MFB Bancorp plans $7.7–$11.9M stock offering
Mutual Federal’s conversion to a fully public holding company raises up to $11.9 million and preserves public holders’ ownership via a share exchange.
MFB Bancorp, Inc. (MFDB) is completing a mutual-to-stock conversion and is offering between 765,000 and 1,190,250 shares of common stock at $10.00 per share. The shares sold represent the 77.4% ownership interest in Mutual Federal Bancorp, Inc. currently held by Mutual Federal, MHC, which will be eliminated in the conversion.
Based on this range, gross proceeds are expected between $7.65 million and $11.90 million, with estimated net proceeds between $5.89 million and $10.14 million after offering costs and marketing fees. Public holders of Mutual Federal Bancorp stock will exchange their shares for MFB Bancorp shares at an exchange ratio designed to preserve roughly their current percentage ownership, adjusted for MHC net assets and waived dividends.
At least 50% of net proceeds will be contributed to Mutual Federal Bank, with additional funds lent to an employee stock ownership plan and the remainder retained at MFB Bancorp for securities investments, potential share repurchases, acquisitions, dividends and general corporate purposes. The company expects its common stock to trade on the OTCQX Market under the symbol MFDB and will remain a community-focused bank centered on residential mortgage lending in the Chicago MSA.
Positive
- None.
Negative
- None.
Filing Explained
Existing holders face potential additional dilution from options and future benefit plans, but the registered conversion and offering are not yet effective or completed.
The September 14, 2026 S-1 registers securities for the proposed conversion offering, but the filing says the prospectus is incomplete and cannot be used for a sale until the registration statement becomes effective. The conversion and exchange therefore remain pending rather than completed.
The 135,000 vested existing options would convert into options for 38,016 to 51,421 MFB Bancorp shares, depending on the final offering range; if exercised with newly issued shares, the filing estimates approximately
Upon completion, depositors and certain borrowers would lose their voting rights in Mutual Federal, MHC, while MFB Bancorp would hold the voting rights in Mutual Federal Bank as its sole stockholder.
The filing identifies the next completion gates as member and stockholder approval, sale of at least 765,000 shares, required regulatory approvals, and an effective registration statement.
Key Figures
Key Terms
mutual holding company regulatory
subscription offering financial
syndicated community offering financial
employee stock ownership plan financial
emerging growth company regulatory
economic value of equity financial
Offering Details
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How many shares is MFB Bancorp (MFDB) offering and at what price?
How much capital could MFB Bancorp (MFDB) raise in this conversion offering?
What happens to existing Mutual Federal Bancorp (MFDB) public shares in the conversion?
How will MFB Bancorp (MFDB) use the proceeds from the stock offering?
What are MFB Bancorp’s (MFDB) size and asset quality at June 30, 2026?
Where will MFB Bancorp (MFDB) common stock trade after the conversion?
What is the expected ownership impact on current public shareholders of MFDB?
AI-generated analysis. How Rhea-AI works. Not financial advice.
SECURITIES AND EXCHANGE COMMISSION
SECURITIES ACT OF 1933
| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6035
(Primary Standard Industrial
Classification Code Number) |
| |
42-4906282
(I.R.S. Employer
Identification Number) |
|
Chicago, Illinois 60608
(312) 447-5200
President and Chief Executive Officer
MFB Bancorp, Inc.
2212 West Cermak Road
Chicago, Illinois 60608
(312) 447-5200
| |
Daniel C. McKay II
Jennifer D. King Vedder Price P.C. 222 North LaSalle Street Suite 2600 Chicago, Illinois 60601 (312) 609-7500 |
| |
John F. Breyer, Jr.
Breyer & Associates PC 3299 K Street, NW Suite 100 Washington, D.C. 20007 (703) 883-1100 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
Up to 1,035,000 Shares of Common Stock
(Subject to Increase to up to 1,190,250 Shares)
Price: $10.00 per share
| | | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adjusted
Maximum |
| ||||||||||||
|
Number of shares
|
| | | | 765,000 | | | | | | 900,000 | | | | | | 1,035,000 | | | | | | 1,190,250 | | |
|
Gross offering proceeds
|
| | | $ | 7,650,000 | | | | | $ | 9,000,000 | | | | | $ | 10,350,000 | | | | | $ | 11,902,500 | | |
|
Estimated offering expenses, excluding marketing agent fees and expenses(1)
|
| | | $ | 1,340,000 | | | | | $ | 1,340,000 | | | | | $ | 1,340,000 | | | | | $ | 1,340,000 | | |
|
Estimated marketing agent fees and expenses(1)(2)
|
| | | $ | 425,000 | | | | | $ | 425,000 | | | | | $ | 425,000 | | | | | $ | 425,000 | | |
|
Estimated net proceeds
|
| | | $ | 5,885,000 | | | | | $ | 7,235,000 | | | | | $ | 8,585,000 | | | | | $ | 10,137,500 | | |
|
Estimated net proceeds per share
|
| | | $ | 7.69 | | | | | $ | 8.04 | | | | | $ | 8.29 | | | | | $ | 8.52 | | |
See “Risk Factors” beginning on page 15.
CAPITAL PARTNERS, LLC
The date of this prospectus is , 2026.
| | | |
Page
|
| |||
|
SUMMARY
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 15 | | |
|
SELECTED HISTORICAL CONSOLIDATED FINANCIAL AND OTHER DATA
|
| | | | 33 | | |
|
FORWARD-LOOKING STATEMENTS
|
| | | | 35 | | |
|
HOW WE INTEND TO USE THE PROCEEDS FROM THE OFFERING
|
| | | | 37 | | |
|
OUR DIVIDEND POLICY
|
| | | | 39 | | |
|
MARKET FOR THE COMMON STOCK
|
| | | | 40 | | |
|
HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE
|
| | | | 41 | | |
|
CAPITALIZATION
|
| | | | 42 | | |
|
PRO FORMA DATA
|
| | | | 44 | | |
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 52 | | |
|
BUSINESS OF MUTUAL FEDERAL BANCORP
|
| | | | 68 | | |
|
BUSINESS OF MUTUAL FEDERAL BANK
|
| | | | 69 | | |
|
SUPERVISION AND REGULATION
|
| | | | 83 | | |
|
TAXATION
|
| | | | 92 | | |
|
MANAGEMENT
|
| | | | 93 | | |
|
BENEFICIAL OWNERSHIP OF COMMON STOCK
|
| | | | 102 | | |
|
SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS
|
| | | | 103 | | |
|
THE CONVERSION AND OFFERING
|
| | | | 104 | | |
|
RESTRICTIONS ON ACQUISITION OF MFB BANCORP
|
| | | | 132 | | |
|
DESCRIPTION OF CAPITAL STOCK OF MFB BANCORP FOLLOWING THE CONVERSION
|
| | | | 136 | | |
|
TRANSFER AGENT
|
| | | | 138 | | |
|
EXPERTS
|
| | | | 138 | | |
|
LEGAL MATTERS
|
| | | | 138 | | |
|
WHERE YOU CAN FIND ADDITIONAL INFORMATION
|
| | | | 139 | | |
|
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF MUTUAL FEDERAL BANCORP, INC
|
| | | | F-1 | | |
|
Company Name
|
| |
Ticker
Symbol |
| |
Headquarters
|
| |
Total Assets
(In millions) |
| |||
|
BV Financial, Inc.
|
| |
BVFL
|
| |
Baltimore, MD
|
| | | $ | 878 | | |
|
Catalyst Bancorp, Inc.
|
| |
CLST
|
| |
Opelousas, LA
|
| | | $ | 290 | | |
|
FB Bancorp, Inc.
|
| |
FBLA
|
| |
New Orleans, LA
|
| | | $ | 1,226 | | |
|
Fifth District Bancorp, Inc
|
| |
FDSB
|
| |
New Orleans, LA
|
| | | $ | 536(1) | | |
|
Hoyne Bancorp, Inc
|
| |
HYNE
|
| |
Oak Park, IL
|
| | | $ | 477(1) | | |
|
Lake Shore Bancorp, Inc.
|
| |
LSBK
|
| |
Dunkirk, NY
|
| | | $ | 737 | | |
|
Magyar Bancorp, Inc.
|
| |
MGYR
|
| |
New Brunswick, NJ
|
| | | $ | 1,049 | | |
|
Provident Financial Holdings, Inc.
|
| |
PROV
|
| |
Riverside, CA
|
| | | $ | 1,208 | | |
|
Riverview Bancorp, Inc.
|
| |
RVSB
|
| |
Vancouver, WA
|
| | | $ | 1,471 | | |
|
SR Bancorp, Inc.
|
| |
SRBK
|
| |
Bound Brook. NJ
|
| | | $ | 1,189 | | |
|
Texas Community Bancshares, Inc.
|
| |
TCBS
|
| |
Mineola, TX
|
| | | $ | 430(1) | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of the conversion)
|
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 50.00x | | | | | | 59.81% | | | | | | 59.81% | | |
|
Maximum
|
| | | | 47.62x | | | | | | 54.99% | | | | | | 54.99% | | |
|
Midpoint
|
| | | | 45.45x | | | | | | 50.28% | | | | | | 50.28% | | |
|
Minimum
|
| | | | 43.48x | | | | | | 45.09% | | | | | | 45.09% | | |
|
Valuation of peer group companies, all of which are fully converted (on a historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.70x | | | | | | 87.32% | | | | | | 91.23% | | |
|
Median
|
| | | | 19.03x | | | | | | 89.03% | | | | | | 92.57% | | |
| | | |
Shares to be
Sold in This Offering |
| |
New Shares
of MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Offering |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 209,277 | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 246,208 | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 283,139 | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 325,610 | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Number of Shares to be Granted or Purchased
|
| |
Dilution
Resulting from Issuance of Shares for Stock-Based Benefit Plans(2) |
| |
Value of Grants
(In Thousands)(1) |
| |||||||||||||||||||||||||||
| | | |
At
Minimum of Offering Range |
| |
At Adjusted
Maximum of Offering Range |
| |
As a
Percentage of Common Stock to be Sold in the Offering |
| |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |||||||||||||||||||||
|
Employee stock ownership plan
|
| | | | 61,200 | | | | | | 95,220 | | | | | | 8.00% | | | | | | — | | | | | $ | 612 | | | | | $ | 952 | | |
|
Restricted stock awards
|
| | | | 30,600 | | | | | | 47,610 | | | | | | 4.00% | | | | | | 3.05% | | | | | $ | 306 | | | | | $ | 476 | | |
|
Stock options
|
| | | | 76,500 | | | | | | 119,025 | | | | | | 10.00% | | | | | | 7.28% | | | | | $ | 358 | | | | | $ | 557 | | |
|
Total
|
| | | | 168,300 | | | | | | 261,855 | | | | | | 22.00% | | | | | | 9.90% | | | | | $ | 1,276 | | | | | $ | 1,985 | | |
| | | |
At June 30,
2026 (unaudited) |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | | | | $ | 97,088 | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Loans, net of allowance for credit losses
|
| | | $ | 82,471 | | | | | $ | 85,023 | | | | | $ | 83,790 | | |
|
Federal Home Loan Bank of Chicago stock, at cost
|
| | | $ | 1,357 | | | | | $ | 1,357 | | | | | $ | 1,357 | | |
|
Premises and equipment, net
|
| | | $ | 1,652 | | | | | $ | 1,679 | | | | | $ | 1,618 | | |
|
Total Liabilities
|
| | | $ | 80,327 | | | | | $ | 80,948 | | | | | $ | 81,127 | | |
|
Deposits
|
| | | $ | 61,882 | | | | | $ | 61,295 | | | | | $ | 61,325 | | |
|
Federal Home Loan Bank of Chicago advances
|
| | | $ | 16,500 | | | | | $ | 18,000 | | | | | $ | 18,000 | | |
|
Stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 16,299 | | | | | $ | 15,961 | | |
| | | |
For the Six Months
Ended June 30, (unaudited) |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 2,559 | | | | | $ | 2,669 | | | | | $ | 5,171 | | | | | $ | 4,857 | | |
|
Interest expense
|
| | | $ | 822 | | | | | $ | 910 | | | | | $ | 1,736 | | | | | $ | 1,722 | | |
|
Net interest income
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net interest income after provision for (recovery of) credit losses
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | 54 | | | | | $ | 57 | | |
|
Non-interest expenses
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 3,151 | | | | | $ | 3,522 | | |
|
Income (loss) before income taxes (benefit)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
| | | |
At or For the Six Months
Ended June 30,(1) |
| |
At or For the Years
Ended December 31, |
| | | | ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| | ||||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Return (loss) on average assets
|
| | | | (0.04)% | | | | | | 0.52% | | | | | | 0.35% | | | | | | (0.35)% | | | | ||
|
Return (loss) on average equity
|
| | | | (0.22)% | | | | | | 3.16% | | | | | | 2.07% | | | | | | (2.01)% | | | | ||
|
Interest rate spread(2)
|
| | | | 3.16% | | | | | | 3.18% | | | | | | 3.11% | | | | | | 2.84% | | | | ||
|
Net interest margin(3)
|
| | | | 3.62% | | | | | | 3.62% | | | | | | 3.58% | | | | | | 3.33% | | | | ||
|
Non-interest expenses to average assets
|
| | | | 3.66% | | | | | | 3.13% | | | | | | 3.26% | | | | | | 3.70% | | | | ||
|
Efficiency ratio(4)
|
| | | | 101.02% | | | | | | 85.71% | | | | | | 90.32% | | | | | | 110.30% | | | | ||
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.8% | | | | | | 123.9% | | | | | | 126.3% | | | | | | 126.7% | | | | ||
| Capital Ratios(5): | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Average equity to average assets
|
| | | | 16.92% | | | | | | 16.52% | | | | | | 16.85% | | | | | | 17.26% | | | | ||
|
Tier 1 capital to average assets
|
| | | | 16.34% | | | | | | 15.61% | | | | | | 16.37% | | | | | | 16.46% | | | | ||
|
Common Equity Tier 1
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | | | ||
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | | | ||
|
Total capital to risk-weighted assets
|
| | | | 25.80% | | | | | | 24.59% | | | | | | 24.45% | | | | | | 24.42% | | | | ||
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | | | ||
|
Allowance for credit losses as a percentage of non-performing loans
|
| | | | 137.53% | | | | | | 64.76% | | | | | | 106.33% | | | | | | 62.91% | | | | ||
|
Net (charge-offs) recoveries to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | | | | | (0.05)% | | | | | | 0.02% | | | | ||
|
Non-performing loans as a percentage of total loans
|
| | | | 1.11% | | | | | | 2.40% | | | | | | 1.39% | | | | | | 2.46% | | | | ||
|
Non-performing loans as a percentage of total assets
|
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | | | ||
|
Total non-performing assets as a percentage of total
assets |
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | | | ||
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Number of offices
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | ||
|
Number of full-time equivalent employees
|
| | | | 13 | | | | | | 13 | | | | | | 13 | | | | | | 13.5 | | | | ||
| | | |
Based Upon the Sale at $10.00 Per Share of:
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Gross offering proceeds
|
| | | $ | 7,650 | | | | | | | | | | | $ | 9,000 | | | | | | | | | | | $ | 10,350 | | | | | | | | | | | $ | 11,902 | | | | | | | | |
|
Less offering expenses
|
| | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | |
|
Net offering proceeds
|
| | | $ | 5,885 | | | | | | 100.0% | | | | | $ | 7,235 | | | | | | 100.0% | | | | | $ | 8,585 | | | | | | 100.0% | | | | | $ | 10,137 | | | | | | 100.0% | | |
| Distribution of net proceeds: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
To Mutual Federal Bank
|
| | | $ | 2,943 | | | | | | 50.0% | | | | | $ | 3,618 | | | | | | 50.0% | | | | | $ | 4,293 | | | | | | 50.0% | | | | | $ | 5,069 | | | | | | 50.0% | | |
|
To fund loan to employee stock ownership plan
|
| | | $ | 612 | | | | | | 10.4% | | | | | $ | 720 | | | | | | 10.0% | | | | | $ | 828 | | | | | | 9.6% | | | | | $ | 952 | | | | | | 9.4% | | |
|
Retained by MFB Bancorp
|
| | | $ | 2,331 | | | | | | 39.6% | | | | | $ | 2,898 | | | | | | 40.0% | | | | | $ | 3,465 | | | | | | 40.4% | | | | | $ | 4,117 | | | | | | 40.6% | | |
| | | |
Mutual Federal
Bank Historical at June 30, 2026 |
| |
Mutual Federal Bank Pro Forma at June 30, 2026 Based Upon the Sale in the Offering of:
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Percent
of Assets |
| |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 15,939 | | | | | | 16.50% | | | | | $ | 17,964 | | | | | | 18.06% | | | | | $ | 18,477 | | | | | | 18.45% | | | | | $ | 18,990 | | | | | | 18.84% | | | | | $ | 19,580 | | | | | | 19.28% | | |
|
Tier 1 leverage capital(2)(3)
|
| | | $ | 15,939 | | | | | | 16.34% | | | | | $ | 17,964 | | | | | | 17.90% | | | | | $ | 18,477 | | | | | | 18.29% | | | | | $ | 18,990 | | | | | | 18.68% | | | | | $ | 19,580 | | | | | | 19.11% | | |
|
Tier 1 leverage requirement
|
| | | $ | 4,877 | | | | | | 5.00% | | | | | $ | 5,017 | | | | | | 5.00% | | | | | $ | 5,051 | | | | | | 5.00% | | | | | $ | 5,084 | | | | | | 5.00% | | | | | $ | 5,123 | | | | | | 5.00% | | |
|
Excess
|
| | | $ | 11,062 | | | | | | 11.34% | | | | | $ | 12,947 | | | | | | 12.90% | | | | | $ | 13,426 | | | | | | 13.29% | | | | | $ | 13,906 | | | | | | 13.68% | | | | | $ | 14,457 | | | | | | 14.11% | | |
|
Tier 1 risk-based capital(2)(3)
|
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Tier 1 risk-based requirement
|
| | | $ | 5,196 | | | | | | 8.00% | | | | | $ | 5,243 | | | | | | 8.00% | | | | | $ | 5,254 | | | | | | 8.00% | | | | | $ | 5,264 | | | | | | 8.00% | | | | | $ | 5,277 | | | | | | 8.00% | | |
|
Excess
|
| | | $ | 10,743 | | | | | | 16.54% | | | | | $ | 12,721 | | | | | | 19.41% | | | | | $ | 13,223 | | | | | | 20.14% | | | | | $ | 13,726 | | | | | | 20.86% | | | | | $ | 14,303 | | | | | | 21.68% | | |
|
Common equity Tier 1 risk-based
capital(2)(3) |
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Common equity Tier 1 risk-based
requirement |
| | | $ | 4,221 | | | | | | 6.50% | | | | | $ | 4,260 | | | | | | 6.50% | | | | | $ | 4,269 | | | | | | 6.50% | | | | | $ | 4,277 | | | | | | 6.50% | | | | | $ | 4,287 | | | | | | 6.50% | | |
|
Excess
|
| | | $ | 11,718 | | | | | | 18.04% | | | | | $ | 13,704 | | | | | | 20.91% | | | | | $ | 14,208 | | | | | | 21.64% | | | | | $ | 14,713 | | | | | | 22.36% | | | | | $ | 15,293 | | | | | | 23.18% | | |
|
Total risk-based capital(2)(3)
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 18,777 | | | | | | 28.65% | | | | | $ | 19,290 | | | | | | 29.37% | | | | | $ | 19,803 | | | | | | 30.09% | | | | | $ | 20,393 | | | | | | 30.92% | | |
|
Total risk-based requirement
|
| | | $ | 6,495 | | | | | | 10.00% | | | | | $ | 6,553 | | | | | | 10.00% | | | | | $ | 6,567 | | | | | | 10.00% | | | | | $ | 6,580 | | | | | | 10.00% | | | | | $ | 6,596 | | | | | | 10.00% | | |
|
Excess
|
| | | $ | 10,261 | | | | | | 15.80% | | | | | $ | 12,224 | | | | | | 18.65% | | | | | $ | 12,723 | | | | | | 19.37% | | | | | $ | 13,223 | | | | | | 20.09% | | | | | $ | 13,797 | | | | | | 20.92% | | |
|
Reconciliation of capital infused into Mutual Federal Bank:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net proceeds
|
| | | | | | | | | | | | | | | $ | 2,943 | | | | | | | | | | | $ | 3,618 | | | | | | | | | | | $ | 4,293 | | | | | | | | | | | $ | 5,069 | | | | | | | | |
|
Less: Common stock acquired by
stock-based benefit plans |
| | | | | | | | | | | | | | | $ | (306) | | | | | | | | | | | $ | (360) | | | | | | | | | | | $ | (414) | | | | | | | | | | | $ | (476) | | | | | | | | |
|
Less: Common stock acquired by employee stock ownership plan
|
| | | | | | | | | | | | | | | $ | (612) | | | | | | | | | | | $ | (720) | | | | | | | | | | | $ | (828) | | | | | | | | | | | $ | (952) | | | | | | | | |
|
Pro forma increase in Tier 1 capital
|
| | | | | | | | | | | | | | | $ | 2,025 | | | | | | | | | | | $ | 2,538 | | | | | | | | | | | $ | 3,051 | | | | | | | | | | | $ | 3,641 | | | | | | | | |
| | | |
Mutual Federal
Bancorp Historical at June 30, 2026 |
| |
MFB Bancorp Pro Forma at June 30, 2026
Based Upon the Sale in the Offering at $10.00 per share of: |
| ||||||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||||||||
| Deposits(2) | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | |
|
Total deposits and FHLB advances
|
| | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock, $0.01 par value, 2.5 million
shares authorized (post-conversion); shares to be issued as reflected(3)(4) |
| | | $ | 36 | | | | | $ | 10 | | | | | $ | 11 | | | | | $ | 13 | | | | | $ | 15 | | |
|
Treasury stock
|
| | | $ | (3,075) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital(3)
|
| | | $ | 10,423 | | | | | $ | 13,618 | | | | | $ | 14,967 | | | | | $ | 16,315 | | | | | $ | 17,865 | | |
|
Retained earnings(5)
|
| | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock to be acquired by stock-based
benefit plans(6) |
| | | | — | | | | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Unallocated common stock held by employee
stock ownership plan(7) |
| | | | — | | | | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Total stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares offered for sale
|
| | | | — | | | | | | 765,000 | | | | | | 900,000 | | | | | | 1,035,000 | | | | | | 1,190,250 | | |
|
Exchange shares issued
|
| | | | — | | | | | | 209,277 | | | | | | 246,208 | | | | | | 283,139 | | | | | | 325,610 | | |
|
Total shares outstanding
|
| | | | 3,289,067 | | | | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
|
Total stockholders’ equity as a percentage of total assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
|
Tangible equity as a percentage of tangible assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,093 | | | | | $ | 2,462 | | | | | $ | 2,831 | | | | | $ | 3,256 | | |
|
Pro forma market capitalization
|
| | | $ | 9,743 | | | | | $ | 11,462 | | | | | $ | 13,181 | | | | | $ | 15,158 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
| For the Six Months Ended June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | |
|
Income on adjusted net proceeds
|
| | | $ | 105 | | | | | $ | 129 | | | | | $ | 154 | | | | | $ | 183 | | |
|
Income on MHC asset contribution
|
| | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (12) | | | | | $ | (14) | | | | | $ | (17) | | | | | $ | (19) | | |
|
Stock awards(3)
|
| | | $ | (31) | | | | | $ | (36) | | | | | $ | (41) | | | | | $ | (48) | | |
|
Stock options(4)
|
| | | $ | (36) | | | | | $ | (42) | | | | | $ | (48) | | | | | $ | (56) | | |
|
Pro forma net income
|
| | | $ | 14 | | | | | $ | 25 | | | | | $ | 36 | | | | | $ | 48 | | |
| Earnings (loss) per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (0.02) | | | | | $ | (0.02) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.12 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.00 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Stock awards(3)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock options(4)
|
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 250.00 | | | | | | 250.00 | | | | | | 166.67 | | | | | | 166.67 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 914,301 | | | | | | 1,075,648 | | | | | | 1,236,995 | | | | | | 1,422,544 | | |
| At June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.71 | | | | | $ | 14.21 | | | | | $ | 12.35 | | | | | $ | 10.73 | | |
|
Estimated net proceeds
|
| | | $ | 6.04 | | | | | $ | 6.31 | | | | | $ | 6.51 | | | | | $ | 6.69 | | |
|
MHC capital contribution
|
| | | $ | 0.37 | | | | | $ | 0.31 | | | | | $ | 0.27 | | | | | $ | 0.24 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,069 | | | | | $ | 2,434 | | | | | $ | 2,799 | | | | | $ | 3,219 | | |
|
Pro forma market capitalization
|
| | | $ | 9,719 | | | | | $ | 11,434 | | | | | $ | 13,149 | | | | | $ | 15,121 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| For the Year Ended December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | |
|
Income on adjusted net proceeds
|
| | | $ | 208 | | | | | $ | 258 | | | | | $ | 308 | | | | | $ | 365 | | |
|
Income on MHC asset contribution
|
| | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Employee stock ownership plan(2)
|
| | | $ | (24) | | | | | $ | (29) | | | | | $ | (33) | | | | | $ | (38) | | |
|
Stock awards(3)
|
| | | $ | (61) | | | | | $ | (72) | | | | | $ | (83) | | | | | $ | (95) | | |
|
Stock options(4)
|
| | | $ | (72) | | | | | $ | (84) | | | | | $ | (97) | | | | | $ | (111) | | |
|
Pro forma net income
|
| | | $ | 410 | | | | | $ | 432 | | | | | $ | 454 | | | | | $ | 480 | | |
| Earnings per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.38 | | | | | $ | 0.32 | | | | | $ | 0.28 | | | | | $ | 0.25 | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.23 | | | | | $ | 0.24 | | | | | $ | 0.25 | | | | | $ | 0.26 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.01 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock awards(3)
|
| | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
|
Stock options(4)
|
| | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.45 | | | | | $ | 0.40 | | | | | $ | 0.37 | | | | | $ | 0.34 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 22.22 | | | | | | 25.00 | | | | | | 27.03 | | | | | | 29.41 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 913,144 | | | | | | 1,074,288 | | | | | | 1,235,430 | | | | | | 1,420,746 | | |
| At December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.76 | | | | | $ | 14.25 | | | | | $ | 12.39 | | | | | $ | 10.78 | | |
|
Estimated net proceeds
|
| | | $ | 6.06 | | | | | $ | 6.33 | | | | | $ | 6.53 | | | | | $ | 6.70 | | |
|
MHC capital contribution
|
| | | $ | 0.47 | | | | | $ | 0.40 | | | | | $ | 0.35 | | | | | $ | 0.30 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 971,896 | | | | | | 1,143,408 | | | | | | 1,314,918 | | | | | | 1,512,157 | | |
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
| | | |
For the Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,905 | | | | | $ | 158 | | | | | | 3.19% | | | | | $ | 9,451 | | | | | $ | 180 | | | | | | 3.80% | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 84,812 | | | | | | 2,353 | | | | | | 5.55% | | | | | | 86,245 | | | | | | 2,441 | | | | | | 5.66% | | |
|
Other
|
| | | | 1,357 | | | | | | 48 | | | | | | 7.09% | | | | | | 1,357 | | | | | | 48 | | | | | | 7.01% | | |
|
Total interest-earning assets
|
| | | | 96,074 | | | | | | 2,559 | | | | | | 5.33% | | | | | | 97,058 | | | | | | 2,669 | | | | | | 5.50% | | |
|
Non-interest-earning assets
|
| | | | 1,085 | | | | | | | | | | | | | | | | | | 861 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 4,610 | | | | | | 15 | | | | | | 0.66% | | | | | $ | 6,360 | | | | | | 16 | | | | | | 0.49% | | |
|
Savings deposits
|
| | | | 26,457 | | | | | | 33 | | | | | | 0.25% | | | | | | 28,050 | | | | | | 34 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 27,051 | | | | | | 407 | | | | | | 3.01% | | | | | | 25,462 | | | | | | 442 | | | | | | 3.47% | | |
|
Total interest-bearing deposits
|
| | | | 58,118 | | | | | | 455 | | | | | | 1.57% | | | | | | 59,872 | | | | | | 492 | | | | | | 1.64% | | |
|
FHLB advances
|
| | | | 17,648 | | | | | | 367 | | | | | | 4.16% | | | | | | 18,464 | | | | | | 418 | | | | | | 4.53% | | |
|
Total interest-bearing liabilities
|
| | | | 75,766 | | | | | | 822 | | | | | | 2.17% | | | | | | 78,336 | | | | | | 910 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 3,201 | | | | | | | | | | | | | | | | | | 2,866 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 1,757 | | | | | | | | | | | | | | | | | | 541 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,724 | | | | | | | | | | | | | | | | | | 81,743 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,435 | | | | | | | | | | | | | | | | | | 16,176 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’
equity |
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 1,737 | | | | | | | | | | | | | | | | | $ | 1,759 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.16% | | | | | | | | | | | | | | | | | | 3.18% | | |
|
Net interest-earning assets(3)
|
| | | $ | 20,308 | | | | | | | | | | | | | | | | | $ | 18,722 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.62% | | | | | | | | | | | | | | | | | | 3.62% | | |
|
Average interest-earning assets to average
interest-bearing liabilities |
| | | | 126.8% | | | | | | | | | | | | | | | | | | 123.9% | | | | | | | | | | | | | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,247 | | | | | $ | 341 | | | | | | 3.69% | | | | | $ | 10,052 | | | | | $ | 454 | | | | | | 4.52% | | |
|
Available-for-sale securities
|
| | | | 3 | | | | | | — | | | | | | 0.00% | | | | | | 17 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 85,268 | | | | | | 4,732 | | | | | | 5.55% | | | | | | 82,662 | | | | | | 4,307 | | | | | | 5.21% | | |
|
Other
|
| | | | 1,357 | | | | | | 98 | | | | | | 7.22% | | | | | | 1,357 | | | | | | 96 | | | | | | 7.07% | | |
|
Total interest-earning assets
|
| | | | 95,875 | | | | | | 5,171 | | | | | | 5.40% | | | | | | 94,088 | | | | | | 4,857 | | | | | | 5.16% | | |
|
Non-interest-earning assets
|
| | | | 888 | | | | | | | | | | | | | | | | | | 1,053 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 5,180 | | | | | | 32 | | | | | | 0.61% | | | | | $ | 8,165 | | | | | | 174 | | | | | | 2.13% | | |
|
Savings deposits
|
| | | | 27,838 | | | | | | 69 | | | | | | 0.25% | | | | | | 28,495 | | | | | | 70 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 25,449 | | | | | | 856 | | | | | | 3.36% | | | | | | 25,504 | | | | | | 918 | | | | | | 3.60% | | |
|
Total interest-bearing deposits
|
| | | | 58,467 | | | | | | 957 | | | | | | 1.64% | | | | | | 62,164 | | | | | | 1,162 | | | | | | 1.87% | | |
|
FHLB advances
|
| | | | 17,431 | | | | | | 779 | | | | | | 4.47% | | | | | | 12,085 | | | | | | 560 | | | | | | 4.63% | | |
|
Total interest-bearing liabilities
|
| | | | 75,898 | | | | | | 1,736 | | | | | | 2.29% | | | | | | 74,249 | | | | | | 1,722 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 4,065 | | | | | | | | | | | | | | | | | | 3,976 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 500 | | | | | | | | | | | | | | | | | | 495 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,463 | | | | | | | | | | | | | | | | | | 78,720 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,300 | | | | | | | | | | | | | | | | | | 16,421 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 3,435 | | | | | | | | | | | | | | | | | $ | 3,135 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.11% | | | | | | | | | | | | | | | | | | 2.84% | | |
|
Net interest-earning assets(3)
|
| | | $ | 19,977 | | | | | | | | | | | | | | | | | $ | 19,839 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.58% | | | | | | | | | | | | | | | | | | 3.33% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.3% | | | | | | | | | | | | | | | | | | 126.7% | | | | | | | | | | | | | | |
| | | |
Six Months Ended June 30,
2026 vs. 2025 |
| |
Year Ended December 31,
2025 vs. 2024 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Volume
|
| |
Rate
|
| ||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 10 | | | | | | (32) | | | | | | (22) | | | | | | (35) | | | | | | (78) | | | | | | (113) | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loans
|
| | | | (41) | | | | | | (47) | | | | | | (88) | | | | | | 138 | | | | | | 287 | | | | | | 425 | | |
| Other | | | | | — | | | | | | (1) | | | | | | (1) | | | | | | — | | | | | | 2 | | | | | | 2 | | |
|
Total interest-earning assets
|
| | | | (31) | | | | | | (80) | | | | | | (111) | | | | | | 103 | | | | | | 211 | | | | | | 314 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | | 4 | | | | | | (5) | | | | | | (1) | | | | | | (14) | | | | | | (128) | | | | | | (142) | | |
|
Savings deposits
|
| | | | (2) | | | | | | 0 | | | | | | (2) | | | | | | (1) | | | | | | — | | | | | | (1) | | |
|
Certificates of deposit
|
| | | | 65 | | | | | | (99) | | | | | | (34) | | | | | | — | | | | | | (62) | | | | | | (62) | | |
|
Total interest-bearing deposits
|
| | | | 67 | | | | | | (104) | | | | | | (37) | | | | | | (15) | | | | | | (190) | | | | | | (205) | | |
|
FHLB advances
|
| | | | (3) | | | | | | (49) | | | | | | (52) | | | | | | 238 | | | | | | (19) | | | | | | 219 | | |
|
Total interest-bearing liabilities
|
| | | | 64 | | | | | | (153) | | | | | | (89) | | | | | | 223 | | | | | | (209) | | | | | | 14 | | |
|
Change in net interest income
|
| | | | (95) | | | | | | 73 | | | | | | (22) | | | | | | (120) | | | | | | 420 | | | | | | 300 | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 3 | | | | | $ | 3 | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 20 | | | | | | 27 | | | | | | (7) | | | | | | (25.9)% | | |
|
Total non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | (7) | | | | | | (23.3)% | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,025 | | | | | $ | 956 | | | | | $ | 69 | | | | | | 7.2% | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | | | | | (2) | | | | | | (1.8)% | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | | | | | (9) | | | | | | (5.3)% | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | | | | | 174 | | | | | | 121.7% | | |
|
Other
|
| | | | 168 | | | | | | 155 | | | | | | 13 | | | | | | 8.4% | | |
|
Total non-interest expense
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 245 | | | | | | 16.0% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 7 | | | | | $ | 6 | | | | | $ | 1 | | | | | | 16.67% | | |
|
Other
|
| | | | 47 | | | | | | 51 | | | | | | (4) | | | | | | (7.84)% | | |
|
Total non-interest income
|
| | | $ | 54 | | | | | $ | 57 | | | | | $ | (3) | | | | | | (5.26)% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,951 | | | | | $ | 1,922 | | | | | $ | 29 | | | | | | 1.51% | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | | | | | (34) | | | | | | (14.53)% | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | | | | | 11 | | | | | | 3.31% | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | | | | | (229) | | | | | | (40.18)% | | |
|
Other
|
| | | | 316 | | | | | | 464 | | | | | | (148) | | | | | | (31.90)% | | |
|
Total non-interest expenses
|
| | | $ | 3,151 | | | | | $ | 3,522 | | | | | $ | (371) | | | | | | (10.53)% | | |
| | | |
At June 30, 2026
|
| |||||||||
|
Change in Interest Rates(1)
|
| |
Net Interest Income
Year 1 Forecast |
| |
Year 1 Change
from Level |
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
+200 basis points
|
| | | | 4,033 | | | | | | 8.83% | | |
|
+100 basis points
|
| | | | 3,874 | | | | | | 4.53% | | |
|
----
|
| | | | 3,706 | | | | | | — | | |
|
-100 basis points
|
| | | | 3,676 | | | | | | (0.81)% | | |
|
-200 basis points
|
| | | | 3,633 | | | | | | (1.97)% | | |
| | | |
At June 30, 2026
|
| |||||||||||||||||||||||||||
|
Change in Interest Rates(1)
|
| |
Estimated
EVE(2) |
| |
Estimated Increase (Decrease) in EVE
|
| |
EVE as a Percentage of Present Value
of Assets(3) |
| |||||||||||||||||||||
| |
Amount
|
| |
Percent
|
| |
EVE Ratio(4)
|
| |
Increase (Decrease)
(basis points) |
| ||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
+200 basis points
|
| | | $ | 18,271 | | | | | $ | (425) | | | | | | (2.27)% | | | | | | 20.01% | | | | | | 19 | | |
|
+100 basis points
|
| | | $ | 18,571 | | | | | $ | (125) | | | | | | (0.67)% | | | | | | 20.01% | | | | | | 19 | | |
|
----
|
| | | $ | 18,696 | | | | | | | | | | | | — | | | | | | 19.82% | | | | | | — | | |
|
-100 basis points
|
| | | $ | 18,759 | | | | | $ | 63 | | | | | | 0.34% | | | | | | 19.57% | | | | | | (25) | | |
|
-200 basis points
|
| | | $ | 18,701 | | | | | $ | 5 | | | | | | 0.03% | | | | | | 19.21% | | | | | | (61) | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 65,302 | | | | | | 78.1% | | | | | $ | 70,692 | | | | | | 82.0% | | | | | $ | 72,581 | | | | | | 85.2% | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 16.9% | | | | | | 12,959 | | | | | | 15.0% | | | | | | 9,650 | | | | | | 11.3% | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 5.0% | | | | | | 2,550 | | | | | | 3.0% | | | | | | 2,978 | | | | | | 3.5% | | |
|
Total loans
|
| | | | 83,613 | | | | | | 100.0% | | | | | | 86,201 | | | | | | 100.0% | | | | | | 85,209 | | | | | | 100.0% | | |
|
Deferred loan (fees) costs, net
|
| | | | 134 | | | | | | | | | | | | 98 | | | | | | | | | | | | (101) | | | | | | | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | | | | | | | (1,276) | | | | | | | | | | | | (1,318) | | | | | | | | |
|
Total loans, net
|
| | | $ | 82,471 | | | | | | | | | | | $ | 85,023 | | | | | | | | | | | $ | 83,790 | | | | | | | | |
| | | |
One-to-Four
Family Residential |
| |
Multifamily
|
| |
Commercial
Real Estate |
| | |||||||||||
| | | |
(In thousands)
|
| | |||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 1,837 | | | | | $ | 4,005 | | | | | $ | 861 | | | | ||
|
After one through five years
|
| | | | 1,692 | | | | | | 9,033 | | | | | | 2,200 | | | | ||
|
After five through 15 years
|
| | | | 2,582 | | | | | | 1,103 | | | | | | 1,109 | | | | ||
|
More than 15 years
|
| | | | 59,191 | | | | | | — | | | | | | — | | | | ||
|
Total
|
| | | $ | 65,302 | | | | | $ | 14,141 | | | | | $ | 4,170 | | | | ||
| | | |
Due After December 31, 2026
|
| |||||||||||||||
| | | |
Fixed
|
| |
Adjustable
|
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 9,394 | | | | | $ | 55,694 | | | | | $ | 65,088 | | |
|
Multifamily
|
| | | $ | 12,222 | | | | | | — | | | | | $ | 12,222 | | |
|
Commercial real estate
|
| | | $ | 3,061 | | | | | $ | 1,109 | | | | | $ | 4,170 | | |
|
Total loans
|
| | | $ | 24,677 | | | | | $ | 56,803 | | | | | $ | 81,480 | | |
| | | |
Loans by Industry Sector
|
| |||||||||
| | | |
As of June 30, 2026
|
| |||||||||
| | | |
Balance
|
| |
Percentage of Total
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
| Commercial real estate loans: | | | | | | | | | | | | | |
| Owner occupied real estate: | | | | | | | | | | | | | |
|
Retail
|
| | | $ | 207 | | | | | | 5.0% | | |
|
Mixed-use
|
| | | $ | 860 | | | | | | 20.6% | | |
|
Office and warehouse
|
| | | $ | 662 | | | | | | 15.9% | | |
|
Total owner-occupied real estate
|
| | | $ | 1,729 | | | | | | 41.5% | | |
| Non-owner-occupied real estate: | | | | | | | | | | | | | |
|
Mixed use
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total non-owner-occupied real estate
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total commercial real estate loans
|
| | | $ | 4,170 | | | | | | 100.00% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days or
More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |||||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60 | | | | | | — | | | | | | — | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | |
| | | |
At June 30
2026 |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 928 | | | | | $ | 1,140 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | $ | 60 | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-accrual loans
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-performing assets
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Total non-performing assets to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-accruing loans to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-performing assets to total assets
|
| | | | 0.96% | | | | | | 1.23% | | | | | | 2.16% | | |
| | | |
For the Six Months Ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Allowance for credit losses at beginning of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,318 | | | | | $ | 1,307 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | 42 | | | | | | 1 | | |
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
|
Allowance for credit losses at end of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,276 | | | | | $ | 1,318 | | |
|
Allowance to non-accrual loans
|
| | | | 137.5% | | | | | | 64.8% | | | | | | 106.3% | | | | | | 62.9% | | |
|
Allowance to total loans outstanding at the end of the period
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | |
|
Net (charge-offs) recoveries to average loans outstanding during the period
|
| | | | — | | | | | | — | | | | | | (0.05)% | | | | | | 0.02% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 1,120 | | | | | | 87.77% | | | | | | 95.0% | | | | | $ | 1,120 | | | | | | 87.77% | | | | | | 97.0% | | | | | $ | 1,162 | | | | | | 88.16% | | | | | | 96.5% | | |
|
Commercial real estate
|
| | | | 156 | | | | | | 12.23% | | | | | | 5.0% | | | | | | 156 | | | | | | 12.23% | | | | | | 3.0% | | | | | | 156 | | | | | | 11.84% | | | | | | 3.5% | | |
|
Total Allocated Allowance
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
|
Unallocated allowance
|
| | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | |
|
Total allowance for credit losses
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Interest-bearing checking
|
| | | $ | 1,223 | | | | | | 2.0% | | | | | $ | 1,039 | | | | | | 1.7% | | | | | $ | 992 | | | | | | 1.6% | | |
|
Savings
|
| | | | 26,027 | | | | | | 42.1% | | | | | | 26,653 | | | | | | 43.5% | | | | | | 27,907 | | | | | | 45.5% | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 7.5% | | | | | | 3,944 | | | | | | 6.4% | | | | | | 4,091 | | | | | | 6.7% | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 44.2% | | | | | | 26,912 | | | | | | 43.9% | | | | | | 25,356 | | | | | | 41.3% | | |
|
Non-interest bearing deposits
|
| | | | 2,634 | | | | | | 4.2% | | | | | | 2,747 | | | | | | 4.5% | | | | | | 2,979 | | | | | | 4.9% | | |
|
Total
|
| | | $ | 61,882 | | | | | | 100.00% | | | | | $ | 61,295 | | | | | | 100.00% | | | | | $ | 61,325 | | | | | | 100.00% | | |
| | | |
At June 30, 2026
|
| |||
| | | |
(In Thousands)
|
| |||
| Maturity Period: | | | | | | | |
|
Three months or less
|
| | | $ | 1,023 | | |
|
Over three through six months
|
| | | $ | 4,222 | | |
|
Over six through twelve months
|
| | | $ | 1,377 | | |
|
Over twelve months
|
| | | | — | | |
|
Total
|
| | | $ | 6,622 | | |
|
Location(1)
|
| |
Leased
or Owned |
| |
Year
Acquired or Leased |
| |
Net Book Value
of Real Property |
| |||||||||
|
2212 West Cermak Road, Chicago, IL 60608
|
| | | | Owned | | | | | | 1964 | | | | | $ | 817,000 | | |
|
Name
|
| |
Age
|
| |
Position(s) Held with Mutual Federal, MHC,
Mutual Federal Bancorp and Mutual Federal Bank |
| |
Position
Held Since |
| |
Year Term
Expires(2) |
|
| Stephen M. Oksas | | |
68
|
| | President and Chief Executive Officer | | |
2000
|
| |
2029
|
|
| Rodney D. Stickle, C.P.A.(1) | | |
65
|
| | Executive Vice President and Chief Financial Officer | | |
2026
|
| |
2027
|
|
| Julie H. Oksas | | |
64
|
| | Executive Vice President, Chief Credit Officer and Corporate Secretary | | |
2005
|
| |
2028
|
|
| Stanley Balzekas III | | |
72
|
| | Director | | |
1999
|
| |
2027
|
|
| John L. Garlanger, C.P.A. | | |
80
|
| | Director | | |
2008
|
| |
2027
|
|
| Robert P. Kazan, M.D. | | |
79
|
| | Director | | |
1996
|
| |
2028
|
|
| Amy P. Keane, C.P.A. | | |
63
|
| | Director | | |
2007
|
| |
2029
|
|
| |
Audit Committee
|
| |
Nominating and Corporate
Governance Committee |
| |
Compensation Committee
|
|
| |
Amy P. Keane, C.P.A., Chair
|
| |
Robert P. Kazan, M.D., Chair
|
| |
Stanley Balzekas III, Chair
|
|
| |
Stanley Balzekas III
|
| |
John L. Garlanger, C.P.A.
|
| |
Robert P. Kazan, M.D.
|
|
| |
John L. Garlanger, C.P.A
|
| |
Stanley Balzekas III
|
| |
Amy P. Keane, C.P.A.
|
|
|
Name(1)(2)
|
| |
Board/Committee
Fees Earned or Paid in Cash(3) |
| |
All Other
Compensation(4) |
| |
Total
|
| |||||||||
|
Stephen M. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Julie H. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Stanley Balzekas III(5)
|
| | | $ | 39,700 | | | | | $ | 18,480 | | | | | $ | 58,180 | | |
|
Robert P. Kazan(5)
|
| | | $ | 29,700 | | | | | $ | 17,808 | | | | | $ | 47,508 | | |
|
Leonard F. Kosacz
|
| | | $ | 29,200 | | | | | $ | 0 | | | | | $ | 29,200 | | |
|
John L. Garlanger(5)
|
| | | $ | 47,125 | | | | | $ | 18,480 | | | | | $ | 65,605 | | |
|
Amy P. Keane(5)
|
| | | $ | 30,200 | | | | | $ | 0 | | | | | $ | 30,200 | | |
|
Name and Principal Position
|
| |
Salary
|
| |
Bonus(1)
|
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||
|
Stephen M. Oksas,
President and Chief Executive Officer |
| | | $ | 226,446 | | | | | $ | — | | | | | $ | 55,373 | | | | | $ | 281,819 | | |
|
Rodney D. Stickle,
Executive Vice President and Chief Financial Officer |
| | | $ | 164,768 | | | | | $ | 41,000 | | | | | $ | 18,272 | | | | | $ | 224,040 | | |
|
Julie H. Oksas,
Executive Vice President and Chief Credit Officer |
| | | $ | 163,544 | | | | | $ | — | | | | | $ | 38,438 | | | | | $ | 201,982 | | |
|
Name
|
| |
Stock Option
Plan Awards(1) |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |||||||||
|
Stephen M. Oksas
|
| | | | 50,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Rodney D. Stickle
|
| | | | 25,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Julie H. Oksas
|
| | | | 20,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Share Price
|
| |
30,600 Shares
Awarded at Minimum of Offering Range |
| |
36,000 Shares
Awarded at Midpoint of Offering Range |
| |
41,400 Shares
Awarded at Maximum of Offering Range |
| |
47,610 Shares
Awarded at Adjusted Maximum of Offering Range |
| ||||||||||||
|
$8.00
|
| | | $ | 244,800 | | | | | $ | 288,000 | | | | | $ | 331,200 | | | | | $ | 380,880 | | |
|
$10.00
|
| | | $ | 306,000 | | | | | $ | 360,000 | | | | | $ | 414,000 | | | | | $ | 476,100 | | |
|
$12.00
|
| | | $ | 367,200 | | | | | $ | 432,000 | | | | | $ | 496,800 | | | | | $ | 571,320 | | |
|
$14.00
|
| | | $ | 428,400 | | | | | $ | 504,000 | | | | | $ | 579,600 | | | | | $ | 666,540 | | |
|
Exercise Price
|
| |
Grant Date
Fair Value Per Option |
| |
76,500 Options
Awarded at Minimum of Offering Range |
| |
90,000 Options
Awarded at Midpoint of Offering Range |
| |
103,500 Options
Awarded at Maximum of Offering Range |
| |
119,025 Options
Awarded at Adjusted Maximum of Offering Range |
| |||||||||||||||
|
$8.00
|
| | | $ | 3.74 | | | | | $ | 286,110 | | | | | $ | 336,600 | | | | | $ | 387,090 | | | | | $ | 445,154 | | |
|
$10.00
|
| | | $ | 4.68 | | | | | $ | 358,020 | | | | | $ | 421,200 | | | | | $ | 484,380 | | | | | $ | 557,037 | | |
|
$12.00
|
| | | $ | 5.62 | | | | | $ | 429,930 | | | | | $ | 505,800 | | | | | $ | 581,670 | | | | | $ | 668,921 | | |
|
$14.00
|
| | | $ | 6.55 | | | | | $ | 501,075 | | | | | $ | 589,500 | | | | | $ | 677,925 | | | | | $ | 779,614 | | |
| | | |
Number
of Shares(1) |
| |
Percent
Outstanding(2) |
| ||||||
| >5% Beneficial Owners: | | | | | | | | | | | | | |
|
Mutual Federal, MHC
|
| | | | 2,545,813 | | | | | | 77.40% | | |
| Directors: | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 68,155 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 37,479 | | | | | | 1.14% | | |
|
Robert P. Kazan, M.D.
|
| | | | 28,564 | | | | | | 0.87% | | |
|
Amy P. Keane, C.P.A.
|
| | | | 13,138 | | | | | | 0.40% | | |
|
Julie H. Oksas
|
| | | | 44,243 | | | | | | 1.34% | | |
|
Stephen M. Oksas
|
| | | | 107,299 | | | | | | 3.21% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 25,000 | | | | | | 0.75% | | |
|
All directors and executive officers as a group (7 persons)
|
| | | | 323,878 | | | | | | 9.46% | | |
| | | |
Number of
Exchange Shares to Be Held(1) |
| |
Proposed Purchases
of Stock in the Offering(2) |
| |
Total Common Stock
to be Held at Minimum of Offering Range(1)(3) |
| |||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
of Shares |
| |
Amount
|
| |
Number
of Shares |
| |
Percentage of
Shares Outstanding |
| ||||||||||||||||||
| Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 19,192 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 20,192 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 10,554 | | | | | | 5,000 | | | | | | 50,000 | | | | | | 15,554 | | | | | | 1.59% | | |
|
Robert P. Kazan, M.D.
|
| | | | 8,043 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 9,043 | | | | | | * | | |
|
Amy P. Keane, C.P.A.
|
| | | | 3,699 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 4,699 | | | | | | * | | |
|
Julie H. Oksas
|
| | | | 12,458 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 14,958 | | | | | | 1.53% | | |
|
Stephen M. Oksas
|
| | | | 30,215 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 32,715 | | | | | | 3.31% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 7,040 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 8,040 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (7 persons)
|
| | | | 91,201 | | | | | | 14,000 | | | | | $ | 140,000 | | | | | | 105,201 | | | | | | 10.39% | | |
| | | |
Shares to be Sold
in This Offering |
| |
New Shares of
MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Exchange |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 78.52% | | | | | | 209,277 | | | | | | 21.48% | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 78.52% | | | | | | 246,208 | | | | | | 21.48% | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 78.52% | | | | | | 283,139 | | | | | | 21.48% | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 78.52% | | | | | | 325,610 | | | | | | 21.48% | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-
tangible book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of
the conversion) |
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 50.00x | | | | | | 59.81% | | | | | | 59.81% | | |
|
Maximum
|
| | | | 47.62x | | | | | | 54.99% | | | | | | 54.99% | | |
|
Midpoint
|
| | | | 45.45x | | | | | | 50.28% | | | | | | 50.28% | | |
|
Minimum
|
| | | | 43.48x | | | | | | 45.09% | | | | | | 45.09% | | |
|
Valuation of peer group companies, all of which are fully converted (on
a historical basis): |
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.70x | | | | | | 87.32% | | | | | | 91.23% | | |
|
Median
|
| | | | 19.03x | | | | | | 89.03% | | | | | | 92.57% | | |
MUTUAL FEDERAL BANCORP
MFB BANCORP FOLLOWING THE CONVERSION
CHICAGO, ILLINOIS
| | | |
Page
|
| |||
|
Consolidated Statements of Financial Condition as of June 30, 2026 (Unaudited) and December 31,
2025 |
| | | | F-2 | | |
|
Consolidated Statements of Operations For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
|
| | | | F-3 | | |
|
Consolidated Statements of Comprehensive Income (Loss) For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
|
| | | | F-4 | | |
|
Consolidated Statements of Stockholders’ Equity For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
|
| | | | F-5 | | |
|
Consolidated Statements of Cash Flows For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
|
| | | | F-6 | | |
|
Notes to Consolidated Financial Statements (unaudited)
|
| | | | F-7 | | |
|
Report of Independent Registered Public Accounting Firm
|
| | | | F-25 | | |
|
Consolidated Statements of Financial Condition as of December 31, 2025 and 2024
|
| | | | F-26 | | |
|
Consolidated Statements of Operations For the Years ended December 31, 2025 and 2024
|
| | | | F-27 | | |
|
Consolidated Statements of Comprehensive Income (Loss) For the Years ended December 31, 2025
and 2024 |
| | | | F-28 | | |
|
Consolidated Statements of Stockholders’ Equity For the Years ended December 31, 2025 and
2024 |
| | | | F-29 | | |
|
Consolidated Statements of Cash Flows For the Years ended December 31, 2025 and 2024
|
| | | | F-30 | | |
|
Notes to Consolidated Financial Statements
|
| | | | F-31 | | |
June 30, 2026 (Unaudited) and December 31, 2025
(Dollar amounts in thousands except per share data)
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | |
|
Loans, net of allowance for credit losses of $1,276 at June 30, 2026 and December 31, 2025
|
| | | | 82,471 | | | | | | 85,023 | | |
|
Premises and equipment, net
|
| | | | 1,652 | | | | | | 1,679 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | 478 | | |
|
Other assets
|
| | | | 277 | | | | | | 160 | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing deposits
|
| | | | 59,248 | | | | | | 58,548 | | |
|
Total deposits
|
| | | | 61,882 | | | | | | 61,295 | | |
|
Federal Home Loan Bank advances
|
| | | | 16,500 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 982 | | |
|
Accrued interest payable and other liabilities
|
| | | | 753 | | | | | | 671 | | |
|
Total liabilities
|
| | | | 80,327 | | | | | | 80,948 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at June 30, 2026 and December 31, 2025
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at June 30, 2026 and December 31, 2025
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at June 30, 2026 and December 31,
2025) |
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,897 | | | | | | 8,915 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,281 | | | | | | 16,299 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
(Dollar amounts in thousands except per share data)
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 2,353 | | | | | $ | 2,441 | | |
|
Interest earning deposits
|
| | | | 158 | | | | | | 180 | | |
|
Federal Home Loan Bank stock
|
| | | | 48 | | | | | | 48 | | |
|
Total interest and dividend income
|
| | | | 2,559 | | | | | | 2,669 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 455 | | | | | | 492 | | |
|
Federal Home Loan Bank advances
|
| | | | 367 | | | | | | 418 | | |
|
Total interest expense
|
| | | | 822 | | | | | | 910 | | |
|
Net interest income
|
| | | | 1,737 | | | | | | 1,759 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 1,737 | | | | | | 1,759 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 23 | | | | | | 30 | | |
|
Total non-interest income
|
| | | | 23 | | | | | | 30 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,025 | | | | | | 956 | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | |
|
Other expense
|
| | | | 168 | | | | | | 155 | | |
|
Total non-interest expense
|
| | | | 1,778 | | | | | | 1,533 | | |
|
Income (loss) before income taxes
|
| | | | (18) | | | | | | 256 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Diluted
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
(Dollar amounts in thousands except per share data)
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
(Dollar amounts in thousands except per share data)
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
|
Balance at January 1, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,577 | | | | | $ | — | | | | | $ | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 256 | | | | | | — | | | | | | 256 | | |
|
Balance at June 30, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,833 | | | | | $ | — | | | | | $ | 16,217 | | |
|
Balance at January 1, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18) | | | | | | — | | | | | | (18) | | |
|
Balance at June 30, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,897 | | | | | $ | — | | | | | $ | 16,281 | | |
For the Six Months Ended June 30, 2026 and 2025 (Unaudited)
(Dollar amounts in thousands except per share data)
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Net accretion of deferred costs on loans
|
| | | | (59) | | | | | | (193) | | |
|
Depreciation
|
| | | | 27 | | | | | | 27 | | |
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | 210 | | | | | | 78 | | |
|
Change in accrued interest receivable and other assets
|
| | | | (109) | | | | | | (127) | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 82 | | | | | | (122) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 133 | | | | | | (81) | | |
|
Cash flows from investing activities
|
| | | | | | | | | | | | |
|
Proceeds from maturities, calls, and principal repayments of securities available-for-
sale |
| | | | — | | | | | | 6 | | |
|
Net principal repayments on loans held-for-investment
|
| | | | 5,145 | | | | | | 3,141 | | |
|
Purchases of residential real estate loans
|
| | | | (2,534) | | | | | | (2,789) | | |
|
Net cash provided by investing activities
|
| | | | 2,611 | | | | | | 358 | | |
|
Cash flows from financing activities
|
| | | | | | | | | | | | |
|
Net increase in deposits
|
| | | | 587 | | | | | | 188 | | |
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 6,750 | | | | | | 6,000 | | |
|
Repayment of Federal Home Loan Bank advances
|
| | | | (8,250) | | | | | | (6,000) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (913) | | | | | | 188 | | |
|
Net increase in cash and cash equivalents
|
| | | | 1,831 | | | | | | 465 | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 8,550 | | | | | | 9,802 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 10,381 | | | | | $ | 10,267 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Cash paid during the period for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 809 | | | | | $ | 895 | | |
(Dollar amounts in thousands except per share data)
(Dollar amounts in thousands except per share data)
(Dollar amounts in thousands except per share data)
(Dollar amounts in thousands except per share data)
(Dollar amounts in thousands except per share data)
(Dollar amounts in thousands except per share data)
(Dollar amounts in thousands except per share data)
(Dollar amounts in thousands except per share data)
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 65,302 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 2,550 | | |
|
Total loans
|
| | | | 83,613 | | | | | | 86,201 | | |
|
Deferred loan costs, net
|
| | | | 134 | | | | | | 98 | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,276) | | |
|
Loans, net
|
| | | $ | 82,471 | | | | | $ | 85,023 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
|
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
(Dollar amounts in thousands except per share data)
| | | |
Non-accrual
|
| |
Non-accrual With
No Allowance For Credit Loss |
| ||||||
| June 30, 2026 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 928 | | | | | $ | 928 | | |
|
Total
|
| | | $ | 928 | | | | | $ | 928 | | |
| December 31, 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 61,275 | | | | | $ | 65,302 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,141 | | | | | | 14,141 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,170 | | | | | | 4,170 | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 79,586 | | | | | $ | 83,613 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
(Dollar amounts in thousands except per share data)
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,001 | | | | | $ | 2,842 | | | | | $ | 64,374 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 928 | | | | | | — | | | | | | 928 | | |
|
Total
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,929 | | | | | $ | 2,842 | | | | | $ | 65,302 | | |
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
(Dollar amounts in thousands except per share data)
|
June 30, 2026:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 10,381 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,381 | | |
|
Loans, net
|
| | | | 82,471 | | | | | | — | | | | | | — | | | | | | 80,314 | | | | | | 80,314 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | — | | | | | | 470 | | | | | | — | | | | | | 470 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | — | | | | | $ | 16,595 | | | | | $ | — | | | | | $ | 16,595 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 1,192 | | | | | | — | | | | | | — | | | | | | 1,192 | | |
|
Accrued interest payable
|
| | | | 206 | | | | | | — | | | | | | 206 | | | | | | — | | | | | | 206 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | — | | | | | | 27,245 | | | | | | — | | | | | | 27,245 | | |
|
Other deposits
|
| | | | 34,524 | | | | | | — | | | | | | 34,524 | | | | | | — | | | | | | 34,524 | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
(Dollar amounts in thousands except per share data)
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 837 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 429 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,005 | | |
|
Accumulated depreciation
|
| | | | (1,353) | | | | | | (1,326) | | |
| | | | | $ | 1,652 | | | | | $ | 1,679 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing checking
|
| | | | 1,223 | | | | | | 1,039 | | |
|
Savings
|
| | | | 26,027 | | | | | | 26,653 | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 3,944 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 26,912 | | |
| | | | | $ | 61,882 | | | | | $ | 61,295 | | |
(Dollar amounts in thousands except per share data)
| |
June 30, 2027
|
| | | $ | 12,500 | | |
| |
June 30, 2028
|
| | | | 4,000 | | |
| |
June 30, 2029
|
| | | | — | | |
| |
June 30, 2030
|
| | | | — | | |
| |
June 30, 2031
|
| | | | — | | |
| | | | | | $ | 16,500 | | |
(Dollar amounts in thousands except per share data)
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2026
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | 10,000 | | | | | | 1.43 | | | | | | — | | |
|
Outstanding at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Exercisable at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Vested at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
(Dollar amounts in thousands except per share data)
| | | |
Six Months
Ended June 30, 2026 |
| |
Six Months
Ended June 30, 2025 |
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | — | | | | | | 63,043 | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,289,067 | | | | | | 3,352,110 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Antidilutive stock options
|
| | | | 135,000 | | | | | | — | | |
(Dollar amounts in thousands except per share data)
(Continued)
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 6,819 | | | | | | 10.50% | | | | | $ | 6,495 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 5,520 | | | | | | 8.50 | | | | | | 5,196 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 4,546 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,939 | | | | | | 16.34 | | | | | | 3,902 | | | | | | 4.00 | | | | | | 4,877 | | | | | | 5.00 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
Chicago, Illinois
September 14, 2026
December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Securities available-for-sale, at fair value
|
| | | | — | | | | | | 8 | | |
|
Loans, net of allowance for credit losses of $1,276 at December 31, 2025 and $1,318 at
December 31, 2024 |
| | | | 85,023 | | | | | | 83,790 | | |
|
Premises and equipment, net
|
| | | | 1,679 | | | | | | 1,618 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | 396 | | |
|
Other assets
|
| | | | 160 | | | | | | 117 | | |
|
Total assets
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing deposits
|
| | | | 58,548 | | | | | | 58,346 | | |
|
Total deposits
|
| | | | 61,295 | | | | | | 61,325 | | |
|
Federal Home Loan Bank advances
|
| | | | 18,000 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 1,107 | | |
|
Accrued interest payable and other liabilities
|
| | | | 671 | | | | | | 695 | | |
|
Total liabilities
|
| | | | 80,948 | | | | | | 81,127 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at December 31, 2025 and 2024
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at December 31, 2025 and 2024
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at December 31, 2025 and 2024)
|
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,915 | | | | | | 8,577 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 4,732 | | | | | $ | 4,307 | | |
|
Interest earning deposits
|
| | | | 341 | | | | | | 454 | | |
|
Federal Home Loan Bank stock
|
| | | | 98 | | | | | | 96 | | |
|
Total interest and dividend income
|
| | | | 5,171 | | | | | | 4,857 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 957 | | | | | | 1,162 | | |
|
Federal Home Loan Bank advances
|
| | | | 779 | | | | | | 560 | | |
|
Total interest expense
|
| | | | 1,736 | | | | | | 1,722 | | |
|
Net interest income
|
| | | | 3,435 | | | | | | 3,135 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 3,435 | | | | | | 3,135 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 54 | | | | | | 57 | | |
|
Total non-interest income
|
| | | | 54 | | | | | | 57 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,951 | | | | | | 1,922 | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | |
|
Other expense
|
| | | | 316 | | | | | | 464 | | |
|
Total non-interest expense
|
| | | | 3,151 | | | | | | 3,522 | | |
|
Income (loss) before income taxes
|
| | | | 338 | | | | | | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Diluted
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
|
| ||||||||||||||||||
|
Balance at January 1, 2024
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,907 | | | | | $ | — | | | | | $ | 16,291 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (330) | | | | | | — | | | | | | (330) | | |
|
Balance at December 31, 2024
|
| | | | 36 | | | | | | 10,423 | | | | | | (3,075) | | | | | | 8,577 | | | | | | — | | | | | | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 338 | | | | | | — | | | | | | 338 | | |
|
Balance at December 31, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
For the years ended
December 31, |
| | | |||||||||||||
| | | |
2025
|
| |
2024
|
| | | ||||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | ||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | | | | ||||
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | | | | ||||
|
Net accretion of deferred costs on loans
|
| | | | (238) | | | | | | (240) | | | | | ||||
|
Depreciation
|
| | | | 56 | | | | | | 67 | | | | | ||||
|
Loss on disposal of premises and equipment
|
| | | | 6 | | | | | | — | | | | | ||||
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | (125) | | | | | | (101) | | | | | ||||
|
Change in accrued interest receivable and other assets
|
| | | | (125) | | | | | | 313 | | | | | ||||
|
Change in accrued interest payable and other liabilities
|
| | | | (24) | | | | | | (217) | | | | | ||||
|
Net cash used in operating activities
|
| | | | (112) | | | | | | (508) | | | | | ||||
|
Cash flows from investing activities
|
| | | | | | | | | | | | | | | ||||
|
Proceeds from maturities, calls, and principal repayments of securities available-for-sale
|
| | | | 8 | | | | | | 18 | | | | | ||||
|
Net principal repayments on loans held-for-investment
|
| | | | 6,962 | | | | | | 7,088 | | | | | ||||
|
Purchases of residential real estate loans
|
| | | | (7,957) | | | | | | (5,998) | | | | | ||||
|
Purchases of premises and equipment
|
| | | | (123) | | | | | | (18) | | | | | ||||
|
Net cash provided by (used in) investing activities
|
| | | | (1,110) | | | | | | 1,090 | | | | | ||||
|
Cash flows from financing activities
|
| | | | | | | | | | | | | | | ||||
|
Net decrease in deposits
|
| | | | (30) | | | | | | (5,471) | | | | | ||||
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 9,000 | | | | | | 18,500 | | | | | ||||
|
Repayment of Federal Home Loan Bank advances
|
| | | | (9,000) | | | | | | (15,000) | | | | | ||||
|
Net cash used in financing activities
|
| | | | (30) | | | | | | (1,971) | | | | | ||||
|
Net decrease in cash and cash equivalents
|
| | | | (1,252) | | | | | | (1,389) | | | | | ||||
|
Cash and cash equivalents at beginning of period
|
| | | | 9,802 | | | | | | 11,191 | | | | | ||||
|
Cash and cash equivalents at end of period
|
| | | $ | 8,550 | | | | | $ | 9,802 | | | | | ||||
|
Supplemental cash flow information
|
| | | | | ||||||||||||||
| Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | 1,718 | | | | | $ | 1,720 | | | | | ||||
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities – FHLMC
|
| | | $ | 3 | | | | | $ | — | | | | | $ | — | | | | | $ | 3 | | |
|
Collateralized mortgage obligations
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | — | | | | | $ | 8 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 70,692 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | 12,959 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | 2,550 | | | | | | 2,978 | | |
|
Total loans
|
| | | | 86,201 | | | | | | 85,209 | | |
|
Deferred loan (fees) costs, net
|
| | | | 98 | | | | | | (101) | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,318) | | |
|
Loans, net
|
| | | $ | 85,023 | | | | | $ | 83,790 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2024 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,151 | | | | | $ | 156 | | | | | $ | 1,307 | | |
|
Loans charged-off
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
|
Recoveries
|
| | | | 12 | | | | | | — | | | | | | 12 | | |
|
Total ending allowance balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
Non-accrual
|
| |
Non-accrual
With No Allowance For Credit Loss |
| ||||||
| 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| 2024 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 2,027 | | | | | $ | 1,145 | | |
|
Multifamily
|
| | | | 68 | | | | | | 68 | | |
|
Total
|
| | | $ | 2,095 | | | | | $ | 1,213 | | |
| | | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | | | | $ | 3,874 | | | | | $ | 68,707 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 68 | | | | | | 68 | | | | | | 9,582 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,978 | | | | | | 2,978 | | |
|
Total
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | | | | $ | 3,942 | | | | | $ | 81,267 | | | | | $ | 85,209 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,397 | | | | | $ | — | | | | | $ | 9,582 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 68 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,465 | | | | | $ | — | | | | | $ | 9,650 | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family Payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,751 | | | | | $ | 12,985 | | | | | $ | 8,379 | | | | | $ | 3,121 | | | | | $ | 70,554 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | 133 | | | | | | 865 | | | | | | 1,029 | | | | | | — | | | | | | 2,027 | | |
|
Total
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,884 | | | | | $ | 13,850 | | | | | $ | 9,408 | | | | | $ | 3,121 | | | | | $ | 72,581 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
|
Total collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
|
December 31, 2024:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,802 | | | | | $ | 9,802 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,802 | | |
|
Loans, net
|
| | | | 83,790 | | | | | | — | | | | | | — | | | | | | 83,812 | | | | | | 83,812 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 396 | | | | | | — | | | | | | 396 | | | | | | — | | | | | | 396 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 17,983 | | | | | $ | — | | | | | $ | 17,983 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,107 | | | | | | 1,107 | | | | | | — | | | | | | — | | | | | | 1,107 | | |
|
Accrued interest payable
|
| | | | 175 | | | | | | — | | | | | | 175 | | | | | | — | | | | | | 175 | | |
|
Certificates of deposit
|
| | | | 25,356 | | | | | | — | | | | | | 25,324 | | | | | | — | | | | | | 25,324 | | |
|
Other deposits
|
| | | | 35,969 | | | | | | — | | | | | | 35,969 | | | | | | — | | | | | | 35,969 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 728 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 634 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,101 | | |
|
Accumulated depreciation
|
| | | | (1,326) | | | | | | (1,483) | | |
| | | | | $ | 1,679 | | | | | $ | 1,618 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing checking
|
| | | | 1,039 | | | | | | 992 | | |
|
Savings
|
| | | | 26,653 | | | | | | 27,907 | | |
|
Money market deposit accounts
|
| | | | 3,944 | | | | | | 4,091 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | 25,356 | | |
| | | | | $ | 61,295 | | | | | $ | 61,325 | | |
| |
2026
|
| | | $ | 26,442 | | |
| |
2027
|
| | | | 433 | | |
| |
2028
|
| | | | 23 | | |
| |
2029
|
| | | | 14 | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 26,912 | | |
| |
2026
|
| | | $ | 7,000 | | |
| |
2027
|
| | | | 7,000 | | |
| |
2028
|
| | | | 4,000 | | |
| |
2029
|
| | | | — | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 18,000 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Current tax expense (benefit)
|
| | | | — | | | | | | — | | |
|
Deferred tax expense (benefit)
|
| | | $ | 97 | | | | | $ | (100) | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | 100 | | |
| | | | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |||||||||
| | | |
Amount
|
| |
Percent
|
| ||||||
|
Federal statutory income tax
|
| | | $ | 71 | | | | | | 21.0% | | |
|
Effect of:
|
| | | | | | | | | | | | |
|
State and local income taxes, net of federal benefit(*)
|
| | | | 23 | | | | | | 6.8 | | |
|
Nondeductible items
|
| | | | 3 | | | | | | 0.9 | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | (28.7) | | |
|
Total
|
| | | $ | — | | | | | | 0.0% | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | $ | 355 | | | | | $ | 355 | | |
|
Interest on nonaccrual loans
|
| | | | 191 | | | | | | 191 | | |
|
Stock compensation
|
| | | | 64 | | | | | | 64 | | |
|
Accrued bonus
|
| | | | 33 | | | | | | 14 | | |
|
Depreciation
|
| | | | 21 | | | | | | 20 | | |
|
Net operating losses
|
| | | | 1,722 | | | | | | 1,766 | | |
|
Deferred transaction costs
|
| | | | — | | | | | | 67 | | |
|
Other
|
| | | | 13 | | | | | | 19 | | |
| | | | | | 2,399 | | | | | | 2,496 | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | — | | |
|
Valuation allowance for deferred tax assets
|
| | | | (2,399) | | | | | | (2,496) | | |
|
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | 61,053 | | | | | | — | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,350,120 | | | | | | 3,289,067 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Antidilutive stock options
|
| | | | — | | | | | | 145,000 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
(Continued)
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 15,855 | | | | | | 24.42% | | | | | $ | 6,818 | | | | | | 10.50% | | | | | $ | 6,493 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk- weighted assets
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 5,519 | | | | | | 8.50 | | | | | | 5,195 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 4,545 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,038 | | | | | | 16.46 | | | | | | 3,655 | | | | | | 4.00 | | | | | | 4,569 | | | | | | 5.00 | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 822 | | | | | $ | 935 | | |
|
Investment in banking subsidiaries
|
| | | | 15,644 | | | | | | 15,039 | | |
|
Other assets
|
| | | | 16 | | | | | | — | | |
|
Total assets
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Accrued interest payable and other liabilities
|
| | | $ | 183 | | | | | $ | 13 | | |
|
Stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| INCOME | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 1 | | | | | $ | 1 | | |
|
Total income
|
| | | $ | 1 | | | | | $ | 1 | | |
| EXPENSE | | | | | | | | | | | | | |
|
Professional fees
|
| | | $ | 157 | | | | | $ | 23 | | |
|
Directors and management fees
|
| | | | 100 | | | | | | 65 | | |
|
Other expenses
|
| | | | 11 | | | | | | 15 | | |
|
Total expense
|
| | | $ | 268 | | | | | $ | 103 | | |
| | | | | | | | | | | | | | |
|
LOSS BEFORE INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | (267) | | | | | $ | (102) | | |
|
Income tax expense (benefit)
|
| | | $ | — | | | | | $ | — | | |
|
Equity in undistributed income (loss)
|
| | | | 605 | | | | | | (228) | | |
| | | | | | | | | | | | | | |
|
INCOME (LOSS) AFTER INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | 338 | | | | | $ | (330) | | |
Years ended December 31, 2025 and 2024
(Dollar amounts in thousands except per share data)
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed (income) loss of subsidiary
|
| | | | (605) | | | | | | 228 | | |
|
Change in other assets
|
| | | | (16) | | | | | | — | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 170 | | | | | | (6) | | |
|
Net cash used in operating activities
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Net decrease in cash and cash equivalents
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 935 | | | | | | 1,043 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 822 | | | | | $ | 935 | | |
President and Chief Executive Officer
PROXY STATEMENT OF MUTUAL FEDERAL BANCORP, INC.
Chicago, IL 60608
773-847-7747
Corporate Secretary
| | | |
Page
|
| |||
|
SUMMARY
|
| | | | 5 | | |
|
RISK FACTORS
|
| | | | 9 | | |
|
INFORMATION ABOUT THE SPECIAL MEETING
|
| | | | 10 | | |
|
PROPOSAL 1 — APPROVAL OF THE PLAN OF CONVERSION AND
REORGANIZATION |
| | | | 13 | | |
|
PROPOSAL 2 — ADJOURNMENT OF THE SPECIAL MEETING
|
| | | | 15 | | |
|
PROPOSALS 3 THROUGH 5 — INFORMATIONAL PROPOSALS RELATING TO CERTIFICATE OF INCORPORATION OF MFB BANCORP
|
| | | | 16 | | |
|
STOCKHOLDER PROPOSALS
|
| | | | 20 | | |
|
ADVANCE NOTICE OF BUSINESS TO BE CONDUCTED AT AN ANNUAL MEETING
|
| | | | 21 | | |
|
IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR THE SPECIAL MEETING
|
| | | | 22 | | |
|
OTHER MATTERS
|
| | | | 23 | | |
FOR STOCKHOLDERS OF MUTUAL FEDERAL BANCORP REGARDING THE PLAN OF CONVERSION AND REORGANIZATION
Corporate Secretary
| | | |
Estimated
Amounts(1) |
| |||
|
Registrant’s Legal Fees and Expenses
|
| | | $ | 650,000 | | |
|
Registrant’s Accounting, Tax, Fees and Expenses
|
| | | | 250,000 | | |
|
Marketing Agent’s Fees and Expenses
|
| | | | 385,000 | | |
|
Records Management Agent’s Fees and Expenses
|
| | | | 40,000 | | |
|
Independent Appraiser’s Fees and Expenses
|
| | | | 67,500 | | |
|
Printing, Postage, Mailing and EDGAR Fees and Expenses
|
| | | | 195,000 | | |
|
Regulatory Filing Fees (SEC, FINRA, Blue Sky and OTCQX)
|
| | | | 45,000 | | |
|
Transfer Agent’s Fees and Expenses
|
| | | | 20,000 | | |
|
Business Plan Fees and Expenses
|
| | | | 37,500 | | |
|
Consultant’s Fees and Expenses
|
| | | | 30,000 | | |
|
Proxy Solicitation Fees and Expenses
|
| | | | 12,500 | | |
|
Other
|
| | | | 32,500 | | |
|
Total
|
| | | $ | 1,765,000 | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 1.1 | | | Engagement Letter between Performance Trust Capital Partners, LLC, Mutual Federal Bank, Mutual Federal Bancorp and Mutual Federal, MHC with respect to marketing agent services | |
| | 1.2 | | | Engagement Letter between Performance Trust Capital Partners, LLC, Mutual Federal Bank, Mutual Federal Bancorp and Mutual Federal, MHC with respect to records agent and Stock Information Center management services | |
| | 1.3 | | | Form of Agency Agreement* | |
| | 2.1 | | |
Plan of Conversion and Reorganization of Mutual Federal Bancorp, MHC
|
|
| | 3.1 | | |
Certificate of Incorporation of MFB Bancorp, Inc.
|
|
| | 3.2 | | |
Bylaws of MFB Bancorp, Inc.
|
|
| | 4.1 | | |
Form of Common Stock Certificate of MFB Bancorp, Inc.
|
|
| |
Exhibit
Number |
| |
Description
|
|
| | 5.1 | | | Opinion of Vedder Price P.C. regarding legality of securities being registered* | |
| | 8.1 | | |
Opinion of Vedder Price P.C. regarding certain federal and state tax matters
|
|
| | 10.1 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Stephen M. Oksas† | |
| | 10.2 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Rodney D. Stickle† | |
| | 10.3 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Julie H. Oksas† | |
| | 10.4 | | | Mutual Federal Bancorp 2023 Stock Option Plan† | |
| | 10.5 | | | Form of Non-Qualified Stock Option Award Agreement Under the Mutual Federal Bancorp 2023 Stock Option Plan† | |
| | 21.1 | | |
Subsidiaries of MFB Bancorp, Inc.
|
|
| | 23.1 | | | Consent of Vedder Price P.C. (contained in opinions included as Exhibits 5.1 and 8.1) | |
| | 23.2 | | |
Consent of RP Financial, LC.
|
|
| | 23.3 | | |
Consent of Crowe LLP
|
|
| | 24.1 | | |
Power of Attorney (set forth on signature page)
|
|
| | 99.1 | | |
Engagement Letter with RP Financial, LC. to serve as appraiser
|
|
| | 99.2 | | |
Letter of RP Financial, LC. with respect to value of Subscription Rights
|
|
| | 99.3 | | | Letter of RP Financial, LC. with respect to Liquidation Rights | |
| | 99.4 | | |
Appraisal Report of RP Financial, LC.
|
|
| | 99.5 | | |
Engagement Letter with Donati Financial Services Inc.
|
|
| | 99.6 | | | Marketing Materials* | |
| | 99.7 | | | Stock Order and Certification Form* | |
| | 99.8 | | | Form of Mutual Federal Bancorp Inc. Stockholder Proxy Card* | |
| | 107.1 | | |
Filing Fee Table
|
|
President and Chief Executive Officer
(Duly Authorized Representative)
| |
Signatures
|
| |
Title
|
| |
Date
|
|
| |
/s/ Stephen M. Oksas
Stephen M. Oksas
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
| |
September 14, 2026
|
|
| |
/s/ Rodney D. Stickle
Rodney D. Stickle
|
| |
Executive Vice President, Chief Financial
Officer and Director (Principal Financial and Principal Accounting Officer) |
| |
September 14, 2026
|
|
| |
/s/ Julie H. Oksas
Julie H. Oksas
|
| |
Executive Vice President, Chief Credit Officer,
Corporate Secretary and Director |
| |
September 14, 2026
|
|
| |
/s/ Stanley Balzekas III
Stanley Balzekas III
|
| |
Director
|
| |
September 14, 2026
|
|
| |
/s/ John L. Garlanger
John L. Garlanger
|
| |
Director
|
| |
September 14, 2026
|
|
| |
/s/ Robert P. Kazan
Robert P. Kazan
|
| |
Director
|
| |
September 14, 2026
|
|
| |
/s/ Amy P. Keane
Amy P. Keane
|
| |
Director
|
| |
September 14, 2026
|
|