QUINCY,
Mass., Oct. 29, 2024 /PRNewswire/ -- CFSB
Bancorp, Inc. (the "Company") (NASDAQ Capital Market: CFSB), the
holding company for Colonial Federal Savings Bank (the "Bank"),
announced a net loss of $6,000, or
$0.00 per basic and diluted share,
for the three months ended September 30,
2024 compared to net income of $123,000, or $0.02
per basic and diluted share, for the three months ended
September 30, 2023 and net income of
$160,000, or $0.03 per basic and diluted share, for the three
months ended June 30, 2024.
Michael E. McFarland, President
and Chief Executive Officer, states "Returns on equity and assets
in the first quarter of 2025 were significantly lower than our
long-term performance, reflecting the ongoing challenges from the
increase in short-term interest rates over the last twenty-four
months and a historically long and deep inversion of the yield
curve. We have seen the beginning of rate reductions from the
Federal Reserve and look forward to a flat yield curve. As assets
continue to reprice the challenges on competitive deposit rates
should start to diminish as the market adjusts."
First Quarter Operating Results
Net interest income,
on a fully tax-equivalent basis, decreased by $169,000, or 9.2%, to $1.7
million for the three months ended September 30, 2024,
from $1.8 million for the three
months ended September 30, 2023. The
net interest margin decreased by 30 basis points to 1.92% for the
three months ended September 30, 2024, from 2.22%, for the
three months ended September 30,
2023. Interest income increased $481,000, or 17.4%, due to a $134,000 increase in interest and dividends on
securities, a $285,000 increase in
interest on cash and short-term investments and a $62,000 increase in interest and fees on loans.
These changes reflect an overall increased yield on
interest-earning assets of 39 basis points, due to the higher rate
environment as well as an increase in the average balance of cash
and short-term investments of $23.0
million, partially offset by a decrease in the average
balance of loans of $5.2 million and
a decrease in the average balance of securities of $1.7 million. Interest expense increased
$650,000, or 70.2%, due to an
increase of $581,000 in interest
expense on interest-bearing deposits, and a $69,000 increase in interest expense on FHLB
advances. The increase in interest expense on interest-bearing
deposits reflected a 92 basis point increase in the average cost,
primarily due to the higher interest rate environment and an
increased percentage of higher costing certificates of deposit in
the portfolio, and an $8.9 million
increase in the average balance of interest-bearing deposits. The
increase in interest expense on FHLB advances was due to a
$6.8 million, or 189.8%, increase in
the average balance of FHLB advances for the three months ended
September 30, 2024, compared to the three months ended
September 30, 2023, offset by a 100
basis point decrease in the average cost of FHLB advances as newer
advances were borrowed at lower rates.
Net interest income, on a fully tax-equivalent basis, increased
by $20,000, or 1.2%, to $1.7 million for the three months ended
September 30, 2024, from $1.6 million for the three months ended
June 30, 2024. The net interest
margin decreased by one basis point to 1.92% for the three months
ended September 30, 2024, from 1.93%
for the three months ended June 30,
2024. The decline was primarily due to an eight basis point
increase in the average rate for certificates of deposit and a
$3.8 million increase in the average
balance of certificates of deposit, offset by a five basis point
increase in the average yield on interest-earning assets and a
$4.8 million increase in the average
balance of interest-earning assets. The interest earned on loans
increased $21,000 for the three
months ended September 30, 2024,
compared to the three months ended June 30,
2024, due to a six basis point increase in the yield offset
by a $703,000 decrease in the average
balance. The interest earned on securities increased $20,000 for the three months ended September 30, 2024, compared to the three months
ended June 30, 2024, due to an eight
basis point increase in the average yield offset by a $1.1 million decrease in the average balance. The
interest earned on cash and short-term investments increased
$48,000, to $330,000 for the three months ended September 30, 2024 from $282,000 for the three months ended June 30, 2024, due to a 66 basis point decrease
in the average yield offset by a $6.6
million increase in the average balance. The increase in
interest earned on interest-earning assets was also due to higher
average cash balances as well as higher yields.
The Company recorded reversals of the provision for credit
losses of $71,000, $166,000, and $32,000 for the three months ended September 30, 2024, September 30, 2023, and June 30, 2024, respectively. The $15,000 reversal for credit losses for securities
held to maturity was primarily due to improvements in economic
conditions and lower balances at September
30, 2024. The $8,000 reversal
for credit losses for off-balance sheet exposures was primarily due
to a decrease of $842,000 in unfunded
commitments at September 30, 2024.
The $48,000 reversal for credit
losses for loans was primarily due to improvements in economic
conditions, lower loan balances and continued strong asset quality
at September 30, 2024. The allowance
for credit losses on loans as a percentage of total loans was
0.89%, 0.94%, and 0.90% at September 30,
2024, September 30, 2023, and
June 30, 2024, respectively.
Non-interest income increased $10,000, or 6.3%, to $170,000 for the three months ended September 30, 2024, from $160,000 for the three months ended September 30, 2023, primarily due to an increase
of $6,000 in other income and an
increase of $3,000 in income on
bank-owned life insurance.
Non-interest income increased $4,000, or 2.4%, to $170,000 for the three months ended September 30, 2024, from $166,000 for the three months ended June 30, 2024, due to an increase of $4,000 in customer service fees and an increase
of $3,000 in income on bank-owned
life insurance, offset by a decrease of $3,000 in other income.
Non-interest expense decreased $45,000, or 2.3%, to $1.9
million for the three months ended September 30, 2024, compared to the three months
ended September 30, 2023. The
decrease was primarily due to a decrease in salaries and employee
benefits of $48,000, offset by an
increase in data processing costs of $5,000. The decrease in salaries and employee
benefit expense was primarily due to a reduction in head count.
Non-interest expense increased $106,000, or 6.0%, to $1.9
million for the three months ended September 30, 2024, from $1.8 million for the three months ended
June 30, 2024. The increase was due
to an increase in salaries and employee benefits of $66,000, primarily due to the increased cost of
the pension plan, an increase in occupancy and equipment expense of
$26,000, due to an increase in
service contracts expense, and an increase of $12,000 in data processing costs.
The Company recorded an income tax expense of $19,000 for the three months ended
September 30, 2024, compared to income tax expense of
$93,000 for the three months ended
September 30, 2023 and an income tax
benefit of $106,000 for the three
months ended June 30, 2024. The
decrease in income tax expense for the three months ended
September 30, 2024, compared to the three months ended
September 30, 2023, was due to a
decrease in income before income taxes. Income tax expense for the
three months ended September 30, 2024 was greater than pre-tax
income of $13,000 because of a
$46,000 increase to the valuation
allowance on the charitable contribution carryover. The increase in
income tax expense for the three months ended September 30,
2024, compared to the three months ended June 30, 2024, was due to an income tax benefit
related to the recognition of a post-retirement benefit and
adjustments to the net deferred tax asset during the three months
ended June 30, 2024.
Balance Sheet
Assets: At
September 30, 2024, total assets increased $18.3 million, or 5.3%, to $364.5 million at September 30, 2024, from
$346.2 million at September 30, 2023. The increase resulted
primarily from increases in cash and cash equivalents of
$24.5 million, offset by a decrease
in total loans of $6.2 million. The
increase in cash and cash equivalents was due to net paydowns of
loans of $6.2 million, increases in
deposits of $11.0 million and
increases in FHLB advances of $7.1
million. At September 30,
2024, total assets amounted to $364.5
million, compared to $363.4
million at June 30, 2024, an
increase of $1.1 million, or 0.3%.
The increase resulted primarily from increases in cash and cash
equivalents of $3.7 million, offset
by a decrease in total loans of $2.5
million. The increase in cash and cash equivalents was due
to the decrease in loans of $2.5
million, increases in deposits of $829,000 and increases in mortgagors' escrow
accounts of $65,000.
Asset Quality: At September
30, 2024, there were four one- to four-family loans totaling
$1.4 million rated substandard with a
provision for credit loss of $10,000.
There were no loans rated special mention, doubtful or loss and no
non-performing or delinquent loans at September 30, 2024. There were $1,000 in charge-offs of deposit overdrafts for
the three months ended September 30,
2024. At September 30, 2023,
we had four one- to four-family loans totaling $1.4 million rated as special mention. There were
no loans categorized as substandard, doubtful or loss and no
non-performing loans at September 30,
2023. There were no charge-offs for the three months ended
September 30, 2023. At June 30, 2024, there were four one- to
four-family loans totaling $1.4
million rated substandard with a provision for credit loss
of $10,000. There were no loans rated
special mention, doubtful or loss and no non-performing or
delinquent loans at June 30, 2024.
There were no charge-offs for the three months ended June 30, 2024.
Liabilities: Deposits increased by $11.0 million, or 4.2%, to $271.7 million at September 30, 2024
compared to $260.7 million at
September 30, 2023. The increase was
due to an increase of $20.6 million
in higher-yielding term certificates of deposit, offset by
decreases of $5.7 million in regular
accounts, $2.5 million in money
market accounts, and $1.7 million in
interest-bearing NOW and demand accounts. Deposits increased by
$829,000, or 0.3%, to $271.7 million at September 30, 2024
compared to $270.8 million at
June 30, 2024. The increase was due
to increases of $1.9 million in
higher-yielding term certificates, $938,000 interest-bearing NOW and demand
accounts, $467,000 in regular
accounts and $431,000 in money market
accounts, offset by a decrease of $2.9
million in non-interest-bearing NOW and demand accounts. The
change in composition and the increase in certificates of deposit
was a result of the Bank offering certificate of deposit promotions
as customers seek accounts with higher interest rates.
Stockholders' Equity. Total stockholders'
equity increased $138,000, to
$76.0 million at September 30,
2024, from $75.9 million at
September 30, 2023. The increase was
primarily due to the changes in unearned ESOP compensation of
$102,000 and stock-based compensation
of $324,000, offset by the purchase
of company stock of $195,000 and the
net loss for the twelve months ended September 30, 2024 of
$96,000. Total stockholders' equity
decreased $15,000, to $76.0 million at September 30, 2024,
compared to June 30, 2024. The
decrease was primarily due to the changes in unearned ESOP
compensation of $26,000 and
stock-based compensation of $90,000,
offset by the purchase of company stock of $117,000 and the net loss for the three months
ended September 30, 2024 of
$6,000.
About CFSB Bancorp, Inc.
CFSB Bancorp, Inc. is the
federal mid-tier holding company of Colonial Federal Savings Bank
and is the majority-owned subsidiary of 15 Beach, MHC. Colonial
Federal Savings Bank is a federally chartered stock savings bank
that has served the banking needs of its customers on the south
shore of Massachusetts since 1889.
It operates from three full-service offices and one limited-service
office in Quincy, Holbrook and Weymouth, Massachusetts.
Forward Looking Statements
This press release contains
forward-looking statements within the meaning of Section 21E of the
Securities Exchange Act of 1934, which can be identified by the use
of words such as "estimate," "project," "believe," "intend,"
"anticipate," "assume," "plan," "seek," "expect," "will," "may,"
"should," "indicate," "would," "contemplate," "continue," "target"
and words of similar meaning. These forward-looking statements are
based on our current beliefs and expectations and are inherently
subject to significant business, economic and competitive
uncertainties and contingencies, many of which are beyond our
control. In addition, these forward-looking statements are subject
to assumptions with respect to future business strategies and
decisions that are subject to change. Certain factors that could
cause actual results to differ materially from expected results
include increased competitive pressures, demand for loan products,
deposit flows, changes in the interest rate environment, the
effects of inflation, general economic conditions or conditions
within the securities markets, monetary and fiscal policies of the
U.S. Government, including policies of the U.S. Treasury and the
Board of Governors of the FRB, changes in the quality, size and
composition of our loan and securities portfolios, changes in
liquidity, including the size and composition of our deposit
portfolio, and the percentage of uninsured deposits in the
portfolio; changes in asset quality, prepayment speeds, charge-offs
and/or credit loss provisions, our ability to access cost-effective
funding; changes in demand for our products and services,
legislative, accounting, tax and regulatory changes, the current or
anticipated impact of military conflict, terrorism or other
geopolitical events, a failure in or breach of our operational or
security systems or infrastructure, including cyberattacks that
could adversely affect the Company's financial condition and
results of operations and the business in which the Company and the
Bank are engaged, the failure to maintain current technologies and
the failure to retain or attract employees.
You should not place undue reliance on forward-looking
statements. CFSB Bancorp, Inc. undertakes no obligation to
revise these forward-looking statements or to reflect events or
circumstances after the date of this press release.
CFSB Bancorp, Inc.
and Subsidiary
|
Consolidated Balance
Sheets (Unaudited)
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
%
Change
|
|
|
|
September 30,
|
|
|
June
30,
|
|
|
September 30,
|
|
|
Sep 2024
vs.
|
|
|
Sep 2024
vs.
|
|
|
|
2024
|
|
|
2024
|
|
|
2023
|
|
|
Jun
2024
|
|
|
Sep
2023
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
1,157
|
|
|
$
|
1,339
|
|
|
$
|
1,394
|
|
|
|
(13.6)
|
%
|
|
|
(17.0)
|
%
|
Short-term
investments
|
|
|
29,510
|
|
|
|
25,620
|
|
|
|
4,724
|
|
|
|
15.2
|
%
|
|
|
524.7
|
%
|
Total cash and cash
equivalents
|
|
|
30,667
|
|
|
|
26,959
|
|
|
|
6,118
|
|
|
|
13.8
|
%
|
|
|
401.3
|
%
|
Securities available
for sale, at fair value
|
|
|
108
|
|
|
|
113
|
|
|
|
139
|
|
|
|
(4.4)
|
%
|
|
|
(22.3)
|
%
|
Securities held to
maturity, at amortized cost, net of allowance for credit
losses
|
|
|
146,853
|
|
|
|
146,994
|
|
|
|
147,537
|
|
|
|
(0.1)
|
%
|
|
|
(0.5)
|
%
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family
|
|
|
135,834
|
|
|
|
138,005
|
|
|
|
137,743
|
|
|
|
(1.6)
|
%
|
|
|
(1.4)
|
%
|
Multifamily
|
|
|
11,961
|
|
|
|
12,066
|
|
|
|
12,883
|
|
|
|
(0.9)
|
%
|
|
|
(7.2)
|
%
|
Second mortgages and
home equity lines of credit
|
|
|
3,232
|
|
|
|
3,372
|
|
|
|
3,129
|
|
|
|
(4.2)
|
%
|
|
|
3.3
|
%
|
Commercial
|
|
|
16,829
|
|
|
|
16,833
|
|
|
|
20,110
|
|
|
|
(0.0)
|
%
|
|
|
(16.3)
|
%
|
Total mortgage loans
on real estate
|
|
|
167,856
|
|
|
|
170,276
|
|
|
|
173,865
|
|
|
|
(1.4)
|
%
|
|
|
(3.5)
|
%
|
Consumer
|
|
|
71
|
|
|
|
65
|
|
|
|
65
|
|
|
|
9.2
|
%
|
|
|
9.2
|
%
|
Home
improvement
|
|
|
1,981
|
|
|
|
2,037
|
|
|
|
2,180
|
|
|
|
(2.7)
|
%
|
|
|
(9.1)
|
%
|
Total loans
|
|
|
169,908
|
|
|
|
172,378
|
|
|
|
176,110
|
|
|
|
(1.4)
|
%
|
|
|
(3.5)
|
%
|
Allowance for credit
losses
|
|
|
(1,504)
|
|
|
|
(1,553)
|
|
|
|
(1,649)
|
|
|
|
(3.2)
|
%
|
|
|
(8.8)
|
%
|
Net deferred loan costs
and fees, and purchase premiums
|
|
|
(381)
|
|
|
|
(387)
|
|
|
|
(381)
|
|
|
|
(1.6)
|
%
|
|
|
0.0
|
%
|
Loans, net
|
|
|
168,023
|
|
|
|
170,438
|
|
|
|
174,080
|
|
|
|
(1.4)
|
%
|
|
|
(3.5)
|
%
|
Federal Home Loan Bank
of Boston stock, at cost
|
|
|
704
|
|
|
|
704
|
|
|
|
405
|
|
|
|
0.0
|
%
|
|
|
73.8
|
%
|
Premises and equipment,
net
|
|
|
3,186
|
|
|
|
3,246
|
|
|
|
3,354
|
|
|
|
(1.8)
|
%
|
|
|
(5.0)
|
%
|
Accrued interest
receivable
|
|
|
1,354
|
|
|
|
1,398
|
|
|
|
1,395
|
|
|
|
(3.1)
|
%
|
|
|
(2.9)
|
%
|
Bank-owned life
insurance
|
|
|
10,739
|
|
|
|
10,670
|
|
|
|
10,468
|
|
|
|
0.6
|
%
|
|
|
2.6
|
%
|
Deferred tax
asset
|
|
|
1,243
|
|
|
|
1,245
|
|
|
|
1,132
|
|
|
|
(0.2)
|
%
|
|
|
9.8
|
%
|
Operating lease right
of use asset
|
|
|
836
|
|
|
|
860
|
|
|
|
930
|
|
|
|
(2.8)
|
%
|
|
|
(10.1)
|
%
|
Other assets
|
|
|
773
|
|
|
|
812
|
|
|
|
663
|
|
|
|
(4.8)
|
%
|
|
|
16.6
|
%
|
Total
assets
|
|
$
|
364,486
|
|
|
$
|
363,439
|
|
|
$
|
346,221
|
|
|
|
0.3
|
%
|
|
|
5.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing
NOW and demand
|
|
$
|
31,190
|
|
|
$
|
34,124
|
|
|
$
|
30,918
|
|
|
|
(8.6)
|
%
|
|
|
0.9
|
%
|
Interest-bearing NOW
and demand
|
|
|
29,200
|
|
|
|
28,262
|
|
|
|
30,902
|
|
|
|
3.3
|
%
|
|
|
(5.5)
|
%
|
Regular and
other
|
|
|
54,659
|
|
|
|
54,192
|
|
|
|
60,389
|
|
|
|
0.9
|
%
|
|
|
(9.5)
|
%
|
Money market
accounts
|
|
|
22,387
|
|
|
|
21,956
|
|
|
|
24,877
|
|
|
|
2.0
|
%
|
|
|
(10.0)
|
%
|
Term
certificates
|
|
|
134,234
|
|
|
|
132,307
|
|
|
|
113,587
|
|
|
|
1.5
|
%
|
|
|
18.2
|
%
|
Total
deposits
|
|
|
271,670
|
|
|
|
270,841
|
|
|
|
260,673
|
|
|
|
0.3
|
%
|
|
|
4.2
|
%
|
Federal Home Loan Bank
of Boston advances
|
|
|
10,350
|
|
|
|
10,350
|
|
|
|
3,250
|
|
|
|
0.0
|
%
|
|
|
218.5
|
%
|
Mortgagors' escrow
accounts
|
|
|
1,590
|
|
|
|
1,525
|
|
|
|
1,626
|
|
|
|
4.3
|
%
|
|
|
(2.2)
|
%
|
Operating lease
liability
|
|
|
855
|
|
|
|
877
|
|
|
|
941
|
|
|
|
(2.5)
|
%
|
|
|
(9.1)
|
%
|
Accrued expenses and
other liabilities
|
|
|
3,986
|
|
|
|
3,796
|
|
|
|
3,834
|
|
|
|
5.0
|
%
|
|
|
4.0
|
%
|
Total
liabilities
|
|
|
288,451
|
|
|
|
287,389
|
|
|
|
270,324
|
|
|
|
0.4
|
%
|
|
|
6.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders'
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
stock
|
|
|
65
|
|
|
|
65
|
|
|
|
65
|
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
Additional paid-in
capital
|
|
|
28,220
|
|
|
|
28,139
|
|
|
|
27,896
|
|
|
|
0.3
|
%
|
|
|
1.2
|
%
|
Treasury
stock
|
|
|
(195)
|
|
|
|
(78)
|
|
|
|
-
|
|
|
|
150.0
|
%
|
|
|
100.0
|
%
|
Retained
earnings
|
|
|
50,220
|
|
|
|
50,226
|
|
|
|
50,316
|
|
|
|
(0.0)
|
%
|
|
|
(0.2)
|
%
|
Accumulated other
comprehensive loss, net of tax
|
|
|
-
|
|
|
|
(1)
|
|
|
|
(3)
|
|
|
|
(100.0)
|
%
|
|
|
(100.0)
|
%
|
Unearned compensation
- ESOP
|
|
|
(2,275)
|
|
|
|
(2,301)
|
|
|
|
(2,377)
|
|
|
|
(1.1)
|
%
|
|
|
(4.3)
|
%
|
Total stockholders'
equity
|
|
|
76,035
|
|
|
|
76,050
|
|
|
|
75,897
|
|
|
|
(0.0)
|
%
|
|
|
0.2
|
%
|
Total liabilities and
stockholders' equity
|
|
$
|
364,486
|
|
|
$
|
363,439
|
|
|
$
|
346,221
|
|
|
|
0.3
|
%
|
|
|
5.3
|
%
|
CFSB Bancorp, Inc.
and Subsidiary
|
Consolidated
Statements of Net (Loss) Income (Unaudited)
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
|
September 30,
|
|
|
June
30,
|
|
|
September 30,
|
|
|
|
2024
|
|
|
2024
|
|
|
2023
|
|
Interest and
dividend income:
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
1,784
|
|
|
$
|
1,763
|
|
|
$
|
1,722
|
|
Interest and dividends
on debt securities:
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,028
|
|
|
|
999
|
|
|
|
868
|
|
Tax-exempt
|
|
|
77
|
|
|
|
84
|
|
|
|
97
|
|
Interest on short-term
investments and certificates of deposit
|
|
|
330
|
|
|
|
282
|
|
|
|
45
|
|
Total interest and
dividend income
|
|
|
3,219
|
|
|
|
3,128
|
|
|
|
2,732
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
1,457
|
|
|
|
1,389
|
|
|
|
876
|
|
Borrowings
|
|
|
119
|
|
|
|
118
|
|
|
|
50
|
|
Total interest
expense
|
|
|
1,576
|
|
|
|
1,507
|
|
|
|
926
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
1,643
|
|
|
|
1,621
|
|
|
|
1,806
|
|
Reversal of credit
losses for securities held to maturity
|
|
|
(15)
|
|
|
|
(29)
|
|
|
|
(43)
|
|
Reversal of credit
losses for off-balance sheet exposures
|
|
|
(8)
|
|
|
|
5
|
|
|
|
(13)
|
|
Reversal of credit
losses for loans
|
|
|
(48)
|
|
|
|
(8)
|
|
|
|
(110)
|
|
Net interest income
after reversal of credit losses
|
|
|
1,714
|
|
|
|
1,653
|
|
|
|
1,972
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income:
|
|
|
|
|
|
|
|
|
|
Customer service
fees
|
|
|
41
|
|
|
|
37
|
|
|
|
40
|
|
Income on bank-owned
life insurance
|
|
|
69
|
|
|
|
66
|
|
|
|
66
|
|
Other
income
|
|
|
60
|
|
|
|
63
|
|
|
|
54
|
|
Total non-interest
income
|
|
|
170
|
|
|
|
166
|
|
|
|
160
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expenses:
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
|
1,096
|
|
|
|
1,030
|
|
|
|
1,144
|
|
Occupancy and
equipment
|
|
|
251
|
|
|
|
225
|
|
|
|
254
|
|
Advertising
|
|
|
36
|
|
|
|
34
|
|
|
|
38
|
|
Data
processing
|
|
|
94
|
|
|
|
82
|
|
|
|
89
|
|
Deposit
insurance
|
|
|
34
|
|
|
|
34
|
|
|
|
33
|
|
Other general and
administrative
|
|
|
360
|
|
|
|
360
|
|
|
|
358
|
|
Total non-interest
expenses
|
|
|
1,871
|
|
|
|
1,765
|
|
|
|
1,916
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
13
|
|
|
|
54
|
|
|
|
216
|
|
Provision (benefit) for
income taxes
|
|
|
19
|
|
|
|
(106)
|
|
|
|
93
|
|
Net (loss)
income
|
|
$
|
(6)
|
|
|
$
|
160
|
|
|
$
|
123
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income
per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
Diluted
|
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
6,294,603
|
|
|
|
6,307,261
|
|
|
|
6,282,203
|
|
Diluted
|
|
|
6,294,603
|
|
|
|
6,307,261
|
|
|
|
6,282,203
|
|
CFSB Bancorp, Inc.
and Subsidiary
|
Average Balances and
Yields, Fully Tax-Equivalent Basis (Unaudited)
|
(Dollars in
thousands)
|
|
|
Average Balance and
Yields
|
|
|
Three Months
Ended
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
(Dollars in
thousands)
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$
|
171,488
|
|
|
$
|
1,784
|
|
|
|
4.16
|
%
|
|
$
|
172,191
|
|
|
$
|
1,763
|
|
|
|
4.10
|
%
|
|
$
|
176,668
|
|
|
$
|
1,722
|
|
|
|
3.90
|
%
|
Securities
(1)
|
|
147,649
|
|
|
|
1,125
|
|
|
|
3.05
|
%
|
|
|
148,748
|
|
|
|
1,105
|
|
|
|
2.97
|
%
|
|
|
149,259
|
|
|
|
991
|
|
|
|
2.66
|
%
|
Cash and short-term
investments
|
|
26,873
|
|
|
|
330
|
|
|
|
4.91
|
%
|
|
|
20,266
|
|
|
|
282
|
|
|
|
5.57
|
%
|
|
|
3,852
|
|
|
|
45
|
|
|
|
4.67
|
%
|
Total interest-earning
assets
|
|
346,010
|
|
|
|
3,239
|
|
|
|
3.74
|
%
|
|
|
341,205
|
|
|
|
3,150
|
|
|
|
3.69
|
%
|
|
|
329,779
|
|
|
|
2,758
|
|
|
|
3.35
|
%
|
Non-interest-earning
assets
|
|
17,170
|
|
|
|
|
|
|
|
|
|
17,059
|
|
|
|
|
|
|
|
|
|
16,655
|
|
|
|
|
|
|
|
Total
assets
|
$
|
363,180
|
|
|
|
|
|
|
|
|
$
|
358,264
|
|
|
|
|
|
|
|
|
$
|
346,434
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits
|
$
|
29,753
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
29,463
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
29,912
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
Savings
deposits
|
|
54,004
|
|
|
|
14
|
|
|
|
0.10
|
%
|
|
|
55,173
|
|
|
|
14
|
|
|
|
0.10
|
%
|
|
|
62,446
|
|
|
|
16
|
|
|
|
0.10
|
%
|
Money market
deposits
|
|
22,365
|
|
|
|
14
|
|
|
|
0.25
|
%
|
|
|
22,332
|
|
|
|
13
|
|
|
|
0.23
|
%
|
|
|
26,271
|
|
|
|
17
|
|
|
|
0.26
|
%
|
Certificates of
deposit
|
|
133,142
|
|
|
|
1,425
|
|
|
|
4.28
|
%
|
|
|
129,340
|
|
|
|
1,358
|
|
|
|
4.20
|
%
|
|
|
111,812
|
|
|
|
839
|
|
|
|
3.00
|
%
|
Total interest-bearing
deposits
|
|
239,264
|
|
|
|
1,457
|
|
|
|
2.44
|
%
|
|
|
236,308
|
|
|
|
1,389
|
|
|
|
2.35
|
%
|
|
|
230,441
|
|
|
|
876
|
|
|
|
1.52
|
%
|
FHLB
advances
|
|
10,350
|
|
|
|
119
|
|
|
|
4.60
|
%
|
|
|
10,350
|
|
|
|
118
|
|
|
|
4.56
|
%
|
|
|
3,571
|
|
|
|
50
|
|
|
|
5.60
|
%
|
Total interest-bearing
liabilities
|
|
249,614
|
|
|
|
1,576
|
|
|
|
2.53
|
%
|
|
|
246,658
|
|
|
|
1,507
|
|
|
|
2.44
|
%
|
|
|
234,012
|
|
|
|
926
|
|
|
|
1.58
|
%
|
Non-interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing demand deposits
|
|
31,748
|
|
|
|
|
|
|
|
|
|
29,790
|
|
|
|
|
|
|
|
|
|
30,971
|
|
|
|
|
|
|
|
Other
non-interest-bearing liabilities
|
|
5,809
|
|
|
|
|
|
|
|
|
|
6,011
|
|
|
|
|
|
|
|
|
|
5,740
|
|
|
|
|
|
|
|
Total
liabilities
|
|
287,171
|
|
|
|
|
|
|
|
|
|
282,459
|
|
|
|
|
|
|
|
|
|
270,723
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
76,009
|
|
|
|
|
|
|
|
|
|
75,805
|
|
|
|
|
|
|
|
|
|
75,711
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
363,180
|
|
|
|
|
|
|
|
|
$
|
358,264
|
|
|
|
|
|
|
|
|
$
|
346,434
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$
|
1,663
|
|
|
|
|
|
|
|
|
$
|
1,643
|
|
|
|
|
|
|
|
|
$
|
1,832
|
|
|
|
|
Net interest rate
spread(2)
|
|
|
|
|
|
|
|
1.21
|
%
|
|
|
|
|
|
|
|
|
1.25
|
%
|
|
|
|
|
|
|
|
|
1.77
|
%
|
Net interest-earning
assets(3)
|
$
|
96,396
|
|
|
|
|
|
|
|
|
$
|
94,547
|
|
|
|
|
|
|
|
|
$
|
95,767
|
|
|
|
|
|
|
|
Net interest
margin(4)
|
|
|
|
|
|
|
|
1.92
|
%
|
|
|
|
|
|
|
|
|
1.93
|
%
|
|
|
|
|
|
|
|
|
2.22
|
%
|
Cost of
deposits(5)
|
|
|
|
|
|
|
|
2.15
|
%
|
|
|
|
|
|
|
|
|
2.09
|
%
|
|
|
|
|
|
|
|
|
1.34
|
%
|
Cost of
funds(6)
|
|
|
|
|
|
|
|
2.24
|
%
|
|
|
|
|
|
|
|
|
2.18
|
%
|
|
|
|
|
|
|
|
|
1.40
|
%
|
Ratio of
interest-earning assets to interest-bearing liabilities
|
|
138.62
|
%
|
|
|
|
|
|
|
|
|
138.33
|
%
|
|
|
|
|
|
|
|
|
140.92
|
%
|
|
|
|
|
|
|
(1) Includes tax equivalent adjustments for municipal
securities, based on a statutory tax rate of 21%, of $20,000, $22,000,
and $26,000 for the three months
ended September 30, 2024,
June 30, 2024, and September 30, 2023, respectively.
(2) Net interest rate spread represents the difference between the
weighted average yield earned on interest-earning assets and the
weighted average rate paid on interest-bearing liabilities.
(3) Net interest-earning assets represent total interest-earning
assets less total interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by
average total interest-earning assets.
(5) Cost of deposits represents the total interest paid on
deposits, divided by total interest-bearing deposits plus total
non-interest-bearing deposits.
(6) Cost of funds represents the total interest paid on
liabilities, divided by total interest-bearing liabilities plus
total non-interest-bearing deposits.
CFSB Bancorp, Inc.
and Subsidiary
|
Reconciliation of
Fully Tax-Equivalent Income
|
(Unaudited) (In
thousands)
|
|
|
|
For the Three Months
Ended
|
|
|
|
September 30,
2024
|
|
|
June 30,
2024
|
|
|
September 30,
2023
|
|
Securities interest
income (no tax adjustment)
|
|
$
|
1,105
|
|
|
$
|
1,083
|
|
|
$
|
965
|
|
Tax-equivalent
adjustment
|
|
|
20
|
|
|
|
22
|
|
|
|
26
|
|
Securities
(tax-equivalent basis)
|
|
$
|
1,125
|
|
|
$
|
1,105
|
|
|
$
|
991
|
|
Net interest income (no
tax adjustment)
|
|
$
|
1,643
|
|
|
$
|
1,621
|
|
|
$
|
1,806
|
|
Tax-equivalent
adjustment
|
|
|
20
|
|
|
|
22
|
|
|
|
26
|
|
Net interest income
(tax-equivalent adjustment)
|
|
$
|
1,663
|
|
|
$
|
1,643
|
|
|
$
|
1,832
|
|
View original
content:https://www.prnewswire.com/news-releases/cfsb-bancorp-inc-announces-fiscal-first-quarter-2025-financial-results-302290465.html
SOURCE CFSB Bancorp, Inc.