June 30, 2025 from $3.5 million for the three months ended June 30, 2024. Other general and administrative expenses increased $59,000, or 8.0%, to $792,000 for the three months ended June 30, 2025 from $733,000 for the three months ended June 30, 2024, due to a combination of increases in insurance, auditing and consulting fees. These additional fees relate to public filing requirements and further regulatory compliance consulting.

Additionally, the Company implemented the 2024 Equity Incentive Plan on November 26, 2024, and began recognizing expense associated with this plan. Due to the implementation of the equity incentive plan, salaries and employee benefits expenses increased $185,000 during the three months ended June 30, 2025, compared to the same period in 2024.

Income Tax Expense. We recognized income tax expense of $241,000 for the three months ended June 30, 2025 and income tax expense of $207,000 for the three months ended June 30, 2024, respectively, resulting in effective rates of 19.6% for the three months ended June 30, 2025 and 18.7% for the three months ended June 30, 2024.

Management of Market Risk

General. Our most significant form of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our financial condition and results of operations to changes in market interest rates. All directors participate in discussions during the regular board meetings evaluating the interest rate risk inherent in our assets and liabilities, and the level of risk that is appropriate. These discussions take into consideration our business strategy, operating environment, capital, liquidity and performance objectives consistent with the policy and guidelines approved by them.

Our asset/liability management strategy attempts to manage the impact of changes in interest rates on net interest income, our primary source of earnings. Among the techniques we are using to manage interest rate risk are:

maintaining capital levels that exceed the thresholds for well-capitalized status under federal regulations;
maintaining adequate levels of liquidity;
selling longer-term, fixed-rate loans, subject to market conditions; and
continuing to diversify our loan portfolio by adding more commercial-related loans, which typically have shorter maturities and/or adjustable rates.

By following these strategies, we believe that we are better positioned to react to increases and decreases in market interest rates.

We have not engaged in hedging activities, such as engaging in futures or options. We do not anticipate entering into similar transactions in the future.

Net Interest Income Analysis. We analyze our sensitivity to changes in interest rates through a third-party net interest income ("NII") model. NII is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings. We estimate what our NII would be for a one-year period and then calculate what the NII would be for the same period under the assumptions that the United States Treasury yield curve increases or decreases gradually by up to 400 basis points. A basis point equals one-hundredth of one percent, and 100 basis

28


Table of Contents

 

points equals one percent. An increase in the interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the "Change in Interest Rates" column below.

The following table sets forth, at June 30, 2025, the calculation of the estimated changes in our NII that would result from the designated changes in the United States Treasury yield curve over a one-year period.

 

Changes in Interest Rates
(basis points)
(1)

 

NII Year 1 Forecast (Dollars in thousands)

 

 

Change in Net Interest Income Year One
(% change from year one base)

 

400

 

$

18,788

 

 

 

(1.21

)%

300

 

 

18,864

 

 

 

(0.81

)

200

 

 

18,924

 

 

 

(0.50

)

100

 

 

18,977

 

 

 

(0.22

)

Base

 

 

19,019

 

 

 

 

(100)

 

 

19,090

 

 

 

0.37

 

(200)

 

 

19,151

 

 

 

0.69

 

(300)

 

 

19,226

 

 

 

1.09

 

(400)

 

 

19,273

 

 

 

1.34

 

 

(1)
Assumes a gradual change in interest rates at all maturities over a one-year period.

The table above indicates that at June 30, 2025, we would have experienced a 0.50% decrease in NII in the event of a gradual, one-year 200 basis point increase in market interest rates, and a 0.69% increase in NII in the event of a gradual, one-year 200 basis point decrease in market interest rates.

Market Value of Equity. We also use a third-party model to compute amounts by which the net present value of our assets and liabilities (market value of equity or "MVE") would change in the event of a range of assumed changes in market interest rates. This model uses a discounted cash flow analysis and an option-based pricing approach to measure the interest rate sensitivity of net portfolio value. The model estimates the economic value of each type of asset, liability and off-balance sheet contract under the assumptions that the United States Treasury yield curve increases or decreases instantaneously by up to 400 basis points.

The following table sets forth, at June 30, 2025, the calculation of the estimated changes in our MVE that would result from the designated immediate changes in the United States Treasury yield curve.

 

 

 

 

 

 

Estimated Increase (Decrease) in MVE

 

 

MVE as a Percentage of Present Value of Assets(3)

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

Changes in Interest Rates
(basis points)
(1)

 

Estimated MVE(2)

 

 

Dollar
Change

 

 

Percent
Change

 

 

MVE Ratio(4)

 

 

Increase (Decrease) (basis points)

 

400

 

$

111,620

 

 

$

(987

)

 

 

(0.88

)%

 

 

25.77

%

 

 

239

 

300

 

 

112,448

 

 

 

(159

)

 

 

(0.14

)

 

 

25.30

 

 

 

192

 

200

 

 

112,246

 

 

 

(361

)

 

 

(0.32

)

 

 

24.61

 

 

 

123

 

100

 

 

111,070

 

 

 

(1,537

)

 

 

(1.36

)

 

 

23.71

 

 

 

33

 

Base

 

 

112,607

 

 

 

 

 

 

 

 

 

23.38

 

 

 

 

(100)

 

 

103,983

 

 

 

(8,624

)

 

 

(7.66

)

 

 

21.07

 

 

 

(231

)

(200)

 

 

94,801

 

 

 

(17,806

)

 

 

(15.81

)

 

 

18.82

 

 

 

(456

)

(300)

 

 

82,246

 

 

 

(30,361

)

 

 

(26.96

)

 

 

16.03

 

 

 

(735

)

(400)

 

 

71,440

 

 

 

(41,167

)

 

 

(36.56

)

 

 

13.69

 

 

 

(969

)

 

(1)
Assumes an immediate uniform change in interest rate at all maturities.
(2)
MVE is the discounted present value of expected cash flows from assets, liabilities and off-balance sheet contracts.
(3)
Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.
(4)
MVE Ratio represents MVE divided by the present value of assets.

The table above indicates that at June 30, 2025, we would have experienced a 0.32% decrease in MVE in the event of an instantaneous parallel 200 basis point increase in the market interest rates and a 15.81% decrease in MVE in the event of an instantaneous 200 basis point decrease in market interest rates.

Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurement. Modeling changes in NII and MVE require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. For instance, the NII and MVE tables presented above assume that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a

29


Table of Contents

 

particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. However, the shape of the yield curve changes constantly and the value and pricing of our assets and liabilities, including our deposits, may not closely correlate with changes in market interest rates. Accordingly, although the NII and MVE tables may provide an indication of our interest rate risk exposure at a particular point in time and in the context of a particular yield curve, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on NII and MVE and will differ from actual results.

NII and MVE calculations also may not reflect the fair values of financial instruments. For example, decreases in market interest rates can increase the fair values of our loans, deposits and borrowings.

Liquidity and Capital Resources

Liquidity. Liquidity describes our ability to meet financial obligations that arise in the ordinary course of business. Liquidity is primarily needed to meet the borrowing and deposit withdrawal requirements of our customers and to fund current and planned expenditures. Our primary sources of funds are deposits, principal and interest payments on loans and securities, and proceeds from maturities of securities. We also have the ability to borrow from the FHLB. The Association had remaining availability for FHLB borrowings of approximately $32.5 million at June 30, 2025. The FHLB has sole discretion to deny additional advances. We could significantly increase our borrowing capacity from the FHLB Topeka if we pledged additional assets as security. We also have the ability to participate in the Federal Reserve Board's Bank Term Funding Program if needed. Additionally, the Association had the capacity to borrow $4.5 million from a private bankers’ bank at June 30, 2025.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and competition. Our most liquid assets are cash and short-term investments. The levels of these assets are dependent on our operating, financing, lending and investing activities during any period.

Our cash flows are comprised of three primary classifications: cash flows from operating activities, cash flows from investing activities, and cash flows from financing activities.

For the three months ended June 30, 2025, cash flows from operating, investing, and financing activities resulted in a net decrease in cash and cash equivalents of $20.8 million. Net cash used in operating activities amounted to $96,000, primarily due to a change of $1.5 million in accounts payable, accrued expenses and other liabilities and a change of $333,000 in accrued interest payable, partially offset by net income of $1.0 million, depreciation of $195,000, stock based compensation of $185,000 and changes of other assets of $157,000. Net cash used in investing activities amounted to $13.0 million, primarily due to a net increase in loans of $11.0 million and the purchase of available-for-sale investment securities of $3.4 million, partially offset by proceeds from paydowns of available-for-sale investment securities of $2.1 million. Net cash used in financing activities amounted to $7.7 million, primarily due to a decrease in deposits of $15.6 million, partially offset by proceeds from short term FHLB advances of $8.0 million.

For the three months ended June 30, 2024, cash flows from operating, investing, and financing activities resulted in a net decrease in cash and cash equivalents of $5.9 million. Net cash provided by operating activities amounted to $505,000, primarily due to net income of $903,000 and changes of other assets of $413,000, partially offset by changes in accrued expenses and other liabilities of $981,000. Net cash used in investing activities amounted to $9.6 million, primarily due to a net increase in loans of $9.3 million and the purchase of available-for-sale investment securities of $1.9 million, partially offset by proceeds from paydowns of available-for-sale investment securities of $2.1 million. Net cash provided by financing activities amounted to $3.2 million, primarily due to an increase in short-term FHLB advances and an increase in deposits. For further information, see the statements of cash flows contained in the consolidated financial statements in Part 1, Item 1 of this Quarterly Report.

Impact of Inflation and Changing Prices

The consolidated financial statements and related data presented in this Quarterly Report have been prepared according to GAAP which require the measurement of financial position and operating results in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. The primary impact of inflation on our operations is reflected in increased operating costs. Unlike most industrial companies, virtually all the assets and liabilities of a financial institution are monetary in nature. As a result, interest rates generally have a more significant impact on a financial institution’s performance than does inflation. Interest rates do not necessarily move in the same direction or to the same extent as the prices of goods and services.

Concentration - Commercial Real Estate

Our market areas have experienced strong population and job growth, contributing to favorable economic conditions for generating new commercial loans. We target new commercial real estate loan originations to experienced, growing small- and mid-size owners and investors in our market area. Our commercial real estate loans are secured by owner-occupied and non-owner-occupied

30


Table of Contents

 

properties, including medical practices, insurance offices, warehouses, single- and multi-tenant retail and hotels. Our commercial residential real estate loans are secured by properties located within our primary market area, or we generally participate with a Nebraska-based bank for loans outside of our primary market area. Generally, our commercial real estate loans have terms and amortization periods up to 20 years with options for balloon payments and interest rate adjustments to occur every five years. The interest rate is fixed for the initial term (five years or less) and then adjusts again at the end of the next period matching the initial term or as negotiated at the end of the first term. Commercial real estate loans generally have terms and amortization periods up to 20 years. We generally limit the loan-to-value ratios of our commercial real estate loans to 75% of the purchase price or appraised value, whichever is lower.

We consider a number of factors in originating commercial real estate loans. We evaluate the qualifications and financial condition of the borrower, including credit history, profitability and expertise, as well as the value and condition of the property securing the loan. When evaluating the qualifications of the borrower, we consider the financial resources of the borrower, the borrower’s experience in owning or managing similar property and the borrower’s payment history with us and other financial institutions. In evaluating the property securing the loan, the factors we consider include the net operating income of the mortgaged property before debt service and depreciation, the ratio of the loan amount to the appraised value of the mortgaged property, and the debt service coverage ratio (the ratio of net operating income to debt service). Generally, the debt service coverage ratio on these loans is at least 1.20x. A significant majority of our commercial real estate loans are appraised by outside independent appraisers approved by the board of directors. Personal guarantees are generally obtained from the principals of commercial real estate borrowers.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Information with respect to qualitative disclosures about market risk can be found in Item 2, "Management's Discussion and Analysis of Financial Condition and Results of Operation - Management of Market Risk."

31


Table of Contents

 

 

Item 4. Controls and Procedures.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by the quarterly report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and procedures are effective to ensure that information required to be disclosed in the reports that we file or submit under the Securities and Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms.

There has been no change in our internal control over financial reporting during the most recent fiscal quarter that has materially affected or is reasonably likely to materially affect our internal control over financial reporting.

32


Table of Contents

 

PART II—OTHER INFORMATION

At June 30, 2025, we were not involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business, the outcome of which would not be material to our financial condition or results of operations.

Item 1A. Risk Factors.

Not required for smaller reporting companies.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Issuer Purchases of Equity Securities

The following table reports information regarding repurchases of our common stock during the quarter ended June 30, 2025, and the stock repurchase plan approved by our Board of Directors.

Period

 

Total Number of Shares Purchased (1)

 

 

Average Price Paid Per Share

 

 

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

 

 

Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1 - April 30, 2025

 

 

11,448

 

 

$

14.50

 

 

 

11,448

 

 

 

160,413

 

May 1 - May 31, 2025

 

 

1,746

 

 

 

14.86

 

 

 

1,746

 

 

 

158,667

 

June 1 - June 30, 2025

 

 

4,270

 

 

 

14.84

 

 

 

4,270

 

 

 

154,397

 

Total

 

 

17,464

 

 

$

14.74

 

 

 

17,464

 

 

 

 

On October 22, 2024, the Company adopted a program to repurchase up to 200,000 shares, or 5%, of its then outstanding common stock. 154,397 shares remain available to be repurchased under the program as of June 30, 2025.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

None.

Item 5. Other Information.

None.

33


Table of Contents

 

Item 6. Exhibits.

Furnish the exhibits required by Item 601 of Regulation S-K (§ 229.601 of this chapter).

 

Exhibit

Number

Description

31.1*

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2*

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS

Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.

101.SCH

 

Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Documents

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

* Filed herewith.

34


Table of Contents

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Central Plains Bancshares, Inc.

Date: August 12, 2025

By:

/s/ Dannel R. Garness

Dannel R. Garness

President and Chief Executive Officer

 

 

 

 

Date: August 12, 2025

 

By:

/s/ Bradley M. Kool

 

 

 

Bradley M. Kool

Executive Vice President and Chief Financial Officer

 

 

 

 

 

 

35


FAQ

What were CPBI's net income and EPS for the quarter ended June 30, 2025?

CPBI reported net income of $988,000 and diluted EPS of $0.26 for the three months ended June 30, 2025.

How did CPBI's loan portfolio change in Q1 (ended June 30, 2025)?

Total loans increased by $11.0 million to $413.3 million, with the largest growth in agriculture loans which rose to $47.7 million.

What happened to CPBI's liquidity and deposits in the quarter?

Cash and cash equivalents decreased by $20.8 million to $7.9 million and total deposits decreased by $15.6 million to $400.6 million.

Does CPBI have unrealized losses in its securities portfolio?

Yes. Available-for-sale securities had aggregate unrealized losses of $4.59 million at June 30, 2025, primarily in mortgage-backed and municipal bonds.

Is CPBI well-capitalized?

Yes. As of June 30, 2025 CPBI reported total capital to risk-weighted assets of 17.89% and CET1 of 16.64%, both above well-capitalized thresholds.

Did CPBI repurchase stock during the quarter?

Yes. During the quarter the company repurchased 17,464 shares for $260,000 and has 154,397 shares remaining under the repurchase program.
Central Plains

NASDAQ:CPBI

CPBI Rankings

CPBI Latest News

CPBI Latest SEC Filings

CPBI Stock Data

65.58M
3.45M
18.46%
24.84%
0.31%
Banks - Regional
Savings Institution, Federally Chartered
Link
United States
GRAND ISLAND