| |
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
| |
6036
(Primary Standard Industrial Classification Code Number) |
| |
39-2556785
(I.R.S. Employer Identification Number) |
|
| |
Daniel C. McKay, II
Jennifer D. King Vedder Price P.C. 222 N. LaSalle Street 26th Floor Chicago, Illinois 60601 (312) 609-7500 |
| |
John F. Breyer, Jr.
Breyer & Associates PC 8180 Greensboro Drive Suite 785 McLean, Virginia 22102 (703) 883-1100 |
|
| | Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ | |
| | Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ | |
| | | | | | | | Emerging growth company | | | ☒ | |
| | | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adjusted
Maximum |
| ||||||||||||
|
Number of shares
|
| | | | 5,100,000 | | | | | | 6,000,000 | | | | | | 6,900,000 | | | | | | 7,935,000 | | |
|
Gross offering proceeds
|
| | | $ | 51,000,000 | | | | | $ | 60,000,000 | | | | | $ | 69,000,000 | | | | | $ | 79,350,000 | | |
|
Estimated offering expenses, excluding selling agent fees
|
| | | $ | 1,900,000 | | | | | $ | 1,900,000 | | | | | $ | 1,900,000 | | | | | $ | 1,900,000 | | |
|
Selling agent fees(1)(2)
|
| | | $ | 510,000 | | | | | $ | 600,000 | | | | | $ | 690,000 | | | | | $ | 793,500 | | |
|
Estimated net proceeds
|
| | | $ | 48,590,000 | | | | | $ | 57,500,000 | | | | | $ | 66,410,000 | | | | | $ | 76,656,500 | | |
|
Estimated net proceeds per share
|
| | | $ | 9.53 | | | | | $ | 9.58 | | | | | $ | 9.62 | | | | | $ | 9.66 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 29 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 48 | | | |
| | | | | 50 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 62 | | | |
| | | | | 83 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 123 | | | |
| | | | | 125 | | | |
| | | | | 129 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | 131 | | | |
| | | | | F-1 | | | |
| | | | | S-1 | | | |
|
Company Name
|
| |
Ticker Symbol
|
| |
Headquarters
|
| |
Total Assets at
March 31, 2025 |
| |||
| | | | | | | | | |
(Dollars in millions)
|
| |||
|
Affinity Bancshares, Inc.
|
| |
AFBI
|
| | Covington, GA | | | | $ | 912 | | |
|
BV Financial, Inc.
|
| |
BVFL
|
| | Baltimore, MD | | | | $ | 922 | | |
|
Catalyst Bancorp, Inc.
|
| |
CLST
|
| | Opelousas, LA | | | | $ | 272 | | |
|
Central Plains Bancshares, Inc.
|
| |
CPBI
|
| | Grand Island, NE | | | | $ | 509 | | |
|
Home Federal Bancorp, Inc. of Louisiana
|
| |
HFBL
|
| | Shreveport, LA | | | | $ | 620 | | |
|
IF Bancorp, Inc.
|
| |
IROQ
|
| | Watseka, IL | | | | $ | 879 | | |
|
Magyar Bancorp, Inc.
|
| |
MGYR
|
| |
New Brunswick, NJ
|
| | | $ | 1,022 | | |
|
PB Bankshares, Inc.(1)
|
| |
PBBK
|
| | Coatesville, PA | | | | $ | 467 | | |
|
SR Bancorp, Inc.
|
| |
SRBK
|
| | Bound Brook, NJ | | | | $ | 1,074 | | |
|
Texas Community Bancshares, Inc.
|
| |
TCBS
|
| | Mineola, TX | | | | $ | 442 | | |
| | | |
Price-to-
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-
tangible book value ratio |
| |||||||||
|
Hoyne Bancorp, Inc. (on a pro forma basis, assuming completion of the
offering) |
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| |
*
|
| | | | 51.87% | | | | | | 51.95% | | | |||
|
Maximum
|
| |
*
|
| | | | 47.87% | | | | | | 47.94% | | | |||
|
Midpoint
|
| |
*
|
| | | | 43.98% | | | | | | 44.05% | | | |||
|
Minimum
|
| |
*
|
| | | | 39.62% | | | | | | 39.68% | | | |||
|
Valuation of peer group companies, all of which are fully converted (on
a historical basis) |
| | | | | | | | | | | | | | | | | | |
|
Averages
|
| | | | 18.31x | | | | | | 84.39% | | | | | | 89.00% | | |
|
Medians
|
| | | | 18.31x | | | | | | 83.07% | | | | | | 89.96% | | |
| |
PRIORITY 1:
|
| | ELIGIBLE ACCOUNT HOLDERS (Hoyne Savings Bank depositors with aggregate account balances of at least $50.00 at the close of business on March 31, 2024); | |
| |
PRIORITY 2:
|
| | OUR TAX QUALIFIED EMPLOYEE BENEFIT PLANS (Including our employee stock ownership plan. We expect our employee stock ownership plan to purchase 8.0% of the common stock in the offering including shares contributed to the charitable foundation.); | |
| |
PRIORITY 3:
|
| | SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (Hoyne Savings Bank depositors with aggregate account balances of at least $50.00 at the close of business on , 2025); and | |
| |
PRIORITY 4:
|
| | OTHER MEMBERS (Hoyne Savings Bank depositors at the close of business on , 2025, and certain borrowers of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on , 2025). | |
| | | |
Number of Shares to Be Granted or Purchased
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
| | | | | | | | | | | | | | | |
As a Percentage
of Common Stock to Be Sold in the Offering and Contributed to the Charitable Foundation |
| |
As a
Percentage of Common Stock to Be Outstanding |
| |
Dilution
Resulting from Issuance of Shares for Stock-Based Benefit Plans |
| |
Value of Grants
(Dollars in thousands)(1) |
| ||||||||||||||||||
| | | |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| ||||||||||||||||||||||||||||||
|
Employee stock ownership
plan |
| | | | 416,327 | | | | | | 647,755 | | | | | | 8.00% | | | | | | 8.00% | | | | | | 0.00% | | | | | $ | 4,163 | | | | | $ | 6,478 | | |
|
Restricted stock awards
|
| | | | 208,163 | | | | | | 323,878 | | | | | | 4.00% | | | | | | 4.00% | | | | | | 3.85% | | | | | | 2,082 | | | | | | 3,239 | | |
|
Options granted under stock-based benefit plans
|
| | | | 520,408 | | | | | | 809,694 | | | | | | 10.00% | | | | | | 10.00% | | | | | | 9.09% | | | | | | 2,456 | | | | | | 3,822 | | |
|
Total
|
| | | | 1,144,898 | | | | | | 1,781,327 | | | | | | 22.00% | | | | | | 22.00% | | | | | | 12.28% | | | | | $ | 8,701 | | | | | $ | 13,539 | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Selected Consolidated Financial Condition Data: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 453,417 | | | | | $ | 449,513 | | | | | $ | 446,099 | | |
|
Cash and cash equivalents
|
| | | | 23,839 | | | | | | 15,327 | | | | | | 24,675 | | |
|
Certificates of deposit
|
| | | | 870 | | | | | | 1,350 | | | | | | 1,350 | | |
|
Investment securities available-for-sale
|
| | | | 111,773 | | | | | | 116,555 | | | | | | 136,886 | | |
|
Investment securities held-to-maturity
|
| | | | 31,124 | | | | | | 34,022 | | | | | | 57,350 | | |
|
FHLB of Chicago stock
|
| | | | 1,166 | | | | | | 1,166 | | | | | | 1,166 | | |
|
Bankers’ Bank stock, at cost
|
| | | | 992 | | | | | | 992 | | | | | | — | | |
|
Real estate owned
|
| | | | 868 | | | | | | 139 | | | | | | 200 | | |
|
Loans receivable, net
|
| | | | 247,507 | | | | | | 240,928 | | | | | | 190,571 | | |
|
Premises and equipment
|
| | | | 7,191 | | | | | | 7,750 | | | | | | 7,591 | | |
|
Bank-owned life insurance (BOLI)
|
| | | | 14,619 | | | | | | 16,990 | | | | | | 13,255 | | |
|
Core deposit intangibles(1)
|
| | | | 230 | | | | | | 322 | | | | | | 506 | | |
|
Deferred tax assets
|
| | | | 9,658 | | | | | | 10,806 | | | | | | 9,579 | | |
|
Total deposits
|
| | | | 357,181 | | | | | | 357,292 | | | | | | 352,875 | | |
|
Total equity
|
| | | $ | 88,894 | | | | | $ | 85,830 | | | | | $ | 87,760 | | |
| | | |
For the Six Months
Ended June 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total interest income(2)
|
| | | $ | 9,775 | | | | | $ | 8,050 | | | | | $ | 16,799 | | | | | $ | 15,419 | | |
|
Total interest expense, deposits
|
| | | | (3,298) | | | | | | (3,573) | | | | | | (7,085) | | | | | | (4,472) | | |
|
Net interest income
|
| | | | 6,477 | | | | | | 4,477 | | | | | | 9,714 | | | | | | 10,947 | | |
|
Provision for credit losses
|
| | | | (270) | | | | | | (234) | | | | | | (468) | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 6,207 | | | | | | 4,243 | | | | | | 9,246 | | | | | | 10,947 | | |
|
Total noninterest income
|
| | | | 407 | | | | | | 483 | | | | | | 1,080 | | | | | | 638 | | |
|
Total noninterest expense
|
| | | | (6,675) | | | | | | (6,626) | | | | | | (13,318) | | | | | | (13,478) | | |
|
Income (loss) before benefit for income taxes
|
| | | | (61) | | | | | | (1,900) | | | | | | (2,992) | | | | | | (1,893) | | |
|
Recovery (provisions) for income taxes
|
| | | | 13 | | | | | | 542 | | | | | | (1,034) | | | | | | 3,384 | | |
|
Net income (loss)
|
| | | $ | (48) | | | | | $ | (1,358) | | | | | $ | (1,958) | | | | | $ | 1,491 | | |
| Selected Performance Ratios:(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average yield on average interest-earning assets
|
| | | | 4.64% | | | | | | 3.92% | | | | | | 4.12% | | | | | | 3.90% | | |
|
Average rate on interest-bearing liabilities
|
| | | | 1.81% | | | | | | 2.03% | | | | | | 2.03% | | | | | | 1.22% | | |
|
Average interest rate spread(4)
|
| | | | 2.83% | | | | | | 1.89% | | | | | | 2.09% | | | | | | 2.68% | | |
|
Net interest margin(4)
|
| | | | 3.07% | | | | | | 2.18% | | | | | | 2.38% | | | | | | 2.77% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 115.84% | | | | | | 116.67% | | | | | | 116.48% | | | | | | 108.13% | | |
|
Net interest income after provision for credit losses to noninterest expense
|
| | | | 92.99% | | | | | | 64.04% | | | | | | 69.42% | | | | | | 81.22% | | |
|
Total noninterest expense to average assets
|
| | | | 2.91% | | | | | | 2.98% | | | | | | 3.01% | | | | | | 2.96% | | |
|
Efficiency ratio(5)
|
| | | | 96.96% | | | | | | 133.59% | | | | | | 123.38% | | | | | | 116.34% | | |
|
Return on average assets (ratio of net income (loss) to average total assets)
|
| | | | (0.02)% | | | | | | (0.61)% | | | | | | (0.44)% | | | | | | 0.33% | | |
|
Return on average equity (ratio of net income (loss) to average total equity)
|
| | | | (0.11)% | | | | | | (3.16)% | | | | | | (2.27)% | | | | | | 1.75% | | |
| Asset Quality Ratios:(6) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-accrual loans as a percent of total loans outstanding
|
| | | | 0.29% | | | | | | 0.69% | | | | | | 0.66% | | | | | | 0.74% | | |
|
Non-performing assets as a percent of total assets(7)
|
| | | | 0.35% | | | | | | 0.31% | | | | | | 0.40% | | | | | | 0.37% | | |
|
Allowance for credit losses as a percent of total loans outstanding
|
| | | | 0.94% | | | | | | 0.95% | | | | | | 0.86% | | | | | | 0.85% | | |
|
Allowance for credit losses as a percent of non-performing loans(8)
|
| | | | 327.72% | | | | | | 137.24% | | | | | | 128.00% | | | | | | 114.47% | | |
|
Net charge-offs (recoveries) to average loans outstanding
|
| | | | (0.006)% | | | | | | —% | | | | | | (0.002)% | | | | | | 0.008% | | |
| Capital Ratios:(6)(9) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 leverage (to average) assets for the leverage ratio
|
| | | | 20.0% | | | | | | 20.6% | | | | | | 19.9% | | | | | | 20.8% | | |
|
Average equity to average assets
|
| | | | 19.08% | | | | | | 19.30% | | | | | | 19.48% | | | | | | 18.68% | | |
| Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Full-service banking offices
|
| | | | 6 | | | | | | 7 | | | | | | 6 | | | | | | 7 | | |
|
Full-time equivalent employees
|
| | | | 58 | | | | | | 75 | | | | | | 73 | | | | | | 80 | | |
| | | |
Based upon the Sale at $10.00 Per Share of
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
5,100,000 Shares
|
| |
6,000,000 Shares
|
| |
6,900,000 Shares
|
| |
7,935,000 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)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Offering proceeds
|
| | | $ | 51,000 | | | | | | | | | | | $ | 60,000 | | | | | | | | | | | $ | 69,000 | | | | | | | | | | | $ | 79,350 | | | | | | | | |
|
Less: offering expenses
|
| | | | (2,410) | | | | | | | | | | | | (2,500) | | | | | | | | | | | | (2,590) | | | | | | | | | | | | (2,694) | | | | | | | | |
|
Net offering proceeds
|
| | | | 48,590 | | | | | | 100.0% | | | | | $ | 57,500 | | | | | | 100.0% | | | | | $ | 66,410 | | | | | | 100.0% | | | | | $ | 76,656 | | | | | | 100.0% | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds contributed to Hoyne Savings Bank
|
| | | | 24,295 | | | | | | 50.0% | | | | | $ | 28,750 | | | | | | 50.0% | | | | | $ | 33,205 | | | | | | 50.0% | | | | | $ | 38,328 | | | | | | 50.0% | | |
|
Proceeds contributed to charitable foundation
|
| | | | 250 | | | | | | 0.5% | | | | | $ | 250 | | | | | | 0.4% | | | | | $ | 250 | | | | | | 0.4% | | | | | $ | 250 | | | | | | 0.3% | | |
|
Proceeds used for loan to employee stock ownership plan
|
| | | | 4,163 | | | | | | 8.6% | | | | | $ | 4,898 | | | | | | 8.5% | | | | | $ | 5,633 | | | | | | 8.5% | | | | | $ | 6,478 | | | | | | 8.5% | | |
|
Proceeds retained by Hoyne Bancorp, Inc.
|
| | | $ | 19,882 | | | | | | 40.9% | | | | | $ | 23,602 | | | | | | 41.1% | | | | | $ | 27,322 | | | | | | 41.1% | | | | | $ | 31,600 | | | | | | 41.2% | | |
| | | |
Hoyne Savings
Bank Historical at June 30, 2025 |
| |
Hoyne Savings Bank
Pro Forma as of June 30, 2025 Based Upon the Sale in the Offering of: |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
5,100,000 Shares at
$10.00 per share |
| |
6,000,000 Shares at
$10.00 per share |
| |
6,900,000 Shares at
$10.00 per share |
| |
7,935,000 Shares at
$10.00 per share |
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 80,824 | | | | | | 17.83% | | | | | $ | 98,874 | | | | | | 20.70% | | | | | $ | 102,227 | | | | | | 21.21% | | | | | $ | 105,580 | | | | | | 21.70% | | | | | $ | 109,435 | | | | | | 22.26% | | |
|
Tier 1 leverage capital(2)(3)
|
| | | | 89,498 | | | | | | 20.0% | | | | | | 107,548 | | | | | | 22.79% | | | | | | 110,901 | | | | | | 23.28% | | | | | | 114,254 | | | | | | 23.76% | | | | | | 118,109 | | | | | | 24.30% | | |
|
Tier 1 leverage requirement
|
| | | | 22,386 | | | | | | 5.00% | | | | | | 23,601 | | | | | | 5.00% | | | | | | 23,823 | | | | | | 5.00% | | | | | | 24,046 | | | | | | 5.00% | | | | | | 24,302 | | | | | | 5.00% | | |
|
Excess
|
| | | $ | 67,112 | | | | | | 14.99% | | | | | $ | 83,947 | | | | | | 17.79% | | | | | $ | 87,078 | | | | | | 18.28% | | | | | $ | 90,208 | | | | | | 18.76% | | | | | $ | 93,807 | | | | | | 19.30% | | |
|
Reconciliation of capital
infused into Hoyne Savings Bank |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds contributed to Hoyne Savings Bank
|
| | | | | | | | | | | | | | | $ | 24,295 | | | | | | | | | | | $ | 28,750 | | | | | | | | | | | $ | 33,205 | | | | | | | | | | | $ | 38,328 | | | | | | | | |
|
Less common stock acquired
by employee stock ownership plan |
| | | | | | | | | | | | | | | | (4,163) | | | | | | | | | | | | (4,898) | | | | | | | | | | | | (5,633) | | | | | | | | | | | | (6,478) | | | | | | | | |
|
Less common stock acquired
by stock-based benefit plan |
| | | | | | | | | | | | | | | | (2,082) | | | | | | | | | | | | (2,449) | | | | | | | | | | | | (2,816) | | | | | | | | | | | | (3,239) | | | | | | | | |
|
Pro forma increase
|
| | | | | | | | | | | | | | | $ | 18,050 | | | | | | | | | | | $ | 21,403 | | | | | | | | | | | $ | 24,756 | | | | | | | | | | | $ | 28,611 | | | | | | | | |
| | | |
Hoyne Savings,
MHC Historical Capitalization as of June 30, 2025 |
| |
Pro Forma Consolidated Capitalization
as of June 30, 2025 of Hoyne Bancorp, Inc. Based Upon the Sale for $10.00 per Share of: |
| ||||||||||||||||||||||||
| | | |
5,100,000
Shares |
| |
6,000,000
Shares |
| |
6,900,000
Shares |
| |
7,935,000
Shares(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Deposits(2) | | | | $ | 357,181 | | | | | $ | 357,181 | | | | | $ | 357,181 | | | | | $ | 357,181 | | | | | $ | 357,181 | | |
|
Borrowings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total deposits and borrowed funds
|
| | | $ | 357,181 | | | | | $ | 357,181 | | | | | $ | 357,181 | | | | | $ | 357,181 | | | | | $ | 357,181 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 500,000
shares authorized |
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Common stock, $0.01 par value,
9,500,000 shares authorized; shares to be issued as reflected(3) |
| | | | — | | | | | | 52 | | | | | | 61 | | | | | | 70 | | | | | | 81 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 49,579 | | | | | | 58,663 | | | | | | 67,748 | | | | | | 78,194 | | |
|
Retained earnings(4)
|
| | | | 101,673 | | | | | | 101,673 | | | | | | 101,673 | | | | | | 101,673 | | | | | | 101,673 | | |
|
Accumulated other comprehensive loss, net of tax
|
| | | | (12,779) | | | | | | (12,779) | | | | | | (12,779) | | | | | | (12,779) | | | | | | (12,779) | | |
|
Net impact of foundation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Expense of contribution to charitable
foundation |
| | | | — | | | | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
|
Tax benefit of contribution to charitable foundation
|
| | | | — | | | | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock acquired by employee stock ownership plan(5)
|
| | | | — | | | | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
|
Common stock acquired by stock-based
benefit plans(6) |
| | | | — | | | | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
|
Total stockholders’ equity
|
| | | $ | 88,894 | | | | | $ | 131,357 | | | | | $ | 139,217 | | | | | $ | 147,078 | | | | | $ | 156,116 | | |
| Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total shares outstanding
|
| | | | | | | | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
|
Shares issued to charitable foundation
|
| | | | | | | | | | 104,082 | | | | | | 122,449 | | | | | | 140,816 | | | | | | 161,938 | | |
|
Shares offered for sale
|
| | | | | | | | | | 5,100,000 | | | | | | 6,000,000 | | | | | | 6,900,000 | | | | | | 7,935,000 | | |
|
Total stockholders’ equity as a percent of pro forma total assets
|
| | | | 19.6% | | | | | | 26.5% | | | | | | 27.6% | | | | | | 28.8% | | | | | | 30.0% | | |
| | | |
As of or for the Six Months Ended June 30, 2025
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
| Gross proceeds of offering: | | | | $ | 51,000 | | | | | $ | 60,000 | | | | | $ | 69,000 | | | | | $ | 79,350 | | |
|
Expenses
|
| | | | (2,410) | | | | | | (2,500) | | | | | | (2,590) | | | | | | (2,694) | | |
|
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
|
Cash contribution to charitable foundation
|
| | | $ | (250) | | | | | $ | (250) | | | | | $ | (250) | | | | | $ | (250) | | |
|
Common stock acquired by employee stock ownership plan(1)
|
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
|
Common stock granted for restricted stock awards(2)
|
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
|
Net investable proceeds
|
| | | $ | 42,095 | | | | | $ | 49,903 | | | | | $ | 57,711 | | | | | $ | 66,689 | | |
| For the Six Months Ended June 30, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical net income (loss)
|
| | | $ | (48) | | | | | $ | (48) | | | | | $ | (48) | | | | | $ | (48) | | |
|
Pro forma income on net investable proceeds
|
| | | | 570 | | | | | | 676 | | | | | | 782 | | | | | | 904 | | |
|
Employee stock ownership plan
|
| | | | (60) | | | | | | (70) | | | | | | (81) | | | | | | (93) | | |
|
Shares granted under restricted stock awards(2)
|
| | | | (149) | | | | | | (175) | | | | | | (201) | | | | | | (232) | | |
|
Options granted under stock-based benefit plans(3)
|
| | | | (228) | | | | | | (268) | | | | | | (309) | | | | | | (355) | | |
|
Pro forma net income
|
| | | $ | 85 | | | | | $ | 115 | | | | | $ | 143 | | | | | $ | 176 | | |
| | | |
As of or for the Six Months Ended June 30, 2025
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
| Earnings per share:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical net income
|
| | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Pro forma income on net investable proceeds
|
| | | | 0.12 | | | | | | 0.12 | | | | | | 0.12 | | | | | | 0.12 | | |
|
Employee stock ownership plan(1)
|
| | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | | | | | (0.01) | | |
|
Shares granted under restricted stock awards(2)
|
| | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | |
|
Options granted under stock-based benefit plans(3)
|
| | | | (0.05) | | | | | | (0.05) | | | | | | (0.05) | | | | | | (0.05) | | |
|
Pro forma net income per share(4)
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
|
Offering price as a multiple of pro forma net income per
share |
| | | | 250.00 | | | | | | 250.00 | | | | | | 250.00 | | | | | | 250.00 | | |
|
Number of shares used in net income per share calculations
|
| | | | 4,796,082 | | | | | | 5,642,449 | | | | | | 6,488,816 | | | | | | 7,462,138 | | |
| As of June 30, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical stockholders’ equity
|
| | | $ | 88,894 | | | | | $ | 88,894 | | | | | $ | 88,894 | | | | | $ | 88,894 | | |
|
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
|
Market value of shares donated to charitable foundation
|
| | | | 1,041 | | | | | | 1,224 | | | | | | 1,408 | | | | | | 1,619 | | |
|
Expense of contribution of stock to charitable foundation
|
| | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
|
Tax benefit of contribution to charitable foundation
|
| | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
|
Common stock acquired by employee stock ownership
plan(1) |
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
|
Common stock granted under restricted stock awards(2)
|
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
|
Pro forma stockholders’ equity
|
| | | | 131,357 | | | | | | 139,217 | | | | | | 147,078 | | | | | | 156,116 | | |
|
Intangible assets
|
| | | | (230) | | | | | | (230) | | | | | | (230) | | | | | | (230) | | |
|
Pro forma tangible stockholders’ equity
|
| | | $ | 131,127 | | | | | $ | 138,987 | | | | | $ | 146,848 | | | | | $ | 155,886 | | |
| Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical stockholders’ equity
|
| | | $ | 17.08 | | | | | $ | 14.52 | | | | | $ | 12.63 | | | | | $ | 10.98 | | |
|
Estimated net proceeds
|
| | | | 9.34 | | | | | | 9.39 | | | | | | 9.43 | | | | | | 9.47 | | |
|
Market value of shares donated to charitable foundation
|
| | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | |
|
Expense of contribution of stock to charitable foundation
|
| | | | (0.25) | | | | | | (0.24) | | | | | | (0.24) | | | | | | (0.23) | | |
|
Tax benefit of contribution to charitable foundation
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.06 | | |
|
Common stock acquired by employee stock ownership
plan(1) |
| | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | |
| | | |
As of or for the Six Months Ended June 30, 2025
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Common stock granted under restricted stock awards(2)
|
| | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | |
|
Pro forma stockholders’ equity per share(5)
|
| | | | 25.24 | | | | | | 22.74 | | | | | | 20.89 | | | | | | 19.28 | | |
|
Intangible assets
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.03) | | | | | | (0.03) | | |
|
Pro forma tangible stockholders’ equity per share
|
| | | $ | 25.20 | | | | | $ | 22.70 | | | | | $ | 20.86 | | | | | $ | 19.25 | | |
|
Offering price as a percentage of pro forma stockholders’
equity per share |
| | | | 39.62% | | | | | | 43.98% | | | | | | 47.87% | | | | | | 51.87% | | |
|
Offering price as a percentage of pro forma tangible stockholders’ equity per share
|
| | | | 39.68% | | | | | | 44.05% | | | | | | 47.94% | | | | | | 51.95% | | |
|
Number of shares outstanding for pro forma equity per share calculations
|
| | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
| | | |
As of or for the Year Ended December 31, 2024
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
| Gross proceeds of offering: | | | | $ | 51,000 | | | | | $ | 60,000 | | | | | $ | 69,000 | | | | | $ | 79,350 | | |
|
Expenses
|
| | | | 2,410 | | | | | | 2,500 | | | | | | 2,590 | | | | | | 2,694 | | |
|
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
|
Cash contribution to charitable foundation
|
| | | | (250) | | | | | | (250) | | | | | | (250) | | | | | | (250) | | |
|
Common stock acquired by employee stock ownership
plan(1) |
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
|
Common stock granted for restricted stock
awards(2) |
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
|
Net investable proceeds
|
| | | $ | 42,095 | | | | | $ | 49,903 | | | | | $ | 57,711 | | | | | $ | 66,689 | | |
| For the Year Ended December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical net income (loss)
|
| | | $ | (1,958) | | | | | $ | (1,958) | | | | | $ | (1,958) | | | | | $ | (1,958) | | |
|
Pro forma income on net investable proceeds
|
| | | | 1,141 | | | | | | 1,352 | | | | | | 1,564 | | | | | | 1,807 | | |
|
Employee stock ownership plan
|
| | | | (119) | | | | | | (140) | | | | | | (161) | | | | | | (185) | | |
|
Shares granted under restricted stock awards(2)
|
| | | | (298) | | | | | | (350) | | | | | | (403) | | | | | | (463) | | |
|
Options granted under stock-based benefit plans(3)
|
| | | | (456) | | | | | | (537) | | | | | | (617) | | | | | | (710) | | |
|
Pro forma net income (loss)
|
| | | $ | (1,690) | | | | | $ | (1,633) | | | | | $ | (1,575) | | | | | $ | (1,509) | | |
| Earnings (loss) per share:(4) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical net income (loss)
|
| | | $ | (0.41) | | | | | $ | (0.35) | | | | | $ | (0.30) | | | | | $ | (0.26) | | |
|
Pro forma income on net investable proceeds
|
| | | | 0.24 | | | | | | 0.24 | | | | | | 0.24 | | | | | | 0.24 | | |
|
Employee stock ownership plan(1)
|
| | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | | | | | (0.02) | | |
| | | |
As of or for the Year Ended December 31, 2024
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Shares granted under restricted stock awards(2)
|
| | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | | | | | (0.06) | | |
|
Options granted under stock-based benefit plans(3)
|
| | | | (0.09) | | | | | | (0.10) | | | | | | (0.09) | | | | | | (0.09) | | |
|
Pro forma net income (loss) per share(4)
|
| | | $ | (0.34) | | | | | $ | (0.29) | | | | | $ | (0.23) | | | | | $ | (0.19) | | |
|
Offering price as a multiple of pro forma net income per
share, annualized |
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
|
Number of shares used in earnings per share
calculations |
| | | | 4,804,409 | | | | | | 5,652,245 | | | | | | 6,500,081 | | | | | | 7,475,093 | | |
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical stockholders’ equity
|
| | | $ | 85,830 | | | | | $ | 85,830 | | | | | $ | 85,830 | | | | | $ | 85,830 | | |
|
Estimated net proceeds
|
| | | | 48,590 | | | | | | 57,500 | | | | | | 66,410 | | | | | | 76,656 | | |
|
Market value of shares donated to charitable foundation
|
| | | | 1,041 | | | | | | 1,224 | | | | | | 1,408 | | | | | | 1,619 | | |
|
Expense of contribution of stock to charitable foundation
|
| | | | (1,291) | | | | | | (1,474) | | | | | | (1,658) | | | | | | (1,869) | | |
|
Tax benefit of contribution to charitable foundation
|
| | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
|
Common stock acquired by employee stock ownership
plan(1) |
| | | | (4,163) | | | | | | (4,898) | | | | | | (5,633) | | | | | | (6,478) | | |
|
Common stock granted under restricted stock awards(2)
|
| | | | (2,082) | | | | | | (2,449) | | | | | | (2,816) | | | | | | (3,239) | | |
|
Pro forma stockholders’ equity
|
| | | | 128,293 | | | | | | 136,153 | | | | | | 144,014 | | | | | | 153,052 | | |
|
Intangible assets
|
| | | | (322) | | | | | | (322) | | | | | | (322) | | | | | | (322) | | |
|
Pro forma tangible stockholders’ equity
|
| | | $ | 127,971 | | | | | $ | 135,831 | | | | | $ | 143,692 | | | | | $ | 152,730 | | |
| Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical stockholders’ equity
|
| | | $ | 16.49 | | | | | $ | 14.02 | | | | | $ | 12.19 | | | | | $ | 10.60 | | |
|
Estimated net proceeds
|
| | | | 9.34 | | | | | | 9.39 | | | | | | 9.43 | | | | | | 9.47 | | |
|
Market value of shares donated to charitable foundation
|
| | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | | | | | 0.20 | | |
|
Expense of contribution of stock to charitable foundation
|
| | | | (0.25) | | | | | | (0.24) | | | | | | (0.24) | | | | | | (0.23) | | |
|
Tax benefit of contribution to charitable foundation
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 0.07 | | | | | | 0.06 | | |
|
Defined benefit termination cost after tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock acquired by employee stock ownership
plan(1) |
| | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | | | | | (0.80) | | |
|
Common stock granted under restricted stock awards(2)
|
| | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | | | | | (0.40) | | |
|
Pro forma stockholders’ equity per share(5)
|
| | | $ | 24.65 | | | | | $ | 22.24 | | | | | $ | 20.45 | | | | | $ | 18.90 | | |
|
Intangible assets
|
| | | | (0.06) | | | | | | (0.05) | | | | | | (0.05) | | | | | | (0.04) | | |
|
Pro forma tangible stockholders’ equity per share
|
| | | $ | 24.59 | | | | | $ | 22.19 | | | | | $ | 20.40 | | | | | $ | 18.86 | | |
| | |||||||||||||||||||||||||
| | | |
As of or for the Year Ended December 31, 2024
Based Upon the Sale at $10.00 Per Share of |
| |||||||||||||||||||||
| | | |
5,100,000
Shares at Minimum of Offering Range |
| |
6,000,000
Shares at Midpoint of Offering Range |
| |
6,900,000
Shares at Maximum of Offering Range |
| |
7,935,000
Shares at Adjusted Maximum of Offering Range |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Offering price as a percentage of pro forma stockholders’
equity per share |
| | | | 40.57% | | | | | | 44.96% | | | | | | 48.90% | | | | | | 52.91% | | |
|
Offering price as a percentage of pro forma tangible stockholders’ equity per share
|
| | | | 40.67% | | | | | | 45.07% | | | | | | 49.02% | | | | | | 53.02% | | |
|
Number of shares outstanding for pro forma equity per share calculations
|
| | | | 5,204,082 | | | | | | 6,122,449 | | | | | | 7,040,816 | | | | | | 8,096,938 | | |
| | | |
Minimum of
Offering Range |
| |
Midpoint of
Offering Range |
| |
Maximum of
Offering Range |
| |
Adjusted Maximum of
Offering Range |
| ||||||||||||||||||||||||||||||||||||
| | | |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| |
With
Charitable Foundation |
| |
Without
Charitable Foundation |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Estimated offering amount
|
| | | $ | 51,000 | | | | | $ | 52,700 | | | | | $ | 60,000 | | | | | $ | 62,000 | | | | | $ | 69,000 | | | | | $ | 71,300 | | | | | $ | 79,350 | | | | | $ | 81,995 | | |
|
Pro forma market
capitalization |
| | | | 52,041 | | | | | | 52,700 | | | | | | 61,224 | | | | | | 62,000 | | | | | | 70,408 | | | | | | 71,300 | | | | | | 80,969 | | | | | | 81,995 | | |
|
Total assets
|
| | | | 495,880 | | | | | | 497,366 | | | | | | 503,740 | | | | | | 505,457 | | | | | | 511,601 | | | | | | 513,548 | | | | | | 520,639 | | | | | | 522,852 | | |
|
Total liabilities
|
| | | | 364,523 | | | | | | 364,523 | | | | | | 364,523 | | | | | | 364,523 | | | | | | 364,523 | | | | | | 364,523 | | | | | | 364,523 | | | | | | 364,523 | | |
|
Pro forma stockholders’
equity |
| | | | 131,357 | | | | | | 132,843 | | | | | | 139,217 | | | | | | 140,934 | | | | | | 147,078 | | | | | | 149,025 | | | | | | 156,116 | | | | | | 158,329 | | |
|
Pro forma net income(1)
|
| | | | 85 | | | | | | 102 | | | | | | 115 | | | | | | 134 | | | | | | 143 | | | | | | 164 | | | | | | 176 | | | | | | 201 | | |
|
Pro forma stockholders’ equity
per share |
| | | $ | 25.24 | | | | | $ | 25.21 | | | | | $ | 22.74 | | | | | $ | 22.73 | | | | | $ | 20.89 | | | | | $ | 20.90 | | | | | $ | 19.28 | | | | | $ | 19.30 | | |
|
Pro forma earnings per share
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | |
| Pro forma pricing ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Offering price as a percentage of pro forma stockholders’ equity per share
|
| | | | 39.62% | | | | | | 39.67% | | | | | | 43.98% | | | | | | 43.99% | | | | | | 47.87% | | | | | | 47.85% | | | | | | 51.87% | | | | | | 51.81% | | |
|
Offering price to annualized pro forma earnings per
share |
| | | | 250.00x | | | | | | 250.00x | | | | | | 250.00x | | | | | | 250.00x | | | | | | 250.00x | | | | | | 250.00x | | | | | | 250.00x | | | | | | 250.00x | | |
| Pro forma financial ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on assets
|
| | | | 0.03% | | | | | | 0.04% | | | | | | 0.05% | | | | | | 0.05% | | | | | | 0.06% | | | | | | 0.06% | | | | | | 0.07% | | | | | | 0.08% | | |
|
Return on equity
|
| | | | 0.13% | | | | | | 0.15% | | | | | | 0.17% | | | | | | 0.19% | | | | | | 0.19% | | | | | | 0.22% | | | | | | 0.23% | | | | | | 0.25% | | |
|
Equity to assets
|
| | | | 26.49% | | | | | | 26.71% | | | | | | 27.64% | | | | | | 27.88% | | | | | | 28.75% | | | | | | 29.02% | | | | | | 29.99% | | | | | | 30.28% | | |
|
Total shares issued
|
| | | | 5,204,082 | | | | | | 5,270,000 | | | | | | 6,122,449 | | | | | | 6,200,000 | | | | | | 7,040,816 | | | | | | 7,130,000 | | | | | | 8,096,938 | | | | | | 8,199,500 | | |
| | | |
Minimum
of Offering Range |
| |
Midpoint
of Offering Range |
| |
Maximum
of Offering Range |
| |
Adjusted
Maximum of Offering Range |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Before-tax (expense) of contribution to charitable foundation
|
| | | $ | (1,291) | | | | | $ | (1,474) | | | | | $ | (1,658) | | | | | $ | (1,869) | | |
|
After-tax (expense) of contribution to charitable
foundation |
| | | | (923) | | | | | | (1,054) | | | | | | (1,185) | | | | | | (1,336) | | |
|
Pro forma net income (loss)
|
| | | | (838) | | | | | | (939) | | | | | | (1,042) | | | | | | (1,160) | | |
|
Pro forma net (loss) per share
|
| | | $ | (0.17) | | | | | $ | (0.17) | | | | | $ | (0.16) | | | | | $ | (0.16) | | |
|
Pro forma tax benefit
|
| | | | 368 | | | | | | 420 | | | | | | 473 | | | | | | 533 | | |
|
Offering price to pro forma net income (loss) per share
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
|
Pro forma return (loss) on assets
|
| | | | (0.34)% | | | | | | (0.37)% | | | | | | (0.41)% | | | | | | (0.45)% | | |
|
Pro forma return (loss) on equity
|
| | | | (1.28)% | | | | | | (1.35)% | | | | | | (1.42)% | | | | | | (1.49)% | | |
| | | |
For the Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans, net
|
| | | $ | 244,127 | | | | | $ | 7,646 | | | | | | 6.26% | | | | | $ | 199,813 | | | | | $ | 5,215 | | | | | | 5.22% | | |
|
Certificates of deposit with other financial institutions
|
| | | | 1,030 | | | | | | 9 | | | | | | 1.74% | | | | | | 1,350 | | | | | | 18 | | | | | | 2.67% | | |
|
Interest-bearing cash and cash equivalents
|
| | | | 27,460 | | | | | | 463 | | | | | | 3.37% | | | | | | 26,612 | | | | | | 492 | | | | | | 3.70% | | |
|
Investment securities available-for-sale
|
| | | | 114,304 | | | | | | 1,267 | | | | | | 2.22% | | | | | | 130,454 | | | | | | 1,642 | | | | | | 2.52% | | |
|
Investment securities held-to-maturity
|
| | | | 32,333 | | | | | | 360 | | | | | | 2.23% | | | | | | 51,689 | | | | | | 650 | | | | | | 2.52% | | |
|
FHLB of Chicago stock
|
| | | | 1,166 | | | | | | 30 | | | | | | 5.15% | | | | | | 1,166 | | | | | | 33 | | | | | | 5.66% | | |
|
Bankers’ Bank stock
|
| | | | 992 | | | | | | — | | | | | | % | | | | | | — | | | | | | — | | | | | | —% | | |
|
Total interest-earning assets
|
| | | | 421,412 | | | | | | 9,775 | | | | | | 4.64% | | | | | | 411,084 | | | | | | 8,050 | | | | | | 3.92% | | |
|
Noninterest-earning assets
|
| | | | 36,845 | | | | | | | | | | | | | | | | | | 34,354 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 458,257 | | | | | | | | | | | | | | | | | $ | 445,438 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | 99,348 | | | | | | 143 | | | | | | 0.29% | | | | | | 105,442 | | | | | | 120 | | | | | | 0.23% | | |
|
Checking accounts
|
| | | | 48,820 | | | | | | 3 | | | | | | 0.01% | | | | | | 43,245 | | | | | | 13 | | | | | | 0.06% | | |
|
Money market accounts
|
| | | | 17,427 | | | | | | 122 | | | | | | 1.40% | | | | | | 17,714 | | | | | | 85 | | | | | | 0.96% | | |
|
Certificates of deposit(1)
|
| | | | 198,183 | | | | | | 3,030 | | | | | | 3.06% | | | | | | 185,949 | | | | | | 3,355 | | | | | | 3.61% | | |
|
Total interest-bearing deposits
|
| | | $ | 363,778 | | | | | $ | 3,298 | | | | | | 1.81% | | | | | $ | 352,350 | | | | | $ | 3,573 | | | | | | 2.03% | | |
|
Total interest-bearing liabilities
|
| | | | 363,778 | | | | | | 3,298 | | | | | | 1.81% | | | | | | 352,350 | | | | | | 3,573 | | | | | | 2.03% | | |
|
Noninterest-bearing liabilities
|
| | | | 7,066 | | | | | | | | | | | | | | | | | | 7,128 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | $ | 370,844 | | | | | | | | | | | | | | | | | $ | 359,478 | | | | | | | | | | | | | | |
|
Equity
|
| | | | 87,413 | | | | | | | | | | | | | | | | | | 85,960 | | | | | | | | | | | | | | |
|
Total liabilities and equity
|
| | | $ | 458,257 | | | | | | | | | | | | | | | | | $ | 445,438 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | | 6,477 | | | | | | | | | | | | | | | | | | 4,477 | | | | | | | | |
|
Interest rate spread(2)
|
| | | | | | | | | | | | | | | | 2.83% | | | | | | | | | | | | | | | | | | 1.89% | | |
|
Net interest-earning assets(3)
|
| | | | 57,634 | | | | | | | | | | | | | | | | | | 58,734 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.07% | | | | | | | | | | | | | | | | | | 2.18% | | |
|
Average interest-earning assets to average-interest bearing liabilities
|
| | | | 115.84% | | | | | | | | | | | | | | | | | | 116.67% | | | | | | | | | | | | | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/ Rate |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans, net
|
| | | $ | 210,499 | | | | | $ | 11,526 | | | | | | 5.48% | | | | | $ | 185,749 | | | | | $ | 8,348 | | | | | | 4.49% | | |
|
Certificates of deposit with other financial
institutions |
| | | | 1,350 | | | | | | 37 | | | | | | 2.74% | | | | | | 1,275 | | | | | | 16 | | | | | | 1.25% | | |
|
Interest-bearing cash and cash
equivalents |
| | | | 22,037 | | | | | | 977 | | | | | | 4.43% | | | | | | 9,572 | | | | | | 2,899 | | | | | | 30.29% | | |
|
Investment securities available-for-sale
|
| | | | 126,740 | | | | | | 3,093 | | | | | | 2.44% | | | | | | 137,061 | | | | | | 2,854 | | | | | | 2.08% | | |
|
Investment securities held-to-maturity
|
| | | | 44,733 | | | | | | 1,093 | | | | | | 2.44% | | | | | | 60,209 | | | | | | 1,253 | | | | | | 2.08% | | |
|
FHLB of Chicago stock
|
| | | | 1,166 | | | | | | 58 | | | | | | 4.97% | | | | | | 1,166 | | | | | | 49 | | | | | | 4.30% | | |
|
Bankers’ Bank Stock
|
| | | | 992 | | | | | | 15 | | | | | | 1.51% | | | | | | — | | | | | | — | | | | | | —% | | |
|
Total interest-earning assets
|
| | | | 407,517 | | | | | | 16,799 | | | | | | 4.12% | | | | | | 395,032 | | | | | | 15,419 | | | | | | 3.90% | | |
|
Noninterest-earning assets
|
| | | | 35,196 | | | | | | | | | | | | | | | | | | 60,250 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 442,713 | | | | | | | | | | | | | | | | | $ | 455,282 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | 103,663 | | | | | | 251 | | | | | | 0.24% | | | | | | 118,800 | | | | | | 215 | | | | | | 0.17% | | |
|
Checking accounts
|
| | | | 43,874 | | | | | | 26 | | | | | | 0.06% | | | | | | 46,031 | | | | | | 10 | | | | | | 0.03% | | |
|
Money market accounts
|
| | | | 17,036 | | | | | | 189 | | | | | | 1.11% | | | | | | 22,496 | | | | | | 208 | | | | | | 0.92% | | |
|
Certificates of deposit(1)
|
| | | | 185,289 | | | | | | 6,619 | | | | | | 3.57% | | | | | | 178,007 | | | | | | 4,039 | | | | | | 2.27% | | |
|
Total interest-bearing deposits
|
| | | | 349,862 | | | | | | 7,085 | | | | | | 2.03% | | | | | | 365,334 | | | | | | 4,472 | | | | | | 1.22% | | |
|
Total interest-bearing liabilities
|
| | | | 349,862 | | | | | | 7,085 | | | | | | 2.03% | | | | | | 365,334 | | | | | | 4,472 | | | | | | 1.22% | | |
|
Noninterest-bearing liabilities
|
| | | | 6,644 | | | | | | | | | | | | | | | | | | 4,883 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 356,506 | | | | | | | | | | | | | | | | | | 370,217 | | | | | | | | | | | | | | |
|
Equity
|
| | | | 86,207 | | | | | | | | | | | | | | | | | | 85,065 | | | | | | | | | | | | | | |
|
Total liabilities and equity
|
| | | $ | 442,713 | | | | | | | | | | | | | | | | | $ | 455,282 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | | 9,714 | | | | | | | | | | | | | | | | | | 10,947 | | | | | | | | |
|
Interest rate spread(2)
|
| | | | | | | | | | | | | | | | 2.09% | | | | | | | | | | | | | | | | | | 2.68% | | |
|
Net interest-earning assets(3)
|
| | | | 57,655 | | | | | | | | | | | | | | | | | | 29,698 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 2.38% | | | | | | | | | | | | | | | | | | 2.77% | | |
|
Average interest-earning assets to average-
interest bearing liabilities |
| | | | 116.48% | | | | | | | | | | | | | | | | | | 108.13% | | | | | | | | | | | | | | |
| | | |
Six Months Ended
June 30, 2025 vs. 2024 |
| |
Years Ended
December 31, 2024 vs. 2023 |
| ||||||||||||||||||||||||||||||
| |
Increase
(Decrease) Due to |
| |
Total
Increase (Decrease) |
| |
Increase
(Decrease) Due to |
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||||
| |
Volume
|
| |
Rate
|
| | | | | | | |
Volume
|
| |
Rate
|
| | | | | | | ||||||||||||||
| |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans
|
| | | $ | 1,282 | | | | | $ | 1,149 | | | | | $ | 2,431 | | | | | $ | 1,196 | | | | | $ | 1,982 | | | | | $ | 3,178 | | |
|
Certificates of deposit with other financial institutions
|
| | | | (4) | | | | | | (5) | | | | | | (9) | | | | | | 1 | | | | | | 20 | | | | | | 21 | | |
|
Interest-bearing cash and cash equivalents
|
| | | | 19 | | | | | | (54) | | | | | | (35) | | | | | | (9,208) | | | | | | 7,286 | | | | | | (1,922) | | |
|
Investment securities available-for-sale
|
| | | | (191) | | | | | | (184) | | | | | | (375) | | | | | | (184) | | | | | | 423 | | | | | | 239 | | |
|
Investment securities held-to-maturity
|
| | | | (222) | | | | | | (68) | | | | | | (290) | | | | | | (833) | | | | | | 673 | | | | | | (160) | | |
|
FHLB of Chicago stock and Bankers’
Bank stock |
| | | | 10 | | | | | | (7) | | | | | | 3 | | | | | | — | | | | | | 24 | | | | | | 24 | | |
|
Total interest-earning assets
|
| | | $ | 894 | | | | | $ | 831 | | | | | $ | 1,725 | | | | | $ | (9,028) | | | | | $ | 10,408 | | | | | $ | 1,380 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | (7) | | | | | | 30 | | | | | | 23 | | | | | | (31) | | | | | | 67 | | | | | | 36 | | |
|
Checking accounts
|
| | | | (4) | | | | | | (6) | | | | | | (10) | | | | | | 2 | | | | | | 14 | | | | | | 16 | | |
|
Money market accounts
|
| | | | (1) | | | | | | 38 | | | | | | 37 | | | | | | (4) | | | | | | (15) | | | | | | (19) | | |
|
Certificates of deposit
|
| | | | 249 | | | | | | (574) | | | | | | (325) | | | | | | 172 | | | | | | 2,408 | | | | | | 2,580 | | |
|
Total interest-bearing liabilities
|
| | | $ | 237 | | | | | $ | (512) | | | | | $ | (275) | | | | | $ | 139 | | | | | $ | 2,474 | | | | | $ | 2,613 | | |
|
Change in net interest income
|
| | | $ | 657 | | | | | $ | 1,343 | | | | | $ | 2,000 | | | | | $ | (9,167) | | | | | $ | 7,934 | | | | | $ | (1,233) | | |
|
Change in Interest Rates in Basis Points (Rate Shock)
|
| |
Net Portfolio Value
|
| |
NPV as % of
Portfolio Value of Assets |
| ||||||||||||||||||||||||
| |
Amount
|
| |
$ Change
|
| |
% Change
|
| |
NPV Ratio
|
| |
Change
|
| |||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
300bp
|
| | | $ | 104,839 | | | | | $ | (21,872) | | | | | | (17.3)% | | | | | | 23.4% | | | | | | (4.8)% | | |
|
200
|
| | | | 112,191 | | | | | | (14,520) | | | | | | (11.5)% | | | | | | 25.0% | | | | | | (3.2)% | | |
|
100
|
| | | | 119,592 | | | | | | (7,119) | | | | | | (5.6)% | | | | | | 26.7% | | | | | | (1.5)% | | |
|
Static
|
| | | | 126,711 | | | | | | 28.2% | | | | | | | | | | | | | | | | | | | | |
|
(100)
|
| | | | 132,035 | | | | | | 5,324 | | | | | | 4.2% | | | | | | 29.4% | | | | | | 1.2% | | |
|
(200)
|
| | | | 134,860 | | | | | | 8,149 | | | | | | 6.4% | | | | | | 30.1% | | | | | | 1.9% | | |
|
(300)
|
| | | | 135,300 | | | | | | 8,589 | | | | | | 6.8% | | | | | | 30.1 | | | | | | 1.9% | | |
|
Change in Interest Rates in Basis Points (Rate Shock)
|
| |
Net Interest Income
|
| |
$ Change
|
| |
% Change
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
300bp
|
| | | $ | 11,684 | | | | | $ | (2,220) | | | | | | (16.0)% | | |
|
200
|
| | | | 12,454 | | | | | | (1,450) | | | | | | (10.4)% | | |
|
100
|
| | | | 13,197 | | | | | | (707) | | | | | | (5.1)% | | |
|
Static
|
| | | | 13,904 | | | | | | | | | | | | | | |
|
(100)
|
| | | | 14,414 | | | | | | 510 | | | | | | 3.7% | | |
|
(200)
|
| | | | 14,656 | | | | | | 752 | | | | | | 5.4% | | |
|
(300)
|
| | | | 14,999 | | | | | | 1,095 | | | | | | 7.9 | | |
| | | |
Total
Amounts Committed at |
| |
Amount of Commitment Expiration – Per Period
|
| ||||||||||||||||||||||||
| | | |
June 30,
2025 |
| |
To One
Year |
| |
One to Three
Years |
| |
Three to Five
Years |
| |
After Five
Years |
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Unused lines of credit
|
| | | $ | 9,520 | | | | | $ | 1,728 | | | | | $ | 511 | | | | | $ | 3,794 | | | | | $ | 3,487 | | |
|
Commitments to originate loans
|
| | | | 30,970 | | | | | | 30,970 | | | | | | — | | | | | | — | | | | | | — | | |
|
Unfunded construction loans
|
| | | | 19,567 | | | | | | 11,178 | | | | | | 4,385 | | | | | | 4,004 | | | | | | — | | |
|
Total commitments
|
| | | $ | 60,057 | | | | | $ | 43,876 | | | | | $ | 4,896 | | | | | $ | 7,798 | | | | | $ | 3,487 | | |
| | | |
Total at
June 30, 2025 |
| |
Payments Due by Period
|
| ||||||||||||||||||||||||
| | | |
To One
Year |
| |
One to Three
Years |
| |
Three to Five
Years |
| |
After Five
Years |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Certificates of deposit
|
| | | $ | 171,550 | | | | | $ | 152,439 | | | | | $ | 18,197 | | | | | $ | 914 | | | | | $ | — | | |
|
Total contractual obligations(1)
|
| | | $ | 171,550 | | | | | $ | 152,439 | | | | | $ | 18,197 | | | | | $ | 914 | | | | | $ | — | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
One to four residential
|
| | | $ | 117,894 | | | | | | 46.2% | | | | | $ | 125,345 | | | | | | 50.5% | | | | | $ | 143,857 | | | | | | 74.3% | | |
|
Purchased and participations
|
| | | | 7,308 | | | | | | 2.9% | | | | | | 8,712 | | | | | | 3.5% | | | | | | 9,888 | | | | | | 5.1% | | |
|
Home improvement, first mortgage
|
| | | | 181 | | | | | | 0.1% | | | | | | 195 | | | | | | 0.1% | | | | | | 338 | | | | | | 0.2% | | |
|
Home equity lines of credit
|
| | | | 5,229 | | | | | | 2.0% | | | | | | 6,050 | | | | | | 2.4% | | | | | | 5,083 | | | | | | 2.6% | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 190 | | | | | | 0.1% | | |
|
Commercial real estate
|
| | | | 62,605 | | | | | | 24.5% | | | | | | 50,844 | | | | | | 20.5% | | | | | | 21,193 | | | | | | 10.9% | | |
|
Commercial and industrial
|
| | | | 16,021 | | | | | | 6.3% | | | | | | 21,769 | | | | | | 8.8% | | | | | | 5,600 | | | | | | 2.9% | | |
|
Commercial construction
|
| | | | 36,701 | | | | | | 14.4% | | | | | | 22,759 | | | | | | 9.2% | | | | | | 7,611 | | | | | | 3.9% | | |
|
Commercial lines of credit
|
| | | | 9,326 | | | | | | 3.6% | | | | | | 12,531 | | | | | | 5.0% | | | | | | — | | | | | | —% | | |
|
Total loans
|
| | | | 255,265 | | | | | | 100% | | | | | | 248,205 | | | | | | 100.0% | | | | | | 193,760 | | | | | | 100.0% | | |
|
Premium on purchase loans
|
| | | | 45 | | | | | | | | | | | | 45 | | | | | | | | | | | | 64 | | | | | | | | |
|
Loans sold
|
| | | | (4,412) | | | | | | | | | | | | (4,440) | | | | | | | | | | | | (987) | | | | | | | | |
|
Loans in process
|
| | | | 7 | | | | | | | | | | | | 4 | | | | | | | | | | | | (132) | | | | | | | | |
|
Allowance for credit losses
|
| | | | (2,412) | | | | | | | | | | | | (2,126) | | | | | | | | | | | | (1,653) | | | | | | | | |
|
Deferred income from loans fees
|
| | | | (986) | | | | | | | | | | | | (760) | | | | | | | | | | | | (481) | | | | | | | | |
|
Total loans, net
|
| | | $ | 247,507 | | | | | | | | | | | $ | 240,928 | | | | | | | | | | | $ | 190,571 | | | | | | | | |
| | | |
One to
Four Residential |
| |
Purchased
and Participations |
| |
Home
Improvement, First Mortgage |
| |
Home
Equity Lines of Credit |
| |
Construction,
First Mortgage |
| |
Commercial
Real Estate |
| |
Commercial
and Industrial |
| |
Commercial
Construction |
| |
Commercial
Lines of Credit |
| |
Total
|
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Amounts due after June 30, 2025 in:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 11,503 | | | | | | 1,024 | | | | | | — | | | | | | 167 | | | | | | — | | | | | | 17,658 | | | | | | 2,919 | | | | | | 18,580 | | | | | | 6,633 | | | | | $ | 58,484 | | |
|
After one year through two years
|
| | | | 4,193 | | | | | | — | | | | | | — | | | | | | 156 | | | | | | — | | | | | | 882 | | | | | | 1,284 | | | | | | 13,275 | | | | | | 1,000 | | | | | | 20,790 | | |
|
After two years through
three years |
| | | | 2,246 | | | | | | — | | | | | | — | | | | | | 6 | | | | | | — | | | | | | 8,296 | | | | | | 3,054 | | | | | | — | | | | | | — | | | | | | 13,602 | | |
|
After three years through
five years |
| | | | 2,796 | | | | | | 19 | | | | | | 32 | | | | | | 2,873 | | | | | | — | | | | | | 30,372 | | | | | | 8,764 | | | | | | 1,072 | | | | | | 1,090 | | | | | | 47,018 | | |
|
After five years through ten years
|
| | | | 15,072 | | | | | | 132 | | | | | | 126 | | | | | | 392 | | | | | | — | | | | | | 5,397 | | | | | | — | | | | | | 3,774 | | | | | | 603 | | | | | | 25,496 | | |
|
After ten years through fifteen years
|
| | | | 27,707 | | | | | | 3,264 | | | | | | — | | | | | | 1,585 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 32,556 | | |
|
After fifteen years
|
| | | | 54,377 | | | | | | 2,869 | | | | | | 23 | | | | | | 50 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 57,319 | | |
|
Total
|
| | | $ | 117,894 | | | | | | 7,308 | | | | | | 181 | | | | | | 5,229 | | | | | | — | | | | | | 62,605 | | | | | | 16,021 | | | | | | 36,701 | | | | | | 9,326 | | | | | $ | 255,265 | | |
| | | |
Fixed-Rate
|
| |
Floating or
Adjustable-Rate |
| |
Total at
June 30, 2025 |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
One to four residential
|
| | | $ | 106,041 | | | | | $ | 350 | | | | | $ | 106,391 | | |
|
Purchased and participations
|
| | | | 6,284 | | | | | | — | | | | | | 6,284 | | |
|
Home improvement, first mortgage
|
| | | | 181 | | | | | | — | | | | | | 181 | | |
|
Home equity lines of credit
|
| | | | 623 | | | | | | 4,438 | | | | | | 5,061 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | 44,315 | | | | | | 633 | | | | | | 44,948 | | |
|
Commercial and industrial
|
| | | | 10,470 | | | | | | 2,632 | | | | | | 13,102 | | |
|
Commercial construction
|
| | | | — | | | | | | 18,121 | | | | | | 18,121 | | |
|
Commercial lines of credit
|
| | | | 1,692 | | | | | | 1,000 | | | | | | 2,692 | | |
|
Total
|
| | | $ | 169,606 | | | | | $ | 27,174 | | | | | $ | 196,780 | | |
| | | |
Fixed-Rate
|
| |
Floating or
Adjustable-Rate |
| |
Total at
December 31, 2024 |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
One to four residential
|
| | | $ | 117,742 | | | | | $ | 445 | | | | | $ | 118,187 | | |
|
Purchased and participations
|
| | | | 8,712 | | | | | | — | | | | | | 8,712 | | |
|
Home improvement, first mortgage
|
| | | | 195 | | | | | | — | | | | | | 195 | | |
|
Home equity lines of credit
|
| | | | 560 | | | | | | 5,191 | | | | | | 5,751 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | 44,186 | | | | | | 646 | | | | | | 44,832 | | |
|
Commercial and industrial
|
| | | | 15,498 | | | | | | 4,969 | | | | | | 20,467 | | |
|
Commercial construction
|
| | | | — | | | | | | 15,196 | | | | | | 15,196 | | |
|
Commercial lines of credit
|
| | | | 3,785 | | | | | | 1,100 | | | | | | 4,885 | | |
|
Total
|
| | | $ | 190,678 | | | | | $ | 27,547 | | | | | $ | 218,225 | | |
| | | |
Fixed-Rate
|
| |
Floating or
Adjustable-Rate |
| |
Total at
December 31, 2023 |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
One to four residential
|
| | | $ | 132,824 | | | | | $ | 742 | | | | | $ | 133,566 | | |
|
Purchased and participations
|
| | | | 9,888 | | | | | | — | | | | | | 9,888 | | |
|
Home improvement, first mortgage
|
| | | | 338 | | | | | | — | | | | | | 338 | | |
|
Home equity lines of credit
|
| | | | 370 | | | | | | 3,399 | | | | | | 3,769 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | 15,099 | | | | | | 1,163 | | | | | | 16,262 | | |
|
Commercial and industrial
|
| | | | 2,003 | | | | | | 3,573 | | | | | | 5,576 | | |
|
Commercial construction
|
| | | | — | | | | | | 5,884 | | | | | | 5,884 | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 160,522 | | | | | $ | 14,761 | | | | | $ | 175,283 | | |
| | | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Loan originations: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | $ | 1,646 | | | | | $ | 2,608 | | | | | $ | 8,389 | | | | | $ | 5,710 | | |
|
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity lines of credit
|
| | | | 307 | | | | | | 1,061 | | | | | | 3,612 | | | | | | 1,797 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | 14,761 | | | | | | 13,756 | | | | | | 53,710 | | | | | | 10,390 | | |
|
Commercial and industrial
|
| | | | 2,942 | | | | | | 2,173 | | | | | | 21,068 | | | | | | 1,699 | | |
|
Commercial construction
|
| | | | 6,953 | | | | | | 1,980 | | | | | | 19,296 | | | | | | 5,445 | | |
|
Commercial lines of credit
|
| | | | 629 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total loan originations
|
| | | $ | 27,238 | | | | | $ | 21,578 | | | | | $ | 106,075 | | | | | $ | 25,041 | | |
|
Loans sold
|
| | | | — | | | | | | (3,500) | | | | | | (3,785) | | | | | | — | | |
|
Loan principal repayments
|
| | | | (19,928) | | | | | | (9,252) | | | | | | (50,916) | | | | | | 13,819 | | |
|
Total loans sold and principal repayments
|
| | | $ | (19,928) | | | | | $ | (12,752) | | | | | $ | (54,701) | | | | | $ | 13,819 | | |
|
Increase or (decrease) due to other items, net(1)
|
| | | | (482) | | | | | | (159) | | | | | | (587) | | | | | | (1,101) | | |
|
Net increase (decrease) in loans, net and loans held for sale
|
| | | $ | 6,828 | | | | | $ | 8,667 | | | | | $ | 50,787 | | | | | $ | 10,121 | | |
| | | |
31 – 89 Days
Past Due and Accruing |
| |
Non-
Accrual |
| |
Total Past
Due and Non-Accrual |
| |
Current
|
| |
Total
Loan Balance |
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| June 30, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | $ | 68 | | | | | | 685 | | | | | | 753 | | | | | | 117,141 | | | | | $ | 117,894 | | |
|
Purchased and participations
|
| | | | 5 | | | | | | 51 | | | | | | 56 | | | | | | 7,252 | | | | | | 7,308 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 181 | | | | | | 181 | | |
|
Home equity lines of credit
|
| | | | 106 | | | | | | — | | | | | | 106 | | | | | | 5,123 | | | | | | 5,229 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 62,605 | | | | | | 62,605 | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 16,021 | | | | | | 16,021 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 36,701 | | | | | | 36,701 | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,326 | | | | | | 9,326 | | |
|
Total
|
| | | $ | 179 | | | | | | 736 | | | | | | 915 | | | | | | 254,350 | | | | | $ | 255,265 | | |
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | $ | 187 | | | | | | 1,419 | | | | | | 1,606 | | | | | | 123,739 | | | | | $ | 125,345 | | |
|
Purchased and participations
|
| | | | 3 | | | | | | 45 | | | | | | 48 | | | | | | 8,664 | | | | | | 8,712 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | 195 | | |
|
Home equity lines of credit
|
| | | | 17 | | | | | | 197 | | | | | | 214 | | | | | | 5,836 | | | | | | 6,050 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 50,844 | | | | | | 50,844 | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21,769 | | | | | | 21,769 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 22,758 | | | | | | 22,758 | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,531 | | | | | | 12,531 | | |
|
Total
|
| | | $ | 207 | | | | | | 1,661 | | | | | | 1,868 | | | | | | 246,336 | | | | | $ | 248,204 | | |
| December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | $ | 557 | | | | | | 1,327 | | | | | | 1,884 | | | | | | 141,973 | | | | | $ | 143,857 | | |
|
Purchased and participations
|
| | | | 4 | | | | | | 42 | | | | | | 46 | | | | | | 9,842 | | | | | | 9,888 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 338 | | | | | | 338 | | |
|
Home equity lines of credit
|
| | | | — | | | | | | 75 | | | | | | 75 | | | | | | 5,008 | | | | | | 5,083 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 190 | | | | | | 190 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | 21,193 | | | | | | 21,193 | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,600 | | | | | | 5,600 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | 7,611 | | | | | | 7,611 | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 561 | | | | | | 1,444 | | | | | | 2,005 | | | | | | 191,755 | | | | | $ | 193,760 | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
Substandard loans
|
| | | $ | 2,052 | | | | | $ | 1,545 | | | | | $ | 1,005 | | |
|
Special mention
|
| | | | 7,294 | | | | | | 6,076 | | | | | | — | | |
|
Total classified loans
|
| | | $ | 9,346 | | | | | $ | 7,621 | | | | | $ | 1,005 | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Non-accruing loans: | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | $ | 685 | | | | | $ | 1,419 | | | | | $ | 1,327 | | |
|
Purchased and participations
|
| | | | 51 | | | | | | 45 | | | | | | 42 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
|
Home equity lines of credit
|
| | | | — | | | | | | 197 | | | | | | 75 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-accruing loans
|
| | | | 736 | | | | | | 1,661 | | | | | | 1,444 | | |
|
Total loans outstanding
|
| | | $ | 255,265 | | | | | $ | 248,205 | | | | | $ | 193,760 | | |
|
Total assets outstanding
|
| | | $ | 453,417 | | | | | $ | 449,513 | | | | | $ | 446,099 | | |
|
Total non-accruing loans as a percentage of total loans
outstanding |
| | | | 0.29% | | | | | | 0.67% | | | | | | 0.75% | | |
|
Total non-performing loans as a percentage of total loans outstanding
|
| | | | 0.29% | | | | | | 0.67% | | | | | | 0.75% | | |
|
Total non-performing loans as a percentage of total assets
|
| | | | 0.16% | | | | | | 0.37% | | | | | | 0.32% | | |
|
Total non-performing assets as a percentage of total assets(1)
|
| | | | 0.35% | | | | | | 0.40% | | | | | | 0.37% | | |
| | | |
As of or for the Six
Months Ended June 30, |
| |
As of or for the Years
Ended December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Allowance for credit losses on loans at beginning of period
|
| | | $ | 2,126 | | | | | $ | 1,653 | | | | | $ | 1,653 | | | | | $ | 902 | | |
|
Effect of adoption of ASU 2016-13
|
| | | | | | | | | | | | | | | | | | | | | | 768 | | |
|
Provision for (recovery of) credit losses
|
| | | | 270 | | | | | | 234 | | | | | | 468 | | | | | | — | | |
| Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
|
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | (17) | | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | | 16 | | | | | | — | | | | | | 5 | | | | | | — | | |
|
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total recoveries
|
| | | | 16 | | | | | | — | | | | | | 5 | | | | | | — | | |
|
Net charge-offs
|
| | | | 16 | | | | | | — | | | | | | 5 | | | | | | (17) | | |
|
Allowance for credit losses on loans at end of period
|
| | | $ | 2,412 | | | | | $ | 1,887 | | | | | $ | 2,126 | | | | | $ | 1,653 | | |
|
Allowance to non-performing loans
|
| | | | 327.72% | | | | | | 137.24% | | | | | | 128.00% | | | | | | 114.47% | | |
|
Allowance to total loans outstanding at the end of the period
|
| | | | 0.94% | | | | | | 0.95% | | | | | | 0.86% | | | | | | 0.85% | | |
| | | |
For the Six Months
Ended June 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Net charge-offs (recoveries) to average loans outstanding during the period:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
One to four residential
|
| | | | (0.006)% | | | | | | — | | | | | | (0.002)% | | | | | | 0.008% | | |
|
Purchased and participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial lines of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent of
Loans in Each Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance in Each Category to Total Allocated Allowance |
| |
Percent
of Loans in Each Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
One to four residential
|
| | | $ | 1,114 | | | | | | 46.2% | | | | | | 46.2% | | | | | $ | 1,074 | | | | | | 50.5% | | | | | | 50.5% | | | | | $ | 1,227 | | | | | | 74.3% | | | | | | 74.3% | | |
|
Purchased and participations
|
| | | | 69 | | | | | | 2.9% | | | | | | 2.9% | | | | | | 75 | | | | | | 3.5% | | | | | | 3.5% | | | | | | 84 | | | | | | 5.1% | | | | | | 5.1% | | |
|
Home improvement, first mortgage
|
| | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | | | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | | | | | 3 | | | | | | 0.2% | | | | | | 0.2% | | |
|
Home equity lines of credit
|
| | | | 49 | | | | | | 2.0% | | | | | | 2.0% | | | | | | 52 | | | | | | 2.4% | | | | | | 2.4% | | | | | | 43 | | | | | | 2.6% | | | | | | 2.6% | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 0.1% | | | | | | 0.1% | | |
|
Commercial real estate
|
| | | | 592 | | | | | | 25.4% | | | | | | 25.4% | | | | | | 435 | | | | | | 20.5% | | | | | | 20.5% | | | | | | 181 | | | | | | 10.9% | | | | | | 10.9% | | |
|
Commercial and industrial
|
| | | | 151 | | | | | | 6.3% | | | | | | 6.3% | | | | | | 186 | | | | | | 8.8% | | | | | | 8.8% | | | | | | 48 | | | | | | 2.9% | | | | | | 2.9% | | |
|
Commercial construction
|
| | | | 347 | | | | | | 14.4% | | | | | | 14.4% | | | | | | 195 | | | | | | 9.2% | | | | | | 9.2% | | | | | | 65 | | | | | | 3.9% | | | | | | 3.9% | | |
|
Commercial lines of credit
|
| | | | 88 | | | | | | 3.6% | | | | | | 3.6% | | | | | | 107 | | | | | | 5.0% | | | | | | 5.0% | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 2,412 | | | | | | 100% | | | | | | 100% | | | | | $ | 2,126 | | | | | | 100% | | | | | | 100% | | | | | $ | 1,653 | | | | | | 100% | | | | | | 100% | | |
| | | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||||
| |
Amortized
Cost |
| |
Market
Value |
| |
Amortized
Cost |
| |
Market
Value |
| |
Amortized
Cost |
| |
Market
Value |
| ||||||||||||||||||||
| |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||
|
Investment securities available-for-sale:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | 81,976 | | | | | $ | 72,075 | | | | | $ | 87,649 | | | | | $ | 75,108 | | | | | $ | 100,378 | | | | | $ | 87,688 | | |
|
U.S. government and agency obligations
|
| | | | 45,480 | | | | | | 37,535 | | | | | | 45,480 | | | | | | 35,841 | | | | | | 51,477 | | | | | | 41,979 | | |
|
Municipal obligations
|
| | | | 1,194 | | | | | | 1,165 | | | | | | 1,181 | | | | | | 1,131 | | | | | | 1,456 | | | | | | 1,390 | | |
|
U.S. treasuries
|
| | | | 997 | | | | | | 998 | | | | | | 4,471 | | | | | | 4,475 | | | | | | 5,841 | | | | | | 5,829 | | |
|
Total investment securities available-for-sale
|
| | | $ | 129,647 | | | | | $ | 111,773 | | | | | $ | 138,781 | | | | | $ | 116,555 | | | | | $ | 159,152 | | | | | $ | 136,886 | | |
|
Investment securities held-to-maturity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | 28,897 | | | | | $ | 26,623 | | | | | $ | 31,796 | | | | | $ | 28,746 | | | | | $ | 37,756 | | | | | $ | 34,489 | | |
|
U.S. government and agency obligations
|
| | | | 1,979 | | | | | | 1,493 | | | | | | 1,978 | | | | | | 1,465 | | | | | | 3,036 | | | | | | 2,521 | | |
|
Municipal obligations
|
| | | | 248 | | | | | | 209 | | | | | | 248 | | | | | | 204 | | | | | | 248 | | | | | | 210 | | |
|
U.S. treasuries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,310 | | | | | | 16,177 | | |
|
Total investment securities held-to-maturity
|
| | | $ | 31,124 | | | | | $ | 28,325 | | | | | $ | 34,022 | | | | | $ | 30,415 | | | | | $ | 57,350 | | | | | $ | 53,397 | | |
| | | |
Amounts as of June 30, 2025, Which Mature In
|
| |||||||||||||||||||||||||||
| | | |
One Year
or Less |
| |
After One
through Five Years |
| |
After Five
through Ten Years |
| |
Over Ten
Years |
| |
Total
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Investment securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | 11 | | | | | $ | 2,391 | | | | | $ | 10,358 | | | | | $ | 69,216 | | | | | $ | 81,976 | | |
|
U.S. government and agency obligations
|
| | | | — | | | | | | 6,000 | | | | | | 27,992 | | | | | | 11,488 | | | | | | 45,480 | | |
|
Municipal obligations
|
| | | | 493 | | | | | | 230 | | | | | | 471 | | | | | | — | | | | | | 1,194 | | |
|
U.S. treasuries
|
| | | | 997 | | | | | | — | | | | | | — | | | | | | — | | | | | | 997 | | |
|
Total
|
| | | $ | 1,501 | | | | | $ | 8,621 | | | | | $ | 38,821 | | | | | $ | 80,704 | | | | | $ | 129,647 | | |
| Weighted average yield: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | | 2.26% | | | | | | 1.70% | | | | | | 2.72% | | | | | | 1.79% | | | | | | 1.91% | | |
|
U.S. government and agency obligations
|
| | | | —% | | | | | | 1.29% | | | | | | 1.46% | | | | | | 1.75% | | | | | | 1.51% | | |
|
Municipal obligations
|
| | | | 3.69% | | | | | | 3.70% | | | | | | 3.44% | | | | | | —% | | | | | | 3.59% | | |
|
U.S. treasuries
|
| | | | 4.92% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | 4.92% | | |
|
Total weighted average yield
|
| | | | 4.50% | | | | | | 1.47% | | | | | | 1.82% | | | | | | 1.78% | | | | | | 1.80% | | |
| Investment securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | 12 | | | | | $ | 1,873 | | | | | $ | 6,189 | | | | | $ | 20,823 | | | | | $ | 28,897 | | |
|
U.S. government and agency obligations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,979 | | | | | | 1,979 | | |
|
Municipal obligations
|
| | | | — | | | | | | — | | | | | | 248 | | | | | | — | | | | | | 248 | | |
|
U.S. treasuries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 12 | | | | | $ | 1,873 | | | | | $ | 6,437 | | | | | $ | 22,802 | | | | | $ | 31,124 | | |
| Weighted average yield: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | | 2.63% | | | | | | 1.99% | | | | | | 2.55% | | | | | | 2.56% | | | | | | 2.52% | | |
|
U.S. government and agency obligations
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | 1.99% | | | | | | 1.99% | | |
|
Municipal obligations
|
| | | | —% | | | | | | —% | | | | | | 1.72% | | | | | | —% | | | | | | 1.72% | | |
|
U.S. treasuries
|
| | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | | | | | —% | | |
|
Total weighted average yield
|
| | | | 2.63% | | | | | | 1.99% | | | | | | 2.52% | | | | | | 2.51% | | | | | | 2.48% | | |
| | | |
As of
|
| |
As of December 31,
|
| ||||||||||||
| | | |
June 30, 2025
|
| |
2024
|
| |
2023
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
Fixed-rate:
|
| | | $ | 124,527 | | | | | $ | 133,265 | | | | | $ | 152,092 | | |
|
Adjustable-rate:
|
| | | | 5,120 | | | | | | 5,516 | | | | | | 7,060 | | |
|
Total investment securities available-for-sale
|
| | | $ | 129,647 | | | | | $ | 138,781 | | | | | $ | 159,152 | | |
|
Fixed-rate:
|
| | | $ | 28,953 | | | | | $ | 31,558 | | | | | $ | 54,244 | | |
|
Adjustable-rate:
|
| | | | 2,171 | | | | | | 2,464 | | | | | | 3,106 | | |
|
Total investment securities held-to-maturity
|
| | | $ | 31,124 | | | | | $ | 34,022 | | | | | $ | 57,350 | | |
| | | |
As of
|
| |
As of December 31,
|
| ||||||||||||||||||||||||||||||
| |
June 30, 2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||||||||||
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| |
Amount
|
| |
%
|
| ||||||||||||||||||||
| |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||
| Certificate accounts: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
0.00% – 0.99%
|
| | | $ | 29,578 | | | | | | 8.3% | | | | | $ | 33,780 | | | | | | 9.45% | | | | | $ | 38,235 | | | | | | 10.83% | | |
|
1.00% – 1.99%
|
| | | | 628 | | | | | | 0.2% | | | | | | 1,006 | | | | | | 0.28% | | | | | | 1,708 | | | | | | 0.48% | | |
|
2.00% – 2.99%
|
| | | | 31,339 | | | | | | 8.8% | | | | | | 12,215 | | | | | | 3.42% | | | | | | 11,074 | | | | | | 3.13% | | |
|
3.00% or more
|
| | | | 128,793 | | | | | | 36.0% | | | | | | 145,873 | | | | | | 40.83% | | | | | | 133,274 | | | | | | 37.76% | | |
|
Total certificate accounts
|
| | | $ | 190,338 | | | | | | 53.3% | | | | | $ | 192,874 | | | | | | 54.0% | | | | | $ | 184,291 | | | | | | 52.2% | | |
| Transaction accounts: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Savings accounts
|
| | | | 96,688 | | | | | | 27.1% | | | | | | 102,136 | | | | | | 28.6% | | | | | | 105,456 | | | | | | 29.9% | | |
|
Checking accounts
|
| | | | 52,016 | | | | | | 14.5% | | | | | | 45,165 | | | | | | 12.6% | | | | | | 43,968 | | | | | | 12.5% | | |
|
Money market
|
| | | | 18,139 | | | | | | 5.1% | | | | | | 17,117 | | | | | | 4.8% | | | | | | 19,160 | | | | | | 5.4% | | |
|
Total transaction accounts
|
| | | $ | 166,843 | | | | | | 46.7% | | | | | $ | 164,418 | | | | | | 46.0% | | | | | $ | 168,584 | | | | | | 47.8% | | |
|
Total deposits
|
| | | $ | 357,181 | | | | | | 100.0% | | | | | $ | 357,292 | | | | | | 100.00% | | | | | $ | 352,875 | | | | | | 100.0% | | |
| | | |
Six Months Ended June 30
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Savings accounts
|
| | | $ | 99,348 | | | | | $ | 143 | | | | | | 0.29% | | | | | $ | 105,442 | | | | | $ | 120 | | | | | | 0.23% | | |
|
Checking accounts
|
| | | | 48,820 | | | | | | 3 | | | | | | 0.01% | | | | | | 43,245 | | | | | | 13 | | | | | | 0.06% | | |
|
Money market accounts
|
| | | | 17,427 | | | | | | 122 | | | | | | 1.40% | | | | | | 17,714 | | | | | | 85 | | | | | | 0.96% | | |
|
Certificates of deposit
|
| | | | 198,183 | | | | | | 3,030 | | | | | | 3.06% | | | | | | 185,949 | | | | | | 3,355 | | | | | | 3.61% | | |
|
Total deposits
|
| | | $ | 363,778 | | | | | $ | 3,298 | | | | | | 1.81% | | | | | $ | 352,350 | | | | | $ | 3,573 | | | | | | 2.03% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| |
Average
Balance |
| |
Interest
Expense |
| |
Average
Rate Paid |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Savings accounts
|
| | | $ | 103,663 | | | | | $ | 251 | | | | | | 0.24% | | | | | $ | 118,800 | | | | | $ | 215 | | | | | | 0.17% | | |
|
Checking accounts
|
| | | | 43,874 | | | | | | 26 | | | | | | 0.06% | | | | | | 46,031 | | | | | | 10 | | | | | | 0.03% | | |
|
Money market accounts
|
| | | | 17,036 | | | | | | 189 | | | | | | 1.11% | | | | | | 22,496 | | | | | | 208 | | | | | | 0.92% | | |
|
Certificates of deposit
|
| | | | 185,289 | | | | | | 6,619 | | | | | | 3.57% | | | | | | 178,007 | | | | | | 4,039 | | | | | | 2.27% | | |
|
Total interest-bearing deposits
|
| | | $ | 349,862 | | | | | $ | 7,085 | | | | | | 2.03% | | | | | $ | 365,334 | | | | | $ | 4,472 | | | | | | 1.22% | | |
|
Total deposits
|
| | | $ | 349,862 | | | | | $ | 7,085 | | | | | | 2.03% | | | | | $ | 365,334 | | | | | $ | 4,472 | | | | | | 1.22% | | |
| | | |
Balance as of June 30, 2025
Maturing in the Twelve Months Ending June 30, |
| |||||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
Thereafter
|
| |
Total
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Certificates of deposit | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
0.00% – 0.99%
|
| | | $ | 23,367 | | | | | $ | 5,219 | | | | | $ | 508 | | | | | $ | 209 | | | | | $ | 275 | | | | | $ | 29,578 | | |
|
1.00% – 1.99%
|
| | | | 92 | | | | | | 117 | | | | | | 419 | | | | | | — | | | | | | — | | | | | | 628 | | |
|
2.00% – 2.99%
|
| | | | 22,854 | | | | | | 8,005 | | | | | | 50 | | | | | | 430 | | | | | | — | | | | | | 31,339 | | |
|
3.00% – or more
|
| | | | 124,915 | | | | | | 3,531 | | | | | | 347 | | | | | | — | | | | | | — | | | | | | 128,793 | | |
|
Total certificate accounts
|
| | | $ | 171,228 | | | | | $ | 16,872 | | | | | $ | 1,324 | | | | | $ | 639 | | | | | $ | 275 | | | | | $ | 190,338 | | |
|
Quarter Ending:
|
| |
Amount
|
| |
Weighted Average Rate
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
September 30, 2025
|
| | | $ | 33,364 | | | | | | 3.11% | | |
|
December 31, 2025
|
| | | | 33,234 | | | | | | 2.85% | | |
|
March 31, 2026
|
| | | | 18,293 | | | | | | 2.82% | | |
|
June 30, 2026
|
| | | | 9,256 | | | | | | 2.77% | | |
|
After June 30, 2026
|
| | | | 11,027 | | | | | | 2.38% | | |
|
Total certificates of deposit with balances of $100,000 or more
|
| | | $ | 105,174 | | | | | | 2.87% | | |
|
Quarter Ending:
|
| |
Amount
|
| |
Weighted Average Rate
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
September 30, 2025
|
| | | $ | 10,667 | | | | | | 3.22% | | |
|
December 31, 2025
|
| | | | 14,847 | | | | | | 2.68% | | |
|
March 31, 2026
|
| | | | 5,052 | | | | | | 2.72% | | |
|
June 30, 2026
|
| | | | 2,654 | | | | | | 3.11% | | |
|
After June 30, 2026
|
| | | | 4,514 | | | | | | 2.60% | | |
|
Total certificates of deposit with balances of more than $250,000
|
| | | $ | 37,734 | | | | | | 2.86% | | |
|
Description/Address
|
| |
Net Book
Value |
| |
Amount of
Deposits |
| ||||||
| | | |
(Dollars)
|
| |||||||||
| Main Office: | | | | | | | | | | | | | |
|
4786 North Milwaukee Ave., Chicago, IL 60630 and adjacent drive-up
|
| | | $ | 1,752,941 | | | | | $ | 109,573,498 | | |
| Branch Offices: | | | | | | | | | | | | | |
|
6257 South Austin Ave., Chicago, IL 60638
|
| | | $ | 786,081 | | | | | $ | 74,079,172 | | |
|
7001 West Grand Ave., Chicago, IL 60707
|
| | | | 1,941,458 | | | | | | 21,544,184 | | |
|
4646 West 103rd St., Oak Lawn, IL 60453(1)
|
| | | | 38,785 | | | | | | 24,110,466 | | |
|
699 West Dundee Road, Wheeling, IL 60090
|
| | | | 747,239 | | | | | | 43,985,906 | | |
|
11139 South Harlem Ave., Worth, IL 60482
|
| | | | 791,402 | | | | | | 84,528,053 | | |
| Loan Production Office: | | | | | | | | | | | | | |
|
810 South Oak Park Ave., Oak Park, IL 60304(2)
|
| | | $ | 40,740 | | | | | $ | — | | |
|
Name
|
| |
Age
|
| |
Position(s) Held with Hoyne Savings, MHC,
Hoyne Financial Corporation and Hoyne Savings Bank |
| |
Position
Held Since |
| |
Year
Term Expires |
|
| Walter F. Healy | | |
59
|
| | President and Chief Executive Officer | | |
2024
|
| |
2026
|
|
| Timothy S. Breems | | |
63
|
| | Chair of the Board | | |
2012
|
| |
2026
|
|
| Paula M. Carstensen | | |
71
|
| | Director | | |
2000
|
| |
2027
|
|
| Judith A. Gonsch | | |
72
|
| | Director | | |
2017
|
| |
2026
|
|
| David M. Opas | | |
74
|
| | Director | | |
2020
|
| |
2027
|
|
| Steven F. Rosenbaum | | |
68
|
| | Director | | |
2017
|
| |
2026
|
|
| Theodore C. Wiemann | | |
69
|
| | Director | | |
1997
|
| |
2027
|
|
| Janet H. Winningham | | |
74
|
| | Director | | |
2002
|
| |
2028
|
|
| Anthony M. Vaccarello | | |
75
|
| | Director | | |
2017
|
| |
2027
|
|
|
Audit Committee
|
| |
Nominating and Corporate
Governance Committee |
| |
Compensation Committee
|
|
| Judith A. Gonsch, Chair | | |
Janet H. Winningham, Chair
|
| |
David M. Opas, Chair
|
|
| Paula M. Carstensen | | |
David M. Opas
|
| |
Paula M. Carstensen
|
|
| David M. Opas | | |
Anthony M. Vaccarello
|
| |
Janet H. Winningham
|
|
| Anthony M. Vaccarello | | | | | | | |
|
Name
|
| |
Board/Committee
Fees Earned or Paid in Cash |
| |
All Other
Compensation |
| |
Total
|
| |||||||||
|
Walter F. Healy(1)
|
| | | $ | 29,200 | | | | | $ | N/A | | | | | $ | 29,200 | | |
|
Timothy S. Breems
|
| | | $ | 36,800 | | | | | $ | N/A | | | | | $ | 36,800 | | |
|
Paula M. Carstensen
|
| | | $ | 36,000 | | | | | $ | N/A | | | | | $ | 36,000 | | |
|
Judith A. Gonsch
|
| | | $ | 33,600 | | | | | $ | N/A | | | | | $ | 33,600 | | |
|
David M. Opas
|
| | | $ | 34,800 | | | | | $ | N/A | | | | | $ | 34,800 | | |
|
Steven F. Rosenbaum
|
| | | $ | 30,800 | | | | | $ | N/A | | | | | $ | 30,800 | | |
|
Theodore C. Wiemann
|
| | | $ | 31,200 | | | | | $ | N/A | | | | | $ | 31,200 | | |
|
Janet H. Winningham
|
| | | $ | 34,400 | | | | | $ | N/A | | | | | $ | 34,400 | | |
|
Anthony M. Vaccarello
|
| | | $ | 34,000 | | | | | $ | N/A | | | | | $ | 34,000 | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
All Other
Compensation |
| |
Total
|
| |||||||||||||||
|
Walter F. Healy,
President and Chief Executive Officer(1) |
| | | | 2024 | | | | | $ | 251,901 | | | | | $ | 100,000 | | | | | $ | 13,416(2) | | | | | $ | 365,317 | | |
|
Steven F. Rosenbaum,
President(3) |
| | | | 2024 | | | | | $ | 166,015 | | | | | $ | 25,000 | | | | | $ | 12,361(4) | | | | | $ | 203,376 | | |
|
Thomas S. Manfre,
Executive Vice President and Chief Financial Officer |
| | | | 2024 | | | | | $ | 211,411 | | | | | $ | 50,000 | | | | | $ | — | | | | | $ | 264,411 | | |
|
Name
|
| |
Number of
Shares |
| |
Amount
($) |
| |
Percent
at the Minimum of the Offering Range |
| |
Percent
at the Maximum of the Offering Range |
| ||||||||||||
| Directors and their associates:(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Walter F. Healy
|
| | | | 30,000 | | | | | $ | 300,000 | | | | | | *% | | | | | | *% | | |
|
Timothy S. Breems
|
| | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
|
Paula M. Carstensen
|
| | | | 25,000 | | | | | | 250,000 | | | | | | * | | | | | | * | | |
|
Judith A. Gonsch
|
| | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
|
David M. Opas
|
| | | | 10,000 | | | | | | 100,000 | | | | | | * | | | | | | * | | |
|
Steven F. Rosenbaum
|
| | | | 30,000 | | | | | | 300,000 | | | | | | * | | | | | | * | | |
|
Theodore C. Wiemann
|
| | | | 25,000 | | | | | | 250,000 | | | | | | * | | | | | | * | | |
|
Janet H. Winningham
|
| | | | 20,000 | | | | | | 200,000 | | | | | | * | | | | | | * | | |
|
Anthony M. Vaccarello
|
| | | | 10,000 | | | | | | 100,000 | | | | | | *% | | | | | | *% | | |
| Other executive officers and their associates:(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Thomas S. Manfre
|
| | | | 30,000 | | | | | | 300,000 | | | | | | *% | | | | | | *% | | |
|
Total
|
| | |
|
240,000
|
| | | |
$
|
2,400,000
|
| | | |
|
4.7%
|
| | | |
|
3.5%
|
| |
| | | |
Price-to-earnings
multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
Hoyne Bancorp, Inc. (on a pro forma basis, assuming completion of the offering)
|
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | * | | | | | | 51.87% | | | | | | 51.95% | | |
|
Maximum
|
| | | | * | | | | | | 47.87% | | | | | | 47.94% | | |
|
Midpoint
|
| | | | * | | | | | | 43.98% | | | | | | 44.05% | | |
|
Minimum
|
| | | | * | | | | | | 39.62% | | | | | | 39.68% | | |
|
Valuation of peer group companies, all of which are fully converted (on a historical basis)
|
| | | | | | | | | | | | | | | | | | |
|
Averages
|
| | | | 18.31x | | | | | | 84.39% | | | | | | 89.00% | | |
|
Medians
|
| | | | 18.31x | | | | | | 83.07% | | | | | | 89.96% | | |
| | Interim Consolidated Financial Statements | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | |
| | 2024 and 2023 Consolidated Annual Financial Statements | | | | | | | |
| | | | | | F-28 | | | |
| | | | | | F-29 | | | |
| | | | | | F-30 | | | |
| | | | | | F-31 | | | |
| | | | | | F-32 | | | |
| | | | | | F-33 | | |
| | | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||
| | | |
(unaudited)
|
| | | | | | | |||
|
Assets
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | |
$
|
23,838,505
|
| | | | $ | 15,327,048 | | |
|
Certificates of deposit
|
| | |
|
870,000
|
| | | | | 1,350,000 | | |
| Investment securities: | | | | | | | | | | | | | |
|
Available-for-sale, (amortized cost of $129,647,415 at June 30, 2025 and
$138,780,879 at December 31, 2024 respectively) |
| | |
|
111,773,308
|
| | | | | 116,554,742 | | |
|
Held-to-maturity, at amortized cost
|
| | |
|
31,123,914
|
| | | | | 34,021,548 | | |
|
Federal Home Loan Bank of Chicago stock (FHLB)
|
| | |
|
1,165,700
|
| | | | | 1,165,700 | | |
|
Bankers Bank stock
|
| | |
|
992,250
|
| | | | | 992,250 | | |
|
Real Estate Owned (REO)
|
| | |
|
868,327
|
| | | | | 138,900 | | |
|
Loans receivable, net of allowance for credit losses of $2,411,819 at June 30, 2025 and $2,125,993 at December 31, 2024
|
| | |
|
247,506,702
|
| | | | | 240,928,137 | | |
|
Premises and equipment, net
|
| | |
|
7,191,488
|
| | | | | 7,749,515 | | |
|
Accrued interest receivable
|
| | |
|
1,356,774
|
| | | | | 1,481,853 | | |
|
Bank-owned life insurance (BOLI)
|
| | |
|
14,619,183
|
| | | | | 16,990,161 | | |
|
Core deposit intangibles
|
| | |
|
230,000
|
| | | | | 322,000 | | |
|
Deferred tax assets
|
| | |
|
9,658,106
|
| | | | | 10,805,732 | | |
|
Other assets
|
| | |
|
2,223,148
|
| | | | | 1,685,609 | | |
|
Total assets
|
| | |
$
|
453,417,405
|
| | | | $ | 449,513,195 | | |
|
Liabilities and Equity
|
| | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Deposits
|
| | |
$
|
357,181,308
|
| | | | $ | 357,291,930 | | |
|
Advances from borrowers for taxes and insurance
|
| | |
|
2,881,999
|
| | | | | 2,753,319 | | |
|
Accounts payable and accrued expenses
|
| | |
|
4,460,164
|
| | | | | 3,637,584 | | |
|
Total liabilities
|
| | |
|
364,523,471
|
| | | | | 363,682,833 | | |
| Equity: | | | | | | | | | | | | | |
|
Retained earnings
|
| | |
|
101,673,380
|
| | | | | 101,720,939 | | |
|
Accumulated other comprehensive loss
|
| | |
|
(12,779,446)
|
| | | | | (15,890,577) | | |
|
Total equity
|
| | |
|
88,893,934
|
| | | | | 85,830,362 | | |
|
Total liabilities and equity
|
| | |
$
|
453,417,405
|
| | | | $ | 449,513,195 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| Interest income: | | | | | | | | | | | | | |
|
Loans receivable
|
| | |
$
|
7,646,218
|
| | | | $ | 5,216,109 | | |
|
Investment securities
|
| | |
|
1,626,543
|
| | | | | 2,291,425 | | |
|
Other
|
| | |
|
502,030
|
| | | | | 543,094 | | |
|
Total interest income
|
| | |
|
9,774,791
|
| | | | | 8,050,628 | | |
|
Interest expense, deposits
|
| | |
|
(3,298,147)
|
| | | | | (3,573,369) | | |
|
Net interest income
|
| | |
|
6,476,644
|
| | | | | 4,477,259 | | |
|
Provision for credit losses
|
| | |
|
(270,000)
|
| | | | | (234,000) | | |
|
Net interest income after provision for credit losses
|
| | |
|
6,206,644
|
| | | | | 4,243,259 | | |
| Noninterest income: | | | | | | | | | | | | | |
|
Customer service fees
|
| | |
|
75,259
|
| | | | | 136,361 | | |
|
Gain on sale of REO
|
| | |
|
—
|
| | | | | 118,750 | | |
|
Other
|
| | |
|
332,166
|
| | | | | 228,136 | | |
|
Total noninterest income
|
| | |
|
407,425
|
| | | | | 483,247 | | |
| Noninterest expense: | | | | | | | | | | | | | |
|
Compensation
|
| | |
|
(3,473,400)
|
| | | | | (3,727,820) | | |
|
Occupancy
|
| | |
|
(1,107,601)
|
| | | | | (1,062,936) | | |
|
Advertising
|
| | |
|
(37,323)
|
| | | | | (20,101) | | |
|
Amortization of core deposit intangible
|
| | |
|
(92,000)
|
| | | | | (92,000) | | |
|
Other
|
| | |
|
(1,964,424)
|
| | | | | (1,723,492) | | |
|
Total noninterest expense
|
| | |
|
(6,674,748)
|
| | | | | (6,626,349) | | |
|
Loss before benefit for income taxes
|
| | |
|
(60,679)
|
| | | | | (1,899,843) | | |
| Recovery of Income Taxes: | | | | | | | | | | | | | |
|
Current recovery
|
| | |
|
(13,120)
|
| | | | | (541,447) | | |
|
Net income (loss)
|
| | |
|
(47,559)
|
| | | | | (1,358,396) | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Unrealized gain (loss) on securities available-for-sale, net of income tax (benefit) of $1,241,655 in 2025 and ($325,886) in 2024
|
| | |
|
3,111,131
|
| | | | | (817,575) | | |
|
Total other comprehensive income
|
| | |
|
3,111,131
|
| | | | | (817,575) | | |
|
Comprehensive income (loss)
|
| | | $ | 3,063,572 | | | | |
$
|
(2,175,971)
|
| |
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| Retained earnings: | | | | | | | | | | | | | |
|
Unrestricted:
|
| | | | | | | | | | | | |
|
Balance, beginning of the year
|
| | |
$
|
101,720,939
|
| | | | $ | 103,678,756 | | |
|
Net income (loss)
|
| | |
|
(47,559)
|
| | | | | (1,358,396) | | |
|
Balance, end of the period
|
| | |
$
|
101,673,380
|
| | | | $ | 102,320,360 | | |
| Accumulated other comprehensive income (loss): | | | | | | | | | | | | | |
|
Net unrealized gain (loss) on available for sale securities:
|
| | | | | | | | | | | | |
|
Balance, beginning of the year, net of income tax (benefit) of $(6,335,560) in 2025 and $(6,346,952) in 2024
|
| | |
$
|
(15,890,577)
|
| | | | $ | (15,919,149) | | |
|
Change during the period, net of income tax (benefit) of $1,241,655
in 2025 and ($325,886) in 2024 |
| | |
|
3,111,131
|
| | | | | (817,575) | | |
|
Balance, end of the period, net of income tax (benefit) of $(5,093,905) in 2025 and $(6,672,838) in 2024
|
| | |
|
(12,779,446)
|
| | | | | (16,736,724) | | |
|
Total equity
|
| | |
$
|
88,893,934
|
| | | | $ | 85,583,636 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| Net cash flows from operating activities: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | |
$
|
(47,559)
|
| | | | $ | (1,358,396) | | |
|
Adjustments to reconcile net loss to net cash from operating activities:
|
| | | | | | | | | | | | |
|
Depreciation
|
| | |
|
266,643
|
| | | | | 218,981 | | |
|
Accretion (amortization) of premiums and discounts
|
| | |
|
4,807
|
| | | | | (138,964) | | |
|
Provision for credit losses
|
| | |
|
270,000
|
| | | | | 234,000 | | |
|
Amortization of core deposit intangible
|
| | |
|
92,000
|
| | | | | 92,000 | | |
|
Accretion of Loan credit and yield adjustment
|
| | |
|
(20,085)
|
| | | | | (58,434) | | |
|
Gain on sale of ORE
|
| | | | — | | | | | | (118,750) | | |
|
Increase in cash surrender value of bank-owned life insurance
|
| | |
|
(326,366)
|
| | | | | (187,601) | | |
|
Change in other assets
|
| | |
|
(537,539)
|
| | | | | (527,482) | | |
|
Change in accrued interest receivable
|
| | |
|
125,079
|
| | | | | 41,695 | | |
|
Deferred income tax benefit
|
| | |
|
(94,029)
|
| | | | | (20,000) | | |
|
Change in accounts payable and accrued expenses
|
| | |
|
822,580
|
| | | | | 1,576,247 | | |
|
Net cash flows from operating activities
|
| | |
|
555,531
|
| | | | | (246,704) | | |
| Net cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchase of BOLI
|
| | | | — | | | | | | (4,820,146) | | |
|
Redemption from BOLI
|
| | |
|
2,697,344
|
| | | | | — | | |
|
Proceeds from maturities of certificates of deposit
|
| | |
|
1,350,000
|
| | | | | 1,350,000 | | |
|
Purchase of certificates of deposit
|
| | |
|
(870,000)
|
| | | | | (1,350,000) | | |
|
Proceeds from repayment of available-for-sale securities
|
| | |
|
9,134,220
|
| | | | | 10,279,435 | | |
|
Repayment of held-to-maturity securities
|
| | |
|
2,892,827
|
| | | | | 12,000,234 | | |
|
Change in loans receivable
|
| | |
|
(6,828,480)
|
| | | | | (8,667,056) | | |
|
Proceeds from sale of ORE
|
| | | | — | | | | | | 318,750 | | |
|
Purchase of premises and equipment
|
| | |
|
(438,043)
|
| | | | | (425,714) | | |
|
Net cash flows from investing activities
|
| | |
|
7,937,868
|
| | | | | 8,685,503 | | |
| Net cash flows from financing activities: | | | | | | | | | | | | | |
|
Change in deposit accounts
|
| | |
|
(110,622)
|
| | | | | (2,795,754) | | |
|
Change in advances from borrowers for taxes and insurance
|
| | |
|
128,680
|
| | | | | (58,201) | | |
|
Net cash flows from financing activities
|
| | |
|
18,058
|
| | | | | (2,853,955) | | |
|
Net change in cash and cash equivalents
|
| | |
|
8,511,457
|
| | | | | 5,584,844 | | |
| Cash and cash equivalents: | | | | | | | | | | | | | |
|
Beginning of the year
|
| | |
|
15,327,048
|
| | | | | 24,675,453 | | |
|
End of the year
|
| | |
$
|
23,838,505
|
| | | | $ | 30,260,297 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Cash paid during the year for Interest
|
| | |
$
|
3,425,830
|
| | | | $ | 3,339,842 | | |
|
Taxes paid during the year
|
| | | | | | | | | | | | |
|
Premises and Equipment transferred to ORE
|
| | |
|
729,427
|
| | | | | — | | |
| |
Building and improvements
|
| |
5 – 50 years
|
|
| |
Furniture, fixtures, and equipment
|
| |
3 – 20 years
|
|
|
Year
|
| |
Amount
|
| |||
|
2025
|
| | | $ | 184,000 | | |
|
2026
|
| | | | 138,000 | | |
| | | |
June 30, 2025
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| |||||||||||||||
| |
Gains
|
| |
Losses
|
| ||||||||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | 45,480 | | | | | $ | — | | | | | $ | (7,945) | | | | | $ | 37,535 | | |
|
Mortgage-backed
|
| | |
|
81,976
|
| | | |
|
53
|
| | | |
|
(9,954)
|
| | | |
|
72,075
|
| |
|
Municipal bonds
|
| | |
|
1,194
|
| | | |
|
—
|
| | | |
|
(29)
|
| | | |
|
1,165
|
| |
|
Treasuries
|
| | |
|
997
|
| | | |
|
1
|
| | | |
|
—
|
| | | |
|
998
|
| |
|
Total available-for-sale securities
|
| | |
$
|
129,647
|
| | | |
$
|
54
|
| | | |
$
|
(17,928)
|
| | | |
$
|
111,773
|
| |
| Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | 1,979 | | | | | $ | — | | | | | $ | (486) | | | | | $ | 1,493 | | |
|
Mortgage-backed
|
| | |
|
28,897
|
| | | |
|
18
|
| | | |
|
(2,292)
|
| | | |
|
26,623
|
| |
|
Municipal bonds
|
| | |
|
248
|
| | | |
|
—
|
| | | |
|
(39)
|
| | | |
|
209
|
| |
|
Total Held-to-maturity securities
|
| | | $ | 31,124 | | | | | $ | 18 | | | | | $ | (2,817) | | | | | $ | 28,325 | | |
| | | |
December 31, 2024
|
| | | | |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| | |||||||||||||||||
| |
Gains
|
| |
Losses
|
| | | | ||||||||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | 45,480 | | | | | $ | — | | | | | $ | (9,639) | | | | | $ | 35,841 | | | | ||
|
Mortgage-backed
|
| | | | 87,649 | | | | | | 32 | | | | | | (12,573) | | | | | | 75,108 | | | | ||
|
Municipal bonds
|
| | | | 1,181 | | | | | | — | | | | | | (50) | | | | | | 1,131 | | | | ||
|
Treasuries
|
| | | | 4,471 | | | | | | 6 | | | | | | (2) | | | | | | 4,475 | | | | ||
|
Total available-for-sale securities
|
| | | $ | 138,781 | | | | | $ | 38 | | | | | $ | (22,264) | | | | | $ | 116,555 | | | | ||
| Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Agencies
|
| | | $ | 1,978 | | | | | $ | — | | | | | $ | (513) | | | | | $ | 1,465 | | | | ||
|
Mortgage-backed
|
| | | | 31,796 | | | | | | 6 | | | | | | (3,056) | | | | | | 28,746 | | | | ||
|
Municipal bonds
|
| | | | 248 | | | | | | — | | | | | | (44) | | | | | | 204 | | | | ||
|
Total Held-to-maturity securities
|
| | | $ | 34,022 | | | | | $ | 6 | | | | | $ | (3,613) | | | | | $ | 30,415 | | | | ||
| | | |
June 30, 2025
|
| |||||||||||||||||||||
| | | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
|
Due in 1 year or less
|
| | | $ | 1,490 | | | | | $ | 1,489 | | | | | $ | — | | | | | $ | — | | |
|
Due after 1 year to 5 years
|
| | |
|
6,230
|
| | | |
|
5,605
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Due after 5 years to 10 years
|
| | |
|
28,463
|
| | | |
|
23,874
|
| | | |
|
248
|
| | | |
|
209
|
| |
|
Due after 10 years
|
| | |
|
11,488
|
| | | |
|
8,730
|
| | | |
|
1,979
|
| | | |
|
1,493
|
| |
|
Total
|
| | |
|
47,671
|
| | | |
|
39,698
|
| | | |
|
2,227
|
| | | |
|
1,702
|
| |
|
Mortgage-backed
|
| | |
|
81,976
|
| | | |
|
72,075
|
| | | |
|
28,897
|
| | | |
|
26,623
|
| |
|
Total
|
| | |
$
|
129,647
|
| | | |
$
|
111,773
|
| | | |
$
|
31,124
|
| | | |
$
|
28,325
|
| |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
|
Due in 1 year or less
|
| | | $ | 4,955 | | | | | $ | 4,955 | | | | | $ | — | | | | | $ | — | | |
|
Due after 1 year to 5 years
|
| | | | 2,228 | | | | | | 2,000 | | | | | | — | | | | | | — | | |
|
Due after 5 years to 10 years
|
| | | | 30,461 | | | | | | 24,648 | | | | | | 248 | | | | | | 204 | | |
|
Due after 10 years
|
| | | | 13,488 | | | | | | 9,844 | | | | | | 1,978 | | | | | | 1,465 | | |
|
Total
|
| | | | 51,132 | | | | | | 41,447 | | | | | | 2,226 | | | | | | 1,669 | | |
|
Mortgage-backed
|
| | | | 87,649 | | | | | | 75,108 | | | | | | 31,796 | | | | | | 28,746 | | |
|
Total
|
| | | $ | 138,781 | | | | | $ | 116,555 | | | | | $ | 34,022 | | | | | $ | 30,415 | | |
| | | |
June 30, 2025
|
| |||||||||||||||||||||
| | | |
Less Than Twelve Months
|
| |
Twelve Months and Over
|
| ||||||||||||||||||
| | | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | — | | | | | $ | — | | | | | $ | 7,945 | | | | | $ | 37,535 | | |
|
Mortgage-backed
|
| | |
|
1
|
| | | |
|
85
|
| | | |
|
9,953
|
| | | |
|
68,223
|
| |
|
Municipal bonds
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
29
|
| | | |
|
1,165
|
| |
|
Total
|
| | | $ | 1 | | | | | $ | 85 | | | | | $ | 17,927 | | | | | $ | 106,923 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Less Than Twelve Months
|
| |
Twelve Months and Over
|
| ||||||||||||||||||
| | | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,639 | | | | | $ | 35,841 | | |
|
Mortgage-backed
|
| | | | 24 | | | | | | 1,727 | | | | | | 12,549 | | | | | | 71,084 | | |
|
Municipal bonds
|
| | | | — | | | | | | — | | | | | | 50 | | | | | | 1,131 | | |
|
Treasuries
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 1,990 | | |
|
Total
|
| | | $ | 24 | | | | | $ | 1,727 | | | | | $ | 22,240 | | | | | $ | 110,046 | | |
| | | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||
|
First mortgage
|
| | |
$
|
117,894
|
| | | | $ | 125,345 | | |
|
Purchased and participations
|
| | |
|
7,308
|
| | | | | 8,712 | | |
|
Home improvement, first mortgage
|
| | |
|
181
|
| | | | | 195 | | |
|
Home equity line of credit (HELOC)
|
| | |
|
5,229
|
| | | | | 6,050 | | |
|
Commercial, construction
|
| | |
|
36,701
|
| | | | | 22,759 | | |
|
Commercial and Industrial
|
| | |
|
16,021
|
| | | | | 21,769 | | |
|
Commercial Real Estate
|
| | |
|
62,605
|
| | | | | 50,844 | | |
|
Commercial Line of Credit (LOC)
|
| | |
|
9,326
|
| | | | | 12,531 | | |
|
Total
|
| | |
|
255,265
|
| | | | | 248,205 | | |
|
Add premiums on purchased loans
|
| | |
|
45
|
| | | | | 45 | | |
| Less: | | | | | | | | | | | | | |
|
Loans sold
|
| | |
|
(4,412)
|
| | | | | (4,440) | | |
|
Loans in process
|
| | |
|
7
|
| | | | | 4 | | |
|
Allowance for credit losses
|
| | |
|
(2,412)
|
| | | | | (2,126) | | |
|
Deferred income from loan fees
|
| | |
|
(986)
|
| | | | | (760) | | |
| | | | |
$
|
247,507
|
| | | | $ | 240,928 | | |
| | | |
First
Mortgage |
| |
Purchased
and participations |
| |
Home
improvement first mortgage |
| |
HELOC
|
| |
Construction,
first mortgage |
| |
Commercial
construction |
| |
Commercial
and industrial |
| |
Commercial
real estate |
| |
LOC
|
| |
Total
|
| ||||||||||||||||||||||||||||||
| Allowance for Credit Loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance January 1,2024
|
| | | $ | 1,227 | | | | | | 84 | | | | | | 3 | | | | | | 43 | | | | | | 2 | | | | | | 65 | | | | | | 48 | | | | | | 181 | | | | | | — | | | | | | 1,653 | | |
|
Provision
|
| | | $ | (274) | | | | | | (18) | | | | | | (2) | | | | | | 3 | | | | | | (2) | | | | | | 108 | | | | | | 118 | | | | | | 206 | | | | | | 95 | | | | | | 234 | | |
|
Charge-offs
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Recoveries
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ending balance June 30, 2024
|
| | | $ | 953 | | | | | | 66 | | | | | | 1 | | | | | | 46 | | | | | | — | | | | | | 173 | | | | | | 166 | | | | | | 387 | | | | | | 95 | | | | | | 1,887 | | |
|
Beginning balance January 1, 2025
|
| | | $ | 1,074 | | | | | | 74 | | | | | | 2 | | | | | | 51 | | | | | | — | | | | | | 195 | | | | | | 187 | | | | | | 436 | | | | | | 107 | | | | | | 2,126 | | |
|
Provision
|
| | | $ | 24 | | | | | | (5) | | | | | | — | | | | | | (2) | | | | | | — | | | | | | 152 | | | | | | (36) | | | | | | 156 | | | | | | (19) | | | | | | 270 | | |
|
Charge-offs
|
| | | $ | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Recoveries
|
| | | $ | 16 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16 | | |
|
Ending balance June 30, 2025
|
| | | $ | 1,114 | | | | | | 69 | | | | | | 2 | | | | | | 49 | | | | | | — | | | | | | 347 | | | | | | 151 | | | | | | 592 | | | | | | 88 | | | | | | 2,412 | | |
| | | |
June 30, 2025
|
| |||||||||||||||||||||
|
2025
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
|
First mortgage
|
| | |
$
|
117,141
|
| | | |
$
|
68
|
| | | |
$
|
685
|
| | | |
$
|
117,894
|
| |
|
Purchased and Participations
|
| | |
|
7,252
|
| | | |
|
5
|
| | | |
|
51
|
| | | |
|
7,308
|
| |
|
Home improvement, first mortgage
|
| | |
|
181
|
| | | | | | | | | | | | | | | |
|
181
|
| |
|
HELOCs
|
| | |
|
5,123
|
| | | |
|
106
|
| | | | | | | | | |
|
5,229
|
| |
|
Commercial & Industrial
|
| | |
|
16,021
|
| | | | | | | | | | | | | | | |
|
16,021
|
| |
|
Commercial real estate
|
| | |
|
62,605
|
| | | | | | | | | | | | | | | |
|
62,605
|
| |
|
Commercial construction
|
| | |
|
36,701
|
| | | | | | | | | | | | | | | |
|
36,701
|
| |
|
Commercial LOC
|
| | |
|
9,326
|
| | | | | | | | | | | | | | | |
|
9,326
|
| |
| | | | | $ | 254,350 | | | | | $ | 179 | | | | | $ | 736 | | | | | $ | 255,265 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
|
2024
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
|
First mortgage
|
| | | $ | 123,739 | | | | | $ | 187 | | | | | $ | 1,419 | | | | | $ | 125,345 | | |
|
Purchased and Participations
|
| | | | 8,664 | | | | | | 3 | | | | | | 45 | | | | | | 8,712 | | |
|
Home improvement, first mortgage
|
| | | | 195 | | | | | | | | | | | | | | | | | | 195 | | |
|
HELOCs
|
| | | | 5,836 | | | | | | 17 | | | | | | 197 | | | | | | 6,050 | | |
|
Commercial & Industrial
|
| | | | 21,769 | | | | | | | | | | | | | | | | | | 21,769 | | |
|
Commercial real estate
|
| | | | 50,844 | | | | | | | | | | | | | | | | | | 50,844 | | |
|
Commercial construction
|
| | | | 22,759 | | | | | | | | | | | | | | | | | | 22,759 | | |
|
Commercial LOC
|
| | | | 12,531 | | | | | | | | | | | | | | | | | | 12,531 | | |
| | | | | $ | 246,337 | | | | | $ | 207 | | | | | $ | 1,661 | | | | | $ | 248,205 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
| Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | $ | 1,646 | | | | | $ | 5,181 | | | | | $ | 3,999 | | | | | $ | 7,151 | | | | | $ | 25,884 | | | | | $ | 72,736 | | | | | $ | — | | | | | $ | 116,597 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,308 | | | | | | — | | | | | | 7,308 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 181 | | | | | | — | | | | | | 181 | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,154 | | | | | | 5,154 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 36,701 | | | | | | 36,701 | | |
|
Commercial and industrial
|
| | | | 2,942 | | | | | | 10,133 | | | | | | 518 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,593 | | |
|
Commercial real estate
|
| | | | 22,886 | | | | | | 26,545 | | | | | | 11,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 61,430 | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,955 | | | | | | 4,955 | | |
|
Total pass
|
| | | | 27,474 | | | | | | 41,859 | | | | | | 16,516 | | | | | | 7,151 | | | | | | 25,884 | | | | | | 80,225 | | | | | | 46,810 | | | | | | 245,919 | | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 527 | | | | | | — | | | | | | 527 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | 1,221 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,221 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | 1,175 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,175 | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,371 | | | | | | 4,371 | | |
|
Total special mention
|
| | | | — | | | | | | 1,221 | | | | | | 1,175 | | | | | | — | | | | | | — | | | | | | 527 | | | | | | 4,371 | | | | | | 7,294 | | |
| Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 770 | | | | | | — | | | | | | 770 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 75 | | | | | | 75 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | 1,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,207 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total substandard
|
| | | | — | | | | | | 1,207 | | | | | | — | | | | | | — | | | | | | — | | | | | | 770 | | | | | | 75 | | | | | | 2,052 | | |
|
Total
|
| | | $ | 27,474 | | | | | $ | 44,287 | | | | | $ | 17,691 | | | | | $ | 7,151 | | | | | $ | 25,884 | | | | | $ | 81,522 | | | | | $ | 51,256 | | | | | $ | 255,265 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
|
Current year to date period gross write-offs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial line of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
| Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | $ | 5,421 | | | | | $ | 4,330 | | | | | $ | 7,305 | | | | | $ | 26,489 | | | | | $ | 21,225 | | | | | $ | 58,590 | | | | | $ | — | | | | | $ | 123,360 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,712 | | | | | | — | | | | | | 8,712 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195 | | | | | | — | | | | | | 195 | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,050 | | | | | | 6,050 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,759 | | | | | | 22,759 | | |
|
Commercial and industrial
|
| | | | 18,396 | | | | | | 540 | | | | | | 2,833 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,769 | | |
|
Commercial real estate
|
| | | | 30,240 | | | | | | 14,969 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,209 | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,531 | | | | | | 12,531 | | |
|
Total pass
|
| | | | 54,057 | | | | | | 19,839 | | | | | | 10,138 | | | | | | 26,489 | | | | | | 21,225 | | | | | | 67,497 | | | | | | 41,340 | | | | | | 240,585 | | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 440 | | | | | | — | | | | | | 440 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | 235 | | | | | | 5,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,635 | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total special mention
|
| | | | 235 | | | | | | 5,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | 440 | | | | | | — | | | | | | 6,075 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
| Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 473 | | | | | | 470 | | | | | | 602 | | | | | | — | | | | | | 1,545 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 473 | | | | | | 470 | | | | | | 602 | | | | | | — | | | | | | 1,545 | | |
|
Total
|
| | | $ | 54,292 | | | | | $ | 25,239 | | | | | $ | 10,138 | | | | | $ | 26,962 | | | | | $ | 21,695 | | | | | $ | 68,539 | | | | | $ | 41,340 | | | | | $ | 248,205 | | |
|
Current year to date period gross
write-offs |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First mortgage
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total current period gross write-offs
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Land
|
| | |
$
|
685
|
| | | | $ | 885 | | |
|
Buildings and improvements
|
| | |
|
17,479
|
| | | | | 17,980 | | |
|
Furniture, fixtures, and equipment
|
| | |
|
2,371
|
| | | | | 2,834 | | |
|
Total
|
| | |
|
20,535
|
| | | | | 21,699 | | |
|
Less accumulated depreciation
|
| | |
|
13,344
|
| | | | | 14,408 | | |
|
Construction in progress
|
| | |
|
—
|
| | | | | 459 | | |
| | | | |
$
|
7,191
|
| | | | $ | 7,750 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
|
Beginning Balance
|
| | |
$
|
313
|
| | | | $ | 324 | | |
|
Change in Directors
|
| | |
|
—
|
| | | | | — | | |
|
Loans Advanced
|
| | |
|
—
|
| | | |
|
—
|
| |
|
Repayments
|
| | |
|
5
|
| | | | | 11 | | |
|
Ending Balance
|
| | |
$
|
308
|
| | | | $ | 313 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
| Demand accounts | | | | | | | | | | | | | |
|
Passbook accounts
|
| | |
$
|
96,688
|
| | | | $ | 102,136 | | |
|
NOW accounts
|
| | |
|
52,016
|
| | | | | 45,165 | | |
|
Daily money market accounts
|
| | |
|
18,139
|
| | | | | 17,117 | | |
|
Total demand deposits
|
| | |
|
166,843
|
| | | | | 164,418 | | |
|
Certificates of deposit
|
| | |
|
190,338
|
| | | | | 192,874 | | |
|
Total of all deposit accounts
|
| | |
$
|
357,181
|
| | | | $ | 357,292 | | |
| | | |
Assets Measured at Fair Value on a Recurring Basis
At June 30, 2025 |
| |||||||||||||||||||||
| | | |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
June 30, 2025 |
| ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed
|
| | | $ | — | | | | | $ | 72,075 | | | | | $ | — | | | | | $ | 72,075 | | |
|
Agencies
|
| | |
|
—
|
| | | |
|
37,535
|
| | | |
|
—
|
| | | |
|
37,535
|
| |
|
Municipal bonds
|
| | |
|
—
|
| | | |
|
1,165
|
| | | |
|
—
|
| | | |
|
1,165
|
| |
|
Treasuries
|
| | |
|
998
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
998
|
| |
|
Total available-for-sale debt securities
|
| | |
$
|
998
|
| | | |
$
|
110,775
|
| | | |
$
|
—
|
| | | |
$
|
111,773
|
| |
| | | |
Assets Measured at Fair Value on a Recurring Basis
At December 31, 2024 |
| |||||||||||||||||||||
| | | |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31, 2024 |
| ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed
|
| | | $ | — | | | | | $ | 75,108 | | | | | $ | — | | | | | $ | 75,108 | | |
|
Agencies
|
| | | | — | | | | | | 35,841 | | | | | | — | | | | | | 35,841 | | |
|
Municipal bonds
|
| | | | — | | | | | | 1,131 | | | | | | — | | | | | | 1,131 | | |
|
Treasuries
|
| | | | 4,475 | | | | | | — | | | | | | — | | | | | | 4,475 | | |
|
Total available-for-sale debt securities
|
| | | $ | 4,475 | | | | | $ | 112,080 | | | | | $ | — | | | | | $ | 116,555 | | |
| | | | | | |
June 30, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||
| | | | | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
|
Financial assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| |
Level 1
|
| | |
$
|
23,839
|
| | | |
$
|
23,839
|
| | | | $ | 15,327 | | | | | $ | 15,327 | | |
|
Certificates of deposit
|
| |
Level 2
|
| | |
|
870
|
| | | |
|
870
|
| | | | | 1,350 | | | | | | 1,350 | | |
|
Investment securities AFS
|
| |
Level 2
|
| | |
|
110,775
|
| | | |
|
110,775
|
| | | | | 112,080 | | | | | | 112,080 | | |
|
Treasuries
|
| |
Level 1
|
| | |
|
998
|
| | | |
|
998
|
| | | | | 4,475 | | | | | | 4,475 | | |
|
Investment securities HTM
|
| |
Level 2
|
| | |
|
31,124
|
| | | |
|
28,325
|
| | | | | 34,022 | | | | | | 30,415 | | |
|
Other Investments
|
| |
Level 3
|
| | |
|
2,158
|
| | | |
|
2,158
|
| | | | | 2,158 | | | | | | 2,158 | | |
|
Accrued interest receivable
|
| |
Level 1
|
| | |
|
1,357
|
| | | |
|
1,357
|
| | | | | 1,481 | | | | | | 1,481 | | |
|
Loans, net
|
| |
Level 3
|
| | |
|
247,507
|
| | | |
|
238,033
|
| | | | | 240,928 | | | | | | 232,226 | | |
|
Bank owned life insurance
|
| |
Level 2
|
| | |
|
14,619
|
| | | |
|
14,619
|
| | | | | 16,990 | | | | | | 16,990 | | |
|
Financial liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| |
Level 2
|
| | |
|
357,181
|
| | | |
|
307,556
|
| | | | | 357,292 | | | | | | 355,997 | | |
|
Accrued interest payable
|
| |
Level 1
|
| | |
|
669
|
| | | |
|
669
|
| | | | | 773 | | | | | | 773 | | |
| | | |
Actual
|
| |
Requirements
Well Capitalized Under Prompt Corrective Action Provisions |
| ||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
| As of June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 capital (to average assets for the leverage ratio)
|
| | |
$
|
89,498
|
| | | |
|
20.0%
|
| | | |
$
|
40,294
|
| | | |
|
9.0%
|
| |
| As of December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 capital (to average assets for the leverage ratio)
|
| | | $ | 89,067 | | | | | | 19.9% | | | | | $ | 40,363 | | | | | | 9.0% | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
Assets
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | |
$
|
15,327,048
|
| | | | $ | 24,675,453 | | |
|
Certificates of deposit
|
| | |
|
1,350,000
|
| | | | | 1,350,000 | | |
| Investment securities: | | | | | | | | | | | | | |
|
Available-for-sale, (amortized cost of $138,780,879 and $159,151,616 at December 31, 2024 and 2023 respectively)
|
| | |
|
116,554,742
|
| | | | | 136,885,515 | | |
|
Held-to-maturity, at amortized cost
|
| | |
|
34,021,548
|
| | | | | 57,349,549 | | |
|
Federal Home Loan Bank of Chicago stock (FHLB)
|
| | |
|
1,165,700
|
| | | | | 1,165,700 | | |
|
Bankers Bank stock
|
| | |
|
992,250
|
| | | | | — | | |
|
Real Estate Owned (REO)
|
| | |
|
138,900
|
| | | | | 200,000 | | |
|
Loans receivable, net of allowance for credit losses of $2,125,993 and $1,653,072 at December 31, 2024 and 2023, respectively
|
| | |
|
240,928,137
|
| | | | | 190,570,624 | | |
|
Premises and equipment, net
|
| | |
|
7,749,515
|
| | | | | 7,590,936 | | |
|
Accrued interest receivable
|
| | |
|
1,481,853
|
| | | | | 1,269,345 | | |
|
Bank-owned life insurance (BOLI)
|
| | |
|
16,990,161
|
| | | | | 13,254,798 | | |
|
Core deposit intangibles
|
| | |
|
322,000
|
| | | | | 506,000 | | |
|
Deferred tax assets
|
| | |
|
10,805,732
|
| | | | | 9,579,054 | | |
|
Other assets
|
| | |
|
1,685,609
|
| | | | | 1,702,358 | | |
|
Total assets
|
| | |
$
|
449,513,195
|
| | | | $ | 446,099,332 | | |
|
Liabilities and Equity
|
| | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Deposits
|
| | |
$
|
357,291,930
|
| | | | $ | 352,875,223 | | |
|
Advances from borrowers for taxes and insurance
|
| | |
|
2,753,319
|
| | | | | 2,086,018 | | |
|
Accounts payable and accrued expenses
|
| | |
|
3,637,584
|
| | | | | 3,378,484 | | |
|
Total liabilities
|
| | |
|
363,682,833
|
| | | | | 358,339,725 | | |
| Equity: | | | | | | | | | | | | | |
|
Retained earnings
|
| | |
|
101,720,939
|
| | | | | 103,678,756 | | |
|
Accumulated other comprehensive loss
|
| | |
|
(15,890,577)
|
| | | | | (15,919,149) | | |
|
Total equity
|
| | |
|
85,830,362
|
| | | | | 87,759,607 | | |
|
Total liabilities and equity
|
| | |
$
|
449,513,195
|
| | | | $ | 446,099,332 | | |
| | | |
2024
|
| |
2023
|
| ||||||
| Interest income: | | | | | | | | | | | | | |
|
Loans receivable
|
| | |
$
|
11,526,269
|
| | | | $ | 8,348,329 | | |
|
Investment securities
|
| | |
$
|
4,186,151
|
| | | | $ | 4,107,361 | | |
|
Other
|
| | |
|
1,086,297
|
| | | | | 2,963,322 | | |
|
Total interest income
|
| | |
|
16,798,717
|
| | | | | 15,419,012 | | |
|
Interest expense, deposits
|
| | |
|
(7,084,677)
|
| | | | | (4,471,832) | | |
|
Net interest income
|
| | |
|
9,714,040
|
| | | | | 10,947,180 | | |
|
Provision for credit losses
|
| | |
|
(468,000)
|
| | | | | — | | |
|
Net interest income after provision for credit losses
|
| | |
|
9,246,040
|
| | | | | 10,947,180 | | |
| Noninterest income: | | | | | | | | | | | | | |
|
Customer service fees
|
| | |
|
323,466
|
| | | | | 252,866 | | |
|
Gain on REO
|
| | |
|
118,750
|
| | | | | — | | |
|
Other
|
| | |
|
637,672
|
| | | | | 385,179 | | |
|
Total noninterest income
|
| | |
|
1,079,888
|
| | | | | 638,045 | | |
| Noninterest expense: | | | | | | | | | | | | | |
|
Compensation
|
| | |
|
(6,969,993)
|
| | | | | (8,192,520) | | |
|
Occupancy
|
| | |
|
(2,789,181)
|
| | | | | (2,442,373) | | |
|
Advertising
|
| | |
|
(61,975)
|
| | | | | (59,169) | | |
|
Amortization of core deposit intangible
|
| | |
|
(184,000)
|
| | | | | (184,000) | | |
|
Other
|
| | |
|
(3,313,312)
|
| | | | | (2,600,390) | | |
|
Total noninterest expense
|
| | |
|
(13,318,461)
|
| | | | | (13,478,452) | | |
|
Loss before benefit for income taxes
|
| | |
|
(2,992,533)
|
| | | | | (1,893,227) | | |
| Recovery of Income Taxes: | | | | | | | | | | | | | |
|
Current recovery
|
| | |
|
(1,034,716)
|
| | | | | (3,384,546) | | |
|
Net income (loss)
|
| | |
|
(1,957,817)
|
| | | | | 1,491,319 | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Unrealized gain (loss) on securities available-for-sale, net of income taxes (benefit) of $11,392 in 2024, $994,803 in 2023
|
| | |
|
28,572
|
| | | | | 2,499,640 | | |
|
Total other comprehensive income
|
| | |
|
28,572
|
| | | | | 2,499,640 | | |
|
Comprehensive income (loss)
|
| | |
$
|
(1,929,245)
|
| | | | $ | 3,990,959 | | |
| | | |
2024
|
| |
2023
|
| ||||||
| Retained earnings: | | | | | | | | | | | | | |
|
Balance, beginning of the year
|
| | |
$
|
103,678,756
|
| | | | $ | 102,721,197 | | |
|
Cumlative effect of change in accounting principle
|
| | |
|
—
|
| | | | | (533,760) | | |
|
Net income (loss)
|
| | |
|
(1,957,817)
|
| | | | | 1,491,319 | | |
|
Balance, end of the year
|
| | |
|
101,720,939
|
| | | | | 103,678,756 | | |
| Accumulated other comprehensive income (loss): | | | | | | | | | | | | | |
|
Net unrealized gain (loss) on available for sale securities:
|
| | | | | | | | | | | | |
|
Balance, beginning of the year, net of income tax (benefit) of $(6,346,952) in 2024 and $(7,341,755) in 2023
|
| | |
|
(15,919,149)
|
| | | | | (18,418,789) | | |
|
Change during the year, net of income tax (benefit) of $11,392 in 2024
and $994,803 in 2023 |
| | |
|
28,572
|
| | | | | 2,499,640 | | |
|
Balance, end of the year, net of income tax (benefit) of $(6,335,560) in
2024 and $(6,346,952) in 2023 |
| | |
|
(15,890,577)
|
| | | | | (15,919,149) | | |
|
Total equity
|
| | |
$
|
85,830,362
|
| | | | $ | 87,759,607 | | |
| | | |
2024
|
| |
2023
|
| ||||||
| Net cash flows from operating activities: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | |
$
|
(1,957,817)
|
| | | | $ | 1,491,319 | | |
|
Adjustments to reconcile net income (loss) to net cash from operating activities:
|
| | | | | | | | | | | | |
|
Depreciation
|
| | |
|
680,868
|
| | | | | 437,788 | | |
|
Accretion of premiums and discounts
|
| | |
|
(246,727)
|
| | | | | (1,060,897) | | |
|
Provision for credit losses
|
| | |
|
468,000
|
| | | | | — | | |
|
Amortization of core deposit intangible
|
| | |
|
184,000
|
| | | | | 184,000 | | |
|
Accretion of Loan credit and yield adjustment
|
| | |
|
(38,349)
|
| | | | | (55,638) | | |
|
Write down on REO
|
| | |
|
—
|
| | | | | 162,520 | | |
|
Gain on sale of ORE
|
| | |
|
(118,750)
|
| | | | | — | | |
|
Increase in cash surrender value of bank-owned life insurance
|
| | |
|
(571,020)
|
| | | | | (342,343) | | |
|
Change in other assets
|
| | |
|
16,749
|
| | | | | (808,130) | | |
|
Change in accrued interest receivable
|
| | |
|
(212,508)
|
| | | | | (226,811) | | |
|
Deferred income tax benefit
|
| | |
|
(1,238,070)
|
| | | | | (3,600,937) | | |
|
Change in accounts payable and accrued expenses
|
| | |
|
259,100
|
| | | | | 1,877,475 | | |
|
Net cash flows from operating activities
|
| | |
|
(2,774,524)
|
| | | | | (1,941,654) | | |
| Net cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchase of BOLI
|
| | |
|
(13,916,414)
|
| | | | | — | | |
|
Redemption from BOLI
|
| | |
|
10,752,071
|
| | | | | — | | |
|
Proceeds from maturities of certificates of deposit
|
| | |
|
1,350,000
|
| | | | | 1,200,000 | | |
|
Purchase of certificates of deposit
|
| | |
|
(1,350,000)
|
| | | | | (1,350,000) | | |
|
Purchase of available-for-sale securities
|
| | |
|
—
|
| | | | | (10,572,175) | | |
|
Proceeds from repayment of available-for-sale securities
|
| | |
|
20,423,668
|
| | | | | 14,427,456 | | |
|
Purchase of held-to-maturity securities
|
| | |
|
—
|
| | | | | (1,060,000) | | |
|
Repayment of held-to-maturity securities
|
| | |
|
23,521,797
|
| | | | | 7,097,000 | | |
|
Change in loans receivable
|
| | |
|
(50,787,164)
|
| | | | | (10,121,402) | | |
|
Proceeds from sale of ORE
|
| | |
|
318,750
|
| | | | | | | |
|
Purchase of premises and equipment
|
| | |
|
(978,347)
|
| | | | | (717,153) | | |
|
Purchase of Bankers Bank stock
|
| | |
|
(992,250)
|
| | | | | — | | |
|
Net cash flows from investing activities
|
| | |
|
(11,657,889)
|
| | | | | (1,096,274) | | |
| Net cash flows from financing activities: | | | | | | | | | | | | | |
|
Change in deposit accounts
|
| | |
|
4,416,707
|
| | | | | (25,423,713) | | |
|
Change in advances from borrowers for taxes and insurance
|
| | |
|
667,301
|
| | | | | (207,803) | | |
|
Net cash flows from financing activities
|
| | |
|
5,084,008
|
| | | | | (25,631,516) | | |
|
Net change in cash and cash equivalents
|
| | |
|
(9,348,405)
|
| | | | | (28,669,444) | | |
| Cash and cash equivalents: | | | | | | | | | | | | | |
|
Beginning of the year
|
| | |
|
24,675,453
|
| | | | | 53,344,897 | | |
|
End of the year
|
| | |
$
|
15,327,048
|
| | | | $ | 24,675,453 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Cash paid during the year for Interest
|
| | |
$
|
6,871,054
|
| | | | $ | 3,935,020 | | |
|
Taxes paid during the year
|
| | |
|
50,000
|
| | | | | 580,000 | | |
|
Premises and Equipment transferred to ORE
|
| | |
|
138,900
|
| | | | | | | |
| |
Building and improvements
|
| |
5 – 50 years
|
|
| |
Furniture, fixtures, and equipment
|
| |
3 – 20 years
|
|
|
Year
|
| |
Amount
|
| |||
|
2025
|
| | | $ | 184,000 | | |
|
2026
|
| | | | 138,000 | | |
| | | |
2024
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| |||||||||||||||
| | | |
Gains
|
| |
Losses
|
| ||||||||||||||||||
| Available-for-sale securities: | | | | | | ||||||||||||||||||||
|
Agencies
|
| | | $ | 45,479,588 | | | | | $ | — | | | | | $ | (9,638,673) | | | | | $ | 35,840,915 | | |
|
Mortgage-backed
|
| | |
|
87,649,493
|
| | | |
|
31,047
|
| | | |
|
(12,572,716)
|
| | | |
|
75,107,824
|
| |
|
Municipal bonds
|
| | |
|
1,180,450
|
| | | |
|
—
|
| | | |
|
(49,787)
|
| | | |
|
1,130,663
|
| |
|
Treasuries
|
| | |
|
4,471,348
|
| | | |
|
6,319
|
| | | |
|
(2,327)
|
| | | |
|
4,475,340
|
| |
|
Total available-for-sale securities
|
| | |
$
|
138,780,879
|
| | | |
$
|
37,366
|
| | | |
$
|
(22,263,503)
|
| | | |
$
|
116,554,742
|
| |
| Held-to-maturity securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | 1,978,130 | | | | | $ | — | | | | | $ | (513,110) | | | | | $ | 1,465,020 | | |
|
Mortgage-backed
|
| | |
|
31,795,457
|
| | | |
|
6,091
|
| | | |
|
(3,055,778)
|
| | | |
|
28,745,770
|
| |
|
Municipal bonds
|
| | |
|
247,961
|
| | | |
|
—
|
| | | |
|
(44,248)
|
| | | |
|
203,713
|
| |
|
Total Held-to-maturity
securities |
| | | $ | 34,021,548 | | | | | $ | 6,091 | | | | | $ | (3,613,136) | | | | | $ | 30,414,503 | | |
| | | |
2023
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross Unrealized
|
| |
Estimated
Fair Value |
| |||||||||||||||
| | | |
Gains
|
| |
Losses
|
| ||||||||||||||||||
| Available-for-sale securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | 51,477,118 | | | | | $ | — | | | | | $ | (9,498,508) | | | | | $ | 41,978,610 | | |
|
Mortgage-backed
|
| | | | 100,378,283 | | | | | | 53,653 | | | | | | (12,743,884) | | | | | | 87,688,052 | | |
|
Municipal bonds
|
| | | | 1,455,745 | | | | | | — | | | | | | (65,417) | | | | | | 1,390,328 | | |
|
Treasuries
|
| | | | 5,840,470 | | | | | | 13,606 | | | | | | (25,551) | | | | | | 5,828,525 | | |
|
Total available-for-sale securities
|
| | | $ | 159,151,616 | | | | | $ | 67,259 | | | | | $ | (22,333,360) | | | | | $ | 136,885,515 | | |
|
Held-to-maturity securities:
Agencies |
| | | $ | 3,036,388 | | | | | $ | 191 | | | | | $ | (515,807) | | | | | $ | 2,520,772 | | |
|
Mortgage-backed
|
| | | | 37,755,645 | | | | | | 697 | | | | | | (3,267,639) | | | | | | 34,488,703 | | |
|
Municipal bonds
|
| | | | 247,699 | | | | | | — | | | | | | (37,307) | | | | | | 210,392 | | |
|
Treasuries
|
| | | | 16,309,817 | | | | | | — | | | | | | (132,782) | | | | | | 16,177,035 | | |
|
Total Held-to-maturity securities
|
| | | $ | 57,349,549 | | | | | $ | 888 | | | | | $ | (3,953,535) | | | | | $ | 53,396,902 | | |
| | | |
2024
|
| |||||||||||||||||||||
| | | |
Available-for-Sale
|
| |
Held-to-Maturity
|
| ||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair Value
|
| |
Amortized
Cost |
| |
Fair Value
|
| ||||||||||||
|
Due in 1 year or less
|
| | | $ | 4,954,863 | | | | | $ | 4,955,055 | | | | | $ | — | | | | | $ | — | | |
|
Due in 1 to 5 years
|
| | |
|
2,228,071
|
| | | |
|
2,000,438
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Due after 5 years to 10 years
|
| | |
|
30,460,491
|
| | | |
|
24,647,770
|
| | | |
|
247,961
|
| | | |
|
203,713
|
| |
|
Due after 10 years
|
| | |
|
13,487,961
|
| | | |
|
9,843,655
|
| | | |
|
1,978,130
|
| | | |
|
1,465,020
|
| |
|
Total
|
| | |
|
51,131,386
|
| | | |
|
41,446,918
|
| | | |
|
2,226,091
|
| | | |
|
1,668,733
|
| |
|
Mortgage-backed
|
| | |
|
87,649,493
|
| | | |
|
75,107,824
|
| | | |
|
31,795,457
|
| | | |
|
28,745,770
|
| |
|
Total
|
| | |
$
|
138,780,879
|
| | | |
$
|
116,554,742
|
| | | |
$
|
34,021,548
|
| | | |
$
|
30,414,503
|
| |
| | | |
2024
|
| |||||||||||||||||||||
| | | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
| | | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | — | | | | | $ | — | | | | | $ | 9,638,673 | | | | | $ | 35,840,915 | | |
|
Mortgage-backed
|
| | |
|
23,441
|
| | | |
|
1,726,876
|
| | | |
|
12,549,275
|
| | | |
|
71,083,679
|
| |
|
Municipal bonds
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
49,787
|
| | | |
|
1,130,663
|
| |
|
Treasuries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
2,327
|
| | | |
|
1,989,840
|
| |
|
Total
|
| | |
$
|
23,441
|
| | | |
$
|
1,726,876
|
| | | |
$
|
22,240,062
|
| | | |
$
|
110,045,097
|
| |
| | | |
2023
|
| |||||||||||||||||||||
| | | |
Less Than Twelve Months
|
| |
Over Twelve Months
|
| ||||||||||||||||||
| | | |
Gross
Unrealized Losses |
| |
Fair Value
|
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| Available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Agencies
|
| | | $ | 9,376 | | | | | $ | 5,990,150 | | | | | $ | 9,489,132 | | | | | $ | 35,988,460 | | |
|
Mortgage-backed
|
| | | | 7,408 | | | | | | 1,949,760 | | | | | | 12,736,476 | | | | | | 82,514,105 | | |
|
Municipal bonds
|
| | | | 3,505 | | | | | | 297,513 | | | | | | 61,912 | | | | | | 1,092,815 | | |
|
Treasuries
|
| | | | 25,551 | | | | | | 3,398,620 | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 45,840 | | | | | $ | 11,636,043 | | | | | $ | 22,287,520 | | | | | $ | 119,595,380 | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
First mortgage
|
| | |
$
|
125,345,417
|
| | | | $ | 143,857,321 | | |
|
Purchased and participations
|
| | |
|
8,711,693
|
| | | | | 9,888,302 | | |
|
Home improvement, first mortgage
|
| | |
|
194,556
|
| | | | | 338,088 | | |
|
Home equity line of credit (HELOC)
|
| | |
|
6,050,047
|
| | | | | 5,082,957 | | |
|
Construction, first mortgage
|
| | |
|
—
|
| | | | | 189,797 | | |
|
Commercial, construction
|
| | |
|
22,758,553
|
| | | | | 7,610,465 | | |
|
Commercial and Industrial
|
| | |
|
21,768,830
|
| | | | | 5,600,093 | | |
|
Commercial Real Estate
|
| | |
|
50,843,796
|
| | | | | 21,193,065 | | |
|
Commercial Line of Credit (LOC)
|
| | |
|
12,531,371
|
| | | | | — | | |
|
Total
|
| | |
|
248,204,263
|
| | | | | 193,760,088 | | |
|
Add premiums on purchased loans
|
| | |
|
44,725
|
| | | | | 63,786 | | |
| Less: | | | | | | | | | | | | | |
|
Loans sold
|
| | |
|
(4,439,698)
|
| | | | | (987,057) | | |
|
Loans in process
|
| | |
|
4,351
|
| | | | | (131,582) | | |
|
Allowance for credit losses
|
| | |
|
(2,125,993)
|
| | | | | (1,653,072) | | |
|
Deferred income from loan fees
|
| | |
|
(759,511)
|
| | | | | (481,539) | | |
| | | | |
$
|
240,928,137
|
| | | | $ | 190,570,624 | | |
| | | |
First
Mortgage |
| |
Purchased
and participations |
| |
Home
improvement first mortgage |
| |
HELOC
|
| |
Construction,
first mortgage |
| |
Commercial
construction |
| |
Commercial
and industrial |
| |
Commercial
real estate |
| |
LOC
|
| |
Total
|
| ||||||||||||||||||||||||||||||
| Allowance for Credit Loss | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance January 1, 2023
|
| | | $ | 800,745 | | | | | | 51,156 | | | | | $ | 1,163 | | | | | | 29,354 | | | | | $ | 1,050 | | | | | | 18,732 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 902,200 | | |
|
Impact of adoption of ASU 2016-13
|
| | | | 443,708 | | | | | | 33,207 | | | | | | 1,721 | | | | | | 14,011 | | | | | | 569 | | | | | | 46,197 | | | | | | 47,777 | | | | | | 180,810 | | | | | | — | | | | | | 768,000 | | |
|
Charge-offs
|
| | | | (17,128) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,128) | | |
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Ending balance December 31, 2023
|
| | | | 1,227,325 | | | | | | 84,363 | | | | | | 2,884 | | | | | | 43,365 | | | | | | 1,619 | | | | | | 64,929 | | | | | | 47,777 | | | | | | 180,810 | | | | | | — | | | | | | 1,653,072 | | |
|
Provision
|
| | | | (158,600) | | | | | | (9,743) | | | | | | (1,217) | | | | | | 8,457 | | | | | | (1,619) | | | | | | 130,009 | | | | | | 138,684 | | | | | | 254,692 | | | | | | 107,337 | | | | | | 468,000 | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Recoveries
|
| | | | 4,921 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,921 | | |
|
Ending balance December 31, 2024
|
| | |
|
1,073,646
|
| | | |
|
74,620
|
| | | |
|
1,667
|
| | | |
|
51,822
|
| | | |
|
—
|
| | | |
|
194,938
|
| | | |
|
186,461
|
| | | |
|
435,502
|
| | | |
|
107,337
|
| | | |
|
2,125,993
|
| |
| | | |
First
Mortgage |
| |
HELOC
|
| ||||||
| 2024 | | | | | | | | | | | | | |
|
Accrued interest written off to interest income
|
| | | $ | 35,473 | | | | | $ | 14,432 | | |
| | | |
First
Mortgage |
| |
HELOC
|
| ||||||
| 2023 | | | | | | | | | | | | | |
|
Accrued interest written off to interest income
|
| | | $ | 34,902 | | | | | $ | 2,983 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2024
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
|
First mortgage and home improvement
|
| | |
$
|
123,933,876
|
| | | |
$
|
187,280
|
| | | |
$
|
1,418,817
|
| | | |
$
|
125,539,973
|
| |
|
Purchased and Participations
|
| | |
|
8,663,843
|
| | | |
|
2,934
|
| | | |
|
44,916
|
| | | |
|
8,711,693
|
| |
|
HELOCs
|
| | |
|
5,835,887
|
| | | |
|
17,252
|
| | | |
|
196,908
|
| | | |
|
6,050,047
|
| |
|
Commercial & Industrial
|
| | |
|
21,768,830
|
| | | | | | | | | | | | | | | |
|
21,768,830
|
| |
|
Commercial real estate
|
| | |
|
50,843,796
|
| | | | | | | | | | | | | | | |
|
50,843,796
|
| |
|
Commercial construction
|
| | |
|
22,758,553
|
| | | | | | | | | | | | | | | |
|
22,758,553
|
| |
|
Commercial LOC
|
| | |
|
12,531,371
|
| | | | | | | | | | | | | | | |
|
12,531,371
|
| |
| | | | | $ | 246,336,156 | | | | | $ | 207,466 | | | | | $ | 1,660,641 | | | | | $ | 248,204,263 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2023
|
| |
Current
|
| |
30 – 89
days |
| |
Non-Accrual
90+ days |
| |
Total
|
| ||||||||||||
|
First mortgage and home improvement
|
| | | $ | 142,311,082 | | | | | $ | 557,076 | | | | | $ | 1,327,251 | | | | | $ | 144,195,409 | | |
|
Purchased and Participations
|
| | | | 9,842,598 | | | | | | 4,059 | | | | | | 41,645 | | | | | | 9,888,302 | | |
|
HELOCs
|
| | | | 5,008,050 | | | | | | — | | | | | | 74,907 | | | | | | 5,082,957 | | |
|
Construction, first mortgage
|
| | | | 189,797 | | | | | | | | | | | | | | | | | | 189,797 | | |
|
Commercial & Industrial
|
| | | | 5,600,093 | | | | | | | | | | | | | | | | | | 5,600,093 | | |
|
Commercial real estate
|
| | | | 21,193,065 | | | | | | | | | | | | | | | | | | 21,193,065 | | |
|
Commercial construction
|
| | | | 7,610,465 | | | | | | | | | | | | | | | | | | 7,610,465 | | |
| | | | | $ | 191,755,150 | | | | | $ | 561,135 | | | | | $ | 1,443,803 | | | | | $ | 193,760,088 | | |
| | | |
2024
|
| |||||||||
| | | |
Loan
Balance |
| |
Specific
Allowance |
| ||||||
| Collateral dependent other than TLMs: | | | | | | | | | | | | | |
|
First mortgage
|
| | |
$
|
82,377
|
| | | |
$
|
—
|
| |
| Troubled loan modifications: | | | | | | | | | | | | | |
|
First mortgage
|
| | |
|
87,361
|
| | | |
|
—
|
| |
|
Purchased and participations
|
| | |
|
79,361
|
| | | |
|
—
|
| |
|
Total collateral dependent loans
|
| | |
$
|
249,099
|
| | | |
$
|
—
|
| |
| | | |
2023
|
| |||||||||
| | | |
Loan
Balance |
| |
Specific
Allowance |
| ||||||
| Collateral dependent other than TLMs: | | | | | | | | | | | | | |
|
First mortgage
|
| | | $ | 60,766 | | | | | $ | — | | |
| Troubled loan modifications: | | | | | | | | | | | | | |
|
First mortgage
|
| | | | 92,121 | | | | | | — | | |
|
Purchased and participations
|
| | | | 86,028 | | | | | | — | | |
|
Total collateral dependent loans
|
| | | $ | 238,915 | | | | | $ | — | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
| Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | $ | 5,420,878 | | | | | $ | 4,330,316 | | | | | $ | 7,305,100 | | | | | $ | 26,489,097 | | | | | $ | 21,224,949 | | | | | $ | 58,589,741 | | | | | $ | — | | | | | $ | 123,360,081 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,711,693 | | | | | | — | | | | | | 8,711,693 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,556 | | | | | | — | | | | | | 194,556 | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,050,047 | | | | | | 6,050,047 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,758,553 | | | | | | 22,758,553 | | |
|
Commercial and industrial
|
| | | | 18,396,116 | | | | | | 539,987 | | | | | | 2,832,727 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,768,830 | | |
|
Commercial real estate
|
| | | | 30,240,129 | | | | | | 14,968,581 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,208,710 | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,531,371 | | | | | | 12,531,371 | | |
|
Total pass
|
| | | | 54,057,123 | | | | | | 19,838,884 | | | | | | 10,137,827 | | | | | | 26,489,097 | | | | | | 21,224,949 | | | | | | 67,495,990 | | | | | | 41,339,971 | | | | | | 240,583,841 | | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,481 | | | | | | — | | | | | | 440,481 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | 235,019 | | | | | | 5,400,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,635,086 | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total special mention
|
| | | | 235,019 | | | | | | 5,400,067 | | | | | | — | | | | | | — | | | | | | — | | | | | | 440,481 | | | | | | — | | | | | | 6,075,567 | | |
| Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | 472,642 | | | | | | 469,965 | | | | | | 602,248 | | | | | | — | | | | | | 1,544,855 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | 472,642 | | | | | | 469,965 | | | | | | 602,248 | | | | | | — | | | | | | 1,544,855 | | |
|
Total
|
| | | $ | 61,404,704 | | | | | $ | 19,275,326 | | | | | $ | 7,305,100 | | | | | $ | 27,597,563 | | | | | $ | 21,694,914 | | | | | $ | 67,902,895 | | | | | $ | 43,023,761 | | | | | $ | 248,204,263 | | |
|
Current year to date period gross write-offs
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial line of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
2023
|
| |
2022
|
| |
2021
|
| |
2020
|
| |
2019
|
| |
Prior
|
| |
Revolvers
|
| |
Total
|
| ||||||||||||||||||||||||
| Pass | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | $ | 5,290,376 | | | | | $ | 7,938,088 | | | | | $ | 28,959,015 | | | | | $ | 24,455,855 | | | | | $ | 15,659,933 | | | | | $ | 60,549,501 | | | | | $ | — | | | | | $ | 142,852,768 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,888,302 | | | | | | — | | | | | | 9,888,302 | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 338,088 | | | | | | — | | | | | | 338,088 | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,082,957 | | | | | | 5,082,957 | | |
|
Construction, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 189,797 | | | | | | — | | | | | | 189,797 | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,610,465 | | | | | | 7,610,465 | | |
|
Commercial and industrial
|
| | | | 2,171,736 | | | | | | 3,428,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,600,093 | | |
|
Commercial real estate
|
| | | | 21,193,065 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,193,065 | | |
|
Total pass
|
| | | | 28,655,177 | | | | | | 11,366,445 | | | | | | 28,959,015 | | | | | | 24,455,855 | | | | | | 15,659,933 | | | | | | 70,965,688 | | | | | | 12,693,422 | | | | | | 192,755,535 | | |
| Special Mention | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total special mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Substandard | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | | — | | | | | | — | | | | | | 498,381 | | | | | | — | | | | | | — | | | | | | 506,172 | | | | | | — | | | | | | 1,004,553 | | |
|
Purchased and Participations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home improvement, first mortgage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Home equity line of credit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total substandard
|
| | | | — | | | | | | — | | | | | | 498,381 | | | | | | — | | | | | | — | | | | | | 506,172 | | | | | | — | | | | | | 1,004,553 | | |
|
Total
|
| | | $ | 28,655,177 | | | | | $ | 11,556,243 | | | | | $ | 30,207,607 | | | | | $ | 24,628,501 | | | | | $ | 15,659,933 | | | | | $ | 70,359,205 | | | | | $ | 12,693,422 | | | | | $ | 193,760,088 | | |
|
Current year to date period gross
write-offs |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
First Mortgage
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17,128 | | | | | $ | — | | | | | $ | 17,128 | | |
|
Purchased and Participations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Home improvement, first mortgage
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Home equity line of credit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total current period gross write-offs
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 17,128 | | | | | $ | — | | | | | $ | 17,128 | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
Land
|
| | |
$
|
884,727
|
| | | | $ | 920,727 | | |
|
Buildings and improvements
|
| | |
|
17,980,406
|
| | | | | 18,065,710 | | |
|
Furniture, fixtures, and equipment
|
| | |
|
2,833,980
|
| | | | | 4,876,193 | | |
|
Total
|
| | |
|
21,699,113
|
| | | | | 23,862,630 | | |
|
Less accumulated depreciation
|
| | |
|
14,408,621
|
| | | | | 16,271,694 | | |
|
Construction in progress
|
| | |
|
459,023
|
| | | | | — | | |
| | | | |
$
|
7,749,515
|
| | | | $ | 7,590,936 | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
Beginning Balance
|
| | | $ | 323,761 | | | | | $ | 333,848 | | |
|
Change in Directors
|
| | |
|
—
|
| | | | | — | | |
|
Loans Advanced
|
| | |
|
—
|
| | | | | — | | |
|
Repayments
|
| | |
|
10,473
|
| | | | | 10,087 | | |
|
Ending Balance
|
| | | $ | 313,288 | | | | | $ | 323,761 | | |
| | | |
2024
|
| |
2023
|
| ||||||
| Demand accounts | | | | | | | | | | | | | |
|
Passbook accounts
|
| | |
$
|
102,135,468
|
| | | | $ | 105,456,182 | | |
|
NOW accounts
|
| | |
|
45,165,211
|
| | | | | 43,967,812 | | |
|
Daily money market accounts
|
| | |
|
17,117,354
|
| | | | | 19,160,414 | | |
|
Total demand deposits
|
| | |
|
164,418,033
|
| | | | | 168,584,408 | | |
|
Certificates of deposit
|
| | |
|
192,873,897
|
| | | | | 184,290,815 | | |
|
Total of all deposit accounts
|
| | |
$
|
357,291,930
|
| | | | $ | 352,875,223 | | |
| | | |
2024
|
| |||
| | | |
Amount
|
| |||
| Maturities: | | | | | | | |
|
Within one year
|
| | |
$
|
176,551,160
|
| |
|
One to two years
|
| | |
|
13,797,737
|
| |
|
Two to three years
|
| | |
|
1,749,615
|
| |
|
Three to four years
|
| | |
|
671,140
|
| |
|
Four to five years
|
| | |
|
104,245
|
| |
| | | | | $ | 192,873,897 | | |
| | | |
Assets Measured at Fair Value on a Recurring Basis
At December 31, 2024 |
| |||||||||||||||||||||
| | | |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31, 2024 |
| ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed
|
| | | $ | — | | | | | $ | 75,107,824 | | | | | $ | — | | | | | $ | 75,107,824 | | |
|
Agencies
|
| | |
|
—
|
| | | |
|
35,840,915
|
| | | |
|
—
|
| | | |
|
35,840,915
|
| |
|
Municipal bonds
|
| | |
|
—
|
| | | |
|
1,130,663
|
| | | |
|
—
|
| | | |
|
1,130,663
|
| |
|
Treasuries
|
| | |
|
4,475,340
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
4,475,340
|
| |
|
Total available-for-sale debt securities
|
| | |
$
|
4,475,340
|
| | | |
$
|
112,079,402
|
| | | |
$
|
—
|
| | | |
$
|
116,554,742
|
| |
| | | |
Assets Measured at Fair Value on a Recurring Basis
At December 31, 2023 |
| |||||||||||||||||||||
| | | |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Balance at
December 31, 2023 |
| ||||||||||||
| Available-for-sale debt securities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed
|
| | | $ | — | | | | | $ | 87,688,052 | | | | | $ | — | | | | | $ | 87,688,052 | | |
|
Agencies
|
| | | | — | | | | | | 41,978,610 | | | | | | — | | | | | | 41,978,610 | | |
|
Municipal Bonds
|
| | | | — | | | | | | 1,390,328 | | | | | | — | | | | | | 1,390,328 | | |
|
Treasuries
|
| | | | 5,828,525 | | | | | | — | | | | | | — | | | | | | 5,828,525 | | |
|
Total available-for-sale debt securities
|
| | | $ | 5,828,525 | | | | | $ | 131,056,990 | | | | | $ | — | | | | | $ | 136,885,515 | | |
|
December 31, 2023
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Real Estate owned
|
| | | $ | — | | | | | $ | — | | | | | $ | 200,000 | | | | | $ | 200,000 | | |
|
Total Assets at Fair Value
|
| | | $ | — | | | | | $ | — | | | | | $ | 200,000 | | | | | $ | 200,000 | | |
| | | | | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| | | | | | |
Carrying
Amount |
| |
Estimated
Fair Value |
| |
Carrying
Amount |
| |
Estimated
Fair Value |
| ||||||||||||
|
Financial assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| |
Level 1
|
| | |
$
|
15,327
|
| | | |
$
|
15,327
|
| | | |
$
|
24,675
|
| | | | $ | 24,675 | | |
|
Certificates of deposit
|
| |
Level 2
|
| | |
|
1,350
|
| | | |
|
1,350
|
| | | | | 1,350 | | | | | | 1,350 | | |
|
Investment securities AFS
|
| |
Level 2
|
| | |
|
112,080
|
| | | |
|
112,080
|
| | | | | 131,057 | | | | | | 131,057 | | |
|
Treasuries
|
| |
Level 1
|
| | |
|
4,475
|
| | | |
|
4,475
|
| | | | | 5,829 | | | | | | 5,829 | | |
|
Investment securities HTM
|
| |
Level 2
|
| | |
|
34,022
|
| | | |
|
30,415
|
| | | | | 57,350 | | | | | | 53,397 | | |
|
Other Investments
|
| |
Level 3
|
| | |
|
2,158
|
| | | |
|
2,158
|
| | | | | 1,166 | | | | | | 1,166 | | |
|
Accrued interest receivable
|
| |
Level 1
|
| | |
|
1,481
|
| | | |
|
1,481
|
| | | | | 1,269 | | | | | | 1,269 | | |
|
Loans, net
|
| |
Level 3
|
| | |
|
240,928
|
| | | |
|
232,226
|
| | | | | 190,571 | | | | | | 188,010 | | |
|
Bank owned life insurance
|
| |
Level 2
|
| | |
|
16,990
|
| | | |
|
16,990
|
| | | | | 13,255 | | | | | | 13,255 | | |
|
Financial liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| |
Level 2
|
| | |
|
357,292
|
| | | |
|
355,997
|
| | | | | 352,875 | | | | | | 351,358 | | |
|
Accrued interest payable
|
| |
Level 1
|
| | |
|
773
|
| | | |
|
773
|
| | | | | 628 | | | | | | 328 | | |
| | | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
|
Current
|
| | |
$
|
203,354
|
| | | | $ | 216,391 | | |
|
Deferred expense (benefit)
|
| | |
|
(1,238,070)
|
| | | | | (890,937) | | |
|
Change in valuation allowance
|
| | |
|
—
|
| | | | | (2,710,000) | | |
|
Total expense (benefit)
|
| | |
$
|
(1,034,716)
|
| | | | $ | (3,384,546) | | |
| | | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
|
Statutory Federal tax rate
|
| | |
|
21%
|
| | | | | 21% | | |
|
Pretax income at statutory rate
|
| | |
$
|
(628,432)
|
| | | | $ | (397,578) | | |
|
State income tax, net of federal benefit
|
| | |
|
(280,506)
|
| | | | | (146,118) | | |
|
Cash surrender value of life insurance
|
| | |
|
(126,634)
|
| | | | | (71,892) | | |
|
Permanent adjustments
|
| | |
|
(111)
|
| | | | | 2,995 | | |
|
Change in valuation allowance
|
| | |
|
—
|
| | | | | (2,710,000) | | |
|
Other
|
| | |
|
967
|
| | | | | (61,953) | | |
|
Total expense (benefit)
|
| | | $ | (1,034,716) | | | | | $ | (3,384,546) | | |
| | | |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||
| Deferred income tax assets: | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | |
$
|
606,014
|
| | | | $ | 471,208 | | |
|
Accrued bonuses
|
| | |
|
101,506
|
| | | | | 81,553 | | |
|
Real estate owned
|
| | |
|
—
|
| | | | | 31,052 | | |
|
Deferred loan fees
|
| | |
|
216,499
|
| | | | | 137,263 | | |
|
Unrealized loss on AFS securities
|
| | |
|
6,335,560
|
| | | | | 6,346,952 | | |
|
Net operating losses
|
| | |
|
3,989,658
|
| | | | | 4,568,813 | | |
|
Other
|
| | |
|
48,502
|
| | | | | 44,584 | | |
|
Total deferred income tax assets
|
| | |
|
11,297,739
|
| | | | | 11,681,425 | | |
| Deferred income tax liabilities: | | | | | | | | | | | | | |
|
Premises and equipment
|
| | |
|
(79,678)
|
| | | | | (82,154) | | |
|
Merger related activities
|
| | |
|
(304,735)
|
| | | | | (296,015) | | |
|
FHLB Stock dividend
|
| | |
|
(78,263)
|
| | | | | (78,263) | | |
|
Tax bad debt reserve
|
| | |
|
—
|
| | | | | (1,645,939) | | |
|
Other
|
| | |
|
(29,331)
|
| | | | | — | | |
|
Total deferred income tax liabilities
|
| | |
|
(492,007)
|
| | | | | 2,102,371 | | |
|
Net deferred income tax asset
|
| | |
$
|
10,805,732
|
| | | | $ | 9,579,054 | | |
| | | |
Actual
|
| |
Requirements
Well Capitalized Under Prompt Corrective Action Provisions |
| ||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||
| As of December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 capital (to average assets for the leverage ratio)
|
| | |
$
|
89,067
|
| | | |
|
19.9%
|
| | | |
$
|
40,363
|
| | | |
|
9.0%
|
| |
| As of December 31, 2023: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Tier 1 capital (to average assets for the leverage ratio)
|
| | | $ | 89,904 | | | | | | 20.8% | | | | | $ | 38,961 | | | | | | 9.0% | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Cash in bank subsidiary
|
| | |
$
|
21,746
|
| | | | $ | 60,732 | | |
|
Investment in subsidiary, at underlying equity
|
| | |
|
85,783,202
|
| | | | | 87,673,460 | | |
|
Other assets
|
| | |
|
25,414
|
| | | | | 25,415 | | |
|
Total assets
|
| | |
$
|
85,830,362
|
| | | | $ | 87,759,607 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Total liabilities
|
| | |
|
—
|
| | | | | — | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | |
|
85,830,362
|
| | | | | 87,759,607 | | |
|
Total liabilities and stockholders’ equity
|
| | |
$
|
85,830,362
|
| | | | $ | 87,759,607 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Interest income: | | | | | | | | | | | | | |
|
Income on cash in bank
|
| | |
$
|
248
|
| | | | $ | 566 | | |
|
Total interest income
|
| | |
|
248
|
| | | | | 566 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Total interest expense
|
| | |
|
—
|
| | | | | — | | |
|
Net interest income
|
| | |
|
248
|
| | | | | 566 | | |
| Noninterest income: | | | | | | | | | | | | | |
|
Management fee
|
| | |
|
300,000
|
| | | | | 100,000 | | |
| Noninterest expenses: | | | | | | | | | | | | | |
|
Other noninterest expense
|
| | |
|
346,643
|
| | | | | 50,856 | | |
|
Income (Loss) before income taxes
|
| | |
|
(46,395)
|
| | | | | 49,710 | | |
|
Income tax benefit
|
| | |
|
(7,409)
|
| | | | | (21,528) | | |
|
Equity in undistributed income (loss) of Bank
|
| | |
|
(1,918,831)
|
| | | | | 1,420,081 | | |
|
Net income (loss)
|
| | |
$
|
(1,957,817)
|
| | | | $ | 1,491,319 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | |
$
|
(1,957,817)
|
| | | | $ | 1,491,319 | | |
| Adjustments to reconcile net income to net | | | | | | | | | | | | | |
|
Equity in undistributed income (loss) of Bank cash used in operating
activities |
| | |
|
(1,918,831)
|
| | | | | (1,420,081) | | |
|
Other
|
| | |
|
—
|
| | | | | (23,471) | | |
|
Net cash used in operating activities
|
| | |
|
(38,986)
|
| | | | | 47,767 | | |
|
Net cash used in financing activities
|
| | |
|
—
|
| | | | | — | | |
|
Net change in cash and cash equivalents
|
| | |
|
(38,986)
|
| | | | | 47,767 | | |
|
Cash and cash equivalents at beginning of period
|
| | |
|
60,732
|
| | | | | 12,965 | | |
|
Cash and cash equivalents at end of period
|
| | |
$
|
21,746
|
| | | | $ | 60,732 | | |
| | | |
Estimated
Amount |
| |||
|
Registrant’s Legal Fees and Expenses
|
| | | $ | 775,000 | | |
|
Registrant’s Accounting/Tax Fees and Expenses (including tax opinions)
|
| | | | 295,000 | | |
|
Marketing Agent Fees(1)
|
| | | | 793,500 | | |
|
Conversion Agent’s Fees and Legal Expenses
|
| | | | 155,000 | | |
|
Independent Appraiser’s Fees and Expenses
|
| | | | 95,000 | | |
|
Printing, Postage, Mailing and EDGAR Fees and Expenses
|
| | | | 170,000 | | |
|
Filing Fees (NASDAQ, FINRA, SEC, Banking Regulatory)
|
| | | | 80,000 | | |
|
Transfer Agent/Stock Certificate Fees and Expenses
|
| | | | 45,000 | | |
|
Business Plan Fees and Expenses
|
| | | | 75,000 | | |
|
Consultant Fees and Expenses
|
| | | | 195,000 | | |
|
Other
|
| | | | 14,500 | | |
|
Total(2)
|
| | | $ | 2,693,000 | | |
| |
Signatures
|
| |
Title
|
| |
Date
|
|
| |
/s/ Walter F. Healy
Walter F. Healy
|
| |
President and Chief Executive Officer
(Principal Executive Officer) |
| |
August 20, 2025
|
|
| |
/s/ Thomas S. Manfre
Thomas S. Manfre
|
| |
Chief Financial Officer
(Principal Financial and Principal Accounting Officer) |
| |
August 20, 2025
|
|
| |
*
Timothy S. Breems
|
| |
Chair of the Board
|
| |
August 20, 2025
|
|
| |
*
Paula M. Carstensen
|
| |
Director
|
| |
August 20, 2025
|
|
| |
*
Judith A. Gonsch
|
| |
Director
|
| |
August 20, 2025
|
|
| |
*
David M. Opas
|
| |
Director
|
| |
August 20, 2025
|
|
| |
*
Steven F. Rosenbaum
|
| |
Director
|
| |
August 20, 2025
|
|
| |
*
Theodore C. Wiemann
|
| |
Director
|
| |
August 20, 2025
|
|
| |
*
Janet H. Winningham
|
| |
Director
|
| |
August 20, 2025
|
|
| |
*
Anthony M. Vaccarello
|
| |
Director
|
| |
August 20, 2025
|
|
| |
* By:
/s/ Walter F. Healy
Walter F. Healy
|
| |
Attorney-in-Fact
|
| |
August 20, 2025
|
|
Exhibit 1.3
HOYNE BANCORP, INC.
(a Delaware corporation)
Up to 6,900,000 Shares of Common Stock
(Subject to Increase to 7,935,000 Shares of Common Stock)
COMMON STOCK
(Par Value $0.01 Per Share)
Subscription Price $10.00 Per Share
AGENCY AGREEMENT
__________, 2025
Keefe, Bruyette & Woods, Inc.
70 West Madison Street
Suite 2401
Chicago, Illinois 60602
Ladies and Gentlemen:
Hoyne Bancorp, Inc., a Delaware corporation (“Hoyne Bancorp”), Hoyne Financial Corporation, a federally-chartered stock corporation (“Hoyne Financial”), Hoyne Savings, MHC, a federally-chartered mutual holding company (the “MHC”) and Hoyne Savings Bank, an Illinois-chartered capital stock savings bank (“Hoyne Savings”) (collectively, Hoyne Bancorp, Hoyne Financial, the MHC and Hoyne Savings are the “Hoyne Parties”), hereby confirm, jointly and severally, their agreement with Keefe, Bruyette & Woods, Inc. (“KBW” or the “Agent”), as follows:
Section 1. The Offering. In accordance with that certain Plan of Conversion of the MHC, dated May 16, 2025 (the “Plan”), Hoyne Bancorp is offering shares of common stock, $0.01 par value per share (the “Common Stock” or the “Shares”), for sale at $10.00 per share (the “Purchase Price”) in connection with the conversion of the MHC from the mutual holding company to the stock holding company form of organization (the “Conversion”). Pursuant to the Plan, Hoyne Bancorp is offering for sale a minimum of 5,100,000 Shares and a maximum of 6,900,000 Shares (subject to an increase up to 7,935,000 shares) in the Subscription Offering, and, if necessary, in the Community Offering and/or the Syndicated Community Offering (each as described below and collectively, the “Offering”). All capitalized terms used in this Agency Agreement (this “Agreement”) and not defined in this Agreement shall have the meanings set forth in the Plan. The Conversion is being conducted in accordance with the laws of the United States and the applicable regulations of the Board of Governors of the Federal Reserve System (the “Federal Reserve”) (such laws and regulations are referred to herein as the “Conversion Regulations”).
In connection with the Conversion, Hoyne Bancorp will offer for sale shares of Common Stock in a subscription offering (the “Subscription Offering”) to: (i) first, each depositor of Hoyne Savings with $50.00 or more on deposit as of the close of business on March 31, 2024 (the “Eligible Account Holders”); (ii) second, tax-qualified employee benefit plans of Hoyne Savings, including the employee stock ownership plan (the “Tax Qualified Employee Plan”); (iii) third, to the extent that there are Shares not purchased after satisfaction of clauses (i) and (ii), each depositor of Hoyne Savings with $50.00 or more on deposit as of the close of business on ___________ __, 2025 other than directors and certain officers of Hoyne Savings, and their associates, who is not an Eligible Account Holder (“Supplemental Eligible Account Holders”); and (iv) fourth, to the extent that there are Shares not purchased after satisfaction of clauses (i), (ii) and (iii), each depositor of Hoyne Savings at the close of business on the Voting Record Date who is not an Eligible Account Holder or Supplemental Eligible Account Holder and certain borrowers of Hoyne Savings as of specified eligibility dates (the “Other Members”).
Shares not purchased in the Subscription Offering may be offered for sale to the general public in a community offering (the “Community Offering”), with a preference given to: (i) natural persons (including trusts of natural persons) residing in Cook County in the State of Illinois; and thereafter (ii) other members of the general public. Depending on market conditions, Shares available for sale but not subscribed for in the Subscription Offering or purchased in the Community Offering may be offered to certain members of the general public on a best efforts basis through a selected dealers agreement (the “Syndicated Community Offering”) as described in subsection 4(a)(iii) below.
In addition, as part of the Conversion, Hoyne Bancorp will contribute in accordance with the Plan, subject to compliance with certain conditions as may be imposed by regulatory authorities, a number of shares of Common Stock to the Hoyne Charitable Foundation (such shares hereinafter being referred to as the “Foundation Shares”) equal to approximately 2% of the shares of Common Stock offered in the Conversion, plus cash in the amount of $250,000. The Foundation Shares are included as part of the Shares sold in the Subscription Offering.
Upon completion of the Conversion, Hoyne Bancorp will be organized as a fully public stock holding company, with Hoyne Savings as a wholly-owned subsidiary of Hoyne Bancorp. Hoyne Bancorp will sell the Shares in the Offering at the Purchase Price. If the number of Shares offered for sale is increased or decreased in accordance with the Plan, the term “Shares” shall mean such greater or lesser number, as applicable.
Hoyne Bancorp has filed with the U.S. Securities and Exchange Commission (the “Commission” or the “SEC”) a Registration Statement on Form S-1 (File No. 333-288102) in order to register the Shares and the Foundation Shares under the Securities Act of 1933, as amended (the “1933 Act”), and has filed such amendments thereto as have been required to the date hereof (the “Registration Statement”). The prospectus, as amended, included in the Registration Statement at the time it initially became effective is hereinafter called the “Prospectus,” except that if any prospectus is filed by Hoyne Bancorp pursuant to Rule 424(b) or (c) of the rules and regulations of the Commission under the 1933 Act (the “1933 Act Regulations”) differing from the prospectus included in the Registration Statement at the time it initially becomes effective, the term “Prospectus” shall refer to the prospectus filed pursuant to Rule 424(b) or (c) from and after the time said prospectus is filed with the Commission and shall include any supplements and amendments thereto from and after their dates of effectiveness or use, respectively.
2
In connection with the Conversion, the MHC filed with the Federal Reserve an Application for Conversion on Form FR MM-AC (together with any other required ancillary applications and/or notices and amendments thereto, the “Conversion Application”) as required by the Federal Reserve in accordance with the Home Owners’ Loan Act, as amended (the “HOLA”), and the Conversion Regulations. Hoyne Bancorp has also filed with the Federal Reserve an application on Form H-(e)1 (together with any other required ancillary applications and/or notices and amendments thereto, the “Holding Company Application”) to become a savings and loan holding company under Section 10 of the HOLA and the regulations promulgated thereunder.
Section 2. Retention of Agent. Subject to the terms and conditions herein set forth, the Hoyne Parties hereby appoint the Agent as their exclusive financial advisor and marketing agent to utilize its best efforts to solicit subscriptions for the Shares and to advise and assist the Hoyne Parties with respect to Hoyne Bancorp’s sale of the Shares in the Offering.
On the basis of the representations, warranties, and agreements herein contained, but subject to the terms and conditions herein set forth, the Agent accepts such appointment and agrees to consult with and advise the Hoyne Parties as to the matters set forth in (i) the letter agreement with respect to financial advisor services for the MHC, Hoyne Financial and Hoyne Savings, dated January 9, 2025, between Hoyne Savings and the Agent (the “Engagement Letter”) and (ii) the matters set forth in the letter agreement with respect to conversion agent and data processing records management services, dated January 9, 2025, between Hoyne Savings and the Agent (the “Conversion Agent Engagement Letter”). It is acknowledged by the Hoyne Parties that the Agent shall not be required to purchase any Shares or be obligated to take any action that is inconsistent with any applicable law, regulation, decision or order.
Except as described in Section 14 of this Agreement, the obligations of the Agent pursuant to this Agreement shall terminate upon the completion, termination or abandonment of the Plan by the Hoyne Parties or upon termination of the Offering, but in no event later than 45 days after the completion of the Community Offering, unless extended as provided for in the Plan (the “End Date”). All fees or expenses due to the Agent hereunder but unpaid will be payable to the Agent in next day funds at the earlier of the Closing Date (as hereinafter defined) or the End Date. In the event the Offering is extended beyond the End Date, the Hoyne Parties and the Agent may agree to renew this Agreement under mutually acceptable terms and subject to the approval of any governmental agency having jurisdiction over such matters.
In the event Hoyne Bancorp is unable to sell a minimum of 5,100,000 Shares by the End Date, this Agreement shall terminate and Hoyne Bancorp shall refund to any persons who have subscribed for any of the Shares the full amount that it may have received from them plus accrued interest or cancel their deposit withdrawal authorizations, as set forth in the Prospectus, and none of the parties to this Agreement shall have any obligation to the other parties hereunder, except as set forth in Sections 4(a), 10, 12, 13 and 14 hereof.
Section 3. Sale and Delivery of Shares. If all conditions precedent to the consummation of the Conversion, including, without limitation, the sale of all Shares required by the Plan to be sold, are satisfied, Hoyne Bancorp agrees to issue, or will have issued, the Shares sold in the Offering and the Foundation Shares contributed to the Foundation and to release for delivery the book-entry statements of ownership for such Shares and the Foundation Shares on the Closing Date (as hereinafter defined) against payment to Hoyne Bancorp by any means authorized by the Plan; provided, however, that no funds shall be released to Hoyne Bancorp until the conditions specified in Section 11 hereof shall have been complied with to the reasonable satisfaction of the Agent and its counsel. The release of Shares against payment therefor and the Foundation Shares shall be made on a date and at a place mutually acceptable to the Hoyne Parties and the Agent. Statements of ownership for Shares and the Foundation Shares, shall be delivered directly to the purchasers in accordance with their directions. The date upon which Hoyne Bancorp shall release or deliver the Shares sold in the Offering and the Foundation Shares that are contributed to the Foundation, in accordance with the terms herein, is called the “Closing Date.”
3
Section 4. Compensation. (a) The Agent shall receive or has already received, as applicable, the following compensation for its services hereunder:
(i) A non-refundable cash fee of $35,000 (the “Management Fee”), that was paid in two installments as follows: (A) $15,000 was paid upon the execution of the Engagement Letter with the Agent and (B) $20,000 was paid upon the filing of the Registration Statement on Form S-1. Such fee was earned in full when due and paid. Should the Offering, the Engagement Letter or this Agreement be terminated for any reason, the Agent shall have earned in full, and be entitled to be paid in full, all fees then due and payable as of such date of termination.
(ii) A success fee equal to 1.0% of the aggregate purchase price of the Shares sold in the Subscription Offering and 1.5% of the aggregate purchase price of shares sold in the Community Offering (the “Success Fee”). The Success Fee described in this Section 4(a)(ii) shall be reduced by the Management Fee described in Section 4(a)(i).
(iii) If any of the Shares remain available after the completion of the Subscription Offering and any Community Offering, at the request of Hoyne Bancorp, KBW will seek to form a syndicate of registered broker-dealers (“Selected Dealers”) to assist in the sale of such Shares on a best efforts basis in the Syndicated Community Offering, subject to the terms and conditions set forth in a selected dealers agreement to be entered into by and between the Hoyne Parties and KBW. KBW will endeavor to distribute the Shares among the Selected Dealers in a fashion which best meets the distribution objectives of the Hoyne Parties and the Conversion. In the event of a Syndicated Community Offering, KBW will be paid a transaction fee not to exceed 6% of the aggregate purchase price of the Shares sold in the Syndicated Community Offering. From this fee, KBW will pass on to the Selected Dealers, if any, who assist in such offering an amount competitive with gross underwriting discounts charged at such time for comparable amounts of stock sold at a comparable price per share in a similar market environment. Fees with respect to purchases effected with the assistance of Selected Dealers other than KBW shall be transmitted by KBW to such Selected Dealers. The Success Fee payable under Section 4(a)(ii) shall be credited against the amount of any transaction fee payable under this Section 4(a)(iii).
(iv) In connection with the Subscription Offering, if, as a result of any re-solicitation of subscribers undertaken by the Hoyne Parties, KBW reasonably determines that it is required or requested to provide significant services, KBW will be entitled to additional compensation for such services, which additional compensation will not exceed $30,000.
4
(v) A non-refundable cash fee of $35,000 (the “Services Fee”) in connection with KBW’s provision of services as conversion agent and data processing records management agent, pursuant to the Conversion Agent Engagement Letter. The Services Fee shall be payable as follows: (A) $17,500 was previously paid upon the signing of the Conversion Agent Engagement Letter, and (B) all remaining amounts shall be payable immediately upon the completion of the Offerings. The Services Fee may be increased up to an additional $12,000 if there are material changes in applicable regulations or the Plan, or there are delays requiring duplicate or replacement processing.
(b) To the extent required under applicable rules and regulations of the Financial Industry Regulatory Authority (“FINRA”), the payment of compensation by the Hoyne Parties to KBW pursuant to this Section 4 is subject to FINRA’s prior review and non-objection thereof.
(c) The Hoyne Parties will reimburse KBW for its reasonable out-of-pocket expenses, not to exceed $35,000 (subject to the provisions of this paragraph), related to the Offering, including, but not limited to, costs of travel, meals and lodging, photocopying, telephone, facsimile, and couriers. Clerical assistance and/or temporary staff will be billed separately. KBW will also be reimbursed for fees and expenses of its counsel not to exceed $120,000 (subject to the provisions of this paragraph). These expense caps assume no unusual circumstances or delays, and no re-solicitation in connection with the Offering. The Hoyne Parties acknowledge and agree that, in the event unusual circumstances arise or a delay or re-solicitation occurs (including, but not limited to, a delay in the Offerings which would require an update of the financial information in tabular form to reflect a period later than that set forth in the original filing of the offering documents), such expense caps may be increased by additional amounts, not to exceed an additional $15,000 in the case of additional out-of-pocket expenses of KBW and an additional $25,000 in the case of additional fees and expenses of KBW’s legal counsel. In no event shall out-of-pocket expenses, including fees and expenses of counsel, exceed $195,000. The provisions of this paragraph shall not apply to or in any way impair or limit the indemnification or contribution provisions contained herein.
(d) The Hoyne Parties will also reimburse KBW for its reasonable out-of-pocket expenses incurred in connection with the services provided pursuant to the Conversion Agent Engagement Letter, regardless of whether the Offering is consummated, provided that such out-of-pocket expenses shall not exceed $10,000. Not later than two days before the closing of the Offering, KBW will provide the Hoyne Parties with documentation of all reimbursable expenses of KBW to be paid at the Closing (as hereinafter defined). The provisions of this paragraph shall not apply to or in any way impair the indemnification, contribution or liability limitation provisions set forth in this Agreement.
(e) Except for the Management Fee and a portion of the Services Fee as set forth in Section 4(a)(v) above, each of which been paid in full before the date of this Agreement, full payment of the Agent’s other fees and expenses, as described above, shall be made in next day funds on the earlier of the Closing Date or the date of a determination by the Hoyne Parties to terminate or abandon the Plan.
5
Section 5. Closing. The closing for the sale of the Shares shall take place on the Closing Date at such location as mutually agreed upon by the Agent and the Hoyne Parties (the “Closing”). At the Closing, the Hoyne Parties shall deliver to the Agent in next day funds the commissions, fees and expenses due and owing to the Agent as set forth in Sections 4 and 10 hereof and the opinions and certificates required hereby and other documents deemed reasonably necessary by the Agent shall be executed and delivered to effect the sale of the Shares and the contribution to the Foundation as contemplated hereby and pursuant to the terms set forth in the Prospectus.
Section 6. Representations and Warranties of the Hoyne Parties.
The Hoyne Parties jointly and severally represent and warrant to the Agent that:
(a) Each of the Hoyne Parties has, or will have as of the Closing Date, all such power, authority, authorizations, approvals and orders as may be required for them to enter into this Agreement, and, as of the Closing Date, each of the Hoyne Parties will have all such power, authority, authorizations, approvals and orders as may be required for them to carry out the provisions and conditions hereof and to issue and sell the Shares to be sold by Hoyne Bancorp as provided herein and to contribute the Foundation Shares to the Foundation by Hoyne Bancorp and as described in the Prospectus. The consummation of the Conversion, the execution, delivery and performance of this Agreement, the Engagement Letter and the Conversion Agent Engagement Letter and the consummation of the transactions contemplated herein have been, or will be as of the Closing Date, duly and validly authorized by all necessary corporate action on the part of each of the Hoyne Parties. This Agreement has been validly executed and delivered by each of the Hoyne Parties, and is a valid, legal and binding obligation of each of the Hoyne Parties, in each case enforceable in accordance with its terms, except as the legality, validity, binding nature and enforceability thereof may be limited by (i) bankruptcy, insolvency, moratorium, reorganization, conservatorship, receivership or other similar laws relating to or affecting the enforcement of creditors’ rights generally, or the rights of creditors of insured financial institutions and their holding companies, (ii) general equity principles regardless of whether such enforceability is considered in a proceeding in equity or at law, and (iii) the extent, if any, that the provisions of Sections 12 or 13 hereof may be unenforceable as against public policy.
(b) The Registration Statement was declared effective by the Commission on_________, 2025. No stop order has been issued with respect to the Registration Statement. No proceedings related to the Registration Statement have been initiated or, to the knowledge of the Hoyne Parties, threatened by the Commission. At the time the Registration Statement, including the Prospectus contained therein (including any amendment or supplement thereto), became effective, the Registration Statement complied as to form in all material respects with the 1933 Act and the 1933 Act Regulations, and the Registration Statement and the Prospectus did not contain an untrue statement of a material fact or omit to state a material fact required to be stated therein or necessary to make the statements therein, in light of the circumstances under which they were made, not misleading. At the time any Rule 424(b) or (c) Prospectus is filed with the Commission and at the Closing Date, the Registration Statement, including the Prospectus (including any amendment or supplement thereto) and, when taken together with the Prospectus, any Blue Sky Application or Sales Information (as such terms are defined in Section 12 hereof) authorized by any of the Hoyne Parties for use in connection with the Offering, will not contain an untrue statement of a material fact or omit to state a material fact required to be stated therein or necessary to make the statements therein, in light of the circumstances under which they were made, not misleading; provided, however, that the representations and warranties in this Section 6(b) shall not apply to statements or omissions made in reliance upon and in conformity with written information furnished to the Hoyne Parties by the Agent expressly regarding the Agent or its counsel for use in the Prospectus under the captions “The Conversion and Offering—Plan of Distribution; Selling Agent and Underwriting Compensation” and “The Conversion and Offering—Records Management” or in any Sales Information.
6
(c) Any statistical and market related data contained in any Permitted Free Writing Prospectus (as hereinafter defined), the Prospectus and the Registration Statement are based on or derived from sources which the Hoyne Parties believe were reliable and accurate at the time they were filed with the SEC. No forward-looking statement (within the meaning of Section 27A of the 1933 Act and Section 21E of the Securities Exchange Act of 1934, as amended (the “1934 Act”) contained in the Registration Statement, the Prospectus, or any Permitted Free Writing Prospectus has been made or reaffirmed without a reasonable basis by the Hoyne Parties or has been disclosed other than in good faith by the Hoyne Parties.
(d) No Hoyne Party has directly or indirectly distributed or otherwise used, and will not, without the prior consent of the Agent (which consent shall not be unreasonably withheld, conditioned or delayed), directly or indirectly distribute or otherwise use, any prospectus, any “free writing prospectus” (as defined in Rule 405 of the 1933 Act Regulations) or other offering material (including, without limitation, content on any Hoyne Party’s website that may be deemed to be a prospectus, free writing prospectus or other offering material) in connection with the Offering and the sale of the Shares.
(e) At the time of filing the Registration Statement and at the date hereof, Hoyne Bancorp was not, and is not, an ineligible issuer, as defined in Rule 405. At the time of the filing of the Registration Statement and at the time of the use of any issuer free writing prospectus, as defined in Rule 433(h), Hoyne Bancorp met the conditions required by Rules 164 and 433 for the use of a free writing prospectus. If required to be filed, Hoyne Bancorp has filed any issuer free writing prospectus related to the offered Shares at the time it is required to be filed under Rule 433 and, if not required to be filed, will retain such free writing prospectus in Hoyne Bancorp’s records pursuant to Rule 433(g) and if any issuer free writing prospectus is used after the date hereof in connection with the offering of the Shares Hoyne Bancorp will file or retain such free writing prospectus as required by Rule 433.
(f) The Conversion Application, including the Plan, the Prospectus, the proxy statement for the solicitation of proxies from the Voting Member (as defined in the Plan) for the special meeting to approve the Plan and the establishment of the Foundation (the “Proxy Statement”) was approved by the Federal Reserve on_________, 2025, and no approval or authorization of any other regulatory or supervisory or other public authority is required in connection with the distribution of the Proxy Statement. At the time of its use, the Proxy Statement and any other proxy solicitation or informational materials will comply as to form in all material respects with the applicable provisions of the Conversion Regulations except to the extent waived or otherwise approved by the Federal Reserve or any other applicable regulator. No order has been issued by the Federal Reserve and any other applicable regulators preventing or suspending the use of the Prospectus, the Proxy Statement and no action by or before the Federal Reserve or any other applicable regulator to revoke any approval, authorization or order of effectiveness related to the Offering is pending or, to the knowledge of the Hoyne Parties, threatened. At the time of the approval of the Conversion Application, including the Plan, the Prospectus, and the Proxy Statement (including any amendments or supplements thereto), by the Federal Reserve or any other applicable regulatory and at all times subsequent thereto until the Closing Date, the Conversion Application, including the Plan, the Prospectus, and the Proxy Statement (including any amendments or supplements thereto), will comply as to form in all material respects with the Conversion Regulations, except to the extent waived or otherwise approved by the Federal Reserve or any other applicable regulator. The Conversion Application, including the Plan, the Prospectus, and the Proxy Statement (including any amendments or supplements thereto), does not include any untrue statement of a material fact or omit to state a material fact required to be stated therein or necessary to make the statements therein, in light of the circumstances under which they were made, not misleading; provided, however, that the representations and warranties in this Section 6(f) shall not apply to statements or omissions made in reliance upon and in conformity with written information furnished to Hoyne Bancorp by the Agent or its counsel expressly regarding the Agent for use in the Prospectus contained in the Conversion Application under the caption “The Conversion and Offering – Plan of Distribution; Selling Agent and Underwriting Compensation.”
7
(g) The Holding Company Application complies as to form in all material respects with the requirements of the Federal Reserve and was approved by the Federal Reserve on , 2025. A copy of the Conversion Application and the Holding Company Application have been delivered to the Agent and its counsel.
(h) No order has been issued by the Federal Reserve, the Commission or any state securities administrator preventing or suspending the use of the Prospectus or any supplemental sales literature authorized by the Hoyne Parties for use in connection with the Offering, and no action by or before any such government entity to revoke any approval, authorization or order of effectiveness related to the Conversion is pending or, to the knowledge of the Hoyne Parties, threatened.
(i) Pursuant to the Conversion Regulations, the Plan has been, or prior to the Closing Date will be, approved by the Board of Directors of each of the Hoyne Parties, and the Plan and the contribution to the Foundation is subject to approval by the members of the MHC; at the Closing Date, the offer and sale of the Shares and the contribution of the Foundation Shares to the Foundation will have been conducted in all material respects in accordance with the Plan, the Conversion Regulations, and all other applicable laws, regulations, decisions and orders, including all terms, conditions, requirements and provisions precedent to the Conversion imposed upon the Hoyne Parties by the Federal Reserve, the Commission or any other regulatory authority, other than those which the regulatory authority permits to be completed after the Conversion, and in the manner described in the Prospectus. To the knowledge of the Hoyne Parties, no person has sought to obtain review of the final action of the Federal Reserve in approving the Conversion Application or the Holding Company Application pursuant to the HOLA and the applicable regulations of the Federal Reserve.
8
(j) RP Financial, LC., which prepared an independent valuation of the Common Stock of Hoyne Bancorp as of May 5, 2025 (as amended or supplemented, if so amended or supplemented) (the “Appraisal”), has advised the Hoyne Parties in writing that it is independent with respect to each of the Hoyne Parties within the meaning of the Conversion Regulations, and the Hoyne Parties believe RP Financial, LC. to be expert in preparing appraisals of savings institutions and the Hoyne Parties believe that the Appraisal was prepared in accordance with the requirements of the Conversion Regulations.
(k) Wipfli LLP, which certified the audited consolidated financial statements of the MHC filed as part of the Registration Statement and the Conversion Application, has advised the Hoyne Parties that it is an independent certified public accountant within the meaning of the Code of Ethics of the American Institute of Certified Public Accountants, the applicable rules of the Public Company Accounting Oversight Board (United States) (“PCAOB”) and the SEC, and Wipfli LLP is registered with the PCAOB and is, with respect to the Hoyne Parties and each subsidiary thereof, an independent registered public accountant as required by the 1933 Act and the 1933 Act Regulations.
(l) The consolidated financial statements, schedules and notes related thereto that are included in the Prospectus fairly present in all material respects the financial condition, results of operations, equity and cash flows of the MHC and its subsidiaries at the respective dates indicated and for the respective periods covered thereby and comply as to form in all material respects with the applicable accounting requirements of Title 12 of the Code of Federal Regulations, Regulation S-X of the SEC and generally accepted accounting principles in the United States of America (“GAAP”) (including those requiring the recording of certain assets at their current market value). Such financial statements, schedules and notes related thereto have been prepared in accordance with GAAP consistently applied throughout the periods involved (except as noted in the Notes to the financial statements), present fairly in all material respects the information required to be stated therein and are consistent with the most recent financial statements and other reports filed with the Illinois Department of Financial & Professional Regulation (“IDFPR”) and any other applicable regulatory authority, except that accounting principles employed in such regulatory filings conform to the requirements of such authorities and not necessarily to GAAP. The other financial, statistical and pro forma information and related notes included in the Prospectus present fairly the information shown therein on a basis consistent with the audited and unaudited consolidated financial statements of the MHC included in the Prospectus, and as to the pro forma adjustments, the adjustments made therein have been consistently applied on the basis described therein.
(m) Since the respective dates as of which information is given in the Registration Statement and the Prospectus, except as may otherwise be stated therein: (i) there has not been any material adverse change in the financial condition, results of operations, capital, assets, properties, business affairs or prospects of the Hoyne Parties, taken as a whole, whether or not arising in the ordinary course of business; (ii) there has not been any material increase in the long-term debt of the Hoyne Parties or in the principal amount of Hoyne Savings’ assets that are classified by Hoyne Savings as substandard, doubtful or loss or in loans past due 90 days or more or real estate acquired by foreclosure, by deed-in-lieu of foreclosure or deemed in-substance foreclosure or any material decrease in equity capital or total assets of Hoyne Saving, nor have the Hoyne Parties issued any securities (other than in connection with the incorporation of the Hoyne Bancorp) or incurred any liability or obligation for borrowing other than in the ordinary course of business; (iii) there have not been any material transactions entered into by the Hoyne Parties that have not been disclosed in the Prospectus; (iv) there has not been any material adverse change in the aggregate dollar amount of Hoyne Savings’ deposits or its consolidated net worth; (v) there has been no material adverse change in the Hoyne Parties’ relationship with their insurance carriers, including, without limitation, cancellation or other termination of the Hoyne Parties fidelity bond or any other type of insurance coverage; (vi) there has been no material change in executive management of any of the Hoyne Parties; (vii) none of the Hoyne Parties has sustained any material loss or interference with its respective business or properties from fire, flood, windstorm, earthquake, accident or other calamity, whether or not covered by insurance; (viii) none of the Hoyne Parties is in default in the payment of principal or interest on any outstanding debt obligations; (ix) the capitalization, liabilities, assets, properties and business of the Hoyne Parties conform in all material respects to the descriptions thereof contained in the Prospectus; (x) none of the Hoyne Parties has any material contingent or other liabilities, except as set forth in the Prospectus; and (xi) there has been no dividend or distribution of any kind declared, paid or made by the Hoyne Parties.
9
(n) Hoyne Bancorp is a stock corporation duly organized and validly existing under the laws of the State of Delaware, with corporate power and authority to own its properties and to conduct its business, as described in the Prospectus, and, at the Closing Date, will be qualified to transact business and will be in good standing in Illinois and in each jurisdiction in which the conduct of business requires such qualification, unless the failure to qualify in one or more of such jurisdictions would not have a material adverse effect on the conduct of the business, financial condition, results of operations, capital, assets, properties, business affairs or prospects of the Hoyne Parties, taken as a whole (a “Material Adverse Effect”). On the Closing Date, the Hoyne Parties will have obtained all licenses, permits and other governmental authorizations then required for the conduct of their business, except those that individually or in the aggregate would not be reasonably expected to have a Material Adverse Effect; and as of the Closing Date, all such licenses, permits and governmental authorizations will be in full force and effect, and the Hoyne Parties will be in compliance therewith in all material respects, and the Hoyne Parties will be in compliance in all material respects with all laws, rules, regulations and orders applicable to the operation of its business. Except as disclosed in the audited financial statements included in the Prospectus, neither Hoyne Bancorp nor Hoyne Financial owns equity securities or any equity interest in any other business enterprise other than Hoyne Savings.
(o) The Hoyne Parties maintain a system of internal accounting controls sufficient to provide reasonable assurance that (i) transactions are executed in accordance with management’s general or specific authorizations, (ii) transactions are recorded as necessary to permit preparation of financial statements in conformity with GAAP and to maintain accountability for assets, (iii) access to assets is permitted only in accordance with management’s general or specific authorization, and (iv) the recorded accounts or assets are compared with the existing assets at reasonable intervals and appropriate action is taken with respect to any differences.
(p) The books, records and accounts and systems of internal accounting control of the Hoyne Parties comply in all material respects with the requirements of Section 13(b)(2) of 1934 Act. The Hoyne Parties maintain “disclosure controls and procedures” (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the 1934 Act) that are effective in ensuring that the information they will be required to disclose in the reports filed or submitted under the 1934 Act is accumulated and communicated to Hoyne Bancorp’s management (including the chief executive officer and chief financial officer) in a timely manner and recorded, processed, summarized and reported within the periods specified in the SEC’s rules and forms under the 1934 Act. To the knowledge of the Hoyne Parties, Wipfli LLP and the Audit Committee of the Board of Directors have been advised of: (i) any significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which could adversely affect the Hoyne Parties’ ability to record, process, summarize, and report financial data; and (ii) any fraud, whether or not material, that involves management or other employees who have a significant role in the Hoyne Parties’ internal accounting controls. Since the date of the most recent evaluation of such disclosure controls and procedures, there have been no changes in internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Hoyne Parties’ internal control over financial reporting.
10
(q) Each of the Hoyne Parties carries, or is covered by, insurance in such amounts and covering such risks as are reasonably prudent and customary in the business in which they are engaged, and all policies of insurance insuring the Hoyne Parties are in full force and effect. Each Hoyne Party is in compliance with the terms of such insurance policies and instruments in all material respects and there are no claims by any of them under any such policy or instrument as to which any insurance company is denying liability or defending under a reservation of rights clause. Within the past five years, no Hoyne Party has been refused any insurance coverage sought or applied for, nor has any reason to believe that it will not be able to renew its existing insurance coverage as and when such coverage expires or to obtain similar coverage from similar insurers as may be necessary to continue its business.
(r) Hoyne Savings is duly organized and is a validly existing Illinois-chartered savings bank in the stock form of organization and is duly authorized to conduct its business and own its property as described in the Registration Statement and the Prospectus. Upon the Conversion, Hoyne Savings will become a wholly-owned subsidiary of Hoyne Bancorp. Hoyne Savings has obtained all licenses, permits and other governmental authorizations currently required for the conduct of its business, except those that individually or in the aggregate would not be reasonably expected to have a Material Adverse Effect, all such licenses, permits and governmental authorizations are in full force and effect except those that would not be reasonably expected to have a Material Adverse Effect, and Hoyne Savings is in compliance with all laws, rules, regulations and orders applicable to the operation of its business, except where failure to be in compliance would not, individually or in the aggregate, reasonably be expected to have a Material Adverse Effect. Except as described in the Prospectus, Hoyne Savings does not own equity securities or any equity interest in any other active business enterprise except the Federal Home Loan Bank of Chicago (the “FHLB-Chicago”), or as would not be material to the operations of Hoyne Savings. Hoyne Savings is a “qualified thrift lender” within the meaning of 12 U.S.C. § 1467a (m). Upon completion of the Conversion, (i) all of the authorized and outstanding capital stock of Hoyne Savings will be duly authorized, validly issued, fully paid and non-assessable, and owned by Hoyne Bancorp free and clear of any mortgage, pledge, lien, encumbrance, claim or restriction of any kind and (ii) Hoyne Bancorp will have no direct subsidiaries other than Hoyne Savings. At the Closing Date, the Conversion will have been effected in all material respects in accordance with all applicable statutes, regulations, decisions and orders; and, except with respect to the filing of certain post-sale, post-Conversion reports and documents in compliance with the 1933 Act Regulations, the Conversion Regulations or letters or orders of approval, all terms, conditions, requirements and provisions with respect to the Conversion imposed by the SEC, the Federal Reserve or any other governmental agency, if any, will have been complied with by the Hoyne Parties in all material respects or appropriate waivers will have been obtained and all material notice and waiting periods will have been satisfied, waived or elapsed.
11
(s) The MHC is duly organized, validly existing and in good standing as a federally-chartered mutual holding company with corporate power and authority to own and operate its properties and to conduct its business as described in the Registration Statement and the Prospectus and, at the Closing Date, the corporate existence of the MHC will cease to exist. The MHC is duly qualified to transact business in each jurisdiction in which such qualification is required, whether by reason of the ownership or leasing of property or the conduct of business, except where the failure to so qualify would not be reasonably expected to have a Material Adverse Effect.
(t) Hoyne Financial is a duly organized and validly existing federally-chartered stock corporation, duly authorized to conduct its business as described in the Prospectus; Hoyne Financial has obtained all licenses, permits and other governmental authorizations currently required for the conduct of its business, except those that, individually or in the aggregate, would not be reasonably expected to have a Material Adverse Effect.
(u) Except as described in the Prospectus, there are no encumbrances or restrictions or requirements or material legal restrictions or requirements required to be described therein, on the ability of any Hoyne Party (i) to pay dividends or make any other distributions on its capital stock or to pay any indebtedness owed to another party, (ii) to make any loans or advances to, or investments in, another party or (iii) to transfer any of its property or assets to another party.
(v) Hoyne Savings has properly administered all accounts for which it acts as a fiduciary, including but not limited to accounts for which it serves as a trustee, agent, custodian, personal representative, guardian, conservator or investment advisor, in accordance with the terms of the governing documents and applicable state and federal law and regulation, except where the failure to do so would not be reasonably expected to have a Material Adverse Effect. Neither Hoyne Savings, nor any of its directors, officers or employees has committed any material breach of trust with respect to any such fiduciary account, and the accountings for each such fiduciary account are true and correct in all material respects and accurately reflect the assets of such fiduciary account in all material respects.
(w) The authorized capital stock of Hoyne Bancorp consists of 9,500,000 shares of common stock, $0.01 par value per share and 500,000 shares of preferred stock, $0.01 par value per share, (the “Hoyne Bancorp Stock”). Prior to the Offering, no shares of Hoyne Bancorp Stock were issued or outstanding (except for the shares issued upon incorporation of Hoyne Bancorp).
12
(x) Hoyne Savings is a member of the FHLB-Chicago. The deposit accounts of Hoyne Savings are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to the maximum limits, and no proceedings for the termination or revocation of such insurance are pending or, to the knowledge of the Hoyne Parties, threatened.
(y) Upon consummation of the Conversion and the contribution of the Foundation Shares, the authorized, issued and outstanding capital stock of Hoyne Bancorp will be within the range set forth in the Prospectus under the caption “Capitalization” and no shares of Common Stock have been or will be issued and outstanding prior to the Closing Date (except for the shares issued upon incorporation of Hoyne Bancorp); the Shares and the Foundation Shares will have been duly and validly authorized for issuance and, with respect to the Shares, when issued and delivered by Hoyne Bancorp pursuant to the Plan against payment of the consideration calculated as set forth in the Plan and the Prospectus, will be duly and validly issued and fully paid and nonassessable and, with respect to the Foundation Shares, when contributed by Hoyne Bancorp pursuant to the Plan, will be duly and validly issued and fully paid and non-assessable and, in each case, owned free and clear of any security interest, mortgage, pledge, lien, encumbrance or legal or equitable claim. Upon consummation of the Conversion, there will be no outstanding warrants or options to purchase any securities of Hoyne Bancorp. The Shares and the Foundation Shares will have been issued in compliance with federal and state securities laws. The issuance of the Shares and the Foundation Shares is not subject to preemptive rights, except for the subscription rights granted pursuant to the Plan. The terms and provisions of the Shares and the Foundation Shares will conform in all material respects to the description thereof contained in the Prospectus. Upon issuance of the Shares and the Foundation Shares, good title to the Shares and the Foundation Shares will be transferred from Hoyne Bancorp to the purchasers of the Shares against payment therefor and good title to the Foundation Shares will be transferred to the Foundation, as set forth in the Plan and the Prospectus, subject to such claims as may be asserted against the purchasers thereof by third party claimants or the Foundation, as applicable.
(z) None of the Hoyne Parties is or at the Closing Date will be (i) in violation of their respective articles of incorporation, charters, bylaws, or other governing documents, as applicable or (ii) in default in the performance or observance of any obligation, agreement, covenant, or condition contained in any contract, lease, loan agreement, indenture or other instrument to which it is a party or by which it or any of its property may be bound, which, in the case of clause (ii) above only, would be reasonably expected to result in a Material Adverse Effect. The execution and delivery of this Agreement and the consummation of the transactions herein contemplated will not: (i) violate or conflict with the articles, charter, bylaws or other governing documents of any of the Hoyne Parties; (ii) conflict with, or constitute a breach of or default under, any material contract, lease or other instrument to which any of the Hoyne Parties is a party or by which any of the properties of the Hoyne Parties may be bound, or any applicable law, rule, regulation or order, except for such violations, conflicts, breaches or defaults that would not individually or in the aggregate result in a Material Adverse Effect; (iii) violate any authorization, approval, judgment, decree, order, statute, rule or regulation applicable to the Hoyne Parties, except for such violations which would not be reasonably expected to have a Material Adverse Effect; or (iv) result in the creation of any lien, charge or encumbrance upon any property of the Hoyne Parties, except for such liens, charges or encumbrances that would not individually or in the aggregate be reasonably expected to have a Material Adverse Effect.
13
(aa) All documents made available to or delivered or to be made available to or delivered by the Hoyne Parties or their representatives in connection with the issuance and sale of the Shares and the issuance and contribution of the Foundation Shares, including records of account holders and depositors of Hoyne Savings, or in connection with the Agent’s exercise of due diligence, except for those documents which were prepared by parties other than the Hoyne Parties or their representatives, to the knowledge of the Hoyne Parties, were on the dates on which they were delivered, or will be on the dates on which they are to be delivered, true, complete and correct in all material respects.
(bb) No default exists, and no event has occurred which with notice or lapse of time, or both, would constitute a default on the part of any of the Hoyne Parties, in the due performance and observance of any term, covenant or condition of any indenture, mortgage, deed of trust, note, bank loan or credit agreement or any other instrument or agreement to which any of the Hoyne Parties is a party or by which any of their property is bound or affected in any respect which, in any such case, would be reasonably expected to have a Material Adverse Effect, and such agreements are in full force and effect; and no other party to any such agreement has instituted or, to the knowledge of any of the Hoyne Parties, threatened any action or proceeding wherein any of the Hoyne Parties is alleged to be in default thereunder under circumstances where such action or proceeding, if determined adversely to any of the Hoyne Parties, would be reasonably expected to have a Material Adverse Effect.
(cc) The Hoyne Parties have good and marketable title to all real property and good title to all other assets which are material to the businesses of the Hoyne Parties, free and clear of all liens, charges, encumbrances, restrictions or other claims, except such as are described in the Prospectus, the pledging of assets to secure advances from the FHLB-Chicago, or where the absence of good and marketable title, or good title, as the case may be, or the existence of such liens, charges, encumbrances, restrictions or other claims would not be reasonably expected to have a Material Adverse Effect; and all of the leases and subleases which are material to the businesses of the Hoyne Parties, taken as a whole, including those described in the Registration Statement or Prospectus, are in full force and effect.
(dd) The Hoyne Parties are not in violation of any directive from the Federal Reserve or the IDFPR, or any other agency, to make any material change in the method of conducting their respective businesses so as to comply in all material respects with all applicable statutes and regulations (including, without limitation, regulations, decisions, directives and orders of the Federal Reserve, the IDFPR or the FDIC); the Hoyne Parties have conducted and are conducting their respective businesses so as to comply in all respects with all applicable statutes and regulations (including, without limitation, regulations, decisions, directives and orders of the Commission, Federal Reserve, the IDFPR or the FDIC), except where the failure to so comply would not be reasonably expected to have a Material Adverse Effect, and there is no charge, investigation, action, suit or proceeding before or by any court, regulatory authority or governmental agency or body pending or, to the knowledge of any of the Hoyne Parties, threatened, which might materially and adversely affect the Conversion, the performance of this Agreement by the Hoyne Parties, or the consummation of the transactions contemplated in the Plan as described in the Registration Statement, or which might be reasonably expected to result in a Material Adverse Effect.
(ee) The Hoyne Parties have received an opinion of their special counsel, Vedder Price P.C., with respect to the federal and Illinois state income tax consequences of the Conversion; all material aspects of the opinion of Vedder Price P.C. are accurately summarized in the Registration Statement and Prospectus, and the facts upon which such opinion is based are truthful, accurate and complete, and none of the Hoyne Parties will intentionally take any action inconsistent therewith.
14
(ff) The Hoyne Parties have filed all required federal and state tax returns, paid all taxes that have become due and payable, except where permitted to be extended or where the failure to pay such taxes would not be reasonably expected to have a Material Adverse Effect, and made adequate reserves for similar future tax liabilities to the extent required by GAAP, and no deficiency has been asserted with respect thereto by any taxing authority. There are no transfer taxes or other similar fees or charges under Federal law or the laws of any state, or any political subdivision thereof, required to be paid in connection with the execution and delivery of this Agreement by the Hoyne Parties or with the issuance or sale by Hoyne Bancorp of the Shares and the Foundation Shares.
(gg) No approval, authorization, consent or other order of any regulatory or supervisory or other public authority is required by the Hoyne Parties for the execution and delivery by the Hoyne Parties of this Agreement, or the issuance of the Shares, and the Foundation Shares, except for the approvals of the Federal Reserve, the IDFPR, and the Commission, such approvals as may be required under the rules of FINRA or the NASDAQ Stock Market (the “NASDAQ”), and any necessary qualification, notification, or registration or exemption under the securities or blue sky laws of the various states in which the Shares are to be offered.
(hh) None of the Hoyne Parties has: (i) issued any securities within the last 18 months except for (a) notes to evidence bank loans or other liabilities in the ordinary course of business or as described in the Prospectus, and (b) shares of Common Stock issued with respect to the initial capitalization of Hoyne Bancorp; (ii) had any dealings with respect to sales of securities within the 12 months prior to the date hereof with any member of FINRA, or any person related to or associated with such member, other than discussions and meetings relating to the Offering and purchases and sales of U.S. government and agency and other securities in the ordinary course of business; or (iii) engaged any intermediary between the Agent and the Hoyne Parties in connection with the Offering or any other offering of shares of the Common Stock of Hoyne Bancorp, and no person is being compensated in any manner for such services. Appropriate arrangements have been made for placing the funds received from subscriptions for Shares in a special interest-bearing account with Hoyne Savings until all Shares are sold and paid for, with provision for refund to the purchasers in the event that the Conversion is not completed for whatever reason or for delivery to Hoyne Bancorp if all Shares are sold.
(ii) To the knowledge of the Hoyne Parties, the Hoyne Parties have not made any payment of funds of the Hoyne Parties as a loan to any person for the purchase of Shares, except for Hoyne Bancorp’s loan to the employee stock ownership plan, the proceeds of which may be used to purchase Shares, or has made any other payment or loan of funds prohibited by law, and no funds have been set aside to be used for any payment prohibited by law.
15
(jj) The Hoyne Parties are in compliance in all material respects with the applicable financial record keeping and reporting requirements of the Currency and Foreign Transactions Reporting Act of 1970, as amended, and the regulations and rules thereunder. Hoyne Savings has established compliance programs and is in compliance in all material respects with the requirements of the Uniting and Strengthening America by Providing Appropriate Tools Required to Interrupt and Obstruct Terrorism Act of 2001 (the “USA PATRIOT Act”) and all applicable regulations promulgated thereunder, and, except as disclosed in the Prospectus, there is no charge, investigation, action, suit or proceedings before any governmental authority pending or, to the knowledge of Hoyne Savings, threatened regarding Hoyne Savings’ compliance with the USA PATRIOT Act or any regulations promulgated hereunder.
(kk) All Sales Information (as defined in Section 12(a)) used by Hoyne Bancorp in connection with the Offering that is required by the Federal Reserve, IDFPR or the Commission to be filed has been filed with the Federal Reserve, IDFPR, or the Commission, as applicable.
(ll) None of the Hoyne Parties nor any properties owned or operated by any of them, is in violation of or liable under any Environmental Law (as defined below), except for such violations or liabilities that, individually or in the aggregate, would not be reasonably expected to have a Material Adverse Effect. There are no actions, suits or proceedings, or demands, claims, notices or investigations (including, without limitation, notices, demand letters or requests for information from any environmental agency) instituted or pending or, to the knowledge of any of the Hoyne Parties, threatened relating to the liability of any property owned or operated by any of the Hoyne Parties under any Environmental Law, except for such actions, suits or proceedings, or demands, claims, notices or investigations that, individually or in the aggregate, would not be reasonably expected to have a Material Adverse Effect. For purposes of this subsection, the term “Environmental Law” means any federal, state, local or foreign law, statute, ordinance, rule, regulation, code, license, permit, authorization, approval, consent, order, judgment, decree, injunction or agreement with any regulatory authority relating to (i) the protection, preservation or restoration of the environment (including, without limitation, air, water, vapor, surface water, groundwater, drinking water supply, surface soil, subsurface soil, plant and animal life or any other natural resource), and/or (ii) the use, storage, recycling, treatment, generation, transportation, processing, handling, labeling, production, release or disposal of any substance presently listed, defined, designated or classified as hazardous, toxic, radioactive, whether by type or by quantity, including any material containing any such substance as a component.
(mm) The Hoyne Parties own, or have valid, binding, enforceable and sufficient licenses or other rights to use the patents and patent applications, copyrights, trademarks, service marks, trade names, technology, know-how (including trade secrets and other unpatented and/or unpatentable proprietary rights) and other intellectual property necessary or used in any material respect to conduct their business in the manner in which it is being conducted and in the manner in which it is contemplated as set forth in the Prospectus (collectively, the “Hoyne Parties’ Intellectual Property”). The Hoyne Parties’ Intellectual Property is valid, subsisting and enforceable, and none of the patents owned or licensed by the Hoyne Parties is unenforceable or invalid. To the Hoyne Parties’ knowledge, no Hoyne Party has infringed or otherwise violated any intellectual property rights of any third person nor is obligated to pay a royalty, grant a license, or provide other consideration to any third party in connection with any of the Hoyne Parties’ Intellectual Property. No person has asserted in writing, or to the Hoyne Parties’ knowledge, threatened to assert any claim against, or notified, the Hoyne Parties that (i) the Hoyne Parties have infringed or otherwise violated any intellectual property rights of any third person, (ii) the Hoyne Parties are in breach or default of any contract under which any of the Hoyne Parties’ Intellectual Property is provided, (iii) such person will terminate a contract described in clause (ii) or adversely alter the scope of the rights provided thereunder or (iv) otherwise concerns the ownership, enforceability, validity, scope, registerability, interference, use or the right to use, any of the Hoyne Parties’ Intellectual Property. To the knowledge of each Hoyne Party, no third party is infringing or otherwise violating any of the Hoyne Parties’ Intellectual Property.
16
(nn) The Hoyne Parties have not relied upon Agent or its counsel for any legal, tax or accounting advice in connection with the Conversion.
(oo) The records used by the Hoyne Parties to determine the identity of Eligible Account Holders, Supplemental Eligible Account Holders and Other Members are accurate and complete in all material respects.
(pp) None of the Hoyne Parties is required to be registered as an investment company under the Investment Company Act of 1940.
(qq) Any certificates signed by an officer of any of the Hoyne Parties and delivered to the Agent or its counsel that refer to this Agreement shall be deemed to be a representation and warranty by the Hoyne Parties to the Agent as to the matters covered thereby with the same effect as if such representation and warranty were set forth herein.
(rr) No Hoyne Party maintains any “pension plan,” as defined in the Employee Retirement Income Security Act of 1974, as amended (“ERISA”), except as may be disclosed in the Registration Statement and the Prospectus. In addition, (i) the employee benefit plans, including any pension plans and employee welfare benefit plans, of the Hoyne Parties (the “Employee Plans”) have been operated in compliance with the applicable provisions of ERISA, the Internal Revenue Code of 1986, as amended (the “Code”), all regulations, rulings and announcements promulgated or issued thereunder and all other applicable laws and governmental regulations, (ii) no reportable event under Section 4043(c) of ERISA has occurred with respect to any Employee Plan of the Hoyne Parties for which the reporting requirements have not been waived by the Pension Benefit Guaranty Corporation, (iii) no prohibited transaction under Section 406 of ERISA, for which an exemption does not apply, has occurred with respect to any Employee Plan of the Hoyne Parties and (iv) all Employee Plans of the Hoyne Parties that are group health plans have been operated in compliance with the group health plan continuation coverage requirements of Section 4980B of the Code, except to the extent such noncompliance, reportable event or prohibited transaction would not be reasonably expected to have, individually or in the aggregate, a Material Adverse Effect. There are no pending or, to the knowledge of the Hoyne Parties, threatened, claims by or on behalf of any Employee Plan of the Hoyne Parties, by any employee or beneficiary covered under any such Employee Plan or by any governmental authority, or otherwise involving such Employee Plans or any of their respective fiduciaries (other than for routine claims for benefits).
(ss) No Hoyne Party, or, to their knowledge, any director, officer, agent, employee or affiliate of any Hoyne Party, is currently subject to any U.S. sanctions administered by the Office of Foreign Assets Control of the U.S. Treasury Department (“OFAC”); and Hoyne Bancorp will not directly or indirectly use the proceeds of the Offering, or lend, contribute or otherwise make available such proceeds to any subsidiary, joint venture partner or other person or entity, for the purpose of financing the activities of any person currently subject to any U.S. sanctions administered by OFAC.
17
(tt) To the extent applicable, all disclosures contained in the Registration Statement and the Prospectus regarding “non-GAAP financial measures” (as such term is defined by the 1933 Act) comply in all material respects with Regulation G of the 1934 Act and Item 10 of Regulation S-K under the 1933 Act.
(uu) As of the date hereof and as of the Closing Date, except as may be described in the Prospectus, no Hoyne Party is subject to, or has received any notice that any of them may become subject or party to any cease-and-desist order, written agreement, consent agreement, memorandum of understanding or other regulatory enforcement action, proceeding or order with or by, or has adopted any board resolutions at the request of, any regulatory authority that currently relates to or restricts in any material respect the conduct of their business or that in any manner relates to their capital adequacy, credit policies or management (each, a “Regulatory Agreement”), nor has any Hoyne Party been advised by any regulatory authority that such regulatory authority is considering issuing or requesting any such Regulatory Agreement; provided, however, that notwithstanding anything to the contrary contained in this subsection (ss), the term “Regulatory Agreement” does not include any confidential supervisory information (including confidential supervisory information as defined in 12 C.F.R. § 261.2(c) and as identified in 12 C.F.R. § 309.5(g)(8)) of a regulatory authority the disclosure of which would be prohibited by such regulatory authority.
(vv) Hoyne Bancorp has submitted or will have submitted prior to the Closing Date all notices required to have the Shares and the Foundation Shares listed on the Nasdaq Capital Market effective as of the Closing Date.
(ww) At or prior to the Closing Date, Hoyne Bancorp will have filed a Form 8-A for the Common Stock to be registered under Section 12(b) of the 1934 Act.
(xx) No Hoyne Party nor any Affiliate or person acting on their behalf has taken, nor will take, directly or indirectly, any action which is designed to or which has constituted or which would be expected to cause or result in any unlawful stabilization or manipulation of the price of any security of Hoyne Bancorp.
(yy) No relationship, direct or indirect, exists between or among any Hoyne Party, on the one hand, and the directors, officers, stockholders, customers or suppliers of such Hoyne Party, on the other, that is required by the 1933 Act and the 1933 Act Regulations to be described in the Registration Statement or Prospectus and that is not so described.
(zz) Except as described in the Prospectus, there are no material off-balance sheet transactions, arrangements, obligations (including contingent obligations), or any other relationships with unconsolidated entities or other persons, that may have a material current or future effect on the Hoyne Parties’ consolidated financial condition, changes in financial condition, results of operations, liquidity, capital expenditures, capital resources, or significant components of revenues or expenses.
18
(aaa) As of the Closing Date, Hoyne Bancorp will be in compliance in all material respects with the applicable provisions of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”), the rules and regulations of the Commission thereunder, and the NASDAQ corporate governance rules applicable to Hoyne Bancorp, and will use its best efforts to comply with those provisions of the Sarbanes-Oxley Act, the rules and regulations of the Commission thereunder and the NASDAQ corporate governance rules that will become effective in the future upon their effectiveness.
(bbb) All of the loans represented as assets of the Hoyne Parties in the Registration Statement or Prospectus meet or are exempt from all requirements of federal, state and local law pertaining to lending, including, without limitation, truth in lending (including the requirements of Regulation Z and 12 C.F.R. Part 226), real estate settlement procedures, consumer credit protection, equal credit opportunity and all disclosure laws applicable to such loans, except for violations which, if asserted, would not be reasonably expected to have a Material Adverse Effect.
(ccc) To the Hoyne Parties’ knowledge, there are no affiliations or associations between the Agent and any of the Hoyne Parties’ officers or directors.
(ddd) Hoyne Bancorp has taken all actions necessary to obtain at the Closing Date a blue sky memorandum from Vedder Price P.C.
(eee) As of the Closing Date, the Foundation will be duly authorized and incorporated and will be validly existing as a non-stock corporation in good standing under the laws of the State of Delaware with corporate power and authority to own, lease and operate its properties and to conduct its business as described in the Prospectus; the Foundation will not be a savings and loan holding company within the meaning of 12 C.F.R. Section 238.2 as a result of the issuance of shares of Common Stock to it in accordance with the terms of the Plan and in the amounts as described in the Prospectus; no regulatory approvals are required to establish the Foundation and to contribute the shares of Common Stock thereto as described in the Prospectus other than those obtained from the Federal Reserve; except as specifically disclosed in the Prospectus, there are no agreements and/or understandings, written or oral, between Hoyne Bancorp and Hoyne Savings on the one hand and the Foundation, on the other, with respect to the control, directly or indirectly, over the voting and the acquisition or disposition of the Foundation Shares; at the Closing Date, the Foundation Shares will have been duly authorized for issuance and, when issued and contributed by Hoyne Bancorp pursuant to the Plan, will be duly and validly issued and fully paid and nonassessable. The issuance of the Foundation Shares to the Foundation pursuant to the Plan has been registered under the 1933 Act pursuant to the Registration Statement.
Section 7. Representations and Warranties of the Agent. The Agent represents and warrants to Hoyne Bancorp that:
(a) The Agent is a corporation validly existing in good standing under the laws of the State of New York and licensed to conduct business in the State of New York and all states in which the Shares will be offered for sale with full power and authority to provide the services to be furnished to the Hoyne Parties hereunder.
19
(b) The execution and delivery of this Agreement and the consummation of the transactions contemplated hereby have been duly and validly authorized by all necessary action on the part of the Agent, and this Agreement has been duly and validly executed and delivered by the Agent and is a legal, valid and binding agreement of the Agent, enforceable in accordance with its terms (except as the enforceability thereof may be limited by bankruptcy, insolvency, moratorium, reorganization or similar laws relating to or affecting the enforcement of creditors’ rights generally, or by general equity principles, regardless of whether such enforceability is considered in a proceeding in equity or at law, and except to the extent, if any, that the provisions of Sections 12 and 13 hereof may, with respect to the Agent, be unenforceable as against public policy).
(c) Each of the Agent and its employees, agents and representatives who shall perform any of the services hereunder shall be duly authorized and empowered, and shall have all licenses, approvals and permits necessary to perform such services; and the Agent is a registered selling agent in each of the jurisdictions in which the Shares are to be offered by Hoyne Bancorp in reliance upon the Agent as a registered selling agent as set forth in the blue sky memorandum prepared with respect to the Offering.
(d) The execution and delivery of this Agreement by the Agent, the consummation of the transactions contemplated hereby and compliance with the terms and provisions hereof will not conflict with, or result in a breach of, any of the terms, provisions or conditions of, or constitute a default (or an event which with notice or lapse of time or both would constitute a default) under, the Certificate of Incorporation or Bylaws of the Agent or any material agreement, indenture or other instrument to which the Agent is a party or by which it or its property is bound.
(e) No approval of any regulatory or supervisory or other public authority is required in connection with the Agent’s execution and delivery of this Agreement, except as may have been received.
(f) No action, suit, charge or proceeding before the Commission, FINRA, any state securities commission or any court is pending or, to the knowledge of Agent, threatened, against Agent which, if determined adversely to Agent, would have a material adverse effect upon the ability of Agent to perform its obligations under this Agreement.
Section 8. Covenants of the Hoyne Parties.
The Hoyne Parties hereby jointly and severally covenant with the Agent as follows:
(a) Hoyne Bancorp will not, at any time after the date the Registration Statement is initially filed, file any amendment or supplement to the Registration Statement without providing the Agent and its counsel a reasonable opportunity to review and comment on such amendment or supplement. Hoyne Bancorp will furnish promptly to the Agent and its counsel copies of all correspondence from the Commission with respect to the Registration Statement and Hoyne Bancorp’s responses thereto.
20
(b) Hoyne Bancorp represents and agrees that it has not made and, unless it obtains the prior written consent of the Agent (which consent shall not be unreasonably withheld, conditioned or delayed), will not make any offer relating to the Shares that would constitute an “issuer free writing prospectus,” as defined in Rule 433 under the 1933 Act, or that would otherwise constitute a “free writing prospectus,” as defined in Rule 405 under the 1933 Act, required to be filed with the SEC. Any such free writing prospectus consented to by Hoyne Bancorp and the Agent is hereinafter referred to as a “Permitted Free Writing Prospectus.” Hoyne Bancorp represents that it has treated or agrees that it will treat each Permitted Free Writing Prospectus as an “issuer free writing prospectus,” as defined in Rule 433, and has complied and will comply with the requirements of Rule 433 applicable to any Permitted Free Writing Prospectus, including timely filing with the SEC where required, legending and record keeping. Hoyne Bancorp represents that it has satisfied the conditions in Rule 433 to avoid a requirement to file with the SEC any electronic road show.
(c) If at any time following issuance of a Permitted Free Writing Prospectus there occurred or occurs an event or development as a result of which such Permitted Free Writing Prospectus conflicted or would conflict in any material respect with the information contained in the Registration Statement or Prospectus or included or would include an untrue statement of a material fact or omitted or would omit to state a material fact necessary in order to make the statements therein, in the light of the circumstances prevailing at that subsequent time, not misleading, Hoyne Bancorp will promptly notify the Agent that any use of such Permitted Free Writing Prospectus may cease until it is amended or supplemented, and Hoyne Bancorp will promptly amend or supplement such Permitted Free Writing Prospectus to eliminate or correct such conflict, untrue statement or omission.
(d) The Hoyne Parties will not, at any time after the date the Conversion Application and the Holding Company Application are approved, file any amendment or supplement to either application without providing the Agent and its counsel a reasonable opportunity to review and comment on the non-confidential portions of such amendment or supplement. The Hoyne Parties will furnish promptly to the Agent and its counsel copies of all correspondence from the Federal Reserve, the IDFPR, or any other regulator with respect to the Applications and the Hoyne Parties’ responses thereto.
(e) The Hoyne Parties will use their best efforts to cause the Federal Reserve to approve Hoyne Bancorp’s acquisition of Hoyne Savings, and will use their best efforts to cause any post-effective amendment to the Registration Statement to be declared effective by the Commission and any post-approval amendment to the Conversion Application to be approved by the Federal Reserve, as applicable, and will promptly upon receipt of any information concerning the events listed below notify the Agent (i) when the Registration Statement has become effective; (ii) when the Conversion Application has been approved by the Federal Reserve; (iii) when the Holding Company Application has been approved by the Federal Reserve; (iv) of the receipt of any comments from the Federal Reserve or any other governmental entity with respect to the Conversion or the transactions contemplated by this Agreement; (v) of any request by the Commission, the Federal Reserve, or any other governmental entity for any amendment or supplement to the Registration Statement or the Applications or for additional information; (vi) of the issuance by the Commission or the Federal Reserve, or any other governmental agency of any order or other action suspending the Offering or the use of the Registration Statement or the Prospectus or any other filing of the Hoyne Parties under the Conversion Regulations or other applicable law, or the threat of any such action; or (vii) of the issuance by the Commission or the Federal Reserve, or any other state authority of any stop order suspending the effectiveness of the Registration Statement or of the initiation or threat of initiation or threat of any proceedings for that purpose. The Hoyne Parties will make every reasonable effort to prevent the issuance by the Commission, the Federal Reserve, or any other state authority of any order referred to in (vi) and (vii) above and, if any such order shall at any time be issued, to obtain the lifting thereof at the earliest possible time.
21
(f) Hoyne Bancorp will make generally available to its security holders as soon as practicable, but in any event not later than 18 months after the effective date of the Registration Statement (as defined in Rule 158(c) under the 1933 Act), an earnings statement of Hoyne Bancorp and its subsidiaries (which need not be audited) complying with Section 11(a) of the 1933 Act and the 1933 Act Regulations.
(g) The Hoyne Parties will deliver to the Agent and to its counsel two conformed copies of the Registration Statement, as originally filed and each amendment thereto. Further, the Hoyne Parties will deliver such additional copies of the Registration Statement to counsel to the Agent as may be required for any FINRA filings. The filing of the Registration Statement on the Commission’s EDGAR system shall constitute delivery for this purpose.
(h) The Hoyne Parties will furnish to the Agent, from time to time during the period when the Prospectus (or any later prospectus related to this Offering) is required to be delivered under the 1933 Act or the 1933 Act Regulations, such number of copies of such Prospectus (as amended or supplemented) as the Agent may reasonably request for the purposes contemplated by the 1933 Act and the 1933 Act Regulations. Hoyne Bancorp authorizes the Agent to use the Prospectus (as amended or supplemented, if amended or supplemented) in any lawful manner contemplated by the Plan in connection with the sale of the Shares in the Offering.
(i) The Hoyne Parties will comply in all material respects with any and all terms, conditions, requirements and provisions with respect to the Conversion and the transactions contemplated thereby, imposed by the Commission, the Federal Reserve, and by applicable state law and regulations, and by the 1933 Act, the 1934 Act, the 1933 Act Regulations and the rules and regulations of the Commission under the 1934 Act (the “1934 Act Regulations”), to be complied with prior to the Closing Date; and when the Prospectus is required to be delivered, the Hoyne Parties will comply in all material respects, at their own expense, with all requirements imposed upon them by the Commission, the Federal Reserve, the Conversion Regulations (except as modified or waived in writing by the Federal Reserve), the Commission, by applicable state law and regulations and by the 1933 Act, the 1934 Act, the 1933 Act Regulations and the 1934 Act Regulations, in each case as from time to time in force, so far as is necessary to permit the continuance of sales or dealing in shares of Common Stock during such period in accordance with the provisions hereof and the Prospectus.
(j) Hoyne Bancorp will file the Prospectus pursuant to Rule 424(b) under the 1933 Act not later than the SEC’s close of business on the second business day following the date such Prospectus is first used.
22
(k) During any period when the Prospectus is required to be delivered, each of the Hoyne Parties will inform the Agent of any event or circumstance of which it is or becomes aware as a result of which the Registration Statement and/or Prospectus, as then supplemented or amended, would include an untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein not misleading. If it is necessary, in the reasonable opinion of counsel for the Hoyne Parties, to amend or supplement the Registration Statement or the Prospectus in order to correct such untrue statement of a material fact or to make the statements therein not misleading in light of the circumstances existing at the time of their use, the Hoyne Parties will, at their expense, prepare, file with the Commission and the Federal Reserve, and furnish to the Agent, a reasonable number of copies of an amendment or amendments of, or a supplement or supplements to, the Registration Statement and the Prospectus (after a reasonable time for review by counsel for the Agent) which will amend or supplement the Registration Statement and/or the Prospectus so that as amended or supplemented it will not contain an untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein, in light of the circumstances existing at the time, not misleading. For the purpose of this subsection, each of the Hoyne Parties will furnish such information with respect to itself as the Agent may from time to time reasonably request.
(l) Pursuant to the terms of the Plan, Hoyne Bancorp will endeavor in good faith, in cooperation with the Agent, to register or to qualify the Shares and the Foundation Shares, to the extent applicable, for offering and sale or to exempt such Shares and Foundation Shares from registration and to exempt Hoyne Bancorp and its officers, directors and employees from registration as broker-dealers, under the applicable securities laws of the jurisdictions in which the Offering will be conducted; provided, however, that Hoyne Bancorp shall not be obligated to file any general consent to service of process or to qualify as a foreign corporation to do business in any jurisdiction in which it is not so qualified, or to register its directors or officers as brokers, dealers, salespersons or agents in any jurisdiction. In each jurisdiction where any of the Shares or the Foundation Shares shall have been registered or qualified as above provided, Hoyne Bancorp will make and file such statements and reports as are required by the applicable regulatory authority in connection with such registration or qualification.
(m) The Hoyne Parties will not sell or issue, contract to sell or otherwise dispose of, for a period of 90 days after the date hereof, any shares of their capital stock or securities convertible into or exercisable for shares of their capital stock, without the Agent’s prior written consent other than the Shares and the Foundation Shares or in connection with any plan or arrangement described in the Prospectus, including existing stock benefit plans.
(n) The Hoyne Parties will use the net proceeds from the sale of the Common Stock in the manner set forth in the Prospectus under the caption “How We Intend to Use the Proceeds from the Offering.”
(o) The Hoyne Parties will distribute the Prospectus or other offering materials in connection with the offering and sale of the Common Stock only in accordance with the Conversion Regulations, the 1933 Act and the 1933 Act Regulations, and the laws of any state in which the Shares are qualified for sale.
23
(p) On or prior to the Closing Date, Hoyne Bancorp shall register its Common Stock under Section 12(b) or 12(g) of the 1934 Act. Hoyne Bancorp shall maintain the effectiveness of such registration for not less than three years or such shorter period as may be required by applicable law.
(q) During the period during which Shares are registered under the 1934 Act, Hoyne Bancorp will furnish to its stockholders as soon as practicable after the end of each fiscal year an annual report of Hoyne Bancorp (including a consolidated balance sheet and statements of consolidated income, stockholders’ equity and cash flows of Hoyne Bancorp and its subsidiaries as at the end of and for such year, certified by independent public accountants in accordance with Regulation S-X under the 1933 Act and the 1934 Act). During the period of three years from the date hereof, Hoyne Bancorp will furnish to the Agent unless available on the Commission’s EDGAR system: (i) as soon as practicable after such information is publicly available, a copy of each report of Hoyne Bancorp furnished to or filed with the Commission under the 1934 Act or any national securities exchange or system on which any class of securities of Hoyne Bancorp is listed or quoted (including, but not limited to, reports on Forms 10-K, 10-Q and 8-K and all proxy statements and annual reports to stockholders), (ii) a copy of each other non-confidential report of Hoyne Bancorp mailed to its stockholders or filed with the Commission, the Federal Reserve or any other supervisory or regulatory authority or any national securities exchange or system on which any class of securities of Hoyne Bancorp is listed or quoted, each press release, and material news items and additional documents and information with respect to Hoyne Bancorp or Hoyne Savings as the Agent may reasonably request; and (iii) from time to time, such other non-confidential information concerning the Hoyne Parties as the Agent may reasonably request.
(r) The Hoyne Parties will maintain appropriate arrangements for depositing with Hoyne Savings all funds received from persons submitting subscriptions for or orders to purchase Shares in the Offering, on an interest bearing basis at the rate described in the Prospectus until the Closing Date and satisfaction of all conditions precedent to the release of Hoyne Bancorp’s obligation to refund payments received from persons subscribing for or ordering Shares in the Offering, in accordance with the Plan as described in the Prospectus, or until refunds of such funds have been made to the persons entitled thereto or withdrawal authorizations canceled in accordance with the Plan and as described in the Prospectus. The Hoyne Parties will maintain such records of all funds received to permit the funds of each subscriber to be separately insured by the FDIC (to the maximum extent allowable) and to enable the Hoyne Parties to make the appropriate refunds of such funds in the event that such refunds are required to be made in accordance with the Plan and as described in the Prospectus.
(s) Hoyne Bancorp will register as a savings and loan holding company under the HOLA.
(t) The Hoyne Parties will take such actions and furnish such information as are reasonably requested by the Agent in order for the Agent to ensure compliance with Rule 5110 and Rule 5130 of FINRA.
(u) Until the Closing Date, the Hoyne Parties will conduct their businesses in compliance in all material respects with all applicable federal and state laws, rules, regulations, decisions, directives and orders, including all decisions, directives and orders of the Commission, the Federal Reserve, and the IDFPR.
24
(v) The Hoyne Parties shall comply in all material respects with any and all terms, conditions, requirements and provisions with respect to the Conversion and the transactions contemplated thereby imposed by the Federal Reserve, IDFPR, the Conversion Regulations, the Commission, the 1933 Act and the 1933 Act Regulations, the 1934 Act and the 1934 Act Regulations to be complied with subsequent to the Closing Date. Hoyne Bancorp will comply with all provisions of all undertakings contained in the Registration Statement.
(w) The Hoyne Parties will not amend the Plan without notifying the Agent prior thereto.
(x) The Hoyne Parties will take all actions necessary to ensure that, immediately upon completion of the sale by Hoyne Bancorp of the Shares and the completion of certain transactions necessary to implement the Plan, all terms, conditions, requirements and provisions with respect to the Conversion (except those that are conditions subsequent) imposed on the Hoyne Parties by the IDFPR, the Federal Reserve, the SEC, or any other governmental authority, if any, shall have been complied with by the Hoyne Parties in all material respects or appropriate waivers shall have been obtained and all notice and waiting periods shall have been satisfied, waived or elapsed.
(y) Hoyne Bancorp shall provide the Agent with any information necessary to allow the Agent to manage the allocation process in order to permit Hoyne Bancorp to carry out the allocation of the Shares in the event of an oversubscription, and such information shall be accurate and reliable in all material respects.
(z) Prior to the Closing Date, the Hoyne Parties will inform the Agent of any event or circumstances of which it is aware as a result of which the Registration Statement and/or Prospectus, as then amended or supplemented, would contain an untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein not misleading.
(aa) Hoyne Bancorp will not deliver the Shares or the Foundation Shares until the Hoyne Parties have satisfied or caused to be satisfied each condition set forth in Section 11 hereof, unless such condition is waived in writing by the Agent.
(bb) Prior to the Closing Date, the Plan and the contribution to the Foundation shall have been approved by the members of the MHC, in accordance with the Plan and the applicable provisions of the Conversion Regulations and the applicable provisions, if any, of the charter and bylaws or other governing documents of the MHC.
(cc) Subsequent to the date the Registration Statement is declared effective by the Commission and prior to the Closing Date, except as otherwise may be indicated or contemplated therein or set forth in an amendment or supplement thereto, none of the Hoyne Parties will: (i) issue any securities or incur any liability or obligation, direct or contingent, for borrowed money, except borrowings from the same or similar sources disclosed in the Prospectus in the ordinary course of its business, or (ii) enter into any transaction which is material in light of the business and properties of the Hoyne Parties, taken as a whole.
25
(dd) The facts and representations provided to Vedder Price P.C. by the Hoyne Parties and upon which Vedder Price P.C. will base its opinion under Section 11(c)(1) of this Agreement are and will be truthful, accurate and complete.
(ee) Other than as permitted by the Conversion Regulations, the 1933 Act, the 1933 Act Regulations and the laws of any jurisdiction in which the Shares are qualified for sale, the Hoyne Parties will not distribute any offering material in connection with the Offering except for the Prospectus and the Sales Information (as defined in Section 12 hereof) that has been filed with the Registration Statement and the Holding Company Application and the Conversion Application and authorized for use by the SEC and the Federal Reserve Board. The Sales Information will not conflict in any material respect with the information contained in the Registration Statement and the Prospectus.
(ff) Hoyne Bancorp will report the use of proceeds of the Offering in accordance with Rule 463 of the 1933 Act Regulations.
(gg) Until the completion of all actions required in connection with the Conversion and this Agreement, the Hoyne Parties will comply, and use its best efforts to cause its directors and officers, in their capacities as such, to comply, in all material respects, with all effective applicable provisions of federal and state securities laws and the rules and regulations thereunder.
(hh) The Hoyne Parties shall notify the Agent when funds shall have been received from the minimum number of Shares set forth in the Prospectus.
(ii) The Hoyne Parties shall use their best efforts to ensure that the Foundation submits within the time frames required by applicable law a request to the Internal Revenue Service to be recognized as a tax-exempt organization under Section 501(c)(3) of the Code; the Hoyne Parties will take no action which may reasonably be expected to result in the possible loss of the Foundation’s tax-exempt status; and none of the Hoyne Parties will contribute any additional assets to the Foundation until such time that such additional contributions will be deductible for federal and state income tax purposes.
Section 9. Covenants of the Agent. The Agent hereby covenants with the Hoyne Parties as follows:
(a) During the Offering, the Agent shall comply, in all material respects, with all requirements imposed upon it by the Federal Reserve and by the 1933 Act, the 1933 Act Regulations, the 1934 Act and the 1934 Act Regulations with respect to the Offering.
(b) The Agent shall distribute the Prospectus in connection with the sales of the Common Stock in accordance with the Conversion Regulations, the 1933 Act and the 1933 Act Regulations.
26
Section 10. Payment of Expenses. Whether or not the Conversion is completed or the sale and issuance of the Shares by Hoyne Bancorp is consummated, the Hoyne Parties will pay for all their expenses incident to the performance of this Agreement customarily borne by issuers, including without limitation: (a) the preparation and filing of the Conversion Application and the Holding Company Application; (b) the preparation, printing, filing, delivery and mailing of the Registration Statement, including the Prospectus, and all documents related to the Offering and proxy solicitation; (c) all filing fees and expenses in connection with the qualification or registration of the Shares for offer and sale by Hoyne Bancorp under the securities or blue sky laws, including without limitation filing fees, reasonable legal fees and disbursements of counsel in connection therewith, and in connection with the preparation of a blue sky law survey; (d) the filing fees of FINRA related to the Agent’s fairness filing under FINRA Rule 5110; (e) fees and expenses related to the preparation of the Appraisal; (f) fees and expenses related to auditing and accounting services; (g) expenses relating to advertising, temporary personnel, investor meetings and stock information center; (h) transfer agent fees and costs of preparation and distribution of stock certificates; and (i) any fees or expenses associated with listing on the NASDAQ. In the event that the Agent incurs any expenses on behalf of the Hoyne Parties, the Hoyne Parties will pay or reimburse the Agent for such expenses regardless of whether the Conversion is successfully completed, and such reimbursements will not be included in the expense limitations set forth above.
Section 11. Conditions to the Agent’s Obligations. The obligations of the Agent hereunder are subject, to the extent not waived in writing by the Agent, to the condition that all representations and warranties of the Hoyne Parties herein contained are, at and as of the commencement of the Offering and (except to the extent such representations and warranties speak as of an earlier date) at and as of the Closing Date, true and correct in all material respects (except to the extent such representations or warranties are qualified as to materiality, in which case they shall be true and correct in all respects), the condition that the Hoyne Parties shall have performed, in all material respects, all of their obligations hereunder to be performed on or before such dates and to the following further conditions:
(a) At the Closing Date, the Hoyne Parties shall have conducted the Conversion and the establishment of and contribution to the Foundation of the Foundation Shares in all material respects in accordance with the Plan, the Conversion Regulations and all other applicable laws, regulations, decisions and orders, including all terms, conditions, requirements and provisions precedent to the Conversion imposed upon them by the Federal Reserve and the Commission or any other government authority.
(b) The Registration Statement shall have been declared effective by the Commission and the Conversion Application and Holding Company Application shall have been approved by the Federal Reserve and, at the Closing Date, no stop order or other action suspending the effectiveness of the Registration Statement shall have been issued by the Commission under the 1933 Act or proceedings therefor initiated or, to the knowledge of the Hoyne Parties, threatened by the Commission or any state authority and no order or other action suspending the authorization for use of the Prospectus or the consummation of the Conversion shall have been issued, or proceedings therefor initiated or, to the knowledge of the Hoyne Parties, threatened by the Federal Reserve, the Commission, or any other governmental authority. The Shares and the Foundation Shares shall have been registered for offering and sale or contribution, or exempted therefrom under the securities or blue sky laws of the jurisdictions as the Agent shall have reasonably requested and as agreed to by Hoyne Bancorp.
27
(c) At the Closing Date, the Agent shall have received:
(1) The opinion, dated as of the Closing Date, of Vedder Price P.C., in form and substance satisfactory to the Agent and counsel for the Agent, to the effect as attached hereto as Exhibit A; and
(2) In addition, such counsel shall state in a separate letter that during the preparation of the Registration Statement, the Prospectus, the Conversion Application, and the Holding Company Application, they participated in conferences with certain officers of, the independent registered public accountants for, and other representatives of, the Hoyne Parties, at which conferences the contents of the Registration Statement, the Prospectus, the Conversion Application, the Holding Company Application, the Proxy Statements and related matters were discussed and, while such counsel have not confirmed the accuracy or completeness of or otherwise verified the factual information contained in the Registration Statement, the Prospectus, the Conversion Application, the Holding Company Application and the Proxy Statements, and do not assume any responsibility for such information, based upon such conferences and a review of documents deemed relevant for the purpose of rendering its opinion (relying as to materiality as to factual matters on certificates of officers and other factual representations by the Hoyne Parties), nothing has come to its attention that would lead it to believe that the Registration Statement, the Prospectus, the Conversion Application, the Holding Company Application or the Proxy Statements, or any amendment or supplement thereto (other than the financial statements, the notes thereto, and other tabular, financial, statistical and appraisal data included therein as to which no view need be rendered) contain an untrue statement of a material fact or omit to state a material fact required to be stated therein or necessary to make the statements therein, in light of the circumstances under which they were made, not misleading.
(d) Concurrently with the execution of this Agreement, the Agent shall receive a letter from Wipfli LLP dated the date hereof and addressed to the Agent, such letter (i) confirming that Wipfli LLP is a firm of independent registered public accountants within the meaning of the 1933 Act and the 1933 Act Regulations and the PCAOB, and stating in effect that in the opinion of Wipfli LLP, the consolidated financial statements of Hoyne Savings included in the Prospectus comply as to form in all material respects with the applicable accounting requirements of the 1933 Act and the 1934 Act and the related rules and regulations of the Commission thereunder; (ii) stating in effect that, on the basis of certain agreed upon procedures (but not an audit examination in accordance with generally accepted auditing standards) consisting of a review (in accordance with Statement of Auditing Standards No. 71) of the latest available unaudited consolidated interim financial statements prepared by the Hoyne Parties, a reading of the minutes of the meetings of the Boards of Directors of Hoyne Parties and committees thereof and consultations with officers of the Hoyne Parties responsible for financial and accounting matters, nothing came to their attention which caused them to believe that: (A) such unaudited consolidated financial statements included in the Prospectus are not in conformity with generally accepted accounting principles applied on a basis substantially consistent with that of the audited financial statements included in the Prospectus; or (B) except as stated in such letter, during the period from the date of the latest unaudited consolidated financial statements included in the Prospectus to a specified date not more than three business days prior to the date of the Prospectus, there was any material increase in borrowings (defined as securities sold under agreements to repurchase and any other form of debt other than deposits), non-performing loans or special mention loans, foreclosed assets, accruing troubled debt restructured loans, or material decrease in the deposits, total assets, total loans, the allowance for loan losses or stockholders’ equity, or there was any material decrease in net interest income, net interest income after provision for loan losses, income (loss) before income taxes or in total net income (loss) of Hoyne Savings for the period commencing immediately after the period covered by the latest unaudited income statement included in the Prospectus and ended not more than three business days prior to the date of the Prospectus as compared to the corresponding period in the preceding year; and (iii) stating that, in addition to the audit examination referred to in its opinion included in the Prospectus and the performance of the procedures referred to in clause (ii) of this subsection (d), they have compared with the general accounting records of the Hoyne Parties, which are subject to the internal controls of the accounting system of the Hoyne Parties and other data prepared by the Hoyne Parties from accounting records, to the extent specified in such letter, such amounts and/or percentages set forth in the Prospectus as the Agent may reasonably request, and they have found such amounts and percentages to be in agreement therewith (subject to rounding).
28
(e) At the Closing Date, the Agent shall receive a letter from Wipfli LLP dated the Closing Date, addressed to the Agent, confirming the statements made by its letter delivered pursuant to subsection (d) of this Section 11, the “specified date” referred to in clause (ii)(B) thereof to be a date specified in such letter, which shall not be more than three business days prior to the Closing Date.
(f) At the Closing Date, counsel to the Agent shall have been furnished with such documents as counsel for the Agent may reasonably require for the purpose of enabling them to advise the Agent with respect to the issuance and sale of the Shares and the contribution of the Foundation Shares as herein contemplated and related proceedings, or in order to evidence the accuracy of any of the representations and warranties, or the fulfillment of any of the conditions herein contained.
(g) At the Closing Date, the Agent shall receive a certificate of the Chief Executive Officer and Chief Financial Officer of each of the Hoyne Parties, dated the Closing Date, to the effect that:
(i) they have examined the Registration Statement and at the time the Registration Statement became effective, the Prospectus did not contain an untrue statement of a material fact or omit to state a material fact necessary in order to make the statements therein, in light of the circumstances under which they were made, not misleading;
(ii) there has not been, since the respective dates as of which information is given in the Registration Statement and the Prospectus, any Material Adverse Effect otherwise than as set forth or contemplated in the Registration Statement and the Prospectus;
29
(iii) the representations and warranties contained in Section 6 of this Agreement are true and correct in all material respects with the same force and effect as though made at and as of the Closing Date;
(iv) the Hoyne Parties have complied in all material respects with all material agreements and satisfied all conditions on their part to be performed or satisfied at or prior to the Closing Date, including the conditions on their part contained in this Section 11;
(v) no stop order has been issued or, to their knowledge, is threatened, by the Commission or any other governmental body;
(vi) no order suspending the Offering, the Conversion, the acquisition of all outstanding capital stock of Hoyne Savings by Hoyne Bancorp, or the effectiveness of the Registration Statement has been issued and to their knowledge, no proceedings for any such purpose have been initiated or threatened by the Federal Reserve, the Commission, or any other federal or state authority; and
(vii) to their knowledge, no person has sought to obtain regulatory or judicial review of the action of the Federal Reserve in approving the Applications or to enjoin the Conversion.
(h) At the Closing Date, the Agent shall receive a letter from RP Financial, LC., dated as of the Closing Date:
(i) confirming that said firm is independent of the Hoyne Parties and is experienced and expert in the area of corporate appraisals,
(ii) stating in effect that the Appraisal complies in all material respects with the applicable requirements of the Conversion Regulations, and
(iii) further stating that its opinion of the aggregate pro forma market value of the Hoyne Parties expressed in the Appraisal as most recently updated, remains in effect.
(i) None of the Hoyne Parties shall have sustained, since the date of the latest financial statements included in the Registration Statement and Prospectus, any material loss or interference with its business from fire, explosion, flood, earthquake or other calamity, whether or not covered by insurance, or from any labor dispute or court or governmental action, order or decree, otherwise than as set forth in the Registration Statement and the Prospectus, and since the respective dates as of which information is given in the Registration Statement and the Prospectus, there shall not have been any Material Adverse Effect, otherwise than as set forth in the Registration Statement and Prospectus, that is in the Agent’s reasonable judgment sufficiently material and adverse as to make it impracticable or inadvisable to proceed with the Offering or the delivery of the Shares on the terms and in the manner contemplated in the Prospectus.
30
(j) Prior to and at the Closing Date, in the reasonable opinion of the Agent there shall have been no material adverse change in the financial condition or in the earnings or business of any of the Hoyne Parties independently, or the Hoyne Parties taken as a whole, from and as of the latest dates as of which such condition is set forth in the Prospectus, except as referred to therein.
(k) At or prior to the Closing Date, the Agent shall receive (i) a copy of the letter from the Federal Reserve approving the Conversion Application, including the establishment of the Foundation, (ii) a copy of the order from the Commission declaring the Registration Statement effective, (iii) a copy of the letter from the Federal Reserve approving the Holding Company Application, (iv) a certificate from the FHLB-Chicago evidencing Hoyne Savings’s membership therein, (v) a certificate from the FDIC evidencing Hoyne Savings’ insurance of accounts, and (vi) any other documents that Agent shall reasonably request.
(l) Subsequent to the date hereof, there shall not have occurred any of the following:
(i) a suspension or limitation in trading in securities generally on the New York Stock Exchange (the “NYSE”) or in the over-the-counter market, or quotations halted generally on the NASDAQ Stock Market, or minimum or maximum prices for trading have been fixed, or maximum ranges for prices for securities have been required by either of such exchanges or by order of the Commission or any other governmental authority other than temporary trading halts;
(ii) a general moratorium on the operations of federally insured financial institutions or a general moratorium on the withdrawal of deposits from commercial banks or other federally insured financial institutions declared by either federal or state authorities; or
(iii) a material adverse change in the financial markets in the United States or elsewhere or any outbreak of hostilities or escalation thereof or other calamity or crisis, including, without limitation, terrorist activities after the date hereof, the effect of which, in the reasonable judgment of the Agent, is so material and adverse as to make it impracticable to market the Shares or to enforce contracts, including subscriptions or purchase orders, for the sale of the Shares.
(m) Prior to and at the Closing Date, none of the Hoyne Parties will have received from the Federal Reserve, the IDFPR, or the FDIC any direction (oral or written) to make any material change in the method of conducting their business with which it has not complied (which direction, if any, shall have been disclosed to the Agent).
(n) All such opinions, certificates, letters and documents delivered pursuant to this Section 11 will be in compliance with the provisions hereof only if they are reasonably satisfactory in form and substance to the Agent and to counsel for the Agent. Any certificate signed by an officer of a Hoyne Party and delivered to the Agent or to counsel for the Agent shall be deemed a representation and warranty by such Hoyne Party, to the Agent as to the statements made therein.
31
(o) A blue sky memorandum from Vedder Price P.C. relating to the Offering, including Agent’s participation therein, shall have been furnished prior to the mailing of the Prospectus, to Hoyne Bancorp with a copy thereof addressed to Agent or upon which Vedder Price P.C. shall state the Agent may rely. The blue sky memorandum will relate to the necessity of obtaining or confirming exemptions, qualifications or the registration of the Shares under applicable state securities law.
(p) At the Closing Date, the Shares and the Foundation Shares shall have been approved for listing on the Nasdaq Capital Markets.
Section 12. Indemnification.
(a) The Hoyne Parties jointly and severally agree to indemnify and hold harmless the Agent, each person, if any, who controls the Agent within the meaning of Section 15 of the 1933 Act or Section 20(a) of the 1934 Act, and their respective partners, officers, directors, agents, attorneys, servants, employees, successors and assigns (each, a “Related Person”), against any and all loss, liability, claim, damage or expense whatsoever (including but not limited to settlement expenses, subject to the limitation set forth in the last sentence of subsection (c) below), joint or several, that the Agent or any of its Related Persons may suffer or to which the Agent or any of its Related Persons may become subject under all applicable federal and state laws or otherwise, and reasonably related to or arising out of the Conversion or the Offering or the engagement of the Agent pursuant to, or the performance by the Agent of, the services contemplated by this Agency Agreement, and to promptly reimburse the Agent or any of its Related Persons upon written demand for any reasonable expenses (including reasonable fees and disbursements of counsel according to normal hourly rates) incurred by the Agent or any of its Related Persons in connection with investigating, preparing or defending any actions, proceedings or claims (whether commenced or threatened) to the extent such losses, claims, damages, liabilities, expenses or actions: (i) arise out of or are based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement (or any amendment or supplement thereto), the Prospectus (or any amendment or supplement thereto), the Applications, or other instrument or document executed by any of the Hoyne Parties or based upon written information supplied by any of the Hoyne Parties filed in any state or jurisdiction to register or qualify any or all of the Shares or the Foundation Shares under the securities laws thereof (collectively, the “Blue Sky Applications”), or any application or other document, advertisement, or communication (“Sales Information”) prepared, made or executed by or on behalf of any of the Hoyne Parties with its consent or based upon information furnished by or on behalf of any of the Hoyne Parties, in order to qualify or register the Shares or the Foundation Shares under the securities laws thereof, (ii) arise out of or are based upon the omission or alleged omission to state in any of the foregoing documents or information, a material fact required to be stated therein or necessary to make the statements therein, in light of the circumstances under which they were made, not misleading; (iii) arise from any theory of liability whatsoever relating to or arising from or based upon the Registration Statement (or any amendment or supplement thereto), the Prospectus (or any amendment or supplement thereto), the Applications, any Blue Sky Applications or Sales Information or other documentation distributed in connection with the Offering; or (iv) result from any claims made with respect to the accuracy, reliability and completeness of the records identifying the Eligible Account Holders and Supplemental Eligible Account Holders or Other Members or for any denial or reduction of a subscription or order to purchase Common Stock, whether as a result of a properly calculated allocation pursuant to the Plan or otherwise, based upon such records; provided, however, that no indemnification is required under this subsection (a) to the extent such losses, claims, damages, liabilities, expenses or actions (i) arise out of or are based upon any untrue material statements or alleged untrue material statements in, or material omission or alleged material omission from, the Registration Statement (or any amendment or supplement thereto) or the Prospectus (or any amendment or supplement thereto), the Applications, the Blue Sky Applications or Sales Information or other documentation distributed in connection with the Conversion made in reliance upon and in conformity with information furnished to the Hoyne Parties by the Agent or its representatives (including counsel) with respect to the Agent expressly for use in such documents or (ii) are attributable to the gross negligence, willful misconduct or bad faith of the Agent. As of the date of this Agreement, the only such information about the Agent provided for such use is contained in the Prospectus in the second to last sentence of the first paragraph under the caption “Market for the Common Stock” and under the caption “The Conversion and Offering—Plan of Distribution; Selling Agent and Underwriter Compensation.” Provided further, that the Hoyne Parties will not be responsible for any loss, liability, claim, damage or expense to the extent a court of competent jurisdiction finds they result primarily from material oral misstatements by the Agent to a purchaser or prospective purchaser of Shares which are not based upon information in the Registration Statement or Prospectus, or from actions taken or omitted to be taken by the Agent in bad faith, or from the Agent’s gross negligence or willful misconduct, and the Agent agrees to repay promptly to the Hoyne Parties any amounts advanced to it by the Hoyne Parties in connection with matters as to which it is found by a court of competent jurisdiction not to be entitled to indemnification hereunder.
32
(b) The Agent agrees to indemnify and hold harmless the Hoyne Parties and their Related Persons against any and all loss, liability, claim, damage or expense whatsoever (including but not limited to settlement expenses, subject to the limitation set forth in the last sentence of subsection (c) below), joint or several, which the Hoyne Parties or any of their Related Persons, may suffer or to which the Hoyne Parties or any of their Related Persons, may become subject under all applicable federal and state laws or otherwise, and to promptly reimburse the Hoyne Parties and their Related Persons upon written demand for any reasonable expenses (including reasonable out-of-pocket expenses, fees and disbursements of counsel) incurred by them in connection with investigating, preparing or defending any actions, proceedings or claims (whether commenced or threatened) to the extent such losses, claims, damages, liabilities, expenses or actions arise out of or are based upon any untrue statement or alleged untrue statement of a material fact contained in the Registration Statement (or any amendment or supplement thereto), the Applications or any Blue Sky Applications or Sales Information or are based upon the omission or alleged omission to state in any of the foregoing documents a material fact required to be stated therein or necessary to make the statements therein, in the light of the circumstances under which they were made, not misleading; provided, however, that the Agent’s obligations under this Section 12(b) shall exist only if and only to the extent that such untrue statement or alleged untrue statement was made in, or such material fact or alleged material fact was omitted from, the Applications, Registration Statement (or any amendment or supplement thereto) or the Prospectus (or any amendment or supplement thereto) in reliance upon and in conformity with information furnished to the Hoyne Parties by the Agent or its representatives (including counsel) expressly for use in such documents. As of the date of this Agreement, the only such information about the Agent provided for such use is contained in the Prospectus in the second to last sentence of the first paragraph under the caption “Market for the Common Stock” and under the caption “The Conversion and Offering – Plan of Distribution; Selling Agent and Underwriter Compensation.”
33
(c) Each indemnified party shall give prompt written notice to each indemnifying party of any action, proceeding, claim (whether commenced or threatened), or suit instituted against it in respect of which indemnity may be sought hereunder, but failure to so notify an indemnifying party shall not relieve it from any liability which it may have on account of this Section 12, Section 13 or otherwise, unless the failure to give such notice promptly results in material prejudice to the indemnifying party. An indemnifying party may participate at its own expense in the defense of such action. In addition, if it so elects within a reasonable time after receipt of such notice, an indemnifying party, jointly with any other indemnifying parties receiving such notice, may assume the defense of such action with counsel chosen by it reasonably acceptable to the indemnified parties that are defendants in such action, unless such indemnified parties reasonably object to such assumption on the ground that there may be legal defenses available to them that are different from or in addition to those available to such indemnifying party. If an indemnifying party assumes the defense of such action, the indemnifying parties shall not be liable for any fees and expenses of counsel for the indemnified parties incurred thereafter in connection with such action, proceeding or claim, other than reasonable costs of investigation. In no event shall the indemnifying parties be liable for the fees and expenses of more than one separate firm of attorneys (unless an indemnified party or parties shall have reasonably concluded that there may be defenses available to it or them which are different from or in addition to those of other indemnified parties) for all indemnified parties in connection with any one action, proceeding or claim or separate but similar or related actions, proceedings or claims in the same jurisdiction arising out of the same general allegations or circumstances. No indemnifying party shall be liable for any settlement of any action, proceeding or suit, which settlement is effected without its prior written consent. Neither the Hoyne Parties nor the Agent shall, without the written consent of the other, settle or compromise any claim against them or it based upon circumstances giving rise to an indemnification claim against the other party hereunder unless such settlement or compromise provides that the indemnified party shall be unconditionally and irrevocably released from all liability in respect to such claim.
(d) The agreements contained in this Section 12 and in Section 13 hereof and the representations and warranties of the Hoyne Parties set forth in this Agreement shall remain operative and in full force and effect regardless of (i) any investigation made by or on behalf of the Agent or its officers, directors, controlling persons, agents, attorneys, servants or employees or by or on behalf of any of the Hoyne Parties or any officers, directors, controlling persons, agents, attorneys, servants or employees of any of the Hoyne Parties; (ii) delivery of and payment hereunder for the Shares; or (iii) any termination of this Agreement. Notwithstanding the prior sentence, Sections 12 and 13 hereof are subject to and limited by all applicable securities and banking laws and regulations including Section 23A and 23B of the Federal Reserve Act and Part 359 of the Regulations of the FDIC.
34
Section 13. Contribution. In order to provide for just and equitable contribution in circumstances in which the indemnification provided for in Section 12 is due in accordance with its terms but is found in a final judgment by a court to be unavailable from the Hoyne Parties or the Agent, the Hoyne Parties and the Agent shall contribute to the aggregate losses, claims, damages and liabilities of the nature contemplated by such indemnification (including any investigation, legal and other expenses incurred in connection therewith and any amount paid in settlement of any action, suit, or proceeding of any claims asserted, but after deducting any contribution received by the Hoyne Parties or the Agent from persons other than the other party thereto, who may also be liable for contribution) in such proportion so that (i) the Agent is responsible for that portion represented by the percentage that the fees paid to the Agent pursuant to Section 4 of this Agreement (not including expenses) (“Agent’s Fees”), less any portion of Agent’s Fees paid by Agent to Selected Dealers, bears to the total proceeds received by the Hoyne Parties from the sale of the Shares in the Offering, net of all expenses of the Offering, except Agent’s Fees and (ii) the Hoyne Parties shall be responsible for the balance. If, however, the allocation provided above is not permitted by applicable law or if the indemnified party failed to give the notice required under Section 12 above, then each indemnifying party shall contribute to such amount paid or payable to such indemnified party in such proportion as is appropriate to reflect not only such relative benefits received by the Hoyne Parties on the one hand and the Agent on the other from the Offering, but also the relative fault of the Hoyne Parties on the one hand and the Agent on the other in connection with the statements or omissions which resulted in such losses, claims, damages or liabilities (or actions, proceedings or claims in respect thereof), as well as any other relevant equitable considerations. The relative benefits received by the Hoyne Parties on the one hand and the Agent on the other hand shall be deemed to be in the same proportion as the total proceeds from the Offering, except Agent’s fees, net of all expenses of the Offering, received by the Hoyne Parties bear, with respect to the Agent, to the total fees (not including expenses) received by the Agent less the portion of such fees paid by the Agent to Selected Dealers. The relative fault shall be determined by reference to, among other things, whether the untrue or alleged untrue statement of a material fact or the omission or alleged omission to state a material fact relates to information supplied by the Hoyne Parties on the one hand or the Agent on the other and the parties’ relative intent, good faith, knowledge, access to information and opportunity to correct or prevent such statement or omission. The Hoyne Parties and the Agent agree that it would not be just and equitable if contribution pursuant to this Section 13 were determined by pro-rata allocation or by any other method of allocation which does not take account of the equitable considerations referred to above in this Section 13. The amount paid or payable by an indemnified party as a result of the losses, claims, damages or liabilities (or action, proceedings or claims in respect thereof) referred to above in this Section 13 shall be deemed to include any legal or other expenses reasonably incurred by such indemnified party in connection with investigating or defending any such action, proceeding or claim. It is expressly agreed that the Agent shall not be liable for any loss, liability, claim, damage or expense or be required to contribute any amount which in the aggregate exceeds the amount paid (excluding reimbursable expenses) to the Agent under this Agreement, less the portion of such fees paid by the Agent to Selected Dealers. It is understood and agreed that the above-stated limitation on the Agent’s liability is essential to the Agent and that the Agent would not have entered into this Agreement if such limitation had not been agreed to by the parties to this Agreement. No person found guilty of any fraudulent misrepresentation (within the meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution with respect to any loss or liability arising from such misrepresentation from any person who was not found guilty of such fraudulent misrepresentation. The duties, obligations and liabilities of the Hoyne Parties and the Agent under this Section 13 and under Section 12 shall be in addition to any duties, obligations and liabilities which the Hoyne Parties and the Agent may otherwise have. For purposes of this Section 13, each of the Agent’s and the Hoyne Parties’ officers, directors and controlling persons within the meaning of the 1933 Act and the 1934 Act shall have the same rights to contribution as the Hoyne Parties and the Agent. Any party entitled to contribution, promptly after receipt of notice of commencement of any action, suit, claim or proceeding against such party in respect of which a claim for contribution may be made against another party under this Section 13, will notify such party from whom contribution may be sought, but the omission to so notify such party shall not relieve the party from whom contribution may be sought from any other obligation it may have hereunder or otherwise than under this Section 13. Notwithstanding anything to the contrary in this Agreement, none of the Hoyne Parties shall provide any contribution under this Agreement to the extent prohibited by applicable securities and banking laws and regulations, including Section 23A and 23B of the Federal Reserve Act and Part 359 of the Regulations of the FDIC.
35
Section 14. Survival.
(a) All representations, warranties and indemnities and other statements contained in this Agreement, or contained in certificates of officers of the Hoyne Parties or the Agent submitted pursuant hereto, shall remain operative and in full force and effect, regardless of any termination or cancellation of this Agreement or any investigation made by or on behalf of the Agent or its controlling persons, or by or on behalf of the Hoyne Parties and shall survive the issuance of the Shares, and any legal representative, successor or assign of the Agent, any of the Hoyne Parties, and any indemnified person shall be entitled to the benefit of the respective agreements, indemnities, warranties and representations.
(b) The provisions of Paragraph 5 of the Engagement Letter (“Additional Services”) shall survive the issuance of the Shares (but not any termination or cancellation of this Agreement) for a period of three years, and any legal representative, successor or assign of the Agent and any of the Hoyne Parties shall be entitled during such period to the benefit of the agreements contained therein.
Section 15. Termination.
(a) Agent may terminate this Agreement by giving the notice indicated below in this Section at any time after this Agreement becomes effective as follows:
(i) In the event (a) the Plan is abandoned or terminated by the MHC or Hoyne Financial; (b) Hoyne Bancorp fails to consummate the sale of the minimum number of Shares by the date on which such sale must be completed, in accordance with the provisions of the Plan or as required by the Conversion Regulations and applicable law; or (c) immediately prior to commencement of the Offering, the Agent terminates this relationship because such material adverse changes in the condition of the Hoyne Parties or the prospective market for Hoyne Bancorp’s Common Stock as in the Agent’s good faith opinion would make it inadvisable to proceed with the Offering, sale or delivery of the Shares, this Agreement shall terminate and the Hoyne Parties shall refund to each person who has subscribed for or ordered any of the Shares the full amount which it may have received from such person, together with interest in accordance with Section 2 hereof, and any such termination shall be without liability of any party to any other party except as otherwise provided in Sections 2, 4, 10, 12, 13 and 14 hereof.
36
(ii) If any of the conditions specified in Section 11 hereof shall not have been fulfilled when and as required by this Agreement or waived in writing by the Agent, this Agreement and all of the Agent’s obligations hereunder may be canceled by the Agent by notifying Hoyne Bancorp of such cancellation in writing at any time at or prior to the Closing Date, and any such cancellation shall be without liability of any party to any other party except as otherwise provided in Sections 4(a) and 10 (relating to the reimbursement of expenses) and Sections 12, 13 and 14 hereof.
(iii) If Agent elects to terminate this Agreement as provided in this Section 15(a), Hoyne Bancorp shall be notified by the Agent as provided in Section 16 hereof.
(iv) If this Agreement is terminated in accordance with the provisions of this Section 15(a), the Agent shall retain the advisory and management fee paid to it pursuant to Section 4(a) and the Hoyne Parties shall reimburse the Agent for any of its other actual, accountable, reasonable out-of-pocket expenses pursuant to Section 10, including, without limitation, communication, legal and travel expenses.
(b) Either Agent or the Hoyne Parties may terminate this Agreement in the event any of the Hoyne Parties (in the event of a termination initiated by Agent) or Agent (in the event of a termination initiated by the Hoyne Parties) is in material breach of the representations and warranties or covenants in this Agreement and such breach has not been cured within 15 days after the party initiating termination provides notice of such breach to the breaching party. If this Agreement is terminated by Agent under circumstances that would permit termination under Section 15(a) of this Agreement, then the provisions of Section 15(a) shall apply, regardless of whether this Agreement could also be terminated by Agent under this Section 15(b).
(c) This Agreement may be terminated by the mutual written consent of the parties hereto.
(d) This Agreement may be terminated by the Hoyne Parties if the Plan of Conversion is terminated, and the Hoyne Parties shall refund to each person who has subscribed for or ordered any of the Shares the full amount which it may have received from such person, together with interest in accordance with Section 2 hereof, and any such termination shall be without liability of any party to any other party except as otherwise provided in Section 2, Section 4, Section 10, Section 12, Section 13 and Section 14 hereof.
Section 16. Notices. All communications hereunder, except as herein otherwise specifically provided, shall be mailed in writing and if sent to the Agent shall be mailed, delivered or emailed and confirmed to Keefe, Bruyette & Woods, Inc., 70 West Madison Street, Suite 2401, Chicago, Illinois 60602, Attention: Patricia A. McJoynt (with a copy to Breyer & Associates PC, 8180 Greensboro Drive, Suite 785, McLean, Virginia 22102, Attention: John F. Breyer, Jr., Esq. and to Keefe, Bruyette & Woods, Inc., 787 Seventh Avenue, 4th Floor, New York, New York 10019, Attention: Chief Counsel – Investment Banking), and, if sent to the Hoyne Parties, shall be mailed, delivered or emailed and confirmed to Hoyne Bancorp, Hoyne Financial, the MHC and Hoyne Savings at Hoyne Savings Bank, 810 S. Oak Park Avenue, Oak Park, Illinois 60304, Attention: Walter F. Healy, President and Chief Executive Officer (with a copy to Vedder Price P.C., 222 North LaSalle Street, 26th Floor, Chicago, Illinois 60601, Attention: Jennifer D. King, Esq.).
37
Section 17. Parties. This Agreement shall inure to the benefit of and be binding upon the Agent and the Hoyne Parties, and their respective successors. Nothing expressed or mentioned in this Agreement is intended or shall be construed to give any person, firm or corporation, other than the parties hereto and their respective successors and the controlling persons and officers and directors referred to in Sections 12 and 13 and their heirs and legal representatives, any legal or equitable right, remedy or claim under or in respect of this Agreement or any provisions herein contained. It is understood and agreed that this Agreement is the exclusive agreement among the parties pertaining to the subject matter hereof, supersedes any prior Agreement among the parties and may not be varied except by a writing signed by all parties (except for specific references to the Engagement Letter and Conversion Agent Engagement Letter) and may not be varied except in writing signed by all the parties.
Section 18. Partial Invalidity. In the event that any term, provision or covenant herein or the application thereof to any circumstances or situation shall be invalid or unenforceable, in whole or in part, the remainder hereof and the application of said term, provision or covenant to any other circumstance or situation shall not be affected thereby, and each term, provision or covenant herein shall be valid and enforceable to the full extent permitted by law.
Section 19. Construction. This Agreement shall be construed in accordance with the laws of the State of New York.
Section 20. Counterparts. This Agreement may be executed in separate counterparts and by facsimile or electronic delivery, including by e-mail delivery of a pdf or scan of a manual signature, each of which so executed and delivered shall be an original, but all of which together shall constitute but one and the same instrument.
[Remainder of page intentionally blank. Signatures to follow]
38
If the foregoing is in accordance with your understanding of our agreement, please sign and return to us a counterpart hereof, whereupon this instrument along with all counterparts will become a binding agreement between you and us in accordance with its terms.
Very truly yours,
| Hoyne Savings, MHC (a federal corporation) |
Hoyne Financial Corporation (a federal corporation) | |
| By: Its Authorized Representative: | By: Its Authorized Representative: | |
| Name: Walter F. Healy Title: President and Chief Executive Officer |
Name: Walter F. Healy Title: President and Chief Executive Officer | |
| Hoyne Savings Bank (an Illinois-chartered stock savings bank) |
Hoyne Bancorp, Inc. (a Delaware corporation) | |
| By: Its Authorized Representative: | By: Its Authorized Representative: | |
| Name: Walter F. Healy Title: President and Chief Executive Officer |
Name: Walter F. Healy Title: President and Chief Executive Officer | |
| Accepted as of the date first above written | ||
| Keefe, Bruyette & Woods, Inc. | ||
| By: Its Authorized Representative: | ||
| Name: Patricia A. McJoynt Title: Director |
[Signature Page to Agency Agreement]
Exhibit A
A-1
Exhibit 8.1
![]() | Chicago New York Washington, DC London San Francisco Los Angeles Singapore Dallas vedderprice.com |
August 20, 2025
|
Hoyne Savings, MHC Chicago, IL 60630 |
Ladies and Gentlemen:
You have requested our opinion regarding the material U.S. federal and Illinois income tax consequences resulting from the proposed conversion of Hoyne Savings, MHC, a federally-chartered mutual holding company (“Mutual Holding Company”), from the mutual to capital stock form of organization (the “Conversion”) pursuant to the Plan of Conversion of Hoyne Savings, MHC approved by the Board of Directors of Mutual Holding Company on May 16, 2025 (the “Plan”). Capitalized terms used but not defined herein shall have the meaning given to such terms in the Plan.
Description of the Transaction
The Plan contemplates that the Conversion will be affected as follows, in the order set forth below:
| 1. | Mutual Holding Company will merge pursuant to applicable federal law with and into Hoyne Financial Corporation, a federally-chartered corporation and wholly-owned subsidiary of Mutual Holding Company (“Mid-Tier Holding Company”) with Mid-Tier Holding Company being the surviving entity (the “MHC Merger”). In the MHC Merger, the shares of Mid-Tier Holding Company common stock held by Mutual Holding Company will be canceled without any consideration being paid thereof and Qualifying Depositors (i.e., Eligible Account Holders and Supplemental Eligible Account Holders) of Hoyne Savings Bank, a Illinois-chartered capital stock savings association and wholly-owned subsidiary of Mid-Tier Holding Company (the “Bank”), will constructively receive liquidation interests in Mid-Tier Holding Company in exchange for their liquidation interests in Mutual Holding Company (collectively, the “MHC Merger”). The MHC Merger will be accomplished pursuant to that certain Agreement of Merger between Hoyne Savings, MHC and Hoyne Financial Corporation (the “MHC Merger Agreement”). |
| 2. | Immediately following the completion of the MHC Merger, Mid-Tier Holding Company will merge pursuant to applicable federal and state law with and into Hoyne Bancorp, Inc., a newly-formed Delaware corporation (“Holding Company”), with Holding Company being the surviving company (the “Mid-Tier Merger”) and the Bank becoming a wholly-owned subsidiary of the Holding Company. As part of the Mid-Tier Merger, the liquidation interests in Mid-Tier Holding Company constructively received by Qualifying Depositors of the Bank as part of the MHC Merger will automatically, without any action on the part of the holders thereof, be exchanged for interests in the Liquidation Account of Holding Company. The Mid-Tier Merger will be accomplished pursuant to that certain Agreement of Merger between Hoyne Financial Corporation and Hoyne Bancorp, Inc. (the “Mid-Tier Merger Agreement”). |
| 222 North LaSalle Street | Chicago, Illinois 60601 | T +1 312 609 7500 | F +1 312 609 5005 |
| Vedder Price P.C. is affiliated with Vedder Price LLP, which operates in England and Wales, Vedder Price (CA), LLP, which operates in California, and Vedder Price Pte. Ltd., which operates in Singapore. |
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
August 20, 2025
Page 2
| 3. | Immediately after completion of the Mid-Tier Merger, Holding Company will offer for sale a number of shares of common stock, par value $0.01 per share, of Holding Company (“Holding Company Common Stock”) in the Offering that will represent ownership by the purchasers thereof of all the outstanding shares of Holding Company immediately after the Offering. |
In the Mid-Tier Merger, a Liquidation Account will be established by Holding Company in an amount equal to Mid-Tier Holding Company’s total stockholders’ equity as reflected in the latest statement of financial condition contained in the final Prospectus used in the Offering, plus the net assets of Mutual Holding Company as reflected in the latest statement of financial condition of Mutual Holding Company prior to the effective date of the Conversion (excluding its ownership of Mid-Tier Holding Company Common Stock). Following the closing of the Mid-Tier Merger, the Liquidation Account will be maintained for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain their Deposit Accounts at the Bank. Each Eligible Account Holder and Supplemental Eligible Account Holder will, with respect to his, her or its Deposit Account, hold a related inchoate interest in a portion of the Liquidation Account balance in relation to his, her or its Deposit Account balance on the Eligibility Record Date or Supplemental Eligibility Record Date, respectively, or to such balance as it may be subsequently reduced, as provided in the Plan. In addition, Holding Company will cause the Bank to establish and maintain the Bank Liquidation Account for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain their Deposit Accounts at the Bank and liquidation interests in the Bank Liquidation Account will be distributed by Holding Company immediately after completion of the Mid-Tier Merger to Qualifying Depositors.
In the MHC Merger, a liquidation account will be established by Mid-Tier Holding Company in an amount equal to the net assets of Mutual Holding Company as reflected in the latest statement of financial condition of Mutual Holding Company prior to the effective date of the Conversion (excluding its ownership of Mid-Tier Holding Company common stock). Such liquidation account shall be established and maintained on terms generally consistent with the description of the Liquidation Account established in connection with the Mid-Tier Merger and liquidation interest in such account will be constructively issued in the MHC Merger to Qualifying Depositors in exchange for their liquidation interests in Mutual Holding Company.
At all times prior to the effective time of the Mid-Tier Merger, Holding Company has had, and will have had, no capital stock outstanding (other than an initial share that will be issued to Mid-Tier Holding Company to approve certain organizational actions of Holding Company, which initial share will be redeemed prior to the Mid-Tier Merger) and has not conducted, and will not conduct, any business other than as necessary to consummate the transactions set forth in the Mid-Tier Merger Agreement. Immediately after the Mid-Tier Merger, only the liquidation interests in the Liquidation Account will be outstanding and all such liquidation interests will be issued to Qualifying Depositors in exchange for the liquidation interests in Mid-Tier Holding Company they constructively received as part of the MHC Merger. As part of the Conversion, nontransferable rights to subscribe for Holding Company Common Stock in the Offering will be granted, in order of priority, to Eligible Account Holders, the Bank’s and Holding Company’s tax-qualified employee stock benefit plans, Supplemental Eligible Account Holders and certain Other Members of Mutual Holding Company (the “Subscription Offering”). Immediately after completion of the Mid-Tier Merger, such subscription rights will be effectuated. Holding Company will also offer shares of Holding Company Common Stock not subscribed for in the Subscription Offering, if any, for sale in a Community Offering or Syndicated Community Offering to certain members of the general public.
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
August 20, 2025
Page 3
As a result of the foregoing transactions, Holding Company will be a publicly-held corporation whose shares of common stock are registered under the Securities Act of 1933, as amended. The Bank will be a wholly-owned subsidiary of Holding Company and will continue to carry on its business and activities as conducted immediately prior to the Conversion.
Opinion
In rendering this opinion, we have examined the Plan, MHC Merger Agreement and Mid-Tier Merger Agreement and have reviewed and relied upon (i) representations made to us by duly authorized officers of Mutual Holding Company, Mid-Tier Holding Company, Holding Company and the Bank in a letter dated August 20, 2025 (the “Representation Letter”) and (ii) letters from RP Financial, Inc. to the Board of Directors of Mutual Holding Company, Mid-Tier Holding Company, Holding Company and the Bank dated August 20, 2025 stating its belief as to certain valuation matters discussed below (each an “Appraisal Letter” and collectively, the “Appraisal Letters”). We have also examined such other agreements, documents, corporate records and other materials as we have deemed necessary in order for us to render the opinions referred to in this letter. In such review and examination, we have assumed the genuineness of all signatures, the legal capacity and authority of the parties who executed such documents, the authenticity of all documents submitted to us as originals, the conformity to originals of all documents submitted to us as copies and the authenticity of the originals of such latter documents.
Our opinion is based, in part, on the assumptions that (i) the Conversion described herein will occur in accordance with the terms of the Plan, MHC Merger Agreement and Mid-Tier Merger Agreement (without the waiver or modification of any terms or conditions thereof and without taking into account any amendment thereof that we have not approved) and the facts and representations set forth or referred to in this opinion letter, and that such facts and representations, as well as the facts set forth in the Plan, MHC Merger Agreement and Mid-Tier Merger Agreement are true, correct and complete as of the date hereof and will be true, correct and complete as of the date and time of each of the MHC Merger, Mid-Tier Merger and Offering, (ii) any representation set forth in the Representation Letters qualified by knowledge, intention, belief, disclaimer of responsibility or any similar qualification is, and will be as of the date and time of each of the MHC Merger, Mid-Tier Merger and Offering, true, correct and complete without such qualification and (iii) the conclusions expressed in the Appraisal Letters are factually correct. You have not requested that we undertake, and we have not undertaken, any independent investigation of the accuracy of the facts, representations and assumptions set forth or referred to herein.
U.S. Federal Income Tax Consequences
For the purposes indicated above, and based upon the facts, assumptions and representations set forth or referred to herein, it is our opinion that for U.S. federal income tax purposes:
| 1. | The merger of Mutual Holding Company with and into Mid-Tier Holding Company pursuant to applicable federal laws will constitute a reorganization within the meaning of section 368(a)(1)(A) of the Code. |
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
August 20, 2025
Page 4
| 2. | The constructive exchange of Eligible Account Holders’ and Supplemental Eligible Account Holders’ liquidation interests in Mutual Holding Company for liquidation interests in Mid-Tier Holding Company in the MHC Merger will satisfy the continuity of interest requirement of section 1.368-1(b) of the U.S. Federal Income Tax Regulations. |
| 3. | Mutual Holding Company will not recognize any gain or loss on the transfer of its assets to Mid-Tier Holding Company and the assumption by Mid-Tier Holding Company of Mutual Holding Company’s liabilities, if any, in constructive exchange for liquidation interests in Mid-Tier Holding Company or on the constructive distribution of such liquidation interests to Eligible Account Holders and Supplemental Eligible Account Holders. |
| 4. | No gain or loss will be recognized by Mid-Tier Holding Company upon receipt of the assets of Mutual Holding Company in exchange for the constructive transfer of liquidation interests in Mid-Tier Holding Company to Eligible Account Holders and Supplemental Eligible Account Holders. |
| 5. | Eligible Account Holders and Supplemental Eligible Account Holders will recognize no gain or loss upon the constructive receipt of liquidation interests in Mid-Tier Holding Company in exchange for their liquidation interests in Mutual Holding Company. |
| 6. | The basis of the assets of Mutual Holding Company to be received by Mid-Tier Holding Company will be the same as the basis of such assets in the hands of Mutual Holding Company immediately before the exchange. |
| 7. | The holding period of the assets of Mutual Holding Company to be received by Mid-Tier Holding Company will include the period during which such assets were held by Mutual Holding Company. |
| 8. | The merger of Mid-Tier Holding Company with and into Holding Company pursuant to applicable federal and state laws will constitute a mere change in identify, form, or place of organization within the meaning of section 368(a)(1)(F) of the Code and will qualify as a reorganization within the meaning of section 368(a)(1)(F) of the Code. |
| 9. | Mid-Tier Holding Company will not recognize any gain or loss on the transfer of its assets to Holding Company and the assumption by Holding Company of Mid-Tier Holding Company’s liabilities, if any, in constructive exchange for interests in the liquidation account of Holding Company or on the constructive distribution of such interests in the liquidation account of Holding Company to Eligible Account Holders and Supplemental Eligible Account Holders. |
| 10. | No gain or loss will be recognized by Holding Company upon the receipt of the assets of Mid-Tier Holding Company in exchange for the constructive transfer of liquidation interests in Holding Company to Eligible Account Holders and Supplemental Eligible Account Holders. |
| 11. | The basis of the assets of Mid-Tier Holding Company to be received by Holding Company will be the same as the basis of such assets in the hands of Mid-Tier Holding Company immediately before the exchange. |
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
August 20, 2025
Page 5
| 12. | The holding period of the assets of Mid-Tier Holding Company to be received by Holding Company will include the period during which such assets were held by Mid-Tier Holding Company. |
| 13. | Eligible Account Holders and Supplemental Eligible Account Holders will not recognize any gain or loss upon the constructive exchange of their liquidation interests in Mid-Tier Holding Company for interests in the liquidation account of Holding Company. |
| 14. | It is more likely than not that no income will be recognized by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members upon distribution to them of nontransferable subscription rights to purchase shares of Holding Company Common Stock. Eligible Account Holders, Supplemental Eligible Account Holders and Other Members will not realize any taxable income as the result of the exercise by them of the nontransferable subscriptions rights. |
| 15. | It is more likely than not that no income will be recognized by Eligible Account Holders and Supplemental Eligible Account Holders upon the constructive distribution to them of rights in the Bank Liquidation Account. |
| 16. | It is more likely than not that the basis of the shares of Holding Company Common Stock purchased by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members in the Subscription Offering by the exercise of the nontransferable subscription rights will be the purchase price paid therefor. |
| 17. | The holding period of the shares of Holding Company Common Stock purchased by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members in the Subscription Offering pursuant to the exercise of the nontransferable subscription rights will commence on the date the right to acquire such stock was exercised. |
| 18. | No gain or loss will be recognized by Holding Company on the receipt of money in exchange for shares of Holding Company Common Stock in the Offering. |
Our opinions under paragraphs 14 and 16 are based on the position that the subscription rights to purchase shares of Holding Company Common Stock received by Eligible Account Holders, Supplemental Eligible Account Holders and Other Members have a fair market value of zero at the time such subscription rights are distributed to Eligible Account Holders, Supplemental Eligible Account Holders and Other Members. We understand that the subscription rights will be granted at no cost to the recipients, will be legally nontransferable and of short duration, and will provide the recipient with the right only to purchase shares of Holding Company Common Stock at the same price to be paid by members of the general public in any Community Offering or Syndicated Community Offering. It is also our understanding that no person will receive any payment, whether in money or property, in lieu of the issuance of subscription rights. We also note that the Internal Revenue Service has not in the past concluded that subscription rights have value. In addition, we are relying on the Appraisal Letter from RP Financial, Inc. stating that the subscription rights do not have any ascertainable market value at the time of the distribution or at the time the rights are exercised in the Subscription Offering.
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
August 20, 2025
Page 6
If the subscription rights are subsequently found to have a fair market value greater than zero, income may be recognized by various recipients of the subscription rights (in certain cases, whether or not the rights are exercised) and Holding Company and/or the Bank may be subject to U.S. federal income tax on the distribution of the subscription rights.
Our opinion under paragraph 15 above is based on the premise that the benefit provided by the Bank Liquidation Account supporting the payment of the Liquidation Account in the event Holding Company lacks sufficient net assets has a fair market value of zero immediately after the effective time of the Mid-Tier Merger. We understand that (i) there is no history of any holder of a liquidation account receiving any payment attributable to a liquidation account of a solvent bank and/or holding company (except as set forth below) and assume for purposes of our opinion that this is correct,; (ii) the interests in the Liquidation Account and Bank Liquidation Account are not transferable; (iii) the amounts due under the Liquidation Account with respect to each Eligible Account Holder and Supplemental Eligible Account Holder (and corresponding amounts due under the Bank Liquidation Account) will be reduced as their deposits in the Bank are reduced as described in the Plan; (iv) holders of an interest in a liquidation account have received payments of their interests in limited instances and these instances involve the purchase and assumption of a bank’s assets and liabilities by a credit union, and we assume for purposes of our opinion that this is correct; and (v) the Bank Liquidation Account payment obligation arises only if Holding Company lacks sufficient net assets to fund the Liquidation Account or if the Bank (or the Bank and Holding Company) enters into a transaction to transfer the Bank’s assets and liabilities to a credit union. In addition, we are relying on the Appraisal Letter from RP Financial, Inc. stating its belief that the benefit provided by the Bank Liquidation Account supporting the payment of the Liquidation Account in the event Holding Company lacks sufficient net assets does not have any economic value immediately after the effective time of the Mid-Tier Merger.
If such rights in the Bank Liquidation Account are subsequently found to have a fair market value greater than zero, income may be recognized by each Eligible Account Holder and Supplemental Eligible Account Holder in the amount of such fair market value upon the constructive distribution to them of such rights in the Bank Liquidation Account.
Illinois Income Tax Consequences
Section 201(a) of the Illinois Income Tax Act, as amended (35 ILCS 5) (the “Illinois Income Tax Act”), imposes a tax measured by net income on every individual, corporation, trust and estate on the privilege of earning or receiving income in or as a resident of the State of Illinois. Additionally, Section 201(c) of the Illinois Income Tax Act imposes a Personal Property Tax Replacement Income Tax on every corporation, partnership, and trust, which is measured by net income and is for the privilege of earning or receiving income in or as a resident of the State of Illinois. Section 202 of the Illinois Income Tax Act defines “net income” as base income allocable to Illinois, less the standard exemption and certain deductions. In the case of a corporation, “base income” is defined as the taxpayer’s taxable income reported for U.S. federal income tax purposes subject to certain modifications.1 Similarly, “base income” in the case of an individual is defined as the taxpayer’s adjusted gross income as reported for U.S. federal income tax purposes subject to the modifications in Section 203(a)(2) of the Illinois Income Tax Act.2 The Illinois Income Tax Act does not require a modification to add back gain or loss related to a tax-free reorganization for U.S. federal income tax purposes. Except as otherwise expressly provided, Illinois conforms to the Code.
1 Section 203(b)(1) and (e) of the Illinois Income Tax Act.
2 Section 203(a)(1) and (e) of the Illinois Income Tax Act.
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
August 20, 2025
Page 7
For the purposes indicated above, and based upon the facts, assumptions and representations set forth or referred to herein, it is our opinion that for Illinois income tax purposes:
| 1. | The above described U.S. federal income tax consequences of the Plan will be respected in the computation of the Illinois net income of Mutual Holding Company, Mid-Tier Holding Company and Holding Company for purposes of the Illinois Corporate Income Tax and Illinois Personal Property Tax Replacement Income Tax. |
| 2. | The above described U.S. federal income tax consequences of the Plan will be respected in the computation of the net income of an individual required to file an Illinois income tax return. |
Conclusion
The opinions expressed in this letter are based on the Code, the Income Tax Regulations promulgated by the Treasury Department thereunder, the Illinois Income Tax Act, the regulations promulgated by the Illinois Department of Revenue thereunder and judicial authority reported as of the date hereof. We have also considered the positions of the Internal Revenue Service and the Illinois Department of Revenue (collectively, “Tax Authorities”) reflected in published and private rulings. Although we are not aware of any pending changes to these authorities that would alter our opinions, there can be no assurances that future legislative or administrative changes, court decisions or interpretations by the Tax Authorities will not significantly modify the statements or opinions expressed herein. We do not undertake to make any continuing analysis of the facts or relevant law following the date of this letter or to notify you of any changes to such facts or law.
Our opinion is limited to those U.S. federal and Illinois income tax issues specifically considered herein. We do not express any opinion as to any other federal or Illinois tax issues, and do not express any opinion as to tax issues under the laws of any state (other than Illinois) or any local or foreign tax law issues, arising from or related to the transactions contemplated by the Plan. Although the discussion herein is based upon our best interpretation of existing sources of law and expresses what we believe a court would properly conclude if presented with these issues, no assurance can be given that such interpretations would be followed if they were to become the subject of judicial or administrative proceedings.
This opinion is furnished to Mutual Holding Company, Mid-Tier Holding Company and Holding Company for their benefit in connection with the Conversion and is not to be relied upon, for any other purpose, in whole or in part, without our express prior written consent. This letter is not to be relied upon for the benefit of any other person.
We hereby consent to the filing of this opinion as an exhibit to the Registration Statement on Form S-1 (File No. 333-288102) relating to the Conversion filed by Holding Company with the Securities and Exchange Commission (the “Registration Statement”); to the discussion of this opinion in the Prospectus dated August 20, 2025 relating to the Registration Statement; and to the use of our name and to any reference to our firm in the Registration Statement. In giving such consent, we do not thereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder.
Very truly yours, |
|
| /s/ Vedder Price P.C. | |
| Vedder Price P.C. |
Exhibit 23.2

| RP® FINANCIAL, LC. | |
| Advisory | Planning | Valuation |
August 20, 2025
Boards of Directors
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
Hoyne Savings Bank
810 S. Oak Park Avenue
Oak Park, Illinois 60304
Members of the Boards of Directors:
We hereby consent to the use of our firm’s name in the Application for Conversion on Form FR MM-AC, and any amendments thereto, to be filed with the Federal Reserve Board, and in the Registration Statement on Form S-1, and any amendments thereto, to be filed with the Securities and Exchange Commission. We also hereby consent to the inclusion of, summary of and references to our Valuation Appraisal Report and any Valuation Appraisal Report Updates in such filings including the prospectus and proxy statement/prospectus of Hoyne Bancorp, Inc. We also consent to the reference to our firm under the heading “Experts” in the prospectus and proxy statement/prospectus.
| Sincerely, | |
| RP® FINANCIAL, LC. | |
| /s/ RP FINANCIAL, LC. |
| Washington Headquarters | |
| 1311-A Dolley Madison Boulevard | Telephone: (703) 528-1700 |
| Suite 2A | Fax No.: (703) 528-1788 |
| McLean, VA 22101 | Toll-Free No.: (866) 723-0594 |
| www.rpfinancial.com | E-Mail: mail@rpfinancial.com |
Exhibit 23.3
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We hereby consent to the use in this Pre-Effective Amendment No. 1 to Registration Statement on Form S-1 of Hoyne Bancorp, Inc. of our report dated July 24, 2025, on the consolidated financial statements of Hoyne Savings, MHC and Subsidiaries included in the Prospectus contained in such Registration Statement and to the reference to us under the heading "Experts" in the Prospectus.
/s/ WIPFLI LLP
August 20, 2025
Atlanta, Georgia
Exhibit 99.4

PRO FORMA VALUATION UPDATE REPORT STANDARD CONVERSION Hoyne Bancorp, Inc. │Chicago, Illinois HOLDING COMPANY FOR: Hoyne Savings Bank │Chicago, Illinois Dated as of July 21, 2025 1311-A Dolley Madison Boulevard Suite 2A McLean, Virginia 22101 703.528.1700 rpfinancial.com

July 21, 2025
Boards of Directors
Hoyne Savings, MHC
Hoyne Financial Corporation
Hoyne Bancorp, Inc.
Hoyne Savings Bank
810 S. Oak Park Avenue
Oak Park, Illinois 60304
Members of the Boards of Directors
We have completed and hereby provide an updated appraisal of the estimated pro forma market value of the common stock which is to be issued in connection with the mutual-to-stock conversion described below.
This updated appraisal is furnished pursuant to the requirements stipulated in the Code of Federal Regulations and has been prepared in accordance with the “Guidelines for Appraisal Reports for the Valuation of Savings and Loan Associations Converting from Mutual to Stock Form of Organization” (the “Valuation Guidelines”) of the Office of Thrift Supervision (“OTS”) and accepted by the Federal Reserve Board (“FRB”), the Office of the Comptroller of the Currency (“OCC”), the Federal Deposit Insurance Corporation (“FDIC”) and the Illinois Department of Financial and Professional Regulation (the “Department”), and applicable regulatory interpretations thereof. Our original appraisal report, dated May 5, 2025 (the "Original Appraisal"), is incorporated herein by reference. As in the preparation of our Original Appraisal, we believe the data and information used herein is reliable; however, we cannot guarantee the accuracy and completeness of such information.
On May 16, 2025, the Board of Directors of Hoyne Savings, MHC (the “MHC”), Hoyne Financial Corporation (“Hoyne Financial”) and Hoyne Savings Bank (the “Bank”) adopted the plan of conversion whereby the MHC will convert to stock form. As a result of the conversion, Hoyne Financial, which is a wholly-owned subsidiary of the MHC and currently owns all of the issued and outstanding common stock of the Bank, will be succeeded by a new Delaware corporation with the name of Hoyne Bancorp, Inc. (“Hoyne Bancorp” or the “Company”). Following the conversion, the MHC will no longer exist. For purposes of this document, the existing consolidated entity will hereinafter be referred to as Hoyne Bancorp or the Company.
Hoyne Bancorp will offer its common stock in a subscription offering to Eligible Account Holders, Tax-Qualified Plans including Hoyne Savings Bank’s employee stock ownership plan (the “ESOP”), Supplemental Eligible Account Holders and Other Members, as such terms are defined in the Company’s prospectus for purposes of applicable federal regulatory guidelines governing mutual-to-stock conversions. To the extent shares remain available for purchase after satisfaction of all subscriptions received in the subscription offering, the shares may be offering for sale to members of the general public in a community offering and a syndicatedcommunity offering. A portion of the net proceeds received from the sale of the common stock will be used to purchase all of the then to be issued and outstanding capital stock of Hoyne Savings Bank and the balance of the net proceeds will be retained by the Company.
| Washington Headquarters | |
| 1311-A Dolley Madison Boulevard | Telephone: (703) 528-1700 |
| Suite 2A | Fax No.: (703) 528-1788 |
| McLean, VA 22101 | Toll-Free No.: (866) 723-0594 |
| www.rpfinancial.com | E-Mail: mail@rpfinancial.com |
Boards of Directors
July 21, 2025
Page 2
At this time, no other activities are contemplated for the Company other than the ownership of the Bank, a loan to the newly-formed ESOP and reinvestment of the proceeds that are retained by the Company. In the future, Hoyne Bancorp may acquire or organize other operating subsidiaries, diversify into other banking-related activities, pay dividends or repurchase its stock, although there are no specific plans to undertake such activities at the present time.
The plan of conversion provides for the establishment of a new charitable foundation (the “Foundation”). The Foundation contribution will be funded with Hoyne Bancorp common stock in an amount equal to 2.0% of the Company’s outstanding shares of common stock sold in the offering (including shares contributed to the Foundation) and $250,000 in cash. The purpose of the Foundation is to provide financial support to charitable organizations in the communities in which Hoyne Savings Bank operates and to enable those communities to share in the Bank’s long-term growth. The Foundation will be dedicated completely to community activities and the promotion of charitable causes.
This updated appraisal reflects the following noteworthy items: (1) a review of Hoyne Bancorp’s financial condition, including financial data through June 30, 2025; (2) an updated comparison of Hoyne Bancorp’s financial condition and operating results versus the Peer Group companies identified in the Original Appraisal; and (3) a review of stock market conditions since the date of the Original Appraisal.
The estimated pro forma market value is defined as the price at which Hoyne Bancorp’s common stock, immediately upon completion of the public stock offering, would change hands between a willing buyer and a willing seller, neither being under any compulsion to buy or sell and both having reasonable knowledge of relevant facts.
Our valuation is not intended, and must not be construed, as a recommendation of any kind as to the advisability of purchasing shares of the common stock. Moreover, because such valuation is necessarily based upon estimates and projections of a number of matters, all of which are subject to change from time to time, no assurance can be given that persons who purchase shares of common stock in the conversion will thereafter be able to buy or sell such shares at prices related to the foregoing valuation of the pro forma market value thereof. RP Financial is not a seller of securities within the meaning of any federal and state securities laws and any report prepared by RP Financial shall not be used as an offer or solicitation with respect to the purchase or sale of any securities. RP Financial maintains a policy which prohibits the company, its principals or employees from purchasing stock of its client institutions.
Boards of Directors
July 21, 2025
Page 3
Discussion of Relevant Considerations
1. Financial Results
Table 1 presents summary balance sheet and income statement details for the year ended December 31, 2024, as restated, and updated financial information through June 30, 2025. Hoyne Bancorp’s assets increased by $3.9 million or 0.87% from December 31, 2024 to June 30, 2025. Loans receivable and cash and cash equivalents accounted for most of the increase in assets during the six months ended June 30, 2025, which were partially offset by decreases in investment securities and bank-owned life insurance (“BOLI”). Overall, cash and investments (inclusive of FHLB/Bankers Bank stock) increased from $169.4 million or 37.69% of assets at December 31, 2024 to $169.8 million or 37.44% of assets at June 30, 2025. Net loans receivable increased from $240.9 million or 53.60% of assets at December 31, 2024 to $247.5 million or 54.59% of assets at June 30, 2025. The respective balances for BOLI and goodwill/other intangibles decreased during the six months ended June 30, 2025 to equal $14.6 million or 3.22% of assets and $230,000 or 0.05% of assets at June 30, 2025.
Updated credit quality measures for the Company were slightly more favorable, as the balance of non-performing assets decreased during the six months ended June 30, 2025. Hoyne Bancorp’s non-performing assets decreased from $1.7 million or 0.37% of assets at December 31, 2024 to $736,000 or 0.16% of assets at June 30, 2025. A decrease in non-accruing 1-4 family loans accounted for most of the decrease in the non-performing assets balance.
The Company’s updated funding composition showed a nominal decrease in deposits and borrowings remained at a zero balance. Deposits decreased from $357.3 million or 79.48% of assets at December 31, 2024 to $357.2 million or 78.78% of assets at June 30, 2025. The slight decrease in deposits was due to a decrease in certificates of deposit (“CDs”), which was substantially offset by an increase in transaction and savings account deposits. Hoyne Bancorp’s tangible equity increased from $85.5 million to $88.7 million during the six months ended June 30, 2025, which combined with asset growth provided for an increase in the Company’s tangible equity-to-assets ratio from 19.02% at December 31, 2024 to 19.55% at June 30, 2025.
Hoyne Bancorp’s operating results for the twelve months ended December 31, 2024 and June 30, 2025 are also set forth in Table 1. The Company’s reported earnings showed a reduction in the net loss from $2.0 million or 0.44% of average assets for the twelve months ended December 31, 2024 to $648,000 or 0.15% of average assets for the twelve months ended June 30, 2025. The reduction in the net loss was mostly due to an increase in net interest income. An increase in non-interest operating income also contributed to the increase in the Company’s updated earnings. Increases in operating expenses and credit loss provisions, as well as elimination of the gain on real estate owned (“REO”), partially offset the increase in the Company’s updated earnings.
Hoyne Bancorp’s net interest income was higher during the most recent twelve month period, which was primarily driven by an increase in interest income and, to a lesser extent, a decrease in interest expense. The increase in interest income was facilitated by an increase in the average yield earned on interest-earning assets and the decrease in interest expense was facilitated by a decrease in the average rate paid on interest-bearing liabilities. Overall, the Company’s interest rate spread increased from 1.89% during the six months ended June 30, 2024 to 2.83% during the six months ended June 30, 2025.
Boards of Directors
July 21, 2025
Page 4
Table 1
Hoyne Bancorp, Inc.
Recent Financial Data
| At December 31, 2024 | At June 30, 2025 | |||||||||||||||
| Amount | Assets | Amount | Assets | |||||||||||||
| ($000) | (%) | ($000) | (%) | |||||||||||||
| Balance Sheet Data | ||||||||||||||||
| Total assets | $ | 449,513 | 100.00 | % | $ | 453,417 | 100.00 | % | ||||||||
| Cash, cash equivalents, CDs | 16,677 | 3.71 | 24,709 | 5.45 | ||||||||||||
| Investment securities | 150,576 | 33.50 | 142,897 | 31.52 | ||||||||||||
| Loans receivable, net | 240,928 | 53.60 | 247,507 | 54.59 | ||||||||||||
| FHLB/Bankers Bank stock | 2,158 | 0.48 | 2,158 | 0.48 | ||||||||||||
| Bank-owned life insurance | 16,990 | 3.78 | 14,619 | 3.22 | ||||||||||||
| Goodwill and other intangible assets | 322 | 0.07 | 230 | 0.05 | ||||||||||||
| Deposits | 357,292 | 79.48 | 357,181 | 78.78 | ||||||||||||
| Total equity | 85,830 | 19.09 | 88,894 | 19.60 | ||||||||||||
| Tangible equity | 85,508 | 19.02 | 88,664 | 19.55 | ||||||||||||
| 12 Months Ended | 12 Months Ended | |||||||||||||||
| December 31, 2024 | June 30, 2025 | |||||||||||||||
| Amount | Avg. Assets | Amount | Avg. Assets | |||||||||||||
| ($000) | (%) | ($000) | (%) | |||||||||||||
| Summary Income Statement | ||||||||||||||||
| Interest income | $ | 16,799 | 3.79 | % | $ | 18,524 | 4.14 | % | ||||||||
| Interest expense | (7,085 | ) | (1.60 | ) | (6,810 | ) | (1.52 | ) | ||||||||
| Net interest income | 9,714 | 2.19 | 11,714 | 2.62 | ||||||||||||
| Provision for credit losses | (468 | ) | (0.10 | ) | (504 | ) | (0.11 | ) | ||||||||
| Net interest income after prov. | 9,246 | 2.09 | 11,210 | 2.51 | ||||||||||||
| Non-interest operating income | 961 | 0.22 | 1,004 | 0.22 | ||||||||||||
| Gain on real estate owned | 119 | 0.03 | 0 | 0.00 | ||||||||||||
| Non-interest operating expense | (13,319 | ) | (3.01 | ) | (13,368 | ) | (2.99 | ) | ||||||||
| Income before income tax expense | (2,993 | ) | (0.67 | ) | (1,154 | ) | (0.26 | ) | ||||||||
| Income taxes | 1,035 | 0.23 | 506 | 0.09 | ||||||||||||
| Net income | $ | (1,958 | ) | (0.44 | )% | $ | (648 | ) | (0.15 | )% | ||||||
| Sources: | Hoyne Bancorp’s prospectus, audited and unaudited financial statements, and RP Financial calculations. |
Boards of Directors
July 21, 2025
Page 5
Operating expenses increased from $13.3 million or 3.01% of average assets during the twelve months ended December 31, 2024 to $13.4 million or 2.99% of average assets during the twelve months ended June 30, 2025. Overall, Hoyne Bancorp’s updated ratios for net interest income and operating expenses provided for a higher expense coverage ratio (net interest income divided by operating expenses). Hoyne Bancorp’s expense coverage ratio increased from 0.73x for the twelve months ended December 31, 2024 to 0.88x for the twelve months ended June 30, 2025.
Non-interest operating income increased from $961,000 or 0.22% of average assets during the twelve months ended December 31, 2024 to $1.0 million or 0.22% of average assets during the twelve months ended June 30, 2025. Overall, when factoring non-interest operating income into core earnings, the Company’s updated efficiency ratio of 105.28% (operating expenses as a percent of net interest income and non-interest operating income) was lower than the 124.90% efficiency ratio recorded for the twelve months ended December 31, 2024.
Credit loss provisions were slightly higher during the most recent twelve month period, increasing from $468,000 or 0.10% of average assets during the twelve months ended December 31, 2024 to $504,000 or 0.11% of average assets during the twelve months ended June 30, 2025. Loan growth largely accounted for the increase in credit loss provisions established during the most recent twelve month period. The Company maintained an allowance for credit losses of $2.4 million at June 30, 2025, equal to 0.94% of total loans and 327.72% of non-accruing loans.
Non-operating income, consisting of a gain on REO, decreased from $119,000 or 0.03% of average assets during the twelve months ended December 31, 2024 to zero during the twelve months ended June 30, 2025.
The Company’s updated earnings showed a lower income tax benefit of $506,000 or 0.09% of average assets for the twelve months ended June 30, 2025, versus an income tax benefit of $1.035 million or 0.23% of average assets for the twelve months ended December 31, 2024. A lower pre-tax loss largely accounted for the reduction in the income tax benefit recorded during the most recent twelve month period.
2. Peer Group Financial Comparisons
Tables 2 and 3 present the financial characteristics and operating results for Hoyne Bancorp, the Peer Group and all publicly-traded thrifts. The Company’s and the Peer Group’s ratios are based on financial results through June 30, 2025 and March 31, 2025, respectively. PB Bankshares, Inc. of Pennsylvania, which was one of the companies selected for the Peer Group in the Original Appraisal, is the target of a pending acquisition to sell control and, therefore, has been eliminated from the Peer Group.
In general, the comparative balance sheet ratios for the Company and the Peer Group did not vary significantly from the ratios exhibited in the Original Appraisal. Consistent with the Original Appraisal, the Company’s updated interest-earning asset composition reflected a lower concentration of loans and a higher concentration of cash and investments. Overall, the Company’s and the Peer Group’s updated interest-earning assets-to-assets ratios equaled 92.03% and 93.94%, respectively.
Boards of Directors
July 21, 2025
Page 6
Table 2
Balance Sheet Composition and Growth Rates
Comparable Institution Analysis
As of March 31, 2025
| Balance Sheet as a Percent of Assets | Balance Sheet Annual Growth Rates | Regulatory Capital | |||||||||||||||||||||||||||||||||||||||||
| Cash & | MBS & | Net | Borrowed | Sub. | Total | Goodwill | Tangible | MBS, Cash | Borrows. | Total | Tangible | Tier 1 | Tier 1 | Risk-Based | |||||||||||||||||||||||||||||
| Equival. | Invest | BOLI | Loans (1) | Deposits | Funds | Debt | Equity | & Intang | Equity | Assets | Invests | Loans | Deposits | &Subdebt | Equity | Equity | Leverage | Risk-Based | Capital | ||||||||||||||||||||||||
| Hoyne Bancorp, Inc. | IL | ||||||||||||||||||||||||||||||||||||||||||
| June 30, 2025 | 5.45 | % | 31.99 | % | 3.22 | % | 54.59 | % | 78.78 | % | 0.00 | % | 0.00 | % | 19.60 | % | 0.05 | % | 19.55 | % | 1.09 | % | -16.46 | % | 18.75 | % | 0.81 | % | 0.00 | % | 0.86 | % | 1.07 | % | 19.99 | % | NA | NA | |||||
| All Non-MHC Public Thrifts | |||||||||||||||||||||||||||||||||||||||||||
| Averages | 6.00 | % | 13.40 | % | 1.66 | % | 75.11 | % | 75.90 | % | 8.75 | % | 0.39 | % | 13.95 | % | 0.81 | % | 13.07 | % | 3.75 | % | 1.24 | % | 5.58 | % | 8.06 | % | -19.85 | % | 7.71 | % | 8.57 | % | 11.70 | % | 15.47 | % | 17.13 | % | |||
| Medians | 4.93 | % | 14.00 | % | 1.41 | % | 76.52 | % | 76.48 | % | 5.51 | % | 0.00 | % | 11.77 | % | 0.05 | % | 10.84 | % | 2.29 | % | 0.16 | % | 3.85 | % | 5.74 | % | -19.26 | % | 2.15 | % | 2.00 | % | 10.91 | % | 13.54 | % | 15.29 | % | |||
| Comparable Group | |||||||||||||||||||||||||||||||||||||||||||
| Averages | 6.67 | % | 13.74 | % | 2.16 | % | 73.53 | % | 78.38 | % | 5.03 | % | 0.00 | % | 15.56 | % | 0.76 | % | 14.80 | % | 1.69 | % | -4.64 | % | 6.38 | % | 3.90 | % | -16.42 | % | 2.53 | % | 2.68 | % | 14.45 | % | 21.23 | % | 22.41 | % | |||
| Medians | 5.79 | % | 13.78 | % | 1.82 | % | 74.13 | % | 77.81 | % | 3.54 | % | 0.00 | % | 13.40 | % | 0.04 | % | 11.91 | % | 2.00 | % | -8.04 | % | 7.00 | % | 2.88 | % | -22.13 | % | 2.49 | % | 2.76 | % | 11.09 | % | 15.72 | % | 16.89 | % | |||
| Comparable Group | |||||||||||||||||||||||||||||||||||||||||||
| AFBI | Affinity Bancshares, Inc. | GA | 8.19 | % | 8.17 | % | 1.82 | % | 78.09 | % | 80.03 | % | 5.92 | % | 0.00 | % | 13.40 | % | 1.99 | % | 11.41 | % | 4.94 | % | -0.08 | % | 7.00 | % | 6.23 | % | 4.17 | % | -0.83 | % | -0.79 | % | 10.57 | % | 11.47 | % | 12.61 | % | |
| BVFL | BV Financial, Inc. | MD | 7.68 | % | 4.65 | % | 2.19 | % | 80.41 | % | 71.36 | % | 5.51 | % | 0.00 | % | 21.48 | % | 1.65 | % | 19.84 | % | 3.29 | % | -8.04 | % | 5.86 | % | 2.88 | % | 41.68 | % | -1.82 | % | -1.88 | % | 19.39 | % | 24.07 | % | 25.32 | % | |
| CLST | Catalyst Bancorp, Inc. | LA | 14.84 | % | 16.23 | % | 5.38 | % | 60.22 | % | 66.48 | % | 3.54 | % | 0.00 | % | 29.67 | % | 0.00 | % | 29.67 | % | -3.69 | % | -27.79 | % | 15.67 | % | 6.46 | % | -67.36 | % | -0.81 | % | -0.81 | % | 29.45 | % | 46.95 | % | 48.20 | % | |
| CPBI | Central Plains Bancshares, Inc. | NE | 5.64 | % | 11.83 | % | 0.20 | % | 77.99 | % | 81.82 | % | 0.05 | % | 0.00 | % | 16.38 | % | 0.00 | % | 16.38 | % | 9.80 | % | 22.26 | % | 5.97 | % | 10.94 | % | -19.47 | % | 6.46 | % | 6.46 | % | 13.75 | % | 16.57 | % | 17.82 | % | |
| HFBL | Home Federal Bancorp, Inc. of Louisiana | LA | 4.91 | % | 15.47 | % | 1.11 | % | 74.13 | % | 89.85 | % | 0.78 | % | 0.00 | % | 8.83 | % | 0.64 | % | 8.19 | % | -3.64 | % | 16.77 | % | -8.35 | % | -3.82 | % | -48.13 | % | 4.13 | % | 5.10 | % | 9.24 | % | 13.42 | % | 14.53 | % | |
| IROQ | IF Bancorp, Inc. | IL | 1.04 | % | 21.65 | % | 1.73 | % | 72.59 | % | 77.80 | % | 11.93 | % | 0.00 | % | 8.98 | % | 0.00 | % | 8.98 | % | -2.86 | % | -8.28 | % | -0.80 | % | 0.32 | % | -24.79 | % | 9.06 | % | 9.06 | % | 9.79 | % | NA | NA | |||
| MGYR | Magyar Bancorp, Inc. | NJ | 7.14 | % | 9.45 | % | 2.00 | % | 78.39 | % | 83.93 | % | 3.32 | % | 0.00 | % | 11.18 | % | 0.04 | % | 11.15 | % | 10.05 | % | 14.84 | % | 9.13 | % | 10.68 | % | 17.81 | % | 6.18 | % | 5.81 | % | 10.91 | % | 14.87 | % | 15.96 | % | |
| SRBK | SR Bancorp, Inc. | NJ | 5.79 | % | 13.78 | % | 3.53 | % | 72.71 | % | 77.81 | % | 2.98 | % | 0.00 | % | 18.16 | % | 2.52 | % | 15.65 | % | 2.00 | % | -21.62 | % | 11.72 | % | -0.29 | % | NM | -2.11 | % | -1.54 | % | 15.86 | % | NA | NA | ||||
| TCBS | Texas Community Bancshares, Inc. | TX | 4.77 | % | 22.44 | % | 1.45 | % | 67.28 | % | 76.33 | % | 11.21 | % | 0.00 | % | 11.93 | % | 0.02 | % | 11.91 | % | -4.65 | % | -29.81 | % | 11.21 | % | 1.72 | % | -35.24 | % | 2.49 | % | 2.76 | % | 11.09 | % | NA | NA | |||
(1) Includes loans held for sale.
(2) As of December 31, 2024.
| Source: | S&P Global Market Intelligence and RP® Financial, LC. calculations. The information provided in this table has been obtained from sources we believe are reliable, but we cannot guarantee the accuracy or completeness of such information. |
Copyright (c) 2025 by RP® Financial, LC.
Boards of Directors
July 21, 2025
Page 7
Table 3
Income as Percent of Average Assets and Yields, Costs, Spreads
Comparable Institution Analysis
For the 12 Months Ended March 31, 2025 or the Most Recent 12 Months Available
| Net Interest Income | Non-Interest Income | NonOp Items | Yields, Costs, and Spreads | |||||||||||||||||||||||||||||||||||||
| Loss | NII | Gain | Other | Total | Provision | MEMO: | MEMO: | |||||||||||||||||||||||||||||||||
| Net | Provis. | After | on Sale of | Non-Int | Non-Int | Net Gains/ | Extrao. | for | Yield | Cost | Yld-Cost | Assets/ | Effective | |||||||||||||||||||||||||||
| Income | Income | Expense | NII | on IEA | Provis. | Loans | Income | Expense | Losses (1) | Items | Taxes | On IEA | Of IBL | Spread | FTE Emp. | Tax Rate | ||||||||||||||||||||||||
| (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | ($000) | (%) | ||||||||||||||||||||||||
| Hoyne Bancorp, Inc. | IL | |||||||||||||||||||||||||||||||||||||||
| June 30, 2025 | -0.15 | % | 4.14 | % | 1.52 | % | 2.62 | % | 0.11 | % | 2.51 | % | 0.00 | % | 0.22 | % | 2.99 | % | 0.00 | % | 0.00 | % | -0.09 | % | 4.49 | % | 1.92 | % | 2.57 | % | $ | 7,818 | -43.85 | % | ||||||
| All Non-MHC Public Thrifts | ||||||||||||||||||||||||||||||||||||||||
| Averages | 0.41 | % | 5.03 | % | 2.16 | % | 2.87 | % | 0.11 | % | 2.74 | % | 0.19 | % | 0.38 | % | 2.73 | % | 0.01 | % | 0.00 | % | 0.18 | % | 5.30 | % | 2.97 | % | 2.35 | % | $ | 11,014 | 26.55 | % | ||||||
| Medians | 0.51 | % | 5.03 | % | 2.14 | % | 2.66 | % | 0.03 | % | 2.61 | % | 0.01 | % | 0.27 | % | 2.52 | % | 0.00 | % | 0.00 | % | 0.16 | % | 5.20 | % | 2.91 | % | 2.15 | % | $ | 8,566 | 25.46 | % | ||||||
| Comparable Group | ||||||||||||||||||||||||||||||||||||||||
| Averages | 0.64 | % | 5.06 | % | 1.93 | % | 3.13 | % | 0.04 | % | 3.09 | % | 0.03 | % | 0.39 | % | 2.58 | % | -0.06 | % | 0.00 | % | 0.20 | % | 5.35 | % | 2.80 | % | 2.56 | % | $ | 8,393 | 31.57 | % | ||||||
| Medians | 0.67 | % | 5.08 | % | 2.01 | % | 3.00 | % | 0.02 | % | 2.98 | % | 0.00 | % | 0.46 | % | 2.53 | % | -0.01 | % | 0.00 | % | 0.18 | % | 5.34 | % | 2.80 | % | 2.51 | % | $ | 8,387 | 22.17 | % | ||||||
| Comparable Group | ||||||||||||||||||||||||||||||||||||||||
| AFBI | Affinity Bancshares, Inc. | GA | 0.67 | % | 5.54 | % | 2.17 | % | 3.37 | % | 0.03 | % | 3.34 | % | 0.00 | % | 0.25 | % | 2.51 | % | -0.19 | % | 0.00 | % | 0.19 | % | 5.86 | % | 3.26 | % | 2.60 | % | $ | 10,854 | 22.17 | % | ||||
| BVFL | BV Financial, Inc. | MD | 1.25 | % | 5.30 | % | 1.30 | % | 4.00 | % | 0.02 | % | 3.98 | % | 0.00 | % | 0.27 | % | 2.53 | % | 0.00 | % | 0.00 | % | 0.47 | % | 5.73 | % | 1.99 | % | 3.74 | % | $ | 8,387 | 27.45 | % | ||||
| CLST | Catalyst Bancorp, Inc. | LA | 0.79 | % | 5.08 | % | 1.54 | % | 3.54 | % | 0.23 | % | 3.31 | % | 0.00 | % | 0.50 | % | 3.07 | % | 0.16 | % | 0.00 | % | 0.18 | % | 5.45 | % | 2.50 | % | 2.95 | % | $ | 5,474 | 18.83 | % | ||||
| CPBI | Central Plains Bancshares, Inc. | NE | 0.76 | % | 5.13 | % | 1.70 | % | 3.42 | % | 0.04 | % | 3.38 | % | 0.04 | % | 0.50 | % | 2.98 | % | 0.00 | % | 0.00 | % | 0.18 | % | 5.34 | % | 2.57 | % | 2.77 | % | $ | 7,481 | 19.21 | % | ||||
| HFBL | Home Federal Bancorp, Inc. of Louisiana | LA | 0.54 | % | 4.90 | % | 2.01 | % | 2.89 | % | -0.02 | % | 2.91 | % | 0.04 | % | 0.29 | % | 2.62 | % | 0.00 | % | 0.00 | % | 0.09 | % | 5.23 | % | 3.54 | % | 1.69 | % | $ | 8,213 | 14.73 | % | ||||
| IROQ | IF Bancorp, Inc. | IL | 0.37 | % | 4.87 | % | 2.67 | % | 2.20 | % | -0.06 | % | 2.26 | % | 0.03 | % | 0.54 | % | 2.33 | % | -0.01 | % | 0.00 | % | 0.13 | % | 5.07 | % | 3.18 | % | 1.89 | % | $ | 8,535 | 26.06 | % | ||||
| MGYR | Magyar Bancorp, Inc. | NJ | 0.93 | % | 5.30 | % | 2.31 | % | 3.00 | % | 0.02 | % | 2.98 | % | 0.11 | % | 0.20 | % | 2.00 | % | -0.01 | % | 0.00 | % | 0.41 | % | 5.56 | % | 3.17 | % | 2.39 | % | $ | 10,750 | 30.73 | % | ||||
| SRBK | SR Bancorp, Inc. | NJ | -0.01 | % | 4.38 | % | 1.52 | % | 2.86 | % | 0.00 | % | 2.85 | % | 0.00 | % | 0.46 | % | 2.53 | % | -0.45 | % | 0.00 | % | 0.11 | % | 4.64 | % | 2.17 | % | 2.47 | % | $ | 8,949 | 110.67 | % | ||||
| TCBS | Texas Community Bancshares, Inc. | TX | 0.45 | % | 5.07 | % | 2.18 | % | 2.89 | % | 0.13 | % | 2.76 | % | 0.00 | % | 0.48 | % | 2.68 | % | -0.03 | % | 0.00 | % | 0.08 | % | 5.31 | % | 2.80 | % | 2.51 | % | $ | 6,894 | 14.32 | % | ||||
(1) Net gains/losses includes gain/loss on sale of securities and nonrecurring income and expense.
(2) For the twelve months ended December 31, 2024.
| Source: | S&P Global Market Intelligence and RP® Financial, LC. calculations. The information provided in this table has been obtained from sources we believe are reliable, but we cannot guarantee the accuracy or completeness of such information. |
Copyright (c) 2025 by RP® Financial, LC.
Boards of Directors
July 21, 2025
Page 8
Consistent with the Original Appraisal, Hoyne Bancorp’s funding composition showed a similar concentration of deposits and a lower concentration of borrowings relative to the comparable Peer Group measures. Updated interest-bearing liabilities-to-assets ratios equaled 78.78% and 83.41% for the Company and the Peer Group, respectively. Hoyne Bancorp’s updated tangible equity-to-assets ratio equaled 19.55%, which remained above the comparable Peer Group ratio of 14.80%. Overall, Hoyne Bancorp’s updated interest-earning assets-to-interest-bearing liabilities ("IEA/IBL") ratio equaled 116.82%, which remained above the comparable Peer Group ratio of 112.62%. As discussed in the Original Appraisal, the additional capital realized from stock proceeds should serve to increase Hoyne Bancorp’s IEA/IBL ratio, as the level of interest-bearing liabilities funding assets will be lower due to the increase in capital realized from the offering and the net proceeds realized from the offering will be primarily deployed into interest-earning assets.
Updated growth rates for Hoyne Bancorp are based on annualized growth rates for the 18 months ended June 30, 2025 and the Peer Group’s growth rates are based on growth for the twelve months ended March 31, 2025. Hoyne Bancorp recorded a 1.09% increase in assets, versus a 1.69% increase in assets for the Peer Group. Asset growth by the Company was primarily realized through an 18.75% increase in loans, which was largely funded by a 16.46% reduction in cash and investments. Comparatively, the Peer Group’s asset growth was driven by a 6.38% increase in loans, which was partially offset by a 4.64% decrease in cash and investments.
The Company’s asset growth was funded by a 0.81% increase in deposits. Comparatively, asset growth for the Peer Group was funded by a 3.90% increase in deposits, which also funded a 16.42% reduction in borrowings. Updated tangible net worth growth rates equaled increases of 1.07% and 2.68% for the Company and the Peer Group, respectively.
Table 3 displays comparative operating results for Hoyne Bancorp and the Peer Group, based on earnings for the twelve months ended June 30, 2025 and March 31, 2025, respectively. Hoyne Bancorp recorded a net loss equal to 0.15% of average assets, versus net income equal to 0.64% of average assets for the Peer Group. Higher ratios for net interest income and non-interest operating income, and lower ratios for operating expenses and credit loss provisions continued to represent earnings advantages for the Peer Group. Non-operating income and effective tax rate remained as earnings advantages for the Company.
In terms of core earnings strength, updated expense coverage ratios posted by Hoyne Bancorp and the Peer Group equaled 0.88x and 1.21x, respectively. The Peer Group’s higher expense coverage continued to be supported by both a higher net interest income ratio and a lower operating expense ratio. The Peer Group’s higher net interest income ratio was realized through a higher interest income ratio, which was partially offset by the Company’s lower interest expense ratio.
Non-interest operating income remained a larger contributor to the Peer Group’s earnings, as such income amounted to 0.22% and 0.42% of the Company’s and the Peer Group’s average assets, respectively. Accordingly, taking non-interest operating income into account in assessing Hoyne Bancorp’s core earnings strength relative to the Peer Group's, the Company’s updated efficiency ratio of 105.28% remained higher (less favorable) than the Peer Group’s efficiency ratio of 72.68%.
Boards of Directors
July 21, 2025
Page 9
Credit loss provisions remained a slightly larger factor in the Company’s updated earnings, with credit loss provisions established by the Company and the Peer Group equaling 0.11% and 0.04% of average assets, respectively.
Non-operating income was not a factor in the Company’s updated earnings, versus a non-operating loss equal to 0.06% of average assets for the Peer Group. As set forth in the Original Appraisal, typically, such gains and losses are discounted in valuation analyses as they tend to have a relatively high degree of volatility, and, thus, are not considered part of core operations. Extraordinary items remained a non-factor in the Company’s and the Peer Group's updated earnings.
Updated effective tax rates equaled a tax benefit of 43.85% for the Company and a tax expense of 31.57% for the Peer Group.
The Company’s updated credit quality measures continued to imply a similar degree of credit risk exposure relative to the comparable Peer Group measures. As shown in Table 4, the Company’s non-performing assets/assets and non-performing loans/loans ratios of 0.20% and 0.35%, respectively, were slightly lower than the comparable Peer Group ratios of 0.41% and 0.47%. The Company’s updated reserve coverage ratios indicated a higher level of reserves as a percent of non-performing loans (268.90% versus 201.22% for the Peer Group) and a lower level of reserves as a percent of loans (0.94% versus 1.12% for the Peer Group). Net loan charge-offs were a more significant factor for the Peer Group, with net loan charge-offs as a percent of loans equal to 0.05% for the Peer Group versus a net recovery equal to 0.01% for the Company.
3. Stock Market Conditions
Since the date of the Original Appraisal, the performance of the broader stock market has generally been positive. A de-escalation in the U.S.-China trade war powered a stock market surge heading into mid-May 2025, as the U.S. and China agreed to slash tariffs for 90 days pending more negotiations. Stocks gyrated in the second half of May, based on varied reports regarding the progress of U.S. tariff negotiations with China and Europe. For the month of May overall, the broader stock market posted its best month since late-2023, with major U.S. stock indexes closing slightly above where they were at the beginning of 2025. Employment data showing better-than-expected job growth in May and signs of progress in the trade talks between the U.S. and China spurred a positive trend for stocks during the first third of June. The outbreak of attacks between Israel and Iran provided for a choppy market in mid-June, based on day-to-day fluctuations in investor sentiment on how quickly the conflict would de-escalate. Heading into the close of the second quarter, oil prices retreated and stocks rallied after Iran’s retaliation against the U.S. avoided striking critical infrastructure and a cease-fire between Israel and Iran appeared to take hold. Fueled by robust corporate earnings and solid economic data, a volatile second quarter ended with the S&P 500 and NASDAQ closing at fresh highs.
Boards of Directors
July 21, 2025
Page 10
Table 4
Credit Risk Measures and Related Information
Comparable Institution Analysis
As of March 31, 2025
| NPAs & | Rsrves/ | ||||||||||||||||||||||||||
| REO/ | 90+Del/ | NPLs/ | Rsrves/ | Rsrves/ | NPAs & | Net Loan | NLCs/ | ||||||||||||||||||||
| Assets | Assets (1) | Loans (2) | Loans HFI | NPLs (2) | 90+Del (1) | Chargeoffs (3) | Loans | ||||||||||||||||||||
| (%) | (%) | (%) | (%) | (%) | (%) | ($000) | (%) | ||||||||||||||||||||
| Hoyne Bancorp, Inc. | IL | ||||||||||||||||||||||||||
| June 30, 2025 | 0.00 | % | 0.20 | % | 0.35 | % | 0.94 | % | 268.90 | % | 268.90 | % | -$ | 21 | -0.01 | % | |||||||||||
| All Non-MHC Public Thrifts | |||||||||||||||||||||||||||
| Averages | 0.03 | % | 0.56 | % | 0.69 | % | 0.99 | % | 237.39 | % | 216.67 | % | $ | 30,437 | 0.14 | % | |||||||||||
| Medians | 0.00 | % | 0.28 | % | 0.36 | % | 0.99 | % | 205.90 | % | 201.34 | % | $ | 172 | 0.02 | % | |||||||||||
| Comparable Group | |||||||||||||||||||||||||||
| Averages | 0.06 | % | 0.41 | % | 0.47 | % | 1.12 | % | 201.22 | % | 291.40 | % | $ | 141 | 0.05 | % | |||||||||||
| Medians | 0.02 | % | 0.52 | % | 0.57 | % | 1.10 | % | 164.21 | % | 162.67 | % | $ | 128 | 0.03 | % | |||||||||||
| Comparable Group | |||||||||||||||||||||||||||
| AFBI | Affinity Bancshares, Inc. | GA | 0.00 | % | 0.52 | % | 0.66 | % | 1.17 | % | 178.79 | % | 178.79 | % | $ | 413 | 0.06 | % | |||||||||
| BVFL | BV Financial, Inc. | MD | 0.02 | % | 0.66 | % | 0.79 | % | 1.18 | % | 150.47 | % | 146.55 | % | -$ | 245 | -0.03 | % | |||||||||
| CLST | Catalyst Bancorp, Inc. | LA | 0.03 | % | 0.73 | % | 1.07 | % | 1.51 | % | 140.21 | % | 128.14 | % | $ | 210 | 0.13 | % | |||||||||
| CPBI | Central Plains Bancshares, Inc. | NE | 0.00 | % | 0.28 | % | 0.33 | % | 1.35 | % | 409.41 | % | 380.22 | % | $ | 619 | 0.16 | % | |||||||||
| HFBL | Home Federal Bancorp, Inc. of Louisiana | LA | 0.15 | % | 0.57 | % | 0.57 | % | 1.00 | % | 175.39 | % | 130.81 | % | $ | 128 | 0.03 | % | |||||||||
| IROQ | IF Bancorp, Inc. | IL | 0.00 | % | 0.09 | % | 0.06 | % | 1.10 | % | NM | 937.12 | % | $ | 123 | 0.02 | % | ||||||||||
| MGYR | Magyar Bancorp, Inc. | NJ | 0.25 | % | 0.26 | % | 0.01 | % | 0.98 | % | NM | 303.13 | % | -$ | 110 | -0.01 | % | ||||||||||
| SRBK | SR Bancorp, Inc. | NJ | 0.00 | % | 0.00 | % | 0.00 | % | 0.65 | % | NM | NM | $ | 0 | 0.00 | % | |||||||||||
| TCBS | Texas Community Bancshares, Inc. | TX | 0.10 | % | 0.59 | % | 0.71 | % | 1.09 | % | 153.02 | % | 126.42 | % | $ | 133 | 0.05 | % | |||||||||
(1) NPAs are defined as nonaccrual loans, accruing loans 90 days or more past due, performing TDRs, and OREO.
(2) NPLs are defined as nonaccrual loans, accruing loans 90 days or more past due and performing TDRs.
(3) Net loan chargeoffs are shown on a last twelve month basis.
(4) As of December 31, 2024.
| Source: | S&P Global Market Intelligence and RP® Financial, LC. calculations. The information provided in this table has been obrained from sources we believe are reliable, but we cannot guarantee the accuracy or completeness of such information. |
Copyright (c) 2025 by RP® Financial, LC.
Boards of Directors
July 21, 2025
Page 11
Stocks traded unevenly at the start of the third quarter of 2025, as trade tensions moved to the forefront with President Trump setting an August 1 deadline for targeted nations to avoid the U.S. imposing reciprocal tariffs. NASDAQ closed at a record high in the second week of July, which was facilitated by Nividia becoming the first company to reach a market value of $4 trillion. New tariff threats and June’s CPI showing an acceleration of inflation pressured stocks lower in mid-July. The S&P 500 and the NASDAQ closed at record highs going into the second half of July, as upbeat earnings reports from some major companies lifted investors’ optimism that corporate earnings could weather uncertainty in the market regarding U.S. tariff negotiations. On July 21, 2025, the Dow Jones Industrial Average (“DJIA”) closed at 44323.07 or 7.53% higher since the date of the Original Appraisal and the NASDAQ closed at 20974.17 or 17.54% higher since the date of the Original Appraisal. The S&P 500 closed at 6305.60 on July 21, 2025, an increase of 11.60% since the date of the Original Appraisal.
The overall market for thrift stocks has been up since the date of the Original Appraisal. Positive developments in the U.S-China trade war translated into bank stocks advancing along with the broader stock market heading into mid-May 2025. The mid-May rally was followed by a pullback in interest rate sensitive issues, as a weak auction for 20-year Treasury bonds exacerbated worries about the rising U.S. debt. For the balance of May and into-early June, banks shares edged higher and continued to advance going into the second week of June as investors considered May’s employment report showing favorable job growth and signs that the U.S. and China were making progress in their trade negotiations. The escalating conflict between Israel and Iran translated into bank shares retreating slightly in mid-June, which was followed by bank shares rebounding in late-June as markets were calmed by the cease-fire between Israel and Iran.
The positive trend in bank shares continued at the start of the third quarter of 2025, which was followed by a slight pullback in bank shares ahead of the start of the second quarter earnings season on news that inflation accelerated in June. Bank shares edged higher going into the second half of July, as second quarter earnings posted by some of the big banks were viewed as generally favorable. On July 21, 2025, the S&P U.S. BMI Banks Index closed at 228.5, an increase of 14.82% since May 5, 2025.
Since the date of the Original Appraisal, the updated pricing measures for the Peer Group reflected increases that were less than the increase recorded in the market cap weighted S&P U.S. BMI Banks Index. Comparatively, the updated pricing measures for all publicly-traded thrifts also showed smaller increases relative to the S&P U.S. Banks Index, while generally outperforming the updated pricing measures for the Peer Group. The less significant increases in the Peer Group’s updated pricing measures imply that that smaller cap institutions, such as the Peer Group companies, underperformed the larger cap banks since the date of the Original Appraisal. Since the date of the Original Appraisal, the stock prices of eight out of the nine remaining Peer Group companies were higher as of July 21, 2025. A comparative pricing analysis of the Peer Group and all publicly-traded thrifts is shown in the following table, based on closing stock market prices as of May 5, 2025 and July 21, 2025.
Boards of Directors
July 21, 2025
Page 12
Average Pricing Characteristics
| At May 5, | At July 21, | % | ||||||||||
| 2025 | 2025 | Change | ||||||||||
| Peer Group(1) | ||||||||||||
| Price/Earnings (x) | 17.54 | x | 18.31 | x | 4.39 | % | ||||||
| Price/Core Earnings (x) | 18.16 | 18.73 | 3.14 | |||||||||
| Price/Book (%) | 80.18 | % | 84.39 | % | 5.25 | |||||||
| Price/Tangible Book(%) | 84.59 | 89.00 | 5.21 | |||||||||
| Price/Assets (%) | 12.00 | 12.57 | 4.75 | |||||||||
| Avg. Mkt. Capitalization ($Mil) | $ | 85.14 | $ | 90.01 | 5.72 | |||||||
| All Publicly-Traded Thrifts | ||||||||||||
| Price/Earnings (x) | 16.32 | x | 16.55 | x | 1.41 | % | ||||||
| Price/Core Earnings (x) | 17.24 | 17.12 | (0.70 | ) | ||||||||
| Price/Book (%) | 84.56 | % | 91.13 | % | 7.77 | |||||||
| Price/Tangible Book(%) | 92.77 | 102.50 | 10.49 | |||||||||
| Price/Assets (%) | 11.05 | 11.57 | 4.71 | |||||||||
| Avg. Mkt. Capitalization ($Mil) | $ | 574.97 | $ | 648.36 | 12.76 |
| (1) | PB Bankshares, Inc. of Pennsylvania has been excluded from the Peer Group averages for both dates shown, as the result of becoming the target of a proposed acquisition that was announced subsequent to the date of the Original Appraisal. |
As set forth in the Original Appraisal, the "new issue" market is separate and distinct from the market for seasoned issues like the Peer Group companies in that the pricing ratios for converting issues are computed on a pro forma basis, specifically: (1) the numerator and denominator are both impacted by the conversion offering amount, unlike existing stock issues in which price change affects only the numerator; and (2) the pro forma pricing ratio incorporates assumptions regarding source and use of proceeds, effective tax rates, stock plan purchases, etc. which impact pro forma financials, whereas pricing for existing issues are based on reported financials. The distinction between the pricing of converting and existing issues is perhaps most evident in the case of the price/book ("P/B") ratio in that the P/B ratio of a converting thrift will typically result in a discount to book value, whereas in the current market for existing thrifts the P/B ratio may reflect a premium to book value. Therefore, it is appropriate to also consider the market for new issues, both at the time of the conversion and in the aftermarket.
As shown in Table 5, there have been five standard conversion offerings completed during the past twelve months. The average closing pro forma price/tangible book ratio of the five recent standard conversion offerings equaled 47.70%. On average, the five standard conversion offerings reflected price appreciation of 14.8% after the first week of trading. As of July 21, 2025, the five recent standard conversion offerings reflected an average stock price increase of 23.3% from their IPO prices.
Boards of Directors
July 21, 2025
Page 13
Table 5
Pricing Characteristics and After-Market Trends
Conversions Completed Twelve Months Ended July 21, 2025
| Institutional Information | Pre-Conversion Data | Offering Information | Contribution to | Insider Purchases | Pro Forma Data | Post-IPO Pricing Trends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Financial Info. | Asset Quality | Char. Found. | % Off Incl. Fdn.+Merger Shares | Pricing Ratios(2)(5) | Financial Charac. | Closing Price: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Excluding Foundation | % of | Benefit Plans | Initial | First | After | After | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion | Equity/ | NPAs/ | Res. | Gross | % | % of | Exp./ | Public Off. | Recog. | Stk | Mgmt.& | Div. | Core | Core | Core | IPO | Trading | % | First | % | First | % | Thru | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Institution | Date | Ticker | Assets | Assets | Assets | Cov. | Proc. | Offer | Mid. | Proc. | Form | Inc. Fdn. | ESOP | Plans | Option | Dirs. | Yield | P/TB | P/E | P/A | ROA | TE/A | ROE | Price | Day | Chg | Week(3) | Chg | Month(4) | Chg | 7/21/2025 | Chg | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ($Mil) | (%) | (%) | (%) | ($Mil.) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%)(1) | (%) | (%) | (x) | (%) | (%) | (%) | (%) | ($) | ($) | (%) | ($) | (%) | ($) | (%) | ($) | (%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Standard Conversions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Magnolia Bancorp, Inc., LA* | 1/15/25 | MGNO-OTCQB | $ | 35 | 39.76 | % | 0.11 | % | NM | $ | 8.3 | 100 | % | 115 | % | 16.4 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 6.4 | % | 0.00 | % | 41.8 | % | NM | 20.3 | % | 0.0 | % | 48.5 | % | -0.1 | % | $ | 10.00 | $ | 11.12 | 11.2 | % | $ | 11.01 | 10.1 | % | $ | 11.20 | 12.0 | % | $ | 11.39 | 13.9 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Monroe Federal Bancorp, Inc., OH | 10/24/24 | MFBI-OTCQB | $ | 147 | 5.65 | % | 0.02 | % | 3054 | % | $ | 5.3 | 100 | % | 88 | % | 26.6 | % | N.A. | N.A. | 7.0 | % | 3.0 | % | 10.0 | % | 27.1 | % | 0.00 | % | 45.1 | % | NM | 3.5 | % | 0.0 | % | 7.7 | % | -0.4 | % | $ | 10.00 | $ | 11.35 | 13.5 | % | $ | 13.75 | 37.5 | % | $ | 12.50 | 25.0 | % | $ | 16.90 | 69.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| FB Bancorp, Inc. , LA | 10/23/24 | FBLA-NASDAQ | $ | 1,172 | 13.29 | % | 1.07 | % | 59 | % | $ | 198.4 | 100 | % | 132 | % | 1.8 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 2.2 | % | 0.00 | % | 60.0 | % | 33.0 | x | 14.7 | % | 0.4 | % | 24.6 | % | 1.8 | % | $ | 10.00 | $ | 11.86 | 18.6 | % | $ | 11.82 | 18.2 | % | $ | 11.93 | 19.3 | % | $ | 11.90 | 19.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EWSB Bancorp, Inc., WI | 9/26/24 | EWSB-OTCQB | $ | 267 | 4.21 | % | 0.04 | % | 628 | % | $ | 7.5 | 100 | % | 86 | % | 23.5 | % | N.A. | N.A. | 7.0 | % | 3.0 | % | 10.0 | % | 15.6 | % | 0.00 | % | 46.4 | % | NM | 2.8 | % | NM | 6.0 | % | NM | $ | 10.00 | $ | 10.50 | 5.0 | % | $ | 10.50 | 5.0 | % | $ | 11.50 | 15.0 | % | $ | 8.45 | -15.5 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Fifth Dirstrict Bancorp, Inc., LA* | 8/1/24 | FDSB-NASDAQ | $ | 485 | 15.86 | % | 0.16 | % | 359 | % | $ | 54.6 | 100 | % | 91 | % | 4.4 | % | C/S | $ | 250/1.80% | 8.0 | % | 4.0 | % | 10.0 | % | 5.2 | % | 0.00 | % | 45.4 | % | 110.6 | x | 10.5 | % | 0.1 | % | 23.1 | % | 0.4 | % | $ | 10.00 | $ | 10.25 | 2.5 | % | $ | 10.24 | 2.4 | % | $ | 10.51 | 5.1 | % | $ | 13.00 | 30.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Averages - Standard Conversions: | $ | 421 | 15.75 | % | 0.28 | % | 1025 | % | $ | 54.8 | 100 | % | 102 | % | 14.5 | % | N.A. | N.A. | 7.6 | % | 3.6 | % | 10.0 | % | 11.3 | % | 0.00 | % | 47.7 | % | 71.8 | x | 10.4 | % | 0.1 | % | 22.0 | % | 0.4 | % | $ | 10.00 | $ | 11.02 | 10.2 | % | $ | 11.46 | 14.6 | % | $ | 11.53 | 15.3 | % | $ | 12.33 | 23.3 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Medians - Standard Conversions: | $ | 267 | 13.29 | % | 0.11 | % | 493 | % | $ | 8.3 | 100 | % | 91 | % | 16.4 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 6.4 | % | 0.00 | % | 45.4 | % | 71.8 | x | 10.5 | % | 0.1 | % | 23.1 | % | 0.2 | % | $ | 10.00 | $ | 11.12 | 11.2 | % | $ | 11.01 | 10.1 | % | $ | 11.50 | 15.0 | % | $ | 11.90 | 19.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Second Step Conversions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Lake Shore Bancorp, Inc., NY* | 7/21/25 | LSBK-NASDAQ | $ | 689 | 13.16 | % | 0.66 | % | 114 | % | $ | 49.5 | 63 | % | 99 | % | 4.4 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 5.3 | % | 0.00 | % | 59.2 | % | 14.4 | x | 10.7 | % | 0.7 | % | 18.1 | % | 4.1 | % | $ | 10.00 | $ | 11.95 | 19.5 | % | $ | 11.95 | 19.5 | % | $ | 11.95 | 19.5 | % | $ | 11.95 | 19.5 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Marathon Bancorp, Inc., WI* | 4/22/25 | MBBC-NASDAQ | $ | 218 | 14.58 | % | 0.66 | % | 124 | % | $ | 16.9 | 58 | % | 103 | % | 9.5 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 1.9 | % | 0.00 | % | 65.3 | % | 42.8 | x | 12.7 | % | 0.3 | % | 19.5 | % | 1.5 | % | $ | 10.00 | $ | 9.95 | -0.5 | % | $ | 10.20 | 2.0 | % | $ | 10.00 | 0.0 | % | $ | 10.05 | 0.5 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Averages - Second Step Conversions: | $ | 454 | 13.87 | % | 0.66 | % | 119 | % | $ | 33.2 | 61 | % | 101 | % | 7.0 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 3.6 | % | 0.00 | % | 62.3 | % | 28.6 | x | 11.7 | % | 0.5 | % | 18.8 | % | 2.8 | % | $ | 10.00 | $ | 10.95 | 9.5 | % | $ | 11.08 | 10.8 | % | $ | 10.98 | 9.7 | % | $ | 11.00 | 10.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Medians - Second Step Conversions: | $ | 454 | 13.87 | % | 0.66 | % | 119 | % | $ | 33.2 | 61 | % | 101 | % | 7.0 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 3.6 | % | 0.00 | % | 62.3 | % | 28.6 | x | 11.7 | % | 0.5 | % | 18.8 | % | 2.8 | % | $ | 10.00 | $ | 10.95 | 9.5 | % | $ | 11.08 | 10.8 | % | $ | 10.98 | 9.7 | % | $ | 11.00 | 10.0 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Mutual Holding Companies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Winchester Bancorp, Inc., MA* | 5/2/25 | WSBK-NASDAQ | $ | 894 | 8.98 | % | 0.22 | % | 188 | % | $ | 40.0 | 43 | % | 130 | % | 4.5 | % | C/S | $ | 400/4.65% | 8.0 | % | 4.0 | % | 10.0 | % | 13.6 | % | 0.00 | % | 59.0 | % | NM | 9.6 | % | 0.0 | % | 12.2 | % | -0.2 | % | $ | 10.00 | $ | 9.30 | -7.0 | % | $ | 9.70 | -3.0 | % | $ | 9.70 | -3.0 | % | $ | 9.43 | -5.7 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Averages - MHC Conversions: | $ | 894 | 8.98 | % | 0.22 | % | 188 | % | $ | 40.0 | 43 | % | 130 | % | 4.5 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 13.6 | % | 0.00 | % | 59.0 | % | NM | 9.6 | % | 0.0 | % | 12.2 | % | -0.2 | % | $ | 10.00 | $ | 9.30 | -7.0 | % | $ | 9.70 | -3.0 | % | $ | 9.70 | -3.0 | % | $ | 9.43 | -5.7 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Medians - MHC Conversions: | $ | 894 | 8.98 | % | 0.22 | % | 188 | % | $ | 40.0 | 43 | % | 130 | % | 4.5 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 13.6 | % | 0.00 | % | 59.0 | % | NM | 9.6 | % | 0.0 | % | 12.2 | % | -0.2 | % | $ | 10.00 | $ | 9.30 | -7.0 | % | $ | 9.70 | -3.0 | % | $ | 9.70 | -3.0 | % | $ | 9.43 | -5.7 | % | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Averages - All Conversions: | $ | 488 | 14.44 | % | 0.37 | % | 647 | % | $ | 47.6 | 83 | % | 105 | % | 11.4 | % | N.A. | N.A. | 7.8 | % | 3.8 | % | 10.0 | % | 9.7 | % | 0.00 | % | 52.8 | % | 50.2 | x | 10.6 | % | 0.2 | % | 20.0 | % | 1.0 | % | $ | 10.00 | $ | 10.79 | 7.8 | % | $ | 11.15 | 11.5 | % | $ | 11.16 | 11.6 | % | $ | 11.63 | 16.3 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Medians - All Conversions: | $ | 376 | 13.23 | % | 0.19 | % | 188 | % | $ | 28.5 | 100 | % | 101 | % | 7.0 | % | N.A. | N.A. | 8.0 | % | 4.0 | % | 10.0 | % | 5.9 | % | 0.00 | % | 52.7 | % | 37.9 | x | 10.6 | % | 0.1 | % | 18.8 | % | 1.8 | % | $ | 10.00 | $ | 10.81 | 8.1 | % | $ | 10.76 | 7.6 | % | $ | 11.35 | 13.5 | % | $ | 11.65 | 16.5 | % | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Note: * - Appraisal performed by RP Financial; BOLD = RP Financial assisted in the business plan preparation, "NT" - Not Traded; "NA" - Not Applicable, Not Available; C/S-Cash/Stock. | ||||
| (1) As a percent of MHC offering for MHC transactions. | (5) Mutual holding company pro forma data on full conversion basis. | |||
| (2) Does not take into account the adoption of SOP 93-6. | (6) Simultaneously completed acquisition of another financial institution. | |||
| (3) Latest price if offering is less than one week old. | (7) Simultaneously converted to a commercial bank charter. | |||
| (4) Latest price if offering is more than one week but less than one month old. | (8) Former credit union. | 7/21/2025 | ||
Boards of Directors
July 21, 2025
Page 14
Summary of Adjustments
In the Original Appraisal, we made the following adjustments to Hoyne Bancorp’s pro forma value based upon our comparative analysis to the Peer Group:
| Key Valuation Parameters: | Previous
Valuation Adjustment | |
| Financial Condition | Slight Upward | |
| Profitability, Growth and Viability of Earnings | Moderate Downward | |
| Asset Growth | Slight Upward | |
| Primary Market Area | Slight Downward | |
| Dividends | Slight Downward | |
| Liquidity of the Shares | No Adjustment | |
| Marketing of the Issue | Slight Downward | |
| Management | No Adjustment | |
| Effect of Govt. Regulations and Regulatory Reform | No Adjustment |
The factors concerning the valuation parameters of primary market area, dividends, liquidity of the shares, management and effect of government regulations and regulatory reform did not change since the Original Appraisal. Accordingly, those parameters were not discussed further in this update.
A slight upward adjustment remained appropriate for financial condition, which continued to be supported by upward adjustments applied for the Company’s stronger pro forma capital position, balance sheet liquidity and funding composition. Likewise, a slight upward adjustment remained appropriate for the Company’s asset growth, as the Peer Group’s slightly stronger historical asset growth was more than offset by the Company’s stronger loan growth and greater leverage capacity that will be realized from its higher level of pro forma capital. A moderate downward adjustment remained appropriate for earnings, based on the Company’s less favorable expense coverage and efficiency ratios, and lower pro forma core ROAA and core ROAE.
The general market for bank stocks showed a healthy increase, which was led by gains in the large-cap bank stocks as indicated by the more significant increase in the market-cap weighted S&P U.S. BMI Banks Index relative to the updated pricing measures for the Peer Group and all publicly-traded thrifts. Since the date of the Original Appraisal, the S&P U.S. BMI Banks Index was up 14.82% compared to increases of 7.53% in the DJIA, 11.60% in the S&P 500 and 17.54% in the NASDAQ. Comparatively, the updated pricing measures for the Peer Group and all publicly traded thrifts were also generally higher since the date of the Original Appraisal, with the Peer Group’s updated pricing measures generally showing less significant increases relative to the updated pricing measures for all publicly-traded thrifts. No standard conversion offerings have been completed since the date of the Original Appraisal. The five standard conversion offerings that have been completed during the past twelve months showed an average price increase of 23.3% from their respective IPO prices, as of July 21, 2025. Overall, in light of the prevailing volatile stock market conditions for bank stocks and the underperformance of the Peer Group relative to the broader market for bank stocks since the date of the Original Appraisal, a slight downward adjustment remained appropriate for marketing of the issue.
Boards of Directors
July 21, 2025
Page 15
Accordingly, taking into account the foregoing factors, we believe that the Company’s estimated pro market value as set forth in the Original Appraisal remains appropriate.
Valuation Approaches
In applying the accepted valuation methodology promulgated by the regulatory agencies, i.e., the pro forma market value approach, we considered the three key pricing ratios in valuing Hoyne Bancorp’s to-be-issued stock -- price/earnings ("P/E"), price/book ("P/B"), and price/assets ("P/A") approaches -- all performed on a pro forma basis including the effects of the conversion proceeds.
In computing the pro forma impact of the offering and the related pricing ratios, the valuation parameters utilized in the Original Appraisal were updated with financial data as of June 30, 2025.
Consistent with the Original Appraisal, this updated appraisal continues to be based primarily on fundamental analysis techniques applied to the Peer Group, including the P/E approach, the P/B approach and the P/A approach. Also consistent with the Original Appraisal, this updated appraisal incorporates a "technical" analysis of recently completed offerings, including principally the P/B approach which (as discussed in the Original Appraisal) is the most meaningful pricing ratio as the pro forma P/E ratios reflect an assumed reinvestment rate and do not yet reflect the actual use of proceeds.
The Company will adopt “Employers’ Accounting for Employee Stock Ownership Plans” (“ASC 718-40”), which will cause earnings per share computations to be based on shares issued and outstanding excluding unreleased ESOP shares. For purposes of preparing the pro forma pricing analyses, we have reflected all shares issued in the offering, including all ESOP shares, to capture the full dilutive impact, particularly since the ESOP shares are economically dilutive, receive dividends and can be voted. However, we did consider the impact of the adoption of ASC 718-40 in the valuation.
Based on the foregoing, we have concluded that no change in Hoyne Bancorp’s value is appropriate. Therefore, as of July 21, 2025, the estimated aggregate pro forma market value of Hoyne Bancorp’s conversion stock, including shares to be issued to the Foundation, equaled $61,224,490 at the midpoint, equal to 6,122,449 shares at $10.00 per share.
1. P/E Approach. In applying the P/E approach, RP Financial's valuation conclusions considered both reported earnings and a recurring or "core" earnings base, that is, earnings adjusted to exclude any one time non-operating gains and losses and extraordinary items, plus the estimated after tax-earnings benefit from reinvestment of net stock proceeds. The Company’s reported earnings equaled a net loss of $648,000 for the twelve months ended June 30, 2025, which were also viewed to be representative of the Company’s core earnings.
As the result of the Company’s reported and core earnings net losses for the twelve months ended June 30, 2025, pro forma reported and core P/E multiples for the Company were not meaningful (“NM”) throughout the valuation range. Comparatively, the Peer Group’s average reported and core P/E multiples equaled 18.31 times and 18.73 times, respectively (see Table 6). The Peer Group’s median reported and core earnings multiples equaled 18.31 times and 16.91 times, respectively.
Boards of Directors
July 21, 2025
Page 16
2. P/B Approach. P/B ratios have generally served as a useful benchmark in the valuation of thrift stocks, with the greater determinant of long term value being earnings. In applying the P/B approach, we considered both reported book value and tangible book value. Based on the $61.2 million midpoint value, the Company’s P/B and P/TB ratios equaled 43.98% and 44.05%, respectively. In comparison to the average P/B and P/TB ratios indicated for the Peer Group of 84.39% and 89.00%, respectively, Hoyne Bancorp’s updated ratios indicated discounts of 47.88% on a P/B basis and 50.51% on a P/TB basis (versus discounts of 45.29% and 47.74% from the Peer Group’s average P/B and P/TB ratios as indicated in the Original Appraisal). In comparison to the median P/B and P/TB ratios indicated for the Peer Group of 83.07% and 89.96%, respectively, Hoyne Bancorp’s updated ratios at the updated midpoint value indicated discounts of 47.06% o a P/B basis and 51.03% on a P/TB basis (versus discounts of 45.78% and 45.96% from the Peer Group’s median P/B and P/TB ratios as indicated in the Original Appraisal). At the top of the super range, the Company’s P/B and P/TB ratios equaled 51.87% and 51.95%, respectively. In comparison to the Peer Group’s average P/B and P/TB ratios, the Company’s P/B and P/TB ratios at the top of the super range indicated discounts of 38.54% and 41.63%, respectively. In comparison to the Peer Group’s median P/B and P/TB ratios, the Company’s updated P/B and P/TB ratios at the top of the super range indicated discounts of 37.56% and 42.25%, respectively. RP Financial considered the discounts under the P/TB approach to be reasonable, given the nature of the calculation of the P/B ratio which mathematically results in a ratio discounted to book value. The discounts reflected under the P/B approach were also supported by the Company’s NM pro forma reported and core P/E multiples.
In addition to the fundamental analysis applied to the Peer Group, RP Financial utilized a technical analysis of recent conversion offerings. As indicated in the Original Appraisal, the pricing characteristics of recent conversion offerings are not the primary determinate of value. Consistent with the Original Appraisal, particular focus was placed on the P/TB approach in this analysis since the P/E multiples do not reflect the actual impact of reinvestment and the source of the conversion funds (i.e., external funds versus deposit withdrawals).
As discussed previously, there have been five standard conversion offerings completed during the past twelve months. In comparison to the 47.70% average closing forma P/TB ratio of the five standard conversion offerings completed during the past twelve months, the Company’s P/TB ratio of 44.05% at the updated midpoint value reflects an implied discount of 7.65%. At the top of the super maximum, the Company’s P/TB ratio of 51.95% reflects an implied premium of 8.91% relative to the average P/TB ratio of the recent standard conversions at closing.
3. P/A Approach. P/A ratios are generally not as a reliable indicator of market value, as investors do not place significant weight on total assets as a determinant of market value. Investors place significantly greater weight on book value and earnings -- which have received greater weight in our valuation analysis. At the $61.2 million midpoint value, Hoyne Bancorp’s pro forma P/A ratio equaled 12.15%. In comparison to the Peer Group's average P/A ratio of 12.57%, Hoyne Bancorp’s P/A ratio indicated a discount of 3.34% (versus a premium of 1.54% at the midpoint valuation in the Original Appraisal). In comparison to the Peer Group’s median P/A ratio of 12.26%, Hoyne Bancorp’s P/A ratio at the $61.2 million midpoint value indicated a discount of 0.90% (versus a premium of 11.37% at the midpoint valuation in the Original Appraisal).
Boards of Directors
July 21, 2025
Page 17
Table 6
Fully-Converted Market Pricing Versus Peer Group
Hoyne Bancorp, Inc.
As of July 21, 2025
| Market | Per Share Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capitalization | Core | Book | Dividends(3) | Financial Characteristics(5) | Offering | ||||||||||||||||||||||||||||||||||||||||||||||||
| Price/ | Market | 12 Month | Value/ | Pricing Ratios(2) | Amount/ | Payout | Total | Equity/ | Tang. Eq./ | NPAs/ | Reported | Core | Size | ||||||||||||||||||||||||||||||||||||||||
| Share | Value | EPS(1) | Share | P/E | P/B | P/A | P/TB | P/Core | Share | Yield | Ratio(4) | Assets | Assets | T. Assets | Assets | ROAA | ROAE | ROAA | ROAE | ($Mil) | |||||||||||||||||||||||||||||||||
| ($) | ($Mil) | ($) | ($) | (x) | (%) | (%) | (%) | (x) | ($) | (%) | (%) | ($Mil) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | ||||||||||||||||||||||||||||||||||
| Hoyne Bancorp, Inc. | IL | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Super Maximum | $ | 10.00 | $ | 80.97 | $ | (0.02 | ) | $ | 19.28 | NM | 51.87 | % | 15.55 | % | 51.95 | % | NM | $ | 0.00 | 0.00 | % | 0.00 | % | $ | 521 | 29.99 | % | 29.96 | % | 0.17 | % | -0.04 | % | -0.13 | % | -0.04 | % | -0.13 | % | $ | 79.35 | ||||||||||||
| Maximum | $ | 10.00 | $ | 70.41 | $ | (0.04 | ) | $ | 20.89 | NM | 47.87 | % | 13.76 | % | 47.94 | % | NM | $ | 0.00 | 0.00 | % | 0.00 | % | $ | 512 | 28.75 | % | 28.72 | % | 0.18 | % | -0.05 | % | -0.18 | % | -0.05 | % | -0.18 | % | $ | 69.00 | ||||||||||||
| Midpoint | $ | 10.00 | $ | 61.22 | $ | (0.05 | ) | $ | 22.74 | NM | 43.98 | % | 12.15 | % | 44.05 | % | NM | $ | 0.00 | 0.00 | % | 0.00 | % | $ | 504 | 27.64 | % | 27.61 | % | 0.18 | % | -0.06 | % | -0.23 | % | -0.06 | % | -0.23 | % | $ | 60.00 | ||||||||||||
| Minimum | $ | 10.00 | $ | 52.04 | $ | (0.07 | ) | $ | 25.24 | NM | 39.62 | % | 10.49 | % | 39.68 | % | NM | $ | 0.00 | 0.00 | % | 0.00 | % | $ | 496 | 26.49 | % | 26.46 | % | 0.18 | % | -0.08 | % | -0.29 | % | -0.08 | % | -0.29 | % | $ | 51.00 | ||||||||||||
| All Non-MHC Public Thrifts(6) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Averages | $ | 26.04 | $ | 648.36 | $ | 1.26 | $ | 25.24 | 16.55 | x | 91.13 | % | 11.57 | % | 102.50 | % | 17.12 | x | $ | 0.56 | 2.63 | % | 49.76 | % | $ | 6,704 | 13.95 | % | 13.16 | % | 0.54 | % | 0.41 | % | 2.52 | % | 0.46 | % | 2.88 | % | |||||||||||||
| Median | $ | 14.13 | $ | 174.74 | $ | 0.86 | $ | 18.53 | 15.52 | x | 84.69 | % | 10.55 | % | 87.21 | % | 15.42 | x | $ | 0.42 | 2.74 | % | 43.46 | % | $ | 1,723 | 11.77 | % | 10.84 | % | 0.27 | % | 0.51 | % | 4.52 | % | 0.48 | % | 4.34 | % | |||||||||||||
| All Non-MHC State of IL(6) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Averages | $ | 18.40 | $ | 69.49 | $ | 0.42 | $ | 19.16 | 24.17 | x | 93.46 | % | 15.97 | % | 93.46 | % | 23.75 | x | $ | 0.40 | 1.62 | % | 39.22 | % | $ | 581 | 18.19 | % | 18.19 | % | 0.05 | % | 0.03 | % | 1.60 | % | 0.02 | % | 1.60 | % | |||||||||||||
| Medians | $ | 18.40 | $ | 69.49 | $ | 0.42 | $ | 19.16 | 24.17 | x | 93.46 | % | 15.97 | % | 93.46 | % | 23.75 | x | $ | 0.40 | 1.62 | % | 39.22 | % | $ | 581 | 18.19 | % | 18.19 | % | 0.05 | % | 0.03 | % | 1.60 | % | 0.02 | % | 1.60 | % | |||||||||||||
| Comparable Group | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Averages | $ | 16.41 | $ | 90.01 | $ | 0.95 | $ | 19.35 | 18.31 | x | 84.39 | % | 12.57 | % | 89.00 | % | 18.73 | x | $ | 0.34 | 1.91 | % | 36.93 | % | $ | 739 | 15.56 | % | 14.91 | % | 0.36 | % | 0.64 | % | 4.66 | % | 0.71 | % | 5.15 | % | |||||||||||||
| Medians | $ | 15.94 | $ | 79.65 | $ | 1.04 | $ | 19.16 | 18.31 | x | 83.07 | % | 12.26 | % | 89.96 | % | 16.91 | x | $ | 0.20 | 1.40 | % | 20.91 | % | $ | 879 | 13.40 | % | 11.91 | % | 0.48 | % | 0.67 | % | 4.65 | % | 0.66 | % | 5.63 | % | |||||||||||||
| Comparable Group | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| AFBI | Affinity Bancshares, Inc. | GA | $ | 18.95 | $ | 119.69 | $ | 1.12 | $ | 19.25 | 21.06 | x | 98.42 | % | 13.19 | % | 115.55 | % | 16.91 | x | $ | 1.50 | 7.92 | % | 166.67 | % | $ | 912 | 13.40 | % | 11.65 | % | 0.49 | % | 0.67 | % | 4.65 | % | 0.84 | % | 5.78 | % | |||||||||||
| BVFL | BV Financial, Inc. | MD | $ | 15.94 | $ | 168.87 | $ | 1.07 | $ | 18.70 | 15.48 | x | 83.07 | % | 18.11 | % | 89.96 | % | 15.27 | x | $ | 0.00 | 0.00 | % | 0.00 | % | $ | 922 | 21.48 | % | 20.17 | % | 0.54 | % | 1.25 | % | 5.56 | % | 1.27 | % | 5.63 | % | |||||||||||
| CLST | Catalyst Bancorp, Inc. | LA | $ | 12.48 | $ | 52.48 | $ | 0.47 | $ | 19.16 | 22.29 | x | 65.12 | % | 19.32 | % | 65.12 | % | 26.72 | x | $ | 0.00 | 0.00 | % | 0.00 | % | $ | 272 | 29.67 | % | 29.67 | % | 0.60 | % | 0.79 | % | 2.70 | % | 0.66 | % | 2.26 | % | |||||||||||
| CPBI | Central Plains Bancshares, Inc. | NE | $ | 14.95 | $ | 63.15 | $ | 0.96 | $ | 19.79 | 15.57 | x | 75.56 | % | 12.38 | % | 75.56 | % | 15.57 | x | $ | 0.00 | 0.00 | % | 0.00 | % | $ | 509 | 16.38 | % | 16.38 | % | 0.26 | % | 0.76 | % | 5.73 | % | 0.76 | % | 5.73 | % | |||||||||||
| HFBL | Home Federal Bancorp, Inc. of Louisiana | LA | $ | 13.68 | $ | 41.20 | $ | 1.17 | $ | 17.55 | 12.55 | x | 77.96 | % | 6.88 | % | 84.06 | % | 11.72 | x | $ | 0.52 | 3.80 | % | 47.71 | % | $ | 620 | 8.83 | % | 8.24 | % | 0.48 | % | 0.54 | % | 6.35 | % | 0.57 | % | 6.80 | % | |||||||||||
| IROQ | IF Bancorp, Inc. | IL | $ | 24.65 | $ | 79.65 | $ | 1.04 | $ | 23.55 | 24.17 | x | 104.66 | % | 9.40 | % | 104.66 | % | 23.75 | x | $ | 0.40 | 1.62 | % | 39.22 | % | $ | 879 | 8.98 | % | 8.98 | % | 0.01 | % | 0.37 | % | 4.33 | % | 0.38 | % | 4.40 | % | |||||||||||
| MGYR | Magyar Bancorp, Inc. | NJ | $ | 16.69 | $ | 108.00 | $ | 1.47 | $ | 17.65 | 11.51 | x | 94.54 | % | 10.57 | % | 94.87 | % | 11.38 | x | $ | 0.24 | 1.44 | % | 17.93 | % | $ | 1,022 | 11.18 | % | 11.15 | % | 0.26 | % | 0.93 | % | 8.18 | % | 0.94 | % | 8.28 | % | |||||||||||
| SRBK | SR Bancorp, Inc. | NJ | $ | 14.33 | $ | 131.62 | $ | 0.56 | $ | 21.24 | NM | 67.47 | % | 12.26 | % | 78.33 | % | 25.71 | x | $ | 0.20 | 1.40 | % | NM | $ | 1,074 | 18.16 | % | 16.05 | % | 0.00 | % | -0.01 | % | -0.06 | % | 0.46 | % | 2.49 | % | |||||||||||||
| TCBS | Texas Community Bancshares, Inc. | TX | $ | 16.00 | $ | 45.47 | $ | 0.74 | $ | 17.26 | 23.88 | x | 92.70 | % | 11.06 | % | 92.88 | % | 21.49 | x | $ | 0.16 | 1.00 | % | 23.88 | % | $ | 442 | 11.93 | % | 11.91 | % | 0.59 | % | 0.45 | % | 4.52 | % | 0.50 | % | 5.02 | % | |||||||||||
| (1) | Core income, on a diluted per-share basis. Core income is net income after taxes and before extraordinary items, less net income attributable to noncontrolling interest, gain on the sale of securities, amortization of intangibles, goodwill and nonrecurring items. Assumed tax rate is 35%. |
| (2) | P/E = Price to earnings; P/B = Price to book; P/A = Price to assets; P/TB = Price to tangible book value; and P/Core = Price to core earnings. P/E and P/Core =NM if the ratio is negative or above 35x. |
| (3) | Indicated 12 month dividend, based on last quarterly dividend declared. |
| (4) | Indicated 12 month dividend as a percent of trailing 12 month earnings. |
| (5) | Equity and tangible equity equal common equity and tangible common equity, respectively. ROAA (return on average assets) and ROAE (return on average equity) are indicated ratios based on trailing 12 month earnings and average equity and assets balances. |
| (6) | Excludes from averages and medians those companies the subject of actual or rumored acquisition activities or unusual operating characteristics. |
Source: S&P Global Market Intelligence and RP Financial, LC. calculations. The information provided in this report has been obtained from sources we believe are reliable, but we cannot guarantee the accuracy or completeness of such information.
Copyright (c) 2025 by RP® Financial, LC.
Boards of Directors
July 21, 2025
Page 18
Valuation Conclusion
We have concluded that the Company’s estimated pro forma market value should remain the same as set forth in the Original Appraisal. Accordingly, it is our opinion, as of July 21, 2025, the estimated aggregate pro forma market value of the shares to be issued immediately following the conversion, including shares to be issued to the Foundation, equaled $61,224,490 at the midpoint, equal to 6,122,449 shares offered at a per share value of $10.00. Pursuant to conversion guidelines, the 15% valuation range indicates a minimum value of $52,040,820 and a maximum value of $70,408,160. Based on the $10.00 per share offering price determined by the Board, this valuation range equates to total shares outstanding of 5,204,082 at the minimum and 7,040,816 at the maximum. In the event the appraised value is subject to an increase, the aggregate pro forma market value may be increased up to a super maximum value of $80,969,380 without a resolicitation. Based on the $10.00 per share offering price, the super maximum value would result in total shares outstanding of 8,096,938. Based on this valuation range, the offering range is as follows: $51,000,000 at the minimum, $60,000,000 at the midpoint, $69,000,000 at the maximum and $79,350,000 at the super maximum. Based on the $10.00 per share offering price, the number of offering shares is as follows: 5,100,000 at the minimum, 6,000,000 at the midpoint, 6,900,000 at the maximum and 7,935,000 at the super maximum. The pro forma valuation calculations relative to the Peer Group are shown in Table 6 and are detailed in Exhibit 2 and Exhibit 3.
| Respectfully submitted, | |
| RP® FINANCIAL, LC. | |
| /s/ William E. Pommerening | |
| William E. Pommerening | |
| Managing Director | |
| /s/ Gregory E. Dunn | |
| Gregory E. Dunn | |
| Director |
EXHIBITS
LIST OF EXHIBITS
| Exhibit Number |
Description | |
| 1 | Stock Prices: As of July 21, 2025 | |
| 2 | Pro Forma Analysis Sheet | |
| 3 | Pro Forma Effect of Conversion Proceeds | |
| 4 | Firm Qualifications Statement |
EXHIBIT 1
Stock Prices
As of July 21, 2025
RP® Financial, LC.
Exhibit 1A
Weekly Thrift Market Line - Part One
Prices As of July 21, 2025
| Market Capitalization | Price Change Data | Current Per Share Financials | |||||||||||||||||||||||||||||||||||||||||||||
| Price/ | Shares | Market | 52 Week (1) | % Change From | LTM | LTM Core | BV/ | TBV/ | Assets/ | ||||||||||||||||||||||||||||||||||||||
| Share(1) | Outstanding | Capitalization | High | Low | Last Wk | Last Wk | 52 Wks (2) | MRY (2) | EPS (3) | EPS (3) | Share | Share (4) | Share | ||||||||||||||||||||||||||||||||||
| ($) | (000) | ($Mil) | ($) | ($) | ($) | (%) | (%) | (%) | ($) | ($) | ($) | ($) | ($) | ||||||||||||||||||||||||||||||||||
| Companies | |||||||||||||||||||||||||||||||||||||||||||||||
| AFBI | Affinity Bancshares, Inc. | SE | 18.95 | 6,316 | 119.7 | 22.50 | 17.00 | 18.76 | 1.01 | -10.74 | 8.29 | 0.90 | 1.12 | 19.25 | 16.40 | 144.47 | |||||||||||||||||||||||||||||||
| AX | Axos Financial, Inc. | WE | 85.52 | 56,373 | 4,821.0 | 88.46 | 54.46 | 85.71 | -0.22 | 20.67 | 22.43 | 7.34 | 7.54 | 45.79 | 43.40 | 425.40 | |||||||||||||||||||||||||||||||
| BLFY | Blue Foundry Bancorp | MA | 9.12 | 19,804 | 180.6 | 11.48 | 8.34 | 9.46 | -3.59 | -14.45 | -7.03 | -0.56 | -0.56 | 14.82 | 14.81 | 105.65 | |||||||||||||||||||||||||||||||
| BYFC | Broadway Financial Corporation | WE | 8.28 | 9,231 | 76.4 | 9.46 | 4.82 | 7.20 | 15.00 | 65.93 | 20.88 | -0.08 | NA | 14.73 | 11.75 | 133.25 | |||||||||||||||||||||||||||||||
| BVFL | BV Financial, Inc. | MA | 15.94 | 10,594 | 168.9 | 18.19 | 13.01 | 15.59 | 2.25 | 18.07 | -7.43 | 1.06 | 1.07 | 18.70 | 17.26 | 87.02 | |||||||||||||||||||||||||||||||
| CFFN | Capitol Federal Financial, Inc. | MW | 6.16 | 130,031 | 799.8 | 7.20 | 4.90 | 6.35 | -2.99 | -0.65 | 4.23 | 0.40 | 0.40 | 7.81 | 7.74 | 74.74 | |||||||||||||||||||||||||||||||
| CARV | Carver Bancorp, Inc. | MA | 2.53 | 5,074 | 12.8 | 3.20 | 1.30 | 1.86 | 36.26 | 37.50 | 37.50 | -2.65 | -2.65 | 1.48 | 1.48 | 143.86 | |||||||||||||||||||||||||||||||
| CLST | Catalyst Bancorp, Inc. | SW | 12.48 | 4,205 | 52.5 | 14.23 | 10.67 | 12.46 | 0.16 | 4.96 | 6.03 | 0.56 | 0.47 | 19.16 | 19.16 | 64.60 | |||||||||||||||||||||||||||||||
| CPBI | Central Plains Bancshares, Inc. | MW | 14.95 | 3,923 | 63.1 | 15.50 | 10.58 | 14.92 | 0.20 | 41.30 | -0.07 | 0.96 | 0.96 | 19.79 | NA | 129.66 | |||||||||||||||||||||||||||||||
| ECBK | ECB Bancorp, Inc. | NE | 16.20 | 9,028 | 146.2 | 16.99 | 12.50 | 16.24 | -0.25 | 25.48 | 9.16 | 0.56 | 0.56 | 18.63 | 18.63 | 160.86 | |||||||||||||||||||||||||||||||
| FBLA | FB Bancorp, Inc. | SW | 11.90 | 18,330 | 218.1 | 12.74 | 9.81 | 11.73 | 1.45 | 0.34 | -0.17 | NA | NA | 16.71 | 16.71 | 67.53 | |||||||||||||||||||||||||||||||
| FDSB | Fifth District Bancorp, Inc. | SW | 13.00 | 5,559 | 72.3 | 14.50 | 9.85 | 13.20 | -1.54 | 26.80 | 2.98 | NA | NA | 22.89 | 22.89 | 95.53 | |||||||||||||||||||||||||||||||
| FNWB | First Northwest Bancorp | WE | 7.85 | 8,769 | 68.8 | 12.10 | 6.05 | 8.30 | -5.42 | -23.41 | -23.04 | -1.83 | -2.43 | 15.52 | 15.40 | 247.64 | |||||||||||||||||||||||||||||||
| FSEA | First Seacoast Bancorp, Inc. | NE | 11.17 | 4,731 | 52.8 | 11.80 | 8.90 | 11.31 | -1.24 | 22.88 | 11.25 | -0.03 | -0.44 | 12.94 | 12.90 | 125.27 | |||||||||||||||||||||||||||||||
| FLG | Flagstar Financial, Inc. | MA | 11.86 | 415,080 | 4,922.8 | 13.35 | 8.56 | 11.49 | 3.22 | 6.08 | 27.12 | -2.66 | -2.31 | 18.43 | 17.33 | 235.20 | |||||||||||||||||||||||||||||||
| FSBW | FS Bancorp, Inc. | WE | 41.67 | 7,594 | 316.5 | 49.15 | 34.61 | 42.50 | -1.95 | 4.18 | 1.49 | 4.35 | 4.69 | 38.60 | 36.47 | 403.73 | |||||||||||||||||||||||||||||||
| HIFS | Hingham Institution for Savings | NE | 246.31 | 2,180 | 537.0 | 300.00 | 209.71 | 280.32 | -12.13 | 14.56 | -3.08 | 12.94 | 7.30 | 200.69 | 200.69 | 2074.73 | |||||||||||||||||||||||||||||||
| HFBL | Home Federal Bancorp, Inc. of Louisiana | SW | 13.68 | 3,012 | 41.2 | 14.25 | 11.60 | 13.93 | -1.81 | 21.47 | 8.98 | 1.09 | 1.17 | 17.55 | 16.27 | 205.72 | |||||||||||||||||||||||||||||||
| IROQ | IF Bancorp, Inc. | MW | 24.65 | 3,231 | 79.7 | 25.76 | 16.82 | 25.04 | -1.56 | 47.16 | 5.79 | 1.02 | 1.04 | 23.55 | 23.55 | 272.08 | |||||||||||||||||||||||||||||||
| KRNY | Kearny Financial Corp. | MA | 6.52 | 62,573 | 408.0 | 8.59 | 5.45 | 6.65 | -1.95 | -3.83 | -7.91 | -1.14 | 0.10 | 11.58 | 9.80 | 123.59 | |||||||||||||||||||||||||||||||
| MGYR | Magyar Bancorp, Inc. | MA | 16.69 | 6,471 | 108.0 | 19.04 | 11.77 | 16.85 | -0.95 | 41.44 | 14.32 | 1.45 | 1.47 | 17.65 | 17.59 | 157.92 | |||||||||||||||||||||||||||||||
| NECB | Northeast Community Bancorp, Inc. | MA | 23.53 | 12,728 | 275.1 | 31.72 | 19.75 | 23.82 | -1.22 | 14.95 | -3.80 | 3.45 | 3.43 | 23.33 | 23.33 | 151.90 | |||||||||||||||||||||||||||||||
| NFBK | Northfield Bancorp, Inc. (Staten Island, NY) | MA | 11.38 | 42,626 | 485.1 | 14.39 | 9.40 | 11.77 | -3.31 | -3.07 | -2.07 | 0.76 | NA | 16.66 | 15.70 | 133.96 | |||||||||||||||||||||||||||||||
| NSTS | NSTS Bancorp, Inc. | MW | 12.14 | 4,886 | 59.3 | 13.32 | 9.37 | 12.07 | 0.59 | 21.66 | 2.90 | -0.18 | -0.19 | 14.76 | 14.76 | 57.86 | |||||||||||||||||||||||||||||||
| PDLB | Ponce Financial Group, Inc. | MA | 13.93 | 22,716 | 316.4 | 14.46 | 9.05 | 14.07 | -1.00 | 44.50 | 7.15 | 0.61 | 0.60 | 12.05 | 12.05 | 136.02 | |||||||||||||||||||||||||||||||
| PROV | Provident Financial Holdings, Inc. | WE | 15.68 | 6,621 | 103.8 | 16.70 | 12.51 | 15.70 | -0.13 | 22.31 | -1.45 | 0.97 | 0.92 | 19.37 | 19.37 | 190.33 | |||||||||||||||||||||||||||||||
| PFS | Provident Financial Services, Inc. | MA | 18.40 | 130,660 | 2,404.1 | 22.24 | 14.34 | 18.78 | -2.02 | 3.72 | -2.49 | 1.11 | 1.73 | 20.35 | 14.16 | 185.40 | |||||||||||||||||||||||||||||||
| RVSB | Riverview Bancorp, Inc. | WE | 5.52 | 20,976 | 115.8 | 6.59 | 4.30 | 5.70 | -3.16 | 24.89 | -3.83 | 0.23 | 0.21 | 7.63 | 6.33 | 72.14 | |||||||||||||||||||||||||||||||
| SRBK | SR Bancorp, Inc. | MA | 14.33 | 9,185 | 131.6 | 14.96 | 9.33 | 14.64 | -2.12 | 50.84 | 20.32 | 0.00 | 0.56 | 21.24 | 18.29 | 116.92 | |||||||||||||||||||||||||||||||
| TCBS | Texas Community Bancshares, Inc. | SW | 16.00 | 2,842 | 45.5 | 19.40 | 13.52 | 16.00 | 0.00 | 12.28 | 4.92 | 0.67 | 0.74 | 17.26 | 17.23 | 155.59 | |||||||||||||||||||||||||||||||
| TSBK | Timberland Bancorp, Inc. | WE | 32.33 | 7,901 | 255.4 | 33.98 | 26.09 | 32.69 | -1.10 | 9.22 | 5.97 | 3.24 | 3.26 | 31.95 | 29.99 | 244.61 | |||||||||||||||||||||||||||||||
| TFIN | Triumph Financial, Inc. | SW | 61.88 | 23,734 | 1,468.7 | 110.58 | 42.90 | 65.45 | -5.45 | -23.63 | -31.91 | 0.37 | 0.80 | 36.25 | 25.32 | 264.11 | |||||||||||||||||||||||||||||||
| TRST | TrustCo Bank Corp NY | MA | 35.27 | 18,851 | 664.9 | 38.89 | 27.18 | 35.29 | -0.06 | 8.22 | 5.88 | 2.68 | 2.62 | 36.16 | 36.13 | 336.24 | |||||||||||||||||||||||||||||||
| WSBF | Waterstone Financial, Inc. | MW | 13.56 | 19,076 | 258.7 | 16.86 | 11.61 | 13.56 | 0.00 | -5.51 | 0.89 | 1.02 | 1.01 | 17.70 | 17.67 | 114.04 | |||||||||||||||||||||||||||||||
| WNEB | Western New England Bancorp, Inc. | NE | 10.04 | 20,491 | 203.5 | 10.16 | 7.38 | 9.91 | 1.31 | 19.38 | 9.13 | 0.53 | 0.49 | 11.44 | 10.78 | 132.22 | |||||||||||||||||||||||||||||||
| WSFS | WSFS Financial Corporation | MA | 57.89 | 56,777 | 3,286.8 | 62.75 | 42.44 | 58.98 | -1.85 | 5.60 | 8.96 | 4.45 | 4.66 | 46.31 | 29.34 | 361.92 | |||||||||||||||||||||||||||||||
| MHCs | |||||||||||||||||||||||||||||||||||||||||||||||
| BSBK | Bogota Financial Corp. | MA | 8.22 | 12,633 | 103.9 | 8.66 | 6.59 | 8.01 | 2.65 | 12.48 | 9.63 | -0.07 | -0.11 | 10.63 | 10.62 | 73.63 | |||||||||||||||||||||||||||||||
| CLBK | Columbia Financial, Inc. | MA | 14.95 | 104,931 | 1,568.7 | 19.28 | 12.64 | 15.03 | -0.53 | -11.06 | -5.44 | -0.02 | 0.26 | 10.49 | 9.35 | 101.09 | |||||||||||||||||||||||||||||||
| GCBC | Greene County Bancorp, Inc. | MA | 25.35 | 17,027 | 431.6 | 37.25 | 20.00 | 25.02 | 1.32 | -25.02 | -8.55 | 1.68 | 1.68 | 13.45 | 13.45 | 176.66 | |||||||||||||||||||||||||||||||
| KFFB | Kentucky First Federal Bancorp | MW | 3.14 | 8,087 | 25.4 | 3.62 | 1.96 | 3.03 | 3.80 | -3.98 | 5.23 | -0.13 | -0.04 | 5.95 | 5.95 | 47.08 | |||||||||||||||||||||||||||||||
| LSBK | Lake Shore Bancorp, Inc. | MA | 11.95 | 5,672 | 67.8 | 16.95 | 11.50 | 15.97 | -25.17 | -3.08 | -13.04 | 0.88 | 0.87 | 15.74 | 15.74 | 121.48 | |||||||||||||||||||||||||||||||
| PBFS | Pioneer Bancorp, Inc. | MA | 12.15 | 25,153 | 305.6 | 12.65 | 10.07 | 12.39 | -1.94 | 10.66 | 5.47 | 0.77 | 0.80 | 12.02 | 11.50 | 82.26 | |||||||||||||||||||||||||||||||
| RBKB | Rhinebeck Bancorp, Inc. | MA | 12.48 | 10,789 | 134.8 | 12.73 | 7.30 | 11.84 | 5.41 | 48.93 | 29.06 | -0.70 | 0.46 | 11.35 | 11.14 | 116.40 | |||||||||||||||||||||||||||||||
| TFSL | TFS Financial Corporation | MW | 13.03 | 278,779 | 3,632.5 | 15.00 | 11.29 | 13.12 | -0.69 | -3.77 | 3.74 | 0.28 | 0.28 | 6.75 | 6.72 | 61.38 | |||||||||||||||||||||||||||||||
| Under Acquisition | |||||||||||||||||||||||||||||||||||||||||||||||
| CFSB | CFSB Bancorp, Inc. | NE | 13.86 | 6,242 | 86.5 | 13.88 | 6.34 | 13.80 | 0.42 | 105.30 | 105.00 | 0.00 | 0.00 | 11.56 | 11.56 | 58.67 | |||||||||||||||||||||||||||||||
| ESSA | ESSA Bancorp, Inc. | MA | 20.19 | 10,155 | 203.9 | 22.22 | 15.82 | 20.67 | -2.32 | 2.49 | 3.54 | 1.55 | 1.64 | 23.29 | 21.93 | 213.46 | |||||||||||||||||||||||||||||||
| HONE | HarborOne Bancorp, Inc. | NE | 12.26 | 40,411 | 495.4 | 14.00 | 8.89 | 12.28 | -0.16 | -2.70 | 3.63 | 0.63 | 0.64 | 13.27 | 11.90 | 141.06 | |||||||||||||||||||||||||||||||
| PBBK | PB Bankshares, Inc. | MA | 18.36 | 2,375 | 43.6 | 19.12 | 14.05 | 18.82 | -2.47 | 22.37 | 20.12 | 0.83 | 0.66 | 19.40 | 19.40 | 196.71 | |||||||||||||||||||||||||||||||
| PVBC | Provident Bancorp, Inc. | NE | 12.68 | 17,595 | 213.1 | 13.00 | 9.67 | 12.95 | -2.08 | 13.52 | 11.23 | 0.26 | 0.26 | 13.16 | 13.16 | 88.32 | |||||||||||||||||||||||||||||||
| (1) | Average of High/Low or Bid/Ask price per share. |
| (2) | Or since offering price if converted of first listed in the past 52 weeks. Percent change figures are actual year-to-date and are not annualized. |
| (3) | EPS (earnings per share) is based on actual trailing 12 month data and is not shown on a pro forma basis. |
| (4) | Excludes intangibles (such as goodwill, value of core deposits, etc.). |
| (5) | ROA (return on assets) and ROE (return on equity) are indicated ratios based on trailing 12 month common earnings and average common equity and total assets balances. |
| (6) | Annualized based on last regular quarterly cash dividend announcement. |
| (7) | Indicated dividend as a percent of trailing 12 month earnings. |
| (8) | Excluded from averages due to actual or rumored acquisition activities or unusual operating characteristics. |
| (9) | For MHC institutions, market value reflects share price multiplied by public (non-MHC) shares. |
| Source: S&P Global Market Intelligence and RP® Financial, LC. calculations. The information provided in this table has been obtained from sources we believe are reliable, but we cannot guarantee the accuracy or completeness of such information. | |
| Copyright (c) 2025 by RP® Financial, LC. | |
RP® Financial, LC.
Exhibit 1B
Weekly Thrift Market Line - Part Two
Prices As of July 21, 2025
| Key Financial Ratios | Asset Quality Ratios | Pricing Ratios | Dividend Data (6) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity/ | Tang Equity/ | Reported Earnings | Core Earnings | NPAs/ | Rsvs/ | Price/ | Price/ | Price/ | Price/ | Price/ | Div/ | Dividend | Payout | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Assets(1) | Assets(1) | ROA(5) | ROE(5) | ROA(5) | ROE(5) | Assets | NPLs | Earnings | Book | Assets | Tang Book | Core Earnings | Share | Yield | Ratio (7) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (%) | (%) | (%) | (%) | (%) | (%) | (%) | (%) | (x) | (%) | (%) | (%) | (x) | ($) | (%) | (%) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Companies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| AFBI | Affinity Bancshares, Inc. | SE | 13.40 | 11.65 | 0.67 | 4.65 | 0.84 | 5.78 | 0.49 | 190.30 | 21.06 | 98.42 | 13.19 | 115.55 | 16.91 | NA | NA | 166.67 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| AX | Axos Financial, Inc. | WE | 10.86 | 10.35 | 1.81 | 17.78 | 1.86 | 18.27 | 0.79 | 151.28 | 11.65 | 186.76 | 20.28 | 197.05 | 11.34 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| BLFY | Blue Foundry Bancorp | MA | 15.61 | 15.61 | -0.57 | -3.46 | -0.57 | -3.46 | 0.27 | 229.81 | NM | 61.55 | 9.61 | 61.59 | NM | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| BYFC | Broadway Financial Corporation | WE | 23.27 | 21.51 | 0.12 | 0.59 | 0.14 | 0.67 | 0.07 | NM | NM | 56.21 | 7.08 | 70.49 | NA | 0.00 | 0.00 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| BVFL | BV Financial, Inc. | MA | 21.48 | 20.17 | 1.25 | 5.56 | 1.27 | 5.63 | 0.54 | 183.86 | 15.48 | 83.07 | 18.11 | 89.96 | 15.27 | 0.13 | 0.00 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| CFFN | Capitol Federal Financial, Inc. | MW | 10.67 | 10.58 | 0.55 | 5.10 | 0.55 | 5.15 | 0.11 | 221.27 | 15.40 | 78.87 | 8.42 | 79.62 | 15.25 | 0.34 | 5.52 | 85.00 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| CARV | Carver Bancorp, Inc. | MA | 4.05 | 4.05 | -1.85 | -36.10 | -1.85 | -36.10 | 3.38 | 25.77 | NM | 170.42 | 1.89 | 170.42 | NM | 0.00 | 0.00 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| CLST | Catalyst Bancorp, Inc. | SW | 29.67 | 29.67 | 0.79 | 2.70 | 0.66 | 2.26 | 0.60 | 160.88 | 22.29 | 65.12 | 19.32 | 65.12 | 26.72 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| CPBI | Central Plains Bancshares, Inc. | MW | 16.38 | NA | 0.76 | 5.73 | 0.76 | 5.73 | 0.26 | 409.41 | 15.57 | 75.56 | 12.38 | NA | 15.57 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| ECBK | ECB Bancorp, Inc. | NE | 11.61 | 11.61 | 0.34 | 2.78 | 0.34 | 2.78 | NA | 696.84 | 28.93 | 86.97 | 10.10 | 86.97 | 28.93 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| FBLA | FB Bancorp, Inc. | SW | 26.77 | 26.77 | -0.39 | -2.01 | -0.03 | -0.14 | 1.30 | 40.10 | NA | 71.23 | 19.07 | 71.23 | NA | NA | NA | NA | |||||||||||||||||||||||||||||||||||||||||||||||||||
| FDSB | Fifth District Bancorp, Inc. | SW | 23.96 | 23.96 | 0.03 | 0.12 | 0.22 | 1.03 | 0.15 | 224.14 | NA | 56.78 | 13.61 | 56.78 | NA | NA | NA | NA | |||||||||||||||||||||||||||||||||||||||||||||||||||
| FNWB | First Northwest Bancorp | WE | 6.75 | 6.70 | -0.73 | -10.00 | -0.97 | -13.32 | 0.94 | 101.05 | NM | 50.59 | 3.41 | 50.97 | NM | 0.28 | 3.57 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| FSEA | First Seacoast Bancorp, Inc. | NE | 10.33 | 10.30 | 0.01 | 0.06 | -0.33 | -3.04 | 0.00 | NM | NM | 86.31 | 8.92 | 86.60 | NM | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| FLG | Flagstar Financial, Inc. | MA | 8.35 | 7.92 | -0.80 | -10.31 | -0.70 | -8.99 | 3.37 | 35.61 | NM | 64.34 | 5.07 | 68.45 | NM | 0.04 | 0.34 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| FSBW | FS Bancorp, Inc. | WE | 9.75 | 9.26 | 1.16 | 11.98 | 1.25 | 12.90 | 0.47 | 218.73 | 9.58 | 107.97 | 10.52 | 114.26 | 8.89 | 1.12 | 2.69 | 19.08 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| HIFS | Hingham Institution for Savings | NE | 9.67 | 9.67 | 0.65 | 6.64 | 0.37 | 3.75 | 0.04 | NM | 16.06 | 120.53 | 11.84 | 120.53 | 25.41 | 2.52 | 1.02 | 16.43 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| HFBL | Home Federal Bancorp, Inc. of Louisiana | SW | 8.83 | 8.24 | 0.54 | 6.35 | 0.57 | 6.80 | 0.48 | 220.57 | 12.55 | 77.96 | 6.88 | 84.06 | 11.72 | 0.52 | 3.80 | 47.71 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| IROQ | IF Bancorp, Inc. | MW | 8.98 | 8.98 | 0.37 | 4.33 | 0.38 | 4.40 | 0.01 | NM | 24.17 | 104.66 | 9.40 | 104.66 | 23.75 | 0.40 | 1.62 | 39.22 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| KRNY | Kearny Financial Corp. | MA | 9.67 | 8.31 | -0.92 | -9.45 | 0.08 | 0.83 | 0.49 | 117.97 | NM | 56.28 | 5.44 | 66.52 | 65.44 | 0.44 | 6.75 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| MGYR | Magyar Bancorp, Inc. | MA | 11.18 | 11.15 | 0.93 | 8.18 | 0.94 | 8.28 | 0.26 | NM | 11.51 | 94.54 | 10.57 | 94.87 | 11.38 | 0.24 | 1.44 | 17.93 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| NECB | Northeast Community Bancorp, Inc. | MA | 16.92 | 16.92 | 2.37 | 14.85 | 2.35 | 14.78 | 0.26 | NM | 6.82 | 100.84 | 17.07 | 100.84 | 6.85 | 0.80 | 3.40 | 24.64 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| NFBK | Northfield Bancorp, Inc. (Staten Island, NY) | MA | 12.45 | 11.82 | 0.55 | 4.52 | NA | NA | 0.23 | 261.21 | 14.97 | 68.29 | 8.51 | 72.48 | NA | 0.52 | 4.57 | 68.42 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| NSTS | NSTS Bancorp, Inc. | MW | 27.40 | 27.40 | -0.32 | -1.13 | -0.34 | -1.20 | 0.09 | 439.54 | NM | 82.26 | 22.54 | 82.26 | NM | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| PDLB | Ponce Financial Group, Inc. | MA | 16.63 | 16.63 | 0.48 | 2.88 | 0.48 | 2.86 | NA | 83.22 | 22.84 | 115.56 | 11.65 | 115.56 | 23.04 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| PROV | Provident Financial Holdings, Inc. | WE | 10.23 | 10.23 | 0.53 | 5.03 | 0.50 | 4.73 | 0.11 | 471.47 | 16.16 | 80.96 | 8.28 | 80.96 | 17.12 | 0.56 | 3.57 | 57.73 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| PFS | Provident Financial Services, Inc. | MA | 10.98 | 7.90 | 0.65 | 5.87 | 0.97 | 8.84 | 0.44 | 193.06 | 16.58 | 90.42 | 9.92 | 129.95 | 10.66 | 0.96 | 5.22 | 86.49 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| RVSB | Riverview Bancorp, Inc. | WE | 10.57 | 8.93 | 0.32 | 3.09 | 0.29 | 2.82 | 0.01 | NM | 24.00 | 72.36 | 7.65 | 87.21 | 26.35 | 0.08 | 1.45 | 34.78 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| SRBK | SR Bancorp, Inc. | MA | 18.16 | 16.05 | -0.01 | -0.06 | 0.46 | 2.49 | 0.00 | NM | NM | 67.47 | 12.26 | 78.33 | 25.71 | 0.20 | 1.40 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| TCBS | Texas Community Bancshares, Inc. | SW | 11.93 | 11.91 | 0.45 | 4.52 | 0.50 | 5.02 | NA | 161.87 | 23.88 | 92.70 | 11.06 | 92.88 | 21.49 | 0.16 | 1.00 | 23.88 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| TSBK | Timberland Bancorp, Inc. | WE | 13.07 | 12.36 | 1.35 | 10.58 | 1.36 | 10.65 | 0.13 | 753.12 | 9.98 | 101.19 | 13.22 | 107.80 | 9.92 | 1.04 | 3.22 | 30.86 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| TFIN | Triumph Financial, Inc. | SW | 14.26 | 10.61 | 0.20 | 1.34 | 0.38 | 2.51 | 1.17 | 49.82 | 140.64 | 169.27 | 22.76 | 320.42 | 76.75 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| TRST | TrustCo Bank Corp NY | MA | 10.85 | 10.84 | 0.83 | 7.66 | 0.81 | 7.49 | 0.33 | 269.75 | 12.55 | 95.97 | 10.47 | 96.05 | 12.56 | 1.44 | 4.08 | 51.25 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| WSBF | Waterstone Financial, Inc. | MW | 15.69 | 15.67 | 0.84 | 5.50 | 0.83 | 5.44 | 0.35 | 241.21 | 13.29 | 76.59 | 12.02 | 76.75 | 13.44 | 0.60 | 4.42 | 58.82 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| WNEB | Western New England Bancorp, Inc. | NE | 8.77 | 8.30 | 0.42 | 4.65 | 0.39 | 4.34 | 0.22 | 327.05 | 18.94 | 87.76 | 7.70 | 93.18 | 20.29 | 0.28 | 2.79 | 52.83 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| WSFS | WSFS Financial Corporation | MA | 12.95 | 8.60 | 1.26 | 10.28 | 1.32 | 10.73 | 0.57 | 167.91 | 13.01 | 125.01 | 16.24 | 197.31 | 12.42 | 0.68 | 1.17 | 13.93 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| MHCs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BSBK | Bogota Financial Corp. | MA | 14.86 | 14.85 | -0.10 | -0.74 | -0.15 | -1.07 | 1.49 | 18.65 | NM | 77.37 | 11.50 | 77.45 | NM | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| CLBK | Columbia Financial, Inc. | MA | 10.37 | 9.35 | -0.01 | -0.15 | 0.25 | 2.51 | 0.25 | 249.57 | NM | 142.57 | 14.79 | 159.88 | 57.76 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| GCBC | Greene County Bancorp, Inc. | MA | 7.61 | 7.61 | 1.01 | 13.37 | 1.01 | 13.37 | 0.10 | 724.65 | 15.09 | 188.45 | 14.35 | 188.45 | 15.09 | 0.40 | 1.58 | 22.02 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| KFFB | Kentucky First Federal Bancorp | MW | 12.65 | 12.65 | -0.29 | -2.22 | -0.09 | -0.67 | 0.88 | 65.03 | NM | 52.73 | 6.67 | 52.73 | NM | 0.00 | 0.00 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| LSBK | Lake Shore Bancorp, Inc. | MA | 13.16 | 13.16 | 0.71 | 5.60 | 0.70 | 5.51 | 0.50 | 148.91 | 13.58 | 75.93 | 9.99 | 75.93 | 13.79 | 0.00 | 0.00 | 61.36 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| PBFS | Pioneer Bancorp, Inc. | MA | 15.02 | 14.46 | 0.98 | 6.41 | 1.02 | 6.68 | 0.52 | 213.28 | 15.78 | 101.10 | 15.18 | 105.68 | 15.15 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| RBKB | Rhinebeck Bancorp, Inc. | MA | 10.03 | 9.86 | -0.59 | -6.20 | 0.39 | 4.13 | 0.28 | 239.35 | NM | 109.91 | 11.02 | 112.03 | 27.24 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| TFSL | TFS Financial Corporation | MW | 11.08 | 11.03 | 0.48 | 4.23 | 0.48 | 4.23 | 0.22 | 190.61 | 46.54 | 192.93 | 21.38 | 193.93 | 46.54 | 1.13 | 8.67 | 403.57 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Under Acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| CFSB | CFSB Bancorp, Inc. | NE | 20.68 | 20.68 | 0.00 | -0.01 | 0.00 | -0.01 | NA | NM | NM | 119.85 | 24.78 | 119.85 | NM | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| ESSA | ESSA Bancorp, Inc. | MA | 10.91 | 10.34 | 0.68 | 6.40 | 0.72 | 6.76 | 0.54 | 185.19 | 13.03 | 86.70 | 9.46 | 92.07 | 12.33 | 0.60 | 2.97 | 38.71 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| HONE | HarborOne Bancorp, Inc. | NE | 10.10 | 9.15 | 0.45 | 4.41 | 0.45 | 4.50 | 0.54 | 159.61 | 19.46 | 92.40 | 9.34 | 103.07 | 19.07 | 0.36 | 2.94 | 53.97 | |||||||||||||||||||||||||||||||||||||||||||||||||||
| PBBK | PB Bankshares, Inc. | MA | 10.60 | 10.60 | 0.43 | 4.03 | 0.34 | 3.19 | 0.23 | 406.49 | 22.11 | 94.61 | 10.03 | 94.61 | 27.84 | NA | NA | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| PVBC | Provident Bancorp, Inc. | NE | 15.06 | 15.06 | 0.29 | 1.95 | 0.29 | 1.95 | 2.02 | 67.35 | 48.77 | 96.38 | 14.52 | 96.38 | 48.77 | 0.00 | 0.00 | NM | |||||||||||||||||||||||||||||||||||||||||||||||||||
| (1) | Average of High/Low or Bid/Ask price per share. |
| (2) | Or since offering price if converted of first listed in the past 52 weeks. Percent change figures are actual year-to-date and are not annualized. |
| (3) | EPS (earnings per share) is based on actual trailing 12 month data and is not shown on a pro forma basis. |
| (4) | Exludes intangibles (such as goodwill, value of core deposits, etc.). |
| (5) | ROA (return on assets) and ROE (return on equity) are indicated ratios based on trailing 12 month common earnings and average common equity and total assets balances. |
| (6) | Annualized based on last regular quarterly cash dividend announcement. |
| (7) | Indicated dividend as a percent of trailing 12 month earnings. |
| (8) | Excluded from averages due to actual or rumored acquisition activities or unusual operating characteristics. |
| (9) | For MHC institutions, market value reflects share price multiplied by public (non-MHC) shares. |
| Source: S&P Global Market Intelligence and RP® Financial, LC. calculations. The information provided in this table has been obtained from sources we believe are reliable, but we cannot guarantee the accuracy or completeness of such information. | |
| Copyright (c) 2025 by RP® Financial, LC. | |
EXHIBIT 2
Pro Forma Analysis Sheet
Exhibit 2
PRO FORMA ANALYSIS SHEET
Hoyne Bancorp, Inc.
Prices as of July 21, 2025
| Peer Group | Illinois Companies | All Publicly-Traded | |||||||||||||||||||||||
| Price Multiple | Symbol | Subject (1) | Average | Median | Average | Median | Average | Median | |||||||||||||||||
| Price-earnings ratio (x) | P/E | NM | x | 18.31 | x | 18.31 | x | 24.17 | x | 24.17 | x | 16.55 | x | 15.52 | x | ||||||||||
| Price-core earnings ratio (x) | P/Core | NM | x | 18.73 | x | 16.91 | x | 23.75 | x | 23.75 | x | 17.12 | x | 15.42 | x | ||||||||||
| Price-book ratio (%) | = | P/B | 43.98 | % | 84.39 | % | 83.07 | % | 93.46 | % | 93.46 | % | 91.13 | % | 84.69 | % | |||||||||
| Price-tangible book ratio (%) | = | P/TB | 44.05 | % | 89.00 | % | 89.96 | % | 93.46 | % | 93.46 | % | 102.50 | % | 87.21 | % | |||||||||
| Price-assets ratio (%) | = | P/A | 12.15 | % | 12.57 | % | 12.26 | % | 15.97 | % | 15.97 | % | 11.57 | % | 10.55 | % | |||||||||
Valuation Parameters
| Pre-Conversion Earnings (Y) | $ | (648,000 | ) | ESOP Stock Purchases (E) | 8.00 | % | (5) | |||||
| Pre-Conversion Earnings (CY) | $ | (648,000 | ) | Cost of ESOP Borrowings (S) | 0.00 | % | (4) | |||||
| Pre-Conversion Book Value (B) | $ | 88,894,000 | ESOP Amortization (T) | 25.00 | years | |||||||
| Pre-Conv. Tang. Book Val. (TB) | $ | 88,664,000 | RRP Amount (M) | 4.00 | % | |||||||
| Pre-Conversion Assets (2) | $ | 453,417,000 | RRP Vesting (N) | 5.00 | years (5) | |||||||
| Reinvestment Rate (2)(R) | 3.79 | % | Foundation (F) | 2.46 | % | |||||||
| Est. Conversion Expenses (3)(X) | 4.17 | % | Tax Benefit (Z) | 420,230 | ||||||||
| Tax Rate (TAX) | 28.50 | % | Percentage Sold (PCT) | 100.00 | % | |||||||
| Shares Tax | $ | 0 | Option (O1) | 10.00 | % | (6) | ||||||
| Estimated Option Value (O2) | 47.20 | % | (6) | |||||||||
| Option vesting (O3) | 5.00 | (6) | ||||||||||
| Option pct taxable (O4) | 25.00 | % | (6) |
Calculation of Pro Forma Value After Conversion
| 1. | V= | P/E * (Y) | V= | NM | |
| 1 - P/E * PCT * ((1-X-E-M-F)*R*(1-TAX) - (1-TAX)*E/T - (1-TAX)*M/N) - (1-(TAX*O4))*(O1*O2)/O3) | |||||
| 2. | V= | P/Core * (Y) | V= | NM | |
| 1 - P/core * PCT * ((1-X-E-M-F)*R*(1-TAX) - (1-TAX)*E/T - (1-TAX)*M/N) - (1-(TAX*O4))*(O1*O2)/O3) |
| 3. | V= | P/B * (B+Z) | V= | $61,224,490 | ||
| 1 - P/B * PCT * (1-X-E-M-F) | ||||||
| 4. | V= | P/TB * (TB+Z) | V= | $61,224,490 | ||
| 1 - P/TB * PCT * (1-X-E-M-F) | ||||||
| 5. | V= | P/A * (A+Z) | V= | $61,224,490 | ||
| 1 - P/A * PCT * (1-X-E-M-F) |
| Shares | Aggregate | |||||||||||||||
| Shares Issued | Price Per | Gross Offering | Issued To | Total Shares | Market Value | |||||||||||
| Conclusion | To the Public | Share | Proceeds | Foundation | Issued | of Shares Issued | ||||||||||
| Supermaximum | 7,935,000 | 10.00 | $ | 79,350,000 | 161,938 | 8,096,938 | $ | 80,969,380 | ||||||||
| Maximum | 6,900,000 | 10.00 | 69,000,000 | 140,816 | 7,040,816 | 70,408,160 | ||||||||||
| Midpoint | 6,000,000 | 10.00 | 60,000,000 | 122,449 | 6,122,449 | 61,224,490 | ||||||||||
| Minimum | 5,100,000 | 10.00 | 51,000,000 | 104,082 | 5,204,082 | 52,040,820 | ||||||||||
| (1) | Pricing ratios shown reflect the midpoint value. |
| (2) | Net return reflects a reinvestment rate of 3.79 percent and a tax rate of 28.5 percent. |
| (3) | Offering expenses shown at midpoint of the offering range. |
| (4) | No cost is applicable since holding company will fund the ESOP loan. |
| (5) | ESOP and MRP amortize over 25 years and 5 years, respectively; amortization expenses tax effected at 28.5 percent. |
| (6) | 10 percent option plan with an estimated Black-Scholes valuation of 47.20 percent of the exercise price, including a 5 year vesting with 25 percent of the options (granted to directors) tax effected at 28.5 percent. |
EXHIBIT 3
Pro Forma Effect of Conversion Proceeds
Exhibit 3
PRO FORMA EFFECT OF CONVERSION PROCEEDS
Hoyne Bancorp, Inc.
At the Minimum
| 1. | Pro Forma Market Capitalization | $ | 52,040,820 | |||
| Less: Foundation Shares | 1,040,820 | |||||
| 2. | Offering Proceeds | $ | 51,000,000 | |||
| Less: Estimated Offering Expenses | 2,410,000 | |||||
| Net Conversion Proceeds | $ | 48,590,000 | ||||
| 3. | Estimated Additional Income from Conversion Proceeds | |||||
| Net Conversion Proceeds | $ | 48,590,000 | ||||
| Less: Cash Contribution to Foundation | 250,000 | |||||
| Less: Non-Cash Stock Purchases (1) | 6,244,898 | |||||
| Net Proceeds Reinvested | $ | 42,095,102 | ||||
| Estimated net incremental rate of return | 2.71 | % | ||||
| Reinvestment Income | $ | 1,140,714 | ||||
| Less: Shares Tax | 0 | |||||
| Less: Estimated cost of ESOP borrowings (2) | 0 | |||||
| Less: Amortization of ESOP borrowings (3) | 119,069 | |||||
| Less: Amortization of Options (4) | 456,263 | |||||
| Less: Recognition Plan Vesting (5) | 297,673 | |||||
| Net Earnings Impact | $ | 267,709 |
| Net | ||||||||||||
| Before | Earnings | After | ||||||||||
| 4. | Pro Forma Earnings | Conversion | Increase | Conversion | ||||||||
| 12 Months ended June 30, 2025 (reported) | $ | (648,000 | ) | $ | 267,709 | $ | (380,291 | ) | ||||
| 12 Months ended June 30, 2025 (core) | $ | (648,000 | ) | $ | 267,709 | $ | (380,291 | ) | ||||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 5. | Pro Forma Net Worth | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 88,894,000 | $ | 42,095,102 | $ | 367,884 | $ | 131,356,985 | ||||||
| June 30, 2025 (Tangible) | $ | 88,664,000 | $ | 42,095,102 | $ | 367,884 | $ | 131,126,985 | ||||||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 6. | Pro Forma Assets | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 453,417,000 | $ | 42,095,102 | $ | 367,884 | $ | 495,879,985 | ||||||
| (1) | Includes ESOP and RRP stock purchases equal to 8.0 and 4.0 percent of total shares issued, respectively. |
| (2) | ESOP stock purchases are internally financed by a loan from the holding company. |
| (3) | ESOP borrowings are amortized over 25 years, amortization expense is tax-effected at a 28.5 percent rate. |
| (4) | Option valuation based on Black-Scholes model, 5 year vesting, and assumes 25 percent is taxable. |
| (5) | RRP is amortized over 5 years, and amortization expense is tax effected at 28.5 percent. |
Exhibit 3
PRO FORMA EFFECT OF CONVERSION PROCEEDS
Hoyne Bancorp, Inc.
At the Midpoint
| 1. | Pro Forma Market Capitalization | $ | 61,224,490 | |||
| Less: Foundation Shares | 1,224,490 | |||||
| 2. | Offering Proceeds | $ | 60,000,000 | |||
| Less: Estimated Offering Expenses | 2,500,000 | |||||
| Net Conversion Proceeds | $ | 57,500,000 | ||||
| 3. | Estimated Additional Income from Conversion Proceeds | |||||
| Net Conversion Proceeds | $ | 57,500,000 | ||||
| Less: Cash Contribution to Foundation | 250,000 | |||||
| Less: Non-Cash Stock Purchases (1) | 7,346,939 | |||||
| Net Proceeds Reinvested | $ | 49,903,061 | ||||
| Estimated net incremental rate of return | 2.71 | % | ||||
| Reinvestment Income | $ | 1,352,298 | ||||
| Less: Shares Tax | 0 | |||||
| Less: Estimated cost of ESOP borrowings (2) | 0 | |||||
| Less: Amortization of ESOP borrowings (3) | 140,082 | |||||
| Less: Amortization of Options (4) | 536,780 | |||||
| Less: Recognition Plan Vesting (5) | 350,204 | |||||
| Net Earnings Impact | $ | 325,233 |
| Net | |||||||||||
| Before | Earnings | After | |||||||||
| 4. | Pro Forma Earnings | Conversion | Increase | Conversion | |||||||
| 12 Months ended June 30, 2025 (reported) | $ | (648,000 | ) | $ | 325,233 | $ | (322,767 | ) | |||
| 12 Months ended June 30, 2025 (core) | $ | (648,000 | ) | $ | 325,233 | $ | (322,767 | ) | |||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 5. | Pro Forma Net Worth | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 88,894,000 | $ | 49,903,061 | $ | 420,230 | $ | 139,217,291 | ||||||
| June 30, 2025 (Tangible) | $ | 88,664,000 | $ | 49,903,061 | $ | 420,230 | $ | 138,987,291 | ||||||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 6. | Pro Forma Assets | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 453,417,000 | $ | 49,903,061 | $ | 420,230 | $ | 503,740,291 | ||||||
| (1) | Includes ESOP and RRP stock purchases equal to 8.0 and 4.0 percent of total shares issued, respectively. |
| (2) | ESOP stock purchases are internally financed by a loan from the holding company. |
| (3) | ESOP borrowings are amortized over 25 years, amortization expense is tax-effected at a 28.5 percent rate. |
| (4) | Option valuation based on Black-Scholes model, 5 year vesting, and assumes 25 percent is taxable. |
| (5) | RRP is amortized over 5 years, and amortization expense is tax effected at 28.5 percent. |
Exhibit 3
PRO FORMA EFFECT OF CONVERSION PROCEEDS
Hoyne Bancorp, Inc.
At the Maximum Value
| 1. | Pro Forma Market Capitalization | $ | 70,408,160 | |||
| Less: Foundation Shares | 1,408,160 | |||||
| 2. | Offering Proceeds | $ | 69,000,000 | |||
| Less: Estimated Offering Expenses | 2,590,000 | |||||
| Net Conversion Proceeds | $ | 66,410,000 | ||||
| 3. | Estimated Additional Income from Conversion Proceeds | |||||
| Net Conversion Proceeds | $ | 66,410,000 | ||||
| Less: Cash Contribution to Foundation | 250,000 | |||||
| Less: Non-Cash Stock Purchases (1) | 8,448,979 | |||||
| Net Proceeds Reinvested | $ | 57,711,021 | ||||
| Estimated net incremental rate of return | 2.71 | % | ||||
| Reinvestment Income | $ | 1,563,882 | ||||
| Less: Shares Tax | 0 | |||||
| Less: Estimated cost of ESOP borrowings (2) | 0 | |||||
| Less: Amortization of ESOP borrowings (3) | 161,094 | |||||
| Less: Amortization of Options (4) | 617,297 | |||||
| Less: Recognition Plan Vesting (5) | 402,735 | |||||
| Net Earnings Impact | $ | 382,757 |
| Net | |||||||||||
| Before | Earnings | After | |||||||||
| 4. | Pro Forma Earnings | Conversion | Increase | Conversion | |||||||
| 12 Months ended June 30, 2025 (reported) | $ | (648,000 | ) | $ | 382,757 | $ | (265,243 | ) | |||
| 12 Months ended June 30, 2025 (core) | $ | (648,000 | ) | $ | 382,757 | $ | (265,243 | ) | |||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 5. | Pro Forma Net Worth | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 88,894,000 | $ | 57,711,021 | $ | 472,576 | $ | 147,077,596 | ||||||
| June 30, 2025 (Tangible) | $ | 88,664,000 | $ | 57,711,021 | $ | 472,576 | $ | 146,847,596 | ||||||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 6. | Pro Forma Assets | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 453,417,000 | $ | 57,711,021 | $ | 472,576 | $ | 511,600,596 | ||||||
| (1) | Includes ESOP and RRP stock purchases equal to 8.0 and 4.0 percent of total shares issued, respectively. |
| (2) | ESOP stock purchases are internally financed by a loan from the holding company. |
| (3) | ESOP borrowings are amortized over 25 years, amortization expense is tax-effected at a 28.5 percent rate. |
| (4) | Option valuation based on Black-Scholes model, 5 year vesting, and assumes 25 percent is taxable. |
| (5) | RRP is amortized over 5 years, and amortization expense is tax effected at 28.5 percent. |
Exhibit 3
PRO FORMA EFFECT OF CONVERSION PROCEEDS
Hoyne Bancorp, Inc.
At the Super Maximum Value
| 1. | Pro Forma Market Capitalization | $ | 80,969,380 | |||
| Less: Foundation Shares | 1,619,380 | |||||
| 2. | Offering Proceeds | $ | 79,350,000 | |||
| Less: Estimated Offering Expenses | 2,693,500 | |||||
| Net Conversion Proceeds | $ | 76,656,500 | ||||
| 3. | Estimated Additional Income from Conversion Proceeds | |||||
| Net Conversion Proceeds | $ | 76,656,500 | ||||
| Less: Cash Contribution to Foundation | 250,000 | |||||
| Less: Non-Cash Stock Purchases (1) | 9,716,326 | |||||
| Net Proceeds Reinvested | $ | 66,690,174 | ||||
| Estimated net incremental rate of return | 2.71 | % | ||||
| Reinvestment Income | $ | 1,807,204 | ||||
| Less: Shares Tax | 0 | |||||
| Less: Estimated cost of ESOP borrowings (2) | 0 | |||||
| Less: Amortization of ESOP borrowings (3) | 185,258 | |||||
| Less: Amortization of Options (4) | 709,891 | |||||
| Less: Recognition Plan Vesting (5) | 463,145 | |||||
| Net Earnings Impact | $ | 448,910 |
| Net | |||||||||||
| Before | Earnings | After | |||||||||
| 4. | Pro Forma Earnings | Conversion | Increase | Conversion | |||||||
| 12 Months ended June 30, 2025 (reported) | $ | (648,000 | ) | $ | 448,910 | $ | (199,090 | ) | |||
| 12 Months ended June 30, 2025 (core) | $ | (648,000 | ) | $ | 448,910 | $ | (199,090 | ) | |||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 5. | Pro Forma Net Worth | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 88,894,000 | $ | 66,690,174 | $ | 532,773 | $ | 156,116,948 | ||||||
| June 30, 2025 (Tangible) | $ | 88,664,000 | $ | 66,690,174 | $ | 532,773 | $ | 155,886,948 | ||||||
| Before | Net Cash | Tax Benefit | After | |||||||||||
| 6. | Pro Forma Assets | Conversion | Proceeds | Of Contribution | Conversion | |||||||||
| June 30, 2025 | $ | 453,417,000 | $ | 66,690,174 | $ | 532,773 | $ | 520,639,948 | ||||||
| (1) | Includes ESOP and RRP stock purchases equal to 8.0 and 4.0 percent of total shares issued, respectively. |
| (2) | ESOP stock purchases are internally financed by a loan from the holding company. |
| (3) | ESOP borrowings are amortized over 25 years, amortization expense is tax-effected at a 28.5 percent rate. |
| (4) | Option valuation based on Black-Scholes model, 5 year vesting, and assumes 25 percent is taxable. |
| (5) | RRP is amortized over 5 years, and amortization expense is tax effected at 28.5 percent. |
EXHIBIT 4
Firm Qualifications Statement
FIRM QUALIFICATION STATEMENT
RP® Financial (“RP®) provides financial and management consulting, merger advisory and valuation services to the financial services industry nationwide. We offer a broad array of services, high quality and prompt service, hands-on involvement by principals and senior staff, careful structuring of strategic initiatives and sophisticated valuation and other analyses consistent with industry practices and regulatory requirements. Our staff maintains extensive background in financial and management consulting, valuation and investment banking. Our clients include commercial banks, thrifts, credit unions, mortgage companies, insurance companies and other financial services companies.
STRATEGIC PLANNING SERVICES
RP®’s strategic planning services are designed to provide effective feasible plans with quantifiable results. We analyze strategic options to enhance shareholder value, achieve regulatory approval or realize other objectives. Such services involve conducting situation analyses; establishing mission/vision statements, developing strategic goals and objectives; and identifying strategies to enhance franchise and/or market value, capital management, earnings enhancement, operational matters and organizational issues. Strategic recommendations typically focus on: capital formation and management, asset/liability targets, profitability, return on equity and stock pricing. Our proprietary financial simulation models provide the basis for evaluating the impact of various strategies and assessing their feasibility and compatibility with regulations.
MERGER ADVISORY SERVICES
RP®’s merger advisory services include targeting potential buyers and sellers, assessing acquisition merit, conducting due diligence, negotiating and structuring merger transactions, preparing merger business plans and financial simulations, rendering fairness opinions, preparing mark-to-market analyses, valuing intangible assets and supporting the implementation of post-acquisition strategies. Our merger advisory services involve transactions of financially healthy companies and failed bank deals. RP® is also expert in de novo charters and shelf charters. Through financial simulations, comprehensive data bases, valuation proficiency and regulatory familiarity, RP®’s merger advisory services center on enhancing shareholder returns.
VALUATION SERVICES
RP®’s extensive valuation practice includes bank and thrift mergers, thrift mutual-to-stock conversions, goodwill impairment, insurance company demutualizations, ESOPs, subsidiary companies, merger accounting and other purposes. We are highly experienced in performing appraisals which conform to regulatory guidelines and appraisal standards. RP® is the nation’s leading valuation firm for thrift mutual-to-stock conversions, with appraised values ranging up to $4 billion.
OTHER CONSULTING SERVICES
RP® offers other consulting services including evaluating the impact of regulatory changes (TARP, etc.), branching and diversification strategies, feasibility studies and special research. We assist banks/thrifts in preparing CRA plans and evaluating wealth management activities on a de novo or merger basis. Our other consulting services are facilitated by proprietary valuation and financial simulation models.
KEY PERSONNEL (Years of Relevant Experience & Contact Information)
| Ronald S. Riggins, Managing Director (44) | (703) 647-6543 | rriggins@rpfinancial.com | |
| William E. Pommerening, Managing Director (40) | (703) 647-6546 | wpommerening@rpfinancial.com | |
| Gregory E. Dunn, Director (41) | (703) 647-6548 | gdunn@rpfinancial.com | |
| James P. Hennessey, Director (37) | (703) 647-6544 | jhennessey@rpfinancial.com | |
| James J. Oren, Director (37) | (703) 647-6549 | joren@rpfinancial.com |
Washington Headquarters
| 1311-A Dolley Madison Boulevard | Telephone: (703) | 528-1700 | |
| Suite 2A | Fax No.: | (703) | 528-1788 |
| McLean, VA 22101 | Toll-Free No.: | (866) | 723-0594 |
| www.rpfinancial.com | E-Mail: mail@rpfinancial.com | ||
| Dear Valued Customer: I am pleased to tell you about an investment opportunity and, just as importantly, to request your vote. Pursuant to a plan of conversion, Hoyne Savings, MHC will convert from the mutual holding company structure (meaning no stockholders) to the stock holding company structure. To accomplish the conversion, Hoyne Bancorp, Inc., a newly formed Delaware corporation that will become the stock holding company for Hoyne Savings Bank, is conducting an offering of its shares of common stock. Enclosed you will find a Prospectus, a Stock Order Form, Proxy Materials and a Questions and Answers Brochure describing the conversion and offering. In furtherance of our commitment to our local community, we intend to establish a new charitable foundation, Hoyne Charitable Foundation, Inc., in connection with the conversion. We intend to contribute to our charitable foundation 2.0% of the total amount of shares of common stock offered in the conversion and $250,000 in cash. The purpose of our charitable foundation is to provide financial support to charitable organizations in the communities in which we operate and will operate in the future and to enable our communities to share in our long-term growth. Our charitable foundation will be dedicated to community activities and the promotion of charitable causes, and may be able to support such activities in ways that are not presently available to us. THE PROXY VOTE: Your vote is extremely important for us to complete the conversion and offering. Although we have received conditional regulatory approval to implement the plan of conversion, we must receive the approval of the members of Hoyne Savings, MHC (i.e., depositors and certain borrowers of Hoyne Savings Bank). NOT VOTING YOUR ENCLOSED PROXY CARD WILL HAVE THE SAME EFFECT AS VOTING “AGAINST” PROPOSALS ONE AND TWO. Note that you may receive more than one Proxy Card, depending on the ownership structure of your accounts at Hoyne Savings Bank. Please vote all the Proxy Cards you receive — none are duplicates! To cast your vote, please sign and date each Proxy Card and return the card(s) in the Proxy Reply Envelope provided. Alternatively, you may vote by telephone or Internet by following the instructions on the Proxy Card. OUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT YOU VOTE “FOR” BOTH PROPOSALS. Please note: • The proceeds resulting from the sale of stock by Hoyne Bancorp, Inc. will support our business strategy. • There will be no change to account numbers, interest rates or other terms of your deposit accounts or loans at Hoyne Savings Bank. • Deposit accounts will not be converted to stock. Your deposit accounts will continue to be insured by the FDIC, up to the maximum legal limits, without interruption. • You will continue to enjoy the same services with the same board of directors, management and staff. • Voting does not obligate you to purchase shares of common stock in our offering. THE STOCK OFFERING: As an eligible depositor or borrower of Hoyne Savings Bank, you have non-transferable rights, but no obligation, to subscribe for shares of common stock in our Subscription Offering before any shares are offered for sale to the general public. The common stock is being offered for sale at $10.00 per share, and there will be no sales commission charged to purchasers in the offering. The enclosed Prospectus describes the stock offering in more detail. Please read the Prospectus carefully before making an investment decision. If you are interested in purchasing shares of common stock, please complete the enclosed Stock Order Form and return it, with full payment, by paying for overnight delivery to the address indicated on the Stock Order Form, by hand-delivery to the Hoyne Savings Bank office located at 4786 N. Milwaukee Avenue, Chicago, Illinois, or by mail using the Stock Order Reply Envelope provided. Original Stock Order Forms and full payment must be received (not postmarked) before 1:00 p.m., Central Time, on __________, 2025. If you are considering purchasing stock with funds you have in an IRA or other retirement account, please call our Stock Information Center promptly for guidance, because these orders require additional processing time. I invite you to consider this opportunity to share in our future as a Hoyne Bancorp, Inc. stockholder. Thank you for your continued support as a Hoyne Savings Bank customer. Sincerely, Walter F. Healy President and Chief Executive Officer HBI-M QUESTIONS? Call our Stock Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. This letter is neither an offer to sell nor a solicitation of an offer to buy shares of common stock. The offer is made only by the Prospectus when accompanied by a stock order form. The shares of common stock being offered by the Prospectus are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. |
| Dear Friend: I am pleased to tell you about an investment opportunity. Hoyne Bancorp, Inc., a newly formed Delaware corporation and the proposed stock holding company of Hoyne Savings Bank, is offering shares of its common stock for sale at a price of $10.00 per share. No sales commission will be charged to purchasers in the offering. The offering is being conducted pursuant to a plan of conversion that provides for the conversion of Hoyne Savings, MHC from the mutual holding company structure (meaning no stockholders) to the stock holding company structure. In furtherance of our commitment to our local community, we intend to establish a new charitable foundation, Hoyne Charitable Foundation, Inc., in connection with the conversion. We intend to contribute to our charitable foundation 2.0% of the total amount of shares of common stock offered in the conversion and $250,000 in cash. The purpose of our charitable foundation is to provide financial support to charitable organizations in the communities in which we operate and will operate in the future and to enable our communities to share in our long-term growth. Our charitable foundation will be dedicated to community activities and the promotion of charitable causes, and may be able to support such activities in ways that are not presently available to us. Our records indicate that you were a depositor of Hoyne Savings Bank at the close of business on March 31, 2024 or June 30, 2025, whose account(s) was/were closed thereafter. As such, you have non-transferable rights, but no obligation, to subscribe for shares of common stock in our Subscription Offering before any shares are offered for sale to the general public. The enclosed Prospectus describes the offering in more detail. Please read the Prospectus carefully before making an investment decision. If you are interested in purchasing shares of common stock, please complete the enclosed Stock Order Form and return it, with full payment, by paying for overnight delivery to the indicated address on the Stock Order Form, by hand-delivery to the Hoyne Savings Bank office located at 4786 N. Milwaukee Avenue, Chicago, Illinois, or by mail using the Stock Order Reply Envelope provided. Original Stock Order Forms and full payment must be received (not postmarked) before 1:00 p.m., Central Time, on __________, 2025. If you are considering purchasing stock with funds you have in an IRA or other retirement account, please call our Stock Information Center promptly for guidance, because these orders require additional processing time. If you have questions about our organization or purchasing shares, please refer to the enclosed Prospectus and Questions and Answers Brochure, or call our Stock Information Center at the number shown below. I invite you to consider this opportunity to share in our future as a Hoyne Bancorp, Inc. stockholder. Sincerely, Walter F. Healy President and Chief Executive Officer HBI-F QUESTIONS? Call our Stock Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. This letter is neither an offer to sell nor a solicitation of an offer to buy shares of common stock. The offer is made only by the Prospectus when accompanied by a stock order form. The shares of common stock being offered by the Prospectus are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. |
| HBI-C Dear Potential Investor: I am pleased to tell you about an investment opportunity. Hoyne Bancorp, Inc., a newly formed Delaware corporation that will become the savings and loan holding company for Hoyne Savings Bank, is offering shares of its common stock for sale at a price of $10.00 per share. No sales commission will be charged to purchasers in the offering. The offering is being conducted pursuant to a plan of conversion that provides for the conversion of Hoyne Savings, MHC from the mutual holding company structure (meaning no stockholders) to the stock holding company structure. In furtherance of our commitment to our local community, we intend to establish a new charitable foundation, Hoyne Charitable Foundation, Inc., in connection with the conversion. We intend to contribute to our charitable foundation 2.0% of the total amount of shares of common stock offered in the conversion and $250,000 in cash. The purpose of our charitable foundation is to provide financial support to charitable organizations in the communities in which we operate and will operate in the future and to enable our communities to share in our long-term growth. Our charitable foundation will be dedicated to community activities and the promotion of charitable causes, and may be able to support such activities in ways that are not presently available to us. Please read the enclosed Prospectus carefully before making an investment decision. If you are interested in purchasing shares of common stock, please complete the enclosed Stock Order Form and return it, with full payment, by paying for overnight delivery to the address indicated on the Stock Order Form, by hand-delivery to the Hoyne Savings Bank office located at 4786 N. Milwaukee Avenue, Chicago, Illinois, or by mail using the Stock Order Reply Envelope provided. Original Stock Order Forms and full payment must be received (not postmarked) before 1:00 p.m., Central Time, on __________, 2025. If you are considering purchasing stock with funds you have in an IRA or other retirement account, please call our Stock Information Center promptly for guidance, because these orders require additional processing time. If you have questions about our organization or purchasing shares, please refer to the enclosed Prospectus or call our Stock Information Center at the number shown below. I invite you to consider this opportunity to share in our future as a Hoyne Bancorp, Inc. stockholder. Sincerely, Walter F. Healy President and Chief Executive Officer QUESTIONS? Call our Stock Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. This letter is neither an offer to sell nor a solicitation of an offer to buy shares of common stock. The offer is made only by the Prospectus when accompanied by a stock order form. The shares of common stock being offered by the Prospectus are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. |
| HBI-BD Dear Prospective Investor: Keefe, Bruyette & Woods, A Stifel Company, has been retained by Hoyne Savings Bank and its proposed holding company, Hoyne Bancorp, Inc., as marketing agent in connection with the offering by Hoyne Bancorp, Inc. At the request of Hoyne Savings Bank, we are enclosing a Prospectus and Stock Order Form regarding the offering of shares of Hoyne Bancorp, Inc. common stock. We encourage you to read the enclosed Prospectus carefully before making an investment decision. If you have questions after reading the enclosed material, please call the Stock Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. We have been asked to forward these documents to you in view of certain requirements of the securities laws of your jurisdiction. This is not a recommendation or solicitation for any action by you with regard to the enclosed material. Sincerely, This letter is neither an offer to sell nor a solicitation of an offer to buy shares of common stock. The offer is made only by the Prospectus when accompanied by a stock order form. The shares of common stock being offered by the Prospectus are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. Keefe, Bruyette & Woods is a member of FINRA and SIPC. |
| HBI-QA Questions and Answers About Our Conversion and Stock Offering |
| This brochure answers questions about the conversion and offering. Investing in shares of common stock involves certain risks. Before making an investment decision, please read the enclosed Prospectus carefully, including the “Risk Factors” section. GENERAL — THE CONVERSION AND STOCK OFFERING Our board of directors has unanimously determined that the conversion and offering is in the best interests of our organization, our customers and the communities we serve. Q. What is the conversion and offering? A. Pursuant to our plan of conversion, Hoyne Savings, MHC will convert from the mutual holding company structure (meaning no stockholders) to the stock holding company structure, through the sale of shares of Hoyne Bancorp, Inc. common stock. Upon completion of the conversion, Hoyne Bancorp, Inc. will become the stock holding company for Hoyne Savings Bank by owning all of the outstanding shares of Hoyne Savings Bank. Q. What are the reasons for the conversion and stock offering? A. Our primary reasons for the conversion and offering are to: • enhance our capital base to support growth; • enhance our ability to manage risk; • offer our employees and directors an equity ownership interest in Hoyne Bancorp, Inc.; • facilitate future mergers and acquisitions, if available, on a prudent basis; and • offer our members the ability to take an equity ownership interest. Q. Is Hoyne Savings Bank considered “well-capitalized” for regulatory purposes? A. Yes. As of March 31, 2025, Hoyne Savings Bank was considered “well-capitalized” for regulatory purposes. Q. Will customers notice any change in Hoyne Savings Bank’s day-to-day activities as a result of the conversion and offering? A. No. It will be business as usual. The conversion is an internal change to our corporate structure. There will be no change to our board of directors, management and staff as a result of the conversion and offering. Hoyne Savings Bank will continue to operate as an independent savings bank. Q. Will the conversion and offering affect customers’ deposit accounts or loans? A. No. The conversion and offering will not affect the balance or terms of deposits or loans, and deposits will continue to be federally insured by the Federal Deposit Insurance Corporation up to the maximum legal limits and without interruption. Deposit accounts will not be converted to stock. THE CHARITABLE FOUNDATION Q. What is the Hoyne Charitable Foundation, Inc. and why is it being funded through the conversion? A. We intend to contribute to our charitable foundation 2.0% of the total amount of shares of common stock offered in the conversion and $250,000 in cash. The purpose of our charitable foundation is to provide financial support to charitable organizations in the communities in which we operate and will operate in the future and to enable our communities to share in our long-term growth. Our charitable foundation will be dedicated to community activities and the promotion of charitable causes, and may be able to support such activities in ways that are not presently available to us. Q. Will the charitable foundation be established and funded if the conversion and stock offering are not approved and completed? A. No. The charitable foundation will only be established and funded if both the plan of conversion and the charitable foundation are approved by our members. However, if we receive all other approvals, we will be permitted to complete the conversion without the charitable foundation if the establishment and funding of the charitable foundation is not approved by our members. THE PROXY VOTE Although we have received conditional regulatory approval, the plan of conversion and the establishment and funding of the charitable foundation are both subject to approval by Hoyne Savings, MHC’s members (i.e., eligible depositors and certain borrowers of Hoyne Savings Bank). Q. Why should I vote “FOR” the plan of conversion and “FOR” the establishment and funding of the charitable foundation? A. Your vote “FOR” the plan of conversion is extremely important to us. Each eligible Hoyne Savings, MHC member as of __________, 2025 should have received a Proxy Card. These packages also included a Proxy Statement describing the plan of conversion and the charitable foundation, neither of which can be implemented without the approval of the members. If you have more than one eligible account, you may receive multiple packages. Please open each package and vote all the Proxy Cards that were sent to you. Our board of directors believes that converting to a fully public ownership structure will best support our future growth. Voting does not obligate you to purchase shares of common stock in the offering. Q. What happens if I don’t vote? A. Your vote is very important. Proxy Cards not voted will have the same effect as voting ‘‘Against’’ both proposals. Without sufficient favorable votes, we cannot complete the conversion and offering. Q. How do I vote? A. You may vote by Internet or telephone by following the instructions on the proxy card. Internet and telephone voting is available 24 hours a day, and your vote will be recorded immediately. Alternatively, you may mark your vote, sign, date and mail the proxy card(s) in the enclosed proxy reply envelope provided. Regardless of how you |
| choose to cast your vote, please vote today. Not voting has the same effect as voting “Against” both proposals. Q. How many votes are available to me? A. Depositors of Hoyne Savings Bank at the close of business on __________, 2025 are entitled to one vote for each $100 or fraction thereof on deposit. Also, each borrower of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025, is entitled to one vote, in addition to votes he or she is entitled to as a depositor. However, no customer may cast more than 1,000 votes. Proxy Cards are not imprinted with your number of votes; however, votes will be automatically tallied by computer. Q. Why did I receive more than one Proxy Card? A. If you had more than one deposit and/or loan account at Hoyne Savings Bank at the close of business on __________, 2025, you may have received more than one Proxy Card, depending on the ownership structure of your account(s). Open all packages that you receive. There are no duplicate cards — please promptly vote all the Proxy Cards sent to you. Q. More than one name appears on my Proxy Card. Who must sign? A. The name(s) reflect the title of your account. Proxy Cards for joint accounts require the signature of only one of the account holders. Proxy Cards for trust or custodian accounts must be signed by the trustee or the custodian, not the listed beneficiary. THE STOCK OFFERING AND PURCHASING SHARES Q. How many shares are being offered for sale and at what price? A. Hoyne Bancorp, Inc. is offering for sale between 5,100,000 and 6,900,000 shares of common stock (subject to increase to 7,935,000 shares) at $10.00 per share. No sales commission will be charged to purchasers. Q. Who is eligible to purchase stock in the stock offering? A. Pursuant to the plan of conversion, non-transferable rights to subscribe for shares of Hoyne Bancorp, Inc. common stock in the Subscription Offering have been granted in the following descending order of priority: Priority #1 — Depositors with accounts at Hoyne Savings Bank with aggregate balances of at least $50 at the close of business on March 31, 2024; Priority #2 — Our tax-qualified employee benefit plans; Priority #3 — Depositors with accounts at Hoyne Savings Bank with aggregate balances of at least $50 at the close of business on June 30, 2025; and Priority #4 — Depositors of Hoyne Savings Bank at the close of business on __________, 2025, and certain borrowers of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025. Shares of common stock not purchased in the Subscription Offering may be offered for sale to the public in a Community Offering, with a preference given to natural persons and trusts of natural persons residing in Cook County, Illinois. Shares not sold in the Subscription and Community Offerings may be offered for sale to the general public through a Syndicated Community Offering. Q. I am eligible to subscribe for shares of common stock in the Subscription Offering but am not interested in investing. May I allow someone else to use my Stock Order Form to take advantage of my priority as an eligible account holder? A. No. Subscription rights are non-transferable! Only those eligible to subscribe for common stock in the Subscription Offering, as listed above, may subscribe for shares in the Subscription Offering. To preserve subscription rights, the shares may only be registered in the name(s) of eligible account holder(s). On occasion, unscrupulous people attempt to persuade account holders to transfer subscription rights, or to subscribe for shares in the offering based on an understanding that the shares will be subsequently transferred to others. Participation in such schemes is against the law and may subject involved parties to prosecution. If you become aware of any such activities, please notify our Stock Information Center promptly so that we can take the necessary steps to protect our eligible account holders’ subscription rights in the Subscription Offering. Q. How may I order shares in the Subscription and Community Offerings? A. Shares can be ordered by completing an original Stock Order Form and returning it, with full payment, so that it is received (not postmarked) before the offering deadline. You may submit your Stock Order Form by paying for overnight delivery to the address indicated on the Stock Order Form, by hand-delivery to the Hoyne Savings Bank office located at 4786 N. Milwaukee Avenue, Chicago, Illinois, or by mail using the Stock Order Reply Envelope provided. Hand-delivered stock order forms will only be accepted at this location. We will not accept stock order forms at any other office. Please do not mail Stock Order Forms to Hoyne Savings Bank. Q. What is the deadline for ordering shares? A. To purchase shares in the Subscription Offering, you must deliver a properly completed, signed original Stock Order Form, with full payment, so that it is received (not postmarked) before 1:00 p.m., Central Time, on __________, 2025. Acceptable methods for delivery of Stock Order Forms are described above. Q. How may I pay for the shares? A. Payment for shares can be remitted in two ways: (1) By personal check, bank check or money order, made payable to Hoyne Bancorp, Inc. These will be deposited upon receipt. We cannot accept wires or third-party checks. Hoyne Savings Bank line of credit checks may not be remitted for this purchase. (2) By authorized deposit account withdrawal of funds from your Hoyne Savings Bank deposit account(s). The Stock Order Form section titled “Method of Payment — Deposit Account Withdrawal” allows you to list the account number(s) and amount(s) to be withdrawn. Funds designated for direct withdrawal must be in the account(s) at the time the Stock Order Form is received. You may not authorize direct withdrawal from accounts with check-writing privileges. Please submit a check instead. If you request direct |
| withdrawal from such accounts, we reserve the right to interpret that as your authorization to treat those funds as if we had received a check for the designated amount, and we will immediately withdraw the amount from your checking account(s). Also, IRA or other retirement accounts held at Hoyne Savings Bank may not be listed for direct withdrawal. See information on retirement accounts below. Q. Will I earn interest on my funds? A. Yes. If you pay by personal check, bank check or money order, you will earn interest at 0.05% per annum, from the date your order is processed until the completion of the conversion and offering. At that time, you will be issued a check for interest earned on these funds. If you pay for shares by authorizing a direct withdrawal from your Hoyne Savings Bank deposit account(s), your funds will continue earning interest within the account at the contractual rate. The interest will remain in your account(s) when the designated withdrawal is made, upon completion of the conversion and offering. Q. Are there limits to how many shares I can order? A. Yes. The minimum order is 25 shares ($250). The maximum number of shares that may be purchased by an individual, or individuals acting through a single qualifying deposit account held jointly, is 30,000 shares ($300,000). Additionally, no person or entity, together with any associate or group of persons acting in concert with such person or entity, may purchase more than 30,000 shares ($300,000) in all categories of the offering combined. More detail on purchase limits, including the definition of “associate” and “acting in concert,” can be found in the Prospectus section entitled “The Conversion and Offering — Additional Limitations on Common Stock Purchases.” Q. May I use my Hoyne Savings Bank individual retirement account (“IRA”) to purchase shares? A. It’s possible to use funds currently held in retirement accounts with Hoyne Savings Bank. However, before you place your stock order, the funds you wish to use must be transferred to a self-directed retirement account maintained by an independent trustee or custodian, such as a brokerage firm. If you are interested in using IRA or any other retirement funds held at Hoyne Savings Bank or elsewhere, please call our Stock Information Center for guidance as soon as possible but in no event later than two weeks before the __________, 2025 offering deadline. Your ability to use such funds for this purchase may depend on time constraints, because this type of purchase requires additional processing time, and may be subject to limitations imposed by the institution where the funds are held. Q. May I get a loan from Hoyne Savings Bank to pay for shares? A. No. Hoyne Savings Bank, by regulation, cannot extend a loan for the purchase of Hoyne Bancorp, Inc. common stock in the offering. Similarly, you may not use existing Hoyne Savings Bank line of credit checks to purchase stock in the offering. Q. May I change my mind and cancel my order after I place an order to subscribe for stock? A. No. After receipt, your executed Stock Order Form cannot be modified or revoked without our consent or unless the offering is terminated or is extended beyond __________, 2025 or the number of shares of common stock to be sold is increased to more than 7,935,000 shares or decreased to less than 5,100,000 shares. Q. Are directors and executive officers of Hoyne Savings Bank planning to purchase stock? A. Yes! Directors and executive officers, together with their associates, are expected to subscribe for an aggregate of 230,000 shares ($2,300,000) representing 4.5% of shares to be outstanding at the minimum of the offering range. Q. Will the common stock be insured? A. No. Like any common stock, Hoyne Bancorp, Inc.’s common stock will not be insured. Q. Will dividends be paid on the stock? A. No decision has been made with respect to the amount, if any, and timing of any dividend payments on our common stock following the completion of the conversion and offering. The amount of dividends to be paid, if any, will be subject to our financial condition and results of operations, tax considerations, capital requirements and available alternative uses for capital, statutory and regulatory limitations, and general economic conditions. We cannot assure you that we will pay dividends in the future, or, if we pay dividends, that any such dividends will not be reduced or eliminated in the future. Q. How will the shares of Hoyne Bancorp, Inc. trade? A. We anticipate that Hoyne Bancorp’s shares will be listed on the Nasdaq Capital Market under the symbol “HYNE.” Once the shares have begun trading, you may contact a firm offering investment services in order to buy or sell Hoyne Bancorp, Inc. shares in the future. Q. If I purchase shares in the offering, when will I receive my shares? A. All shares of Hoyne Bancorp, Inc. common stock sold in the offering will be issued in book-entry form on the books of our transfer agent, through the Direct Registration System. Paper stock certificates will not be issued. As soon as practicable after completion of the conversion and offering, our transfer agent will send, by first-class mail, a statement reflecting your stock ownership. WHERE TO GET MORE INFORMATION Q. How can I get more information? A. For more information, refer to the enclosed Prospectus or call our Stock Information Center, at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday. The Stock Information Center will be closed on bank holidays. This brochure is neither an offer to sell nor a solicitation of an offer to buy shares of common stock. The offer is made only by the Prospectus when accompanied by a stock order form. The shares of common stock being offered by the Prospectus are not deposits or savings accounts and are not insured by the Federal Deposit Insurance Corporation or any other government agency. |
| HBI-PF IMPORTANT NOTICE IF YOU HAVE MORE THAN ONE ELIGIBLE VOTING ACCOUNT YOU MAY RECEIVE MULTIPLE PACKAGES. PLEASE OPEN EACH PACKAGE AND VOTE ALL THE PROXY CARDS THAT WERE SENT TO YOU. THEY DO NOT DUPLICATE EACH OTHER! THANK YOU! Questions? Call our Information Center, toll-free, at (___) ___-____ from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. This flyer is neither an offer to sell nor a solicitation of an offer to buy shares of common stock. The offer is made only by the Prospectus when accompanied by a stock order form. The shares of common stock being offered by the Prospectus are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. |
| YOUR VOTE IS IMPORTANT! PLEASE VOTE THE ENCLOSED PROXY CARD! If you have not yet voted the Proxy Card(s) we recently mailed to you in a large white package, please vote the enclosed replacement Proxy Card. You may vote by mail using the enclosed envelope or follow the telephone or Internet voting instructions on the Proxy Card. PLEASE JOIN YOUR BOARD OF DIRECTORS IN VOTING “FOR” THE PLAN OF CONVERSION AND “FOR” THE ESTABLISHMENT AND FUNDING OF THE CHARITABLE FOUNDATION. Not voting has the same effect as voting “against” both proposals. Voting does not obligate you to purchase common stock in the stock offering. The conversion will change our form of corporate structure, but will not result in changes to bank staff, management or your deposit accounts or loans at Hoyne Savings Bank. Deposit accounts will not be converted to common stock. Deposit accounts will continue to be insured by the FDIC, up to the maximum legal limits and without interruption. IF YOU RECEIVE MORE THAN ONE OF THESE REMINDER MAILINGS, PLEASE VOTE EACH PROXY CARD RECEIVED. THEY DO NOT DUPLICATE EACH OTHER! QUESTIONS? Please call our Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. HBI-PG1 |
| HBI-PG2 HAVE YOU VOTED YET? PLEASE VOTE THE ENCLOSED PROXY CARD! Our records indicate that you have not voted the Proxy Card(s) we mailed to you. If you are unsure whether you voted, please vote the enclosed replacement proxy card. Your vote will not be counted twice. YOUR BOARD OF DIRECTORS UNANIMOUSLY RECOMMENDS THAT YOU VOTE “FOR” THE PLAN OF CONVERSION AND “FOR” THE ESTABLISHMENT AND FUNDING OF THE CHARITABLE FOUNDATION. Not voting has the same effect as voting “against” both proposals. Voting does not obligate you to purchase shares of common stock during the stock offering, nor does it affect your Hoyne Savings Bank deposit accounts or loans. IF YOU RECEIVE MORE THAN ONE OF THESE REMINDER MAILINGS, PLEASE VOTE EACH PROXY CARD RECEIVED. THEY DO NOT DUPLICATE EACH OTHER! QUESTIONS? Please call our Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. |
| HBI-PG3 YOUR VOTE IS IMPORTANT! Not voting has the same effect as voting “against” the plan of conversion and “against” the establishment and funding of the charitable foundation. IN ORDER TO IMPLEMENT BOTH PROPOSALS, WE MUST OBTAIN THE APPROVAL OF OUR VOTING MEMBERS. Please disregard this notice if you have already voted. If you are unsure whether you voted, vote the enclosed replacement Proxy Card. Your vote will not be counted twice! IF YOU RECEIVE MORE THAN ONE OF THESE REMINDER MAILINGS, PLEASE VOTE EACH PROXY CARD RECEIVED. THEY DO NOT DUPLICATE EACH OTHER! Please note: Implementing the plan of conversion will not affect your deposit accounts or loans at Hoyne Savings Bank. Deposit accounts will continue to be insured by the FDIC, up to the maximum legal limits and without interruption. Voting does not obligate you to purchase common stock in the stock offering. THANK YOU VERY MUCH! QUESTIONS? Please call our Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday, except bank holidays. |
| HBI-SOF (over) PLEASE PRINT CLEARLY AND COMPLETE ALL APPLICABLE SHADED AREAS. READ THE ENCLOSED STOCK ORDER FORM INSTRUCTIONS (BLUE SHEET) AS YOU COMPLETE THIS FORM. SUBSCRIPTION (1) NUMBER OF SHARES PRICE PER SHARE (2) TOTAL PAYMENT DUE X $10.00 = $ .00 Minimum Number of Shares: 25 ($250). Maximum Number of Shares: 30,000 ($300,000). See Stock Order Form Instructions for more information regarding maximum number of shares. (4) METHOD OF PAYMENT – DEPOSIT ACCOUNT WITHDRAWAL The undersigned authorizes withdrawal from the Hoyne Savings Bank deposit account(s) listed below. There will be no early withdrawal penalty applicable for funds authorized on this form. Funds designated for withdrawal must be in the listed account(s) at the time this form is received. IRA and other retirement accounts held at Hoyne Savings Bank and accounts with check-writing privileges may NOT be listed for direct withdrawal below. For Internal Use Only Hoyne Savings Bank Deposit Account Number Withdrawal Amount(s) $ .00 $ .00 Total Withdrawal Amount $ .00 ATTACH A SEPARATE PAGE IF ADDITIONAL SPACE IS NEEDED. (3) METHOD OF PAYMENT – CHECK OR MONEY ORDER Enclosed is a personal check, bank check or money order, from the purchaser, made payable to Hoyne Bancorp, Inc. in the amount of: $ .00 Wire transfers and third-party checks will not be accepted for this purchase. Checks and money orders will be cashed upon receipt. Hoyne Savings Bank line of credit checks may not be remitted as payment. (5) PURCHASER INFORMATION Subscription Offering. Check the one box that applies, as of the earliest eligibility date, to the purchaser(s) listed in Section 9: a. Depositor of Hoyne Savings Bank with aggregate balances of at least $50 at the close of business on March 31, 2024. b. Depositor of Hoyne Savings Bank with aggregate balances of at least $50 at the close of business on June 30, 2025. c. Depositors of Hoyne Savings Bank at the close of business on __________, 2025 and borrowers of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025. Community Offering. If (a), (b) or (c) above do not apply to the purchaser(s) listed in Section 9, check the first box that applies to this order: d. You are a resident of Cook County, Illinois. e. You are placing an order in the Community Offering, but (d) above does not apply. ACCOUNT INFORMATION – SUBSCRIPTION OFFERING If you checked box (a), (b) or (c) under ‘‘Subscription Offering,’’ please provide the following information as of the eligibility date under which purchaser(s) listed in Section 9 below qualify in the Subscription Offering: Deposit Account Title (Name(s) on Account) Hoyne Savings Bank Deposit Account Number NOTE: NOT LISTING ALL ELIGIBLE ACCOUNTS, OR PROVIDING INCORRECT OR INCOMPLETE INFORMATION, COULD RESULT IN THE LOSS OF ALL OR PART OF ANY SHARE ALLOCATION. ATTACH A SEPARATE PAGE IF ADDITIONAL SPACE IS NEEDED. (6) MANAGEMENT Check if you are a Hoyne Bancorp, Inc. or Hoyne Savings Bank: Director Officer Immediate family member, as defined in the Stock Order Form Instructions (7) MAXIMUM PURCHASER IDENTIFICATION Check here if you, individually or together with others (see Section 8), are subscribing in the Subscription Offering for the maximum purchase allowed and are interested in purchasing more shares if the maximum purchase limitation(s) is/are increased. If you do not check the box, you will not be contacted and resolicited in the event the maximum purchase limitations are increased. (8) ASSOCIATES/ACTING IN CONCERT Check here if you, or any associate or persons acting in concert with you, have submitted other orders for shares in the Subscription Offering. If you check the box, list below all other orders submitted by you or your associates or by persons acting in concert with you. (continued on reverse side of this form) Name(s) listed in Section 9 on other Stock Order Forms Number of shares Name(s) listed in Section 9 on other Stock Order Forms Number of shares (9) STOCK REGISTRATION The name(s) and address that you provide below will be reflected on your stock ownership statement, and will be used for other communications related to this order. Please PRINT clearly and use full first and last name(s), not initials. If purchasing in the Subscription Offering, you cannot add the name(s) of persons/ entities who do not have subscription rights or who qualify only in a lower purchase priority than yours. See Stock Order Form Instructions for further guidance. First Name, Middle Initial, Last Name Reporting SSN/ Tax ID No. First Name, Middle Initial, Last Name SSN/Tax ID No. Street Daytime Phone # City State Zip County (Important) Evening Phone # Individual Tenants in Common Uniform Transfers to Minors Act (for reporting SSN, use minor’s) Joint Tenants Corporation Partnership Trust – Under Agreement Dated___________ Other ___________ FOR TRUSTEE/BROKER USE ONLY: IRA (SSN of Beneficial Owner) _____-_____ - _____ (10) ACKNOWLEDGMENT AND SIGNATURE(S) I understand that, to be effective, this form, properly completed, together with full payment, must be received (not postmarked) before 1:00 p.m., Central Time, on __________, 2025, otherwise this form and all subscription rights will be void. (continued on reverse side of this form) ORDER NOT VALID UNLESS SIGNED ONE SIGNATURE REQUIRED, UNLESS SECTION 4 OF THIS FORM INCLUDES ACCOUNTS REQUIRING MORE THAN ONE SIGNATURE TO AUTHORIZE WITHDRAWAL. IF SIGNING AS A CUSTODIAN, TRUSTEE, CORPORATE OFFICER, ETC., PLEASE INCLUDE YOUR FULL TITLE. Signature (title, if applicable) Date Signature (title, if applicable) Date ORDER DEADLINE & DELIVERY: A Stock Order Form, properly completed and with full payment, must be received (not postmarked) before 1:00 p.m., Central Time, on __________, 2025. Subscription rights will become void after the deadline. Stock Order Forms can be delivered by paying for overnight delivery to the Stock Information Center address on this form, by hand-delivery to the Hoyne Savings Bank office located at 4786 N. Milwaukee Avenue, Chicago, Illinois, or by using the Stock Order Reply Envelope provided. Hand-delivered stock order forms will only be accepted at this location. You may not deliver this form to any other office. Do not mail Stock Order Forms to Hoyne Savings Bank. Faxes or copies of this form will not be accepted. For Internal Use Only BATCH #_____________ ORDER #____________ CATEGORY #_____________ REC’D__________________________________ C _______________________ STOCK ORDER FORM SEND FEDEX/UPS/DHL OVERNIGHT TO: Stock Information Center c/o Keefe, Bruyette & Woods 305 Madison Avenue, Floor 2 Morristown, NJ 07960 (___) ___-____ |
| HBI-SOF See Front of Stock Order Form (8) ASSOCIATES/ACTING IN CONCERT (continued from front of Stock Order Form) Associate – The term “associate” of a person means: (1) any corporation or organization (other than Hoyne Savings Bank, Hoyne Bancorp, Inc. or a majority-owned subsidiary of any of those entities) of which the person is a senior officer, partner or, directly or indirectly, 10% beneficial stockholder; (2) any trust or other estate in which the person has a substantial beneficial interest or serves as a trustee or in a fiduciary capacity; and (3) any relative or spouse of such person, or any relative of such spouse, who either has the same home as the person or who is a director or officer of Hoyne Savings Bank or Hoyne Bancorp, Inc. Acting in concert – The term “acting in concert” means persons seeking to combine or pool their voting or other interests in the securities of an issuer for a common purpose, pursuant to any contract, understanding, relationship, agreement or other arrangement, whether written or otherwise. In general, a person or company that acts in concert with another person or company shall also be deemed to be acting in concert with any person or company who is also acting in concert with that other party, except that any tax-qualified employee stock benefit plan will not be deemed to be acting in concert with its trustee or a person who serves in a similar capacity solely for the purpose of determining whether common stock held by the trustee and common stock held by the employee stock benefit plan will be aggregated. Our directors are not treated as associates of each other solely because of their membership on the board of directors. We have the right to determine, in our sole discretion, whether purchasers are associates or acting in concert. Persons with the same address, whether or not related, and persons exercising subscription rights through qualifying accounts registered to the same address will be deemed to be acting in concert unless we determine otherwise. Please see the Prospectus section entitled “The Conversion and Offering – Additional Limitations on Common Stock Purchases” for more information on purchase limitations. (10) ACKNOWLEDGMENT AND SIGNATURE(S) (continued from front of Stock Order Form) I agree that, after receipt by Hoyne Bancorp, Inc., this Stock Order Form may not be modified or canceled without Hoyne Bancorp, Inc.’s consent, and that if withdrawal from a deposit account has been authorized, the authorized amount will not otherwise be available for withdrawal. Under penalty of perjury, I certify that (1) the Social Security Number or Tax ID information and all other information provided hereon are true, correct and complete, (2) I am purchasing shares solely for my own account and that there is no agreement or understanding regarding the sale or transfer of such shares, or my right to subscribe for shares, and (3) I am not subject to backup withholding tax [cross out (3) if you have been notified by the IRS that you are subject to backup withholding]. I acknowledge that my order does not conflict with the overall purchase limitation of $300,000 in all categories of the offering combined, for any person or entity, together with any associate or group of persons acting in concert, as set forth in the plan of conversion and the Prospectus dated _________, 2025. Subscription rights pertain to those eligible to subscribe in the Subscription Offering. Subscription rights are only exercisable by completing and submitting an original Stock Order Form, with full payment for the shares subscribed for. Federal regulations prohibit any person from transferring or entering into any agreement directly or indirectly to transfer the legal or beneficial ownership of subscription rights, or the underlying securities, to the account of another. I ACKNOWLEDGE THAT THE SHARES OF COMMON STOCK ARE NOT DEPOSITS OR SAVINGS ACCOUNTS AND ARE NOT INSURED OR GUARANTEED BY HOYNE SAVINGS BANK, THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER GOVERNMENT AGENCY. If anyone asserts that the shares of common stock are federally insured or guaranteed, or are as safe as an insured deposit, I should call the Office of the Comptroller of the Currency. I further certify that, before subscribing for shares of the common stock of Hoyne Bancorp, Inc., I received the Prospectus dated __________, 2025, and I have read the terms and conditions described in the Prospectus, including disclosure concerning the nature of the security being offered and the risks involved in the investment, described by Hoyne Bancorp, Inc. in the “Risk Factors” section, beginning on page __. Risks include, but are not limited to, the following: Risks Related to Our Lending Activities 1. We intend to increase the origination of our commercial loan portfolio which could expose us to increased lending risks and related loan losses. 2. If our allowance for credit loan losses is not sufficient to cover actual loan losses, our results of operations would be negatively affected. 3. The geographic concentration of our loan portfolio and lending activities makes us vulnerable to a downturn in our local market area. 4. The level of our commercial real estate loan portfolio may subject us to additional regulatory scrutiny. 5. Our business may be adversely affected by credit risk associated with residential property. 6. A deterioration in economic conditions in our markets could result in increases in our level of non-performing loans and/or reduce demand for our products and services, which could have an adverse effect on our results of operations. Risks Related to Our Business Strategy 7. We may not achieve significant profitability from our business strategies and growth plan in the near term. 8. Our business strategy includes commercial real estate (including commercial construction) and commercial and industrial loan growth, and our financial condition and results of operations could be negatively affected if we fail to grow or fail to manage our growth effectively. Growing our operations could also cause our expenses to increase faster than our revenues. 9. We depend on our management team and other key personnel to implement our business strategy and execute successful operations and we could be harmed by the loss of their services or the inability to hire additional personnel. 10. We are subject to certain risks if we are able to grow through opportunistic mergers and acquisitions. Risks Related to Our Business and Industry Generally 11. We are dependent on our information technology and telecommunications systems and third-party service providers; systems failures, interruptions and cybersecurity breaches could have a material adverse effect on us. 12. Ineffective liquidity management could adversely affect our financial results and condition. 13. Strong competition within our market area could hurt our profits and slow growth. 14. We are a community institution and our ability to maintain our reputation is critical to the success of our business. The failure to do so may adversely affect our performance. 15. Security breaches and cybersecurity threats could compromise our information and expose us to liability, which would cause our business and reputation to suffer. 16. We must keep pace with technological change to remain competitive. 17. Because the nature of the financial services business involves a high volume of transactions, we face significant operational risks. 18. Acts of terrorism and other external events could impact our business. 19. Regulation of the financial services industry is intense, and we may be adversely affected by changes in laws and regulations. 20. A tightening of credit markets and liquidity risk could impair our ability to fund operations and jeopardize our financial condition. 21. Inflation can have an adverse impact on our business and on our customers. 22. Changes in interest rates could affect our profits and the value of our assets and liabilities. 23. We are subject to an extensive body of accounting rules and best practices. Periodic changes to such rules may change the treatment and recognition of critical financial line items and affect our profitability. 24. Noncompliance with the USA PATRIOT Act, Bank Secrecy Act, or other laws and regulations could result in fines or sanctions and impact our ability to complete transactions that require regulatory approval. 25. The cost of additional finance and accounting systems, procedures, compliance and controls in order to satisfy our new public company reporting requirements will increase our expenses. 26. Changes in management’s estimates and assumptions may have a material impact on our financial statements and our financial condition or operating results. 27. We are subject to environmental liability risk associated with lending activities or properties we own. Risks Related to the Offering 28. The future price of our common stock may be less than the $10.00 per share purchase price in the offering. 29. The capital we raise in the offering may negatively impact our return on equity until we can fully implement our business plan. This could negatively affect the trading price of our shares of common stock. 30. We have broad discretion in using the proceeds of the offering. Our failure to effectively deploy the net proceeds of the offering may have an adverse effect on our financial performance and the value of our common stock. 31. There may be a limited trading market in our common stock, which would hinder your ability to sell our common stock and may lower the market price of the stock. 32. Our stock-based and other benefit plans will increase our costs, which will reduce our net income. 33. The implementation of our stock-based benefit plans may dilute your ownership interest. 34. Various factors may make takeover attempts more difficult to achieve. 35. You may not receive dividends on our common stock. 36. You may not be able to sell your shares of common stock until you have received a statement reflecting ownership of shares, which will affect your ability to take advantage of changes in the stock price immediately following the offering. 37. You may not revoke your decision to purchase Hoyne Bancorp, Inc. common stock in the subscription and community offerings after you send us your order. 38. We are an emerging growth company, and any decision on our part to comply only with certain reduced reporting and disclosure requirements applicable to emerging growth companies could make our common stock less attractive to investors. 39. The distribution of subscription rights could have adverse income tax consequences. 40. The certificate of incorporation of Hoyne Bancorp, Inc. designates the federal and state courts located in the State of Delaware as the sole and exclusive forum for certain types of actions and proceedings that may be initiated by our stockholders, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees. Risks Related to the Charitable Foundation 41. The contribution to the charitable foundation will dilute your ownership interest and adversely affect net income in 2025. 42. Our contribution to the charitable foundation may not be deductible for federal income tax purposes. By executing this form, the investor is not waiving any rights under federal or state securities laws, including the Securities Act of 1933 and the Securities Exchange Act of 1934. STOCK ORDER FORM – SIDE 2 |
| HBI-SOI (over) HOYNE BANCORP, INC. STOCK INFORMATION CENTER: (___) ___-____ STOCK ORDER FORM INSTRUCTIONS – SIDE 1 Sections (1) and (2) – Number of Shares and Total Payment Due. Indicate the Number of Shares that you wish to subscribe for and the Total Payment Due. Calculate the Total Payment Due by multiplying the Number of Shares by the $10.00 price per share. The minimum purchase is 25 shares ($250). The maximum allowable purchase by an individual, or individuals on a single qualifying deposit account held jointly is 30,000 shares ($300,000). Further, no person or entity, together with any associate or group of persons acting in concert with such person or entity, may purchase more than 30,000 shares ($300,000) in all categories of the offering combined. Please see the Prospectus section entitled “The Conversion and Offering – Additional Limitations on Common Stock Purchases” for more specific information. By signing this form, you are certifying that your order does not conflict with these purchase limitations. Section (3) – Method of Payment – Check or Money Order. Payment may be made by including with this form a personal check, bank check or money order, from the purchaser, made payable to Hoyne Bancorp, Inc. These will be deposited upon receipt. The funds remitted by personal check must be available within the account(s) when your Stock Order Form is received. Indicate the amount remitted. Interest will be calculated at 0.05% per annum from the date payment is processed until the stock offering is completed, at which time a subscriber will be issued a check for interest earned. Please do not mail cash. Hoyne Savings Bank line of credit checks, wire transfers or third-party checks will not be accepted for this purchase. Section (4) – Method of Payment – Deposit Account Withdrawal. Payment may be made by authorizing a direct withdrawal from your Hoyne Savings Bank deposit account(s). Indicate the account number(s) and the amount(s) you wish withdrawn. Attach a separate page, if necessary. Funds designated for withdrawal must be available within the account(s) at the time this Stock Order Form is received. Upon receipt of this order, we will place a hold on the amount(s) designated by you — the funds will be unavailable to you for withdrawal thereafter. The funds will continue to earn interest within the account at the contractual rate until the offering is completed. There will be no early withdrawal penalty for withdrawal from a Hoyne Savings Bank certificate of deposit (CD) account. You may not designate accounts with check-writing privileges. Please submit a check instead. If you request direct withdrawal from such accounts, we reserve the right to interpret that as your authorization to treat those funds as if we had received a check for the designated amount, and we will immediately withdraw the amount from your checking account(s). Additionally, you may not designate direct withdrawal from a Hoyne Savings Bank IRA or other retirement accounts. For guidance on using retirement funds, whether held at Hoyne Savings Bank or elsewhere, please contact the Stock Information Center as soon as possible — preferably at least two weeks before the __________, 2025 offering deadline. See the Prospectus section entitled “The Conversion and Offering – Procedure for Purchasing Shares in the Subscription and Community Offerings – Using Individual Retirement Account Funds.” Your ability to use retirement account funds to purchase shares cannot be guaranteed and depends on various factors, including timing constraints and the institution where those funds are currently held. Section (5) – Purchaser Information. Please check the one box that applies to the purchaser(s) listed in Section 9 of this form. Purchase priorities in the Subscription Offering are based on eligibility dates. Boxes (a), (b) and (c) refer to the Subscription Offering. If you checked box (a) or (b), list all Hoyne Savings Bank deposit account numbers that the purchaser(s) had ownership in as of the applicable eligibility date. If you checked box (c), list all Hoyne Savings Bank deposit and/or applicable loan account numbers that the purchaser(s) had ownership in at the close of business on __________, 2025. Include all forms of account ownership (e.g., individual, joint, IRA, etc.). If purchasing shares for a minor, list only the minor’s eligible accounts. If purchasing shares for a corporation or partnership, list only that entity’s eligible accounts. Attach a separate page, if necessary. Failure to complete this section, or providing incorrect or incomplete information, could result in a loss of part or all of your share allocation in the event of an oversubscription. Boxes (d) and (e) refer to the Community Offering. Orders placed in the Subscription Offering will take priority over orders placed in the Community Offering. See the Prospectus section entitled “The Conversion and Offering” for further details about the Subscription and Community Offerings. Section (6) – Management. Check the box if you are a Hoyne Savings Bank or Hoyne Bancorp, Inc. director, officer or a member of their immediate family. “Immediate family” includes spouse, parents, siblings and children who live in the same house as the director or officer. Section (7) – Maximum Purchaser Identification. Check the box, if applicable. Failure to check the box will result in you not receiving notification in the event the maximum purchase limit(s) is/are increased. If you checked the box but have not subscribed for the maximum amount in the Subscription Offering, you will not receive this notification. Section (8) – Associates/Acting in Concert. Check the box, if applicable, and provide the requested information. Attach a separate page, if necessary. Section (9) – Stock Registration. Clearly PRINT the name(s) in which you want the shares registered and the mailing address for all correspondence related to your order, including a stock ownership statement. Each Stock Order Form will generate one stock ownership statement, subject to the stock allocation provisions described in the Prospectus. IMPORTANT: subscription rights are non-transferable. If placing an order in the Subscription Offering, you cannot add the names of persons/entities who do not have subscription rights or who qualify only in a lower purchase priority than yours. A Social Security Number or Tax ID Number must be provided. The first number listed will be identified with the stock for tax reporting purposes. Listing at least one phone number is important in the event we need to contact you about this form. NOTE FOR FINRA MEMBERS: If you are a member of the Financial Industry Regulatory Authority (“FINRA”), or a person affiliated or associated with a FINRA member, you may have additional reporting requirements. Please report this subscription in writing to the applicable department of the FINRA member firm within one day of payment thereof. |
| HBI-SOI HOYNE BANCORP, INC. STOCK INFORMATION CENTER: (___) ___-____ STOCK ORDER FORM INSTRUCTIONS – SIDE 2 Form of Stock Ownership. For reasons of clarity and standardization, the stock transfer industry has developed uniform stockholder registrations for issuance of stock ownership statements. Beneficiaries may not be named on stock registrations. If you have any questions on wills, estates, beneficiaries, etc., please consult your legal advisor. When registering stock, do not use two initials — use the full first name, middle initial and last name. Omit words that do not affect ownership such as “Dr.” or “Mrs.” Check the one box that applies. Buying Stock Individually – Used when shares are registered in the name of only one owner. To qualify in the Subscription Offering, the individual named in Section 9 of the Stock Order Form must have been an eligible depositor at Hoyne Savings Bank at the close of business on March 31, 2024, June 30, 2025 or __________, 2025 or a borrower of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025. Buying Stock Jointly – To qualify in the Subscription Offering, the persons named in Section 9 of the Stock Order Form must have been an eligible depositor at Hoyne Savings Bank at the close of business on March 31, 2024, June 30, 2025 or __________, 2025 or a borrower of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025. Joint Tenants – Joint Tenancy (with Right of Survivorship) may be specified to identify two or more owners where ownership is intended to pass automatically to the surviving tenant(s). All owners must agree to the sale of shares. Tenants in Common – May be specified to identify two or more owners where, upon the death of one co-tenant, ownership of the stock will be held by the surviving co-tenant(s) and by the heirs of the deceased co-tenant. All owners must agree to the sale of shares. Buying Stock for a Minor – Shares may be held in the name of a custodian for a minor under the Uniform Transfer to Minors Act. To qualify in the Subscription Offering, the minor (not the custodian) named in Section 9 of the Stock Order Form must have been an eligible depositor at Hoyne Savings Bank at the close of business on March 31, 2024, June 30, 2025 or __________, 2025. The standard abbreviation for custodian is “CUST.” The Uniform Transfer to Minors Act is “UTMA.” Include the state abbreviation. For example, stock held by John Smith as custodian for Susan Smith under the IL Uniform Transfer to Minors Act, should be registered as John Smith CUST Susan Smith UTMA-IL (list only the minor’s Social Security Number). Buying Stock for a Corporation/Partnership – On the first name line indicate the name of the corporation or partnership and indicate the entity’s Tax ID Number for reporting purposes. To qualify in the Subscription Offering, the corporation or partnership named in Section 9 of the Stock Order Form must have been an eligible depositor at Hoyne Savings Bank at the close of business on March 31, 2024, June 30, 2025 or __________, 2025 or a borrower of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025. Buying Stock in a Trust/Fiduciary Capacity – Indicate the name of the fiduciary and the capacity under which the fiduciary is acting (for example, “Executor”), or name of the trust, the trustees and the date of the trust. Indicate the Tax ID Number to be used for reporting purposes. To qualify in the Subscription Offering, the entity named in Section 9 of the Stock Order Form must have been an eligible depositor at Hoyne Savings Bank at the close of business on March 31, 2024, June 30, 2025 or _________, 2025 or a borrower of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025. Buying Stock in a Self-Directed IRA (for trustee/broker use only) – Registration should reflect the custodian or trustee firm’s registration requirements. For example, on the first name line, indicate the name of the brokerage firm, followed by CUST or TRUSTEE. On the second name line, indicate the name of the beneficial owner (for example, “FBO JOHN SMITH IRA”). You can indicate an account number or other underlying information and the custodian or trustee firm’s address and department to which all correspondence should be mailed related to this order, including a stock ownership statement. Indicate the TAX ID Number under which the IRA account should be reported for tax purposes. To qualify in the Subscription Offering, the beneficial owner named in Section 9 of this form must have been an eligible depositor at Hoyne Savings Bank at the close of business on March 31, 2024, June 30, 2025 or __________, 2025 or a borrower of Hoyne Savings Bank as of October 16, 2020 whose borrowings remained outstanding at the close of business on __________, 2025. Section (10) – Acknowledgment and Signature(s). Sign and date the Stock Order Form where indicated. Before you sign, please carefully review the information you provided and read the acknowledgment. Verify that you have printed clearly and completed all applicable shaded areas on the Stock Order Form. Only one signature is required, unless any account listed in Section 4 requires more than one signature to authorize a withdrawal. Please read the Prospectus carefully before making an investment decision. Deliver your completed original Stock Order Form, with full payment or deposit account withdrawal authorization, so that it is received (not postmarked) before 1:00 p.m., Central Time, on __________, 2025. Stock Order Forms can be delivered by paying for overnight delivery to the Stock Information Center address indicated on the front of the Stock Order Form, by hand-delivery to the Hoyne Savings Bank office located at 4786 N. Milwaukee Avenue, Chicago, Illinois, or by using the enclosed postage paid Stock Order Reply Envelope. Hand-delivered Stock Order Forms will only be accepted at this location. We will not accept stock order forms at any other office. Please do not mail Stock Order Forms to Hoyne Savings Bank. We are not required to accept Stock Order Forms that are found to be deficient or incorrect, or that do not include proper payment or the required signature. Faxes or copies of this form are not required to be accepted. OVERNIGHT DELIVERY can be made to the Stock Information Center address provided on the front of the Stock Order Form. QUESTIONS? Call our Stock Information Center at (___) ___-____, from 9:00 a.m. to 3:00 p.m., Central Time, Monday through Friday. The Stock Information Center will be closed on bank holidays. |