Table of Contents

As filed with the Securities and Exchange Commission on March 14, 2025

Registration No.   

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM S-1

REGISTRATION STATEMENT UNDER THE

SECURITIES ACT OF 1933

 

 

Lake Shore Bancorp, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Maryland   6035   Pending
(State or other jurisdiction of
incorporation or organization)
  (Primary Standard Industrial
Classification Code Number)
  (I.R.S. Employer
Identification Number)

31 East Fourth Street

Dunkirk, New York 14048

(716) 366-4070

(Address, Including Zip Code, and Telephone Number, Including Area Code, of Registrant’s Principal Executive Offices)

 

 

Kim C. Liddell

President and Chief Executive Officer

31 East Fourth Street

Dunkirk, New York 14048

(716) 366-4070

(Address, Including Zip Code, and Telephone Number, Including Area Code, of Agent for Service)

 

 

Copies to:

 

Benjamin M. Azoff, Esq.

Luse Gorman, PC

5335 Wisconsin Avenue, N.W., Suite 780

Washington, D.C. 20015

(202) 274-2000

 

Edward Olifer, Esq.

Kilpatrick Townsend & Stockton LLP

701 Pennsylvania Avenue, N.W., Suite 200

Washington, DC 20004

(202) 508-5800

 

 

Approximate date of commencement of proposed sale to the public: As soon as practicable after this registration statement becomes effective.

If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box: ☒

If this Form is filed to register additional shares for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering:  ☐

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering:  ☐

If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering:  ☐

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

 

Large accelerated filer   ☐    Accelerated filer   ☐
Non-accelerated filer   ☒    Smaller reporting company   ☒
Emerging growth company   ☐     

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided to Section 7(a)(2)(B) of the Securities Act. ☐

 

 

The registrant hereby amends this registration statement on such date or dates as may be necessary to delay its effective date until the registrant shall file a further amendment which specifically states that this registration statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until the registration statement shall become effective on such date as the Securities and Exchange Commission, acting pursuant to said Section 8(a), may determine.

 

 

 


Table of Contents

PROSPECTUS

 

LOGO

(Proposed Holding Company for Lake Shore Bank)

Up to 5,750,000 Shares of Common Stock

(Subject to Increase to up to 6,612,500 Shares)

 

 

Lake Shore Bancorp, Inc., a Maryland corporation that we refer to as “Lake Shore Bancorp” throughout this prospectus, is offering shares of common stock for sale, on a best efforts basis, in connection with the conversion of Lake Shore, MHC from the mutual holding company to the stock holding company form of organization. The shares being offered for sale represent the ownership interest of Lake Shore, MHC in Lake Shore Bancorp, Inc., a federal corporation which we refer to in this prospectus as “Lake Shore Federal Bancorp.” Lake Shore Federal Bancorp’s common stock is listed on the Nasdaq Global Market under the symbol “LSBK,” and we expect Lake Shore Bancorp’s common stock will be listed on the Nasdaq Global Market under the symbol “LSBK.”

The shares of common stock are first being offered for sale in a subscription offering to eligible depositors of Lake Shore Savings Bank as of specified eligibility dates and to tax-qualified employee benefit plans of Lake Shore Savings Bank. Shares not purchased in the subscription offering may be offered for sale to the general public in a community offering, with a preference given first to residents of the communities served by Lake Shore Savings Bank and then to stockholders of Lake Shore Federal Bancorp. Any shares of common stock not purchased in the subscription offering or in any community offering may be offered for sale to the public through a syndicate of broker-dealers, referred to in this prospectus as the syndicated community offering. The syndicated community offering may begin before the subscription offering and any community offering (including any extensions) have expired. However, no shares purchased in the subscription offering or in any community offering will be issued until the completion of any syndicated community offering. We may sell up to 6,612,500 shares of common stock because of demand for the shares of common stock or changes in market conditions, without resoliciting subscribers. We must sell a minimum of 4,250,000 shares to complete the conversion and stock offering.

In addition to the shares being offered for sale in the stock offering, the shares of common stock of Lake Shore Federal Bancorp currently owned by the public will be exchanged for shares of common stock of Lake Shore Bancorp based on an exchange ratio that will result in existing public stockholders of Lake Shore Federal Bancorp owning approximately the same percentage of common stock of Lake Shore Bancorp as they owned in the common stock of Lake Shore Federal Bancorp immediately before the completion of the conversion and stock offering. We expect to issue up to 3,797,635 shares in the exchange.

The minimum purchase order is 25 shares. Generally, no individual, or individuals acting through a single qualifying account held jointly, may purchase more than 150,000 shares ($1,500,000) of common stock, and no person or entity, together with associates or persons acting in concert with such person or entity, may purchase more than 150,000 shares ($1,500,000) of common stock in all categories of the stock offering combined.

The subscription offering will expire at 2:00 p.m., Eastern time, on [expiration date]. We expect that the community offering, if held, will expire at the same time. We may extend the expiration date of the subscription offering and any community offering without notice to you until [extension date], or longer if the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”) approves a later date. No single extension may exceed 90 days and the stock offering must be completed by [final extension date]. Once submitted, orders are irrevocable unless the subscription offering and any community offering are terminated or extended, with regulatory approval, beyond [extension date], or the number of shares of common stock to be sold is increased to more than 6,612,500 shares or decreased to less than 4,250,000 shares. If the subscription offering and any community offering are extended past [extension date], all subscribers will be notified and given the opportunity to confirm, change or cancel their orders. If you do not respond to the notice of extension, we will promptly return your funds with interest or cancel your deposit account withdrawal authorization. If the number of shares to be sold in the stock offering is increased to more than 6,612,500 shares or decreased to less than 4,250,000 shares, we will resolicit subscribers, and all funds delivered to us to purchase shares of common stock in the subscription offering and in any community offering will be returned promptly with interest. Funds received in the subscription offering and in any community offering will be held in a segregated account at Lake Shore Savings Bank and will earn interest at [interest rate]% per annum until completion or termination of the stock offering.

Raymond James & Associates, Inc. is assisting us in selling the shares of common stock, on a best efforts basis, in the subscription offering and in any community offering, and will serve as sole manager for any syndicated community offering. Raymond James & Associates, Inc. is not required to purchase any shares of common stock that are being offered for sale in the stock offering.

OFFERING SUMMARY

Price: $10.00 per Share

 

     Minimum      Midpoint      Maximum      Adjusted Maximum  

Number of shares

     4,250,000        5,000,000        5,750,000        6,612,500  

Gross offering proceeds

   $ 42,500,000      $ 50,000,000      $ 57,500,000      $ 66,125,000  

Estimated offering expenses, excluding selling agent fees and expenses

   $ 1,502,870      $ 1,502,870      $ 1,502,870      $ 1,502,870  

Selling agent fees and expenses (1)(2)

   $ 627,480      $ 720,630      $ 813,780      $ 920,903  

Estimated net proceeds

   $ 40,369,650      $ 47,776,500      $ 55,183,350      $ 63,701,227  

Estimated net proceeds per share

   $ 9.50      $ 9.56      $ 9.60      $ 9.63  

 

(1)

See “The Conversion and Stock Offering—Plan of Distribution; Selling Agent Compensation” for a discussion of Raymond James & Associates, Inc.’s compensation for the stock offering and the compensation to be received by Raymond James & Associates, Inc. and the other broker-dealers that may participate in any syndicated community offering.

(2)

Excludes records agent fees and expenses payable to Raymond James & Associates, Inc., which are included in estimated offering expenses. See “The Conversion and Stock Offering—Records Management.”

 

 

This investment involves a degree of risk, including the possible loss of principal. See “Risk Factors” beginning on page 16.

These securities are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or by any other governmental agency. None of the Securities and Exchange Commission, the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, the New York State Department of Financial Services, the Federal Deposit Insurance Corporation, or any state securities regulator has approved or disapproved of these securities or determined if this prospectus is accurate or complete. Any representation to the contrary is a criminal offense.

 

 

 

LOGO

For assistance, contact the Stock Information Center at [stock center #].

The date of this prospectus is [Prospectus Date].


Table of Contents

LOGO


Table of Contents

TABLE OF CONTENTS

 

 

     Page  

SUMMARY

     1  

RISK FACTORS

     16  

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

     32  

FORWARD-LOOKING STATEMENTS

     34  

HOW WE INTEND TO USE THE PROCEEDS FROM THE STOCK OFFERING

     36  

OUR DIVIDEND POLICY

     37  

MARKET FOR THE COMMON STOCK

     38  

HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

     39  

CAPITALIZATION

     40  

PRO FORMA DATA

     42  

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     46  

BUSINESS OF LAKE SHORE BANCORP, INC. AND LAKE SHORE FEDERAL BANCORP

     59  

BUSINESS OF LAKE SHORE SAVINGS BANK

     59  

SUPERVISION AND REGULATION

     78  

TAXATION

     89  

MANAGEMENT

     91  

BENEFICIAL OWNERSHIP OF COMMON STOCK

     104  

SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

     105  

THE CONVERSION AND STOCK OFFERING

     106  

COMPARISON OF STOCKHOLDERS’ RIGHTS FOR STOCKHOLDERS OF LAKE SHORE FEDERAL BANCORP

     130  

RESTRICTIONS ON ACQUISITION OF LAKE SHORE BANCORP, INC.

     137  

DESCRIPTION OF CAPITAL STOCK OF LAKE SHORE BANCORP, INC.

     140  

TRANSFER AGENT

     142  

EXPERTS

     142  

CHANGE IN INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

     142  

LEGAL MATTERS

     143  

WHERE YOU CAN FIND ADDITIONAL INFORMATION

     143  
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS OF LAKE SHORE BANCORP, INC.      F-1  

 

i


Table of Contents

SUMMARY

The following summary explains the significant aspects of the conversion and the stock offering, as well as the exchange of existing shares of Lake Shore Federal Bancorp common stock for shares of Lake Shore Bancorp common stock. It may not contain all of the information that is important to you. Before making an investment decision, you should read this entire document carefully, including the consolidated financial statements and related notes and the section entitled “Risk Factors.”

Our Organizational Structure and the Proposed Conversion and Stock Offering

Since 2006, when Lake Shore Savings Bank reorganized into the mutual holding company structure, we have operated in a two-tier mutual holding company structure. Lake Shore Federal Bancorp, a federally-chartered corporation, is the publicly-traded stock holding company and the parent company of Lake Shore Savings Bank. At December 31, 2024, Lake Shore Federal Bancorp had consolidated assets of $685.5 million, total deposits of $573.0 million and stockholders’ equity of $89.9 million. Lake Shore Federal Bancorp’s parent company is Lake Shore, MHC, a federally-chartered mutual holding company. At December 31, 2024, Lake Shore Federal Bancorp had 5,735,226 shares of common stock outstanding, of which 3,636,875 shares, or 63.4%, were owned by Lake Shore, MHC, and the remaining 2,098,351 shares were owned by the public.

Pursuant to the terms of the plan of conversion and reorganization, which we refer to as the plan of conversion throughout this prospectus, we are converting from the mutual holding company corporate structure to the fully public stock holding company corporate structure. Upon completion of the conversion and stock offering, Lake Shore, MHC and Lake Shore Federal Bancorp will cease to exist and Lake Shore Bancorp, a Maryland corporation, will become the successor holding company to Lake Shore Federal Bancorp and will become the stock holding company of Lake Shore Bank. The conversion will be accomplished by the merger of Lake Shore, MHC with and into Lake Shore Federal Bancorp, followed by the merger of Lake Shore Federal Bancorp with and into Lake Shore Bancorp. Simultaneously with the merger of Lake Shore Federal Bancorp with and into Lake Shore Bancorp, Lake Shore Savings Bank will convert from a federal savings bank into a New York-chartered commercial bank that will be renamed Lake Shore Bank. The shares of Lake Shore Bancorp common stock being offered for sale represent the majority ownership interest in Lake Shore Federal Bancorp currently owned by Lake Shore, MHC. Public stockholders of Lake Shore Federal Bancorp will receive shares of common stock of Lake Shore Bancorp in exchange for their shares of Lake Shore Federal Bancorp at an exchange ratio intended to preserve the same aggregate ownership interest in Lake Shore Bancorp as they had in Lake Shore Federal Bancorp, adjusted downward to reflect certain assets held by Lake Shore, MHC, without giving effect to new shares purchased in the stock offering or cash paid in lieu of any fractional shares. The shares of Lake Shore Federal Bancorp common stock owned by Lake Shore, MHC will be canceled.

The following diagram shows our current organizational structure, reflecting ownership percentages at December 31, 2024:

 

LOGO


Table of Contents

After the conversion and stock offering are completed, we will be organized as a fully public stock holding company, as follows:

 

LOGO

Under our current mutual holding company structure, depositors of Lake Shore Savings Bank are members of, and have voting rights in, Lake Shore, MHC, as to all matters requiring a vote of members. Upon completion of the conversion and stock offering, depositors will no longer have voting rights. See “The Conversion and Stock Offering—Effects of the Conversion and Stock Offering—Effect on Voting Rights of Depositors” for further information.

Our Business

Our core business activities are conducted through Lake Shore Savings Bank. Founded in 1891, Lake Shore Savings Bank is headquartered in Dunkirk, New York with ten offices in Erie and Chautauqua Counties in Western New York. Our principal business consists of attracting retail deposits from the general public in the areas surrounding our branch offices and investing those deposits, together with funds generated from operations, primarily in commercial real estate loans, one- to four-family residential mortgage loans, home equity lines of credit and, to a lesser extent, commercial business loans, consumer loans, and investment securities. Our revenues are principally derived from interest earned on our loans and investment securities. Our primary sources of funds for lending and investments are deposits, borrowings, receipts of principal and interest payments on loans and securities, proceeds from sales of loans or securities, maturities and calls of investment securities and income resulting from operations in prior periods.

In April 2023, Kim C. Liddell was appointed President and Chief Executive Officer of Lake Shore Savings Bank and its holding companies, Lake Shore Federal Bancorp and Lake Shore, MHC, in order to lead a new management team to both expeditiously resolve the Consent Order which Lake Shore Savings Bank entered into with the Office of the Comptroller of the Currency (the “OCC”) in February 2023, as well as position the bank for future market opportunities. The Consent Order required Lake Shore Savings Bank to correct certain deficiencies relating to information technology, security, automated clearing house program, audit, management and BSA/AML. In addition, Lake Shore Federal Bancorp and Lake Shore, MHC entered into a written agreement with the Federal Reserve Bank of Philadelphia in June 2023 to support the remediation activities at Lake Shore Savings Bank. As a result of the new management team’s efforts, the Consent Order was terminated by the OCC on December 3, 2024 followed by the termination of the written agreement with the Federal Reserve Bank of Philadelphia on March 4, 2025. With the resolution of the Consent Order and the written agreement, management can focus on its core strategy of positioning the bank as a leading community bank, locally headquartered in Western New York, with more than 133 years of service to our community. We strive to accomplish our goals by continuing to emphasize our exceptional individualized customer service and financial strength, continued community involvement, strong capital levels, multi-channel banking services and penetration in our market areas via organic growth of loans and deposits.

 

2


Table of Contents

Lake Shore Savings Bank is subject to comprehensive regulation and examination by the OCC. As part of the conversion, Lake Shore Savings Bank will convert its charter to a New York commercial bank and will be renamed Lake Shore Bank. It will then become subject to comprehensive regulation and examination by the New York State Department of Financial Services (“NYSDFS”) and the Federal Deposit Insurance Corporation (the “FDIC”). We sometimes refer to Lake Shore Savings Bank following the charter conversion as Lake Shore Bank.

Lake Shore Bancorp is a newly formed Maryland corporation. Following the completion of the conversion and stock offering, Lake Shore Bancorp will succeed Lake Shore Federal Bancorp as the publicly traded holding company of Lake Shore Savings Bank. Our executive offices are located at 31 East Fourth Street, Dunkirk, New York 14048 and our telephone number is (716) 366-4070. Our website address is www.lakeshoresavings.com. Information on this website is not and should not be considered a part of this prospectus.

Business Strategy

Provide high-quality, personalized service as a leading community bank to our local and loyal customers. We currently operate ten full-service branch offices throughout Western New York, where our branch teams initiate and develop both consumer and commercial customer relationships in and around the surrounding market areas. We offer concierge banking services, together with our online and mobile customer conveniences, creating an individualized approach for customers to manage their finances whenever, wherever and however they wish. As a true local bank, we pride ourselves on offering competitive products delivered with the individualized service our customers have come to expect. Our experienced team of commercial bankers can meet the needs of businesses through a variety of checking and credit products, and banking services. The retail banking team located in our branch offices focuses on meeting the deposit and lending needs of consumer customers throughout various life stages as well as small business customers. From local decision-making, responding quickly and efficiently to customer needs, and utilizing technology to level the playing field with our competitors, we are committed to developing long-term relationships with our customers. Staying true to our local roots and mission of “Putting People First” continues to uniquely position us as a bank of choice in Western New York.

Grow our loan portfolio with an emphasis on commercial lending while maintaining our historical residential mortgage program. We have been strategically focused on increasing the originations of commercial real estate loans to finance the purchase of real property, which generally consists of developed real estate, particularly due to the interest rate risk inherent in holding long-term, fixed rate, residential, one- to four-family real estate loans in our portfolio. We have also focused on commercial business lending to small businesses, including business installment loans, lines of credit and other commercial loans. These types of commercial loans are generally made at higher interest rates and for shorter terms than one- to four-family real estate loans, which mitigates interest rate risk. At December 31, 2024 and 2023, our commercial real estate loan portfolio (including loans to finance the construction of commercial real estate) represented the largest holdings in our loan portfolio at 58.7% and 56.8%, respectively, of total gross loans. At December 31, 2024, our commercial real estate portfolio as a percentage of Lake Shore Savings Bank’s total capital as defined under the federal interagency guidance was 239%. The additional capital raised in the offering and termination of the Consent Order will allow us to further increase our commercial lending capacity by enabling us to originate more loans and expand our relationships with our current commercial customers and assist us to continue to attract new customers. In addition, following the offering, we would consider establishing loan production offices to grow lending teams in our core markets or evaluating opportunities in new markets depending on the acquisition of specific lenders with strong ties to their local communities.

At December 31, 2024 and 2023, residential one- to four-family mortgage loans (including loans to finance the construction of one- to four-family homes) represented the second largest holding in our loan portfolio at 29.5% and 30.8%, respectively, of total gross loans. Residential mortgage lending has historically been a significant part of our business, and we recognize that continuing to originate residential one- to four-family mortgage loans is essential to our status as a community-oriented bank. We may sell long-term conforming fixed rate one- to four-family residential loans that we originate on the secondary market, as part of our interest rate and liquidity risk strategy and asset/liability management, if it is deemed appropriate. We typically retain servicing rights when we sell one- to four-family residential mortgage loans. We did not sell any one- to four- family residential loans in the secondary market during the years ended December 31, 2024 or 2023.

 

3


Table of Contents

Manage credit risk to maintain a low level of non-performing assets. We remain committed to maintaining prudent underwriting standards and aggressively monitoring our loan portfolio to maintain asset quality. We have established an experienced commercial credit and lending team and we have implemented well-defined policies, a thorough and efficient loan underwriting process, and active credit monitoring. Furthermore, management and our board of directors review robust loan portfolio analytics on a monthly basis to identify trends that could represent heightened credit risk for the organization. As a result of our continued focus on credit risk management, we had non-performing assets of $3.8 million, or 0.55% of total assets, at December 31, 2024. Our goal is to continue to improve our asset quality through prudent underwriting standards and the diligence of our loan collection personnel.

Increase our share of lower-cost core deposit growth. As a community-based bank, we are focused on growing core deposits within our local communities. As interest rates increased in recent years, customers migrated to higher cost certificates of deposit also referred to as time deposits and we have made a concerted effort in recent periods to begin to reduce our reliance on higher cost certificates of deposit in favor of obtaining lower cost retail and commercial deposit accounts. We also continue to enhance our technology-based deposit products such as remote deposit capture, commercial cash management and mobile deposits in order to accommodate business customers. Our core deposits (which is defined as our deposits other than certificates of deposit with a balance greater than $250,000 and brokered certificates of deposit), represented 94.1% of total deposits at December 31, 2024. Following our conversion to a New York-chartered commercial bank, we will be able to attract and accept municipal deposits which we believe can further enhance core deposits. We intend to continue our focus on core deposit growth by offering our retail and commercial customers a full selection of deposit-related services, and making further investments in technology so that we can enhance our value proposition and deliver high-quality, innovative products and services to our customers.

Pursue opportunistic mergers and acquisitions. In addition to organic growth, we intend to pursue opportunities to acquire banks that offer opportunities for strong financial returns. We recognize the importance of scale and technological innovation in banking. Our primary focus will be on franchises that have strong core deposit and lending relationships, new product capabilities and contiguous market footprints, while maintaining an acceptable risk profile. In addition, we believe that the accelerated rate of consolidation in the banking industry will continue over the next several years such that the capital we are raising in the offering will enhance our ability to make acquisitions of other financial institutions. However, we currently have no understandings or agreements with respect to acquiring any specific financial institution.

Utilize technology to adapt to evolving customer needs. As the banking industry continues to rapidly evolve in terms of technological conveniences, we remain proactive in our efforts to provide e-banking services that our customers expect. We are committed to making investments in technology to make our organization more efficient and to meet customer needs. To this end, we have enhanced the security, monitoring, and updating of our customer systems via the deployment of a cloud-based computing system, in addition to the supporting hardware and software. During 2025, we continue to leverage the use of our core banking system to efficiently serve our customers and provide them with cutting-edge banking services for their convenience.

Leverage management expertise. We intend to rely on management’s extensive experience to execute our business strategy. Our new management team, led by Mr. Liddell, has a track record of profitably growing financial institutions, creating value and providing liquidity for stockholders. With the enhancements to our management team over the last two years, we have positioned ourselves to capitalize on market opportunities and enhance our profitability.

Attract and retain key talent. Key to our strategy is our ability to attract and retain exceptional talent. As a community-based bank, we are focused on recruiting experienced lenders with knowledge of our markets who have either been displaced or are dissatisfied due to consolidation. We will seek to attract lenders with local relationships that can have a near-term impact on growing our loan portfolio.

 

4


Table of Contents

Reasons for the Conversion and Stock Offering

Our primary reasons for converting to the fully public stock form of ownership and undertaking the stock offering are to:

 

  •  

support our planned growth and strengthen our regulatory capital position with the additional capital we will raise in the stock offering;

 

  •  

improve the liquidity of our shares of common stock;

 

  •  

transition our organization to a stock holding company structure, which gives us greater flexibility to access the capital markets compared to our existing mutual holding company structure; and

 

  •  

facilitate future mergers and acquisitions.

For more information, see “The Conversion and Stock Offering—Reasons for the Conversion and Stock Offering.”

Terms of the Stock Offering

We are offering for sale between 4,250,000 and 5,750,000 shares of common stock to eligible depositors of Lake Shore Savings Bank, to our tax-qualified employee benefit plans and, to the extent shares remain available, in a community offering to the general public, with a preference given first to natural persons (including trusts of natural persons) residing in the New York counties of Chautauqua, Erie and Cattaraugus, and then to existing public stockholders of Lake Shore Federal Bancorp as of the close of business on [record date]. If necessary, we will also offer for sale shares to the general public in a syndicated community offering. The number of shares of common stock to be sold may be increased to up to 6,612,500 shares as a result of demand for the shares of common stock in the offering or changes in market conditions. Unless the number of shares of common stock to be offered is increased to more than 6,612,500 shares or decreased to less than 4,250,000 shares, or the subscription and community offerings are extended beyond [extension date], subscribers will not have the opportunity to change or cancel their stock orders once submitted. If the subscription and community offerings are extended beyond [extension date], all subscribers will be notified and given an opportunity to confirm, change or cancel their orders. All subscribers will be notified by mail sent to the address the subscriber provides on the stock order form they have submitted. If you do not respond to the notice of extension, your order will be cancelled and we will promptly return your funds with interest at [interest rate]% per annum or cancel your deposit account withdrawal authorization. If the number of shares to be sold is increased to more than 6,612,500 shares or decreased to less than 4,250,000 shares, all subscribers’ stock orders will be canceled, their withdrawal authorizations will be canceled and funds delivered to us to purchase shares of common stock in the subscription and community offerings will be returned promptly with interest at [interest rate]% per annum. We will then resolicit subscribers, giving them an opportunity to place new orders for a period of time. No shares purchased in the subscription offering and community offering will be issued until the completion of any syndicated community offering.

The purchase price of each share of common stock offered for sale in the stock offering is $10.00. All investors will pay the same purchase price per share, regardless of whether the shares are purchased in the subscription offering, the community offering or a syndicated community offering. Investors will not be charged a commission to purchase shares of common stock in the stock offering. Raymond James & Associates, Inc., which we refer to as “Raymond James” in this prospectus, our marketing agent in the subscription offering, will use its best efforts to assist us in selling shares of our common stock in the subscription offering but is not obligated to purchase any shares of common stock in the subscription offering.

How We Determined the Offering Range, the Exchange Ratio and the $10.00 Per Share Purchase Price

The amount of common stock we are offering for sale and the exchange ratio for the exchange of shares of Lake Shore Federal Bancorp for shares of Lake Shore Bancorp are based on an independent appraisal of the estimated market value of Lake Shore Bancorp, assuming the stock offering has been completed. RP Financial, LC. (“RP Financial”), our independent appraiser, has estimated that, as of February 3, 2025, this market value was $78.7 million. Based on federal regulations, this market value forms the midpoint of a valuation range with a minimum of $66.9 million and a maximum of $90.5 million ($104.1 million at the adjusted maximum). Based on this valuation range, the 63.4% ownership interest of Lake Shore, MHC in Lake Shore Federal Bancorp as of December 31, 2024 being sold in the stock offering, certain assets held by Lake Shore, MHC and the $10.00 per share price, the number of shares of common stock being offered for sale by Lake Shore Bancorp ranges from 4,250,000 shares to 5,750,000 shares. The purchase price of $10.00 per share was selected primarily because it is the price most commonly used in

 

5


Table of Contents

mutual-to-stock conversions of financial institutions. The exchange ratio ranges from 1.1632 shares of Lake Shore Bancorp common stock for each share of Lake Shore Federal Bancorp common stock at the minimum of the offering range to 1.5738 (1.8098 at the adjusted maximum) shares of Lake Shore Bancorp common stock for each share of Lake Shore Federal Bancorp common stock at the maximum of the offering range, and will generally preserve in Lake Shore Bancorp the percentage ownership of public stockholders in Lake Shore Federal Bancorp immediately before the completion of the conversion and stock offering. RP Financial will update its appraisal before we complete the conversion and stock offering. If, as a result of demand for the shares or changes in market conditions, RP Financial determines that our estimated pro forma market value has increased, we may sell up to 6,612,500 shares without further notice to you. If our pro forma market value at that time is either below $66.9 million or above $104.1 million, then, after consulting with the Federal Reserve Board, we may: terminate the stock offering and promptly return all funds with interest; set a new offering range and give all subscribers the opportunity to place a new order; or take such other actions as may be permitted by the Federal Reserve Board and the Securities and Exchange Commission.

The appraisal is based in part on Lake Shore Federal Bancorp’s financial condition and results of operations, the pro forma effect of the additional capital raised by the sale of shares of common stock in the stock offering, and an analysis of a peer group of 10 publicly traded savings and loan and bank holding companies that RP Financial considers comparable to Lake Shore Federal Bancorp. The appraisal peer group consists of the following companies, all of which are traded on the Nasdaq Stock Market.

 

Company Name

   Ticker
Symbol
    

Headquarters

     Total Assets  
                   (In millions)  

Affinity Bancshares, Inc.

     AFBI        Covington, GA      $ 867 (1) 

BV Financial, Inc.

     BVFL        Baltimore, MD      $ 912 (1) 

Central Plains Bancshares, Inc.

     CPBI        Grand Island, NE      $ 482 (2) 

ECB Bancorp, Inc.

     ECBK        Everett, MA      $ 1,358 (2) 

Home Federal Bancorp, Inc. of Louisiana

     HFBL        Shreveport, LA      $ 608 (1) 

IF Bancorp, Inc.

     IROQ        Watseka, IL      $ 885 (1) 

Magyar Bancorp, Inc.

     MGYR        New Brunswick, NJ      $ 1,008 (1) 

PB Bancshares, Inc.

     PBBK        Coatesville, PA      $ 453 (2) 

Provident Bancorp, Inc.

     PVBC        Amesbury, MA      $ 1,593 (1) 

Texas Community Bancshares, Inc.

     TCBS        Mineola TX      $ 446 (2) 

 

(1)

As of December 31, 2024

(2)

As of September 30, 2024.

The following table presents a summary of selected pricing ratios for Lake Shore Bancorp (on a pro forma basis) as of and for the twelve months ended December 31, 2024, and for the peer group companies based on earnings and other information as of and for the twelve months ended December 31, 2024, with stock prices as of February 3, 2025, as reflected in the appraisal report. Compared to the average pricing of the peer group, and based upon the information in the following table, our pro forma pricing ratios at the midpoint of the offering range indicated a discount of 29.8% on a price-to-book value basis, a discount of 32.1% on a price-to-tangible book value basis, and a discount of 25.1% on a price-to-earnings basis.

 

     Price-to-earnings multiple (1)      Price-to-book value ratio     Price-to-tangible book
value ratio
 

Lake Shore Bancorp (on a pro forma basis, assuming completion of the conversion and stock offering)

       

Adjusted Maximum

     18.58x        71.38 %      71.38 % 

Maximum

     16.44x        65.40 %      65.40 % 

Midpoint

     14.50x        59.70 %      59.70 % 

Minimum

     12.50x        53.36 %      53.36 % 

Valuation of peer group companies, all of which are fully converted (on an historical basis)

       

Averages

     19.37x        85.09 %      87.89 % 

Medians

     17.27x        82.20 %      85.68 % 

 

(1)

Price-to-earnings multiples calculated by RP Financial in the independent appraisal are based on an estimate of “core” or recurring earnings for the twelve months ended December 31, 2024. These ratios are different than those presented in “Pro Forma Data.”

 

6


Table of Contents

The independent appraisal does not indicate trading market value. Do not assume or expect that our valuation as indicated in the appraisal means that after the conversion and stock offering the shares of our common stock will trade at or above the $10.00 per share purchase price. Furthermore, the pricing ratios presented in the appraisal were used by RP Financial to estimate our pro forma appraised value for regulatory purposes and not to compare the relative value of shares of our common stock with the value of the capital stock of the peer group. The value of the capital stock of a particular company may be affected by a number of factors such as financial performance, asset size and market location.

For a more complete discussion of the amount of common stock we are offering for sale and the independent appraisal, see “The Conversion and Stock Offering—Stock Pricing and Number of Shares to be Issued.”

Effect of Lake Shore, MHC’s Assets on Minority Stock Ownership

Public stockholders of Lake Shore Federal Bancorp will receive shares of common stock of Lake Shore Bancorp in exchange for their shares of common stock of Lake Shore Federal Bancorp pursuant to an exchange ratio that is designed to provide public stockholders with the same ownership percentage of the common stock of Lake Shore Bancorp after the conversion as their ownership percentage in Lake Shore Federal Bancorp immediately before the conversion, without giving effect to new shares purchased in the offering, cash paid in lieu of any fractional shares. However, the exchange ratio will be adjusted downward to reflect net assets held by Lake Shore, MHC (other than shares of common stock of Lake Shore Federal Bancorp) at the completion of the conversion and stock offering, which net assets totaled $230,000 at December 31, 2024. This adjustment would decrease Lake Shore Federal Bancorp’s public stockholders’ ownership interest in Lake Shore Bancorp from 36.59% to 36.48%, and would increase the ownership interest of persons who purchase stock in the stock offering from 63.41% (the amount of Lake Shore Federal Bancorp’s outstanding stock held by Lake Shore, MHC) to 63.52%.

The Exchange of Existing Shares of Lake Shore Federal Bancorp Common Stock

If you are a stockholder of Lake Shore Federal Bancorp immediately before the completion of the conversion and stock offering, your shares will be exchanged for shares of common stock of Lake Shore Bancorp. The number of shares of common stock you will receive will be based on the exchange ratio, which will depend upon our final appraised value and the percentage of outstanding shares of Lake Shore Federal Bancorp common stock owned by public stockholders immediately before the completion of the conversion and stock offering. The following table shows how the exchange ratio will adjust, based on the appraised value of Lake Shore Bancorp as of February 3, 2025, assuming public stockholders of Lake Shore Federal Bancorp own 63.4% of the outstanding shares of Lake Shore Federal Bancorp common stock and Lake Shore, MHC had net assets (excluding its shares of Lake Shore Federal Bancorp common stock) of $230,000 immediately before the completion of the conversion and stock offering. The table also shows the number of shares of Lake Shore Bancorp common stock a hypothetical owner of Lake Shore Federal Bancorp common stock would receive in exchange for 100 shares of Lake Shore Federal Bancorp common stock owned at the completion of the conversion and stock offering, depending on the number of shares of common stock issued in the conversion and stock offering.

 

     Shares to be Sold in the
Stock Offering
    Shares of Lake Shore Bancorp
to be Issued in Exchange for

Shares of Lake Shore  Federal
Bancorp
    Total Shares
of Common
Stock to be
Issued in

Exchange and
Sold in Stock
Offering
     Exchange
Ratio
     Equivalent
Value of
Shares
Based
Upon
Offering
Price (1)
     Equivalent
Pro Forma
Tangible
Book Value
Per
Exchanged
Share (2)
     Whole
Shares to
be
Received
for 100
Existing
Shares (3)
 
     Amount      Percent     Amount      Percent  

Minimum

     4,250,000        63.5 %      2,440,823        36.5 %      6,690,823        1.1632      $ 11.63      $ 21.80        116  

Midpoint

     5,000,000        63.5       2,871,557        36.5       7,871,557        1.3685        13.68        22.92        136  

Maximum

     5,750,000        63.5       3,302,290        36.5       9,052,290        1.5738        15.74        24.06        157  

Adjusted Maximum

     6,612,500        63.5       3,797,635        36.5       10,410,135        1.8098        18.10        25.36        180  

 

(1)

Represents the value of shares of Lake Shore Bancorp common stock to be received in the conversion and stock offering by a holder of one share of Lake Shore Federal Bancorp, pursuant to the exchange ratio, based upon the $10.00 per share offering price.

 

7


Table of Contents
(2)

Represents the pro forma tangible book value (equity) per share at each level of the offering range multiplied by the respective exchange ratio. At December 31, 2024, Lake Shore Federal Bancorp’s tangible book value per share was $15.67.

(3)

Cash will be paid in lieu of fractional shares.

No fractional shares of Lake Shore Bancorp common stock will be issued to any public stockholder of Lake Shore Federal Bancorp. For each fractional share that otherwise would be issued, Lake Shore Bancorp will pay in cash an amount equal to the product obtained by multiplying the fractional share interest to which the holder otherwise would be entitled by the $10.00 per share offering price.

Intended Use of the Proceeds From the Stock Offering

We intend to invest at least 50% of the net proceeds from the stock offering in Lake Shore Bank, fund a loan to our employee stock ownership plan to finance its purchase of shares of common stock in the stock offering, and contribute and retain the remainder of the net proceeds from the stock offering at Lake Shore Bancorp. Therefore, assuming we sell 5,000,000 shares of common stock in the stock offering at the midpoint of the offering range resulting in net proceeds of $47.8 million, we intend to invest $23.9 million in Lake Shore Bank, loan $4.0 million to our employee stock ownership plan to fund its purchase of shares of common stock and retain the remaining $19.9 million of the net proceeds at Lake Shore Bancorp.

Lake Shore Bancorp may use the funds it retains for investment in securities, to repurchase shares of common stock, to acquire other financial institutions or financial services companies, to pay cash dividends and for other general corporate purposes. Lake Shore Bank may use the proceeds it receives to support increased lending, enhance existing, or support growth and the development of, new products and services, to potentially restructure Lake Shore Bank’s investment securities portfolio or expand its branch network by establishing or acquiring new branches, or establishing loan production offices or by acquiring other financial institutions or financial services companies. We do not currently have any agreements or understandings regarding any acquisition transactions.

See “How We Intend to Use the Proceeds From the Stock Offering” for additional information.

Persons Who May Order Shares of Common Stock in the Stock Offering

We are offering the shares of common stock for sale in a subscription offering in the following descending order of priority:

 

  (i)

To depositors with accounts at Lake Shore Savings Bank with aggregate balances of at least $50.00 at the close of business on December 31, 2023.

 

  (ii)

To our tax-qualified employee benefit plans (including Lake Shore Savings Bank’s employee stock ownership plan), which may subscribe for, in the aggregate, up to 10% of the shares of common stock sold in the stock offering. We expect our employee stock ownership plan to purchase 8% of the shares of common stock sold in the stock offering.

 

  (iii)

To depositors with accounts at Lake Shore Savings Bank with aggregate balances of at least $50.00 at the close of business on [Supp Eligible Date].

 

  (iv)

To depositors of Lake Shore Savings Bank at the close of business on [record date].

Shares of common stock not purchased in the subscription offering may be offered for sale to the general public in a community offering, with a preference given first to natural persons (including trusts of natural persons) residing in the New York counties of Chautauqua, Erie and Cattaraugus, and then to Lake Shore Federal Bancorp’s public stockholders at the close of business on [record date]. If held, the community offering is expected to begin concurrently with the subscription offering, but may begin concurrently with, during or promptly after the subscription offering. We also may offer for sale shares of common stock not purchased in the subscription offering and the community offering in a syndicated community offering. Raymond James will act as sole manager for the

 

8


Table of Contents

syndicated community offering. We have the right to accept or reject, in our sole discretion, orders received in the community offering or syndicated community offering, and our interpretation of the terms and conditions of the plan of conversion will be final. Any determination to accept or reject stock orders in the community offering or syndicated community offering will be based on the facts and circumstances available to management at the time of the determination.

If we receive orders for more shares than we are offering for sale, we may not be able to fill your order in whole or in part. A detailed description of the subscription offering, the community offering and the syndicated community offering, as well as a discussion regarding allocation procedures, can be found in the section of this prospectus entitled “The Conversion and Stock Offering.”

Limits on How Much Common Stock You May Purchase

The minimum number of shares of common stock that may be purchased is 25 shares.

Generally, no individual, or individuals acting through a single qualifying account held jointly, may purchase more than 150,000 shares ($1,500,000) of common stock. If any of the following persons purchase shares of common stock, their purchases, in all categories of the stock offering, when combined with your purchases, cannot exceed 150,000 shares ($1,500,000) of common stock:

 

  •  

your spouse or other blood or marriage relative, who lives in your home or who is a director or who is a director or officer of Lake Shore Federal Bancorp or Lake Shore Savings Bank;

 

  •  

corporations or other entities in which you are a senior officer or partner or have a 10% or greater beneficial ownership interest;

 

  •  

trusts or other estates in which you are the trustee or fiduciary or have a substantial beneficial interest in the trust or other estate; or

 

  •  

other persons who may be your associates or persons acting in concert with you.

Unless we determine otherwise, persons having the same address and persons exercising subscription rights through qualifying accounts registered to the same address will be subject to the overall purchase limitation of 150,000 shares ($1,500,000).

In addition to the above purchase limitations, there is an ownership limitation for current stockholders of Lake Shore Federal Bancorp other than our employee stock ownership plan. Shares of common stock that you purchase in the stock offering individually and together with persons described above, plus any shares you and they receive in exchange for existing shares of Lake Shore Federal Bancorp common stock, may not exceed 9.9% of the total shares of common stock to be issued and outstanding after the completion of the conversion and stock offering. However, if, based on your current ownership level, you will own more than 9.9% of the total shares of common stock of Lake Shore Bancorp to be issued and outstanding after the completion of the conversion and stock offering following the exchange of your shares of Lake Shore Federal Bancorp common stock, you will be ineligible to purchase any new shares in the stock offering. You will be required to obtain regulatory approval or non-objection before acquiring 10% or more of Lake Shore Bancorp’s common stock.

Subject to regulatory approval, we may increase or decrease the purchase and ownership limitations at any time. See the detailed description of the purchase limitations in “The Conversion and Stock Offering—Additional Limitations on Common Stock Purchases.”

How You May Purchase Shares of Common Stock in the Subscription Offering and the Community Offering

In the subscription offering and any community offering, you may pay for your shares only by:

 

  (i)

personal check, bank check or money order, from the purchaser, made payable directly to Lake Shore Bancorp;

 

9


Table of Contents
  (ii)

authorizing us to withdraw available funds (without any early withdrawal penalty) from your Lake Shore Savings Bank deposit account(s), other than checking accounts or individual retirement accounts (IRAs); or

 

  (iii)

cash.

Cash will only be accepted at Lake Shore Savings Bank’s main office and will be converted to a bank check. Please do not submit cash by mail. Lake Shore Savings Bank, by law, is not permitted to lend funds to anyone to purchase shares of common stock in the stock offering. Additionally, you may not use any type of third party check to pay for shares of common stock. Wire transfers will not be accepted. Applicable regulations prohibit Lake Shore Savings Bank from lending funds or extending credit to any person to purchase shares of common stock in the stock offering. You may not submit a Lake Shore Savings Bank line of credit check for payment. You may not designate withdrawal from Lake Shore Savings Bank’s accounts with check-writing privileges; rather, submit a check. If you request a direct withdrawal, 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 will immediately withdraw the amount from your checking account(s). You may not authorize direct withdrawal from a Lake Shore Savings Bank individual retirement account, or IRA. See “—Using Individual Retirement Account Funds to Purchase Shares of Common Stock.”

You may subscribe for shares of common stock in the subscription and community offerings by delivering a signed and completed original stock order form, together with full payment payable to Lake Shore Bancorp or authorization to withdraw funds from one or more of your Lake Shore Savings Bank deposit accounts, provided that the stock order form is received before 2:00 p.m., Eastern time, on [expiration date], which is the expiration of the subscription offering period. You may submit your stock order form and payment by mail using the stock order reply envelope provided or by paying for overnight delivery to the address listed on the stock order form. You may also hand-deliver stock order forms to our main office, located at 31 East Fourth Street, Dunkirk, New York 14048. Hand-delivered stock order forms will be accepted only at this location. We will not accept stock order forms at other offices of Lake Shore Savings Bank. Do not mail stock order forms to any of Lake Shore Savings Bank’s offices.

See “The Conversion and Stock Offering—Procedure for Purchasing Shares in the Subscription and Community Offerings—Payment for Shares” for a complete description of how to purchase shares in the subscription and community offerings.

Using Individual Retirement Account Funds to Purchase Shares of Common Stock

You may be able to subscribe for shares of common stock using funds in your individual retirement account (“IRA”) or other retirement account. If you wish to use some or all of the funds in your Lake Shore Savings Bank IRA or other retirement account, the applicable funds must be transferred to a self-directed account maintained by an independent custodian or trustee, such as a brokerage firm, and the purchase must be made through that account. If you do not have such an account, you will need to establish one before placing your stock order. An annual administrative fee may be payable to the independent custodian or trustee. Because individual circumstances differ and the processing of retirement fund orders takes additional time, we recommend that you contact our Stock Information Center promptly, preferably at least two weeks before the [expiration date] offering deadline, for assistance with purchases using funds in your IRA or other retirement account you may have at Lake Shore Savings Bank or elsewhere. Whether you may use such funds to purchase shares in the stock offering may depend on timing constraints and, possibly, limitations imposed by the institution where the funds are held.

See “The Conversion and Stock Offering—Procedure for Purchasing Shares in the Subscription and Community Offerings—Payment for Shares” and “—Using Individual Retirement Account Funds” for a complete description of how to use IRA funds to purchase shares of common stock in the stock offering.

 

10


Table of Contents

Market for Common Stock

Existing publicly held shares of Lake Shore Federal Bancorp’s common stock are listed on the Nasdaq Global Market under the symbol “LSBK.” Upon completion of the conversion and stock offering, the shares of common stock of Lake Shore Bancorp will be issued in exchange for the existing shares of Lake Shore Federal Bancorp. We expect to list the shares of Lake Shore Bancorp common stock on the Nasdaq Global Market under the symbol “LSBK.” Raymond James has advised us that it intends to make a market in our common stock following the stock offering, but is under no obligation to do so.

Our Dividend Policy

In 2024, Lake Shore Federal Bancorp resumed paying a cash dividend of $0.18 per share to its public stockholders. On March 11, 2025, Lake Shore Federal Bancorp suspended the payment of cash dividends pending the completion of the conversion from the mutual holding company to the stock holding company form of organization and related stock offering. Following completion of the stock offering, our board of directors intends to resume paying cash dividends on our shares of common stock, subject to our capital requirements, our financial condition and results of operations, tax considerations, statutory and regulatory limitations, and general economic conditions. However, no decision has been made with respect to the amount of any dividend payments which will be determined once the board of directors can evaluate the amount of common stock outstanding. We cannot assure you that any such dividends will not be reduced or eliminated in the future.

For information regarding our proposed dividend policy, see “Our Dividend Policy.” For information regarding our recent dividend payment history, see “Selected Consolidated Financial and Other Data” and “Market for the Common Stock.”

Purchases by Directors and Executive Officers

We expect our directors and executive officers, together with their associates, to subscribe for 262,000 shares of common stock in the stock offering, representing 6.2% of the shares to be sold at the minimum of the offering range. The purchase price paid by them will be the same $10.00 per share price paid by all other persons who purchase shares of common stock in the stock offering. Following the conversion and stock offering, our directors and executive officers, together with their associates, are expected to beneficially own 504,674 shares of common stock of Lake Shore Bancorp, or 5.6% of our total outstanding shares of common stock at the minimum of the offering range, which includes shares they currently own in Lake Shore Federal Bancorp that will be exchanged for shares of Lake Shore Bancorp.

See “Subscriptions by Directors and Executive Officers” for more information on the proposed purchases of shares of common stock by our directors and executive officers.

Deadline for Orders of Shares of Common Stock in the Subscription and Community Offerings

The deadline for submitting orders to purchase shares of common stock in the subscription offerings and, if held, in the community offering is 2:00 p.m., Eastern time, on [expiration date], unless we extend this deadline. If you wish to purchase shares of common stock, a properly completed and signed original stock order form, together with full payment, must be received (not postmarked) by this time.

Although we will make reasonable attempts to provide this prospectus and offering materials to holders of subscription rights, the subscription offering and all subscription rights will expire at 2:00 p.m., Eastern time, on [expiration date], whether or not we have been able to locate each person entitled to subscription rights.

See “The Conversion and Stock Offering—Procedure for Purchasing Shares in the Subscription and Community Offerings—Expiration Date” for a complete description of the deadline for purchasing shares in the stock offering.

 

11


Table of Contents

You May Not Sell or Transfer Your Subscription Rights

Applicable regulations prohibit you from transferring your subscription rights. If you order shares of common stock in the subscription offering, you will be required to certify that you are purchasing the common stock for yourself and that you have no agreement or understanding to sell or transfer your subscription rights or the shares that you are purchasing. We intend to take legal action, including reporting persons to federal or state agencies, against anyone who we believe has sold or transferred his or her subscription rights. We will not accept your order if we have reason to believe you have sold or transferred your subscription rights. On the stock order form, you cannot add the names of others for joint stock registration who do not have subscription rights or who qualify only in a lower subscription offering priority than you do. Doing so may jeopardize your subscription rights. You may only add those who were eligible to purchase shares of common stock in the subscription offering at your date of eligibility. In addition, the stock order form requires that you list all deposit and loan accounts, giving all names on each account and the account number at the applicable eligibility date. Failure to provide this information, or providing incomplete or incorrect information, may result in a loss of part or all of your share allocation.

Delivery of Shares of Common Stock

All shares of common stock sold will be issued in book entry form. Stock certificates will not be issued. A statement reflecting ownership of shares of common stock issued in the subscription and community offerings will be mailed by our transfer agent to the persons entitled thereto at the registration address noted by them on their stock order forms as soon as practicable following consummation of the conversion and stock offering. We expect trading in the stock to begin on the day of completion of the conversion and stock offering or the next business day. The conversion and stock offering is expected to be completed as soon as practicable following satisfaction of the conditions described below in “—Conditions to Completion of the Conversion and Stock Offering.” Until a statement reflecting your ownership of shares of common stock is available and delivered to you, you may not be able to sell the shares of common stock that you purchased in the stock offering, even though the common stock will have begun trading. Your ability to sell your shares of common stock before receiving your statement will depend on arrangements you may make with a brokerage firm.

Conditions to Completion of the Conversion and Stock Offering

We cannot complete the conversion and stock offering unless:

 

  •  

The plan of conversion is approved by at least a majority of votes eligible to be cast by members of Lake Shore, MHC (i.e., depositors and certain borrowers of Lake Shore Savings Bank) as of the close of business on [record date];

 

  •  

The plan of conversion is approved by Lake Shore Federal Bancorp stockholders holding at least two-thirds of the outstanding shares of common stock of Lake Shore Federal Bancorp as of the close of business on [record date], including the shares owned by Lake Shore, MHC;

 

  •  

The plan of conversion is approved by Lake Shore Federal Bancorp stockholders holding at least a majority of the outstanding shares of common stock of Lake Shore Federal Bancorp as of the close of business on [record date], excluding the shares owned by Lake Shore, MHC;

 

  •  

We sell at least the minimum number of shares of common stock offered in the stock offering;

 

  •  

We receive approval from the Federal Reserve Board; and

 

  •  

The NYSDFS and the FDIC approve the charter conversion of Lake Shore Savings Bank from a federally chartered savings bank to a New York commercial bank.

Lake Shore, MHC intends to vote its shares in favor of the plan of conversion. At the close of business on [record date], Lake Shore, MHC owned 3,636,875 shares, or approximately 63.4%, of the outstanding shares of common stock of Lake Shore Federal Bancorp. At the close of business on [record date], the directors and executive

 

12


Table of Contents

officers of Lake Shore Federal Bancorp and their affiliates owned _____ shares of Lake Shore Federal Bancorp common stock (excluding exercisable options), or ___% of the outstanding shares of common stock and ___% of the outstanding shares of common stock excluding the shares owned by Lake Shore, MHC. They intend to vote those shares in favor of the plan of conversion.

Steps We May Take if We Do Not Receive Orders for the Minimum Number of Shares

If we do not receive orders for at least 4,250,000 shares of common stock, we may take one or more steps to sell the minimum number of shares of common stock in the offering range. Specifically, we may:

 

  (i)

increase the purchase and ownership limitations; and/or

 

  (ii)

seek regulatory approval to extend the stock offering beyond [extension date], so long as we resolicit subscribers who previously submitted subscriptions in the stock offering; and/or

 

  (iii)

increase the shares purchased by the employee stock ownership plan.

If we extend the stock offering past [extension date], all subscribers will be notified and given an opportunity to confirm, change or cancel their orders. If you do not respond to the notice of extension, we will cancel your stock order and promptly return your funds with interest for funds received in the subscription offering and, if held, the community offering or cancel your deposit account withdrawal authorization. If one or more purchase limitations are increased, subscribers in the subscription offering who ordered the maximum amount and who indicated a desire to be resolicited on the stock order form will be, and, in our sole discretion, some other large subscribers may be, given the opportunity to increase their subscriptions up to the then-applicable limit.

Possible Change in the Offering Range

RP Financial will update its appraisal before we complete the conversion and stock offering. If, as a result of demand for the shares or changes in market conditions, RP Financial determines that our pro forma market value has increased, we may sell up to 6,612,500 shares in the offering without further notice to you. If our pro forma market value at that time is either below $66.9 million or above $104.1 million (the minimum and adjusted maximum pro forma market value, respectively, based on the appraised value of Lake Shore Bancorp as of February 3, 2025), then, after consulting with the Federal Reserve Board, we may:

 

  •  

terminate the stock offering and promptly return all funds (with interest paid on funds received in the subscription offering and any community offering);

 

  •  

set a new offering range; or

 

  •  

take such other actions as may be permitted by the Federal Reserve Board and the Securities and Exchange Commission.

If we set a new offering range, we will promptly return funds, with interest at [interest rate]% per annum, for funds received for purchases in the subscription offering and any community offering, and cancel any authorization to withdraw funds from deposit accounts for the purchase of shares of common stock. We will then resolicit subscribers, allowing them to place a new stock order for a period of time.

Possible Termination of the Stock Offering

We may terminate the stock offering at any time before the special meeting of members of Lake Shore, MHC and the special meeting of stockholders of Lake Shore Federal Bancorp that have been called to vote on the conversion and stock offering, and at any time after these approvals with regulatory approval. If we terminate the stock offering, we will promptly return your funds with interest at [interest rate]% per annum, and we will cancel deposit account withdrawal authorizations.

 

13


Table of Contents

Benefits to Management and Potential Dilution to Stockholders Resulting from the Conversion and Stock Offering

We expect our employee stock ownership plan, which is a tax-qualified retirement plan for the benefit of Lake Shore Savings Bank’s employees, to purchase up to 8% of the shares of common stock we sell in the stock offering. If market conditions warrant, in the judgment of its trustees, the employee stock ownership plan’s subscription order will not be filled and the employee stock ownership plan may elect to purchase shares in the open market following the completion of the conversion and stock offering, subject to the approval of the Federal Reserve Board.

We intend to implement one or more new stock-based benefit plans no earlier than six months after completion of the conversion and stock offering. Stockholder approval of these plans would be required. We have not determined whether we would adopt the plans within or after 12 months following the completion of the conversion and stock offering. If we implement stock-based benefit plans within 12 months following the completion of the conversion and stock offering, the stock-based benefit plans would be limited to reserving a number of shares (i) up to 4% of the shares of common stock sold in the stock offering for awards of restricted stock to key employees and directors, at no cost to the recipients, and (ii) up to 10% of the shares of common stock sold in the stock offering for issuance pursuant to the exercise of stock options by key employees and directors. If the stock-based benefit plan is adopted more than 12 months after the completion of the conversion and stock offering, it would not be subject to the percentage limitations set forth above. We have not yet determined the definitive number of shares that would be reserved for issuance under these plans. For a description of our current stock-based benefit plan, see “Management—Benefits to be Considered Following Completion of the Conversion and Stock Offering.”

The following table summarizes the number of shares of common stock and the aggregate dollar value of grants that are available under one or more stock-based benefit plans if such plans reserve a number of shares of common stock equal to 4% and 10% of the shares sold in the stock offering for restricted stock awards and stock options, respectively. The table shows the dilution to stockholders if all such shares are issued from authorized but unissued shares, instead of shares purchased in the open market. A portion of the stock grants shown in the table below may be made to non-management employees. The table also sets forth the number of shares of common stock to be acquired by the employee stock ownership plan for allocation to all qualifying employees.

 

     Number of Shares to be Granted or Purchased     Dilution
Resulting
From
Issuance of
Shares for
Stock-Based
Benefit Plans
    Value of Grants (1)  
   At
Minimum of

Offering
Range
     At
Adjusted
Maximum
of Offering
Range
     As a
Percentage
of Common
Stock to be
Sold in the
Stock
Offering
 
  At
Minimum
of Offering
Range
     At
Adjusted
Maximum
of Offering
Range
 

Employee stock ownership plan

     340,000        529,000        8.0 %      N/A  (2)    $ 3,400      $ 5,290  

Restricted stock awards

     170,000        264,500        4.0       2.48 %      1,700        2,645  

Stock options

     425,000        661,250        10.0       5.97 %      2,261        3,518  
  

 

 

    

 

 

    

 

 

     

 

 

    

 

 

 

Total

     935,000        1,454,750        22.0 %      8.17 %    $ 7,361      $ 11,453  
  

 

 

    

 

 

    

 

 

     

 

 

    

 

 

 

 

(1)

The actual value of restricted stock awards will be determined based on their fair value as of the date grants are made. For purposes of this table, fair value for restricted stock awards is assumed to be the same as the offering price of $10.00 per share. The fair value of stock options has been estimated at $5.32 per option using the Black-Scholes option pricing model with the following assumptions: a grant-date share price and option exercise price of $10.00; an expected option term of 10 years; no dividend yield; a risk-free rate of return of 4.58%; and expected volatility of 32.51%. The actual value of stock options granted will be determined by the grant-date fair value of the options, which will depend on a number of factors, including the valuation assumptions used and the option pricing model ultimately adopted.

(2)

No dilution is reflected for the employee stock ownership plan because such shares are assumed to be purchased in the stock offering.

We may fund our stock-based benefit plans through open market purchases, as opposed to new issuances of stock; however, if any options previously granted under our existing 2006 Stock Option Plan, 2012 Equity Incentive Plan or 2025 Equity Incentive Plan are exercised during the first year following completion of the stock offering, they will be funded with newly issued shares as federal regulations do not permit us to repurchase our shares during the first year following the completion of the stock offering except to fund the grants of restricted stock under a stock-based benefit plan or under extraordinary circumstances.

 

14


Table of Contents

Income Tax Consequences

Lake Shore, MHC, Lake Shore Federal Bancorp, Lake Shore Savings Bank, and Lake Shore Bancorp have received an opinion of counsel, Luse Gorman, PC, regarding the material federal income tax consequences of the conversion and stock offering, and have received an opinion of Yount, Hyde & Barbour, P.C. regarding the material New York tax consequences of the conversion and stock offering. As a general matter, the conversion and stock offering will not be a taxable transaction for purposes of federal or state income taxes to Lake Shore, MHC, Lake Shore Federal Bancorp, Lake Shore Savings Bank, and Lake Shore Bancorp, persons eligible to subscribe in the subscription offering, or existing stockholders of Lake Shore Federal Bancorp (except as to cash paid for fractional shares). Existing stockholders of Lake Shore Federal Bancorp who receive cash in lieu of fractional shares of Lake Shore Bancorp will recognize a gain or loss equal to the difference between the cash received and the tax basis of the fractional share.

Risk Factors

An investment in Lake Shore Bancorp common stock is subject to risk, including risks related to our business and this offering. Before making an investment decision, you should read this entire document carefully, including the section entitled “Risk Factors” that immediately follows and that discusses the above risks in further detail.

How You Can Obtain Additional Information—Stock Information Center

Our banking personnel may not, by law, assist with investment-related questions about the stock offering. If you have any questions regarding the conversion and stock offering, call our Stock Information Center at [stock center #]. The Stock Information Center is open Monday through Friday between 10:00 a.m. and 4:00 p.m., Eastern time, and will be closed on bank holidays.

 

15


Table of Contents

RISK FACTORS

You should carefully consider the following risk factors in evaluating an investment in the shares of our common stock. Any of the following risks could have a material adverse effect on our business, operating results and financial condition and could cause the trading price of our common stock to decline, which could cause you to lose all or part of your investment. In addition to these risks and the other risks and uncertainties described elsewhere in this prospectus, there may be additional risks and uncertainties that are not currently known to us or that we currently deem to be immaterial that could materially and adversely affect our business, financial condition or results of operations.

Risks Related to Lending Activities

We have a substantial amount of commercial real estate and commercial business loans, and we intend to continue to increase our originations of these types of loans. These loans involve credit risks that could adversely affect our financial condition and results of operations.

As of December 31, 2024, commercial real estate (including commercial construction) and commercial business loans comprised in the aggregate 61.6% of our total gross loan portfolio. These types of loans may expose a lender to greater credit risk than residential loans secured by one- to four-family real estate because the historical losses have been higher for commercial loans. In addition, commercial real estate and commercial business loans may also involve relatively large loan balances to individual borrowers or groups of borrowers. These loans also have greater credit risk than residential loans for the following reasons:

 

  •  

Commercial Real Estate Loans. Repayment is dependent upon income being generated in amounts sufficient to cover operating expenses and debt service.

 

  •  

Commercial Business Loans. Repayment is generally dependent upon the successful operation of the borrower’s business.

A deterioration in economic conditions in our market areas could affect the performance of our commercial loan portfolio. Higher prices for businesses and consumers and high unemployment could negatively affect our commercial loan portfolio, if business owners or consumers are not able to make loan payments. If there was a downturn in the real estate market or our national or local economy, due to inflation, changes in interest rates or monetary policy, increased unemployment or other reasons, then this could adversely affect the value of the properties securing the loans or revenues from our borrowers’ businesses thereby increasing the risk of non-performing loans. Because commercial loans generally have a higher loan balance in comparison to residential real estate loans, the deterioration of one or a few of these loans could cause a significant increase in nonaccrual loans, which could have a material adverse effect on our financial condition and results of operations. If we foreclose on these loans, our holding period for the collateral typically is longer than for a one- to four-family residential property because there are fewer potential purchasers of the collateral, which could cause us to increase our provision for credit losses and also adversely affect our operating results and financial condition.

We have a significant number of loans secured by real estate, and a downturn in the local real estate market could negatively impact our profitability.

At December 31, 2024, approximately $529.7 million, or 96.7%, of our total gross loan portfolio was classified as real estate loans. Most of the real estate securing these loans is located in our primary lending market, Erie and Chautauqua Counties in Western New York. Future declines in the real estate values in Erie and Chautauqua Counties and surrounding markets as a result of an economic downturn could significantly impair the value of the particular collateral securing our loans and our ability to sell the collateral upon foreclosure for an amount necessary to satisfy the borrower’s obligations to us. This could require increasing our allowance for credit losses to address the decrease in the value of the real estate securing our loans, which could have a material adverse effect on our business, financial condition, results of operations and growth prospects.

 

16


Table of Contents

Unlike larger financial institutions that are more geographically diversified, our profitability depends primarily on the general economic conditions in our primary market area. Local economic conditions have a significant impact on our residential real estate, commercial real estate, construction, commercial business and consumer lending, including, the ability of borrowers to repay these loans and the value of the collateral securing these loans.

Deterioration in economic conditions could result in the following consequences, any of which could have a material adverse effect on our business, financial condition, liquidity and results of operations:

 

  •  

demand for our products and services may decrease;

 

  •  

loan delinquencies, problem assets and foreclosures may increase;

 

  •  

collateral for loans, especially real estate, may decline in value, thereby reducing customers’ future borrowing power, and reducing the value of assets and collateral associated with existing loans;

 

  •  

the value of our securities portfolio may decrease; and

 

  •  

the net worth and liquidity of loan guarantors may decrease, thereby impairing their ability to honor commitments made to us.

Moreover, a significant decline in general economic conditions, caused by inflation, acts of terrorism, an outbreak of hostilities or other international or domestic calamities or other factors beyond our control could further impact these local economic conditions and could further negatively affect our financial performance. In addition, deflationary pressures, while possibly lowering our operating costs, could have a significant negative effect on our borrowers, especially our business borrowers, and the values of underlying collateral securing loans, which could negatively affect our financial performance.

Our non-residential, non-owner-occupied real estate loans may expose us to increased credit risk.

At December 31, 2024, $112.6 million, or 35.1% of our total gross commercial real estate loan portfolio, consisted of loans secured by non-residential, non-owner-occupied real estate properties. At December 31, 2024, all of our non-residential, non-owner-occupied real estate loans were performing in accordance with their repayment terms. Loans secured by non-residential, non-owner-occupied properties generally expose a lender to greater risk of non-payment and loss than loans secured by non-residential, owner occupied properties because repayment of such loans depend primarily on the tenant’s continuing ability to pay rent to the property owner, who is our borrower, or, if the property owner is unable to find a tenant, the property owner’s ability to repay the loan without the benefit of a rental income stream. In addition, the physical condition of non-residential, non-owner-occupied properties is often below that of owner-occupied properties due to lenient property maintenance standards that negatively impact the value of the collateral properties. Furthermore, some of our non-residential, non-owner-occupied real estate loan borrowers have more than one loan outstanding with us. Consequently, an adverse development with respect to one credit relationship may expose us to a greater risk of loss compared to an adverse development with respect to a non-residential, owner-occupied or residential one- to four-family mortgage loan.

Our historical emphasis on residential mortgage loans exposes us to lending risks.

As of December 31, 2024, $161.3 million, or 29.5% of our total gross loan portfolio, was secured by residential, one- to four-family real estate loans and we intend to continue to make loans of this type. Residential, one- to four-family mortgage lending is generally sensitive to regional and local economic conditions that can significantly impact the ability of borrowers to meet their loan payment obligations, making loss levels difficult to predict. Declines in real estate values could cause some of our residential, one- to four-family mortgages to be inadequately collateralized, which would expose us to a greater risk of loss if we seek to recover on defaulted loans by selling the real estate collateral.

 

17


Table of Contents

Deteriorating credit quality could adversely affect our earnings.

Our loan customers may not repay their loans according to their terms and the collateral securing the payment of these loans may be insufficient to pay any remaining loan balance. We therefore may experience significant loan losses, which could have a material adverse effect on our operating results. A downturn in the real estate market or the local economy could exacerbate this risk. We review our allowance for credit losses for loans and unfunded commitments on a quarterly basis to ensure that it sufficiently reflects management’s estimate of expected losses as of the valuation date.

Our investment portfolio may experience credit deterioration, which could have a material adverse effect on our operating results. Numerous factors, including the credit quality of the counterparty, adverse changes in business climate, adverse actions by regulators, lack of liquidity for re-sales of certain investment securities, or unanticipated changes in the competitive environment could have a negative effect on our investment portfolio or other assets in future periods. The existence of credit deterioration within the investment portfolio could cause us to add to our allowance for credit losses. We review our allowance for credit losses on our investment portfolio on a quarterly basis to ensure that it sufficiently reflects management’s estimate of expected losses inherent within the investment portfolio.

Material additions to our allowance for credit losses on loans, unfunded commitments, or the investment portfolio also would materially decrease our net income, and the charge-off of loans may cause us to increase the allowance for credit losses. We make various assumptions and judgments about the collectability of our loan portfolio, including the creditworthiness of our borrowers and the value of the real estate and other assets serving as collateral for the repayment of many of our loans. We rely on our loan quality reviews, our experience and our evaluation of economic conditions, among other factors, in determining the amount of the allowance for credit losses on loans. We rely on underlying credit ratings of our investment portfolio, as well as other economic characteristics, to determine if a credit loss exists within our investment portfolio and whether an allowance for credit losses on investments is required. If our assumptions prove to be incorrect, our allowance for credit losses may not be sufficient to cover losses inherent in our loan, unfunded commitment, and investment portfolios, resulting in additions to our allowance for credit losses. Our increased focus on commercial loan originations has been one of the more significant factors we have taken into account in evaluating our allowance for credit losses and provision for credit losses. If we were to further increase the amount of commercial loans in our portfolio, we may decide to make increased provisions for credit losses. In addition, bank regulators periodically review our allowance for credit losses and may require us to increase our provision for credit losses or recognize further loan charge-offs, which may have a material adverse effect on our financial condition and results of operations.

We have extended off-balance sheet commitments to borrowers which expose us to credit and interest rate risk.

We enter into off-balance sheet arrangements in the normal course of business to meet the financing needs of our customers. These off-balance sheet arrangements include commitments to grant loans, unfunded commitments to fund loans and lines of credit, and commercial and standby letters of credit which would impact our liquidity and capital resources to the extent customers accept or use these commitments. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheet. Our exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments is represented by the contractual or notional amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments.

 

18


Table of Contents

Risks Related To Our Business

Low demand for real estate loans may lower our profitability.

Making loans secured by real estate, including residential, one- to four-family and commercial real estate, is our primary business and primary source of revenue. If customer demand for real estate loans decreases, our profits may decrease because our alternative investments, primarily securities, generally earn less income than real estate loans. Customer demand for loans secured by real estate could be reduced due to weaker economic conditions, an increase in unemployment, a decrease in real estate values or an increase in interest rates. As interest rates rise, loan demand may slow down, and deposit expenses may increase, which could lower our net interest income and profitability.

We depend on our executive officers and key personnel to implement our business strategy and could be harmed by the loss of their services.

We believe that our growth and future success will depend in large part upon the skills of our management team led by President and CEO, Kim C. Liddell, Executive Vice President Commercial Division, Jeff Werdein and Chief Financial Officer and Treasurer Taylor Gilden. The competition for qualified personnel in the financial services industry is intense, and the loss of our key personnel or an inability to continue to attract, retain and motivate key personnel could adversely affect our business. We cannot assure you that we will be able to retain our existing key personnel or attract additional qualified personnel. Although we have employment and retentions agreement with Messrs. Liddell, Werdein and Gilden, that contain a non-compete provision, the loss of the services of one or more of our executive officers and key personnel could impair our ability to continue to develop our business strategy.

Our risk management framework may not be effective in mitigating risk and reducing the potential for significant losses.

Our risk management framework is designed to minimize risk and loss to us and our customers. We seek to identify, measure, monitor, report and control our exposure to risk, including credit, interest rate, liquidity, price, operations, compliance, strategic, and reputation risks. We additionally segregate and assess information technology and human resource risks due to their complexity and over-arching risk profiles. While we deploy a diverse set of risk monitoring and mitigation techniques, including internal management and third-party engagement in risk processes; risk identification and mitigation processes are inherently limited because they cannot anticipate the existence or future development of currently unanticipated or unknown risks. Recent economic conditions and heightened legislative and regulatory scrutiny of the financial services industry, among other developments, have increased our level of risk. Accordingly, we could suffer losses as a result of our failure to properly anticipate and manage these risks.

The results of our operations may be adversely affected by environmental conditions.

During the course of making loans secured by real estate, we have acquired and may acquire in the future, property securing loans that are in default. There is a risk that we could be required to investigate and clean-up hazardous or toxic substances or chemical releases at such properties after acquisition in a foreclosure action, and that we may be held liable to a governmental entity or third parties for property damage, personal injury and investigation and clean-up costs incurred by such parties in connection with such contamination. In addition, the owner or former owners of contaminated sites may be subject to common law claims by third parties based on damages and costs resulting from environmental contamination emanating from such property. An environmental assessment of real estate securing commercial loans is completed prior to loan closing. This initial assessment may indicate a higher level of testing is needed. The borrower is then required to have further testing and complete any remedial action recommended. To date, we have not been subject to any environmental claims. There can be no assurance, however, that this will remain the case in the future.

 

19


Table of Contents

Our business strategy includes 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.

Our business strategy primarily focuses on loan growth, funded by deposits. Achieving such growth may require us to attract customers that currently bank at other financial institutions in our market area. Our ability to successfully grow will depend on a variety of factors, including our ability to attract and retain experienced bankers, the continued availability of desirable business opportunities, the level of competition from other financial institutions in our market area and our ability to manage our growth. Growth opportunities may not be available or we may not be able to manage our growth successfully. If we do not manage our growth effectively, our financial condition and operating results could be negatively affected. Accordingly, any such business expansion can be expected to negatively impact our earnings until certain economies of scale are reached. Furthermore, there can be considerable costs involved in opening branches or loan production offices and expanding lending capacity, and generally a period of time is required to generate the necessary revenues to offset these costs, especially in areas in which we do not have an established presence. Accordingly, any such business expansion can be expected to negatively impact our earnings until certain economies of scale are reached. Our expenses could be further increased if we encounter delays in the opening of new branches or loan production offices.

Acquisitions may disrupt our business and dilute stockholder value.

We continually evaluate merger and acquisition opportunities of other financial institutions. As a result, negotiations may take place and future mergers or acquisitions with consideration consistent of cash and/or equity securities may occur. We would seek acquisition partners that offer us either significant market presence or the potential to expand our market footprint and improve profitability through economies of scale or expanded services. Acquired other banks or businesses may have an adverse effect on our financial results and may involve various other risks commonly associated with acquisitions, including, among other things:

 

  •  

Payment of a premium over book and market values that may dilute our tangible book value and earnings per share in the short- and long-term;

 

  •  

Potential exposure to unknown or contingent liabilities of the target company, as well as potential asset quality problems of the target company;

 

  •  

Potential volatility in reported income associated with goodwill impairment losses;

 

  •  

Difficulty and expense of integrating the operations and personnel of the target company;

 

  •  

Inability to realize the expected revenue increases, cost savings, increases in geographic or product presence, and/or other projected benefits of acquisition;

 

  •  

Potential disruption to our business and diversion of our management’s time and attention;

 

  •  

The possible loss of key employees and customers of the target company; and

 

  •  

Potential changes in banking or tax laws or regulations that may affect the target company.

Competition in our primary market area may reduce our ability to attract and retain deposits and originate loans.

We operate in a competitive market for both attracting deposits, which is our primary source of funds, and originating loans. Our most direct competition for savings deposits has come from commercial banks, credit unions, savings banks and online banks. Competition has increased in our market areas as a result of new entrants to the Erie County market area. We face additional competition for depositors from non-depository competitors such as the mutual fund industry, securities and brokerage firms, insurance companies and the U.S. Department of the Treasury. Our competition for loans comes principally from commercial banks, savings banks, mortgage banking companies,

 

20


Table of Contents

credit unions, online retail mortgage lenders and other financial service companies. Competition for loan originations and deposits may limit our future growth and earnings prospects. Some of the institutions with which we compete have substantially greater resources than we have and may offer services that we do not provide. We expect competition to increase in the future as a result of legislative, regulatory and technological changes and the continuing trend of consolidation in the financial services industry. Our profitability will depend upon our continued ability to compete successfully in our market areas.

Our asset size may make it more difficult for us to compete.

Our asset size may make it more difficult to compete with other financial institutions that are larger and can more easily afford to invest in the marketing and technologies needed to attract and retain customers. Because our principal source of income is the net interest income we earn on our loans and investments after deducting interest paid on deposits and other sources of funds, our ability to generate the revenues needed to cover our expenses and finance such investments is limited by the size of our loan and investment portfolios. Accordingly, we are not always able to offer new products and services as quickly as our competitors. Our lower earnings may also make it more difficult to offer competitive salaries and benefits. In addition, our smaller customer base may make it difficult to generate meaningful non-interest income from non-traditional banking activities. Finally, as a smaller institution, we are disproportionately affected by the continually increasing costs of compliance with new banking and other regulations.

Risks Related to Interest Rates and Liquidity

Changes in interest rates could adversely affect our results of operations and financial condition.

Our results of operations and financial condition are significantly affected by changes in interest rates. We derive our income primarily from the difference or “spread” between the interest earned on loans, securities and other interest-earning assets and interest paid on deposits, borrowings and other interest-bearing liabilities. In general, the larger the spread, the more we earn. When market interest rates change, the interest we receive on our assets and the interest we pay on our liabilities will fluctuate. This can cause decreases in our spread and can adversely affect our income.

From an interest rate risk perspective, we have generally been liability sensitive, which indicates that our liabilities generally re-price faster than assets. Our earnings have been adversely impacted by an increase in interest rates which occurred in 2022 and 2023 and remained elevated in 2024, because the majority of our interest-earning assets are long-term, fixed rate mortgage-related assets that did not re-price as long-term interest rates increase. If rates continue to rise, we would expect loan applications to decrease, prepayment speeds to slow down and the interest rate on our loan portfolio to remain static. Conversely, a majority of our interest-bearing liabilities have much shorter contractual maturities and are expected to re-price, resulting in increased interest expense. A significant portion of our deposits have no contractual maturities and are likely to re-price quickly as short-term interest rates increase. Therefore, in an increasing rate environment, our cost of funds is expected to increase more rapidly than the yields earned on our loan and securities portfolios. The impact on earnings is more adverse when the slope of the yield curve flattens or inverts, i.e. when short-term interest rates increase more than corresponding changes in long-term rates or when long-term rates decrease more than corresponding changes in short-term rates.

Changes in market interest rates could also reduce the value of our interest-earning assets including, but not limited to, our securities portfolio. In particular, the unrealized gains and losses on securities available for sale are reported, net of tax, in accumulated other comprehensive income which is a component of stockholders’ equity. As such, declines in the fair value of such securities resulting from increases in market interest rates may adversely affect stockholders’ equity.

In a decreasing interest rate environment, our earnings may increase or decrease. If long-term interest-earning assets do not re-price and interest rates on short-term deposits begin to decrease, earnings may rise. However, low interest rates on loan products may result in an increase in prepayments as borrowers would be incented to refinance their loans. If we cannot re-invest the funds received from prepayments at a comparable spread, net interest income could be reduced. Also, in a falling interest rate environment, certain categories of deposits may reach a point where market forces prevent further reduction in interest paid on those products. The net effect of these circumstances is reduced net interest income and possibly net interest rate spread.

 

21


Table of Contents

We are subject to certain risks with respect to liquidity.

“Liquidity” refers to our ability to generate sufficient cash flows to support our operations and to fulfill our obligations, including commitments to originate and fund loans, to repay our wholesale borrowings and other liabilities and to satisfy the withdrawal of deposits by our customers. Our primary source of liquidity is our core deposit base, which is raised through our retail branch network. Our core deposits (which is defined as our deposits other than certificates of deposit greater than $250,000 and brokered certificates of deposit), represented 94.1% of total deposits at December 31, 2024. Additional available unused sources of liquidity include borrowings from the Federal Reserve of New York discount window, FHLBNY borrowings, brokered deposits and a line of credit with a correspondent bank. Liquidity is further provided by unencumbered, or unpledged, investment securities that totaled a fair value of $51.8 million at December 31, 2024. The availability of our line of credit with our correspondent bank may also be reduced or eliminated. Lastly, on February 27, 2025, the Federal Reserve Bank approved Lake Shore Savings Bank’s application for uncollateralized intraday credit with an effective date of March 6, 2025. With this uncollateralized intraday credit, certain transactions will not be rejected for which there are insufficient funds in Lake Shore Savings Bank’s Federal Reserve Master Account during normal hours of operation.

An inability to raise funds through deposits, borrowings, the sale of loans and/or investment securities and from other sources could have a substantial negative effect on our liquidity. Our most important source of funds consists of our customer deposits. Such deposit balances can decrease when customers perceive alternative investments, such as the stock market, as providing a better risk/return tradeoff. If customers move money out of bank deposits and into other investments, we could lose a relatively low-cost source of funds, which would require us to seek wholesale funding alternatives in order to continue to grow, thereby increasing our funding costs and reducing our net interest income and net income.

Our access to funding sources in amounts adequate to finance our activities could be impaired by factors that affect us specifically or the banking industry in general. Factors that could detrimentally impact our access to liquidity sources include regulatory restrictions, disruptions in the financial markets or negative views and expectations about the prospects for the banking industry.

Any decline in available funding could adversely impact our ability to continue to implement our strategic plan, including originate loans, invest in securities, meet our expenses, or to fulfill obligations such as repaying our borrowings or meeting deposit withdrawal demands, any of which could have a material adverse impact on our liquidity, business, financial condition and results of operations.

Adverse developments affecting the financial services industry, such as bank failures or concerns involving liquidity, may have a material effect on our operations.

Events relating to the failures of certain banking entities in March 2023, i.e. Silicon Valley Bank and Signature Bank, have caused general uncertainty and concern regarding the liquidity adequacy of the banking sector as a whole. Uncertainty may be compounded by the reach and depth of media attention, including social media, and its ability to disseminate concerns or rumors about any events of these kinds or other similar risks, and have in the past and may in the future lead to market-wide liquidity problems. These failures underscore the importance of maintaining diversified sources of funding as key measures to ensure the safety and soundness of a financial institution. As a result, market conditions and other external factors may impact the competitive landscape for deposits in the banking industry in an unpredictable manner. The current interest rate environment has increased competition for liquidity and the premium at which liquidity is available to meet funding needs.

 

22


Table of Contents

Risks Related to Economic Conditions

High inflation levels could adversely impact our business and results of operations.

The national economy continues to experience elevated levels of inflation. As of December 31, 2024, the year over year consumer price index (“CPI”) increase was 2.9% primarily driven by increases in food, transportation, and shelter prices. High inflation, if sustained, could have an adverse effect on our business. The movement in interest rates in response to elevated levels of inflation has decreased the value of our securities portfolio since 2021, resulting in an increase in unrealized losses recorded in accumulated other comprehensive loss on the stockholders’ equity section of our balance sheet. In addition, inflation-driven increases in our levels of non-interest expense could negatively impact our results of operations. High inflation and increasing interest rates could also cause increased volatility in the business environment, which could adversely affect loan demand and borrowers’ ability to repay loans.

Changes in the Federal Reserve Board’s monetary or fiscal policies could adversely affect our results of operations and financial condition.

Our earnings will be affected by domestic economic conditions and the monetary and fiscal policies of the United States government and its agencies. The Federal Reserve Board has, and is likely to continue to have, an important impact on the operating results of banks through its power to implement national monetary policy, among other things, in order to curb inflation or combat a recession. The Federal Reserve Board’s actions affect the levels of bank loans, investments and deposits through its control over the issuance of United States government securities, its regulation of the discount rate applicable to member banks, and its influence on other monetary and fiscal policies. The monetary policies of the Federal Reserve Board may be affected by certain policy initiatives of the new Administration, which has announced tariffs on certain U.S. trading partners (and has indicated additional tariffs and retaliatory tariffs against U.S. trading partners may be announced in the future) and has implemented stricter immigration policies. Although forecasts have varied, many economists are projecting that such policy initiatives may halt productivity growth and reduce available labor, creating inflationary pressures. Under such a scenario, the Federal Reserve Board may decide to maintain the federal funds rate at a relatively elevated level for a prolonged period of time. The extent and timing of the new Administration’s policy changes and their impact on the policies of the Federal Reserve Board, as well as our business and financial results, are uncertain at this time.

Risks Related to Operations

We face significant operational risks because of our reliance on technology. Our information technology systems may be subject to failure, interruption or security breaches.

The computer systems and network infrastructure we use could be vulnerable to hardware, software, and cybersecurity issues. Our operations are dependent on our ability to protect our computer equipment from fire, power loss, telecommunications failure or other similar catastrophic event. We could also experience a breach by intentional or negligent conduct on the part of employees or other internal or external sources, including our third parties, unknown third parties or through cyber-attacks. The risk of a breach can exist whether information systems and services are in our hosted data centers or in our third party’s data centers, including cloud-based computing services. Our operational risks include the risk of malfeasance by employees or persons outside our company, errors relating to transaction processing and technology, systems failures or interruptions, breaches of our internal control systems and compliance requirements, and business continuation and disaster recovery. There have been increasing efforts by third parties to breach data security at financial institutions. Such attacks include computer viruses, malicious or destructive code, phishing attacks, denial of service or information or other security breaches that could result in the unauthorized release, gathering, monitoring, misuse, loss or destruction of confidential, proprietary and other information, damages to systems, or other material disruptions to network access or business operations. Breaches have occurred, and may occur again, in our systems and in the systems of our third-party vendors. The risks of cyber-threats continue to evolve and are substantially escalating, and we may be required to expend significant additional resources to continue to modify or enhance our protection measures to mitigate information security vulnerabilities or incidents. Cybersecurity and the continued enhancement of our controls and processes to protect our systems, data and networks from attacks, unauthorized access or significant damage remain a priority. The occurrence of any failures, interruptions or security breaches of information systems used to process customer transactions could damage our reputation, result in a loss of customer business, subject us to additional regulatory scrutiny, or expose us to civil litigation and possible financial liability, any of which could have a material adverse effect on our financial condition, results of operations and cash flows.

 

23


Table of Contents

We rely on third party vendors, which could expose us to and have exposed us to additional cybersecurity risks.

Third party vendors provide key components of our business infrastructure, including certain data processing and information services. Accordingly, our operations are exposed to the risks that these vendors will not perform in accordance with our contractual agreements with them, or if such an agreement is not renewed by the third-party vendor or is renewed on terms less favorable to us. If our third-party providers encounter difficulties, or if we have difficulty communicating with those service providers, our ability to adequately process and account for transactions could be affected, and our business operations could be adversely affected, which could have a material adverse effect on our financial condition and results of operations. Threats to information security also exist in the processing of customer information through various other vendors and their personnel. To our knowledge, the services and programs provided to us by third parties have not experienced any material security breaches. However, the existence of cyber-attacks or security breaches at third parties with access to our data, such as vendors, may not be disclosed to us in a timely manner.

We continually encounter technological change.

The financial services industry is continually undergoing rapid technological change with frequent introductions of new technology driven products and services. The effective use of technology increases efficiency and enables financial institutions to better serve customers and reduce costs. Our future success depends, in part, upon our ability to address the needs of our customers by using technology to provide products and services that will satisfy customer demands, as well as to create additional efficiencies in our operations. Our largest competitors have substantially greater resources to invest in technological improvements. Furthermore, new payment services developed and offered by non-financial institution competitors pose an increasing threat to the traditional payment services offered by financial institutions. We may not be able to effectively implement new technology-driven products and services or be successful in marketing these products and services to our customers and we may not be able to effectively deploy new technologies such as Artificial Intelligence to improve our operational efficiency. Failure to successfully keep pace with technological change affecting the financial services industry could have a material adverse effect on us.

We may be subject to risks and losses resulting from fraudulent activities that could adversely impact our financial performance and results of operations.

As a bank, we are susceptible to fraudulent activity that may be committed against us or our clients, which may result in financial losses or increased costs to us or our clients, disclosure or misuse of our information or our client information, misappropriation of assets, privacy breaches against our clients, litigation or damage to our reputation. We are most subject to fraud and compliance risk in connection with the origination of loans, ACH transactions, wire transactions, ATM transactions, checking transactions, and debit cards that we have issued to our customers and through our online banking portals. We maintain a system of internal controls and insurance coverage to mitigate against such risks, including data processing system failures and errors, and customer fraud. If our internal controls fail to prevent or detect any such occurrence, or if any resulting loss is not insured or exceeds applicable insurance limits, it could have a material adverse effect on our business, financial condition and results of operations.

Risks Related To Laws and Regulations

Changes in laws and regulations and the cost of regulatory compliance with new laws and regulations may adversely affect our operations and/or increase our costs of operations.

Lake Shore Savings Bank and Lake Shore Bancorp are subject to extensive regulation, supervision and examination by the OCC and the Federal Reserve Board and following the charter conversion the NYSDFS, the

 

24


Table of Contents

FDIC and the Federal Reserve Board. Such regulation and supervision governs the activities in which an institution and its holding companies may engage and are intended primarily for the protection of federal deposit insurance funds and the depositors and borrowers of Lake Shore Savings Bank, rather than for our stockholders. Regulatory authorities have extensive discretion in their supervisory and enforcement activities, including the imposition of restrictions on our operations, the classification of our assets and determination of the level of our allowance for credit losses. Lake Shore Savings Bank, Lake Shore Federal Bancorp and Lake Shore, MHC were all subject to enforcement actions with their regulators which were all lifted in late 2024 and 2025. For additional information regarding these enforcement actions, please see “Supervision and Regulation—Consent Order with the OCC and Written Agreement with the Federal Reserve Bank of Philadelphia.” These regulations, along with existing tax, accounting, securities, insurance and monetary laws, rules, standards, policies, and interpretations control the methods by which financial institutions conduct business, implement strategic initiatives and tax compliance, and govern financial reporting and disclosures. Any change in such regulation and oversight, whether in the form of regulatory policy, regulations, legislation or supervisory action, may have a material impact on our operations. Further, changes in accounting standards can be both difficult to predict and involve judgment and discretion in their interpretation by us and our independent accounting firms. These changes could materially impact, potentially even retroactively, how we report our financial condition and results of operations, and our interpretation of those changes.

Non-compliance with the USA PATRIOT Act, Bank Secrecy Act and related regulations may subject us to fines or sanctions.

The USA PATRIOT and Bank Secrecy Acts require financial institutions to develop programs to prevent financial institutions from being used for money laundering and terrorist activities. Once such activities are detected, financial institutions are obligated to file suspicious activity reports with the U.S. Treasury’s Office of Financial Crimes Enforcement Network. These rules require financial institutions to establish procedures for identifying and verifying the identity of customers that open new financial accounts. Failure to comply with these regulations could result in fines or sanctions.

We are subject to the Community Reinvestment Act (“CRA”) and fair lending laws, and failure to comply with these laws could lead to material penalties.

The CRA, the Equal Credit Opportunity Act, the Fair Housing Act, and other fair lending laws and regulations impose nondiscriminatory lending requirements on financial institutions. The CFPB, the United States Department of Justice, and other federal agencies are responsible for enforcing these laws and regulations. A successful challenge to an institution’s performance under the CRA or fair lending laws and regulations could result in a wide variety of sanctions, including paying damages and civil money penalties, injunctive relief, imposition of restrictions on merger and acquisition activity, and restrictions on expansion activity. Private parties may also have the ability to challenge an institution’s performance under fair lending laws in private class action litigation.

We may be required to raise additional capital in the future, but that capital may not be available when it is needed, or it may only be available on unacceptable terms, which could adversely affect our financial condition and results of operations.

We are required by federal regulatory authorities to maintain adequate levels of capital to support our operations. We may at some point, however, need to raise additional capital to support continued growth or be required by our regulators to increase our capital resources. Our ability to raise additional capital, if needed, will depend on conditions in the capital markets at that time, which are outside of our control, and on our financial performance. Accordingly, we may not be able to raise additional capital, if needed, on terms acceptable to us. If we cannot raise additional capital when needed, our ability to further expand our operations and pursue our growth strategy could be materially impaired and our financial condition and liquidity could be materially and adversely affected. In addition, if we are unable to raise additional capital when required by our bank regulators, we may be subject to adverse regulatory action.

 

25


Table of Contents

The Federal Reserve Board may require us to commit capital resources to support Lake Shore Savings Bank, and we may not have sufficient access to such capital resources.

Federal law requires that a holding company act as a source of financial and managerial strength to its subsidiary bank and to commit resources to support such subsidiary bank. Under the “source of strength” doctrine, the Federal Reserve Board may require a holding company to make capital injections into a troubled subsidiary bank and may charge the holding company with engaging in unsafe and unsound practices for failure to commit resources to a subsidiary bank. A capital injection may be required at times when the holding company may not have the resources to provide it and therefore may be required to attempt to borrow the funds or raise capital. Any loans by a holding company to its subsidiary bank are subordinate in right of payment to deposits and to certain other indebtedness of such subsidiary bank. In the event of a holding company’s bankruptcy, the bankruptcy trustee will assume any commitment by the holding company to a federal bank regulatory agency to maintain the capital of a subsidiary bank. Moreover, bankruptcy law provides that claims based on any such commitment will be entitled to a priority of payment over the claims of the institution’s general unsecured creditors, including the holders of its note obligations. Thus, any borrowing that must be done by Lake Shore Bancorp to make a required capital injection becomes more difficult and expensive and could have an adverse effect on our business, financial condition and results of operations. Moreover, it is possible that we will be unable to borrow funds when we need to do so.

We qualify as a smaller reporting company, and any decision on our part to comply only with certain reduced reporting and disclosure requirements applicable to smaller reporting companies could make our common stock less attractive to investors.

We are a smaller reporting company, and, for as long as we continue to qualify as a smaller reporting company, we may choose to take advantage of exemptions from various reporting requirements applicable to other public companies but not to smaller reporting companies, including, but not limited to, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements and two years of audited financial statements in our annual report instead of three years. As long as we are a smaller reporting company that is also not an accelerated filer, we will not be subject to Section 404(b) of the Sarbanes-Oxley Act, which requires that our independent registered public accounting firm review and attest as to the effectiveness of our internal control over financial reporting. In addition, as a non-accelerated filer, we will have longer deadlines to file our periodic reports with the Securities and Exchange Commission.

We would remain a smaller reporting company and a non-accelerated filer for so long as our voting and non-voting equity held by non-affiliates (“public float”) is less than $250 million or our annual revenues are less than $100 million and our public float is less than $700 million. Public float is determined each year as of the end of a company’s second fiscal quarter applicable at the end of the fiscal year involved.

As a result of our smaller reporting company status and non-accelerated filer status, our stockholders may not have access to certain information they may deem important, and investors may find our common stock less attractive if we choose to rely on these exemptions. This could result in a less active trading market for our common stock and the price of our common stock may be more volatile.

Other Risks Related to Our Business

We are a community bank and our ability to maintain our reputation, which is critical to the success of our business, may materially adversely affect our performance.

We are a community bank, and our reputation is one of the most valuable components of our business. A key component of our business strategy is to rely on our reputation for customer service and knowledge of local markets to expand our presence by capturing new business opportunities from existing and prospective customers in our market area and contiguous areas. Threats to our reputation can come from many sources, including adverse sentiment about financial institutions generally, unethical practices, employee misconduct, failure to deliver minimum standards of service or quality, compliance deficiencies, cybersecurity incidents and questionable or fraudulent activities of our customers. Lake Shore Savings Bank, Lake Shore Federal Bancorp and Lake Shore, MHC were all subject to enforcement actions with their regulators which were all lifted in late 2024 and 2025. Negative publicity regarding our business, employees, or customers, with or without merit, may result in the loss of customers and employees, costly litigation and increased governmental regulation, any or all of which could adversely affect our business and operating results.

 

26


Table of Contents

Legal and regulatory proceedings and related matters could adversely affect us.

We have been and may in the future become involved in legal and regulatory proceedings. We consider most of the proceedings to be in the normal course of our business or typical for the industry; however, it is inherently difficult to assess the outcome of these matters, and we may not prevail in any proceedings or litigation. There could be substantial costs and management diversion in such litigation and proceedings, and any adverse determination could have a materially adverse effect on our business, brand or image, or our financial condition and results of our operations.

Severe weather, acts of terrorism, geopolitical and other external events could impact our ability to conduct business.

Weather-related events have adversely impacted our market area in recent years, especially areas located near flood prone areas. Such events that may cause significant flooding and other storm-related damage may become more common events in the future. Financial institutions have been, and continue to be, targets of terrorist threats aimed at compromising operating and communication systems. Such events could cause significant damage, impact the stability of our facilities and result in additional expenses, impair the ability of our borrowers to repay their loans, reduce the value of collateral securing repayment of our loans, and result in the loss of revenue. While we have established and regularly test disaster recovery procedures, the occurrence of any such event could have a material adverse effect on our business, operations and financial condition. Additionally, financial markets may be adversely affected by the current or anticipated impact of military conflict, including wars in Russia and Ukraine, and the Middle East, terrorism or other geopolitical events.

If we fail to maintain an effective system of internal control over financial reporting, we may not be able to accurately report our financial results or prevent fraud, and, as a result, stockholders and depositors could lose confidence in our financial reporting, which could adversely affect our business, the trading price of our stock and our ability to attract additional deposits.

Section 404 of the Sarbanes-Oxley Act of 2002 (the “Sarbanes-Oxley Act”) and the rules and regulations of the Securities and Exchange Commission (the “SEC”), requires us to evaluate our internal control over financial reporting and provide an annual management report on our internal control over financial reporting, including, among other matters, management’s assessment of the effectiveness of internal control over financial reporting. We have established a process to document and evaluate its internal controls over financial reporting in order to satisfy the Sarbanes-Oxley Act and related regulations, which require management consideration of our internal controls over financial reporting on an annual basis. In this regard, management has dedicated internal resources and adopted a detailed work plan to (i) assess and document the adequacy of internal controls over financial reporting, (ii) take steps to improve control processes, where appropriate, (iii) validate through testing that controls are functioning as documented and (iv) maintain a continuous internal reporting and improvement process for internal control over financial reporting. Our management and Audit Committee have made compliance with Section 404 a high priority. We cannot be certain that these measures will ensure that we implement and maintain adequate controls over our financial processes and reporting in the future. Any failure to implement appropriate new or improved controls in response to changes in financial processes or reporting, or difficulties encountered in their implementation could harm our operating results or cause us to fail to meet our reporting obligations. If we fail to correct any significant deficiencies in the design or operating effectiveness of internal controls over financial reporting or fails to prevent fraud, current and potential stockholders and depositors could lose confidence in our financial reporting, which could harm our business and the trading price of our stock.

 

27


Table of Contents

Risks Related to the Stock Offering

We will have a relatively high capital level after the completion of the conversion and stock offering. We expect our return on equity will be low following the stock offering, which could negatively affect the trading price of our shares of common stock.

Net income divided by average stockholders’ equity, known as “return on equity,” is a ratio many investors use to compare the performance of financial institutions. Our return on average equity was 5.62% for the year ended December 31, 2024, and 5.78% for the year ended December 31, 2023. Our consolidated average equity to average assets was 12.43% for the for the year ended December 31, 2024, and 11.62% for the year ended December 31, 2023. At December 31, 2024, our total stockholders’ equity was $89.9 million. Assuming the completion of the conversion and stock offering, our pro forma stockholders’ equity at December 31, 2024 is estimated to range from $125.4 million at the minimum of the offering range to $145.9 million at the adjusted maximum of the offering range. We expect our return on equity to be lower than our peers unless and until we are able to leverage our capital including the additional capital from the stock offering. Our return on equity also will be negatively affected by added expenses associated with our employee stock ownership plan and the stock-based benefit plans we intend to adopt. Unless and until we can increase our earnings and leverage our capital, including the capital to be raised in the conversion and stock offering, we expect that our return on equity will be low, which may reduce the trading price of our shares of common stock.

The future price of our shares of common stock may be less than the $10.00 purchase price per share in the stock offering.

If you purchase shares of common stock in the stock offering, you may not be able to sell them later at or above the $10.00 purchase price. In many cases, shares of common stock issued by newly converted savings institutions or mutual holding companies have traded below the initial offering price. The aggregate purchase price of the shares of common stock sold in the stock offering will be based on an independent appraisal. The independent appraisal is not intended, and should not be construed, as a recommendation of any kind as to the advisability of purchasing shares of common stock. The independent appraisal is based on certain estimates, assumptions and projections, all of which are subject to change from time to time. After the shares begin trading, the trading price of our common stock will be determined by the marketplace, and may be influenced by many factors, including prevailing interest rates, the overall performance of the economy, changes in federal tax laws, new regulations, investor perceptions of Lake Shore Bancorp and the outlook for the financial services industry in general. Price fluctuations in our common stock may be unrelated to our operating performance.

We have broad discretion in using the proceeds of the stock offering. Our failure to effectively deploy the net proceeds may have an adverse effect on our financial performance.

We intend to invest between $20.2 million and $31.9 million of the net proceeds of the stock offering in Lake Shore Bank. We also expect to use a portion of the net proceeds we retain to fund a loan to our employee stock ownership plan to purchase shares of common stock in the stock offering. We may use the remaining net proceeds to invest in short-term investments and for general corporate purposes, including repurchasing shares of our common stock and paying dividends. Lake Shore Savings Bank may use the net proceeds it receives to fund new loans, reduce wholesale borrowings, expand its retail banking franchise by establishing or acquiring new branches, establishing loan production offices or by acquiring other financial institutions or other financial services companies, or for other general corporate purposes. However, except for funding the loan to the employee stock ownership plan, we have not allocated specific amounts of the net proceeds for any of these purposes, and we will have broad discretion in determining the amount of the net proceeds we apply to different uses and when we apply or reinvest such proceeds. We have not established a timetable for investing the net proceeds, and we cannot predict how long we will require to invest the net proceeds. Our failure to reinvest these funds effectively would reduce our profitability and may adversely affect the value of our common stock.

Our stock-based benefit plans will increase our expenses and reduce our income.

We intend to adopt one or more new stock-based benefit plans after the conversion and stock offering, subject to stockholder approval, which will increase our annual compensation and benefit expenses related to the

 

28


Table of Contents

stock options and stock awards granted to participants under the new stock-based benefit plans. The actual amount of these new stock-related compensation and benefit expenses will depend on the number of options and stock awards granted under the plans, the fair market value of our stock or options on the date of grant, the vesting period, and other factors which we cannot predict at this time. If we adopt stock-based benefit plans within 12 months following the conversion and stock offering, the shares of common stock reserved for issuance pursuant to awards of restricted stock and grants of options under such plans would be limited to 4% and 10%, respectively, of the total shares of our common stock sold in the stock offering. If we adopt stock-based benefit plans more than 12 months after the completion of the conversion and stock offering, we may award restricted shares of common stock or grant options in excess of these amounts, which would further increase costs.

In addition, we will recognize expense for our employee stock ownership plan when shares are committed to be released to participants’ accounts, and we will recognize expense for restricted stock awards and stock options over the vesting period of awards made to recipients. The expense in the first year following the stock offering for our employee stock ownership plan and for our new stock-based benefit plans, assuming such plans had been implemented at the beginning of the year, is estimated to be approximately $1.4 million ($1.2 million after tax) at the adjusted maximum of the offering range as set forth in the pro forma financial information under “Pro Forma Data,” assuming the $10.00 per share purchase price as fair market value. Actual expenses, however, may be higher or lower, depending on the price of our common stock. For further discussion of our proposed stock-based plans, see “Management - Benefits to be Considered Following Completion of the Conversion and Stock Offering.”

The implementation of stock-based benefit plans may dilute your ownership interest. Historically, stockholders have approved these stock-based benefit plans.

We intend to adopt one or more new stock-based benefit plans following the conversion and stock offering. These plans may be funded either through open market purchases of our common stock or from the issuance of authorized but unissued shares of common stock. Our ability to repurchase shares of our common stock to fund these plans will be subject to many factors, including applicable regulatory restrictions on stock repurchases, the availability of stock in the market, the trading price of our stock, our capital levels, alternative uses for our capital and our financial performance. While our intention is to fund the new stock-based benefit plans through open market purchases, stockholders would experience a 5.97% dilution in ownership interest if newly issued shares of our common stock are used to fund stock options in an amount equal to 10% of the shares sold in the stock offering, and all such stock options are exercised, and a 2.48% dilution in ownership interest if newly issued shares of our common stock are used to fund shares of restricted common stock in an amount equal to 4% of the shares sold in the stock offering. Such dilution would also reduce earnings per share. If we adopt the plans more than 12 months following the conversion and stock offering, new stock-based benefit plans would not be subject to these limitations and stockholders could experience greater dilution.

Although the implementation of new stock-based benefit plans would be subject to stockholder approval, historically, the overwhelming majority of stock-based benefit plans adopted by savings institutions and their holding companies following mutual-to-stock conversions have been approved by stockholders.

We have not determined when we will adopt one or more new stock-based benefit plans. Stock-based benefit plans adopted more than 12 months following the completion of the conversion and stock offering may exceed regulatory restrictions on the size of stock-based benefit plans adopted within 12 months, which would further increase our costs.

If we adopt stock-based benefit plans more than 12 months following the completion of the conversion and stock offering, then grants of shares of common stock or stock options under our proposed stock-based benefit plans may exceed 4% and 10%, respectively, of shares of common stock sold in the stock offering. Stock-based benefit plans that provide for awards in excess of these amounts would increase our costs beyond the amounts estimated in “—Our stock-based benefit plans will increase our expenses and reduce our income.” Stock-based benefit plans that provide for awards in excess of these amounts could also result in dilution to stockholders in excess of that described in “—The implementation of stock-based benefit plans may dilute your ownership interest. Historically, stockholders have approved these stock-based benefit plans.” Although the implementation of stock-based benefit plans would be subject to stockholder approval, the timing of the implementation of such plans will be at the discretion of our board of directors.

 

29


Table of Contents

Various factors may make takeover attempts more difficult to achieve.

Certain provisions of our articles of incorporation and bylaws and federal banking laws, including regulatory approval requirements, could make it more difficult for a third party to acquire control of Lake Shore Bancorp without our board of directors’ approval. Under regulations applicable to the conversion and stock offering, for a period of three years following completion of the conversion and stock offering, no person may offer to acquire or acquire beneficial ownership of more than 10% of our common stock without prior approval of the Federal Reserve Board. Under federal law, subject to certain exemptions, a person, entity or group must notify the Federal Reserve Board and receive the Federal Reserve Board’s non-objection before acquiring control of a bank holding company, such as Lake Shore Bancorp. There also are provisions in our articles of incorporation and bylaws that we may use to delay or block a takeover attempt, including a provision that prohibits any person from voting more than 10% of our outstanding shares of common stock. Furthermore, shares of restricted stock and stock options that we may grant to employees and directors, stock ownership by our management and directors and other factors may make it more difficult for companies or persons to acquire control of Lake Shore Bancorp without the consent of our board of directors. Taken as a whole, these statutory or regulatory provisions and provisions in our articles of incorporation and bylaws could result in our being less attractive to a potential acquirer and therefore could adversely affect the market price of our common stock. For additional information, see “Restrictions on Acquisition of Lake Shore Bancorp, Inc.” and “Management - Benefits to be Considered Following Completion of the Conversion and Stock Offering.”

Our articles of incorporation provide that, subject to limited exception, state and federal courts in the State of Maryland are the sole and exclusive forum for certain stockholder litigation matters, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers, and other employees.

The articles of incorporation of Lake Shore Bancorp provide that, unless Lake Shore Bancorp consents in writing to the selection of an alternative forum, the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of Lake Shore Bancorp, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director, officer or other employee of Lake Shore Bancorp to Lake Shore Bancorp or its stockholders, (iii) any action asserting a claim arising pursuant to any provision of the Maryland General Corporation Law, or (iv) any action asserting a claim governed by the internal affairs doctrine shall be a state or federal court located within the State of Maryland, in all cases subject to the court’s having personal jurisdiction over the indispensable parties named as defendants. This exclusive forum provision, which does not apply to claims arising under the federal securities laws, may limit a stockholder’s ability to bring a claim in a judicial forum it finds favorable for disputes with Lake Shore Bancorp and its directors, officers, and other employees or may cause a stockholder to incur additional expense by having to bring a claim in a judicial forum that is distant from where the stockholder resides, or both. In addition, if a court were to find this exclusive forum provision to be inapplicable or unenforceable in a particular action, we may incur additional costs associated with resolving the action in another jurisdiction, which could have a material adverse effect on our financial condition and results of operations.

There may be a limited trading market in our shares of common stock, which would hinder your ability to sell our common stock and may lower the market price of our common stock.

We expect that our common stock will be listed on the Nasdaq Global Market under the symbol “LSBK” upon the completion of the conversion and stock offering. The development of an active trading market depends on the existence of willing buyers and sellers, the presence of which is not within our control, or that of any market maker. The number of active buyers and sellers of the shares of common stock at any particular time may be limited. Under such circumstances, you could have difficulty selling your shares of common stock on short notice, and, therefore, you should not view the shares of common stock as a short-term investment. Purchasers of common stock in this offering should have long-term investment intent and should recognize that there may be a limited trading market in the common stock. This may make it difficult to sell the common stock after the completion of the conversion and stock offering and may have an adverse impact on the price at which the common stock can be sold.

 

30


Table of Contents

You may not revoke your decision to purchase Lake Shore Bancorp common stock in the subscription offering or any community offering after you send us your order.

Funds submitted or automatic withdrawals authorized in connection with the purchase of shares of common stock in the subscription offering and in any community offering will be held by us until the completion or termination of the conversion and stock offering, including any extension of the expiration date and consummation of any syndicated community offering. Because completion of the conversion and stock offering will be subject to regulatory approvals and an update of the independent appraisal prepared by RP Financial, among other factors, there may be one or more delays in completing the conversion and stock offering. Orders submitted in the subscription offering and in any community offering are irrevocable, and purchasers will have no access to their funds unless the stock offering is terminated, or extended beyond [extension date], or the number of shares to be sold in the stock offering is increased to more than 6,612,500 shares or decreased to less than 4,250,000 shares.

 

31


Table of Contents

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

The summary information presented below at each date or for each of the periods presented is derived in part from the consolidated financial statements of Lake Shore Federal Bancorp. The financial condition data at December 31, 2024 and 2023 and the operating data for the years ended December 31, 2024 and 2023 were derived from the audited consolidated financial statements of Lake Shore Federal Bancorp included elsewhere in this prospectus. The following information is only a summary and should be read in conjunction with the consolidated financial statements and related notes of Lake Shore Federal Bancorp beginning on page F-1 of this prospectus.

 

     At December 31,  
     2024      2023  
     (In thousands)  

Selected Financial Condition Data:

     

Total assets

   $ 685,504      $ 725,118  

Cash and cash equivalents

     33,131        53,730  

Securities, at fair value

     56,495        60,442  

Loans receivable, net

     544,620        555,828  

Bank-owned life insurance

     29,340        29,355  

Federal Home Loan Bank stock, at cost

     1,157        2,293  

Deposits

     572,978        590,924  

Borrowings

     10,250        35,250  

Total stockholders’ equity

     89,868        86,273  

 

     For the Years Ended
December 31,
 
     2024      2023  
     (In thousands, except per
share data)
 

Selected Operating Data:

     

Interest income

   $ 34,804      $ 33,755  

Interest expense

     13,741        9,397  
  

 

 

    

 

 

 

Net interest income

     21,063        24,358  

(Credit) provision for credit losses

     (1,479 )       (1,043 ) 
  

 

 

    

 

 

 

Net interest income after (credit) provision for credit losses

     22,542        25,401  

Non-interest income

     3,304        2,635  

Non-interest expense

     19,980        21,817  
  

 

 

    

 

 

 

Income before income taxes

     5,866        6,219  

Income tax expense

     935        1,399  
  

 

 

    

 

 

 

Net income

   $ 4,931      $ 4,820  
  

 

 

    

 

 

 

Basic and diluted earnings per share

   $ 0.88      $ 0.82  

 

32


Table of Contents
     At or For the Years
Ended December 31,
 
     2024     2023  

Performance Ratios:

    

Return on average assets

     0.70 %      0.67 % 

Return on average equity

     5.62 %      5.78 % 

Interest rate spread(1)

     2.62 %      3.23 % 

Net interest margin(2)

     3.21 %      3.62 % 

Non-interest expense to average assets

     2.83 %      3.04 % 

Efficiency ratio(3)

     82.00 %      80.83 % 

Average interest-earning assets to average interest-bearing liabilities

     127.88 %      128.06 % 

Average equity to average assets

     12.43 %      11.62 % 

Capital Ratios(4):

    

Average equity to average assets

     12.64 %      11.15 % 

Tier 1 capital to average assets

     13.83 %      12.68 % 

Asset Quality Ratios:

    

Allowance for credit losses as a percentage of total loans

     0.93 %      1.16 % 

Allowance for credit losses as a percentage of non-performing loans

     134.91 %      193.09 % 

Net (charge-offs) recoveries to average outstanding loans during the year

     0.00 %      0.00 % 

Non-performing loans as a percentage of total loans

     0.69 %      0.60 % 

Non-performing loans as a percentage of total assets

     0.55 %      0.47 % 

Total non-performing assets as a percentage of total assets

     0.55 %      0.47 % 

Other:

    

Number of branches

     10       11  

Number of full-time equivalent employees

     97       117  

 

(1)

Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

(2)

Represents net interest income as a percentage of average interest-earning assets.

(3)

Represents non-interest expenses divided by the sum of net interest income and non-interest income.

(4)

Lake Shore Savings Bank only and ratios reflected are based on averages derived in conformity with the Federal Financial Institutions Examination Council (“FFIEC”) Call Report.

 

33


Table of Contents

FORWARD-LOOKING STATEMENTS

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

 

  •  

statements of our goals, intentions and expectations;

 

  •  

statements regarding our business plans, prospects, growth and operating strategies;

 

  •  

statements regarding the quality of our loan and investment portfolios; and

 

  •  

estimates of our risks and future costs and benefits.

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

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

 

  •  

inflation, tariffs and changes in the interest rate environment that reduce our margins and yields, the fair value of financial instruments or our level of loan originations, or increase the level of defaults, losses and prepayments on loans we have made and make;

 

  •  

general economic conditions, either nationally or in our market areas, that are worse than expected;

 

  •  

events involving the failure of financial institutions may adversely affect our business, and the market price of our common stock;

 

  •  

changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for credit losses;

 

  •  

our ability to access cost-effective funding;

 

  •  

fluctuations in real estate values and both residential and commercial real estate market conditions;

 

  •  

demand for loans and deposits in our market area;

 

  •  

our ability to implement and change our business strategies;

 

  •  

competition among depository and other financial institutions;

 

  •  

adverse changes in the securities or secondary mortgage markets, including our ability to sell loans in the secondary market;

 

  •  

changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;

 

  •  

changes in the quality or composition of our loan or investment portfolios;

 

34


Table of Contents
  •  

technological changes that may be more difficult or expensive than expected;

 

  •  

the inability of third-party providers to perform as expected;

 

  •  

a failure or breach of our operational or security systems or infrastructure, including cyberattacks;

 

  •  

our ability to manage market risk, credit risk and operational risk in the current economic environment;

 

  •  

our ability to enter new markets successfully and capitalize on growth opportunities;

 

  •  

our ability to successfully integrate into our operations any assets, liabilities, customers, systems and management personnel we may acquire and our ability to realize related revenue synergies and cost savings within expected time frames, and any goodwill charges related thereto;

 

  •  

changes in consumer spending, borrowing and savings habits;

 

  •  

changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission or the Public Company Accounting Oversight Board;

 

  •  

our ability to retain key employees;

 

  •  

any future FDIC insurance premium increases or special assessments may adversely affect our earnings;

 

  •  

our ability to prevent or mitigate fraudulent activity;

 

  •  

our ability to evaluate the amount and timing of recognition of future tax assets and liabilities;

 

  •  

political instability or civil unrest;

 

  •  

acts of war or terrorism or pandemics such as the recent COVID-19 pandemic;

 

  •  

our ability to control operating costs and expenses, including compensation expense associated with equity allocated or awarded to our employees;

 

  •  

changes in the financial condition, results of operations or future prospects of issuers of securities that we own; and

 

  •  

our inability to sell our foreclosed assets, net at an amount equal to or greater than the carrying amount.

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. See “Risk Factors” beginning on page 16. Except as required by applicable law or regulation, we do not undertake, and we specifically disclaim any obligation, to release publicly the results of any revisions that may be made to any forward-looking statements to reflect events or circumstances after the date of the statements or to reflect the occurrence of anticipated or unanticipated events.

 

35


Table of Contents

HOW WE INTEND TO USE THE PROCEEDS FROM THE STOCK OFFERING

Although we cannot determine what the actual net proceeds will be from the sale of the shares of common stock by Lake Shore Bancorp in the stock offering until the stock offering is completed, we anticipate that the net proceeds will be between $40.4 million and $63.7 million.

We intend to use the net proceeds as follows:

 

     Based Upon the Sale at $10.00 Per Share of:  
     4,250,000 Shares     5,000,000 Shares     5,750,000 Shares     6,612,500 Shares(1)  
     Amount     Percent of
Net
Proceeds
    Amount     Percent of
Net
Proceeds
    Amount     Percent of
Net
Proceeds
    Amount     Percent of
Net
Proceeds
 
     (Dollars in thousands)  

Gross offering proceeds

   $ 42,500       $ 50,000       $ 57,500       $ 66,125    

Less: offering expenses

     (2,130 )        (2,224 )        (2,317 )        (2,424 )   
  

 

 

     

 

 

     

 

 

     

 

 

   

Net offering proceeds

   $ 40,370       100.0 %    $ 47,776       100.0 %    $ 55,183       100.0 %    $ 63,701       100.0 % 
  

 

 

     

 

 

     

 

 

     

 

 

   

Distribution of net proceeds:

                

To Lake Shore Bank

   $ 20,185       50.0 %    $ 23,888       50.0 %    $ 27,592       50.0 %    $ 31,851       50.0 % 
  

 

 

               

To fund loan to employee stock ownership plan

   $ 3,400       8.4 %    $ 4,000       8.4 %    $ 4,600       8.3 %    $ 5,290       8.3 % 
  

 

 

     

 

 

     

 

 

     

 

 

   

Retained by Lake Shore Bancorp

   $ 16,785       41.6 %    $ 19,888       41.6 %    $ 22,991       41.7 %    $ 26,560       41.7 % 
  

 

 

     

 

 

     

 

 

     

 

 

   

 

(1)

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

Payments for shares of common stock made through withdrawals from existing deposit accounts will not result in the receipt of new funds for investment but will reduce Lake Shore Savings Bank’s deposits. The net proceeds may vary because total expenses relating to the stock offering may be more or less than our estimates. For example, our expenses would increase if all the shares offered were not sold in the subscription and community offerings and instead a portion of the shares were sold in a syndicated community offering.

Lake Shore Bancorp may use the proceeds it retains from the stock offering:

 

  •  

to invest in securities;

 

  •  

to repurchase shares of its common stock;

 

  •  

to pay cash dividends to stockholders;

 

  •  

to finance the potential acquisition of financial institutions or financial services companies, although we do not currently have any agreements or understandings regarding any specific acquisition transaction; and

 

  •  

for other general corporate purposes.

See “Our Dividend Policy” for a discussion of our expected dividend policy following the completion of the conversion and stock offering. Under current federal regulations, we may not repurchase shares of our common stock during the first year following the completion of the conversion and stock offering, except when extraordinary circumstances exist and with prior regulatory approval, or except to fund the granting of restricted stock awards (which would require notification to the Federal Reserve Board) or tax-qualified employee stock benefit plans.

 

36


Table of Contents

Lake Shore Bank may use the net proceeds it receives from the stock offering:

 

  •  

to fund new loans;

 

  •  

to enhance existing products and services, hire additional employees and support growth and the development of new products and services;

 

  •  

to expand its banking franchise by establishing or acquiring new branches, establishing loan production offices or by acquiring other financial institutions or other financial services companies as opportunities arise, although we do not currently have any understandings or agreements to acquire a financial institution or other entity;

 

  •  

to invest in securities;

 

  •  

to potentially restructure Lake Shore Bank’s investment securities portfolio;

 

  •  

to reduce wholesale borrowings; and

 

  •  

for other general corporate purposes.

Initially, a substantial portion of the net proceeds will be invested in short-term investments, investment-grade debt obligations and mortgage-backed securities. We have not determined specific amounts of the net proceeds that would be used for the purposes described above. The use of the proceeds outlined above may change based on many factors, including, but not limited to, changes in interest rates, equity markets, laws and regulations affecting the financial services industry, the attractiveness of potential acquisitions to expand our operations, and overall market conditions. The use of the proceeds may also change depending on our ability to receive regulatory approval to establish new branches or acquire other financial institutions.

We expect our return on equity to be low until we are able to reinvest effectively the additional capital raised in the stock offering. Until we can increase our net interest income and noninterest income, we expect our return on equity to be below the industry average, which may negatively affect the value of our common stock. See “Risk Factors—Risks Related to the Stock Offering—Our failure to effectively deploy the net proceeds may have an adverse effect on our financial performance” and “—Our return on equity may be low following the offering. This could negatively affect the trading price of our shares of common stock.”

OUR DIVIDEND POLICY

In 2024, Lake Shore Federal Bancorp resumed paying a cash dividend of $0.18 per share to its public stockholders. On March 11, 2025, Lake Shore Federal Bancorp suspended the payment of cash dividends pending the completion of the conversion from the mutual holding company to the stock holding company form of organization and related stock offering. Following completion of the stock offering, our board of directors intends to resume paying cash dividends on our shares of common stock, subject to our capital requirements, our financial condition and results of operations, tax considerations, statutory and regulatory limitations, and general economic conditions. However, no decision has been made with respect to the amount of any dividend payments which will be determined once the board of directors can evaluate the amount of common stock outstanding. We cannot assure you that any such dividends will not be reduced or eliminated in the future.

Lake Shore Bancorp will not be permitted to pay dividends on its common stock if its stockholders’ equity would be reduced below the amount of the liquidation account established by Lake Shore Bancorp in connection with the conversion and stock offering. The source of dividends will depend on the net proceeds retained by Lake Shore Bancorp and earnings thereon, and dividends from Lake Shore Savings Bank. In addition, Lake Shore Bancorp will be subject to state law limitations and federal bank regulatory policy on the payment of dividends. Maryland law generally limits dividends if the corporation would not be able to pay its debts in the usual course of business after giving effect to the dividend or if the corporation’s total assets would be less than the corporation’s total liabilities plus the amount needed to satisfy the preferential rights upon dissolution of stockholders whose preferential rights on dissolution are superior to those receiving the distribution.

 

37


Table of Contents

The Federal Reserve Board has issued a policy statement providing that dividends should be paid only out of current earnings and only if our prospective rate of earnings retention is consistent with our capital needs, asset quality and overall financial condition. Regulatory guidance also provides for prior regulatory consultation with respect to capital distributions in certain circumstances such as where the holding company’s net income for the past four quarters, net of dividends previously paid over that period, is insufficient to fully fund the dividend or the holding company’s overall rate or earnings retention is inconsistent with its capital needs and overall financial condition.

After the completion of the conversion and stock offering, Lake Shore Bank will not be permitted to pay dividends on its capital stock owned by Lake Shore Bancorp, its sole stockholder, if Lake Shore Bank’s stockholder’s equity would be reduced below the amount of the liquidation account established in connection with the conversion and stock offering. In addition, Lake Shore Bank will not be permitted to make a capital distribution if, after making such distribution, it would be undercapitalized under applicable regulation. The FDIC has the authority to prohibit Lake Shore Bank from paying dividends if, in its opinion, the payment of dividends would constitute an unsafe or unsound practice in light of the financial condition of Lake Shore Bank. Lake Shore Bank must file an application with the NYSDFS for approval of a capital distribution if the total capital distributions for the applicable calendar year exceed the sum of its net income for that year to date plus its retained net income for the preceding two years.

Any payment of dividends by Lake Shore Bank to Lake Shore Bancorp that would be deemed to be drawn from Lake Shore Bank’s bad debt reserves established before 1988, if any, would require a payment of taxes at the then-current tax rate by Lake Shore Bank on the amount of earnings deemed to be removed from the pre-1988 bad debt reserves for such distribution. Lake Shore Bank does not intend to make any distribution that would create such a federal tax liability. See “The Conversion and Stock Offering—Liquidation Rights.” For further information concerning additional federal law and regulations regarding the ability of Lake Shore Bank to make capital distributions, including the payment of dividends to Lake Shore Bancorp, see “Taxation—Federal Taxation.”

We intend to file a consolidated federal tax return with Lake Shore Bank. Accordingly, it is anticipated that any cash distributions we make to our stockholders would be treated as cash dividends and not as a non-taxable return of capital for federal tax purposes. Additionally, during the three-year period following the conversion and stock offering, we will not be permitted to make any capital distribution to stockholders that would be treated by recipients as a tax-free return of capital for federal income tax purposes.

MARKET FOR THE COMMON STOCK

Lake Shore Federal Bancorp’s common stock is currently listed on the Nasdaq Global Market under the symbol “LSBK.” Upon completion of the conversion and stock offering, we expect the shares of common stock of Lake Shore Bancorp will also be listed on the Nasdaq Global Market under the symbol “LSBK.” In order to list our stock on the Nasdaq Global Market, we are required to have at least three broker-dealers who will make a market in our common stock. As of [record date], Lake Shore Federal Bancorp had _____ registered market makers in its common stock.

At the close of business on December 31, 2024, there were 5,735,226 shares of Lake Shore Federal Bancorp common stock outstanding, of which 2,098,351 shares were publicly held shares (shares held by stockholders other than Lake Shore, MHC), and approximately 643 stockholders of record (excluding stockholders who hold shares in street name through a broker).

On January 29, 2025, the business day immediately preceding the public announcement of the conversion and stock offering, the closing price of Lake Shore Federal Bancorp common stock was $13.25 per share, as reported by the Nasdaq Stock Market. On _________, 2025, the most recent practicable date before the printing of this prospectus, the closing price of Lake Shore Federal Bancorp common stock was $_____per share, as reported by the Nasdaq Stock Market. On the effective date of the conversion and stock offering, all publicly held shares of Lake Shore Federal Bancorp common stock, including shares of common stock owned by our officers and directors, will be converted automatically into and become the right to receive a number of shares of Lake Shore Bancorp common stock determined pursuant to the exchange ratio. See “The Conversion and Stock Offering—Share Exchange Ratio for Current Stockholders.” Options to purchase shares of Lake Shore Federal Bancorp common stock will be converted into options to purchase a number of new shares of Lake Shore Bancorp common stock determined pursuant to the exchange ratio, with the same aggregate exercise price. See “Beneficial Ownership of Common Stock.”

 

38


Table of Contents

HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

At December 31, 2024, Lake Shore Savings Bank had opted in, and was in compliance with, the community bank leverage ratio framework and was considered “well capitalized.”

The table below sets forth the historical equity capital and regulatory capital of Lake Shore Savings Bank at December 31, 2024, and the pro forma equity capital and regulatory capital of Lake Shore Bank after giving effect to the sale of shares of common stock at $10.00 per share. The table also compares historical and pro forma capital levels to those required to be considered “well capitalized.” The table assumes that Lake Shore Bank receives 50% of the net offering proceeds. See “How We Intend to Use the Proceeds From the Stock Offering.”

 

     Lake Shore Savings
Bank Historical at
December 31, 2024
    Lake Shore Bank Pro Forma at December 31, 2024 Based Upon the Sale in the Stock Offering of:  
    4,250,000 Shares     5,000,000 Shares     5,750,000 Shares     6,612,500 Shares(1)  
     Amount      Percent of
Assets
    Amount     Percent of
Assets
    Amount     Percent of
Assets
    Amount     Percent of
Assets
    Amount     Percent of
Assets
 
     (Dollars in thousands)  

Equity

   $ 87,280        12.74 %    $ 102,365       14.51 %    $ 105,168       14.83 %    $ 107,972       15.15 %    $ 111,196       15.51 % 
  

 

 

      

 

 

     

 

 

     

 

 

     

 

 

   

Tier 1 leverage capital (2)

   $ 97,244        13.83 %    $ 112,329       15.53 %    $ 115,132       15.84 %    $ 117,936       16.14 %    $ 121,160       16.49 % 

Tier 1 leverage requirement

     35,150        5.00       36,160       5.00       36,345       5.00       36,530       5.00       36,743       5.00  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excess

   $ 62,094        8.83 %    $ 76,169       10.53 %    $ 78,787       10.84 %    $ 81,406       11.14 %    $ 84,417       11.49 % 
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of capital infused into Lake Shore Bank:

 

               

Net proceeds

 

  $ 20,185       $ 23,888       $ 27,592       $ 31,851    

Less: Common stock acquired by stock-based benefit plan

 

    (1,700 )        (2,000 )        (2,300 )        (2,645 )   

Less: Common stock acquired by employee stock ownership plan

 

    (3,400 )        (4,000 )        (4,600 )        (5,290 )   
       

 

 

     

 

 

     

 

 

     

 

 

   

Pro forma increase

 

  $ 15,085       $ 17,888       $ 20,692       $ 23,916    
       

 

 

     

 

 

     

 

 

     

 

 

   

 

(1)

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(2)

Tier 1 leverage capital levels are shown as a percentage of total average assets.

 

39


Table of Contents

CAPITALIZATION

The following table presents the historical consolidated capitalization of Lake Shore Federal Bancorp at December 31, 2024 and the pro forma consolidated capitalization of Lake Shore Bancorp after giving effect to the conversion and stock offering based upon the assumptions set forth in the “Pro Forma Data” section.

 

     Lake Shore
Federal Bancorp
Historical at
December 31,
2024
    Lake Shore Bancorp Pro Forma at December 31, 2024, Based Upon the Sale at
$10.00 Per Share of:
 
    4,250,000 Shares     5,000,000 Shares     5,750,000 Shares     6,612,500 Shares(1)  
     (Dollars in thousands)  

Deposits (2)

   $ 572,978     $ 572,978     $ 572,978     $ 572,978     $ 572,978  

Borrowed funds

     10,250       10,250       10,250       10,250       10,250  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits and borrowed funds

   $ 583,228     $ 583,228     $ 583,228     $ 583,228     $ 583,228  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity:

          

Preferred stock, $0.01 par value, 10,000,000 shares authorized (post-conversion) (3)

     —        —        —        —        —   

Common stock, $0.01 par value, 40,000,000 shares authorized (post-conversion); shares to be issued as reflected (3) (4)

     68       67       79       91       104  

Additional paid-in capital (3)

     31,512       58,437       65,832       73,226       81,731  

Lake Shore, MHC capital contribution

     —        372       372       372       372  

Retained earnings (5)

     82,805       82,805       82,805       82,805       82,805  

Accumulated other comprehensive loss

     (9,964 )      (9,964 )      (9,964 )      (9,964 )      (9,964 ) 

Treasury stock, at cost

     (13,304 )      —        —        —        —   

Unallocated common stock to be held by employee stock ownership plan (6)

     (938 )      (4,338 )      (4,938 )      (5,538 )      (6,228 ) 

Common stock acquired by stock-based benefit plan (7)

     (311 )      (2,011 )      (2,311 )      (2,611 )      (2,956 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

   $ 89,868     $ 125,368     $ 131,875     $ 138,381     $ 145,864  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pro Forma Shares Outstanding

          

Shares offered for sale

     —        4,250,000       5,000,000       5,750,000       6,612,500  

Exchange shares issued

     —        2,440,823       2,871,557       3,302,290       3,797,635  

Total shares outstanding

     —        6,690,823       7,871,557       9,052,290       10,410,135  

Total stockholders’ equity as a percentage of total assets

     13.11 %      17.39 %      18.13 %      18.85 %      19.67 % 

Tangible equity as a percentage of tangible assets

     13.11 %      17.39 %      18.13 %      18.85 %      19.67 % 

 

(1)

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(2)

Does not reflect withdrawals from deposit accounts to purchase shares of common stock in the conversion and stock offering. These withdrawals would reduce pro forma deposits and assets by the amount of the withdrawals.

(3)

Lake Shore Federal Bancorp currently has 25,000,000 authorized shares of common stock, $0.01 par value per share, and 1,000,000 authorized shares of preferred stock, par value $0.01 per share. On a pro forma basis, common stock and additional paid-in capital are revised to reflect the number of shares of Lake Shore Bancorp common stock to be outstanding after the completion of the conversion and stock offering.

(4)

No effect has been given to the issuance of additional shares of Lake Shore Bancorp common stock pursuant to the exercise of options under one or more stock-based benefit plans. If the plans are implemented within the first year after the closing of the stock offering, an amount up to 10% of the shares of Lake Shore Bancorp common stock sold in the stock offering will be reserved for issuance upon the exercise of options under the plans. No effect has been given to the exercise of options currently outstanding. See “Management.”

(5)

The retained earnings of Lake Shore Bank will be substantially restricted after the conversion and stock offering. See “The Conversion and Stock Offering—Liquidation Rights” and “Supervision and Regulation—Federal Banking Regulation—Capital Distributions.”

(6)

Assumes that 8% of the shares sold in the stock offering will be acquired by the employee stock ownership plan financed by a loan from Lake Shore Bancorp. The loan will be repaid principally from Lake Shore Bancorp’s contributions to the employee stock ownership plan. Since Lake Shore Bancorp will finance the employee stock ownership plan debt, the debt will be eliminated through consolidation and no liability will be reflected on Lake Shore Bancorp’s consolidated financial statements. Accordingly, the amount of shares of common stock acquired by the employee stock ownership plan is shown in this table as a reduction of total stockholders’ equity.

 

40


Table of Contents
(7)

Assumes a number of shares of common stock equal to 4% of the shares of common stock to be sold in the stock offering will be purchased for grant by one or more stock-based benefit plans. The funds to be used by such plans to purchase the shares will be provided by Lake Shore Bancorp. The dollar amount of common stock to be purchased is based on the $10.00 per share purchase price in the stock offering and represents unearned compensation. This amount does not reflect possible increases or decreases in the value of common stock relative to the purchase price in the stock offering. Lake Shore Bancorp will accrue compensation expense to reflect the vesting of shares pursuant to such stock-based benefit plans and will credit capital in an amount equal to the charge to operations. Implementation of such plans will require stockholder approval.

 

41


Table of Contents

PRO FORMA DATA

The following table summarizes historical data of Lake Shore Federal Bancorp and pro forma data of Lake Shore Bancorp at and for the year ended December 31, 2024. This information is based on assumptions set forth below and in the table and related footnotes, and should not be used as a basis for projections of market value of the shares of common stock following the conversion and stock offering.

The estimated net proceeds disclosed in the table are based upon the following assumptions:

 

  (i)

all shares of common stock will be sold in the subscription or community offerings;

 

  (ii)

our employee stock ownership plan will purchase 8% of the shares of common stock sold in the stock offering with a loan from Lake Shore Bancorp. The existing loan obligation of our employee stock ownership plan, equal to $1.2 million at December 31, 2024, will be combined with the new loan. The combined loan will be repaid in substantially equal payments of principal and interest (at the prime rate of interest, which will be fixed as of the date of the offering) over 25 years. Interest income that we earn on the loan will offset the interest paid by Lake Shore Bank. The effect on earnings for the employee stock ownership plan is the cost of amortizing the combined loan over 25 years, net of historical expense for the period;

 

  (iii)

we will pay Raymond James a fee of 1.35% with respect to shares sold in the subscription and community offerings. No fee will be paid with respect to shares of common stock purchased by our qualified and non-qualified employee stock benefit plans, or stock purchased by our officers, directors and employees, and their immediate families, and no fee will be paid with respect to exchange shares; and

 

  (iv)

total expenses of the stock offering, other than the fees and commissions to be paid to Raymond James and any other broker-dealers, will be $1.5 million.

In addition, the expenses of the offering may vary from those estimated, and the fees paid to Raymond James will vary from the amounts estimated if the amount of shares of Lake Shore Bancorp common stock sold varies from the amounts assumed above or if any shares are sold in the syndicated community offering.

We calculated pro forma consolidated net income for the fiscal year as if the estimated net proceeds we received had been invested at the beginning of the year at an assumed interest rate of 4.38% (3.46% on an after-tax basis). This represents the yield on the five-year U.S. Treasury Note at December 31, 2024, which, in light of current market interest rates, we consider to reflect more accurately the pro forma reinvestment rate than the arithmetic average of the weighted average yield earned on our interest earning assets and the weighted average rate paid on our deposits, which is the reinvestment rate federal regulations require that we assume in presenting pro forma data.

We further believe that the reinvestment rate is factually supportable because:

 

  •  

the yield on the U.S. Treasury Note can be determined and/or estimated from third-party sources; and

 

  •  

we believe that U.S. Treasury securities are not subject to credit losses due to a U.S. Government guarantee of payment of principal and interest.

We calculated historical and pro forma per share amounts by dividing historical and pro forma amounts of consolidated net income and stockholders’ equity by the indicated number of shares of common stock. For pro forma earnings per share calculations, we adjusted these figures to give effect to the shares of common stock purchased by the employee stock ownership plan. We computed per share amounts as if the shares of common stock were outstanding at the beginning of the year, but we did not adjust per share historical or pro forma stockholders’ equity to reflect the earnings on the estimated net proceeds.

 

42


Table of Contents

The pro forma data gives effect to the implementation of one or more stock-based benefit plans. We have assumed that stock-based benefit plans will acquire for restricted stock awards a number of shares of common stock equal to 4% of the shares of common stock sold in the stock offering at the same price for which they were sold in the stock offering. We have assumed that awards of common stock granted under such plans vest over a five-year period.

We also have assumed that options will be granted under stock-based benefit plans to acquire shares of common stock equal to 10% of the shares of common stock sold in the stock offering. In preparing the table below, we assumed that stockholder approval was obtained, that the exercise price of the stock options and the market price of the stock at the date of grant were $10.00 per share and that the stock options had a term of ten years and vested over five years. We applied the Black-Scholes option pricing model to estimate a grant-date fair value of $5.32 for each option.

We may grant options and award shares of common stock under one or more stock-based benefit plans in excess of 10% and 4%, respectively, of the shares of common stock sold in the stock offering and that vest sooner than over a five-year period if the stock-based benefit plans are adopted more than one year following the completion of the stock offering.

As discussed under “How We Intend to Use the Proceeds From the Stock Offering,” we intend to contribute 50% of the net proceeds from the stock offering to Lake Shore Bank, and we will retain the remainder of the net proceeds from the stock offering. We will use a portion of the proceeds we retain to fund a loan to the employee stock ownership plan and retain the rest of the proceeds for future use.

The pro forma data does not give effect to:

 

  •  

withdrawals from deposit accounts to purchase shares of common stock in the stock offering;

 

  •  

our results of operations after the stock offering; or

 

  •  

changes in the market price of the shares of common stock after the stock offering.

The following pro forma data may not be representative of the financial effects of the stock offering at the dates on which the stock offering actually occurs, and should not be taken as indicative of future results of operations. Pro forma consolidated stockholders’ equity represents the difference between the stated amounts of our assets and liabilities. The pro forma stockholders’ equity is not intended to represent the fair market value of the shares of common stock and may be different than the amounts that would be available for distribution to stockholders if we liquidated. Moreover, pro forma stockholders’ equity per share does not give effect to the liquidation accounts to be established in connection with the conversion and stock offering or, in the unlikely event of a liquidation of Lake Shore Bank, to the tax effect of the recapture of the bad debt reserve, if any. See “The Conversion and Stock Offering—Liquidation Rights.”

 

43


Table of Contents
     At or for the Year Ended December 31, 2024, Based upon the Sale at $10.00
Per Share of:
 
     4,250,000 Shares     5,000,000 Shares     5,750,000 Shares     6,612,500 Shares(1)  
     (Dollars in thousands, except per share amounts)  

Gross proceeds of stock offering

   $ 42,500     $ 50,000     $ 57,500     $ 66,125  

Market value of shares issued in the exchange

     24,408       28,716       33,023       37,976  
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma market capitalization

   $ 66,908     $ 78,716     $ 90,523     $ 104,101  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross proceeds of offering

   $ 42,500     $ 50,000     $ 57,500     $ 66,125  

Estimated expenses

     (2,130 )      (2,224 )      (2,317 )      (2,424 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Estimated net proceeds

     40,370       47,777       55,183       63,701  

Assets received from Lake Shore, MHC

        

Common stock purchased by employee stock ownership plan

     (3,400 )      (4,000 )      (4,600 )      (5,290 ) 

Common stock purchased by stock-based benefit plans

     (1,700 )      (2,000 )      (2,300 )      (2,645 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Estimated net proceeds, as adjusted

   $ 35,270     $ 41,777     $ 48,283     $ 55,766  
  

 

 

   

 

 

   

 

 

   

 

 

 

For the Year Ended December 31, 2024

        

Consolidated net earnings:

        

Historical

   $ 4,931     $ 4,931     $ 4,931     $ 4,931  

Income on adjusted net proceeds

     1,220       1,446       1,671       1,930  

Income on MHC asset contribution

     8       8       8       8  

Employee stock ownership plan (2)

     (61 )      (86 )      (111 )      (132 ) 

Stock awards (3)

     (269 )      (316 )      (363 )      (418 ) 

Stock options (4)

     (428 )      (504 )      (580 )      (667 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma net income

   $ 5,401     $ 5,479     $ 5,556     $ 5,652  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share (5):

        

Historical

   $ 0.79     $ 0.66     $ 0.58     $ 0.50  

Income on adjusted net proceeds

     0.19       0.20       0.20       0.20  

Employee stock ownership plan (2)

     (0.01 )      (0.01 )      (0.01 )      (0.01 ) 

Stock awards (3)

     (0.04 )      (0.04 )      (0.04 )      (0.04 ) 

Stock options (4)

     (0.07 )      (0.07 )      (0.07 )      (0.07 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma earnings per share (5)

   $ 0.86     $ 0.74     $ 0.66     $ 0.58  
  

 

 

   

 

 

   

 

 

   

 

 

 

Offering price to pro forma net earnings per share

     11.63x       13.51x       15.15x       17.24x  

Shares used in earnings per share calculations

     6,266,955       7,372,888       8,478,821       9,770,426  

At December 31, 2024

        

Stockholders’ equity:

        

Historical

   $ 89,868     $ 89,868     $ 89,868     $ 89,868  

Estimated net proceeds

     40,370       47,777       55,183       63,701  

Equity increase from Lake Shore, MHC

     230       230       230       230  

Common stock acquired by employee stock ownership plan (2)

     (3,400 )      (4,000 )      (4,600 )      (5,290 ) 

Common stock acquired by stock-based benefit plans (3)

     (1,700 )      (2,000 )      (2,300 )      (2,645 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma stockholders’ equity (6)

   $ 125,368     $ 131,875     $ 138,381     $ 145,864  
  

 

 

   

 

 

   

 

 

   

 

 

 

Intangible assets

   $ —      $ —      $ —      $ —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma tangible stockholders’ equity (6)

   $ 125,368     $ 131,875     $ 138,381     $ 145,864  
  

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity per share (7):

        

Historical

   $ 13.44     $ 11.41     $ 9.92     $ 8.63  

Estimated net proceeds

     6.03       6.07       6.10       6.12  

Equity increase from Lake Shore, MHC

     0.03       0.03       0.03       0.02  

Common stock acquired by employee stock ownership plan (2)

     (0.51 )      (0.51 )      (0.51 )      (0.51 ) 

Common stock acquired by stock-based benefit plans (3)

     (0.25 )      (0.25 )      (0.25 )      (0.25 ) 
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma stockholders’ equity per share (7)

   $ 18.74     $ 16.75     $ 15.29     $ 14.01  
  

 

 

   

 

 

   

 

 

   

 

 

 

Intangible assets

   $ —      $ —      $ —      $ —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Pro forma tangible stockholders’ equity per share (7)

   $ 18.74     $ 16.75     $ 15.29     $ 14.01  
  

 

 

   

 

 

   

 

 

   

 

 

 

Offering price as percentage of pro forma stockholders’ equity per share

     53.36 %      59.70 %      65.40 %      71.38 % 

Offering price as percentage of pro forma tangible stockholders’ equity per share

     53.36 %      59.70 %      65.40 %      71.38 % 

Shares outstanding for pro forma equity per share calculations

     6,690,823       7,871,557       9,052,290       10,410,135  

(footnotes begin on following page)

 

44


Table of Contents
(1)

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(2)

Assumes that 8% of the shares of common stock sold in the stock offering will be purchased by the employee stock ownership plan. For purposes of these tables, the funds used to acquire these shares are assumed to have been borrowed by the employee stock ownership plan from Lake Shore Bancorp, and the outstanding loan with respect to existing shares of Lake Shore Federal Bancorp held by the employee stock ownership plan will be refinanced and consolidated with the new loan. Lake Shore Savings Bank intends to make annual contributions to the employee stock ownership plan in an amount at least equal to the required principal and interest payments on the debt. Lake Shore Savings Bank’s total annual payments on the employee stock ownership plan debt are based upon 25 equal annual installments of principal and interest. Financial Accounting Standards Board Accounting Standards Codification (“ASC”) 718-40, “Compensation—Stock Compensation—Employee Stock Ownership Plans” (“ASC 718-40”) requires that an employer record compensation expense in an amount equal to the fair value of the shares committed to be released to employees. The pro forma adjustments assume that the employee stock ownership plan shares are allocated in equal annual installments based on the number of loan repayment installments assumed to be paid by Lake Shore Savings Bank, the fair value of the common stock remains equal to the subscription price and the employee stock ownership plan expense reflects an effective combined federal and state tax rate of 21%. The unallocated employee stock ownership plan shares are reflected as a reduction of stockholders’ equity. No reinvestment is assumed on proceeds contributed to fund the employee stock ownership plan. The pro forma net income further assumes that 17,661, 20,778, 23,895, and 26,655 shares were committed to be released during the year ended December 31, 2024 at the minimum, midpoint, maximum and adjusted maximum of the offering range, respectively, and in accordance with ASC 718-40, only the employee stock ownership plan shares committed to be released during the period were considered outstanding for net income per share calculations.

(3)

Assumes that one or more stock-based benefit plans purchase an aggregate number of shares of common stock equal to 4% of the shares to be sold in the stock offering. Stockholder approval of the plans and purchases by the plans may not occur earlier than six months after the completion of the conversion and stock offering. The shares may be acquired directly from Lake Shore Bancorp or through open market purchases. Shares in the stock-based benefit plan are assumed to vest over a period of five years. The funds to be used to purchase the shares will be provided by Lake Shore Bancorp. The tables assume that (i) the stock-based benefit plan acquires the shares through open market purchases at $10.00 per share, (ii) 20% of the amount contributed to the plan is amortized as an expense during the year ended December 31, 2024, and (iii) the plan expense reflects an effective combined federal and state tax rate of 21%. Assuming stockholder approval of the stock-based benefit plans and that shares of common stock (equal to 4% of the shares sold in the stock offering) are awarded through the use of authorized but unissued shares of common stock, stockholders would have their ownership and voting interests diluted by approximately 2.48%.

(4)

Assumes that options are granted under one or more stock-based benefit plans to acquire an aggregate number of shares of common stock equal to 10% of the shares to be sold in the stock offering. Stockholder approval of the plans may not occur earlier than six months after the completion of the conversion and stock offering. In calculating the pro forma effect of the stock-based benefit plans, it is assumed that the exercise price of the stock options and the trading price of the common stock at the date of grant were $10.00 per share, the estimated grant-date fair value determined using the Black-Scholes option pricing model was $5.32 for each option, the aggregate grant-date fair value of the stock options was amortized to expense on a straight-line basis over a five-year vesting period of the options, and that 25% of the amortization expense (the assumed portion related to options granted to directors) resulted in a tax benefit using an effective combined federal and state tax rate of 21%. The actual expense will be determined by the grant-date fair value of the options, which will depend on a number of factors, including the valuation assumptions used and the option pricing model ultimately adopted. Under the above assumptions, the adoption of the stock-based benefit plans will result in no additional shares under the treasury stock method for calculating earnings per share. There can be no assurance that the actual exercise price of the stock options will be equal to the $10.00 price per share. If a portion of the shares used to satisfy the exercise of options comes from authorized but unissued shares, our net income per share and stockholders’ equity per share would decrease. The issuance of authorized but unissued shares of common stock pursuant to the exercise of options under such plan would dilute stockholders’ ownership and voting interests by approximately 5.97%.

(5)

Per share figures include publicly held shares of Lake Shore Federal Bancorp common stock that will be issued in exchange for shares of Lake Shore Bancorp common stock. See “The Conversion and Stock Offering—Share Exchange Ratio for Current Stockholders.” Net income per share computations are determined by taking the number of shares assumed to be sold in the stock offering and the number of new shares assumed to be issued in exchange for publicly held shares and, in accordance with ASC 718-40, subtracting the employee stock ownership plan shares that have not been committed for release during the period. See footnote 2, above. The number of shares of common stock actually sold and the corresponding number of exchange shares may be more or less than the assumed amounts.

(6)

The retained earnings of Lake Shore Savings Bank will be substantially restricted after the conversion and stock offering. See “Our Dividend Policy,” “The Conversion and Stock Offering—Liquidation Rights” and “Supervision and Regulation—Federal Banking Regulation—Capital Distributions.”

(7)

Per share figures include publicly held shares of Lake Shore Federal Bancorp common stock that will be issued in exchange for shares of Lake Shore Bancorp common stock. Stockholders’ equity per share calculations are based upon the sum of (i) the number of shares assumed to be sold in the stock offering and (ii) shares to be issued in exchange for publicly held shares at the minimum, midpoint, maximum and adjusted maximum of the offering range, respectively. The exchange shares reflect an exchange ratio of 1.1632, 1.3685, 1.5738 and 1.8098 at the minimum, midpoint, maximum and adjusted maximum of the offering range, respectively. The number of shares actually sold and the corresponding number of exchange shares may be more or less than the assumed amounts.

 

45


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

This discussion and analysis reflects our consolidated financial statements and other relevant statistical data, and is intended to enhance your understanding of our financial condition and results of operations. The information at December 31, 2024 and 2023 and for the years ended December 31, 2024 and 2023 is derived in part from the audited consolidated financial statements that appear elsewhere in this prospectus. You should read the information in this section in conjunction with the other business and financial information contained in this prospectus, including the consolidated financial statements and related notes of Lake Shore Federal Bancorp appearing elsewhere in this prospectus.

Overview

Our results of operations depend primarily on our net interest income, which is the difference between the interest income we earn on loans and investments and the interest expense we pay on deposits, borrowings and other interest-bearing liabilities. Net interest income is affected by the relative amounts of interest-earning assets and interest-bearing liabilities and the interest rates we earn or pay on these balances.

Our operations are also affected by non-interest income, such as service charges and fees, debit card fees, earnings on bank owned life insurance, gains and losses on interest rate swaps and the sales of securities and loans, our provision for credit losses and non-interest expenses which include salaries and employee benefits, occupancy and equipment costs, data processing, professional services, advertising and other general and administrative expenses.

Financial institutions like us, in general, are significantly affected by economic conditions, competition, and the monetary and fiscal policies of the federal government. Lending activities are influenced by the demand for and supply of housing and commercial real estate, competition among lenders, interest rate conditions, and funds availability. Our operations and lending are principally concentrated in the Western New York area, and our operations and earnings are influenced by local economic conditions. Deposit balances and cost of funds are influenced by prevailing market rates on competing investments, customer preferences, and levels of personal income and savings in our primary market area. Operations are also significantly impacted by government policies and actions of regulatory authorities. Future changes in applicable law, regulations or government policies, as well as regulatory actions, may materially impact our financial performance.

Business Strategy

In April 2023, Kim C. Liddell was appointed President and Chief Executive Officer of Lake Shore Savings Bank and its holding companies, Lake Shore Federal Bancorp and Lake Shore, MHC, in order to lead a new management team to both expeditiously resolve the Consent Order which Lake Shore Savings Bank entered into with the OCC in February 2023, as well as position the bank for future market opportunities. The Consent Order required Lake Shore Savings Bank to correct certain deficiencies relating to information technology, security, automated clearing house program, audit, management and BSA/AML. In addition, Lake Shore Federal Bancorp and Lake Shore, MHC entered into a written agreement with the Federal Reserve Bank of Philadelphia in June 2023 to support the remediation activities at Lake Shore Savings Bank. As a result of the new management team’s efforts, the Consent Order was terminated by the OCC on December 3, 2024 followed by the termination of the written agreement with the Federal Reserve Bank of Philadelphia on March 4, 2025. With the resolution of the Consent Order and the written agreement, management can focus on its core strategy of positioning the bank as a leading community bank, locally headquartered in Western New York, with more than 133 years of service to our community. We strive to accomplish our goals by continuing to emphasize our exceptional individualized customer service and financial strength, continued community involvement, strong capital levels, multi-channel banking services and penetration in our market areas via organic growth of loans and deposits. Highlights of our current business strategy include the following:

Provide high-quality, personalized service as a leading community bank to our local and loyal customers. We currently operate ten full-service branch offices throughout Western New York, where our branch teams initiate and develop both consumer and commercial customer relationships in and around the surrounding

 

46


Table of Contents

market areas. We offer concierge banking services, together with our online and mobile customer conveniences, creating an individualized approach for customers to manage their finances whenever, wherever and however they wish. As a true local bank, we pride ourselves on offering competitive products delivered with the individualized service our customers have come to expect. Our experienced team of commercial bankers can meet the needs of businesses through a variety of checking and credit products, and banking services. The retail banking team located in our branch offices focuses on meeting the deposit and lending needs of consumer customers throughout various life stages as well as small business customers. From local decision-making, responding quickly and efficiently to customer needs, and utilizing technology to level the playing field with our competitors, we are committed to developing long-term relationships with our customers. Staying true to our local roots and mission of “Putting People First” continues to uniquely position us as a bank of choice in Western New York.

Grow our loan portfolio with an emphasis on commercial lending while maintaining our historical residential mortgage program. We have been strategically focused on increasing the originations of commercial real estate loans to finance the purchase of real property, which generally consists of developed real estate, particularly due to the interest rate risk inherent in holding long-term, fixed rate, residential, one- to four-family real estate loans in our portfolio. We have also focused on commercial business lending to small businesses, including business installment loans, lines of credit and other commercial loans. These types of commercial loans are generally made at higher interest rates and for shorter terms than one- to four-family real estate loans, which mitigates interest rate risk. At December 31, 2024 and 2023, our commercial real estate loan portfolio (including loans to finance the construction of commercial real estate) represented the largest holdings in our loan portfolio at 58.7% and 56.8%, respectively, of total gross loans. At December 31, 2024, our commercial real estate portfolio as a percentage of Lake Shore Savings Bank’s total capital as defined under the federal interagency guidance was 239%. The additional capital raised in the offering and termination of the Consent Order will allow us to further increase our commercial lending capacity by enabling us to originate more loans and expand our relationships with our current commercial customers and assist us to continue to attract new customers. In addition, following the offering, we would consider establishing loan production offices to grow lending teams in our core markets or evaluating opportunities in new markets depending on the acquisition of specific lenders with strong ties to their local communities.

At December 31, 2024 and 2023, residential one- to four-family mortgage loans (including loans to finance the construction of one- to four-family homes) represented the second largest holding in our loan portfolio at 29.5% and 30.8%, respectively, of total gross loans. Residential mortgage lending has historically been a significant part of our business, and we recognize that continuing to originate residential one- to four-family mortgage loans is essential to our status as a community-oriented bank. We may sell long-term conforming fixed rate one- to four-family residential loans that we originate on the secondary market, as part of our interest rate and liquidity risk strategy and asset/liability management, if it is deemed appropriate. We typically retain servicing rights when we sell one- to four-family residential mortgage loans. We did not sell any one- to four- family residential loans in the secondary market during the years ended December 31, 2024 or 2023.

Manage credit risk to maintain a low level of non-performing assets. We remain committed to maintaining prudent underwriting standards and aggressively monitoring our loan portfolio to maintain asset quality. We have established an experienced commercial credit and lending team and we have implemented well-defined policies, a thorough and efficient loan underwriting process, and active credit monitoring. Furthermore, management and our board of directors review robust loan portfolio analytics on a monthly basis to identify trends that could represent heightened credit risk for the organization. As a result of our continued focus on credit risk management, we had non-performing assets of $3.8 million, or 0.55% of total assets, at December 31, 2024. Our goal is to continue to improve our asset quality through prudent underwriting standards and the diligence of our loan collection personnel.

Increase our share of lower-cost core deposit growth. As a community-based bank, we are focused on growing core deposits within our local communities. As interest rates increased in recent years, customers migrated to higher cost certificates of deposit and we have made a concerted effort in recent periods to begin to reduce our reliance on higher cost certificates of deposit in favor of obtaining lower cost retail and commercial deposit accounts. We also continue to enhance our technology-based deposit products such as remote deposit capture, commercial cash management and mobile deposits in order to accommodate business customers. Our core deposits (which is defined as our deposits other than certificates of deposit with a balance greater than $250,000 and brokered

 

47


Table of Contents

certificates of deposit), represented 94.1% of total deposits at December 31, 2024. Following our conversion to a New York-chartered commercial bank, we will be able to attract and accept municipal deposits which we believe can further enhance core deposits. We intend to continue our focus on core deposit growth by offering our retail and commercial customers a full selection of deposit-related services, and making further investments in technology so that we can enhance our value proposition and deliver high-quality, innovative products and services to our customers.

Pursue opportunistic mergers and acquisitions. In addition to organic growth, we intend to pursue opportunities to acquire banks that offer opportunities for strong financial returns. We recognize the importance of scale and technological innovation in banking. Our primary focus will be on franchises that have strong core deposit and lending relationships, new product capabilities and contiguous market footprints, while maintaining an acceptable risk profile. In addition, we believe that the accelerated rate of consolidation in the banking industry will continue over the next several years such that the capital we are raising in the offering will enhance our ability to make acquisitions of other financial institutions. However, we currently have no understandings or agreements with respect to acquiring any specific financial institution.

Utilize technology to adapt to evolving customer needs. As the banking industry continues to rapidly evolve in terms of technological conveniences, we remain proactive in our efforts to provide e-banking services that our customers expect. We are committed to making investments in technology to make our organization more efficient and to meet customer needs. To this end, we have enhanced the security, monitoring, and updating of our customer systems via the deployment of a cloud-based computing system, in addition to the supporting hardware and software. During 2025, we continue to leverage the use of our core banking system to efficiently serve our customers and provide them with cutting-edge banking services for their convenience.

Leverage management expertise. We intend to rely on management’s extensive experience to execute our business strategy. Our new management team, led by Mr. Liddell, has a track record of profitably growing financial institutions, creating value and providing liquidity for stockholders. With the enhancements to our management team over the last two years, we have positioned ourselves to capitalize on market opportunities and enhance our profitability.

Attract and retain key talent. Key to our strategy is our ability to attract and retain exceptional talent. As a community-based bank, we are focused on recruiting experienced lenders with knowledge of our markets who have either been displaced or are dissatisfied due to consolidation. We will seek to attract lenders with local relationships that can have a near-term impact on growing our loan portfolio.

Summary of Critical Accounting Policies and Critical Accounting Estimates

Our consolidated financial statements are prepared in accordance with GAAP. As a result, we are required to make certain estimates, judgments, and assumptions that we believe are reasonable based upon the information available at that time. Critical accounting estimates include the areas where we have made what we consider to be particularly difficult, subjective, or complex judgments concerning estimates, and where these estimates can significantly affect our financial results under different assumptions and conditions. These estimates, judgments, and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the years presented. Actual results could be different from these estimates. We evaluate our critical accounting estimates and assumptions on an ongoing basis and update them as needed. Significant accounting policies are presented in Note 2—Summary of Significant Accounting Policies, to the Audited Consolidated Financial Statements included within this Prospectus.

Allowance for Credit Losses

Management considers the allowance for credit losses to be a critical accounting estimate, given the uncertainty in estimating lifetime credit losses attributable to our portfolios of assets exhibiting credit risk, particularly in our loan portfolio, and the material effect that such judgments can have on our results of operations. Determining the amount requires significant judgment on the part of management, is multi-faceted, and can be imprecise. The level of the allowance for credit losses on loans is based on management’s ongoing review of all relevant information, from internal and external sources, relating to past events, current conditions, and expectations of the future based on reasonable and supportable forecasts.

 

 

48


Table of Contents

The allowance is established through a provision for credit losses in the Consolidated Statements of Income, and evaluation of the adequacy of the allowance for credit losses is performed by management on a quarterly basis. While management uses available information to anticipate credit losses, future additions to the allowance may be necessary based on changes in economic conditions or the composition of our portfolios. In addition, various regulatory agencies, as an integral part of their examination process, periodically review our allowance for credit losses. As of December 31, 2024 and December 31, 2023, the allowance for credit losses on loans totaled $5.1 million and $6.5 million, respectively. Due to the nature and composition of our lending activities, a significant portion of the allowance for credit losses on loans is allocated to the commercial real estate portfolio. As of December 31, 2024 and December 31, 2023, the allowance for credit losses on loans allocated to the total commercial real estate portfolio was $4.2 million, or 81.3%, and $5.2 million, or 81.0%, respectively.

Our methodology for maintaining our allowance for credit losses is based on historical experience and data, current economic information, and reasonable and supportable forecasts. Accordingly, the estimation of the allowance for credit losses is impacted by the economic forecasts utilized, which require the use of significant judgment. Deterioration in forecasted economic conditions may lead to further required increases to the allowance for credit losses. Conversely, improvements in forecasted economic conditions may warrant further reductions to the allowance for credit losses. In estimating the allowance for credit losses, management considers the sensitivity of the model and significant judgments and assumptions that could result in an amount that is materially different from management’s estimate.

The allowance for credit losses is sensitive to various forecasted macroeconomic drivers, including the Federal Open Market Committee’s (“FOMC”) median forecasted U.S. civilian unemployment rate and the year-over-year change in U.S. Gross Domestic Product (“GDP”). While it is difficult to estimate how potential changes to various factors may impact the allowance for credit losses because such changes to factors may not occur at the same rate or in the same direction, management compared the modeled allowance for credit losses on loans to a hypothetical model using a downside economic forecast. Using an immediate “shock” or increase of 20 basis points in the FOMC’s projected rate of U.S. civilian unemployment, and a decrease of 100 basis points in the FOMC’s projected rate of U.S. GDP growth, this would increase the model’s total calculated allowance for credit losses on loans by $507,000, or 9.9%, representing a ten basis points increase to the coverage ratio of the allowance for credit losses as a percentage of loans at amortized cost, assuming all other quantitative and qualitative factors are kept at current levels, as of December 31, 2024. This example is only one of the numerous possible economic scenarios that could be utilized in assessing the sensitivity of the allowance for credit losses and does not represent management’s assumptions or judgment of factors as of December 31, 2024.

Unexpected changes in economic growth could adversely affect our results of operations, including causing increases in delinquencies and default rates on loans, which would adversely impact our charge-offs, allowance for credit losses, and provision for credit losses. Deterioration in real estate values, employment data and household incomes may also result in higher credit losses for us. Also, in the ordinary course of business, we may be subject to a concentration of credit risk to a particular industry, counterparty, borrower or issuer. A deterioration in the financial condition or prospects of a particular industry or a failure or downgrade of, or default by, any particular entity or group of entities could negatively impact our business, perhaps materially, and the systems by which we set limits and monitor the level of our credit exposure to individual entities and industries, may not function as we have anticipated.

Analysis of Net Interest Income

Net interest income represents the difference between the interest we earn on our interest-earning assets, such as commercial and residential mortgage loans and investment securities, and the expense we pay on interest-bearing liabilities, such as deposits and borrowings. Net interest income depends on both the volume of our interest-earning assets and interest-bearing liabilities and the interest rates we earn or pay on them.

 

49


Table of Contents

Average Balances, Interest and Average Yields. The following table sets forth certain information relating to our average balance sheets and reflects the average yield on interest-earning assets and average cost of interest- bearing liabilities, interest earned and interest paid for the years indicated. Such yields and costs are derived by dividing income or expense by the average balance of interest-earning assets or interest-bearing liabilities, respectively, for the years presented. Average balances are derived from daily balances over the years indicated. The average balances for loans are net of allowance for credit losses, but include non-accrual loans. The loan yields include net amortization of certain deferred fees and costs that are considered adjustments to yields. The net amortization of deferred loan fees and costs were $496,000 and $552,000 for the years ended December 31, 2024 and 2023, respectively. Interest income on securities does not include a tax equivalent adjustment for bank qualified municipal bonds.

 

     For the Year Ended  
     December 31, 2024     December 31, 2023  
     Average
Balance
     Interest
Income/
Expense
     Yield/Rate     Average
Balance
     Interest
Income/
Expense
     Yield/Rate  
     (Dollars in thousands)  

Interest-earning assets:

                

Interest-earning deposits & federal funds sold

   $ 48,639      $ 2,460        5.06 %    $ 36,948      $ 1,805        4.89 % 

Securities(1)

     60,347        1,631        2.70 %      67,840        1,941        2.86 % 

Loans, including fees

     547,525        30,713        5.61 %      567,319        30,009        5.29 % 
  

 

 

    

 

 

         

 

 

    

Total interest-earning assets

     656,511        34,804        5.30 %      672,107        33,755        5.02 % 
     

 

 

         

 

 

    

Other assets

     49,629             46,057        
  

 

 

         

 

 

       

Total assets

   $ 706,140           $ 718,164        
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Demand & NOW accounts

   $ 67,023      $ 64        0.10 %    $ 76,495      $ 75        0.10 % 

Money market accounts

     144,926        3,811        2.63 %      132,816        1,914        1.44 % 

Savings accounts

     59,095        40        0.07 %      70,600        47        0.07 % 

Time deposits

     220,856        9,162        4.15 %      206,218        6,033        2.93 % 

Borrowed funds & other interest-bearing liabilities

     21,465        664        3.09 %      38,701        1,328        3.43 % 
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     513,365        13,741        2.68 %      524,830        9,397        1.79 % 
     

 

 

         

 

 

    

Other non-interest-bearing liabilities

     105,018             109,907        

Stockholders’ equity

     87,757             83,427        
  

 

 

               

Total liabilities & stockholders’ equity

   $ 706,140           $ 718,164        
  

 

 

         

 

 

       

Net interest income

      $ 21,063           $ 24,358     
     

 

 

         

 

 

    

Interest rate spread

           2.62 %            3.23 % 

Net interest margin

           3.21 %            3.62 % 

 

(1)

The tax equivalent adjustment for bank qualified tax exempt municipal securities, using a federal statutory rate of 21%, results in rates of 3.08% and 3.27% for the years ended December 31, 2024 and 2023, respectively.

Rate Volume Analysis. The following table analyzes the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. The table shows the amount of the change in interest income or expense caused by either changes in outstanding balances (volume) or changes in interest rates. The effect of a change in volume is measured by applying the average rate during the later year to the volume change between the two years. The effect of changes in rate is measured by applying the change in rate between the two years to the average volume during the first year.

 

50


Table of Contents
     Year Ended December 31, 2024
Compared to
Year Ended December 31, 2023
 
     Rate      Volume      Net Change  
     (Dollars in thousands)  

Interest-earning assets:

        

Interest-earning deposits & federal funds sold

   $ 64      $ 591      $ 655  

Securities

     (107 )       (203 )       (310 ) 

Loans, including fees

     1,814        (1,110 )       704  
  

 

 

    

 

 

    

 

 

 

Total interest-earning assets

     1,771        (722 )       1,049  

Interest-bearing liabilities:

        

Demand & NOW accounts

     (2 )       (9 )       (11 ) 

Money market accounts

     1,579        318        1,897  

Savings accounts

     1        (8 )       (7 ) 

Time deposits

     2,522        607        3,129  
  

 

 

    

 

 

    

 

 

 

Total deposits

     4,100        908        5,008  

Other interest-bearing liabilities:

        

Borrowed funds & other interest-bearing liabilities

     (131 )       (533 )       (664 ) 
  

 

 

    

 

 

    

 

 

 

Total interest-bearing liabilities

     3,969        375        4,344  
  

 

 

    

 

 

    

 

 

 

Total change in net interest income

   $ (2,198 )     $ (1,097 )     $ (3,295 ) 
  

 

 

    

 

 

    

 

 

 

As shown in the above tables, the decrease in net interest income for the year ended December 31, 2024 as compared to the prior year was primarily due to an increase in the average rate paid on interest-bearing liabilities and an increase in the average balance of interest-bearing liabilities. Interest rate spread decreased by 61 basis points to 2.62% for the year ended December 31, 2024 as compared to 3.23% for the year ended December 31, 2023. Net interest margin decreased by 41 basis points to 3.21% for the year ended December 31, 2024 as compared to 3.62% for the year ended December 31, 2023.

Comparison of Financial Condition at December 31, 2024 and December 31, 2023

Total assets at December 31, 2024 were $685.5 million, a decrease of $39.6 million, or 5.5%, as compared to $725.1 million at December 31, 2023 primarily due to decreases in cash and cash equivalents, net loans and securities.

Cash and cash equivalents decreased by $20.6 million, or 38.3%, from $53.7 million at December 31, 2023 to $33.1 million at December 31, 2024. The decrease was primarily due to a decrease in long-term debt due to the repayment of Federal Home Loan Bank of New York (“FHLBNY”) borrowings of $25.0 million in 2024 and a decrease in total deposits of $17.9 million due to the non-renewal of $16.0 million of brokered certificate of deposits in 2024. The year-over-year decrease in cash and cash equivalents was partially offset by a decrease in net loans of $11.2 million, or 2.0%.

Securities decreased by $3.9 million, or 6.5%, from $60.4 million at December 31, 2023 to $56.5 million at December 31, 2024. The decrease was primarily the result of $3.2 million in repayments and maturities during 2024 and a decrease of $732,000 in the market value of the securities.

Net loans receivable decreased during the year ended December 31, 2024, as shown in the table below:

 

     At December 31,      Change  
     2024      2023      $      %  
     (Dollars in thousands)  

Real Estate Loans:

           

Residential, one- to four-family(1)

   $ 161,331      $ 172,005      $ (10,674 )       (6.2 )% 

Home equity

     47,456        51,869        (4,413 )       (8.5 )% 

Commercial(2)

     320,984        316,986        3,998 )       1.3 % 
  

 

 

    

 

 

    

 

 

    

Total real estate loans

     529,771        540,860        (11,089 )       (2.1 )% 

Other Loans:

           

Commercial

     15,728        16,546        (818 )       (4.9 )% 

Consumer

     991        1,130        (139 )       (12.3 )% 
  

 

 

    

 

 

    

 

 

    

Total gross loans

     546,490        558,536        (12,046 )       (2.2 )% 

Allowance for credit losses

     (5,133 )       (6,463 )       1,330        (20.6 )% 

Net deferred loan costs

     3,263        3,755        (492 )       (13.1 )% 
  

 

 

    

 

 

    

 

 

    

Loans receivable, net

   $ 544,620      $ 555,828      $ (11,208 )       (2.0 ) 
  

 

 

    

 

 

    

 

 

    

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

 

51


Table of Contents

The loans receivable, net balance decreased $11.2 million, or 2.0%, from $555.8 million at December 31, 2023 to $544.6 million at December 31, 2024. The decrease was primarily due to decreases in residential, one- to four-family and home equity loans. During the year ended December 31, 2024, we remained strategically focused on originating shorter duration, adjustable-rate commercial loans to diversify our asset mix and to manage interest rate risk while reducing our reliance on wholesale funding sources.

Other assets decreased $2.1 million, or 16.0%, to $10.7 million at December 31, 2024 from $12.8 million at December 31, 2023. The decrease was primarily due to the $6.6 million of proceeds received from the surrender of bank-owned life insurance policies which was in process at the end of 2023, partially offset by a $3.1 million increase in annuity assets and a $707,000 increase in right of use lease assets.

The table below shows changes in deposit balances by type of deposit account between December 31, 2024 and December 31, 2023:

 

     At December 31,     Change  
     2024     2023     $     %  
     (Dollars in
thousands)
     Percent
of total
    (Dollars in
thousands)
     Percent
of total
    (Dollars in
thousands)
    Percent
of total
 

Core Deposits

              

Demand deposits and NOW accounts:

              

Non-interest bearing

   $ 96,412        16.8 %    $ 95,186        16.1 %    $ 1,226       1.3 % 

Interest bearing

     65,020        11.4 %      72,966        12.4 %      (7,946 )      (10.9 )% 

Time deposits less than or equal to $250,000

     173,745        30.3 %      166,381        28.2 %      7,364       4.4 % 

Money market

     149,550        26.1 %      137,374        23.2 %      12,176       8.9 % 

Savings

     54,322        9.5 %      64,584        10.9 %      (10,262 )      (15.9 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total core deposits

     539,049        94.1 %      536,491        90.8 %      2,558       0.5 % 

Non-core Deposits

              

Time deposits greater than $250,000

     33,929        5.9 %      38,433        6.5 %      (4,504 )      (11.7 )% 

Brokered certificates of deposit

     —         —        16,000        2.7 %      (16,000 )      (100.0 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total non-core deposits

     33,929        5.9 %      54,433        9.2 %      (20,504 )      (37.7 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total deposits

   $ 572,978        100.0 %    $ 590,924        100.0 %    $ (17,946 )      (3.0 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

The year-over-year decrease in total deposits was primarily due to the non-renewal of $16.0 million of brokered certificates of deposit, an 11.7% decrease in time deposits greater than $250,000, a 15.9% decrease in savings accounts, and a 10.9% decrease in interest bearing checking accounts. The decreases were partially offset by an increase in money market accounts of 8.9%, a 4.4% increase in time deposits less than or equal to $250,000, and an increase in non-interest bearing transaction accounts of 1.3%. The increase in money market deposits and time deposits less than or equal to $250,000 was primarily due to an increase in customer demand for these types of deposit products due to the high and competitive interest rate environment. Our strategic focus is centered on organic growth of deposits among its retail and commercial customers to reduce the reliance on wholesale funding and to strengthen customer relationships. At December 31, 2024 and December 31, 2023 our percentage of uninsured deposits to total deposits was 13.5% and 12.8%, respectively.

There were no short-term borrowings from the FHLBNY at December 31, 2024 or December 31, 2023. Long-term debt consisting of advances from the FHLBNY decreased by $25.0 million, or 70.9%, from $35.3 million at December 31, 2023 to $10.3 million at December 31, 2024. The borrowings were paid off at maturity as part of a balance sheet management strategy to focus on organic deposit growth and reduce reliance on wholesale funding sources.

Total stockholders’ equity increased $3.6 million, or 4.2%, to $89.9 million at December 31, 2024 from $86.3 million at December 31, 2023. The increase in stockholders’ equity during 2024 was primarily attributed to $4.9 million in net income earned, partially offset by dividends paid of $1.1 million and a $579,000 unrealized mark-to-market loss on the available-for-sale securities portfolio recognized in accumulated other comprehensive loss.

 

52


Table of Contents

Comparison of Results of Operations for the Year Ended December 31, 2024 and 2023

General. Net income was $4.9 million for the year ended December 31, 2024, or $0.88 per diluted share, an increase of $111,000, or 2.3%, compared to net income of $4.8 million, or $0.82 per diluted share, for the year ended December 31, 2023. Our 2024 financial performance was positively impacted by a decrease in non-interest expenses as a result of efforts to optimize operating expenses while reducing our reliance on wholesale funding by $41.0 million.

Net Interest Income. Net interest income decreased by $3.3 million, or 13.5%, to $21.1 million for the year ended December 31, 2024 as compared to $24.4 million for the year ended December 31, 2023. Interest income increased by 3.1% while interest expense increased by 46.2% for the year ended December 31, 2024 when compared to the year ended December 31, 2023. Interest rate spread and net interest margin were 2.62% and 3.21%, respectively, for the year ended December 31, 2024 as compared to 3.23% and 3.62%, respectively, for the year ended December 31, 2023.

Interest Income. Interest income for the year ended December 31, 2024 was $34.8 million, an increase of $1.0 million, or 3.1%, compared to $33.8 million for the year ended December 31, 2023. The increase was due to a 28 basis points increase in the average yield on interest-earning assets primarily due to an increase in the average yield earned on loans. During the year ended December 31, 2024 as compared to the prior year, there was a $704,000 increase in interest income on loans due to a 32 basis points increase in the average yield on loans, partially offset by a decrease in the average balance of loans of $19.8 million, or 3.5%. The average yield on loans increased due to the higher interest rate environment while the average balance of loans decreased due to loan paydowns outpacing originations, primarily in one- to four-family real estate loans and home equity loans.

Interest-earning deposit income increased by $655,000, or 36.3%, to $2.5 million for the year ended December 31, 2024, as compared to $1.8 million for the year ended December 31, 2023. The increase in income during the most recent year was positively impacted by an increase in the average balance of interest-earning deposits of $11.7 million, or 31.6%, as well as a 17 basis points increase in the average yield earned on interest earning deposits. The average balance of interest-earning deposits increased due to loan and securities repayments received during the year that were not immediately redeployed into like-kind assets as well as the attribution of customer deposit balances throughout 2024. The average yield of interest-earning deposits for the year ended December 31, 2024 increased as the result of prudent treasury management.

Investment interest income decreased by $310,000, or 16.0%, to $1.6 million for the year ended December 31, 2024 compared to $1.9 million for the year ended December 31, 2023, due to a decrease in the average balance of securities of $7.5 million, or 11.0%, and a 16 basis points decrease in the average yield of the investment portfolio due to the repayment and maturities of higher yielding securities.

Interest Expense. Interest expense for the year ended December 31, 2024 was $13.7 million, an increase of $4.3 million, or 46.2%, from $9.4 million for the year ended December 31, 2023. The increase in interest expense was primarily due to an 89 basis points increase in the average interest rate paid on interest-bearing liabilities. During the year ended December 31, 2024 as compared to the prior year, there was a $3.1 million increase in interest paid on time deposit accounts due to a 122 basis points increase in the average interest rate paid on time deposits along with an increase in average time deposit balances of $14.6 million, or 7.1%. The increase in the average rate paid on time deposit accounts was primarily due to the increase in market interest rates and deposit competition over the course of 2023 and into 2024. Average interest-bearing deposit balances were $491.9 million, a 1.2% increase during the year ended December 31, 2024 as compared to $486.1 million for the prior year, resulting from an increase in average time deposits and average money market accounts since December 31, 2023.

During the year ended December 31, 2024, interest expense on borrowed funds and other interest-bearing liabilities decreased by $664,000, or 50.0%, compared to the year ended December 31, 2023, primarily due to a $17.2 million decrease in average borrowed funds and other interest-bearing liabilities outstanding along with a 34 basis points decrease in the average rate paid on borrowed funds and other interest-bearing liabilities resulting from the repayment of higher-cost short-term FHLBNY borrowings during 2024.

 

53


Table of Contents

(Credit) Provision for Credit Losses. We recorded a credit to the provision for credit losses of $1.5 million for the year ended December 31, 2024 as compared to a credit to the provision for credit losses of $1.0 million for the year ended December 31, 2023. For the year ended December 31, 2024, $1.3 million of the credit to the provision for credit losses related to the held-for-investment loan portfolio and $171,000 related to the reserve for unfunded commitments.

The decrease in the allowance for credit losses on loans and the corresponding credit to the provision for credit losses recognized during the year ended December 31, 2024 was the result of a decrease in the quantitative loss factors derived from historical loss rates calculated in the vintage model as well as a decrease in the qualitative loss factors derived from both current and forecasted economic trends.

Our allowance for credit losses on loans was $5.1 million as of December 31, 2024 as compared to $6.5 million as of December 31, 2023. Our allowance for credit losses on unfunded commitments was $314,000 as of December 31, 2024 as compared to $485,000 as of December 31, 2023. Non-performing assets as a percent of total assets increased to 0.55% at December 31, 2024 as compared to 0.47% at December 31, 2023, due to a decrease in total assets of $39.6 million, or 5.5%, and an increase in non-performing assets of $423,000, or 12.5%. Our allowance for credit losses on loans as a percent of loans at amortized cost was 0.93% at December 31, 2024 and 1.16% at December 31, 2023.

Refer to Note 5 of the Notes to the Audited Consolidated Financial Statements for additional details on our allowance for credit losses and corresponding credit to the provision for credit losses.

Non-Interest Income. Non-interest income was $3.3 million for the year ended December 31, 2024, an increase of $669,000, or 25.4%, as compared to the year ended December 31, 2023. The increase was primarily due to a $313,000 increase in earnings on bank-owned life insurance in connection with the restructuring of bank-owned life insurance during the fourth quarter of 2023 and the recognition of death benefits during the second half of 2024, as well as a $161,000 increase in earnings on annuities purchased in the fourth quarter of 2024. The increases were partially offset by a decrease in debit card fees of $30,000, or 3.5% during the year ended December 31, 2024 when compared to the year ended December 31, 2023.

Non-Interest Expense. Non-interest expense was $20.0 million for the year ended December 31, 2024, a decrease of $1.8 million, or 8.4%, as compared to $21.8 million for the year ended December 31, 2023. The decrease primarily related to a decline in professional services expenses of $1.0 million, or 41.8%, as a result of a decrease in the use of external consultants who assisted with regulatory compliance in connection with the former consent order. Advertising costs decreased by $484,000, or 83.7%, due to a decrease in marketing spending, and FDIC insurance expense decreased by $317,000, or 28.5%, during the year ended December 31, 2024 due to a decrease in premium assessments. Additionally, occupancy and equipment costs decreased by $194,000, or 6.7%, as the result of efforts to optimize operating expenses. These decreases were partially offset by an increase in salaries and employee benefits expense of $198,000, or 1.8%, in an effort to attract and retain personnel as well as an increase in data processing costs of $41,000, or 2.3%, primarily related to our core provider for the year ended December 31, 2024 when compared to the year ended December 31, 2023.

Income Taxes Expense. Income tax expense was $935,000 for the year ended December 31, 2024, a decrease of $464,000, or 33.2%, as compared to $1.4 million for the year ended December 31, 2023. The decrease in income tax expense was primarily due to the restructuring of bank-owned life insurance in 2023, which resulted in additional taxable income in 2023 and an increase in non-taxable income in 2024 as the result of higher earnings on policies owned. The effective tax rate for the years ended December 31, 2024 and 2023 was 16.0% and 22.4%, respectively. The decrease in the effective tax rate in 2024 was due to the aforementioned restructuring of the bank-owned life insurance.

 

54


Table of Contents

Management of Market Risk

General. Our most significant form of market risk is interest rate risk because, as a financial institution, the majority of our assets and liabilities are sensitive to changes in interest rates. Therefore, a principal part of our operations is to manage interest rate risk and limit the exposure of our financial condition and results of operations to changes in market interest rates. Our Asset/Liability Management Committee, consisting of members of our senior management, is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate, given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the policy and guidelines approved by our board of directors. The board of directors receives a detailed monthly report from the Asset/Liability Management Committee. We currently utilize internal reporting and a third-party modeling program, prepared on a quarterly basis, to evaluate our sensitivity to changes in interest rates.

We have sought to manage our interest rate risk in order to minimize the exposure of our earnings and capital to changes in interest rates. The following represent our primary strategies to manage our interest rate risk:

 

  •  

limiting our reliance on non-core/wholesale funding sources;

 

  •  

growing our volume of transaction deposit accounts; and

 

  •  

diversifying our loan portfolio by adding more commercial-related loans, which typically have shorter maturities and/or balloon payments.

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

We do not currently engage in hedging activities, such as engaging in futures, options or swap transactions, or investing in high-risk mortgage derivatives, such as collateralized mortgage obligation residual interests, real estate mortgage investment conduit residual interests or stripped mortgage-backed securities.

Net Interest Income. We analyze our sensitivity to changes in interest rates through a net interest income model simulation based on various assumptions as of the evaluation date. Net interest income is the difference between the interest income we earn on our interest-earning assets, such as loans and securities, and the interest we pay on our interest-bearing liabilities, such as deposits and borrowings. We estimate what our net interest income would be over various time horizons, including over a 12-month period. We then calculate what the net interest income would be for the same period under the assumptions that the United States Treasury yield curve increases or decreases instantaneously in 100 basis point increments, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis points increase in the “Change in Interest Rates” column below.

The table below sets forth, as of December 31, 2024 (the most recent date for which information is available), the calculation of the estimated changes in our net interest income that would result from the designated immediate changes in the United States Treasury yield curve based on a static balance sheet.

 

At December 31, 2024

Change in Interest Rates

(basis points) (1)

   Net Interest Income
Year 1 Forecast
   Year 1 Change
from Level
     (Dollars in thousands)     

+200

   $22,838    (4.20)%

+100

   23,357    (2.02)%

Level

   23,839    — 

-100

   24,237    1.67%

-200

   24,625    3.30%

-300

   24,964    4.72%

-400

   25,042    5.05%

 

(1)

Assumes an immediate uniform change in interest rates at all maturities.

 

55


Table of Contents

The table above indicates that at December 31, 2024, in the event of an instantaneous parallel 100 basis point decrease in interest rates, we would have experienced a 1.67% increase in net interest income, and in the event of an instantaneous 100 basis point increase in interest rates, we would have experienced a 2.02% decrease in net interest income.

Economic Value of Equity. We also compute amounts by which the net present value of our assets and liabilities (economic value of equity or “EVE”) would change in the event of a range of assumed changes in market interest rates. This model uses a discounted cash flow analysis to measure the interest rate sensitivity of net portfolio value. The model estimates the economic value of each type of asset and liability under the assumptions that the United States Treasury yield curve decreases instantaneously by various increments including 100, 200, 300 and 400 basis point increments or an increase instantaneously by various increments, including 100 basis points, with changes in interest rates representing immediate and permanent, parallel shifts in the yield curve.

The table below sets forth, as of December 31, 2024, the calculation of the estimated changes in our EVE that would result from the designated immediate changes in the United States Treasury yield curve based on a static balance sheet.

 

At December 31, 2024

 

Change in Interest

Rates (basis points) (1)

   Estimated
EVE (2)
     Estimated Increase (Decrease) in
EVE
    EVE as a Percentage of
Present Value of Assets (3)
 
  EVE
Ratio (4)
    Increase
(Decrease)

(basis points)
 
   Amount     Percent  
            (Dollars in thousands)              

+200

   $ 100,608      $ (13,129 )      (11.54 )%      16.26 %      (117 ) 

+100

     107,386        (6,351 )      (5.58 )%      16.90 %      (53 ) 

Level

     113,737        —        —        17.43 %      —   

-100

     119,409        5,672       4.99 %      17.83 %      40  

-200

     125,431        11,694       10.28 %      18.23 %      80  

-300

     130,020        16,284       14.32 %      18.42 %      99  

-400

     131,796        18,060       15.88 %      18.25 %      82  

 

(1)

Assumes an immediate uniform change in interest rates at all maturities.

(2)

EVE is the discounted present value of expected cash flows from assets and liabilities.

(3)

Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.

(4)

EVE Ratio represents EVE divided by the present value of assets.

The table above indicates that at December 31, 2024, in the event of an instantaneous parallel 100 basis point decrease in interest rates, we would have experienced a 4.99% increase in the economic value of equity, and in the event of an instantaneous 100 basis point increase in interest rates, we would have experienced a 5.58% decrease in the economic value of equity.

Certain shortcomings are inherent in the methodologies used in the above interest rate risk measurements. Modeling changes require making certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the net interest income and economic value of equity tables presented assume that the composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the net interest income and EVE tables provide an indication of our interest rate risk exposure at a particular point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on net interest income and EVE and will differ from actual results. Furthermore, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates. Additionally, certain assets, such as adjustable-rate loans, have features that restrict changes in interest rates both on a short-term basis and over the life of the asset.

 

56


Table of Contents

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

Liquidity and Capital Resources

Liquidity describes our ability to meet the financial obligations that arise during the ordinary course of business. Liquidity is primarily needed to fund loan commitments, to pay the deposit withdrawal requirements of our customers as well as to fund current and planned expenditures. Our primary sources of funds consist of deposits, scheduled amortization and prepayments of loans and securities, maturities and sales of investments and loans, excess cash, interest earning deposits at other financial institutions and funds provided from operations. We have written agreements with the FHLBNY, which allows us to borrow the maximum lending values designated by the type of collateral pledged. As of December 31, 2024, the maximum amount that we could borrow from the FHLBNY, based on the market value of certain fixed-rate residential, one- to four-family loans pledged to FHLBNY, was $26.7 million, which was collateralized by certain fixed-rate residential, one- to four-family loans in delivery. Under this arrangement, we could significantly increase our maximum borrowing capacity by providing additional eligible collateral in delivery. At December 31, 2024 and December 31, 2023, we had outstanding advances under this agreement of $10.3 million and $35.3 million, respectively. We have a written agreement with the Federal Reserve Bank discount window for overnight borrowings which is collateralized by a pledge of our securities, and allows us to borrow up to the value of the securities pledged. At December 31, 2024 and December 31, 2023, there were no securities pledged to the Federal Reserve Bank and we had no balances outstanding. We have also established an unsecured line of credit with a correspondent bank for $20.0 million. There were no borrowings outstanding on this line as of December 31, 2024 and December 31, 2023.

As a result of our previous Consent Order, our ability to access available sources of funds from the FHLBNY had been curtailed to short-term advances (i.e., 30 days or less) and the residential loans pledged as collateral for these borrowings were subject to reductions in value as of December 31, 2024. On January 8, 2025, the FHLBNY communicated that Lake Shore Savings Bank was no longer restricted and therefore would be able to access additional borrowing capacity based on the total eligible population of fixed-rate residential, one- to four-family loans pledged as collateral and would no longer be curtailed to short-term advances. As of January 31, 2025, we had available borrowing capacity of $86.9 million based on the eligible collateral pledged. Lastly, on February 27, 2025, the Federal Reserve Bank approved Lake Shore Savings Bank’s application for uncollateralized intraday credit with an effective date of March 6, 2025. With this uncollateralized intraday credit, certain transactions will not be rejected for which there are insufficient funds in our Federal Reserve Master Account during normal hours of operation.

While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit outflows, calls of investment securities, and prepayments of loans and mortgage-backed securities are strongly influenced by interest rates, general and local economic conditions, and competition in the marketplace. These factors reduce the predictability of the timing of these sources of funds.

Our primary investing activities include the origination of loans and the purchase of investment securities. For the year ended December 31, 2024, we originated loans of approximately $53.3 million as compared to approximately $56.3 million of loans originated during the year ended December 31, 2023. Principal repayments and other deductions exceeded loan originations in 2024 by $12.0 million. There were no purchases of investment securities during the years ended December 31, 2024 or December 31, 2023. We did not sell any investment securities during the year ended December 31, 2024 and sold investment securities with an amortized cost of $9.8 million during the year ended December 31, 2023. Additionally, during 2024, we purchased $3.0 million in annuity assets in connection with the implementation of a supplemental executive retirement plan. These activities for 2023 and 2024 were funded primarily through a combination of organic deposit growth, principal payments received on loans and securities, securities sales, borrowings, and cash reserves.

We have loan commitments to borrowers and borrowers have unused overdraft lines of protection, unused home equity lines of credit and unused commercial lines of credit that may require funding at a future date. We believe we have sufficient funds to fulfill these commitments, including sources of funds available through the use of FHLBNY advances or other liquidity sources. Total deposits were $573.0 million at December 31, 2024 as compared to $590.9 million at December 31, 2023. Approximately $182.0 million of time deposit accounts are scheduled to mature within one year as of December 31, 2024. Based on our deposit retention experience, current pricing strategy, and competitive pricing policies, we anticipate that a significant portion of these time deposits will remain with us following their maturity.

 

 

57


Table of Contents

We are committed to maintaining a strong liquidity position; therefore, we monitor our liquidity position on a daily basis. We anticipate that we will have sufficient funds to meet our current funding commitments. The marginal cost of new funding, however, whether from deposits or borrowings from the FHLBNY, will be carefully considered as we monitor our liquidity needs. Therefore, in order to maintain sufficient liquidity and manage our cost of funds, we may consider wholesale funding options, including additional borrowings from the FHLBNY, in the future.

We do not anticipate any material capital expenditures in 2025. We do not have any balloon or other payments due on any long-term obligations, other than the borrowing agreements noted above.

At December 31, 2024, Lake Shore Savings Bank exceeded all of its regulatory capital requirements. Management is not aware of any conditions or events that would change Lake Shore Savings Bank’s categorization as well-capitalized.

The net proceeds from the stock offering will significantly increase our liquidity and capital resources. Over time, the initial level of liquidity will be reduced as net proceeds from the stock offering are used for general corporate purposes, including funding loans. Our financial condition and results of operations will be enhanced by the net proceeds from the stock offering, which will increase our net interest-earning assets and net interest income. However, due to the increase in equity resulting from the net proceeds raised in the stock offering, as well as other factors associated with the stock offering, our return on equity will be adversely affected following the stock offering. See “Risk Factors—Risks Related to the Stock Offering—We do not have strong earnings and will have a relatively high capital level after the completion of the conversion and stock offering. We expect our return on equity will be low following the stock offering, which could negatively affect the trading price of our shares of common stock.”

Off-Balance Sheet Arrangements and Contractual Obligations

Our off-balance sheet items include loan commitments as described in Note 16 in the Notes to our Audited Consolidated Financial Statements. At December 31, 2024, we had loan commitments to borrowers of approximately $3.1 million and overdraft lines of credit, unused home equity lines of credit, unused commercial lines of credit, and commercial and standby letters of credit of approximately $97.5 million. We recorded an allowance for credit losses associated with these commitments of $314,000 as of December 31, 2024. We do not have any other off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that is material to investors.

Recent Accounting Pronouncements

See Note 2 to the consolidated financial statements beginning on page F -1 of this Prospectus for a description of recent accounting pronouncements that may affect our financial condition and results of operations.

Impact of Inflation and Changing Price

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

 

58


Table of Contents

BUSINESS OF LAKE SHORE BANCORP, INC. AND LAKE SHORE FEDERAL BANCORP

Lake Shore Bancorp

Lake Shore Bancorp, a Maryland corporation, was organized on March 11, 2025. Upon completion of the conversion and stock offering, it will become the holding company of Lake Shore Bank and will succeed to all of the business and operations of Lake Shore Federal Bancorp and Lake Shore, MHC, each of which will cease to exist upon completion of the conversion and stock offering.

As part of the conversion and stock offering, Lake Shore Bancorp will receive the cash and other assets of Lake Shore Federal Bancorp, the cash of Lake Shore, MHC, and the net proceeds it retains from the stock offering. A portion of the net proceeds will be used to fund a loan to the employee stock ownership plan. Lake Shore Bancorp will have no significant liabilities. It intends to use the support staff and offices of Lake Shore Bank and will pay Lake Shore Bank for these services. If Lake Shore Bancorp expands or changes its business in the future, it may hire its own employees.

Lake Shore Bancorp intends to invest the net proceeds of the stock offering as discussed under “How We Intend to Use the Proceeds From the Stock Offering.” In the future, it may pursue other business activities, including mergers and acquisitions, investment alternatives and diversification of operations. There are, however, no current understandings or agreements for any of these activities.

Lake Shore Bancorp will be subject to comprehensive regulation by the Federal Reserve Board.

Lake Shore Federal Bancorp

Lake Shore Federal Bancorp, a federal corporation, owns all of the outstanding shares of common stock of Lake Shore Savings Bank. Lake Shore Federal Bancorp’s primary business activity is directing the operations of Lake Shore Savings Bank through its ownership of Lake Shore Savings Bank. At December 31, 2024, Lake Shore Federal Bancorp had consolidated assets of $685.5 million, total deposits of $573.0 million and stockholders’ equity of $89.9 million. Lake Shore Federal Bancorp’s common stock is traded on the Nasdaq Global Market under the symbol “LSBK”.

In 2006, Lake Shore Savings Bank reorganized into the two-tier mutual holding company structure and became the wholly-owned subsidiary of Lake Shore Federal Bancorp. As part of the reorganization and stock offering, Lake Shore Federal Bancorp sold 2,975,625 shares of its common stock to the public at a price of $10.00 per share representing 45% of its then-outstanding shares of common stock, and issued an additional 3,636,875 shares of common stock, or 55% of its then-outstanding shares of common stock, to Lake Shore, MHC.

Lake Shore Federal Bancorp is subject to comprehensive regulation by the Federal Reserve Board.

BUSINESS OF LAKE SHORE SAVINGS BANK

General

Lake Shore Savings Bank was chartered as a New York savings and loan association in 1891. In 2006, Lake Shore Savings Bank converted from a New York-chartered mutual savings and loan association to a federal savings bank charter. The Bank is currently subject to the supervision and regulation of the OCC. As part of the conversion, Lake Shore Savings Bank will convert its charter to a New York commercial bank and will be renamed Lake Shore Bank.

Lake Shore Savings Bank’s principal business consists of attracting retail deposits from the general public in the areas surrounding its branch offices and investing those deposits, together with funds generated from operations, primarily in commercial real estate loans, one- to four-family residential mortgage loans, home equity lines of credit and, to a lesser extent, commercial business loans, consumer loans, and investment securities. Our revenues are principally derived from interest earned on our loans and investment securities. Our primary sources of funds for lending and investments are deposits, borrowings, receipts of principal and interest payments on loans and securities, proceeds from sales of loans or securities, maturities and calls of investment securities and income resulting from operations in prior periods.

 

59


Table of Contents

Market Area

Lake Shore Savings Bank is a community bank that offers a variety of banking products to serve the market areas surrounding our ten branch offices located within the Western New York region of New York State. 

Our geographic market area for loans and deposits is principally located within Erie and Chautauqua Counties of Western New York. As of the most recent United States Census Bureau population census as of July 1, 2023, Erie and Chautauqua Counties had an estimated combined population of approximately 1.1 million. Our market area is bounded by Lake Erie to the west and Canada to the north, and includes the city of Buffalo, the second largest metropolitan area in the State of New York by population. The market area includes several hospitals, a medical school and a major cancer research and treatment facility, along with a centralized medical campus to cultivate clinical care, research, education and entrepreneurship. The area has several colleges and universities, community colleges and various vocational and technical schools. Western New York is home to professional sports franchises and an international airport. The area hosts a broad diversity of industry, commercial establishments and financial institutions as well as a skilled and productive workforce.

New York State currently has several incentive programs for businesses to invest in the Western New York region. One example is the “Start-Up NY” program, which offers tax incentives to start, expand or relocate a qualified business to a tax-free area within the state, primarily near a university or community college campus, in order to access top talent and research facilities. Qualified businesses for this program include advance materials & manufacturing, biotech & life sciences, tech & electronics, and optics & imaging. This program has generated significant interest in Western New York for new business development due to its proximity to Canada, history of being a strong industrial and manufacturing center, and the number of quality colleges and universities in the area. 

The Erie County region and the City of Buffalo experienced strong economic expansion prior to the onset of the COVID-19 pandemic, including major growth in the health care and education sectors, and resurgence in the central business district, which has led to an influx of private investment in development of hotels and housing in the downtown sector. The Buffalo Niagara Medical Campus has grown significantly with the construction of a new children’s hospital, expansion of an existing cancer/research hospital and construction of a new medical school by the State University of New York at Buffalo. Development on the waterfront has centered on redevelopment of property for mixed use, including public access and private development that includes office space, ice rinks, hotels and restaurants. There has also been an increased interest in innovative start-up companies, driven by the investment of 43North, which holds an annual competition enhanced by significant funding to attract innovative start-up companies to relocate to Buffalo, NY. This type of economic development has had a positive impact on the small business and middle-market customers that we focus on and we believe we will be able to capitalize on opportunities created by this economic growth. Given the significant restructuring of the local economy that has occurred within the region over the past few decades, the regional economy is considered diversified with a housing market that remains strong and various commercial and housing development projects continue to move forward to address local demand. The lending opportunities in our market area remain dynamic and we believe that such activity will continue.

Our primary market area has historically been stable, with a diversified base of employers and employment sectors. The local economies that we serve are not dependent on one key employer. Transportation equipment is a large manufacturing industry in the Buffalo area, as well as production of automobile component parts. The principal employment sectors are service-related, wholesale and retail trade, and durable-goods manufacturing.

Our future growth will be influenced by the strength of our regional economy, other demographic trends and the competitive environment. We believe that we have developed lending products and marketing strategies to address the credit-related needs of the residents and small businesses we serve in our local market area.

 

60


Table of Contents

Competition

We face intense competition both in making loans and attracting deposits. Western New York has a significant number of financial institutions, including a super regional bank which has its headquarters in Buffalo, NY, and branches of large money centers and regional and super regional banks which have resulted from the consolidation of the banking industry in New York and surrounding states. Many of these competitors have greater resources and offer additional services than we do. We also face significant competition from online service providers who offer financial services, including loan and deposit products.

Our competition for loans comes principally from commercial banks, savings banks, mortgage banking companies, credit unions, online retail mortgage lenders and other financial service companies. The most direct competition for deposits comes from commercial banks, savings banks, credit unions, and online banks. We face additional competition for deposits from non-depository competitors such as mutual funds, securities and brokerage firms and insurance companies. With our longstanding history in Chautauqua County, we had the third most, or 15.2% of the deposit market share of the county as of June 30, 2024, while our largest two competitors held 25.8% and 20.5%, respectively. Meanwhile, we continue our expansion in Erie County, where we held 0.5% of the deposit market share as of June 30, 2024, an increase from 0.4% in 2023, while the overall deposits at banks and savings institutions experienced a significant decrease during the same period.

Many of our competitors are larger and have greater financial resources than us. Some of our competitors are not subject to the same degree of regulation as that imposed on federally insured institutions, and these other institutions may be able to price loans and deposits more aggressively. Competition for deposits and the origination of loans may limit our growth and adversely impact our profitability in the future.

We expect competitive pressure to remain intense primarily due to technological advances and the continuing trend of consolidation in the financial services industry. Technological advances have lowered barriers to entry in our local market area by allowing banks to expand their geographic reach by providing services over the internet and have made it possible for non-depository institutions, including fintech companies, to offer products and services that have traditionally been provided by banks. We attempt to be competitive with all financial institutions in our service area with respect to interest rates paid on interest-bearing deposit products and interest rates charged on loans. We believe the primary factors in competing for deposits and loans is through personalized service, knowledge of the local market area and our economy, local decision making, technological convenience via mobile and online banking and active participation and support of the communities we serve.

Lending Activities

General. Our principal lending activity is the origination of fixed rate and adjustable rate mortgage loans collateralized by commercial and residential real estate primarily located within our market area. We also originate commercial business loans, home equity loans and consumer loans. We retain the majority of loans that we originate. However, we may sell residential mortgage loans into the secondary market, with retention of servicing rights, in order to manage interest rate and liquidity risk when deemed appropriate. Additional efforts to manage interest rate risk include the origination of shorter-term, adjustable rate loans.

 

61


Table of Contents

Loan Portfolio Composition. The following table sets forth the composition of our gross loan portfolio by type of loan at the dates indicated. We had no loans held for sale at any of the dates indicated.

 

     At December 31,  
     2024     2023  
     Amount      Percent     Amount      Percent  
     (Dollars in thousands)  

Real estate loans:

    

Residential, one- to four-family(1)

   $ 161,331        29.5 %    $ 172,005        30.8 % 

Home equity

     47,456        8.7       51,869        9.3  

Commercial(2)

     320,984        58.7       316,986        56.8  

Commercial

     15,728        2.9       16,546        2.9  

Consumer

     991        0.2       1,130        0.2  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total gross loans

     546,490        100.0 %      558,536        100.0 % 
     

 

 

      

 

 

 

Allowance for credit losses

     (5,133 )         (6,463 )    

Net deferred loan costs and fees

     3,263          3,755     
  

 

 

      

 

 

    

Loans, net

   $ 544,620        $ 555,828     
  

 

 

      

 

 

    

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Loan Maturity. The following tables present the contractual maturity of our gross loans at December 31, 2024 and sets forth our fixed and adjustable rate loans at December 31, 2024, that are contractually due after December 31, 2025. The table does not include the effect of prepayments or scheduled principal amortization. Loans having no stated repayment schedule or maturity and overdraft loans are reported as being due in one year or less.

 

     Real Estate      Other Loans      Total  
     Residential,
One- to Four-
Family (1)
     Home Equity      Commercial (2)      Commercial      Consumer  
     (Dollars in thousands)  

Amounts due in:

                 

One year or less

   $ 90      $ 382      $ 24,196      $ 4,659      $ 656      $ 29,983  

After one year through five years

     1,904        2,838        99,436        7,186        335        111,699  

After five year through 15 years

     33,724        24,939        197,352        3,883        —         259,898  

Beyond 15 years

     125,613        19,297        —         —         —         144,910  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 161,331      $ 47,456      $ 320,984      $ 15,728      $ 991      $ 546,490  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Interest rate terms on amounts due after one year:

                 

Fixed rate

   $ 157,153      $ 5,795      $ 110,579      $ 8,321      $ 335      $ 282,183  

Adjustable rate

     4,088        41,279        186,209        2,748        —         234,324  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 161,241      $ 47,074      $ 296,788      $ 11,069      $ 335      $ 516,507  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

 

62


Table of Contents

The following table presents our gross loan originations, purchases, sales, and principal repayments for the years indicated. There were no sales of any loans in 2024 or 2023.

 

     For the Year Ended December 31,  
     2024      2023  
     (Dollars in thousands)  

Total Loans:

     

Balance outstanding at beginning of year

   $ 558,536      $ 576,709  

Originations:

     

Real estate loans:

     

Residential, one- to four-family (1)

     5,750        12,496  

Home equity

     7,236        13,470  

Commercial (2)

     34,850        26,400  

Other loans:

     

Commercial

     5,120        3,560  

Consumer

     364        410  
  

 

 

    

 

 

 

Total originations

     53,320        56,336  

Deduct:

     

Principal repayments:

     

Real estate loans

     58,925        67,359  

Commercial and consumer loans

     6,429        7,029  
  

 

 

    

 

 

 

Total principal repayments

     65,354        74,388  

Transfers to foreclosed real estate

     —         60  

Loans charged-off

     12        61  
  

 

 

    

 

 

 

Total deductions

     65,366        74,509  
  

 

 

    

 

 

 

Balance outstanding at end of year

   $ 546,490      $ 558,536  
  

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Commercial Real Estate Loans. We remained focused on originating commercial real estate loans and have assembled a strong team of loan officers to grow this portfolio. As such, our primary lending activity is the origination of commercial real estate loans to finance the purchase or construction of real property or to refinance real property. For the majority of our commercial real estate loan portfolio, the collateral is primarily located within our primary market area, Erie and Chautauqua Counties. At December 31, 2024, commercial real estate loans, which include construction loans, totaled $321.0 million and represented 58.7% of our total gross loan portfolio.

Commercial real estate loans that are collateralized by residential properties and multi-family apartment complexes made up 40.0% of the commercial real estate loan portfolio as of December 31, 2024 and totaled $128.3 million with a weighted average interest rate of 5.45%. Commercial real estate construction loans and commercial real estate loans secured by land totaled $21.8 million, or 6.7% of the commercial real estate portfolio, at December 31, 2024 with a weighted average interest rate of 7.85%. Non-residential, non owner-occupied commercial real estate loans amounted to $112.6 million, or 35.1% of our commercial real estate portfolio, while non-residential, owner-occupied commercial real estate loans amounted to $58.3 million, or 18.2% of our commercial real estate portfolio. These amounts can be further disaggregated into the following concentrations:

 

     At December 31, 2024  
     Gross Loan Balance      % of Total Commercial
Real Estate
    Weighted Average
Interest Rate
 
     (Dollars in thousands)  

Non-Residential, Non Owner-Occupied:

       

Office

   $ 39,813        12.4 %      5.41 % 

Retail

     28,101        8.8 %      5.63 % 

Hotel/Motel

     11,317        3.5 %      7.07 % 

Self Storage

     9,218        2.9 %      5.11 % 

Warehouse

     7,677        2.4 %      5.82 % 

Other

     16,493        5.1 %      5.44 % 
  

 

 

    

 

 

   

Total Non-Residential, Non Owner-Occupied

   $
 
 
112,619
 
 
     35.1 %      5.63 % 

Non-Residential, Owner-Occupied

       

Office

   $ 24,952        7.8 %      6.16 % 

Warehouse

     13,316        4.1 %      5.34 % 

Restaurant

     11,804        3.7 %      6.87 % 

Other

     8,253        2.6 %      6.52 % 
  

 

 

    

 

 

   

Total Non-Residential, Owner-Occupied

   $ 58,325        18.2 %      6.18 % 

 

63


Table of Contents

In underwriting commercial real estate loans, consideration is given to historic and expected net operating income generated by the real estate, the age and condition of the collateral, the financial resources and income level of the borrower and any guarantors, current and projected occupancy levels, location of the property, and the borrower’s business experience. Our commercial real estate loans are appraised by third party independent appraisers approved by the board of directors and reviewed by an independent firm prior to acceptance. Personal guarantees are typically obtained from commercial real estate borrowers.

We originate a variety of fixed and adjustable-rate commercial real estate loans generally for terms of 5 to 10 years and payments based on an amortization schedule of up to 25 years. Adjustable-rate loans are typically based on an index such as the prime rate or the FHLBNY advance rates with an added spread based on the type, size and risk of the loan. The rate is typically fixed for the first five years of the loan. Some adjustable-rate loans are subject to an interest rate floor. We typically lend up to a maximum loan-to-value ratio of 50% to 80% depending on the type and condition of the property being financed. Commercial real estate loans require a minimum debt service coverage ratio ranging from 1.15 to 1.50 depending on the type of property being financed and the strength of the personal guarantees of the owners. Fixed rate loans are typically subject to prepayment premiums if the loan is paid off within five years of origination and prior to the scheduled maturity.

At December 31, 2024, the average loan balance outstanding in the commercial real estate loan portfolio was $875,000 and the largest individual commercial real estate loan outstanding, net of participations sold, was a $10.6 million loan secured by multi-family real estate. This loan was performing in accordance with its original repayment terms at December 31, 2024.

Commercial real estate loans have larger balances and involve a greater degree of risk than one- to four-family residential loans. Of primary concern in commercial real estate lending is the borrower’s creditworthiness and the feasibility and cash flow potential of the project. Payments on commercial real estate loans often depend on the successful operation and management of the properties or underlying businesses. As a result, repayment of such loans may be subject to a greater extent, than residential, one- to four-family real estate loans, to adverse conditions in the real estate market or the economy. To monitor cash flows on commercial real estate loans, we require borrowers and/or loan guarantors to provide annual financial statements on larger multi-family and commercial real estate loans. In reaching a decision on whether to make a commercial real estate loan, we consider the net cash flow of the project, the borrower’s expertise, credit history and the value of the underlying property. In addition, we monitor the tenancy of the properties as to occupancy, lease rates, term of lease and tenant credit worthiness. Commercial real estate loans typically involve larger loan balances to single borrowers or groups of related borrowers, which generally require substantially greater evaluation and oversight efforts. Our loan policies limit the amount of loans to a single borrower or group of borrowers to reduce this risk and are designed to set such limits within those prescribed by applicable federal statutes and regulations. We engage a third party to periodically conduct a credit review of the commercial real estate portfolio, including compliance with our underwriting standards and policy requirements. In addition, we engage a third party to perform property site inspections on an annual basis as required by our Commercial Loan Policy.

We originate commercial construction loans primarily to established local developers to finance the construction of commercial and multi-family properties. We provide construction loans to local developers for the construction of one-to four-family residential developments. We also originate renovation loans, enabling a borrower to partially or totally refurbish an existing structure, which are structured as construction loans and monitored in the same manner.

These loans typically have a construction period of up to 24 months or longer, whereby draws are taken and interest only payments are made. As part of the draw process, inspection and lien checks are required prior to the disbursement of the proceeds. Interest rates on disbursed funds are based on the rates and terms set at closing. The majority of our commercial real estate construction loans are variable rate loans with rates tied to the prime rate, plus a premium. A floor rate may also be established in conjunction with a variable rate loan. A minimum of interest only payments on disbursed funds must be made on a monthly basis during the construction period. At the end of the construction period, the loan typically converts to a commercial real estate mortgage.

 

64


Table of Contents

Construction loans can be affected by economic conditions and the value of the underlying property. Construction loans may have additional risks related to advancing loan funds during construction due to the uncertain value of the property prior to the completion of construction. The repayment of a construction loan is, to a large degree, dependent on the successful and timely completion of the construction of the subject property. Construction delays may further impair the borrower’s ability to repay the loan. We limit our risks during the construction period as disbursements are not made until the required work for each advance has been completed and a lien check has been performed.

One- to Four-Family Residential Mortgage Lending. At December 31, 2024, our one- to four-family residential loans (including residential construction loans) totaled $161.3 million and represented 29.5% of the total gross loan portfolio. Our residential mortgage loan originations are obtained from customers, residents of our local communities or referrals from local real estate agents, brokers, attorneys, or builders. The majority of residential loans originated are fixed rate loans (approximately 97.5% of the residential, one- to four-family portfolio at December 31, 2024); although we do offer adjustable rate loan products to our customers. We have historically retained the majority of residential mortgage loans that we originate.

One- to four-family residential mortgage loan originations are generally for terms up to 30 years; however, we do offer and have successfully originated loans with shorter terms of 10, 15, or 20 years. One- to four-family residential real estate loans may remain outstanding for significantly shorter periods than their contractual terms as borrowers may refinance or prepay loans at their option without penalty. Conventional one- to four-family residential mortgage loans originated by us customarily contain “due-on-sale” clauses that permit us to accelerate the indebtedness of the loan upon transfer of ownership of the mortgaged property. We do not offer “interest only” mortgage loans or “negative amortization” mortgage loans.

Our residential lending policies and procedures ensure that the majority of one- to four-family residential mortgage loans that we originate generally conform to secondary market guidelines, although we also originate non-conforming loans. We underwrite all conforming loans (i.e. loans with less than a $766,550 loan balance during 2024) using the criteria required by the Federal Home Loan Mortgage Corporation (“FHLMC”). We originate one- to four-family residential mortgage loans with a loan-to-value ratio up to 100%, and up to 101% with our United States Department of Agriculture (“USDA”) Rural Development Guaranteed Loan Program (“GLP”) mortgage loan product. Mortgages originated with a loan-to-value ratio exceeding 80% normally require private mortgage insurance.

During 2024, there were no one- to four-family residential mortgage loans sold to the secondary mortgage market. We may offer loans through programs offered by the State of New York Mortgage Agency (“SONYMA”) which are originated for sale. We retain all servicing rights for one- to four-family residential mortgage loans that we sell.

We also originate loans above the lending limit for conforming loans, which we refer to as “jumbo loans.” We originate jumbo loans with fixed-rates and terms of up to 30 years. At December 31, 2024, residential, one- to four-family loans with balances in excess of the 2024 conforming loan limit totaled $4.7 million, or 3.5% of the one- to four-family residential mortgage portfolio. Jumbo loans carry greater risk than conforming loans as there are a limited number of potential buyers for this type of real estate which results in greater price volatility. As a result, these loan types are subject to more conservative underwriting requirements.

We originate one- to four-family mortgage loans on non-owner occupied properties that the borrower holds for investment purposes. These loans have a higher interest rate and shorter terms than loans for an owner-occupied property. The loans typically have a fixed interest rate, terms up to 25 years and a loan to value ratio up to 75%. As of December 31, 2024 these loans represented $18.4 million or 11.4% of the one- to four-family residential mortgage portfolio.

We offer adjustable rate mortgage loans with a maximum term of 30 years. When an adjustable rate mortgage is originated, the initial interest rate is established based on market conditions and competitor rates. The rate adjusts annually after one, five, or seven years, depending on the loan product. After the initial fixed rate time period, the interest rate on these loans will re-price based upon a specific U.S. Treasury index plus an additional margin, taking into consideration the cap and floor rates established at the time of loan origination.

 

65


Table of Contents

The retention of adjustable rate one- to four-family residential mortgage loans in our loan portfolio helps reduce our exposure to changes in interest rates. However, there are unquantifiable credit risks resulting from potential increased costs to the borrower as a result of the pricing of adjustable rate residential mortgage loans. During periods of rising interest rates, the risk of default on one- to four-family residential adjustable rate mortgage loans may increase due to the increase of interest cost to the borrower. Furthermore, changes in the interest rates on adjustable rate mortgages may be limited by an initial fixed-rate period or by contractual limits on periodic interest rate adjustments, and as such adjustable rate loans may not adjust as quickly as our interest-bearing liabilities during a period of rapid increases in interest rates.

We originate construction-to-permanent loans for the purpose of construction of primary and secondary residences. At December 31, 2024, there were no residential construction-to-permanent loans outstanding. We issue a commitment that has one closing which encompasses both the construction phase and permanent financing. The construction phase is a maximum of twelve months and requires the borrower to make interest only payments at the rate stated in the loan agreement. The loan to value on construction-to-permanent loans cannot exceed 80.0% of the estimated completed value at the end of the project.

Construction lending generally involves a greater degree of risk as the repayment of the loan is dependent on the successful and timely completion of the project. Lake Shore Savings completes inspections during the construction phase prior to any disbursements, which limits our risk. Construction delays may impair the borrower’s ability to repay the loan.

One- to four-family real estate loans can be affected by economic conditions and the value of the underlying collateral. The majority of our one- to four-family residential loans are secured by property located in Western New York and are affected by economic conditions in this market area. Western New York’s housing market has consistently demonstrated stability in home prices resulting in stable collateral value and lower risk of loss.

Home Equity Loans and Lines of Credit. We currently provide all-in-one home equity lines of credit and have provided home equity loans in the past to our customers. Home equity lines of credit are generally made for owner-occupied homes and are secured by first or second mortgages on residences. At December 31, 2024, home equity loans and lines of credit totaled $47.5 million and represented 8.7% of the total gross loan portfolio. The all-in-one home equity line of credit must have a minimum line amount of $5,000 up to a maximum of 90% of the total loan-to-value ratio for qualified borrowers. The all-in-one home equity line of credit product has interest rates tied to the prime rate and generally has a 15 year draw period and a 15 year payback period. Since 2010, our adjustable rate home equity loans include limits on decreases in the interest rate of the loan. The decrease in the interest rate may not be below the “floor” rate established at the time of origination. A customer has the option to convert either a portion, or the entire line of credit balance, to a term loan at a fixed rate of interest. As the customer pays down the balance on the term loan, the funds available on the line of credit increase by a like amount. All-in-one home equity lines of credit have 30 year maximum terms.

Home equity loans can be affected by economic conditions and the value of the underlying property. Home equity loans may have increased risk of loss if we do not hold the first mortgage resulting in Lake Shore Savings Bank being in a secondary position in the event of collateral liquidation. At December 31, 2024, home equity loans and lines of credit where we do not hold the first mortgage represented 19.7% of the outstanding principal within our home equity loan portfolio. During periods of rising interest rates, the risk of default on home equity loans may increase due to the increase of interest cost to the borrower.

Commercial Business Loans. In addition to commercial real estate loans, we also engage in commercial business lending (also known as C&I lending) primarily to small businesses. A commercial business loan may be a business installment loan, line of credit, or other commercial loan. At December 31, 2024, commercial business loans totaled $15.7 million, or 2.9% of the total gross loan portfolio. Most of our commercial business loans have fixed interest rates and are for terms generally not in excess of five years, while commercial lines of credit have variable interest rates. In underwriting commercial business loans, consideration is typically given to the financial condition and the debt service coverage capabilities of the borrower/operating entity, projected cash flows and collateral value. Whenever possible, we collateralize these loans with a first lien on general business assets and a specific lien on the equipment being purchased and require personal guarantees from principals of the borrower. We offer commercial loan services designed to give business owners borrowing opportunities for modernization, inventory, equipment, construction, real estate, purchases or improvements, working capital, vehicle purchases, and the refinancing of existing corporate debt.

 

66


Table of Contents

At December 31, 2024, our largest individual commercial business loan had an unpaid principal balance of $1.3 million and was secured by business equipment. At December 31, 2024, this loan was performing in accordance with its contractual terms.

Commercial business loans are generally considered to involve a higher degree of risk than residential mortgage loans because the collateral underlying the loans may be in the form of furniture, fixtures, and equipment and/or inventory subject to market obsolescence and accounts receivable which must be monitored. Commercial business loans may also involve relatively large loan balances to single borrowers or groups of related borrowers, with the repayment of such loans typically dependent on the successful operation and income stream of the borrower’s operation. Such risks can be significantly affected by economic conditions. In addition, commercial business lending generally requires substantially greater oversight efforts compared to residential real estate lending. Accordingly, the repayment of a commercial loan depends primarily on the creditworthiness of the borrower (and any guarantors), while liquidation of collateral is a secondary form of repayment and may be insufficient to recover the outstanding balance of the loan. We engage a third party to conduct an annual credit review of the commercial business loan portfolio, including compliance with our underwriting standards and policy requirements.

Consumer Loans. To a lesser extent, we offer a variety of consumer loans. At December 31, 2024, consumer loans totaled $1.0 million, or 0.2% of the total gross loan portfolio. Generally, the volume of consumer lending has declined as borrowers have opted for home equity lines of credit, which have lower interest rates. The largest component of our consumer loan portfolio are personal consumer loans and overdraft lines of credit. Our consumer loan portfolio also consists of vehicle loans, loans secured by certificates of deposit, secured and unsecured property improvement loans, and other secured loans.

Consumer loans tend to have a higher credit risk due to the loans being either unsecured or secured by rapidly depreciable assets. Furthermore, consumer loan payments are dependent on the borrower’s continuing financial stability, and therefore are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy. The application of various federal and state laws, including federal and state bankruptcy and insolvency laws, may limit the amount which can be recovered on consumer loans in the event of a default.

Loan Participations. From time to time, we may originate a commercial real estate loan or commercial business loan which may exceed our internal lending or concentration limits and sell a portion of the loan to another financial institution. The financial institution is typically a community bank located in New York State and its lending team is known by our commercial lenders. This allows us to meet the needs of our customers and comply with our internal lending limits. In some instances, we may purchase participation interests in loans where we are not the lead lender. In both of these circumstances, we follow our customary loan underwriting and approval policies. We have strong relationships with other community banks in our primary market area that may desire to purchase participations, and we may increase our sales of participations in the future, if deemed appropriate. At December 31, 2024, our sold participations in commercial real estate and commercial business loans totaled $19.5 million and $223,000, respectively, all of which were collateralized by properties or business assets within our primary market area in Western New York. We may also purchase commercial real estate loan or commercial business loan participations where we are not the lead lender in the future if deemed appropriate and at December 31, 2024, our purchased participations where we are not the lead lender in commercial real estate and commercial business loans totaled $6.4 million and $32,000, respectively. All of our loan participations are collateralized by properties or business assets within our primary market area and governed by a loan participation agreement.

Loan Approval Procedures and Authority. Our lending policies are approved annually by our board of directors. Branch managers have the authority to originate home equity or consumer loans up to amounts approved by the board of directors. Home equity loans and consumer loans secured by real estate in excess of $25,000 and all one- to four-family residential mortgage loans up to $766,550 require approval by the Internal Residential Loan Committee; loans between $766,550 and $1.0 million require approval of the Internal Residential Loan Committee and designated bank officers or loan committee member. Any of the above-mentioned loans with non-standard terms such as high loan-to-value ratios will require additional approval levels up to and including approval by the board of directors. All non-commercial loans that are in excess of $1.0 million, require approval from the Loan Committee of the board of directors. Director loans require approval from the board of directors.

 

67


Table of Contents

Commercial Loan Officers have the authority to originate commercial real estate and commercial business loans up to amounts approved by the board of directors. Commercial loans with total one obligor credit in excess of $100,000 and up to $1.5 million require the approval of two members of the Internal Commercial Loan Committee, one of which must be a designated member of executive management. Commercial loans with total one obligor credit in excess of $1.5 million require majority approval by the Board Loan Committee. Loans with exceptions require a higher approval level.

Current Lending Procedures. Upon receipt of a completed loan application from a prospective borrower, we order a credit report and verify certain other information. If necessary, we obtain additional financial or credit related information. We require an appraisal for all residential and commercial real estate loans and home equity loans, including loans made to refinance existing mortgage loans. Appraisals are performed by licensed third-party appraisal firms. An appraisal management firm, approved by the board of directors, has been engaged to handle all requests for appraisals on residential real estate loans. We require title insurance on all one- to four-family residential and commercial real estate loans and certain other loans. We also require property and casualty insurance on all real estate loans, and if applicable, we require borrowers to obtain flood insurance prior to closing. Based on loan-to-value ratios and lending guidelines, escrow accounts may be required for such items as real estate taxes, property and casualty insurance, flood insurance, and private mortgage insurance premiums.

Asset Quality

One of our key operating objectives has been, and continues to be, maintaining a high level of asset quality. Our high proportion of commercial real estate and one- to four-family residential mortgage loans primarily collateralized by property in Western New York, which historically has had stable property values, the maintenance of sound credit standards for new loan originations, our loan review procedures, including third party loan reviews, and strong executive management focus on credit quality have been factors in monitoring and managing our levels of credit risk. These factors have contributed to our strong financial condition.

Collection Procedures. We have adopted a loan collection policy and procedures to maintain adequate control on the status of delinquent loans and to ensure compliance with the Fair Debt Collection Practices Act, the Dodd-Frank Act, the Consumer Protection Act, the New York State Real Property Actions and Proceedings Law, and other applicable regulatory guidelines. When a borrower fails to make required payments on a residential, home equity, commercial, or consumer loan, we take a number of steps to induce the borrower to cure the delinquency and restore the loan to a current status.

Prior to proceeding with any foreclosure action in the case of a secured loan, we will review the collateral to determine whether its possession would be cost-effective for us. In cases where the collateral fails to fully secure the loan, in addition to repossessing the collateral, we may also sue on the note underlying the loan.

 

68


Table of Contents

Delinquent Loans. The following tables set forth our loan delinquencies, including non-accrual loans, by type and gross loan amount outstanding at the dates indicated.

 

     At December 31,  
     2024      2023  
     30-59
Days
Past Due
     60-89
Days
Past Due
     90 Days
or More
Past Due
     30-59
Days
Past Due
     60-89
Days
Past Due
     90 Days
or More
Past Due
 
     (In thousands)  

Real estate loans:

                 

Residential, one- to four-family (1)

   $ 1,035      $ 454      $ 662      $ 1,488      $ 3      $ 276  

Home equity

     318        26        596        315        583        56  

Commercial (2)

     —         —         1,242        —         —         1,242  

Other loans:

                 

Commercial

     —          —        —         —         —         —   

Consumer

     3        2        —         6        —         1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,356      $ 482      $ 2,500      $ 1,809      $ 586      $ 1,575  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Non-performing Loans and Non-performing Assets. Loans are periodically reviewed for performance. Management individually evaluates loans when it is probable that at least a portion of the loan will not be collected in accordance with the original loan terms due to a deterioration in the financial condition of the borrower or in the value of the underlying collateral or when a loan is modified due to a borrower experiencing financial difficulty, dependent on the loan type. When a loan is determined to be individually evaluated, the measurement of the loan is based on the present value of the expected future cash flows, or the fair value of the collateral, if the loan is collateral-dependent. If the measurement value is less than the loan balance, the loss is recorded against the allowance for credit losses. Loans are placed on non-accrual status either when reasonable doubt exists as to the full timely collection of interest and principal, or when a loan becomes 90 days past due, unless an evaluation by management indicates that the loan is in the process of collection and is either guaranteed or well secured. When management designates loans on which we stop accruing interest income as non-accrual loans, we reverse outstanding interest income that was previously credited. We return a non-accrual loan to accrual status when factors indicating doubtful collection no longer exist and the borrower has performed for a period of at least six months.

Real estate acquired as a result of foreclosure is classified as foreclosed real estate until such time as it is sold. We record foreclosed real estate at its fair value less estimated selling costs at the date of acquisition. If a foreclosure action is commenced and the loan is not brought current, paid in full, or refinanced before the foreclosure sale, the property could be sold at the foreclosure sale (to an outside bidder). If not, and we retain the property, then we will sell the real property securing the loan as soon thereafter as practical.

Loans modified due to borrowers experiencing financial difficulties occur when we grant borrowers loan modifications that we would not otherwise grant but for economic or legal reasons pertaining to the borrower’s financial difficulties. A concession is made when the terms of the loan modification are more favorable than the terms the borrower would have received in the current market under similar financial difficulties. These concessions may include, but are not limited to, principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension. We identify loans for potential modifications related to borrowers experiencing financial difficulty primarily through direct communication with the borrower and evaluation of the borrower’s financial statements, revenue projections, tax returns and credit reports. Even if the borrower is not presently in default, management will consider the likelihood that cash flow shortages, adverse economic conditions, and negative trends may result in a payment default in the near future. Generally, we will not return a loan modified due to a borrower experiencing financial difficulties to accrual status until the borrower has demonstrated the ability to make principal and interest payments under the restructured terms for at least six consecutive months. These loans are individually evaluated loans, dependent on loan type, and may result in specific reserves within the allowance for credit losses and subsequent charge-offs, if appropriate. We had no loan modifications with borrowers experiencing financial difficulty for the year ended December 31, 2024. We had two loan modifications with one borrower during 2023 in which a term extension concession was granted for the year ended December 31, 2023.

 

69


Table of Contents

The following table sets forth information regarding our non-performing assets.

 

     At December 31,  
     2024     2023  
     (Dollars in thousands)  

Loans accounted for on a non-accrual basis:

    

Real estate loans:

    

Residential, one- to four-family(1)

   $ 1,891     $ 1,904  

Home equity

     683       196  

Commercial(2)

     1,226       1,242  

Other loans:

    

Commercial

     —        —   

Consumer

     4       5  
  

 

 

   

 

 

 

Total non-accrual loans

     3,804       3,347  
  

 

 

   

 

 

 

Total non-performing loans

     3,804       3,347  
  

 

 

   

 

 

 

Foreclosed real estate

     —        34  
  

 

 

   

 

 

 

Total non-performing assets

   $ 3,804     $ 3,381  
  

 

 

   

 

 

 

Ratios:

    

Non-performing loans as a percent of total net loans:

     0.69 %      0.60 % 

Non-performing assets as a percent of total assets:

     0.55 %      0.47 % 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Total non-performing assets increased by $423,000, or 12.5%, to $3.8 million at December 31, 2024 as compared to $3.4 million at December 31, 2023, primarily due to an increase in non-accrual loans, including one home equity loan totaling $539,000 which was moved to non-accrual status during the first quarter of 2024. Non-performing loans were $3.8 million at December 31, 2024 compared to $3.3 million at December 31, 2023. We had no loans past due 90 days or more but still accruing at December 31, 2024 or December 31, 2023. We had no foreclosed real estate at December 31, 2024 as compared to $34,000 at December 31, 2023.

Classification of Loans. Federal regulations require us to regularly review and classify our loans. In addition, our regulators have the authority to identify problem loans and, if appropriate, require them to be classified. Management closely monitors the quality of the loan portfolio and has established a loan review process designed to help grade the quality of our loan portfolio. The credit quality grade helps management make a consistent assessment of each loan relationship’s credit risk. Consistent with regulatory guidelines, we classify loans and other assets considered of lesser quality. Such ratings coincide with the “Substandard”, Doubtful”, and “Loss” classifications used by federal regulators in their examination of financial institutions. A “Substandard” classification indicates that a loan has one or more defined weaknesses and are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. A “Doubtful” classification has all the weaknesses of a “Substandard” classification with the added characteristic that the weaknesses make collection or liquidation in full highly questionable and improbable. Loans classified as “Loss” are considered uncollectible and continuance as an asset is no longer warranted.

Regulations also provide for a “special mention” category (i.e. criticized loans), described as loans which do not currently expose us to a sufficient degree of risk to warrant classification but do possess credit deficiencies or potential weaknesses deserving our close attention. When we classify loans as either substandard or doubtful, consider that classification in our allowance for credit losses described below. When we classify problem loans as loss, we typically charge-off the outstanding loan balance against the allowance for credit losses reserve. Our determination as to the classification of our loans and the amount of our loss allowances are subject to review by our regulators, which can require that we establish additional loss allowances.

 

70


Table of Contents

On the basis of this review of our gross loans outstanding, our classified loans and special mention loans at the dates indicated were as follows:

 

     At December 31,  
     2024      2023  
     (In thousands)  

Substandard loans

   $ 15,752      $ 16,330  

Doubtful loans

     —         —   

Loss loans

     —         —   
  

 

 

    

 

 

 

Total classified loans

   $ 15,752      $ 16,330  
  

 

 

    

 

 

 

Special mention loans

   $ 3,634      $ 2,693  

Allowance for Credit Losses on Loans and Unfunded Commitments. On January 1, 2023, we adopted ASU 2016-13 (Topic 326), which replaced the incurred loss methodology with CECL for financial instruments measured at amortized cost and other commitments to extend credit. The allowance for credit losses on loans and unfunded commitments is a valuation allowance for management’s estimate of expected credit losses in the loan portfolio and commitments to extend credit. The process to determine expected credit losses utilizes analytic tools and judgment and is reviewed on a quarterly basis. We maintain the allowance through (credit) provisions for credit losses that we charge to income. We charge losses on loans against the allowance for credit losses when we believe the collection of the loan is unlikely, and all possible avenues of repayment have been analyzed, including the potential of future cash flow, the value of the underlying collateral, and strength of any guarantors or co-borrowers.

Our evaluation of risk in maintaining the allowance for credit losses includes the review of all loans on which the collectability of principal may not be reasonably assured. We consider the following qualitative and environmental factors as part of this evaluation: historical loan loss experience; payment status; the estimated value of the underlying collateral; changes in lending policies, procedures and loan review system; changes in the experience, ability, and depth of lending management and other relevant staff; trends in loan volume and the nature of the loan portfolio; and past, current, and future national and local economic conditions. There may be other factors that may warrant consideration in maintaining the allowance. Although we believe that we have established and maintained the allowance for credit losses to reflect losses inherent in our loan portfolio, based on our evaluation of the factors noted above, future additions may be necessary if economic and other conditions differ substantially from the current operating environment.

In addition, various regulatory agencies periodically review our allowance for credit losses as an integral part of their examination process. These agencies may require us to increase the allowance for credit losses or the valuation allowance for foreclosed real estate based on their evaluation of the information available to them at the time of their examination.

 

71


Table of Contents

The following table presents information regarding activity in our allowance for credit losses and our asset quality ratios at or for the dates indicated, including non-performing loan and non-performing asset ratios.

 

     At or for the Year Ended December 31,  
     2024     2023  

Beginning balance, prior to adoption of ASC 326

   $ 6,463     $ 7,065  

Impact of adopting ASC 326

     —        282  

(Credit) provision for credit losses

     (1,308 )      (897 ) 
  

 

 

   

 

 

 

Charge-offs:

    

Real estate loans:

    

Residential, one- to four-family

     —        (3 ) 

Other loans:

    

Consumer

     (41 )      (58 ) 
  

 

 

   

 

 

 

Total charge-offs

     (41 )      (61 ) 
  

 

 

   

 

 

 

Recoveries:

    

Real estate loans:

    

Residential, one- to four-family

     10       2  

Commercial

     —        35  

Other loans:

    

Commercial

     —        29  

Consumer

     9       8  
  

 

 

   

 

 

 

Total recoveries

     19       74  
  

 

 

   

 

 

 

Net (charge-offs) recoveries

     (22 )      13  
  

 

 

   

 

 

 

Balance at end of period

     5,133       6,463  
  

 

 

   

 

 

 

Average loans outstanding, including fees

   $ 547,525     $ 567,319  
  

 

 

   

 

 

 

Allowance for credit losses as a percent of loans at amortized cost

     0.93 %      1.16 % 

Allowance for credit losses as a percent of non-performing loans

     134.91 %      193.09 % 

When compared to December 31, 2023, the current modeled allowance for credit losses related to the loan portfolio decreased by approximately $1.3 million, or 20.6%, of which a majority of the decrease was attributable to the commercial mortgage loan portfolio ($1.1 million). Of the total decrease in the allowance for credit losses on loans from December 31, 2023 to December 31, 2024, 99.2% of the attribution was due to a decrease in reserve rate, while 0.8% was due to a decrease in the size of the loan portfolio. The decrease in the ACL reserve rate was primarily due to the decrease in the quantitative loss factors derived from historical loss rates calculated in the vintage model as well as a decrease in the qualitative loss factors derived from trends in current economic conditions as well as forecasted economic trends which includes the FOMC’s projected rate of U.S. civilian unemployment and U.S. year-over-year growth of GDP.

 

     At or for the Year Ended December 31,  
     2024     2023  

Ratio of net recoveries (charge-offs) to average loans outstanding by loan type, annualized:

    

Real estate loans:

    

Residential, one- to four-family

     0.01 %      —  % 

Home equity

     —  %      —  % 

Commercial

     —  %      0.01 % 

Other loans:

    

Commercial

     —  %      0.15 % 

Consumer

     (3.10 )%      (4.41 )% 

Ratio of net recoveries to average loans outstanding

     —  %      —  % 

For the year ended December 31, 2024, consumer loan net charge-offs to average consumer loans outstanding improved to 3.10% from 4.41% for the prior year. This improvement was primarily driven by a decrease in consumer loan net charge-offs of $18,000, partially offset by a decrease in average consumer loans outstanding of $122,000.

 

72


Table of Contents

The following table presents our allocation of the allowance for credit losses by loan category and the percentage of gross loans in each category to total gross loans at the end of the years indicated. The allowance for credit losses allocated to each category is not necessarily indicative of inherent losses in any category and does not restrict the use of the allowance to absorb losses in other categories.

 

     At December 31, 2024  
     2024     2023  
     Amount      % of
Allowance
to Total
Allowance
    % of Loans in
Category to
Total Loans
    Amount      % of
Allowance to
Total
Allowance
    % of Loans in
Category to
Total Loans
 
     (Dollars in thousands)  

Real Estate Loans:

              

Residential, one- to four-family (1)

   $ 390        7.5 %      29.5 %    $ 532        8.2 %      30.8 % 

Home equity

     137        2.7 %      8.7 %      213        3.3 %      9.3 % 

Commercial (2)

     4,171        81.3 %      58.7 %      5,231        81.0 %      56.8 % 
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
     4,698        91.5 %      96.9 %      5,976        92.5 %      96.9 % 
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Other loans:

              

Commercial

     421        8.2 %      2.9 %      471        7.3 %      2.9 % 

Consumer

     14        0.3 %      0.2 %      16        0.2 %      0.2 % 
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
     435        8.5 %      3.1 %      487        7.5 %      3.1 % 
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Balance at end of year

   $ 5,133        100.0 %      100.0 %    $ 6,463        100.0 %      100.0 % 
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Investment Activities

General. The general objectives of the investment portfolio are to provide for the overall asset/liability management of Lake Shore Savings Bank. All of our securities carry market risk, as increases in market rates of interest may cause a decrease in the fair value of the securities. Our investment policy is designed primarily to manage the interest rate sensitivity of our assets and liabilities, to provide collateral for pledging requirements on borrowings and deposit relationships, to generate a favorable return without incurring undue interest rate or credit risk, to complement our lending activities and to provide and maintain liquidity within established guidelines. Our investment policy outlines the pre-purchase analysis, credit, and interest rate risk assessment guidelines and due diligence documentation required for all permissible investments. In addition, our policy requires management to routinely monitor the investment portfolio as well as the markets for changes which may have a material, negative impact on the credit quality of our holdings. Our board of directors reviews and approves our investment policy on an annual basis. The board of directors has delegated primary responsibility for ensuring that the guidelines in the investment policy are followed to the Asset-Liability Committee. The board of directors designates members of executive management with the authority to purchase and sell securities within established plans and guidelines. All transactions are reviewed by the Asset/Liability Committee.

In establishing our investment strategies, we consider our interest rate sensitivity, the types of securities to be held, liquidity, and other factors. Federal savings banks have authority to invest in various types of assets, including U.S. Government obligations, securities of various federal agencies, obligations of states and municipalities, mortgage-backed and asset-backed securities, collateralized-mortgage obligations, certain time deposits of insured banks and savings institutions, certain bankers’ acceptances, repurchase agreements, loans of federal funds, and, subject to certain limits, corporate debt and commercial paper.

We have classified all of our investments in debt securities as “available for sale.” The debt securities are reported at fair value and unrealized gains and losses on debt securities are excluded from earnings and reported, net of deferred taxes, as a separate component of equity. Our current securities portfolio consists of collateralized mortgage obligations, mortgage backed securities, asset-backed securities, U.S. Government Agency bonds, and municipal bonds. Nearly all of our mortgage backed securities are directly or indirectly insured or guaranteed by FHLMC, the Government National Mortgage Association (“GNMA”) or the Federal National Mortgage Association (“FNMA”, or “Fannie Mae”). The municipal securities we invest in are fixed-rate, investment grade bonds issued primarily by municipalities in New York State, have maturities of 20 years or less, and many have private insurance guaranteeing repayment. The majority of municipal securities in our portfolio are unlimited general obligation bonds.

 

73


Table of Contents

Fair values of available for sale securities are based on a market approach. Securities which are fixed income instruments that are not quoted on an exchange, but are traded in active markets, are valued using prices obtained from our third party data service provider.

We also have investments in equity securities, specifically Federal Home Loan Bank of New York (“FHLBNY”) stock, which must be held as a condition of membership in the Federal Home Loan Bank system. The level of investment is largely dependent on our level of borrowings from the FHLBNY. The investment in FHLBNY stock is considered restricted and is reported at cost on the consolidated statements of financial condition. The related changes in fair market value of equity securities are reported in other non-interest income on the consolidated statements of income.

Classification of Investments. Federal regulations require us to regularly review and classify our investments based on credit risk in determining credit quality of investment portfolios as well as for calculating risk based capital. A decline in the market value of a security due to interest rate fluctuations is not a basis for adverse classification. Instead, the classification is based on the likelihood of the timely and full collection of principal and interest.

In assessing the credit quality of securities in our investment portfolio, we conduct a risk analysis, which includes a review of third party research and analytics. If this analysis indicates that an issuer of a security illustrates credit deterioration that would result in the existence of a potential credit related loss, we will consider it for classification.

Our determination as to the classification of our investments is subject to review by our regulators. We regularly review our investment portfolio to determine whether any investments require classification in accordance with applicable regulations. Our review of our investment portfolio at December 31, 2024 resulted in two private-label asset-backed securities being classified, which is consistent with our position taken at December 31, 2023, as the issuer may not have an adequate capacity to meet its financial commitments over the projected life of the investment or the risk of default by the obligor was possible, resulting in an expectation that we would not receive the full and timely repayment of principal and interest as expected. These two securities had an amortized cost of $0 and an aggregate fair value of $31,000 at December 31, 2024.

We assessed whether we intended to or would be more likely than not required to sell our available-for-sale securities in an unrealized loss position before the recovery of its amortized cost basis and concluded that no securities met this criteria. Furthermore, we considered whether the decline in fair value related to credit factors and concluded that no allowance for credit losses on available-for-sale securities was required as of December 31, 2024 and December 31, 2023. During the years ended December 31, 2024 and 2023, we recaptured $6,000 and $7,000 respectively, of prior year other-than-temporary impairment charges. The recaptured amounts are reflected in the “recovery on previously impaired investment securities” line item in the consolidated statements of income.

Bank Owned Life Insurance. We own several Bank Owned Life Insurance (“BOLI”) policies totaling $29.3 million and $29.4 million at December 31, 2024 and 2023, respectively. The purpose of these policies is to offset the costs of supplemental employee retirement benefit (“SERP”) plans contractually obligated to members of management and non-employee directors. The lives of certain key employees and non-employee directors are insured, and Lake Shore Savings Bank is the sole beneficiary and will receive any benefits upon the employee or non-employee’s death. The policies were purchased from various life insurance companies. The design of the plan allows the cash value of the policy to be designated as an asset of Lake Shore Savings Bank. The asset’s value will increase by the crediting rate, which is a rate set by each insurance company and is subject to change on a quarterly, semi-annual or annual basis. The growth of the value of the asset will be recorded in non-interest income on the consolidated statements of income. Because this is a life insurance product, current federal tax laws exempt the income from federal income taxes.

Bank owned life insurance is not secured by any government agency nor are the policies’ asset values or death benefits secured specifically by any collateral. We have worked closely with our advisor to select insurance companies and the bond ratings and financial condition of the underlying insurance companies are monitored on a quarterly basis. The failure of one of these insurance companies could result in a significant loss. Other risks include the possibility that the favorable tax treatment of the income could change, that the crediting rate will not increase in a manner comparable to market interest rates, or that this type of plan will no longer be permitted by our regulators. This asset is considered illiquid because, although we may terminate the policies and receive the original premium plus all earnings at any time, such an action would require the payment of federal income taxes on all earnings since inception.

 

74


Table of Contents

Sources of Funds

General. Deposits are our primary source of funds for lending and other investment purposes. We may also borrow funds, primarily from the FHLBNY, to supplement the amount of funds available for lending and daily operations. In addition, we derive funds from loan and mortgage-backed securities principal repayments and prepayments and from interest and proceeds from the maturity and call of investment securities, along with cash flows from operations. Loan repayments are a relatively stable source of funds, while deposit inflows and outflows and loan prepayments are significantly influenced by general interest rates, pricing strategies, and economic conditions.

Deposits. We offer a variety of deposit accounts having a range of interest rates and terms. We currently offer regular savings deposits (consisting of Christmas Club and statement savings accounts), money market savings and checking accounts, interest-bearing and non-interest-bearing checking accounts (i.e., demand deposits), health savings accounts, retirement accounts, time deposits, and Interest on Lawyer Accounts (“IOLA”). In addition to accounts for individuals, we also offer commercial savings, checking, and money market accounts designed for the small to medium-sized businesses operating in our market area.

Deposit flows are influenced significantly by general and local economic conditions, changes in prevailing interest rates, pricing of deposits, and competition. Our deposits are obtained from communities surrounding our branch offices and we rely primarily on paying competitive rates, service, and long-standing relationships with customers to attract and retain these deposits. We may also rely on brokers to obtain deposits for liquidity purposes. We are a participant in the IntraFi Network Deposits program. This program offers our depositors enhanced FDIC insurance coverage. On May 24, 2018, the Economic Growth, Regulatory Relief, and Consumer Protection Act of 2018 (the “EGRRCPA”) was signed into law and as a result reciprocal deposits obtained via the IntraFi Network Deposits program are generally not considered brokered deposits. At December 31, 2024 and 2023, we had $10.5 million and $12.9 million, respectively, of depositor funds placed in the IntraFi Network Deposits program. We had no brokered time deposits at December 31, 2024, while there were $16.0 million of brokered time deposits at December 31, 2023.

When we determine our deposit rates, we consider local competition, U.S. Treasury securities offerings, the Fed Funds rate, our liquidity needs, and the rates charged on other sources of funds. We generally review our deposit mix and pricing on a weekly basis. Our deposit pricing strategy has generally been to offer competitive rates to attract funds and to focus on the acquisition of lower cost core deposits as opportunities arise.

 

75


Table of Contents

The table below shows changes in deposit balances by type of deposit account between December 31, 2024 and December 31, 2023:

 

     At December 31,     Change  
     2024     2023     $     %  
     (Dollars in
thousands)
     Percent of
total
    (Dollars in
thousands)
     Percent of
total
    (Dollars in
thousands)
    Percent of
total
 

Core Deposits

              

Demand deposits and NOW accounts:

              

Non-interest bearing

   $ 96,412        16.8 %    $ 95,186        16.1 %    $ 1,226       1.3 % 

Interest bearing

     65,020        11.4 %      72,966        12.4 %      (7,946 )      (10.9 )% 

Time deposits less than or equal to $250,000

     173,745        30.3 %      166,381        28.2 %      7,364       4.4 % 

Money market

     149,550        26.1 %      137,374        23.2 %      12,176       8.9 % 

Savings

     54,322        9.5 %      64,584        10.9 %      (10,262 )      (15.9 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total core deposits

     539,049        94.1 %      536,491        90.8 %      2,558       0.5 % 

Non-core Deposits

              

Time deposits greater than $250,000

     33,929        5.9 %      38,433        6.5 %      (4,504 )      (11.7 )% 

Brokered certificates of deposit

     —         —        16,000        2.7 %      (16,000 )      (100.0 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total non-core deposits

     33,929        5.9 %      54,433        9.2 %      (20,504 )      (37.7 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total deposits

   $ 572,978        100.0 %    $ 590,924        100.0 %    $ (17,946 )      (3.0 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

The following table presents our time deposit accounts categorized by interest rates which mature during each of the years set forth below and the amounts of such time deposits by interest rate at December 31, 2024 and 2023.

 

     Period to maturity at December 31, 2024      At December 31,  
     Less than One
Year
     More than
One Year to
Two Years
     Two Years to
Three Years
     More than
Three Years
     2024      2023  
     (Dollars in thousands)  

Interest Rate Range

                 

0.49% and below

   $ 7,596      $ 2,310      $ 917      $ 185      $ 11,008      $ 20,785  

0.50% to 0.99%

     434        3,168        1,417        969        5,988        6,697  

1.00% to 1.99%

     3,714        —         7        —         3,721        6,691  

2.00% to 2.99%

     12,468        3        1        —         12,472        19,967  

3.00% to 3.99%

     23,070        11,044        2,964        853        37,931        12,275  

4.00% to 4.99%

     93,805        —         109        1,773        95,687        93,738  

5.00% to 5.99%

     40,867        —         —         —         40,867        60,661  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 181,954      $ 16,525      $ 5,415      $ 3,780      $ 207,674      $ 220,814  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2024 and 2023, time deposits with remaining terms to maturity of less than one year amounted to $182.0 million and $150.5 million, respectively.

At December 31, 2024 and 2023, we had $77.5 million, or 13.5% of total deposits, and $75.7 million, or 12.8% of total deposits, respectively, in uninsured deposits in excess of the FDIC insurance limit of $250,000. At December 31, 2024, we had $33.9 million in time deposits with balances of $250,000 or more maturing as follows:

 

     Amount  

Maturity Period

   (In thousands)  

Three months or less

   $ 12,894  

Over three months through six months

     10,774  

Over six months to twelve months

     5,049  

Over twelve months

     5,212  
  

 

 

 

Total

   $ 33,929  
  

 

 

 

Borrowings. We maintain borrowing arrangements in the form of lines of credit through one depository institution. We may also obtain term borrowings from the FHLBNY. Our borrowings typically consist of long-term FHLBNY advances. At December 31, 2024 and December 31, 2023 we had $10.3 million and $35.3 million, respectively, of long-term debt from the FHLBNY.

 

76


Table of Contents

Employees and Human Capital Resources

Our core values of “Putting People First and Helping our Customers, Energizing our Employees, Respecting our Stockholders and Serving our Communities” begins with our employees and their well-being. As a community bank, our employees are integral to the establishment of personal relationships with each of our customers, and as such are critical to our success.

As of December 31, 2024, Lake Shore Savings Bank employed 93 full-time employees and 7 part-time employees. Lake Shore Savings employees are not represented by a collective bargaining unit. Management believes that it has good relations with our employees.

Management encourages and supports the growth and development of all our employees by providing internal and external educational opportunities. Employees have the opportunity to participate in instructor led classroom training, third party webinars, seminars, conferences, and local leadership training groups, in an effort to increase their knowledge. Whenever possible, we seek to fill open positions through internal promotions and transfers from within the organization.

As part of our efforts to attract and retain employees, as well as support their health and well-being, we provide, in addition to competitive salaries, a comprehensive benefit package that provides health, dental, life, disability and other ancillary insurance benefits, as well as a generous paid time off policy. In addition, through our 401(k), profit sharing and ESOP programs, we facilitate the future financial well-being of our employees. Nearly all of our employees are stockholders in Lake Shore Federal Bancorp through their participation in our Employee Stock Ownership Plan. Employee participation helps align employee and stockholder interests by providing stock ownership on a tax-deferred basis at no investment cost to our associates. These benefits, when combined with incentive compensation and bonus programs, serve as rewards for performance and as retention vehicles.

Properties

We conduct our business through our corporate headquarters, administrative offices, and ten branch offices. At December 31, 2024, the net book value of our buildings and premises was $6.6 million and the net book value of the computer equipment and other furniture and fixtures, and equipment at our offices totaled $608,000. For more information, see Note 6 in the notes to our audited consolidated financial statements beginning on page F -1 of this Prospectus.

 

Location

  

Leased or

 Owned 

  

Original Date

 Acquired 

Corporate Headquarters      

31 East Fourth Street

Dunkirk, NY 14048

   Owned    2003
Branch Offices:      

Chautauqua County branches

         

128 East Fourth Street

Dunkirk, NY 14048

   Owned/Leased(1)    1926

30 East Main Street

Fredonia, NY 14063

   Owned    1996

1 Green Avenue, WE

Jamestown, NY 14701

   Owned/Leased(2)    1996

106 East Main Street

Westfield, NY 14787

   Owned    1998

Erie County branches

         

5751 Transit Road

East Amherst, NY 14051

   Owned    2003

3111 Union Road

Orchard Park, NY 14127

   Owned    2003

 

77


Table of Contents

59 Main Street

Hamburg, NY 14075

   Leased(3)    2005

3438 Delaware Avenue

Kenmore, NY 14217

   Owned    2008

570 Dick Road

Depew, NY 14043

   Leased(4)    2009

4950 Main Street

Snyder, NY 14226

   Owned    2012

Administrative Offices:

         

125 East Fourth Street

Dunkirk, NY 14048

   Owned    1995

123 East Fourth Street

Dunkirk, NY 14048

   Owned    2001

115 East Fourth Street

Jamestown, NY 14701

   Owned    1997

 

 

(1)

The building is owned. Additional parking lot is leased on a month-to-month basis.

(2)

The building is owned. The land is leased. The lease expires in 2030 and has two, five-year extension terms that can be executed at our option.

(3)

The lease expires in 2028 and has two, five-year extension terms that can be executed at our option.

(4)

The lease expires in 2029.

Legal Matters

At December 31, 2024, we are not a party to any pending legal proceedings that we believe would have a material adverse effect on our financial condition, results of operations or cash flows.

Subsidiary Activities

Lake Shore Savings Bank is the only subsidiary of Lake Shore Federal Bancorp. Lake Shore Savings Bank has no subsidiaries.

SUPERVISION AND REGULATION

General

Set forth below is a summary of certain material statutory and regulatory requirements that will be applicable to Lake Shore Bancorp and Lake Shore Bank upon, and assuming, consummation of the conversion and stock offering. Namely, the summary assumes that Lake Shore Savings Bank, a federal stock savings bank, will convert its charter to a New York commercial bank that will be renamed Lake Shore Bank, and will become the wholly owned subsidiary of Lake Shore Bancorp, a registered bank holding company. The summary is not intended to be a complete description of such statutes and regulations and their effects on Lake Shore Bancorp and Lake Shore Bank.

Upon consummation of the conversion and stock offering, Lake Shore Bank will be a New York chartered commercial bank that is not a member of the Federal Reserve System (referred to as a “state nonmember bank”) subject to regulation, supervision, and examination by the NYSDFS, as its chartering agency, and the FDIC, as its primary federal regulator and deposit insurer. Lake Shore Bancorp will be a bank holding company registered under the Bank Holding Company Act of 1956, as amended, subject to regulation, supervision, and examination by the Federal Reserve Board. As a publicly traded holding company, Lake Shore Bancorp will also be subject to the rules and regulations of the SEC under the federal securities laws.

Any change in applicable laws or regulations, whether by the New York State legislature, the NYSDFS, the FDIC, the Federal Reserve Board, the SEC, or the United States Congress, could have a material adverse impact on the financial condition and results of operations of Lake Shore Bancorp and Lake Shore Bank.

 

78


Table of Contents

Bank Regulation

As a New York chartered commercial bank, Lake Shore Bank will be required to file reports with, and will be periodically examined by, the FDIC and the NYSDFS concerning its activities and financial condition and will be required to obtain regulatory approval prior to entering into certain transactions, including, but not limited to, mergers with or acquisitions of other financial institutions.

The regulatory and supervisory structure establishes a comprehensive framework of activities in which an institution can engage and is intended primarily for the protection of depositors and the Deposit Insurance Fund maintained by the FDIC, rather than for the protection of stockholders and creditors. The regulatory structure also gives the regulatory authorities extensive discretion in connection with their supervisory and enforcement activities and examination policies, including policies concerning the establishment of deposit insurance assessment fees, the classification of assets, and the establishment of adequate credit loss reserves for regulatory purposes. The regulatory agencies have substantial enforcement authority over regulated institutions and may initiate enforcement actions with respect to an institution that fails to comply with applicable regulatory requirements or engages in violations of law or unsafe and unsound practices.

Consent Order with the OCC

On February 9, 2023, Lake Shore Savings Bank consented to the issuance of a Consent Order by the OCC, Lake Shore Savings Bank’s primary federal regulator. The Consent Order was terminated by the OCC on December 3, 2024. The Consent Order provided, among other things, that Lake Shore Savings Bank and/or its Board of Directors had to take the following actions within specified time frames as set forth in the Consent Order:

 

  •  

create a compliance committee to monitor and oversee Lake Shore Savings Bank’s compliance with the Consent Order and submit monthly reports to the Board of Directors of Lake Shore Savings Bank and the OCC;

 

  •  

develop, adopt, implement, and thereafter adhere to a program for corporate governance and Board oversight of Lake Shore Savings Bank’s operation and structure;

 

  •  

establish, and review at least annually, the objectives by which senior executive officers’, as well as the Chief Technology Officer’s, the Information Security Officer’s, and the Bank Secrecy Act (“BSA”) Officer’s, effectiveness will be measured and prepare an annual written performance appraisal for each Bank senior executive officer evaluating the performance of such objectives;

 

  •  

ensure that Lake Shore Savings Bank has competent management in place, review the capabilities, experience, qualifications and performance of Lake Shore Savings Bank’s management, including, but not limited to, the Chief Executive Officer, Chief Operating Officer, Chief Technology Officer, Information Security Officer and BSA Officer, and the Board will determine whether management changes should be made;

 

  •  

if an officer will continue in his or her position, but the Board determines the officer’s depth of skills needs improvement, it will develop and implement a written program to improve the officer’s supervision and management of Lake Shore Savings Bank;

 

  •  

submit to the OCC for review and prior written determination of no supervisory objection an acceptable written strategic plan for Lake Shore Savings Bank covering at least a three-year period;

 

  •  

submit to the OCC for review an acceptable, comprehensive, written internal audit program that adequately assesses controls and operations to allow the Board and management to understand the sufficiency of Lake Shore Savings Bank’s internal controls program;

 

79


Table of Contents
  •  

develop, adopt and implement a written program to effectively assess and manage Lake Shore Savings Bank’s information technology (“IT”) activities, commensurate with the level of risk and complexity of Lake Shore Savings Bank’s IT activities, subject to review and prior written determination of no supervisory objection by the OCC;

 

  •  

develop, adopt and implement a written information security program that includes administrative, technical and physical safeguards to ensure the security and confidentiality of customer information, subject to review and prior written determination of no supervisory objection by the OCC;

 

  •  

adopt and implement the written automated clearing house risk management program previously given no supervisory objection by the OCC in connection with the Written Agreement;

 

  •  

analyze the current BSA/AML risk profile and strategic direction of Lake Shore Savings Bank to determine the skills, experience, and expertise required of Lake Shore Savings Bank’s BSA Officer and develop a comprehensive job description detailing all the requirements and responsibilities of the BSA Officer role with such appointment of a BSA Officer subject to OCC non-objection;

 

  •  

ensure that Lake Shore Savings Bank’s BSA Department maintains sufficient personnel with requisite expertise, training, skills, and authority to ensure the safe and sound operation of Lake Shore Savings Bank;

 

  •  

develop, adopt, implement and ensure that the BSA Officer and any supporting staff receive training, and thereafter ensure Lake Shore Savings Bank’s adherence to a written system of internal controls reasonably designed to provide for ongoing compliance with BSA regulatory requirements, including appropriate suspicious activity monitoring and reporting;

 

  •  

ensure that Lake Shore Savings Bank management develops, implements, and thereafter maintains adherence to an enhanced written risk-based program of internal controls and processes to ensure compliance with OCC regulations to file suspicious activity reports (“SARs”);

 

  •  

submit to the OCC for prior written determination of no supervisory objection, the name and qualifications of a proposed independent, third-party consultant to conduct a look-back review of certain medium and high risk activity over a six-month period and provide a written report on Lake Shore Savings Bank’s SARs monitoring, including a proposed scope and timeline for completion of the engagement;

 

  •  

revise, develop, adopt, implement, and thereafter ensure Lake Shore Savings Bank’s adherence to expanded account opening policies and procedures for all accounts that pose greater than normal risk for compliance with the BSA;

 

  •  

develop, adopt, implement, and thereafter ensure Lake Shore Savings Bank’s adherence to procedures for periodically reviewing, testing, and updating Lake Shore Savings Bank’s BSA/AML model risk assessments; and

 

  •  

develop, adopt, implement, and thereafter ensure Lake Shore Savings Bank’s adherence to requirements for the periodic independent validation of Lake Shore Savings Bank’s BSA/AML systems to ensure the system is detecting potentially suspicious activity.

 

80


Table of Contents

Written Agreement with the Federal Reserve Bank of Philadelphia

On June 28, 2023, Lake Shore, MHC and Lake Shore Federal Bancorp (collectively, the “Companies”) entered into a written agreement with the Federal Reserve Bank of Philadelphia, the Companies’ regulator. The written agreement with the Federal Reserve Bank of Philadelphia was terminated on March 4, 2025. The Agreement provided, among other things, that the Companies and/or their Board of Directors:

 

  •  

take appropriate steps to fully utilize the Companies’ financial and managerial resources to serve as a source of strength to Lake Shore Savings Bank, including, but not limited to, taking steps to ensure that the Lake Shore Savings Bank complied with the Consent Order entered into with the OCC and any other supervisory action taken by the OCC;

 

  •  

not, directly or indirectly, declare or pay dividends, engage in share repurchases, or make any other capital distribution in respect of common shares, preferred shares, or other capital instruments, including, without limitation, any interest payments due on subordinated debentures, without the prior written approval of the Federal Reserve Bank of Philadelphia and the Director of Supervision and Regulation of the Federal Reserve Board;

 

  •  

not, directly or indirectly, incur, increase, or guarantee any debt without the prior written approval of the Federal Reserve Bank of Philadelphia;

 

  •  

comply with the prior notice requirements to the Federal Reserve Bank of Philadelphia in accordance with applicable federal law and regulation prior to appointing any new director or senior executive officer, or changing the responsibilities of any senior executive officer so that the officer would assume a different senior executive officer position;

 

  •  

comply with the restrictions on indemnification and severance payments under applicable federal law and regulation; and

 

  •  

within 45 days after the end of each calendar quarter following the date of the written agreement, submit to the Federal Reserve Bank of Philadelphia written progress reports detailing the form and manner of all actions taken to secure compliance with the provisions of the written agreement and the results thereof.

New York Bank Regulation

New York chartered commercial banks derive their lending, investment, branching and other powers primarily from the applicable provisions of New York State Banking Law and the regulations of the NYSDFS, as limited by federal laws and regulations. Under these laws and regulations, commercial banks may invest in real estate mortgages, consumer and commercial loans, certain types of debt securities, including certain corporate debt securities and obligations of federal, state and local governments and agencies, certain types of corporate equity securities, and certain other assets. Under state statutory authority for investing in equity securities, a bank may invest up to 2% of its assets or 20% of its capital, whichever is less, in exchange-registered corporate stock. Investment in the stock of a single corporation is limited to the lesser of 1% of the bank’s assets or 15% of the bank’s capital. A state nonmember bank’s authority to invest in equity securities is also constrained by federal law, as explained later. Such equity securities must meet certain earnings ratios and other tests of financial performance. A bank may also exercise trust powers upon approval of the NYSDFS. Lake Shore Bank will not request trust powers in connection with the charter conversion.

New York chartered banks may also invest in subsidiaries. A bank may use this power to invest in corporations that engage in various activities authorized for banks, plus any additional activities that may be authorized by the NYSDFS.

Furthermore, New York banking regulations impose requirements on loans which a bank may make to its executive officers and directors and to certain corporations or partnerships in which such persons have equity interests. These requirements include that (i) certain loans must be approved in advance by a majority of the entire board of directors and the interested party must abstain from participating directly or indirectly in voting on such loan, (ii) the loan must be on terms that are not more favorable than those offered to unaffiliated third parties, and (iii) the loan must not involve more than a normal risk of repayment or present other unfavorable features.

 

81


Table of Contents

Under the New York State Banking Law, the Superintendent of Financial Services may issue an order to a New York chartered banking institution to appear and explain an apparent violation of law, to discontinue unauthorized or unsafe practices and to keep prescribed books and accounts. Upon a finding by the NYSDFS that any director, trustee or officer of any banking organization has violated any law, or has continued unauthorized or unsafe practices in conducting the business of the banking organization after having been notified by the Superintendent to discontinue such practices, such director, trustee or officer may be removed from office after notice and an opportunity to be heard. We do not know of any past or current practice, condition or violation that may lead to any proceeding by the Superintendent or the NYSDFS against Lake Shore Bank or any of its directors or officers.

The NYSDFS requires New York State-chartered banks regulated by the NYSDFS to adopt broad cybersecurity protections. Lake Shore Bank established a program designed to ensure the safety of its information systems, adopted a written cybersecurity policy, and designated an information security officer. Lake Shore Bank will be subject to ongoing compliance and reporting requirements of the NYSDFS.

New York State Community Reinvestment Regulation. As a New York chartered bank, Lake Shore Bank will be subject to provisions of the New York State Banking Law that impose continuing and affirmative obligations upon banking institutions organized in New York State to serve the credit needs of their local communities (“NYCRA”). The NYCRA is substantially similar to the federal Community Reinvestment Act (“CRA”). Banks subject to the NYCRA are generally assessed once every 24 to 36 months, utilizing a four-tiered rating system, and such assessments are available to the public. The NYCRA also requires the Superintendent to consider a bank’s NYCRA rating when reviewing a bank’s application to engage in certain transactions, including mergers, asset purchases, and the establishment of branch offices or automated teller machines, and provides that NYCRA assessments may serve as a basis for the denial of any such application.

Federal Regulations

Capital Requirements. Federal regulations require federally insured depository institutions to meet several minimum capital standards: a common equity Tier 1 capital to risk-based assets ratio of 4.5%, a Tier 1 capital to risk-based assets ratio of 6.0%, a total capital to risk-based assets of 8.0%, and a 4.0% Tier 1 capital to total assets leverage ratio.

In determining the amount of risk-weighted assets for purposes of calculating risk-based capital ratios, all assets, including certain off-balance sheet assets (e.g., recourse obligations, direct credit substitutes, residual interests) are multiplied by a risk weight factor assigned by the regulations based on the risks believed inherent in the type of asset. Higher levels of capital are required for asset categories believed to present greater risk. Common equity Tier 1 capital is generally defined as common stockholders’ equity and retained earnings. Tier 1 capital is generally defined as common equity Tier 1 and additional Tier 1 capital. Additional Tier 1 capital includes certain noncumulative perpetual preferred stock and related surplus and minority interests in equity accounts of consolidated subsidiaries. Total capital includes Tier 1 capital (common equity Tier 1 capital plus additional Tier 1 capital) and Tier 2 capital. Tier 2 capital is comprised of capital instruments and related surplus, meeting specified requirements, and may include cumulative preferred stock and long-term perpetual preferred stock, mandatory convertible securities, intermediate preferred stock and subordinated debt. Also included in Tier 2 capital is the allowance for credit losses limited to a maximum of 1.25% of risk-weighted assets and, for institutions that have exercised an opt-out election regarding the treatment of Accumulated Other Comprehensive Income, up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values. Lake Shore Savings Bank exercised the opt-out election. Calculation of all types of regulatory capital is subject to deductions and adjustments specified in the regulations. In assessing an institution’s capital adequacy, regulators take into consideration, not only these numeric factors, but qualitative factors as well, and has the authority to establish higher capital requirements for individual institutions when and where deemed necessary.

In addition to establishing the minimum regulatory capital requirements, the regulations limit capital distributions and certain discretionary bonus payments to management personnel if the institution does not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets above the amount necessary to meet its minimum risk-based capital requirements.

 

82


Table of Contents

Institutions that have less than $10 billion in total consolidated assets and meet other qualifying criteria may elect to use the optional community bank leverage ratio framework, which requires maintaining a leverage ratio of greater than 9.0% to satisfy the regulatory capital requirements, including the risk-based requirements. A qualifying institution may opt in and out of the community bank leverage ratio framework on its quarterly call report. An institution that temporarily ceases to meet any qualifying criteria is provided with a two-quarter grace period to again achieve compliance provided that the institution’s leverage ratio falls no more than one percentage point below the applicable community bank leverage ratio requirement. Failure to meet the qualifying criteria within the grace period or maintain the required leverage ratio requires the institution to comply with the generally applicable capital requirements.

As of December 31, 2024, Lake Shore Savings Bank elected to use the community bank leverage ratio framework.

Standards for Safety and Soundness. As required by statute, the federal banking agencies have adopted final regulations and Interagency Guidelines Establishing Standards for Safety and Soundness to implement safety and soundness standards. The guidelines set forth the safety and soundness standards that the federal banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired. The guidelines address internal controls and information systems, internal audit systems, credit underwriting, loan documentation, interest rate exposure, asset growth, asset quality, earnings, compensation, fees and benefits and, more recently, safeguarding customer information. If the appropriate federal banking agency determines that an institution fails to meet any standard prescribed by the guidelines, the agency may require the institution to submit to the agency an acceptable plan to achieve compliance with the standard.

Business and Investment Activities. Under federal law, all state-chartered FDIC-insured banks, including commercial banks, have been limited in their activities as principal and in their equity investments to the type and the amount authorized for national banks, notwithstanding state law. Federal law permits certain exceptions to these limitations.

The FDIC is also authorized to permit state banks to engage in state authorized activities or investments not permissible for national banks (other than non-subsidiary equity investments) if they meet all applicable capital requirements and it is determined that such activities or investments do not pose a significant risk to the Deposit Insurance Fund. The FDIC has adopted regulations governing the procedures for institutions seeking approval to engage in such activities or investments. In addition, a state nonmember bank may control a subsidiary that engages in activities as principal that would only be permitted for a national bank to conduct in a “financial subsidiary” if a bank meets specified conditions and deducts its investment in the subsidiary for regulatory capital purposes.

Prompt Corrective Regulatory Action. Federal law requires, among other things, that federal bank regulatory authorities take “prompt corrective action” with respect to banks that do not meet minimum capital requirements. For these purposes, the law establishes five capital categories: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized.

An institution is deemed to be “well capitalized” if it has a total risk-based capital ratio of 10.0% or greater, a Tier 1 risk-based capital ratio of 8.0% or greater, a leverage ratio of 5.0% or greater and a common equity Tier 1 ratio of 6.5% or greater. An institution is “adequately capitalized” if it has a total risk-based capital ratio of 8.0% or greater, a Tier 1 risk-based capital ratio of 6.0% or greater, a leverage ratio of 4.0% or greater and a common equity Tier 1 ratio of 4.5% or greater. An institution is “undercapitalized” if it has a total risk-based capital ratio of less than 8.0%, a Tier 1 risk-based capital ratio of less than 6.0%, a leverage ratio of less than 4.0% or a common equity Tier 1 ratio of less than 4.5%. An institution is deemed to be “significantly undercapitalized” if it has a total risk-based capital ratio of less than 6.0%, a Tier 1 risk-based capital ratio of less than 4.0%, a leverage ratio of less than 3.0% or a common equity Tier 1 ratio of less than 3.0%. An institution is considered to be “critically undercapitalized” if it has a ratio of tangible equity (as defined in the regulations) to total assets that is equal to or less than 2.0%.

“Undercapitalized” banks must adhere to growth, capital distribution (including dividend) and other limitations and are required to submit a capital restoration plan. A bank’s compliance with such a plan must be guaranteed by any company that controls the undercapitalized institution in an amount equal to the lesser of 5% of

 

83


Table of Contents

the institution’s total assets when deemed undercapitalized or the amount necessary to achieve the status of adequately capitalized. If an “undercapitalized” bank fails to submit an acceptable plan, it is treated as if it is “significantly undercapitalized.” “Significantly undercapitalized” banks must comply with one or more of a number of additional measures, including, but not limited to, a required sale of sufficient voting stock to become adequately capitalized, a requirement to reduce total assets, cessation of taking deposits from correspondent banks, the dismissal of directors or officers and restrictions on interest rates paid on deposits, compensation of executive officers and capital distributions by the parent holding company. “Critically undercapitalized” institutions are subject to additional measures including, subject to a narrow exception, the appointment of a receiver or conservator within 270 days after being designated “critically undercapitalized.”

The previously referenced final rule establishing an elective “community bank leverage ratio” regulatory capital framework provides that a qualifying institution whose capital meets or exceeds the community bank leverage ratio and opts to use that framework will be considered “well capitalized” for purposes of prompt corrective action. Accordingly, Lake Shore Savings Bank is considered “well capitalized” for regulatory capital purposes as of December 31, 2024.

Transactions with Affiliates and Loans to Insiders. Transactions between a bank and its affiliates are limited by Sections 23A and 23B of the Federal Reserve Act. An affiliate of a bank is any company or entity that controls, is controlled by or is under common control with the bank. In a holding company context, the parent bank holding company and any companies which are controlled by such parent holding company are affiliates of the bank. Generally, Sections 23A and 23B of the Federal Reserve Act limit the extent to which the bank or its subsidiaries may engage in “covered transactions” with any one affiliate to 10% of such institution’s capital stock and surplus and contain an aggregate limit on all such transactions with all affiliates to an amount equal to 20% of such institution’s capital stock and surplus. The term “covered transaction” includes the making of loans, purchase of assets, issuance of a guarantee and similar transactions.

In addition, loans or other extensions of credit by the institution to the affiliate are required to be collateralized in accordance with specified requirements. The law also requires that affiliate transactions be on terms and conditions that are substantially the same, or at least as favorable to the institution, as those provided to non-affiliates.

A bank’s authority to extend credit to its directors, executive officers and 10% stockholders, as well as to entities controlled by such persons, is governed by the requirements of Sections 22(g) and 22(h) of the Federal Reserve Act and Regulation O of the Federal Reserve Board. Among other things, these provisions generally require that extensions of credit to insiders:

 

  •  

be made on terms that are substantially the same as, and follow credit underwriting procedures that are not less stringent than, those prevailing for comparable transactions with unaffiliated persons and that do not involve more than the normal risk of repayment or present other unfavorable features; and

 

  •  

not exceed certain limitations on the amount of credit extended to such persons, individually and in the aggregate, which limits are based on a bank’s unimpaired capital and surplus.

In addition, extensions of credit in excess of certain limits must be approved by Lake Shore Bank’s board of directors. Extensions of credit to executive officers are subject to additional limits based on the type of extension involved.

 

84


Table of Contents

Enforcement. The FDIC has extensive enforcement authority over insured state nonmember banks. That enforcement authority includes, among other things, the ability to assess civil money penalties, issue cease and desist orders and remove directors and officers. In general, enforcement actions may be initiated in response to violations of laws and regulations, breaches of fiduciary duty and unsafe or unsound practices. The FDIC also has authority under federal law to appoint a conservator or receiver for an insured bank under certain circumstances. The FDIC is required, with certain exceptions, to appoint a receiver or conservator for an insured state non-member bank if the bank was “critically undercapitalized” on average during the calendar quarter beginning 270 days after the date on which the institution became “critically undercapitalized.”

Federal Insurance of Deposit Accounts. The Dodd-Frank Act permanently increased the maximum amount of deposit insurance for banks, savings institutions and credit unions to $250,000 per depositor.

The FDIC assesses insured depository institutions to maintain its Deposit Insurance Fund. Under the FDIC’s risk-based assessment system, institutions deemed less risky pay lower assessments. Assessments for institutions of less than $10 billion of assets are now based on financial measures and supervisory ratings derived from statistical modeling estimating the probability of failure of an institution’s failure within three years. Assessment rates (inclusive of possible adjustments) for institutions of Lake Shore Bank’s size currently range from 2.5 to 32 basis points of each institution’s total assets less tangible capital. The FDIC may increase or decrease the range of assessments uniformly, except that no adjustment in the risk-based assessment system may be made without notice and comment rulemaking.

Insurance of deposits may be terminated by the FDIC upon a finding that an institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC. We do not currently know of any practice, condition or violation that may lead to termination of our deposit insurance.

Community Reinvestment Act. Under the CRA, a bank has a continuing and affirmative obligation, consistent with its safe and sound operation, to help meet the credit needs of its entire community, including low and moderate income neighborhoods. The CRA does not establish specific lending requirements or programs for financial institutions nor does it limit an institution’s discretion to develop the types of products and services that it believes are best suited to its particular community. The CRA does require the FDIC, in connection with its examination of a state nonmember bank, to assess the institution’s record of meeting the credit needs of its community and to take such record into account in its evaluation of certain applications by such institution, including applications to establish or acquire branches, to acquire, or merge with, other depository institutions. The CRA requires the FDIC to provide a written evaluation of an institution’s CRA performance utilizing a four-tiered descriptive rating system. Lake Shore Savings Bank’s most recent CRA rating, based on a performance evaluation by its current federal regulator, the OCC, dated August 19, 2024 was “outstanding.”

On October 24, 2023, the FDIC, the OCC and the Federal Reserve Board issued a final rule to strengthen and modernize the CRA regulations. Under the final rule, banks with assets of at least $600 million as of December 31 in both of the prior two calendar years and less than $2.0 billion as of December 31 in either of the prior two calendar years, such as Lake Shore Bank, will be classified as an “intermediate bank.” The agencies will evaluate intermediate banks under two performance tests: a Retail Lending Test and either the current Community Development Test, referred to in the final rule as the Intermediate Bank Community Development Test, or, at the bank’s option, the Community Development Financing Test. The applicability date for the majority of the provisions in the CRA regulations is January 1, 2026, and additional requirements will be applicable on January 1, 2027. The new CRA regulations are subject to ongoing litigation with current enforcement of the new regulation currently enjoined.

Cybersecurity. Banking organizations are required to notify their primary federal regulator as soon as possible, and no later than 36 hours after, the banking organization determines that a “computer-security incident” rising to the level of a “notification incident” has occurred. Notification is required for incidents that have materially affected or are reasonably likely to materially affect the viability of a banking organization’s operations, its ability to deliver banking products and services, or the stability of the financial sector. Service providers are required under the rule to notify affected banking organization customers as soon as possible when the provider determines that it has experienced a computer-security incident that has materially affected or is reasonably likely to materially affect the banking organization’s customers for four or more hours.

 

85


Table of Contents

Federal Home Loan Bank System. Lake Shore Bank is a member of the Federal Home Loan Bank System, which consists of eleven regional Federal Home Loan Banks. The Federal Home Loan Bank System provides a central credit facility primarily for member institutions as well as other entities involved in home mortgage lending. As a member of the FHLBNY, Lake Shore Bank is required to acquire and hold a specified amount of shares of capital stock in the FHLBNY. As of December 31, 2024, Lake Shore Bank was in compliance with this requirement.

Other Regulations

Interest and other charges collected or contracted for by Lake Shore Bank are subject to state usury laws and federal laws concerning interest rates. Lake Shore Bank’s operations are also subject to federal laws applicable to credit transactions, such as the:

 

  •  

Truth-In-Lending Act, governing disclosures of credit terms to consumer borrowers;

 

  •  

Real Estate Settlement Procedures Act, requiring that borrowers for mortgage loans for one-to-four family residential real estate receive various disclosures, including good faith estimates of settlement costs, lender servicing and escrow account practices, and prohibiting certain practices that increase the cost of settlement services;

 

  •  

The TILA-RESPA Integrated Disclosure Rule, commonly known as the TRID rule. This rule amended the Truth in Lending Act and the Real Estate Settlement Procedures Act to integrate several consumer disclosures for mortgage loans;

 

  •  

Home Mortgage Disclosure Act, requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves;

 

  •  

Equal Credit Opportunity Act, prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit;

 

  •  

Fair Credit Reporting Act, governing the use and provision of information to credit reporting agencies;

 

  •  

Fair Debt Collection Act, governing the manner in which consumer debts may be collected by collection agencies;

 

  •  

Truth in Savings Act;

 

  •  

Rules and regulations of the various federal agencies charged with the responsibility of implementing such federal laws;

 

  •  

Right to Financial Privacy Act, which imposes a duty to maintain confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records;

 

  •  

Electronic Funds Transfer Act and Regulation E promulgated thereunder, which govern automatic deposits to and withdrawals from deposit accounts and customers’ rights and liabilities arising from the use of automated teller machines and other electronic banking services;

 

86


Table of Contents
  •  

Check Clearing for the 21st Century Act (also known as “Check 21”), which gives “substitute checks,” such as digital check images and copies made from that image, the same legal standing as the original paper check;

 

  •  

USA PATRIOT Act, which requires banks operating to, among other things, establish broadened anti-money laundering compliance programs, due diligence policies and controls to ensure the detection and reporting of money laundering. Such required compliance programs are intended to supplement existing compliance requirements, also applicable to financial institutions, under the Bank Secrecy Act and the Office of Foreign Assets Control regulations; and

 

  •  

Gramm-Leach-Bliley Act, which places limitations on the sharing of consumer financial information by financial institutions with unaffiliated third parties. Specifically, the Gramm-Leach-Bliley Act requires all financial institutions offering financial products or services to retail customers to provide such customers with the financial institution’s privacy policy and provide such customers the opportunity to “opt out” of the sharing of certain personal financial information with unaffiliated third parties.

Bank Holding Company Regulation

Upon completion of the conversion, Lake Shore Bancorp will be a bank holding company within the meaning of the Bank Holding Company Act of 1956. As such, Lake Shore Bancorp will be registered with the Federal Reserve Board and be subject to regulation, examination, supervision and reporting requirements applicable to bank holding companies. In addition, the Federal Reserve Board will have enforcement authority over Lake Shore Bancorp and its non-bank subsidiaries. Among other things, this authority permits the Federal Reserve Board to restrict or prohibit activities that are determined to be a serious risk to Lake Shore Bank.

A bank holding company is generally prohibited from engaging in non-banking activities, or acquiring direct or indirect control of more than 5% of the voting securities of any company engaged in non-banking activities. One of the principal exceptions to this prohibition is for activities found by the Federal Reserve Board to be so closely related to banking or managing or controlling banks as to be a proper incident thereto. Some of the principal activities that the Federal Reserve Board has determined by regulation to be so closely related to banking are: (i) making or servicing loans; (ii) performing certain data processing services; (iii) providing discount brokerage services; (iv) acting as fiduciary, investment or financial advisor; (v) leasing personal or real property; (vi) making investments in corporations or projects designed primarily to promote community welfare; and (vii) acquiring a savings association whose direct and indirect activities are limited to those permitted for bank holding companies.

The Gramm-Leach-Bliley Act of 1999 authorizes a bank holding company that meets specified conditions, including that its depository institution subsidiaries are “well capitalized” and “well managed,” to opt to become a “financial holding company” and thereby engage in a broader array of financial activities than a bank holding company. Such activities can include insurance underwriting and investment banking. Lake Shore Bancorp has no plans to elect “financial holding company” status at this time.

Capital. Consolidated regulatory capital requirements identical to those applicable to subsidiary banks generally apply to bank holding companies. However, the Federal Reserve Board has provided a “Small Bank Holding Company” exception to its consolidated capital requirements, and bank holding companies with less than $3.0 billion of consolidated assets are not subject to the consolidated holding company capital requirements unless otherwise directed by the Federal Reserve Board. As a result, the Federal Reserve Board’s consolidated holding company regulatory capital requirements will not presently apply to Lake Shore Bancorp.

Source of Strength. By law, bank holding companies must act as a source of strength to their subsidiary depository institutions by providing capital, liquidity and other support in times of financial stress. This support may be required at times when Lake Shore Bancorp may not have the resources to provide support to Lake Shore Bank. In the event of a bank holding company’s bankruptcy, any commitment by the bank holding company to a federal bank regulatory agency to maintain the capital of a bank subsidiary will be assumed by the bankruptcy trustee and entitled to a priority of payment.

 

87


Table of Contents

Stock Repurchases and Dividends. The Federal Reserve Board has issued supervisory policies regarding the payment of dividends and the repurchase of shares of common stock by bank holding companies. In general, the policy provides that dividends should be paid only out of current earnings and only if the prospective rate of earnings retention by the holding company appears consistent with the organization’s capital needs, asset quality and overall financial condition. Regulatory guidance provides for prior regulatory consultation with respect to capital distributions in certain circumstances such as where the company’s net income for the past four quarters, net of capital distributions previously paid over that period, is insufficient to fully fund the dividend or the company’s overall rate of earnings retention is inconsistent with the company’s capital needs and overall financial condition. The ability of a holding company to pay dividends may be restricted if a subsidiary bank becomes undercapitalized. The policy statement also states that a holding company should inform the Federal Reserve Board supervisory staff before redeeming or repurchasing common stock or perpetual preferred stock if the holding company is experiencing financial weaknesses or if the repurchase or redemption would result in a net reduction, at the end of a quarter, in the amount of such equity instruments outstanding compared with the beginning of the quarter in which the redemption or repurchase occurred. These regulatory policies may affect the ability of Lake Shore Bancorp to pay dividends, repurchase shares of common stock or otherwise engage in capital distributions.

Revenues of Lake Shore Bancorp will be derived primarily from dividends paid to it by Lake Shore Bank. The right of Lake Shore Bancorp, and consequently the right of stockholders of Lake Shore Bancorp, to participate in any distribution of the assets or earnings of Lake Shore Bank, through the payment of such dividends or otherwise, is subject to the prior claims of creditors of Lake Shore Bank, including depositors of Lake Shore Bank, except to the extent that certain claims of Lake Shore Bancorp in a creditor capacity may be recognized.

Acquisition of Holding Company

Under the Change in Bank Control Act, no person or group of persons may acquire “control” of a bank holding company, such as Lake Shore Bancorp, unless the Federal Reserve Board has been given 60 days’ prior written notice and has not issued a notice disapproving the proposed acquisition, taking into consideration certain factors, including the financial and managerial resources of the acquirer and the competitive effects of the acquisition. Control, as defined under the Change in Bank Control Act and applicable regulations, means ownership, control of, or the power to vote 25% or more of any class of voting securities of the company. Acquisition of more than 10% of any class of a bank holding company’s voting securities constitutes a rebuttable presumption of control under certain circumstances, including where, as will be the case with Lake Shore Bancorp, the issuer has registered securities under Section 12 of the Securities Exchange Act of 1934.

In addition, the Bank Holding Company Act prohibits any company from acquiring control of a bank or bank holding company without first having obtained the approval of the Federal Reserve Board. Among other circumstances, under the Bank Holding Company Act, a company has control of a bank or bank holding company if the company owns, controls or has the power to vote 25% or more of a class of voting securities of the bank or bank holding company, controls in any manner the election of a majority of directors of the bank or bank holding company, or the Federal Reserve Board has determined, after notice and opportunity for hearing, that the company has the power to exercise a controlling influence over the management or policies of the bank or bank holding company. The Federal Reserve Board has established presumptions of control under which the acquisition of control of 5% or more of a class of voting securities of a bank holding company, together with other factors enumerated by the Federal Reserve Board, could constitute the acquisition of control of a bank holding company for purposes of the Bank Holding Company Act.

Federal Securities Laws

The common stock of Lake Shore Bancorp will be registered with the SEC after the conversion and stock offering. Lake Shore Bancorp will be subject to the information, proxy solicitation, insider trading restrictions and other requirements under the Exchange Act.

The registration under the Securities Act of 1933, as amended (the “Securities Act”) of shares of common stock to be issued in the initial public offering of Lake Shore Bancorp does not cover the subsequent resale of those shares. Shares of common stock purchased by persons who are not affiliates of Lake Shore Bancorp may be resold without registration. Shares purchased by an affiliate of Lake Shore Bancorp will be subject to the resale restrictions

 

88


Table of Contents

of Rule 144 under the Securities Act. If Lake Shore Bancorp meets the current public information requirements of Rule 144 under the Securities Act, each affiliate of Lake Shore Bancorp that complies with the other conditions of Rule 144, including those that require the affiliate’s sale to be aggregated with those of other persons, would be able to sell in the public market, without registration, a number of shares not to exceed, in any three-month period, the greater of 1% of the outstanding shares of Lake Shore Bancorp, or the average weekly volume of trading in the shares during the preceding four calendar weeks.

Sarbanes-Oxley Act of 2002

The Sarbanes-Oxley Act of 2002 is intended to improve corporate responsibility, to provide for enhanced penalties for accounting and auditing improprieties at publicly traded companies and to protect investors by improving the accuracy and reliability of corporate disclosures pursuant to the securities laws. We have policies, procedures and systems designed to comply with these regulations, and we review and document such policies, procedures and systems to ensure continued compliance with these regulations.

TAXATION

Lake Shore, MHC, Lake Shore Federal Bancorp, and Lake Shore Savings Bank are, and Lake Shore Bancorp will be, subject to federal and state income taxation in the same general manner as other corporations, with some exceptions discussed below. The following discussion of federal and state taxation is intended only to summarize certain pertinent tax matters and is not a comprehensive description of the tax rules applicable to Lake Shore Bancorp or Lake Shore Savings Bank.

Our federal tax returns have not been audited for the past five years. Our New York State tax return was audited for the periods January 1, 2019 to December 31, 2020. At December 31, 2024, there were no outstanding matters from the New York State tax audit.

Federal Taxation

Method of Accounting. For federal income tax purposes, Lake Shore Federal Bancorp and Lake Shore Savings Bank report their income and expenses on the accrual method of accounting and use a tax year ending December 31 for filing their federal income tax returns. Lake Shore Bancorp and Lake Shore Bank will do likewise following the completion of the conversion and stock offering.

Net Operating Loss Carryovers. A financial institution may carryforward indefinitely federal net operating losses incurred after December 31, 2017. At December 31, 2024, Lake Shore Savings Bank had no net operating loss carryovers.

Charitable Contribution Carryovers. A financial institution’s deduction for charitable contributions is limited to 10% of its federal taxable income with the excess carried forward to the succeeding five taxable years. Any contributions remaining after the five-year carryover period that has not been deducted is no longer deductible. At December 31, 2024, Lake Shore Federal Bancorp and Lake Shore Savings Bank had no charitable contribution carryovers.

Capital Loss Carryovers. Generally, a financial institution may carry back capital losses to the preceding three taxable years and forward to the succeeding five taxable years. Any capital loss carryback or carryover is treated as a short-term capital loss for the year to which it is carried. As such, it is grouped with any other capital losses for the year to which it is carried and is used to offset any capital gains. Any loss remaining after the five-year carryover period that has not been deducted is no longer deductible. At December 31, 2024, Lake Shore Federal Bancorp and Lake Shore Savings Bank had no capital loss carryovers.

Corporate Dividends. Lake Shore Federal Bancorp may generally exclude from its income 100% of dividends received from Lake Shore Savings Bank as a member of the same affiliated group of corporations.

 

89


Table of Contents

State Taxation

New York State Taxation. For state income tax purposes, Lake Shore Federal Bancorp and Lake Shore Savings Bank report their income and expenses on the accrual method of accounting and use a tax year ending December 31 for filing their state income tax returns. Lake Shore Bancorp and Lake Shore Bank will do likewise following the completion of the conversion and stock offering.

For New York State purposes, net operating losses can be carried back three years and forward 20 years. At December 31, 2024, Lake Shore Federal Bancorp and Lake Shore Savings Bank had approximately $5.5 million of New York State net operating loss carryforwards.

Taxable income is apportioned to New York State based on the location of the taxpayer’s customers, with special rules for income from certain financial transactions. The location of the taxpayer’s offices and branches are not relevant to the determination of income apportioned to New York State. The statutory tax rate is currently 6.5% if New York State business income is less than $5.0 million, or 7.25% if New York State business income exceeds $5.0 million. An alternative tax on apportioned capital, capped at $5.0 million for a tax year, is imposed to the extent that it exceeds the tax on apportioned income. The New York State alternative tax rate is 0.1875% and expires January 1, 2027. Qualified community banks and thrift institutions that maintain a qualified loan portfolio are entitled to a specially computed modification that reduces the income taxable to New York State. As a result, Lake Shore Federal Bancorp and Lake Shore Savings Bank only pays tax on apportioned capital.

Maryland State Taxation. As a Maryland business corporation, Lake Shore Bancorp is required to file an annual report with and pay franchise taxes to the State of Maryland.

 

90


Table of Contents

MANAGEMENT

Our Directors and Executive Officers

Our board of directors is comprised of eight members. Directors of Lake Shore Bancorp serve three-year staggered terms so that approximately one-third of the directors are elected at each annual meeting. The executive officers of Lake Shore Bancorp are elected annually by the board of directors. The following table sets forth certain information about our directors and executive officers at December 31, 2024:

 

Name

  

Position(s) Held With Lake Shore Bancorp and/or

Lake Shore Savings Bank

   Age      Director
Since
(1)
     Current Term
Expires
 

Directors:

           

Kevin M. Sanvidge

   Chairman of the Board      69        2012        2025  

Sharon E. Brautigam

   Vice Chairperson of the Board      68        2004        2025  

Ann M. Segarra

   Director      58        2023        2025  

Michelle M. DeBergalis

   Director      58        2022        2026  

Jack L. Mehltretter

   Director      66        2016        2026  

John P. McGrath

   Director      70        2019        2027  

Ronald J. Passafaro

   Director      64        2019        2027  

Kim C. Liddell

   President, Chief Executive Officer and Director      64        2023        2027  

Executive Officers Who are Not Directors:

           

Taylor M. Gilden

   Chief Financial Officer and Treasurer      34        N/A        N/A  

Jeffrey M. Werdein

   Executive Vice President-Commercial Division      58        N/A        N/A  

 

(1)

Includes prior service with Lake Shore Savings Bank.

The business experience for the past five years of each of our directors and executive officers is set forth below. The directors’ biographies also contain information regarding the person’s experience, qualifications, attributes or skills that caused the board of directors to determine that the person should serve as a director. Each director of Lake Shore Bancorp also serves as a director of Lake Shore Federal Bancorp and Lake Shore Savings Bank. Unless otherwise indicated, directors and executive officers have held their positions for the past five years.

Directors

Sharon E. Brautigam. Ms. Brautigam was a partner in the law firm of Brautigam & Brautigam, LLP in Fredonia, New York, from 1986 until 2016, where she concentrated her practice in the areas of real estate transactions, estates and trusts, elder law and small business formation and general advice. She was of counsel to Brautigam & Brautigam, LLP until May 2023 when she retired from the practice. During her 40 years as an attorney, Ms. Brautigam represented borrowers as their attorney in connection with residential real estate purchases and mortgage refinancing. She has also represented a number of clients in connection with commercial mortgage financing and provided ongoing advice and counsel to numerous local small business owners. She has the legal training and skills to analyze and help ensure compliance with the various laws and regulations to which we are subject. The board of directors believes that Ms. Brautigam’s legal expertise makes her qualified to serve as a director.

Michelle M. DeBergalis. Ms. DeBergalis is Chairperson & CEO of American Realty Group, Inc., a full-service commercial real estate corporation which provides real estate advisory services including acquisition, disposition and leasing of commercial properties. Ms. DeBergalis served as President of American Realty Group, Inc. from 2006 to 2022. Ms. DeBergalis is also the Director of Administrative Services for the University of Buffalo Educational Opportunity Center, a position she has held since February 2022. She oversees the business operational areas of finance, human resources, information technology, facilities, procurement, marketing, and communications for the Center. She also held the position of Chief Operating Officer at McGuire Development Company, LLC from 2013 to 2019. Her experience during the past five years includes strategic planning, financial, operational, real estate, marketing, human resources, branding, corporate growth and business development initiatives. The board of directors believes that Ms. DeBergalis’s public and private sector experience along with her commercial real estate, economic development and entrepreneurial expertise makes her qualified to serve as a director.

 

91


Table of Contents

Kim C. Liddell. Mr. Liddell became President, Chief Executive Officer and a director of Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank in April 2023. Previously, Mr. Liddell served as Chairman and Director of BV Financial, Inc. and Bay Vanguard Bank, headquartered in Baltimore, Maryland, from 2020 to 2022 and Director until 2023. Mr. Liddell sat on the board of directors of the Federal Home Loan Bank of Atlanta from 2015 to 2023, where he served during his tenure as the Chairman of the Finance Committee, and member of the Credit and Member Services and Housing Committees. Additionally, Mr. Liddell serviced as Chairman, President, and Chief Executive Officer of 1880 Bank and Delmarva Bancshares, Inc. from 2010 until its sale in 2020.The board of directors believes that Mr. Liddell’s experience in banking and management makes him qualified to serve as a director.

John P. McGrath. Mr. McGrath retired as the Assistant Treasurer of Moog, Inc., a worldwide designer, manufacturer and systems integrator of high performance precision motion and fluid controls and controls systems for a broad range of applications in aerospace and defense and industrial markets in December 2019. He held this position since 2008. Additionally, Mr. McGrath has nearly 30 years of experience in the banking industry, serving as a branch assistant manager, a branch operations manager and serving in the Treasury departments of Greater Buffalo Savings Bank, First Niagara Financial Group, and Empire of America. Mr. McGrath has extensive experience in securities portfolio management, wholesale funding, asset and liability management, liquidity management and cash flow forecasting. The board of directors believes Mr. McGrath’s experience in treasury management and banking makes him qualified to serve as a director.

Jack L. Mehltretter. Mr. Mehltretter retired from his position as Vice President of Information Technology for Gibraltar Industries, a leading manufacturer and distributer of building products for the industrial, infrastructure and residential markets, in 2022. He had held this position since January 2017. During 2016, Mr. Mehltretter intermittently provided consulting services as a principal to Nextgen Technology Advisors LLC, a consulting firm established in Hamburg, New York, that focuses on creating business value from information technology. He was formerly the Global Vice President of Information Technology for New Era Cap Co., an international headwear and apparel company with operations in over 20 regional locations serving global markets, a position he held from 2007 to 2016. Mr. Mehltretter has acquired significant business management, strategic planning, and global relationship skills while holding several technology leadership roles during his 34 years of business experience. His international business experience includes doing business in more than 15 different countries. The board of directors believes that Mr. Mehltretter’s experience in information technology, strategic planning and business management makes him qualified to serve as a director.

Ronald J. Passafaro. Mr. Passafaro is currently a Director of ThermoLift Solutions, LLC, a Novi, Michigan headquartered startup dedicated to the development and commercialization of thermally driven heat pumps for HVAC markets, which he joined in June 2023. Mr. Passafaro retired in 2021 as the President, CEO and Chairman of the Board of ECR International, a division of BDR Thermea Group, a position he held since 2015. BDR Thermea, headquartered in the Netherlands, is a global leader providing innovative heating and hot water systems and services for residential and commercial applications marketed in over 100 countries. Mr. Passafaro has 30 years of experience in the HVAC industry and has significant experience and success in growing sales and developing innovative marketing campaigns, including brand development and management. He has created, developed and led multiple joint ventures, supplier relationships, contract manufacturing agreements and branding relationships. He has led or participated in multiple domestic and international mergers, acquisitions, divestitures and joint ventures. Mr. Passafaro also has experience in developing and adopting performance standards in conjunction with relationships developed with applicable federal and state regulators, including the United States Department of Energy, United States Environmental Protection Agency and the New York State Energy Research and Development Agency. The board of directors believes that Mr. Passafaro’s experience in strategic planning, business management, credit workout, stockholder valuation, joint ventures, mergers and acquisitions and development of regulatory requirements for the HVAC industry makes him qualified to serve as a director.

Kevin M. Sanvidge. Mr. Sanvidge has been the Chairman of the board of directors for Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank since May 2020. He previously served as the Vice Chairman of the Board beginning in 2018. Mr. Sanvidge is retired from his position as Chief Executive Officer and Administrative Director of the Chautauqua County Industrial Development Agency (“IDA”), a position he held from June 2014 until December 2017. He was previously the Executive Vice President of Administration and Supply

 

92


Table of Contents

Chain at Cliffstar Corporation in Dunkirk, New York, a private label juice and beverage manufacturer, a position he held from 2006 until 2012. Mr. Sanvidge began his tenure at Cliffstar Corporation in 1999 as Vice President of Human Resources and was promoted to Senior Vice President of Human Resources and Administration in 2003. As Chief Executive Officer and Administrative Director of the Chautauqua County IDA, Mr. Sanvidge was responsible for facilitating development within Chautauqua County by attracting new businesses while promoting the retention and expansion of existing business, with assistance in the form of tax abatements, low interest loans or bond financing to enhance opportunities for job creation and retention. The board of directors believes that Mr. Sanvidge’s business and finance experience makes him qualified to serve as a director.

Ann M. Segarra. Ms. Segarra joined the board of directors for Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank in October 2023. Since May 2019, Ms. Segarra has been a Unit Business Officer, College of Arts and Sciences for the University At Buffalo acting as a strategic partner and administrator. She is a member of the Dean’s Senior Leadership Team and works directly with Central Administration Finance leadership. Ms. Segarra brings more than 35 years of financial services experience to the board of directors, including 28 years at Key Bank (as well as predecessor First Niagara Bank and its related subsidiaries), where she worked in various roles including Director of Internal Audit; Vice President of Finance and Investor Relations; Senior Vice President and Corporate Controller; Senior Vice President of Corporate Finance; Senior Vice President and Business Unit CFO of Tech Governance and Financial Performance; and Senior Vice President—Merger and Integration Director. She is an inactive Certified Public Accountant and is a past member of both the American Institute of CPAs and the New York State Society of CPAs. Ms. Segarra is the “financial expert” on the Audit committee. The board of directors believes that Ms. Segarra’s experience in financial reporting and analysis, internal control, audit, and finance makes her qualified to serve as a director.

Executive Officers Who are Not Directors

Taylor M. Gilden is the Chief Financial Officer and Treasurer of Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank. He was appointed Chief Financial Officer and Treasurer in August 2023 after serving as the Chief Strategy Officer since June 2023. Mr. Gilden served as Senior Vice President and Controller of FVCbank in Fairfax, Virginia from July 2022 until May 2023. He was formerly the Vice President of Finance at BayVanguard Bank, Baltimore, Maryland (and predecessor 1880 Bank) from 2018 until 2022. Mr. Gilden worked for Deloitte and Touche LLP’s Audit and Assurance practice from 2013 to 2018 with a focus in the financial services industry. He graduated from American University with a Bachelor of Science in Accounting and Master of Science in Finance.

Jeffrey M. Werdein is the Executive Vice President for the Commercial Division of Lake Shore Federal Bancorp and Lake Shore Savings Bank. He was appointed Executive Vice President in August 2014 after serving as the Senior Vice President responsible for business development in the commercial real estate and small/middle business segments at Evans Bank since 1999. Mr. Werdein served as Interim Principal Executive Officer of Lake Shore Federal Bancorp from March 2023 until April 2023. Mr. Werdein has over 30 years of commercial banking experience, including prior positions with Citibank and Chase Manhattan Bank. Mr. Werdein has a Bachelor of Science degree and a Masters of Business Administration degree with a focus in Business and Financial Institutions and Markets from the State University of New York at Buffalo. Mr. Werdein is a graduate of the American Bankers Association Stonier National Graduate School of Banking.

Board Independence

The board of directors has determined that each of our directors, except for Kim C. Liddell, is “independent” as defined in the listing standards of the Nasdaq Stock Market. He is not independent because we employ him as President and Chief Executive Officer. In determining the independence of the other directors, the board of directors considered transactions, relationships and arrangements between Lake Shore Federal Bancorp and its directors which are not required to be reported under “—Transactions with Certain Related Persons.”

Committees of the Board of Directors

The board of directors of Lake Shore Federal Bancorp has established a standing Audit Committee, Compensation Committee and Nominating and Corporate Governance Committee. Each of these committees operates under a written charter, which governs its composition, responsibilities and operations. The same committee structure and written charters will be established at Lake Shore Bancorp following the conversion and offering.

 

93


Table of Contents

The table below sets forth the directors of each of the listed standing committees. Each member of each committee meets the Nasdaq and the Securities and Exchange Commission independence requirements for such committee. The board of directors has determined that Ms. Segarra qualifies as an “audit committee financial expert” as such term is defined by the rules and regulations of the Securities and Exchange Commission.

 

Audit Committee

  

Compensation Committee

  

Nominating and Corporate Governance
Committee

Ann M. Segarra (Chair)    Ronald J. Passafaro (Chair)    Sharon E. Brautigam (Chair)
Jack L. Mehltretter    Sharon E. Brautigam    Michelle M. DeBergalis
John P. McGrath   

Michelle M. DeBergalis

Kevin M. Sanvidge

   Ronald J. Passafaro

Transactions With Certain Related Persons

Loans and Extensions of Credit. Federal law generally prohibits publicly traded companies from making loans to their executive officers and directors, but it contains a specific exemption from the prohibition for loans made by federally insured financial institutions, such as Lake Shore Savings Bank, to their executive officers and directors in compliance with federal banking regulations. At December 31, 2024, all of our loans to directors and executive officers were made in the ordinary course of business, were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable loans with persons not related to Lake Shore Savings Bank, and did not involve more than the normal risk of collectability or present other unfavorable features. At December 31, 2024, these loans were performing in accordance with their original repayment terms that were substantially the same as those prevailing at the time for comparable loans with persons not related to Lake Shore Savings Bank and were in compliance with federal banking regulations.

Other Transactions. It is the written policy of our board of directors that a majority of the disinterested members of the entire board of directors must approve in advance any extension of credit to any executive officer, director, or principal stockholder and their related interests if the aggregate of all extensions of credit to that insider and his or her related interests exceeds the greater of $25,000 or 5% of Lake Shore Savings Bank’s unimpaired capital and surplus, whichever is greater. The interested party may not participate either directly or indirectly in the voting on such an extension of credit. Prior approval is required, however, for any and all extensions of credit to any insider if the aggregate of all other extensions to that person and their related interests exceeds $500,000, regardless of its percentage of capital.

In addition, pursuant to our Code of Conduct and Ethics, if an officer or director has an interest in a matter or transaction before the board of directors, such individual must disclose to the board of directors all material non-privileged information relevant to the board of directors’ decision on the matter or transaction, including: (1) the existence, nature and extent of their interest; and (2) the facts known to the individual as to the matter or transaction under consideration. The individual must also refrain from participating in the discussion of the matter or transaction and may not vote on the matter or transaction. In addition to approval by the board of directors, such transactions and matters must also be approved by the Nominating and Corporate Governance Committee.

Neither Lake Shore Federal Bancorp nor Lake Shore Savings Bank has entered into any other transactions since January 1, 2022 in which the amount involved exceeded $120,000 and in which any related persons had or will have a direct or indirect material interest.

 

94


Table of Contents

Executive Compensation

Summary Compensation Table. The following table provides the total compensation paid to or earned by the named executive officers for fiscal years ended December 31, 2024 and 2023. Each individual listed in the table below is referred to as a named executive officer.

 

Name and Principal

Position(s)

   Year      Salary
($)
     Bonus
($)
     Stock
Awards (4)

($)
     Option
Awards (5)

($)
     Non-Equity
Incentive Plan
Compensation (6)

($)
     All Other
Compensation (7)

($)
     Total ($)  

Kim C. Liddell (1)

     2024        560,555        —         55,192        —         254,312        198,807        1,068,866  

President and Chief Executive Officer

     2023        370,178        —         —         —         110,404        87,675        568,257  

Jeffrey M. Werdein (2)

     2024        284,805        —         27,088        —         45,051        97,253        454,197  

Executive Vice President, Commercial Division

     2023        269,757        —         —         —         43,075        82,813        395,645  

Taylor M. Gilden (3)

     2024        262,596        —         44,652        —         100,525        25,956        433,729  

Chief Financial Officer and Treasurer

     2023        139,423        —         —         —         46,500        27,379        213,302  

 

(1)

Mr. Liddell was appointed President, Chief Executive Officer and Director on April 19, 2023.

(2)

Mr. Werdein also served as Interim Principal Executive Officer from March 10, 2023 through April 19, 2023, which is the date Mr. Liddell was appointed President, Chief Executive Officer and Director.

(3)

Mr. Gilden was appointed the Chief Strategy Officer on June 5, 2023 and on August 1, 2023, Mr. Gilden was appointed as the Chief Financial Officer and Treasurer.

(4)

This column shows the grant date fair value of restricted stock awards computed in accordance with stock-based compensation accounting rules (FASB ASC Topic 718). For more information concerning the assumptions used for these calculations, please refer to Note 12 of the Notes to the Consolidated Financial Statements. For 2024, grants of restricted stock awards vest over four years. Refer to the Outstanding Equity Awards at Fiscal Year End table below for additional information regarding the grants of restricted stock awards.

(5)

There were no grants of stock options to named executive officers during 2024 or 2023.

(6)

Represents the non-equity incentive compensation paid to each named executive officer pursuant to the Annual Incentive Plan. The non-equity incentive compensation was paid based on performance measures established by the Compensation Committee. The target payout level range (as a percentage of base salary) for the Chief Executive Officer and other named executive officers was 10% - 45% and 10% - 37.5%, respectively. The actual payout, as a percentage of base salary earned, to Mr. Liddell, Mr. Werdein, and Mr. Gilden for 2024 was 45.4%, 15.8%, and 38.3%, respectively, of base salary.

(7)

For 2024, the amounts in this column reflect what Lake Shore Savings Bank paid for, or reimbursed, the applicable named executive officer, as set forth in the following table:

 

Name

   Year      Employer
Contribution
to 401(k)
Plan

($)
     ESOP
Contributions
(a)

($)
     Supplemental
Executive
Retirement Plan
Tax
Reimbursements

($)
     Dividends
On
Unvested
Stock
Awards

($)
     Life
Insurance
Premiums
in excess
of $50,000

($)
     Perquisites
(b)
($)
     Total
($)
 

Liddell

     2024        35,835        6,625        22,024        2,788        792        130,743        198,807  

Werdein

     2024        33,312        6,625        2,043        3,042        516        51,715        97,253  

Gilden

     2024        19,959        3,645        —         2,256        96        —         25,956  

 

(a)

Represents the value of the shares of common stock allocated to each named executive officer’s ESOP account based on a fair market value of $13.74 per share, which was the closing price of Lake Shore Federal Bancorp’s common stock at December 31, 2024.

(b)

We provide certain non-cash perquisites and personal benefits to each named executive officer. The non-cash perquisites and personal benefits for Mr. Liddell included $60,757 for housing and transportation, $44,186 for payment of taxes for fringe benefits, and $25,800 for country club dues. The non-cash perquisites and personal benefits for Mr. Werdein included a $12,462 car allowance, $25,103 for country club dues, and $14,150 payment of taxes for club dues.

 

95


Table of Contents

Compensation Plans and Agreements

Employment Agreements. Lake Shore Savings Bank entered into an employment agreement with Mr. Liddell on December 16, 2024 and entered into an employment agreement with Mr. Gilden on March 11, 2025 (together, the “Employment Agreements”). The Employment Agreements are substantially similar, except Mr. Liddell’s Employment Agreement has an initial term of three years and the initial term of Mr. Gilden’s agreement ends on December 16, 2027. Commencing on December 16, 2025 and continuing each anniversary thereafter, the term of the Employment Agreements will extend for an additional year, so that the term again becomes three years. However, at least ninety (90) days before the anniversary date of the agreement, the non-employee members of the board of directors must conduct a comprehensive performance evaluation of Mr. Liddell and review Mr. Liddell’s performance evaluation of Mr. Gilden and affirmatively approve any extension of the agreement for an additional year or determine not to extend the term of the agreement. If the board of directors determines not to extend the term, the term of the agreement will expire at the end of the current term. If a change in control occurs during the term of the Employment Agreements, the term of the agreement will automatically renew for no less than thirty-six (36) months from the effective date of the change in control.

The Employment Agreements provide that Messrs. Liddell and Gilden will receive an annual base salary of $550,000 and $265,000 during the term of the Employment Agreement and the base salary may be increased. Messrs. Liddell and Gilden’s current base salaries are $605,000 and $265,000, respectively. In addition to base salary, Messrs. Liddell and Gilden will be eligible to receive an annual performance-based cash bonus, depending on the achievement of certain performance metrics, and, at the discretion of the compensation committee of the board of directors, Messrs. Liddell and Gilden will be eligible to receive long-term incentive compensation. Mr. Liddell will also be entitled to an annual executive perquisites allotment as approved by the board of directors of Lake Shore Savings Bank.

In the event Mr. Liddell or Mr. Gilden voluntarily terminates employment without “good reason,” (as defined in the Employment Agreements) the executive will be entitled to receive the sum of his (i) unpaid base salary, (ii) unpaid expense reimbursements, (iii) unused accrued paid time off and (iv) earned but unpaid incentive compensation (together, the “Accrued Benefits”).

In the event Mr. Liddell or Mr. Gilden’s employment involuntarily terminates for a reason other than cause or in the event of his resignation for “good reason,” the executive will receive a lump sum severance payment in an amount equal to the Accrued Benefits plus one times base salary and the average annual incentive cash compensation awarded with respect to the three most recent fiscal years ending before the year of termination provided that the executive timely executes a release agreement. In addition, the executive will receive a cash lump sum payment in an amount equal to Lake Shore Savings Bank’s cost of otherwise continuing life, medical and dental coverage for the executive for twelve (12) months.

In the event Mr. Liddell or Mr. Gilden’s employment involuntarily terminates for a reason other than cause or in the event of his resignation for “good reason,” in either event within three months before or twelve (12) months following a change in control, the executive will receive a severance payment, paid in a single lump sum, equal to the executive’s Accrued Benefits plus three times the sum of (i) his base salary in effect as of the date of termination or immediately before the change in control, whichever is higher, and (ii) the highest annual cash bonus (the average annual cash bonus for Mr. Gilden) earned with respect to the three most recent fiscal years ending before the year of the change in control. In addition, the executive will receive a cash lump sum payment in an amount equal to the cost of continuing life, medical and dental coverage for the executive for thirty-six (36) months. The executive will also be entitled to receive a gross-up payment for any excise taxes imposed under Sections 280G and 4999 of the Internal Revenue Code.

 

96


Table of Contents

Upon termination of Mr. Liddell or Mr. Gilden’s employment (other than following a change in control), the executive will be subject to certain restrictions on his ability to compete or to solicit business or employees of Lake Shore Saving Bank and Lake Shore Federal Bancorp for a period of one year. The Employment Agreements also include provisions protecting Lake Shore Federal Bancorp’s and Lake Shore Savings Bank’s confidential business information.

Annual Incentive Plan. We provide performance-based bonuses to our named executive officers pursuant to the Annual Incentive Plan, which is designed to link awards to our strategic and operating objectives. The goal of the plan is to have long-term viability and to be attractive to new hires and help retain current employees. The plan measures business plan goals and objectives and clearly defines these for the calendar year for which the plan is in effect. For purposes of the annual bonus, each named executive officer is evaluated on several corporate performance measures which are established at the beginning of the year and relate to strategic business objectives for the ensuing year. The named executive officers, with the exception of the President and CEO, are also evaluated on individual performance measures that take into account individual responsibilities, in addition to the corporate performance measures. The Compensation Committee establishes the performance measures for each of the named executive officers. The President and Chief Executive Officer is not involved in decisions regarding his performance-based bonus. Decisions relating to the President and Chief Executive Officer’s performance-based compensation are determined and recommended by the Compensation Committee. The Compensation Committee presents the performance measures to the board of directors for approval.

Supplemental Executive Retirement Plans. Lake Shore Savings Bank entered into a supplemental executive retirement plan with Kim C. Liddell, President, CEO, and Director, of Lake Shore Federal Bancorp and Lake Shore Savings Bank on December 16, 2024, which replaced the prior supplemental executive retirement plan that Lake Shore Savings Bank and Mr. Liddell entered into on July 16, 2024. Under the plan, if Mr. Liddell terminates employment on or after age 67, Lake Shore Savings Bank will pay Mr. Liddell the annual amount that is paid from Annuity Contracts (as defined in the plan), with such annual amount payable in 12 equal monthly installments for 15 years, and if the executive is living at the end of the 15 year payment period, such payments will continue for the remainder of Mr. Liddell’s life. If Mr. Liddell terminates employment before age 67, Lake Shore Savings Bank will pay Mr. Liddell an amount equal to the amount that is paid from the Annuity Contracts, with such annual amount payable in twelve (12) equal monthly installments for fifteen (15) years, and if the executive is living at the end of the fifteen (15) year payment period, such payments will continue for the remainder of the executive’s life. The plan also provides a benefit in the event of Mr. Liddell’s disability, death, or upon the occurrence of a change in control followed by a qualifying termination of employment.

Lake Shore Savings Bank entered into a supplemental benefit plan with Jeffrey M. Werdein, Executive Vice President, Commercial Division, of Lake Shore Federal Bancorp and Lake Shore Savings Bank. Under the supplemental benefit plan, Mr. Werdein is fully vested in an annual benefit, payable in monthly installments, and the annual benefit is equal to (i) 2% of the officer’s average final pay (which is defined as the average pay over the two years prior to termination of service), multiplied by (ii) the officer’s years of service (with a maximum percentage of 40% of average final pay). The benefit amount is payable over a period of fifteen years commencing at age 65, and in the event of a change of control, the executive is treated as having attained age 65 for purposes of benefit payments.

Retention Agreement. In order to provide further incentive for Jeffrey M. Werdein, Executive Vice President Commercial Division of Lake Shore Federal Bancorp and Lake Shore Savings Bank, to remain in the employ of Lake Shore Savings Bank, Lake Shore Savings entered into a retention agreement with Mr. Werdein on March 29, 2018. Under the agreement, Mr. Werdein will receive a total of $1.4 million provided that he remains continuously employed with Lake Shore Savings Bank through March 29, 2028, payable in three equal installments on March 29, 2028, January 2, 2029 and January 2, 2030. In the event Mr. Werdein’s employment is terminated without cause, for good reason or due to death or disability prior to March 29, 2028, Mr. Werdein will receive the vested account balance as set forth in the agreement. If Mr. Werdein’s employment is terminated within two years of a change of control and prior to March 29, 2028, Mr. Werdein may receive up to $1.4 million in a lump sum.

Employee Stock Ownership Plan. The ESOP is a tax-qualified plan that covers substantially all employees who have at least one year of service with Lake Shore Savings Bank and have attained age 21. Lake Shore Federal Bancorp loaned the ESOP Trust sufficient funds to purchase 238,050 shares in connection with Lake Shore Federal Bancorp’s initial public stock offering. At the completion of the conversion and stock offering, the existing shares held in the ESOP will be adjusted to reflect the exchange ratio utilized in connection with the conversion and stock offering and we will also amend the ESOP to reflect the holding company as Lake Shore Bancorp.

 

97


Table of Contents

Although contributions to the ESOP are discretionary, Lake Shore Savings Bank intends to contribute enough money each year to make the required principal and interest payments on the loan from Lake Shore Federal Bancorp. This loan is for a term of 30 years and calls for annual payments of principal and interest. The ESOP pledges the shares it purchases as collateral for the loan and holds them in a suspense account.

The ESOP will not distribute the pledged shares right away. Instead, it will release a portion of the pledged shares annually. Assuming the ESOP repays its loan as scheduled over a 30-year term, we expect that 1/30th of the shares will be released annually in years 2006 through 2035. Although the repayment period of the loan is scheduled over a 30-year term, we may prepay a portion of the principal which would trigger the release of additional shares. The ESOP will allocate the shares released each year among the accounts of participants in proportion to their compensation for the year. Participants direct the voting of shares allocated to their accounts. Shares in the suspense account and allocated shares for which no voting instructions are received will be voted in a way that mirrors the votes which participants cast.

In connection with the conversion and stock offering, we expect: (i) the ESOP to purchase up to 8% of the shares of common stock we sell in the stock offering, and (ii) the existing loan obligation of the ESOP will be combined with a new ESOP loan so that there is only one ESOP loan after the conversion and stock offering. The new ESOP loan will be repaid in substantially equal payments of principal and interest for up to twenty-five (25) years. The new ESOP loan will have a fixed interest rate equal to the prime rate, as published in The Wall Street Journal, as of the close of the conversion and stock offering. If market conditions warrant, in the judgment of its trustees, the ESOP’s subscription order will not be filled and the ESOP may elect to purchase shares in the open market following the completion of the conversion and stock offering, subject to the approval of the Federal Reserve Board.

401(k) Defined Contribution Plan. The Lake Shore Savings tax-qualified 401(k) defined contribution plan is maintained for employees who are employed on the first month following their initial date of employment and attained age 21. Eligible employees may make pre-tax contributions to the 401(k) Plan in the form of salary deferrals of up to 75% of their total annual compensation subject to certain IRS limitations. The plan consists of three components: 401(k), Profit Sharing, and Safe Harbor. For the 401(k) component, Lake Shore Federal Bancorp makes a matching contribution equal to 40% of the eligible employee’s salary deferral, up to 6% of such employee’s compensation, once an employee is eligible to participate in the 401(k) plan. For the profit sharing component, Lake Shore Federal Bancorp makes a discretionary contribution, up to 5.1% of an eligible employee’s salary, depending on years of service. Lastly, Lake Shore Federal Bancorp contributes 3.4% of an eligible employee’s salary based on years of service, which is a discretionary contribution to the Safe Harbor component of the plan.

 

98


Table of Contents

Outstanding Equity Awards at Fiscal Year End

The following table sets forth information regarding stock awards and stock options outstanding for each of our named executive officers at December 31, 2024.

 

Name

   Option Awards      Stock Awards  
   Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable (1)
     Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
     Option
Exercise
Price ($)
     Option
Expiration
Date
     Number of
Shares or
Units of Stock
That Have
Not Vested
(#) (2)
     Market Value
of Shares or
Units of Stock
That Have
Not Vested
($) (3)
     Equity
Incentive
Plan Awards:
Number of
Unearned
Shares, Units,
or Other
Rights That
Have Not
Vested (#) (4)
     Equity
Incentive
Plan Awards:
Market or
Payout Value
of Unearned
Shares, Units
or Other
Rights That
Have Not
Vested ($) (3)
 

Kim C. Liddell

     —         —         —         —         5,163        70,940        —         —   

Jeffrey M. Werdein

     17,073        —         14.38        10/21/2026        2,534        34,817        3,100        42,594  

Taylor M. Gilden

     —         —         —         —         4,177        57,392        —         —   

 

(1)

Mr. Werdein’s options were granted in 2016 and became 100% vested on October 21, 2021.

(2)

The restricted stock awards granted to Messrs. Liddell, Werdein and Gilden have a vesting period of four years in which 25% of the shares granted vest each year starting on April 23, 2025.

(3)

Market value is calculated on the basis of $13.74 per share, which was the closing sales price for our common stock on the NASDAQ Stock Market on December 31, 2024.

(4)

Represents 3,100 unearned restricted stock units based on a three-year average percentage of delinquent loans to total loans, and if this performance metric is attained, Mr. Werdein’s unearned awards vest in February 2025. These awards fully vested on February 28, 2025.

2025 Equity Incentive Plan. The Lake Shore Bancorp, Inc. 2025 Equity Incentive Plan provides for the grant of stock options, restricted stock awards, and restricted stock units to its officers, employees, and directors. The 2025 Equity Incentive Plan is administered by the members of Lake Shore Federal Bancorp’s Compensation Committee and, subject to permitted adjustments for certain corporate transactions including the conversion and stock offering, up to 300,000 shares of Lake Shore Federal Bancorp common stock are authorized for issuance pursuant to grants of stock options, restricted stock awards and restricted stock units. For employees, the sum of the grant date fair value of equity awards, including stock options, restricted stock and restricted stock units, may not exceed $500,000 for any calendar year. To encourage retention, the President and Chief Executive Officer, on completion of three years of service, will receive one time grants of 46,166 stock options and 29,750 restricted stock awards, subject to a five year vesting schedule. As of March 12, 2025, we have granted 27,197 restricted stock awards to employees and non-employee directors under this plan. At the completion of the conversion and stock offering, all outstanding awards and all shares remaining available for grant under the 2025 Equity Incentive Plan will be adjusted to reflect the exchange ratio utilized in connection with the conversion and stock offering and we will amend the 2025 Equity Incentive Plan to reflect the new holding company as Lake Shore Bancorp.

2012 Equity Incentive Plan. Equity awards can no longer be granted under the 2012 Equity Incentive Plan since the plan was adopted more than 10 years ago. Restricted stock awards and stock options previously granted under this plan remain outstanding and are subject to the terms and conditions of this plan. At the completion of the conversion and stock offering, all outstanding awards under the 2012 Equity Incentive Plan will be adjusted to reflect the exchange ratio utilized in connection with the conversion and stock offering and we will amend the 2012 Equity Incentive Plan to reflect the new holding company as Lake Shore Bancorp.

2006 Stock Option Plan. Stock options can no longer be granted under the Lake Shore Bancorp, Inc. 2006 Stock Option Plan since the plan was adopted more than 10 years ago. Stock options previously granted under this plan remain outstanding and are subject to the terms and conditions of this plan. At the completion of the conversion and stock offering, all outstanding awards under the 2006 Stock Option Plan will be adjusted to reflect the exchange ratio utilized in connection with the conversion and stock offering and we will amend the 2006 Stock Option Plan to reflect the new holding company as Lake Shore Bancorp.

 

99


Table of Contents

Policies and Practices Related to the Grant of Stock Options

The Compensation Committee and the Board have a historical practice of not granting stock options to executive officers during closed quarterly trading windows as determined under Lake Shore Federal Bancorp’s insider trading policy. Consequently, we have not granted, and do not expect to grant, any stock options to any named executive officers within four business days preceding or one business after the filing with the SEC of any report on Forms 10-K, 10-Q or 8-K that discloses material non-public information. The Compensation Committee and the Board do not take material non-public information into account when determining the timing of equity awards and do not time the disclosure of material non-public information in order to impact the value of executive compensation. We did not grant any stock options to our executive officers, including the named executive officers, during the year ended December 31, 2024.

Director Compensation

Director Compensation Table. The following table sets forth information regarding compensation earned by our non-employee directors during the 2024 fiscal year.

 

Name

   Fees Earned
or Paid in
Cash ($) (1)
     Stock Awards
($) (2)(4)
     Option
Awards

($) (3)(4)
     Non- qualified
Deferred
Compensation
Earnings
     All Other
Compensation
($) (5)
     Total ($)  

Sharon E. Brautigam

   $ 38,800      $ 7,814      $ 5,790      $ —       $ —       $ 52,405  

Michelle M. DeBergalis

   $ 30,800      $ 6,179      $ —       $ —       $ —         36,979  

John P. McGrath

   $ 42,800      $ 49,847      $ —       $ —       $ —         92,647  

Jack L. Mehltretter

   $ 47,800      $ 63,434      $ 16,825      $ —       $ —         128,059  

Ronald J. Passafaro

   $ 36,800      $ 61,019      $ —       $ —       $ —         97,819  

Kevin M. Sanvidge

   $ 67,300      $ 12,721      $ 5,790      $ —       $ —         85,812  

Ann M. Segarra

   $ 39,800      $ 1,400      $ —       $ —       $ —         41,200  

 

(1)

Includes retainer payments and committee and/or chairmanship fees earned during the fiscal year.

(2)

This column shows the grant date fair value of restricted stock awards computed in accordance with stock-based compensation accounting rules (FASB ASC Topic 718). For more information concerning the assumptions used for these calculations, please refer to Note 12 of the audited consolidated financial statements beginning on page F-1 of this Prospectus. The restricted stock awards are paid in lieu of cash director fees, and in certain cases, granted to recognize tenure milestones.

(3)

This column shows the grant date fair value of stock options computed in accordance with stock-based compensation accounting rules (FASB ASC Topic 718). For more information concerning the assumptions used for these calculations, please refer to Note 12 of the audited consolidated financial statements beginning on page F-1 of this Prospectus. The awards were granted as long-term compensation to directors in order to align their interests with those of stockholders.

(4)

The aggregate number of outstanding restricted stock awards and option awards as of December 31, 2024 was as follows:

 

Name

   Unvested Stock
Awards
     Options
Exercisable
     Options
Unexercisable
 

Sharon E. Brautigam

     731        —         1,897  

Michelle M. DeBergalis

     578        —         —   

John P. McGrath

     4,663        —         —   

Jack L. Mehltretter

     5,934        —         5,512  

Ronald J. Passafaro

     5,708        —         —   

Kevin M. Sanvidge

     1,190        10,749        1,897  

Ann M. Segarra

     131        —         —   

 

(5)

No director received any perquisites or personal benefits that exceeded $10,000.

2024 Director Compensation. We pay annual retainers only to the directors who are not employees of Lake Shore Savings Bank, Lake Shore Bancorp or Lake Shore, MHC. We do not pay any meeting fees. For the year ended December 31, 2024, the non-employee directors of Lake Shore Savings Bank, Lake Shore Bancorp and Lake Shore, MHC received the following retainers: (i) annual retainer of $24,800 ($57,300 for the Chairman), (ii) annual retainer of $5,000 for members of Audit and Enterprise Risk committees ($10,000 for the Chairperson), (iii) annual retainer of $3,000 for members of Nominating and Corporate Governance and Compensation committees ($6,000 for the Chairperson), and (iv) $3,000 for members of the Loan committee (no additional compensation for the Chairperson of the Loan committee). The Chairman of the Board does not earn fees for his service on Board committees, except for his service as Chairman of the Chairman’s Compliance committee, where earns an annual retainer of $10,000. The Chairman’s Compliance Committee was dissolved at the end of 2024.

 

100


Table of Contents

Supplemental Benefit Plans for Non-Employee Directors. Lake Shore Savings Bank entered into a supplemental benefit plan in 2001, as amended most recently in 2015, with each of its then non-employee directors. This plan provides a benefit formula equal to a percentage of the participant’s average pay, which is multiplied by number of years of service, not to exceed 20 years of service or 40% of average pay. The payment is guaranteed over a period of fifteen years beginning the month following termination of service or age 72, whichever comes first. To participate, a non-employee director must complete three years of service. Currently, each of the non-employee directors participates in the plan, with the exception of Ms. DeBergalis, Mr. McGrath, Mr. Passafaro, and Ms. Segarra.

Equity Compensation. Pursuant to the terms of the Lake Shore Bancorp, Inc. 2025 Equity Incentive Plan, which was approved by our stockholders at a special meeting held on February 4, 2025, each non-employee director who was in the service of Lake Shore Federal Bancorp on February 5, 2025 was automatically granted on March 12, 2025 a number of restricted stock awards in a dollar amount equal to thirty percent (30%) of a non-employee director’s cash fees earned in the prior fiscal year (the “Automatic Annual Grants”), and subsequent Automatic Annual Grants will automatically be granted to each non-employee director on each January 2nd, commencing on January 2, 2026. To encourage retention of non-employee directors, whose judgment and efforts we have depended on for the successful conduct of its business, it is our policy to grant stock options and restricted stock awards upon the appointment of a non-employee director to certain positions as follows: (i) a non-employee director appointed as Chairman of the Board or Vice Chairman of the Board will receive one time grants of 12,646 stock options and 5,951 restricted stock awards, subject to a five year vesting schedule, (ii) a non-employee director appointed as Committee Chair will receive one time grants of 10,749 stock options and 5,058 restricted stock awards, subject to a five year vesting schedule, (iii) a non-employee director that completes ten years of service will receive one time grants of 10,117 stock options and 4,761 restricted stock awards, subject to a five year vesting schedule, and (iv) a non-employee director that completes three years of service will receive one time grants of 8,220 stock options and 3,868 restricted stock awards, subject to a five year vesting schedule. At the completion of the conversion and stock offering, all outstanding awards and all shares remaining available for grant under the 2025 Equity Incentive Plan will be adjusted to reflect the exchange ratio utilized in connection with the conversion and stock offering and we will amend the 2025 Equity Incentive Plan to reflect the new holding company as Lake Shore Bancorp.

Equity Plans. Our directors are eligible to participate in the Lake Shore Bancorp, Inc. 2006 Stock Option Plan, the Lake Shore Bancorp, Inc. 2012 Equity Incentive Plan, and the Lake Shore Bancorp, Inc. 2025 Equity Incentive Plan (collectively, the “Equity Plans”). For more information about the Equity Plans, see “Executive Compensation- Compensation Plans and Agreements—2025 Equity Incentive Plan, 2012 Equity Incentive Plan and 2006 Stock Option Plan.”

Benefits to be Considered Following Completion of the Conversion and Stock Offering

Following the conversion and stock offering, we intend to adopt one or more new stock-based benefit plans that will provide for grants of stock options and restricted common stock awards. If adopted within 12 months following the completion of the conversion and stock offering, the aggregate number of shares reserved for the exercise of stock options or available for stock awards under the stock-based benefit plans would be limited to 10% and 4%, respectively, of the shares sold in the stock offering.

The stock-based benefit plans will not be established sooner than six months after the conversion and stock offering, and if adopted within one year after the conversion and stock offering, the plans must be approved by a majority of the votes eligible to be cast by our stockholders. If stock-based benefit plans are established more than one year after the conversion and stock offering, they must be approved by a majority of votes cast by our stockholders. The following additional restrictions would apply to our stock-based benefit plans only if such plans are adopted within one year after the conversion and stock offering:

 

  •  

non-employee directors in the aggregate may not receive more than 30% of the options and restricted stock awards authorized under the plans;

 

101


Table of Contents
  •  

any one non-employee director may not receive more than 5% of the options and restricted stock awards authorized under the plans;

 

  •  

any officer or employee may not receive more than 25% of the options and restricted stock awards authorized under the plans;

 

  •  

any tax-qualified employee stock benefit plans and restricted stock plans, in the aggregate, may not acquire more than 10% of the shares sold in the stock offering, unless Lake Shore Bank has tangible capital of 10% or more, in which case tax-qualified employee stock benefit plans and restricted stock plans may acquire up to 12% of the shares sold in the stock offering;

 

  •  

the options and restricted stock awards may not vest more rapidly than 20% per year, beginning on the first anniversary of stockholder approval of the plans;

 

  •  

accelerated vesting is not permitted except for death, disability or upon a change in control of Lake Shore Bancorp or Lake Shore Bank; and

 

  •  

our executive officers or directors must exercise or forfeit their options if Lake Shore Bank becomes critically undercapitalized, is subject to enforcement action or receives a capital directive.

We have not determined whether we will present stock-based benefit plans for stockholder approval before or more than 12 months after the completion of the conversion and stock offering. If either federal or state regulators change their regulations or policies regarding stock-based benefit plans, including any regulations or policies restricting the size of awards and vesting of benefits as described above, the restrictions described above may not be applicable.

We may obtain the shares needed for our stock-based benefit plans by issuing additional shares of common stock from authorized but unissued shares or through stock repurchases.

The actual value of the shares awarded under stock-based benefit plans would be based in part on the price of Lake Shore Bancorp’s common stock at the time the shares are awarded. The following table presents the total value of all shares of restricted stock that would be available for issuance under the stock-based benefit plans, assuming the shares are awarded when the market price of our common stock ranges from $8.00 per share to $14.00 per share.

 

Share Price      170,000 Shares
Awarded at Minimum
of Offering Range
     200,000 Shares
Awarded at Midpoint of
Offering Range
     230,000 Shares
Awarded at Maximum
of Offering Range
     264,500 Shares
Awarded at Adjusted
Maximum
of Offering Range
 
$ 8.00      $ 1,360,000      $ 1,600,000      $ 1,840,000      $ 2,116,000  
  10.00        1,700,000        2,000,000        2,300,000        2,645,000  
  12.00        2,040,000        2,400,000        2,760,000        3,174,000  
  14.00        2,380,000        2,800,000        3,220,000        3,703,000  

 

102


Table of Contents

The grant-date fair value of the options granted under the stock-based benefit plans will be based in part on the price of shares of common stock of Lake Shore Bancorp at the time the options are granted. The value also will depend on the various assumptions utilized in the option pricing model ultimately adopted. The following table presents the total estimated value of the options to be available for grant under the stock-based benefit plans, assuming the market price and exercise price for the stock options are equal and the range of market prices for the shares is $8.00 per share to $14.00 per share. The Black-Scholes option pricing model provides an estimate only of the fair value of the options, and the actual value of the options may differ significantly from the value set forth in this table.

 

Exercise Price      Grant-Date Fair
Value Per Option
     425,000 Options at
Minimum of
Offering Range
     500,000 Options at
Midpoint of
Offering Range
     575,000 Options at
Maximum of
Offering Range
     661,250 Options at
Adjusted
Maximum of
Offering Range
 
$ 8.00      $ 4.26      $ 1,810,500      $ 2,130,000      $ 2,449,500      $ 2,816,925  
  10.00        5.32        2,261,000        2,660,000        3,059,000        3,517,850  
  12.00        6.38        2,711,500        3,190,000        3,668,500        4,218,775  
  14.00        7.45        3,166,250        3,725,000        4,283,750        4,926,313  

The tables presented above are provided for informational purposes only. There can be no assurance that our stock price will not trade below $10.00 per share. Before you make an investment decision, we urge you to read this prospectus carefully, including, but not limited to, the section entitled “Risk Factors” beginning on page 16.

 

103


Table of Contents

BENEFICIAL OWNERSHIP OF COMMON STOCK

The following table provides, as of March 12, 2025, information regarding the beneficial ownership of shares of common stock of Lake Shore Federal Bancorp held by all persons known to management to own more than 5% of our common stock and by our directors and executive officers, individually and as a group. For purposes of this table, a person is deemed to be the beneficial owner of any shares of common stock over which the person has, or shares, directly or indirectly, voting or investment power.

 

Name of Beneficial Owner

   Amount and
Nature of
Beneficial
Ownership
    Number of
Unexercised
Stock Options
Which are
Included in
Beneficial
Ownership(1)
     Percentage of
Shares of
Common Stock
Outstanding(2)
 

Greater Than 5% Stockholders:

       

Lake Shore, MHC

     3,636,875       —         63.4  

Directors:

       

Sharon E. Brautigam, Vice Chairperson of the Board

     17,258 (3)      379        *  

Michelle M. DeBergalis, Director

     1,970 (4)      —         *  

Kim C. Liddell, President, Chief Executive Officer and Director

     42,656 (5)      —         *  

John P. McGrath, Director

     29,679 (6)      —         *  

Jack L. Mehltretter, Director

     15,076 (7)      1,102        *  

Ronald J. Passafaro, Director

     16,757 (8)      —         *  

Kevin M. Sanvidge, Chairman of the Board

     35,993 (9)      11,128        *  

Ann M. Segarra, Director

     24,249 (10)      —         *  

Executive Officers Who Are Not Directors:

       

Taylor M. Gilden, Chief Financial Officer and Treasurer

     9,047 (11)      —         *  

Jeffrey M. Werdein, Executive Vice President, Commercial Division

     45,628 (12)      17,073        *  

All directors and executive officers as a group (10 persons)

     238,313 (13)      29,682        4.1  

 

*

Less than 1.00% of common stock outstanding.

(1)

These options are exercisable within 60 days of March 12, 2025. They cannot be voted until exercised.

(2)

Percentages with respect to each person or group of persons have been calculated on the basis of 5,789,954 shares of common stock, the total number of shares of common stock outstanding as of March 12, 2025, plus the number of shares that each person or group of persons have the right to acquire within 60 days of March 12, 2025.

(3)

Includes 350 shares held by Ms. Brautigam’s spouse and 1,333 shares of unvested restricted stock over which Ms. Brautigam has sole voting power but no investment power.

(4)

Includes 116 shares held in Ms. DeBergalis’ individual retirement account and 1,056 shares of unvested restricted stock over which Ms. DeBergalis has sole voting power but no investment power.

(5)

Includes 30,749 shares held in Mr. Liddell’s individual retirement account, 482 shares held in Lake Shore Bancorp’s Employee Stock Ownership Plan over which Mr. Liddell has sole voting power and no investment power and 11,425 shares of unvested restricted stock over which Mr. Liddell has sole voting power but no investment power.

(6)

Includes 22,088 shares held in Mr. McGrath’s individual retirement account and 5,327 shares of unvested restricted stock over which Mr. McGrath has sole voting power but no investment power.

(7)

Includes 6,676 shares of unvested restricted stock over which Mr. Mehltretter has sole voting power but no investment power.

(8)

Includes 1,800 shares held in Mr. Passafaro’s individual retirement account and 6,279 shares of unvested restricted stock over which Mr. Passafaro has sole voting power but no investment power.

(9)

Includes 1,305 shares held as custodian for his grandchildren and 2,235 shares of unvested restricted stock over which Mr. Sanvidge has sole voting power but no investment power.

(10)

Includes 23,500 shares held in Ms. Segarra’s individual retirement account and 749 shares of unvested restricted stock over which Ms. Segarra has sole voting power but no investment power.

(11)

Includes 1,862 shares held in Mr. Gilden’s individual retirement account, 265 shares held in Lake Shore Bancorp’s Employee Stock Ownership Plan over which Mr. Gilden has sole voting power and no investment power and 6,920 shares of unvested restricted stock over which Mr. Gilden has sole voting power but no investment power.

(12)

Includes 4,787 shares held in Lake Shore Bancorp’s Employee Stock Ownership Plan over which Mr. Werdein has sole voting power and no investment power and 5,548 shares of unvested restricted stock over which Mr. Werdein has sole voting power but no investment power.

(13)

Includes 5,534 shares of common stock allocated to the accounts of executive officers under the Lake Shore Bancorp, Inc. Employee Stock Ownership Plan (the “ESOP”) and excludes the remaining 154,199, or 2.7% of the shares of common stock outstanding, owned by the ESOP for the benefit of employees of Lake Shore Savings Bank. Under the terms of the ESOP, shares of common stock in the ESOP are voted by the ESOP trustees in a manner proportionate to the voting directions of the allocated shares received by the ESOP participants, subject to the fiduciary duties of the trustees.

 

104


Table of Contents

SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

The table below sets forth, for each of director and executive officers of Lake Shore Federal Bancorp and for all directors and executive officers as a group, the following information:

 

(i)

the number of exchange shares to be owned upon completion of the conversion and stock offering, based upon their beneficial ownership of Lake Shore Federal Bancorp common stock as of March 12, 2025;

 

(ii)

the proposed purchases of subscription shares, assuming sufficient shares of common stock are available to satisfy their subscriptions; and

 

(iii)

the total shares of common stock to be held upon completion of the conversion and stock offering.

In each case, it is assumed that subscription shares are sold at the minimum of the offering range. See “The Conversion and Stock Offering—Additional Limitations on Common Stock Purchases.” Federal and state regulations prohibit our directors and officers from selling the shares they purchase in the stock offering for one year after the date of purchase.

 

     Number of
Exchange
Shares to Be
Received (1)
     Proposed Stock Purchases in
the Stock Offering (2)
     Total Shares of Common
Stock at Minimum of Offering
Range (3)
 

Name of Beneficial Owner

   Number of
Shares
     Amount      Number
of Shares
     Percentage of
Shares
Outstanding
 

Sharon E. Brautigam

     19,633        20,000        200,000        39,633        *  

Michelle M. DeBergalis

     2,291        2,000        20,000        4,291        *  

Kim C. Liddell

     49,617        50,000        500,000        99,617        1.1 % 

John P. McGrath

     34,522        50,000        500,000        84,522        *  

Jack L. Mehltretter

     16,254        20,000        200,000        36,254        *  

Ronald J. Passafaro

     19,491        25,000        250,000        44,491        *  

Kevin M. Sanvidge

     28,922        25,000        250,000        53,922        *  

Ann M. Segarra

     28,206        50,000        500,000        78,206        *  

Executive Officers Who Are Not Directors:

              

Taylor M. Gilden

     10,523        10,000        100,000        20,523        *  

Jeffrey M. Werdein

     33,215        10,000        100,000        43,215        *  

All Directors and Executive Officers as a group (10 persons)

     242,674        262,000      $ 2,620,000        504,674        5.6 % 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

*

Less than 1%.

(1)

Based on information presented under “Beneficial Ownership of Common Stock” and assuming an exchange ratio of 1.1632 at the minimum of the offering range.

(2)

Includes proposed subscriptions, if any, by associates.

(3)

Assuming an exchange ratio of 1.5738 at the maximum of the offering range, directors and executive officers would beneficially own 590,340 shares, or 6.5%, of the outstanding shares of common stock of Lake Shore Bancorp upon completion of the conversion and stock offering.

 

105


Table of Contents

THE CONVERSION AND STOCK OFFERING

The boards of directors of Lake Shore, MHC, Lake Shore Bancorp, Lake Shore Federal Bancorp and Lake Shore Savings Bank have approved the plan of conversion. The plan of conversion must also be approved by the stockholders of Lake Shore Federal Bancorp and by the members of Lake Shore, MHC (i.e., depositors of Lake Shore Savings Bank). Special meetings of stockholders and members have been called for this purpose. We have received the approval of the Federal Reserve Board with respect to the conversion and with respect to Lake Shore Bancorp becoming the bank holding company for Lake Shore Bank. We have received the approval of the FDIC and the NYSDFS with respect to the conversion of Lake Shore Savings Bank’s charter to a New York commercial bank, including amending and restating Lake Shore Bank’s organization certificate to, among other things, establish a liquidation account. Any approvals by the Federal Reserve Board, the FDIC or the NYSDFS do not constitute a recommendation or endorsement of the plan of conversion.

General

Pursuant to the plan of conversion, our organization will convert from the mutual holding company form of organization to the fully stock form. Lake Shore, MHC will be merged into Lake Shore Federal Bancorp and as a result Lake Shore, MHC will cease to exist. Lake Shore Federal Bancorp, which owns 100% of the outstanding common stock of Lake Shore Savings Bank, will merge into a new Maryland corporation named Lake Shore Bancorp and as a result Lake Shore Federal Bancorp will cease to exist. Simultaneously with the merger of Lake Shore Federal Bancorp with and into Lake Shore Bancorp, Lake Shore Savings Bank will convert from a federal savings bank into a New York-chartered commercial bank that will be renamed Lake Shore Bank. As part of the conversion and stock offering, the 63.4% ownership interest of Lake Shore, MHC in Lake Shore Federal Bancorp will be offered for sale in the stock offering. When the conversion and stock offering is completed, Lake Shore Bancorp will own all of the outstanding common stock of Lake Shore Bank and public stockholders of Lake Shore Bancorp will own all of the outstanding common stock of Lake Shore Bancorp. A diagram of our corporate structure before and after the conversion and stock offering is set forth in the “Summary” section of this prospectus.

Under the plan of conversion, upon the completion of the conversion and stock offering, each share of Lake Shore Federal Bancorp common stock owned by persons other than Lake Shore, MHC will be converted automatically into the right to receive new shares of Lake Shore Bancorp common stock determined pursuant to an exchange ratio. The exchange ratio will ensure that immediately after the exchange of existing shares of Lake Shore Federal Bancorp for new shares of Lake Shore Bancorp the public stockholders will own the same aggregate percentage of shares of common stock of Lake Shore Bancorp that they owned in Lake Shore Federal Bancorp immediately before the conversion and stock offering, excluding any shares they purchased in the stock offering and their receipt of cash paid in lieu of fractional shares, and adjusted downward to reflect certain assets held by Lake Shore, MHC.

We intend to retain between $16.8 million and $23.0 million of the net proceeds of the stock offering (or $26.6 million at the adjusted maximum of the offering range) and to invest between $20.2 million and $27.6 million of the net proceeds in Lake Shore Bank (or $31.9 million at the adjusted maximum of the offering range). The conversion and stock offering will be consummated only upon the issuance of at least the minimum number of shares of our common stock offered pursuant to the plan of conversion.

The plan of conversion provides that we will offer shares of common stock for sale in the subscription offering to eligible account holders of Lake Shore Savings Bank, our tax-qualified employee benefit plans, including our employee stock ownership plan, supplemental account holders of Lake Shore Savings Bank, and other members of Lake Shore, MHC (qualifying depositors of Lake Shore Savings Bank). In addition, we may offer common stock for sale in a community offering to members of the general public, with a preference given in the following order:

 

  (i)

Natural persons (including trusts of natural persons) residing in the New York counties of Chautauqua, Erie and Cattaraugus; and

 

  (ii)

Lake Shore Federal Bancorp’s public stockholders at the close of business on [record date].

 

106


Table of Contents

We have the right to accept or reject, in whole or in part, any orders to purchase shares of the common stock received in the community offering. The community offering may begin concurrently with, during or after the subscription offering and must be completed within 45 days after the completion of the subscription offering unless otherwise extended by the Federal Reserve Board. See “—Community Offering.”

We also may offer for sale shares of common stock not purchased in the subscription or community offerings in a syndicated community offering in which Raymond James will be sole manager. See “—Syndicated Community Offering.”

We determined the number of shares of common stock to be offered for sale in the stock offering based upon an independent valuation appraisal of the estimated pro forma market value of Lake Shore Bancorp. All shares of common stock to be sold in the stock offering will be sold at $10.00 per share. Investors will not be charged a commission to purchase shares of common stock. The independent valuation will be updated and the final number of shares of common stock to be issued in the stock offering will be determined at the completion of the stock offering. See “—Stock Pricing and Number of Shares to be Issued” for more information as to the determination of the estimated pro forma market value of the common stock.

The following is a brief summary of the conversion and stock offering and it is qualified in its entirety by reference to the provisions of the plan of conversion. A copy of the plan of conversion is available for inspection at each office of Lake Shore Savings Bank. The plan of conversion is also filed as an exhibit to Lake Shore, MHC’s application for conversion, of which this prospectus is a part, copies of which may be obtained from the Federal Reserve Board. The plan of conversion is also filed as an exhibit to the registration statement we have filed with the Securities and Exchange Commission, of which this prospectus is a part. Copies of the registration statement may be obtained from the Securities and Exchange Commission or online at the Securities and Exchange Commission’s website (www.sec.gov). See “Where You Can Find Additional Information.”

Reasons for the Conversion and Stock Offering

Our primary reasons for undertaking the conversion and stock offering are to:

 

  •  

Support our planned growth and strengthen our regulatory capital position with the additional capital we will raise in the stock offering. While Lake Shore Savings Bank exceeds all regulatory capital requirements to be categorized as “well-capitalized,” the proceeds from the stock offering will significantly augment our capital position and enable us to support our planned growth by allowing us to originate more loans and expand our relationships with our current customers and assist us to continue to attract new customers, including by increasing our regulatory loans-to-one borrower limit. The augmented capital will be essential to the continued implementation of our business strategy.

 

  •  

Improve the liquidity of our shares of common stock. The larger number of shares that will be outstanding after completion of the conversion and stock offering is expected to result in a more liquid and active market for Lake Shore Bancorp common stock. A more liquid and active market will make it easier for our stockholders to buy and sell our common stock and will give us greater flexibility in implementing capital management strategies.

 

  •  

Transition our organization to a stock holding company structure, which gives us greater flexibility to access the capital markets compared to our existing mutual holding company structure. The stock holding company structure is a more flexible form of organization that will give us greater flexibility to access the capital markets through possible future equity and debt offerings, although we have no current plans, agreements or understandings regarding any additional securities offerings.

 

  •  

Facilitate future mergers and acquisitions. Although we do not currently have any understandings or agreements regarding any specific acquisition transaction, the stock holding company structure will give us greater flexibility to structure, and make us a more attractive and competitive bidder for, mergers and acquisitions of other financial institutions or business lines as

 

107


Table of Contents
 

opportunities may arise. The additional capital raised in the stock offering also will enable us to consider larger merger transactions if they may arise. Although we intend to remain an independent financial institution, the stock holding company structure may make us a more attractive acquisition candidate for other institutions. Applicable regulations prohibit the acquisition of Lake Shore Bancorp for three years following completion of the conversion and stock offering, and also prohibit anyone from acquiring or offering to acquire more than 10% of our stock without regulatory approval.

Approvals Required

The affirmative vote of a majority of the total votes eligible to be cast by the members of Lake Shore, MHC (i.e., depositors of Lake Shore Savings Bank) is required to approve the plan of conversion. Lake Shore, MHC has scheduled a special meeting of members for [meeting date], and intends to send a proxy statement to the members of Lake Shore, MHC eligible to vote at the special meeting to solicit their votes in favor of the plan of conversion. By their approval of the plan of conversion, the members of Lake Shore, MHC will also be approving the merger of Lake Shore, MHC with and into Lake Shore Federal Bancorp and the conversion of Lake Shore Savings Bank to a New York commercial bank. The affirmative vote of the holders of at least two-thirds of the outstanding shares of common stock of Lake Shore Federal Bancorp and the affirmative vote of the holders of a majority of the outstanding shares of common stock of Lake Shore Federal Bancorp owned by the public stockholders of Lake Shore Federal Bancorp (i.e., all stockholders other than Lake Shore, MHC) also are required to approve the plan of conversion. Lake Shore Federal Bancorp has scheduled a special meeting of stockholders for [meeting date], and intends to send a proxy statement to the stockholders of Lake Shore Federal Bancorp eligible to vote at the special meeting to solicit their votes in favor of the plan of conversion. We have received the approval of the Federal Reserve Board with respect to the conversion and with respect to Lake Shore Bancorp becoming the bank holding company for Lake Shore Bank. We have received the approval of the FDIC and the NYSDFS with respect to the conversion of Lake Shore Savings Bank’s charter to that of a New York commercial bank, including amending and restating Lake Shore Bank’s organization certificate to, among other things, establish a liquidation account. Any approvals by the Federal Reserve Board, the FDIC or the NYSDFS do not constitute a recommendation or endorsement of the plan of conversion.

Share Exchange Ratio for Current Stockholders

At the completion of the conversion and stock offering, each publicly held share of Lake Shore Federal Bancorp common stock will be converted automatically into the right to receive a number of shares of Lake Shore Bancorp common stock. The number of shares of common stock will be determined pursuant to the exchange ratio, which ensures that the public stockholders will own the same percentage of common stock in Lake Shore Bancorp after the conversion and stock offering as they held in Lake Shore Federal Bancorp immediately before the conversion and stock offering, exclusive of their purchase of additional shares of common stock in the stock offering and their receipt of cash in lieu of fractional exchange shares, and adjusted downward to reflect certain assets held by Lake Shore, MHC. The exchange ratio will not depend on the market value of Lake Shore Federal Bancorp common stock. The exchange ratio will be based on the percentage of Lake Shore Federal Bancorp common stock owned by the public stockholders, the independent valuation of Lake Shore Bancorp prepared by RP Financial, and the number of shares of common stock issued in the stock offering. The exchange ratio is expected to range from 1.1632 shares of Lake Shore Bancorp for each publicly held share of Lake Shore Federal Bancorp at the minimum of the offering range to 1.8098 shares of Lake Shore Bancorp common stock for each publicly held share of Lake Shore Federal Bancorp at the adjusted maximum of the offering range.

The following table shows how the exchange ratio will adjust, based on the appraised value of Lake Shore Bancorp as of February 3, 2025, assuming the public stockholders of Lake Shore Federal Bancorp own 63.4% of the outstanding shares of Lake Shore Federal Bancorp common stock and Lake Shore, MHC has net assets of $230,000 immediately before the completion of the conversion and stock offering. The table also shows how many shares of Lake Shore Bancorp a hypothetical owner of Lake Shore Federal Bancorp common stock would receive in the exchange for 100 shares of common stock owned at the completion of the conversion and stock offering, depending on the number of shares issued in the stock offering.

 

108


Table of Contents
     Shares to be Sold in the
Stock Offering
    Shares of Lake Shore Bancorp
to be Issued in Exchange for
Shares of Lake Shore  Federal
Bancorp
    Total Shares
of Common
Stock to be
Issued in
Exchange and
Offering
     Exchange
Ratio
     Equivalent
Value of
Shares
Based
Upon
Offering
Price (1)
     Equivalent
Pro Forma
Tangible
Book Value
Per
Exchanged
Share (2)
     Whole
Shares to
be
Received
for 100
Existing
Shares (3)
 
     Amount      Percent     Amount      Percent  

Minimum

     4,250,000        63.5 %      2,440,823        36.5 %      6,690,823        1.1632      $ 11.63      $ 21.80        116  

Midpoint

     5,000,000        63.5       2,871,557        36.5       7,871,557        1.3685        13.68        22.92        136  

Maximum

     5,750,000        63.5       3,302,290        36.5       9,052,290        1.5738        15.74        24.06        157  

Adjusted Maximum

     6,612,500        63.5       3,797,635        36.5       10,410,135        1.8098        18.10        25.36        180  

 

(1)

Represents the value of shares of Lake Shore Bancorp common stock to be received in the conversion and stock offering by a holder of one share of Lake Shore Federal Bancorp, pursuant to the exchange ratio, based upon the $10.00 per share offering price.

(2)

Represents the pro forma tangible book value (equity) per share at each level of the offering range multiplied by the respective exchange ratio. At December 31, 2024, Lake Shore Federal Bancorp’s tangible book value per share was $15.67.

(3)

Cash will be paid in lieu of fractional shares.

Options to purchase shares of Lake Shore Federal Bancorp common stock that are outstanding immediately before the completion of the conversion and stock offering will be converted into options to purchase shares of Lake Shore Bancorp common stock, with the number of shares subject to the option and the exercise price per share to be adjusted based upon the exchange ratio. The aggregate exercise price, term and vesting period of the options will remain unchanged.

Effects of the Conversion and Stock Offering

Continuity. The conversion and stock offering will not affect the normal business of Lake Shore Savings Bank of accepting deposits and making loans. As part of the conversion, Lake Shore Savings Bank will convert its charter to a New York commercial bank and will be renamed Lake Shore Bank. This change will not have a material effect on the business of Lake Shore Savings Bank. After the conversion and stock offering, Lake Shore Bank will continue to offer existing services to depositors, borrowers and other customers. The directors of Lake Shore Federal Bancorp serving at the time of the conversion and stock offering will be the directors of Lake Shore Bancorp upon the completion of the conversion and stock offering.

Effect on Deposit Accounts. Pursuant to the plan of conversion, each depositor of Lake Shore Savings Bank at the time of the conversion and stock offering will automatically continue as a depositor after the conversion, and the deposit balance, interest rate and other terms of such deposit accounts will not change as a result of the conversion and stock offering. Each such account will be insured by the Federal Deposit Insurance Corporation to the same extent as before the conversion and stock offering. Depositors will continue to hold their existing certificates, passbooks and other evidences of their accounts.

Effect on Loans. No loan outstanding from Lake Shore Savings Bank will be affected by the conversion and stock offering, and the amount, interest rate, maturity and security for each loan will remain as it was contractually fixed before the conversion and stock offering.

Effect on Voting Rights of Depositors and Borrowers. Depositors of Lake Shore Savings Bank are members of, and have voting rights in, Lake Shore, MHC, as to all matters requiring a vote of members, including the election of directors of Lake Shore, MHC, proposed amendments to the charter of Lake Shore, MHC, and the vote on the plan of conversion. Upon completion of the conversion and stock offering, depositors will no longer have voting rights. All voting rights in Lake Shore Bank will be vested in Lake Shore Bancorp as the sole stockholder of Lake Shore Bank. The stockholders of Lake Shore Bancorp will possess exclusive voting rights with respect to Lake Shore Bancorp common stock.

Tax Effects. We have received an opinion of counsel with regard to the federal income tax consequences of the conversion and stock offering and an opinion of our tax advisor with regard to the New York income tax consequences of the conversion and stock offering to the effect that it will not be a taxable transaction for federal or state income tax purposes to Lake Shore, MHC, Lake Shore Federal Bancorp, Lake Shore Savings Bank, the public stockholders of Lake Shore Federal Bancorp (except for cash paid for fractional shares), eligible account holders, supplemental eligible account holders, or other members. See “—Material Income Tax Consequences.”

 

109


Table of Contents

Effect on Liquidation Rights. Each depositor in Lake Shore Savings Bank has both a deposit account in Lake Shore Savings Bank and a pro rata ownership interest in the net worth of Lake Shore, MHC based upon the deposit balance in his or her account. This ownership interest is tied to the depositor’s account and has no tangible market value separate from the deposit account. This ownership interest may only be realized in the event of a complete liquidation of Lake Shore, MHC and Lake Shore Savings Bank; however, there has never been a liquidation of a solvent mutual holding company. Any depositor who opens a deposit account receives a pro rata ownership interest in Lake Shore, MHC without any additional payment beyond the amount of the deposit. A depositor who reduces or closes his or her account receives a portion or all of the balance in the deposit account but nothing for his or her ownership interest in the net worth of Lake Shore, MHC, which is lost to the extent that the balance in the account is reduced or closed.

Consequently, depositors in a stock depository institution that is a subsidiary of a mutual holding company normally have no way of realizing the value of their ownership interest, which would be realizable only in the unlikely event that Lake Shore, MHC and Lake Shore Savings Bank are liquidated completely. If this occurs, the depositors of record at that time, as owners, would share pro rata in any residual surplus and reserves of Lake Shore, MHC after other claims, including claims of depositors to the amounts of their deposits, are paid.

Under the plan of conversion, Eligible Account Holders (as defined below) and Supplemental Eligible Account Holders (as defined below) will receive an interest in liquidation accounts maintained by Lake Shore Bancorp and Lake Shore Savings Bank in an aggregate amount equal to (i) Lake Shore, MHC’s ownership interest in Lake Shore Federal Bancorp’s total stockholders’ equity as of the date of the latest statement of financial condition included in this prospectus, plus (ii) the value of the net assets of Lake Shore, MHC as of the date of the latest statement of financial condition of Lake Shore, MHC before the consummation of the conversion and stock offering (excluding its ownership of Lake Shore Federal Bancorp). Lake Shore Bancorp and Lake Shore Bank will maintain the liquidation accounts for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain deposit accounts in Lake Shore Bank after the conversion and stock offering. The liquidation accounts are intended to preserve for Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain their deposit accounts with Lake Shore s Bank a liquidation interest in the residual net worth, if any, of Lake Shore Bancorp or Lake Shore Bank (after the payment of all creditors, including depositors to the full extent of their deposit accounts) in the event of a liquidation of (a) Lake Shore Bancorp and Lake Shore Bank or (b) Lake Shore Bank. See “—Liquidation Rights.”

Under the regulations of the Federal Reserve Board which govern mutual-to-stock conversions of mutual holding companies, non-interest bearing demand deposit accounts do not meet the definition of qualifying deposits, and, therefore, a holder of a non-interest bearing demand deposit account would not qualify as an eligible account holder or as a supplemental eligible account holder for purposes of obtaining a purchase priority in the stock offering or having the right to an interest in the liquidation account which is required to be established in connection with the conversion and stock offering.

However, because we afforded subscription rights to holders of non-interest bearing demand accounts in our 2006 stock offering, we submitted to the Federal Reserve Board a request for a waiver from this regulation and the Federal Reserve Board has granted the request. As a result, a depositor of Lake Shore Savings Bank who has an eligible non-interest bearing demand deposit account as of the eligibility record date or the supplemental eligibility record date will be deemed to be an eligible account holder or a supplemental eligible account holder, as applicable, by reason of this account.

The inclusion of depositors with non-interest bearing demand deposits as eligible account holders and supplemental eligible account holders will have a dilutive effect on other qualifying depositors with respect to their stock purchase priorities. It will also have a dilutive effect on the interest of all other eligible account holders and supplemental eligible account holders with respect to the liquidation account that will be established in connection with the conversion and stock offering.

 

110


Table of Contents

Stock Pricing and Number of Shares to be Issued

The plan of conversion and applicable regulations require that the aggregate purchase price of the common stock sold in the stock offering must be based on the appraised pro forma market value of the common stock, as determined by an independent valuation. We have retained RP Financial to prepare an independent valuation appraisal. For its services in preparing the initial valuation and the valuation update required to be prepared before the completion of the conversion and stock offering, RP Financial will receive a fee of $85,000, as well as payment for reimbursable expenses up to $10,000. We have paid RP Financial no fees during the previous three years. We have agreed to indemnify RP Financial and its employees and affiliates for certain costs and expenses in connection with claims or litigation relating to the appraisal and arising out of any misstatement or untrue statement of a material fact in information supplied to RP Financial by us or by an intentional omission by us to state a material fact in the information provided, except where RP Financial has been negligent or at fault.

The independent valuation was prepared by RP Financial in reliance upon the information contained in this prospectus, including the consolidated financial statements of Lake Shore Federal Bancorp. RP Financial also considered the following factors, among others:

 

  •  

the present results and financial condition of Lake Shore Federal Bancorp and the projected results and financial condition of Lake Shore Bancorp;

 

  •  

the economic and demographic conditions in Lake Shore Federal Bancorp’s existing market area;

 

  •  

certain historical, financial and other information relating to Lake Shore Federal Bancorp;

 

  •  

a comparative evaluation of the operating and financial characteristics of Lake Shore Federal Bancorp with those of other similarly situated publicly traded savings institutions;

 

  •  

the effect of the conversion and stock offering on Lake Shore Bancorp’s stockholders’ equity and earnings potential;

 

  •  

the proposed dividend policy of Lake Shore Bancorp; and

 

  •  

the trading market for securities of comparable institutions and general conditions in the market for such securities.

The independent valuation is also based on an analysis of a peer group of publicly traded savings and loan and bank holding companies that RP Financial considered comparable to Lake Shore Bancorp under regulatory guidelines applicable to the independent valuation. Under these guidelines, a minimum of ten peer group companies are selected from the universe of all publicly traded financial institutions with relatively comparable resources, strategies and financial and other operating characteristics. Such companies must also be traded on a securities exchange (such as Nasdaq or the New York Stock Exchange). The peer group companies selected for Lake Shore Bancorp also consisted of fully-converted stock institutions that were not subject to an actual or rumored acquisition and that had been publicly traded for at least one year. In addition, RP Financial limited the peer group companies to the following two selection criteria: (i) Mid-Atlantic and New England institutions with assets between $425 million and $1.75 billion, tangible equity-to-assets ratios of greater than 7.50% and positive reported and/or core earnings; and (ii) Midwest, Southeast and Southwest institutions with assets of at least $1.75 billion, tangible equity-to-assets ratios of greater than 7.50% and positive reported and/or core earnings.

The independent valuation appraisal considered the pro forma effect of the stock offering. Consistent with federal appraisal guidelines, the appraisal applied three primary methodologies: (i) the pro forma price-to-book value approach applied to both reported book value and tangible book value; (ii) the pro forma price-to-earnings approach applied to reported and core earnings; and (iii) the pro forma price-to-assets approach. The market value ratios applied in the three methodologies were based on the current market valuations of the peer group companies. RP Financial placed the greatest emphasis on the price-to-earnings and price-to-book approaches in estimating pro forma market value. RP Financial did not consider a pro forma price-to-assets approach to be as meaningful in preparing the appraisal, as this approach is more meaningful when a company has low equity or earnings. The price-to-assets approach is less meaningful for a company like us, as we have equity in excess of regulatory capital requirements and positive reported and core earnings.

 

111


Table of Contents

In applying each of the valuation methods, RP Financial considered adjustments to the pro forma market value based on a comparison of Lake Shore Bancorp with the peer group. RP Financial advised the board of directors that the valuation conclusion included the following adjustments relative to the peer group. RP Financial made slight downward adjustments for profitability, growth and viability of earnings and primary market area. RP Financial made a slight upward adjustment for financial condition and made no adjustments for asset growth, dividends, liquidity of the shares, marketing of the issue, management and effect of government regulations and regulatory reform. The downward adjustment for profitability, growth and viability of earnings took into consideration Lake Shore Bancorp’s less favorable efficiency ratio and lower pro forma core earnings as a percent of equity relative to the comparable peer group measures. The downward adjustment for primary market area took into consideration the less favorable demographic growth characteristics of Lake Shore Bancorp’s primary market area in comparison to the peer group’s primary market areas. The upward adjustment for financial condition took into consideration Lake Shore Bancorp’s stronger pro forma capital position and more favorable funding composition relative to the comparable peer group measures.

Included in RP Financial’s independent valuation were certain assumptions as to the pro forma earnings of Lake Shore Bancorp after the conversion and stock offering that were used in determining the appraised value. These assumptions included estimated expenses, an assumed after-tax rate of return of 3.46% on the net offering proceeds and purchases in the open market of 4% of the common stock issued in the stock offering by the stock-based benefit plan at the $10.00 per share purchase price. See “Pro Forma Data” for additional information concerning assumptions included in the independent valuation and used in preparing pro forma data. The use of different assumptions may yield different results.

On the basis of the foregoing, RP Financial’s independent valuation states that as of February 3, 2025, the estimated pro forma market value of Lake Shore Bancorp was $78.7 million. Based on federal regulations, this market value forms the midpoint of a range with a minimum of $66.9 million and a maximum of $90.5 million ($104.1 million at the adjusted maximum). The aggregate offering price of the shares will be equal to the valuation range multiplied by the percentage of Lake Shore Federal Bancorp common stock owned by Lake Shore, MHC. The number of shares offered will be equal to the aggregate offering price of the shares divided by the price per share. Based on the valuation range, the percentage of Lake Shore Federal Bancorp common stock owned by Lake Shore, MHC, certain assets held by Lake Shore, MHC and the $10.00 price per share, the minimum of the offering range is 4,250,000 shares, the midpoint of the offering range is 5,000,000 shares and the maximum of the offering range is 5,750,000 shares (6,612,500 at the adjusted maximum).

The board of directors of Lake Shore Bancorp reviewed the independent valuation and, in particular, considered the following:

 

  •  

Lake Shore Federal Bancorp’s financial condition and results of operations;

 

  •  

a comparison of financial performance ratios of Lake Shore Federal Bancorp to those of other financial institutions of similar size;

 

  •  

market conditions generally and in particular for financial institutions; and

 

  •  

the historical trading price of the publicly held shares of Lake Shore Federal Bancorp common stock.

All of these factors are set forth in the independent valuation. The board of directors also reviewed the methodology and the assumptions used by RP Financial in preparing the independent valuation and believes that such assumptions were reasonable. The offering range may be amended, with the approval of the Federal Reserve Board, as a result of subsequent developments in the financial condition of Lake Shore Federal Bancorp or Lake Shore Savings Bank or market conditions generally. If the independent valuation is updated to amend the pro forma market value of Lake Shore Bancorp to less than $66.9 million or more than $104.1 million, the appraisal will be filed with the Securities and Exchange Commission by means of a post-effective amendment to Lake Shore Bancorp’s registration statement.

 

112


Table of Contents

The following table presents a summary of selected pricing ratios for Lake Shore Bancorp (on a pro forma basis) at and for the twelve months ended December 31, 2024, and for the peer group companies based on earnings and other information at and for the twelve months ended December 31, 2024, with stock prices as of February 3, 2025, as reflected in the appraisal report. Compared to the average pricing of the peer group, and based upon the information in the following table, our pro forma pricing ratios at the midpoint of the offering range indicated a discount of 29.8% on a price-to-book value basis, a discount of 32.1% on a price-to-tangible book value basis, and a discount of 25.1% on a price-to-earnings basis. Our board of directors, in reviewing and approving the appraisal, considered the range of price-to-earnings multiples and the range of price-to-book value and price-to-tangible book value ratios at the different amounts of shares to be sold in the stock offering. The estimated appraised value and the resulting premiums and discounts took into consideration the potential financial effect of the conversion and stock offering as well as the trading price of Lake Shore Federal Bancorp’s common stock. Lake Shore Federal Bancorp’s closing price was $13.25 per share on January 29, 2025, the last trading day immediately preceding the announcement of the conversion and stock offering, and $15.15 per share on February 3, 2025, the effective date of the independent appraisal.

 

     Price-to-earnings multiple (1)      Price-to-book value ratio     Price-to-tangible book
value ratio
 

Lake Shore Bancorp (on a pro forma basis, assuming completion of the conversion and stock offering)

       

Adjusted Maximum

     18.58x        71.38 %      71.38 % 

Maximum

     16.44x        65.40 %      65.40 % 

Midpoint

     14.50x        59.70 %      59.70 % 

Minimum

     12.50x        53.36 %      53.36 % 

Valuation of peer group companies, all of which are fully converted (on an historical basis)

       

Averages

     19.37x        85.09 %      87.89 % 

Medians

     17.27x        82.20 %      85.68 % 

 

(1)

Price-to-earnings multiples calculated by RP Financial in the independent appraisal are based on an estimate of “core” or recurring earnings for the twelve months ended December 31, 2024. These ratios are different than those presented in “Pro Forma Data.”

The independent valuation is not intended, and must not be construed, as a recommendation of any kind as to the advisability of purchasing our shares of common stock. RP Financial did not independently verify our consolidated financial statements and other information that we provided to them, nor did RP Financial independently value our assets or liabilities. The independent valuation considers Lake Shore Savings Bank as a going concern and should not be considered as an indication of the liquidation value of Lake Shore Savings Bank. Moreover, because the valuation is necessarily based upon estimates and projections of a number of matters, all of which may change from time to time, no assurance can be given that persons purchasing our common stock in the stock offering will thereafter be able to sell their shares at prices at or above $10.00 per share.

Following commencement of the subscription offering, the maximum of the valuation range may be increased by up to 15%, or up to $104.1million, without resoliciting subscribers, which will result in a corresponding increase of up to 15% in the maximum of the offering range to up to 6,612,500 shares, to reflect changes in the market and financial conditions or demand for the shares. We will not decrease the minimum of the valuation range and the minimum of the offering range, or increase the adjusted maximum of the valuation range and the adjusted maximum of the offering range, without a resolicitation of subscribers. The subscription price of $10.00 per share will remain fixed. See “—Additional Limitations on Common Stock Purchases” as to the method of distribution of additional shares to be issued in the event of an increase in the offering range of up to 6,612,500 shares.

If the update to the independent valuation at the conclusion of the stock offering results in an increase in the maximum of the valuation range to more than $104.1 million and a corresponding increase in the maximum of the offering range to more than 6,612,500 shares, or a decrease in the minimum of the valuation range to less than $66.9 million and a corresponding decrease in the minimum of the offering range to less than 4,250,000 shares, then we

 

113


Table of Contents

will promptly return, with interest at [interest rate]% per annum, all funds previously delivered to us to purchase shares of common stock in the subscription offering and any community offering and cancel deposit account withdrawal authorizations and, after consulting with the Federal Reserve Board, we may terminate the plan of conversion. Alternatively, we may establish a new offering range, extend the stock offering period and commence a resolicitation of purchasers or take other actions as permitted by the Federal Reserve Board to complete the stock offering. If we extend the stock offering and conduct a resolicitation due to a change in the independent valuation, we will notify subscribers of the extension of time and of the rights of subscribers to place a new stock order for a specified period of time. Any single offering extension will not exceed 90 days; aggregate extensions may not conclude beyond [final extension date], which is two years after the special meeting of members to approve the plan of conversion.

An increase in the number of shares to be issued in the stock offering would decrease both a subscriber’s ownership interest and Lake Shore Bancorp’s pro forma earnings and stockholders’ equity on a per share basis while increasing stockholders’ equity on an aggregate basis. A decrease in the number of shares to be issued in the stock offering would increase both a subscriber’s ownership interest and Lake Shore Bancorp’s pro forma earnings and stockholders’ equity on a per share basis, while decreasing stockholders’ equity on an aggregate basis.

Copies of the independent valuation appraisal report of RP Financial and the detailed memorandum setting forth the method and assumptions used in the appraisal report are filed as exhibits to the documents specified under “Where You Can Find Additional Information.”

Subscription Offering and Subscription Rights

In accordance with the plan of conversion, rights to subscribe for shares of common stock in the subscription offering have been granted in the following descending order of priority. The filling of all subscriptions that we receive will depend on the availability of common stock after satisfaction of all subscriptions of all persons having prior rights in the subscription offering and on the purchase and ownership limitations set forth in the plan of conversion and as described below under “—Additional Limitations on Common Stock Purchases.”

Priority 1: Eligible Account Holders. Each depositor of Lake Shore Savings Bank with aggregate deposit account balances of $50.00 or more (a “Qualifying Deposit”) at the close of business on December 31, 2023 (an “Eligible Account Holder”) will receive, without payment therefor, nontransferable subscription rights to purchase, subject to the overall purchase limitations, up to the greater of $1,500,000 (150,000 shares) of our common stock, 0.10% of the total number of shares of common stock issued in the stock offering, or 15 times the product of the number of subscription shares offered multiplied by a fraction of which the numerator is the aggregate Qualifying Deposit account balances of the Eligible Account Holder and the denominator is the aggregate Qualifying Deposit account balances of all Eligible Account Holders. See “—Additional Limitations on Common Stock Purchases.” If there are not sufficient shares available to satisfy all subscriptions, shares will first be allocated so as to permit each Eligible Account Holder to purchase a number of shares sufficient to make his or her total allocation equal to the lesser of 100 shares or the number of shares for which he or she subscribed. Thereafter, any remaining unallocated shares will be allocated to each remaining Eligible Account Holder whose subscription remains unfilled in the same proportion that the amount of his or her Qualifying Deposit bears to the total amount of Qualifying Deposits of all subscribing Eligible Account Holders whose subscriptions remain unfilled. If an amount so allocated exceeds the amount subscribed for by any one or more Eligible Account Holders, the excess shall be reallocated among those Eligible Account Holders whose subscriptions are not fully satisfied until all available shares have been allocated.

To ensure proper allocation of our shares of common stock, each Eligible Account Holder must list on his or her stock order form all deposit accounts in which he or she has an ownership interest at the close of business on December 31, 2023. In the event of an oversubscription, failure to list all accounts could result in fewer shares being allocated than if all accounts had been disclosed. In the event of an oversubscription, the subscription rights of Eligible Account Holders who are also directors or executive officers of Lake Shore Federal Bancorp or who are associates of such persons will be subordinated to the subscription rights of other Eligible Account Holders to the extent attributable to their increased deposits in the 12 months preceding December 31, 2023.

 

114


Table of Contents

Priority 2: Tax-Qualified Plans. Our tax-qualified employee plans, including Lake Shore Savings Bank’s employee stock ownership plan, will receive, without payment therefor, nontransferable subscription rights to purchase in the aggregate up to 10% of the shares of common stock sold in the stock offering, although our employee stock ownership plan intends to purchase 8% of the shares of common stock sold in the stock offering. If market conditions warrant, in the judgment of its trustees, the employee stock ownership plan may instead elect to purchase shares in the open market following the completion of the conversion and stock offering, subject to the approval of the Federal Reserve Board.

Priority 3: Supplemental Eligible Account Holders. To the extent that there are sufficient shares of common stock remaining after satisfaction of subscriptions by Eligible Account Holders and by our tax-qualified employee stock benefit plans, each depositor of Lake Shore Savings Bank with a Qualifying Deposit at the close of business on [Supp Eligible Date], who is not an Eligible Account Holder (“Supplemental Eligible Account Holder”), will receive, without payment therefor, nontransferable subscription rights to purchase up to the greater of $1,500,000 (150,000 shares) of common stock, 0.10% of the total number of shares of common stock sold in the offering, or 15 times the product of the number of subscription shares offered multiplied by a fraction of which the numerator is the aggregate Qualifying Deposit account balances of the Supplemental Eligible Account Holder and the denominator is the aggregate Qualifying Deposit account balances of all Supplemental Eligible Account Holders, subject to the overall purchase limitations. See “—Additional Limitations on Common Stock Purchases.” If there are not sufficient shares available to satisfy all subscriptions, shares will be allocated so as to permit each Supplemental Eligible Account Holder to purchase a number of shares sufficient to make his or her total allocation equal to the lesser of 100 shares of common stock or the number of shares for which he or she subscribed. Thereafter, any remaining shares will be allocated to each Supplemental Eligible Account Holder whose subscription remains unfilled in the proportion that the amount of his or her Qualifying Deposit bears to the total amount of Qualifying Deposits of all Supplemental Eligible Account Holders whose subscriptions remain unfilled. If an amount so allocated exceeds the amount subscribed for by any one or more Supplemental Eligible Account Holders, the excess shall be reallocated among those Supplemental Eligible Account Holders whose subscriptions are not fully satisfied until all available shares have been allocated.

To ensure proper allocation of common stock, each Supplemental Eligible Account Holder must list on the stock order form all deposit accounts in which he or she has an ownership interest at the close of business on [Supp Eligible Date]. In the event of an oversubscription, failure to list all accounts could result in fewer shares being allocated than if all accounts had been disclosed.

Priority 4: Other Members. To the extent that there are shares of common stock remaining after satisfaction of subscriptions by Eligible Account Holders, by our tax-qualified employee stock benefit plans and by Supplemental Eligible Account Holders, each depositor of Lake Shore Savings Bank at the close of business on [record date] who is not an Eligible Account Holder or Supplemental Eligible Account Holder (“Other Members”) will receive, without payment therefor, nontransferable subscription rights to purchase up to the greater of $1,500,000 (150,000 shares) of common stock or 0.10% of the total number of shares of common stock sold in the offering, subject to the overall purchase limitations. See “—Additional Limitations on Common Stock Purchases.” If there are not sufficient shares available to satisfy all subscriptions, shares will be allocated so as to permit each Other Member to purchase a number of shares sufficient to make his or her total allocation equal to the lesser of 100 shares of common stock or the number of shares for which he or she subscribed. Thereafter, any remaining shares will be allocated in the proportion that the amount of the subscription of each Other Member bears to the total amount of the subscriptions of all Other Members whose subscriptions remain unsatisfied.

To ensure proper allocation of common stock, each Other Member Account Holder must list on the stock order form all deposit and applicable loan accounts in which he or she has an ownership interest at [record date]. In the event of an oversubscription, failure to list all accounts could result in fewer shares being allocated than if all accounts had been disclosed.

Expiration Date. The subscription offering will expire at 2:00 p.m., Eastern time, on [expiration date], unless extended by us for up to 45 days or such additional periods with the approval of the Federal Reserve Board, if necessary. Subscription rights will expire whether or not each eligible account holder can be located. We may decide to extend the expiration date of the subscription offering for any reason, whether or not subscriptions have been received for shares at the minimum, midpoint, maximum or adjusted maximum of the offering range. Subscription rights which have not been exercised before the expiration date will become void.

 

115


Table of Contents

We will not execute orders until at least the minimum number of shares of common stock has been sold in the stock offering. If at least 4,250,000 shares have not been sold in the stock offering by [extension date] and the Federal Reserve Board has not consented to an extension, all funds delivered to us to purchase shares of common stock in the stock offering will be returned promptly, with interest at [interest rate]% per annum, for funds received in the subscription offering and any community offering, and all deposit account withdrawal authorizations will be canceled. If the Federal Reserve Board grants an extension beyond [extension date], we will resolicit purchasers in the stock offering as described under “—Procedure for Purchasing Shares in the Subscription and Community Offerings—Expiration Date.”

Community Offering

To the extent that shares of common stock remain available for purchase after satisfaction of all subscriptions of Eligible Account Holders, our tax-qualified employee stock benefit plans, Supplemental Eligible Account Holder and Other Members, we may offer shares pursuant to the plan of conversion to members of the general public in a community offering. Shares would be offered in the community offering with the following preferences:

 

  (i)

Natural persons (including trusts of natural persons) residing in the New York counties of Chautauqua, Erie and Cattaraugus;

 

  (ii)

Lake Shore Federal Bancorp’s public stockholders at the close of business on [record date]; and

 

  (iii)

Other members of the general public.

Persons placing orders in the community offering may purchase up to $1,500,000 (150,000 shares) of common stock, subject to the overall purchase limitations. See “—Additional Limitations on Common Stock Purchases.” The opportunity to purchase shares of common stock in the community offering category is subject to our right, in our sole discretion, to accept or reject any such orders in whole or in part either at the time of receipt of an order or as soon as practicable following the expiration date of the stock offering.

If we do not have sufficient shares of common stock available to fill the orders of natural persons residing in the New York counties of Chautauqua, Erie and Cattaraugus, we will allocate the available shares among those persons in a manner that permits each of them, to the extent possible, to purchase the lesser of 100 shares or the number of shares subscribed for by such person. Thereafter, unallocated shares will be allocated among natural persons (including trusts of natural persons) residing in those counties whose orders remain unsatisfied on an equal number of shares basis per order. If an oversubscription occurs due to the orders of public stockholders of Lake Shore Federal Bancorp or members of the general public, the allocation procedures described above will apply to the orders of such persons. In connection with the allocation process, orders received for shares of common stock in the community offering will first be filled up to a maximum of 2% of the shares sold in the stock offering, and thereafter any remaining shares will be allocated on an equal number of shares basis per order until all shares have been allocated.

The term “residing” or “resident” as used in this prospectus with respect to the community means any person who occupies a dwelling within the local community, has a present intent to remain within the local community for a period of time, and manifests the genuineness of that intent by establishing an ongoing physical presence within the local community together with an indication that such presence within the local community is something other than merely transitory in nature. We may utilize deposit or loan records or other evidence provided to us to determine whether a person is a resident. In all cases, however, the determination shall be in our sole discretion.

Expiration Date. The community offering may begin concurrently with, during or promptly after the subscription offering, and is currently expected to terminate at the same time as the subscription offering, and must terminate no more than 45 days following the subscription offering, unless extended. We may decide to extend the community offering for any reason and we are not required to give purchasers notice of any such extension unless such period extends beyond [extension date], in which case we will resolicit purchasers.

 

116


Table of Contents

Syndicated Community Offering

If feasible, our board of directors may decide to offer for sale shares of common stock not subscribed for in the subscription offering or purchased in the community offering in a syndicated community offering, subject to such terms, conditions and procedures as we may determine, in a manner that will achieve a wide distribution of our shares of common stock.

If a syndicated community offering is held, Raymond James will serve as sole manager. In such capacity, Raymond James may form a syndicate of other brokers-dealers who are member firms of the Financial Industry Regulatory Authority, Inc. Neither Raymond James nor any registered broker-dealer will have any obligation to take or purchase any shares of the common stock in the syndicated community offering; however, Raymond James has agreed to use its best efforts in the sale of shares in any syndicated community offering. We have not selected any particular broker-dealers to participate in a syndicated community offering and will not do so until before the commencement of the syndicated community offering. The shares of common stock will be sold at the same price per share ($10.00 per share) that the shares are sold in the subscription offering and the community offering.

If there is a syndicated community offering, it is currently expected that investors would follow the same general procedures applicable to purchasing shares in the subscription offering and the community offering (the use of stock order forms and the submission of funds directly to Lake Shore Bancorp for the payment of the purchase price of the shares ordered) except that payment must be in immediately available funds from the purchaser (bank checks, money orders, deposit account withdrawals from accounts at Lake Shore Savings Bank or wire transfers). See “—Procedure for Purchasing Shares in the Subscription and Community Offerings.” “Sweep” arrangements and delivery versus payment settlement will only be used in a syndicated community offering to the extent consistent with Rules 10b-9 and 15c2-4 of the Securities Exchange Act of 1934, as amended, and then-existing guidance and interpretations thereof of the Securities and Exchange Commission regarding the conduct of “min/max” offerings.

A syndicated community offering must terminate no more than 45 days following the expiration of the subscription offering, unless extended with the approval of the Federal Reserve Board, if necessary.

If for any reason we cannot effect a syndicated community offering of shares of common stock not subscribed for in the subscription offering or purchased in the community offering, or if there are an insignificant number of shares remaining unsold after such offerings, we will consider a firm commitment public offering, if feasible. The Federal Reserve Board and the Financial Industry Regulatory Authority must approve any such arrangement.

Additional Limitations on Common Stock Purchases

The plan of conversion includes the following additional limitations on the number of shares of common stock that may be purchased in the stock offering:

 

  (i)

No person may purchase fewer than 25 shares of common stock, to the extent those shares are available for purchase;

 

  (ii)

Tax-qualified employee benefit plans, including our employee stock ownership plan, may purchase in the aggregate up to 10% of the shares of common stock issued in the stock offering;

 

  (iii)

Except for the employee stock ownership plan, as described above, no person or entity, together with associates or persons acting in concert with such person or entity, may purchase more than $1,500,000 (150,000 shares) of common stock in all categories of the stock offering combined;

 

  (iv)

The number of shares of common stock that an existing Lake Shore Federal Bancorp public stockholder may purchase in the stock offering, together with associates or persons acting in concert with such stockholder, when combined with the shares that the stockholder and his or her associates will receive in exchange for existing Lake Shore Federal Bancorp common stock, may not exceed 9.9% of the shares of common stock of Lake Shore Bancorp to be issued and outstanding at the completion of the conversion and stock offering; and

 

117


Table of Contents
  (v)

The maximum number of shares of common stock that may be purchased in all categories of the stock offering by executive officers and directors of Lake Shore Savings Bank and their associates, in the aggregate, when combined with shares of common stock of Lake Shore Bancorp issued in exchange for existing shares of Lake Shore Federal Bancorp, may not exceed 25% of the total shares issued in the conversion and stock offering.

Depending upon market or financial conditions, our board of directors, with regulatory approval and without further approval of members of Lake Shore, MHC and stockholders of Lake Shore Federal Bancorp, may decrease or increase the purchase limitations. If a purchase limitation is increased, subscribers in the subscription offering who ordered the maximum amount of shares of common stock and who indicated on their stock order forms a desire to be resolicited in the event of an increase will be given the opportunity to increase their orders up to the then applicable limit, and other large subscribers may be given the opportunity to increase their orders up to the then applicable limit. The effect of this type of resolicitation will be an increase in the number of shares of common stock owned by persons who choose to increase their orders. If the maximum purchase limitation is increased to 5% of the shares sold in the stock offering, such limitation may be further increased to 9.99%, provided that orders for shares of common stock exceeding 5% of the shares sold in the stock offering may not exceed in the aggregate 10% of the total shares sold in the stock offering.

If the offering range is increased to up to 6,612,500 shares of common stock, shares will be allocated in the following order of priority in accordance with the plan of conversion:

 

  (1)

to fill the subscriptions of our tax-qualified employee benefit plans, specifically our employee stock ownership plan, for up to 10% of the total number of shares of common stock sold in the offering;

 

  (2)

if there is an oversubscription at the Eligible Account Holder, Supplemental Eligible Account Holder or Other Member levels, to fill unfilled subscriptions of these subscribers according to their respective priorities; and

 

  (3)

to fill unfilled subscriptions in the community offering, with preference given first to natural persons (including trusts of natural persons) residing in the New York counties of Chautauqua, Erie and Cattaraugus, then to Lake Shore Federal Bancorp’s public stockholders at the close of business on [record date] and then to members of the general public.

The term “associate” of a person means:

 

  (i)

any corporation or organization (other than Lake Shore Savings Bank, Lake Shore Bancorp, Lake Shore Federal Bancorp or Lake Shore, MHC 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;

 

  (ii)

any trust or other estate in which the person has a substantial beneficial interest or serves as a trustee or in a similar fiduciary capacity; provided, however, it does not include any employee stock benefit plan in which the person has a substantial beneficial interest or serves as trustee or in a similar fiduciary capacity; and

 

  (iii)

any blood or marriage relative of the person, who either has the same home as the person or who is a director or officer of Lake Shore Federal Bancorp or Lake Shore Savings Bank.

 

118


Table of Contents

The term “acting in concert” means:

 

  (i)

knowing participation in a joint activity or interdependent conscious parallel action towards a common goal whether or not pursuant to an express agreement; or

 

  (ii)

a combination or pooling of 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.

A person or company that acts in concert with another person or company (“other party”) will 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 determining whether common stock held by the trustee and common stock held by the employee stock benefit plan will be aggregated.

We have the sole discretion to determine whether prospective purchasers are “associates” or “acting in concert.” We may presume that certain persons are acting in concert based upon, among other things, joint account relationships or the fact that persons share a common address (whether or not related by blood or marriage) or may have filed joint Schedules 13D or 13G with the Securities and Exchange Commission with respect to Lake Shore Federal Bancorp or other companies. Our directors are not treated as associates of each other solely because of their membership on the board of directors.

Common stock purchased in the stock offering will be freely transferable except for shares purchased by directors and certain officers of Lake Shore Bancorp or Lake Shore Savings Bank and except as described below. Any purchases made by any associate of Lake Shore Bancorp or Lake Shore Savings Bank for the explicit purpose of meeting the minimum number of shares of common stock required to be sold in order to complete the stock offering shall be made for investment purposes only and not with a view toward redistribution. In addition, under Financial Industry Regulatory Authority guidelines, members of the Financial Industry Regulatory Authority and their associates are subject to certain restrictions on transfer of securities purchased in accordance with subscription rights and to certain reporting requirements upon purchase of these securities. For a further discussion of limitations on purchases of our shares of common stock at the time of conversion and thereafter, see “—Certain Restrictions on Purchase or Transfer of Our Shares after the Conversion and Stock Offering” and “Restrictions on Acquisition of Lake Shore Bancorp, Inc.”

Prospectus Delivery

To ensure that each purchaser in the subscription offering and community offering receives a prospectus at least 48 hours before the expiration of the offering in accordance with Rule 15c2-8 of the Securities Exchange Act of 1934, we may not mail a prospectus any later than five days before the expiration date or hand deliver a prospectus any later than two days before that date. We are not obligated to deliver a prospectus or stock order form by means other than U.S. Mail. Execution of a stock order form will confirm receipt of delivery of a prospectus in accordance with Rule 15c2-8. Stock order forms will be distributed only if preceded or accompanied by a prospectus.

In the syndicated community offering, a prospectus and stock order form in electronic format may be made available on Internet sites or through other online services maintained by Raymond James or one or more other members of the syndicate, or by their respective affiliates. In those cases, prospective investors may view offering terms online. The members of the syndicate may agree with us to allocate a specific number of shares for sale to online brokerage account holders. Any such allocation for online distributions will be made on the same basis as other allocations.

Other than the prospectus in electronic format, the information on the Internet sites referenced in the preceding paragraph and any information contained in any other Internet site maintained by any member of the syndicate is not part of this prospectus or the registration statement of which this prospectus forms a part, has not been approved and/or endorsed by us or by Raymond James or any other member of the syndicate in its capacity as selling agent or syndicate member and should not be relied upon by investors.

 

119


Table of Contents

Plan of Distribution; Selling Agent Compensation

Subscription and Community Offerings. To assist in the marketing of our shares of common stock in the subscription and community offerings, we have retained Raymond James, which is a broker-dealer registered with the Financial Industry Regulatory Authority. In its role as marketing agent, Raymond James will assist us on a best efforts basis in:

 

  •  

assessing the financial and securities market implications of the plan of conversion;

 

  •  

structuring and communicating the terms of the plan of conversion and the offerings;

 

  •  

preparing documents related to the execution of the plan of conversion, including the prospectus, stock order and certification form and all marketing materials (we are responsible for the preparation and filing of such documents);

 

  •  

analyzing proposals from outside vendors in connection with the plan of conversion, as needed;

 

  •  

scheduling and preparing for meetings with potential investors and/or other broker-dealers related to the offering, as necessary;

 

  •  

establishing a stock information center to assist with investor inquiries;

 

  •  

training of our personnel for interaction with customers during the offering period; and

 

  •  

such other financial advisory and investment banking services in connection with the offering as may be agreed upon by Raymond James and us.

For these services, Raymond James will receive a success fee of 1.35% of the aggregate dollar amount of shares sold in the subscription and community offerings. No fee will be payable to Raymond James with respect to shares purchased by or on behalf of officers, directors, employees or the immediate family of such persons (which for these purposes includes the spouse, parents, siblings and children who live in the same house as the individual), or trusts of or companies controlled by such persons, and qualified and non-qualified employee benefit plans.

Syndicated Community Offering. If shares of common stock are sold in a syndicated community offering, we will pay a fee of up to 6.0% of the aggregate dollar amount of common stock sold in the syndicated community offering to Raymond James and any other broker-dealers included in the syndicated community offering. All fees payable with respect to a syndicated offering will be in addition to fees payable with respect to the subscription and community offerings.

Expenses. Raymond James also will be reimbursed for reasonable out-of-pocket accountable expenses not to exceed $35,000. Raymond James will also be reimbursed for fees and expenses of its counsel not to exceed $100,000. In the event unusual circumstances arise or a delay or resolicitation occurs (including but not limited a delay in the offering that 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 $10,000 in the case of additional out-of-pocket expenses of Raymond James and an additional $25,000 in the case of additional fees and expenses of Raymond James’s legal counsel. Regardless of whether the offering occurs or closes, Raymond James will receive reimbursement for its reasonable out-of-pocket expenses.

Records Management

We have also engaged Raymond James to act as our records agent in connection with the offering. In its role as records agent, Raymond James will assist us in:

 

  •  

processing our customer account records for each record date required by the plan of conversion;

 

  •  

consolidating eligible customer accounts by ownership and creating a central file for determination of subscription rights;

 

120


Table of Contents
  •  

reporting customers by state (support for any required state securities law filings);

 

  •  

identifying subscription priorities;

 

  •  

calculating member votes;

 

  •  

household sorting of customer records and coordination with our financial printer for all required subscriber and member mailings;

 

  •  

processing stock order forms received at the stock information center;

 

  •  

daily and ad-hoc status reporting to our management;

 

  •  

mailing order acknowledgment letters to subscribers;

 

  •  

allocating shares to qualifying subscribers if the offering is oversubscribed;

 

  •  

producing a charter stockholder list and other final subscription reports (account withdrawals, all orders received, etc.);

 

  •  

coordinating with our transfer agent for stock issuance;

 

  •  

performing interest and refund calculations and providing necessary files to enable us or our transfer agent to generate required interest/refund checks and tax reporting

 

  •  

provide member proxy tabulation and reporting services, target group identification and reporting for solicitation efforts, proxy reminder mailings;

 

  •  

assist with telephone solicitation efforts if requested and coordinate with the proxy solicitor if needed;

 

  •  

adjust member votes as required for accounts closed prior to the special meeting of members; and

 

  •  

act as, or support as needed, the inspector of election for the special meeting of members.

Raymond James will receive fees of $30,000 for these services.

Indemnity

We will indemnify Raymond James against liabilities and expenses, including legal fees, incurred in connection with certain claims or litigation arising out of or based upon untrue statements or omissions contained in the stock offering materials for the common stock, including liabilities under the Securities Act of 1933, as well as certain other claims and litigation arising out of Raymond James’s engagement with respect to the conversion and stock offering.

 

121


Table of Contents

Solicitation of Offers by Officers and Directors

Some of our directors and executive officers may participate in the solicitation of offers to purchase common stock in the subscription offering and any community offering. These persons will be reimbursed for their reasonable out-of-pocket expenses incurred in connection with the solicitation. Other regular employees of Lake Shore Savings Bank may assist in the stock offering, but only in ministerial capacities, and may provide clerical work in effecting a sales transaction. No offers or sales may be made by tellers or at the teller counters. Investment-related questions of prospective purchasers will be directed to executive officers or registered representatives of Raymond James. Our other employees have been instructed not to solicit offers to purchase shares of common stock or provide advice regarding the purchase of common stock. We will rely on Rule 3a4-1 under the Securities Exchange Act of 1934, as amended, and sales of common stock will be conducted within the requirements of Rule 3a4-1, so as to permit officers, directors and employees to participate in the sale of common stock. None of our officers, directors or employees will be compensated in connection with their participation in the stock offering.

Procedure for Purchasing Shares in the Subscription and Community Offerings

Expiration Date. The subscription offering and any community offering will expire at 2:00 p.m., Eastern time, on [expiration date], unless we extend one or both for up to 45 days, with the approval of Federal Reserve Board, if required. This extension may be approved by us, in our sole discretion, without notice to purchasers in the stock offering. Any extension of the subscription and/or community offering beyond [extension date] would require the Federal Reserve Board’s approval. If the stock offering is so extended, all subscribers will be notified and given an opportunity to confirm, change or cancel their orders. If you do not respond to the notice of extension, we will promptly return your funds, with interest at [interest rate]% per annum, or cancel your deposit account withdrawal authorization. If the offering range is decreased below the minimum of the offering range or is increased above the adjusted maximum of the offering range, all subscribers’ stock orders will be cancelled, their deposit account withdrawal authorizations will be cancelled, and funds submitted to us will be returned promptly, with interest at [interest rate]% per annum, for funds received in the subscription and community offerings. We will then resolicit the subscribers, giving them an opportunity to place a new stock order for a period of time.

To ensure each purchaser receives a prospectus at least 48 hours before the [expiration date] expiration date of the stock offering, in accordance with Rule 15c2-8 of the Securities Exchange Act of 1934, as amended, no prospectus will be mailed any later than five days before the expiration date or hand delivered any later than two days before the expiration date. Execution of a stock order form will confirm receipt of delivery in accordance with Rule 15c2-8. Stock order forms will be distributed only with a prospectus.

We reserve the right in our sole discretion to terminate the stock offering at any time and for any reason, in which case we will cancel any deposit account withdrawal authorizations and promptly return all funds submitted, with interest at [interest rate]% per annum, from the date of receipt as described above.

Use of Order Forms in the Subscription and Community Offerings. To purchase shares of common stock in the subscription offering and, if held, the community offering, you must properly complete an original stock order form and remit full payment. We are not required to accept orders submitted on photocopied or facsimiled stock order forms. All stock order forms must be received (not postmarked) on or before 2:00 p.m., Eastern time, on [expiration date]. We are not required to accept stock order forms that are not received by that time, are not signed or are otherwise executed defectively or are received without full payment or without appropriate deposit account withdrawal instructions. We are not required to notify subscribers of incomplete or improperly executed stock order forms, and we have the right to waive or permit the correction of incomplete or improperly executed stock order forms. We do not represent, however, that we will do so and we have no affirmative duty to notify any prospective subscriber of any such defects. You may submit your stock order form and payment by mail using the stock order reply envelope provided or by paying for overnight delivery to the address listed on the stock order form. You may also hand-deliver stock order forms to Lake Shore Savings Bank’s main office, located at 31 East Fourth Street, Dunkirk, New York 14048. Hand-delivered stock order forms will be accepted only at this location. We will not accept stock order forms at any other office of Lake Shore Savings Bank. Do not mail stock order forms to Lake Shore Savings Bank.

 

122


Table of Contents

Once tendered, an order form cannot be modified or revoked without our consent. We reserve the absolute right, in our sole discretion, to reject orders received in the community offering, in whole or in part, at the time of receipt or at any time before completion of the stock offering. If you are ordering shares in the stock offering, you must represent that you are purchasing shares for your own account and that you have no agreement or understanding with any person for the sale or transfer of the shares. We have the right to reject any order submitted in the stock offering by a person who we believe is making false representations or who we otherwise believe, either alone or acting in concert with others, is violating, evading, circumventing, or intends to violate, evade or circumvent the terms and conditions of the plan of conversion. Our interpretation of the terms and conditions of the plan of conversion and of the acceptability of the order forms will be final.

By signing the order form, you will be acknowledging that the common stock is not a deposit or savings account and is not federally insured or otherwise guaranteed by Lake Shore Savings Bank, the Federal Deposit Insurance Corporation or the federal government, and that you received a copy of this prospectus. However, signing the order form will not result in you waiving your rights under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended.

Payment for Shares. Payment for all shares of common stock must accompany all completed order forms for the purchase to be valid. Payment for shares in the subscription and community offerings may be made by:

 

  (i)

personal check, bank check or money order, from the purchaser, made payable to Lake Shore Bancorp;

 

  (ii)

authorization of withdrawal of available funds from your Lake Shore Savings Bank deposit account(s); or

 

  (iii)

cash—cash will only be accepted at Lake Shore Savings Bank’s main office and will be converted to a bank check. Please do not remit cash by mail.

Appropriate means for designating withdrawals from deposit account(s) at Lake Shore Savings Bank are provided on the stock order form. The funds designated must be available in the account(s) at the time the stock order form is received. A hold will be placed on these funds, making them unavailable to the depositor. Funds authorized for withdrawal will continue to earn interest within the account at the contractual rate until the stock offering is completed, at which time the designated withdrawal will be made. Interest penalties for early withdrawal applicable to certificate of deposit accounts will not apply to withdrawals authorized for the purchase of shares of common stock; however, if a withdrawal results in a certificate of deposit account with a balance less than the applicable minimum balance requirement, the certificate of deposit will be canceled at the time of withdrawal without penalty and the remaining balance will earn interest at the current passbook rate after the withdrawal. In the case of payments made by personal check, these funds must be available in the account(s). Checks and money orders received in the subscription and community offerings will be immediately cashed and placed in a segregated account at Lake Shore Savings Bank and will earn interest at [interest rate]% per annum from the date payment is processed until the stock offering is completed or terminated.

You may not remit any type of third-party checks (including those payable to you and endorsed over to Lake Shore Bancorp) or a Lake Shore Savings Bank line of credit check. You may not designate on your stock order form direct withdrawal from a retirement account at Lake Shore Savings Bank. See “—Using Individual Retirement Account Funds.” Additionally, you may not designate on your stock order form a direct withdrawal from Lake Shore Savings Bank deposit accounts with check-writing privileges. Instead, a check should be provided. If you request a direct withdrawal, 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 will immediately withdraw the amount from your checking account(s). If permitted by the Federal Reserve Board, in the event we resolicit large purchasers, as described above in “—Additional Limitations on Common Stock Purchases,” such purchasers who wish to increase their purchases will not be able to use personal checks to pay for the additional shares, but instead must pay for the additional shares using immediately available funds. Wire transfers will not be accepted.

 

123


Table of Contents

Once we receive your executed stock order form, it may not be modified, amended or rescinded without our consent, unless the stock offering is not completed by [extension date]. If the subscription offering and, if held, the community offering are extended beyond [extension date], all subscribers will be notified and given an opportunity to confirm, change or cancel their orders. If you do not respond to the notice of extension, we will promptly return your funds, with interest at [interest rate]% per annum, or cancel your deposit account withdrawal authorization. We may resolicit purchasers for a specified period of time.

Applicable regulations prohibit Lake Shore Savings Bank from lending funds or extending credit to any persons to purchase shares of common stock in the stock offering.

We have the right, in our sole discretion, to permit institutional investors to submit irrevocable orders together with the legally binding commitment for payment and to thereafter pay for the shares of common stock for which they subscribe in the community offering at any time before 48 hours before the completion of the conversion and stock offering. This payment may be made by wire transfer.

If our employee stock ownership plan purchases shares in the stock offering, it will not be required to pay for such shares until completion of the stock offering, provided that there is a loan commitment from an unrelated financial institution or Lake Shore Bancorp to lend to the employee stock ownership plan the necessary amount to fund the purchase. In addition, if our 401(k) plan purchases shares in the stock offering, it will not be required to pay for such shares until completion of the stock offering.

Using Individual Retirement Account Funds. If you are interested in using funds in your IRA at Lake Shore Savings Bank or other retirement account to purchase shares of common stock in the stock offering, you must do so through an account offered by a custodian that can hold common stock. By regulation, Lake Shore Savings Bank’s IRAs are not capable of holding common stock. Therefore, if you wish to use funds that are currently in an IRA held at Lake Shore Savings Bank, you may not designate on the order form that you wish funds to be withdrawn from the account for the purchase of common stock. The funds you wish to use for the purchase of common stock will instead have to be transferred to an independent trustee or custodian, such as a brokerage firm, which offers the type of retirement accounts that can hold common stock. The purchase must be made through that account. If you do not have such an account, you will need to establish one before placing a stock order. A one-time and/or annual administrative fee may be payable to the independent trustee or custodian. You may select the custodian of your choice. You may, but are under no obligation to, select Raymond James or one of its affiliated broker dealers as your IRA custodian. If you do purchase shares of Lake Shore Bancorp common stock using funds from a Raymond James IRA, you acknowledge that Raymond James did not recommend or give you advice regarding such purchase. Other than the standard account fees and compensation associated with all IRAs, Raymond James does not receive additional fees or compensation as a result of the purchase of Lake Shore Bancorp common stock through a Raymond James IRA or other retirement account. There will be no early withdrawal or Internal Revenue Service interest penalties for these transfers. Individuals interested in using funds in an individual retirement account or any other retirement account, whether held at Lake Shore Savings Bank or elsewhere, to purchase shares of common stock should contact our Stock Information Center for guidance as soon as possible, preferably at least two weeks before the [expiration date] offering deadline. Processing these transactions takes additional time, and whether such funds can be used may depend on limitations imposed by the institutions where such funds are currently held. We cannot guarantee that you will be able to use such funds.

Delivery of Shares of Common Stock. All shares of common stock sold will be issued in book entry form. Stock certificates will not be issued. A book entry statement reflecting ownership of shares of common stock issued in the subscription offering and, if held, the community offering will be mailed by our transfer agent to the persons entitled thereto at the registration address noted by them on their stock order forms as soon as practicable following consummation of the conversion and stock offering. We expect trading in the stock to begin on the day of completion of the conversion and stock offering or the next business day. Until a statement reflecting your ownership of shares of common stock is available and delivered to you, you may not be able to sell the shares of common stock that you purchased, even though the shares of common stock will have begun trading. Your ability to sell the shares of common stock before receiving your statement will depend on arrangements you may make with a brokerage firm.

Other Restrictions. Notwithstanding any other provision of the plan of conversion, no person is entitled to purchase any shares of common stock to the extent the purchase would be illegal under any federal or state law or regulation, including state “blue sky” regulations, or would violate regulations or policies of the Financial Industry

 

124


Table of Contents

Regulatory Authority, particularly those regarding free riding and withholding. We may ask for an acceptable legal opinion from any purchaser as to the legality of his or her purchase and we may refuse to honor any purchase order if an opinion is not timely furnished. In addition, we are not required to offer shares of common stock to any person who resides in a foreign country, or in a state of the United States with respect to which any of the following apply:

 

  (i)

a small number of persons otherwise eligible to subscribe for shares under the plan of conversion reside in such state;

 

  (ii)

the offer or sale of shares of common stock to such persons would require us or our employees to register, under the securities laws of such state, as a broker or dealer or to register or otherwise qualify our securities for sale in such state; or

 

  (iii)

such registration or qualification would be impracticable for reasons of cost or otherwise.

Restrictions on Transfer of Subscription Rights and Shares

Applicable banking regulations prohibit any person with subscription rights, including the Eligible Account Holders, Supplemental Eligible Account Holders, and Other Members, from transferring or entering into any agreement or understanding to transfer the legal or beneficial ownership of the subscription rights issued under the plan of conversion or the shares of common stock to be issued upon their exercise. These rights may be exercised only by the person to whom they are granted and only for his or her account. When registering your stock purchase on the stock order form, you cannot add the name(s) of others for joint stock registration who do not have subscription rights or who qualify only in a lower subscription offering priority than you do. Doing so may jeopardize your subscription rights. You may only add those who were eligible to purchase shares of common stock in the subscription offering at your date of eligibility. Each person exercising subscription rights will be required to certify that he or she is purchasing shares solely for his or her own account and that he or she has no agreement or understanding regarding the sale or transfer of such shares. The regulations also prohibit any person from offering or making an announcement of an offer or intent to make an offer to purchase subscription rights or shares of common stock to be issued upon their exercise before completion of the stock offering.

We will pursue any and all legal and equitable remedies in the event we become aware of the transfer of subscription rights, and we will not honor orders that we believe involve the transfer of subscription rights.

Stock Information Center

Our banking office personnel may not, by law, assist with investment-related questions about the stock offering. If you have any questions regarding the conversion and stock offering, call our Stock Information Center at [stock center #]. The Stock Information Center is open Monday through Friday between 10:00 a.m. and 4:00 p.m., Eastern time, and will be closed on bank holidays.

Liquidation Rights

Liquidation Before the Conversion and Stock Offering. In the unlikely event that Lake Shore, MHC is liquidated before the conversion and stock offering, all claims of creditors of Lake Shore, MHC would be paid first. Thereafter, if there were any assets of Lake Shore, MHC remaining, these assets would first be distributed to depositors of Lake Shore Savings Bank pro rata based on the value of their accounts at Lake Shore Savings Bank.

Liquidation Following the Conversion and Stock Offering. The plan of conversion provides for the establishment, upon the completion of the conversion and stock offering, of a liquidation account by Lake Shore Bancorp for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders in an amount equal to (i) Lake Shore, MHC’s ownership interest in Lake Shore Federal Bancorp’s total stockholders’ equity as of the date of the latest statement of financial condition contained in this prospectus plus (ii) the value of the net assets of Lake Shore, MHC as of the date of the latest statement of financial condition of Lake Shore, MHC before the consummation of the conversion and stock offering (excluding its ownership of Lake Shore Federal Bancorp). The plan of conversion also provides for the establishment of a parallel liquidation account by Lake Shore Bank to support the Lake Shore Bancorp liquidation account if Lake Shore Bancorp does not have sufficient assets to fund its obligations under the Lake Shore Bancorp liquidation account.

 

125


Table of Contents

In the unlikely event that Lake Shore Bank were to liquidate after the conversion and stock offering, all claims of creditors, including those of depositors, would be paid first. However, except with respect to the liquidation account to be established in Lake Shore Bancorp, a depositor’s claim would be solely for the principal amount of his or her deposit accounts plus accrued interest. Depositors generally would not have an interest in the value of the assets of Lake Shore Bank or Lake Shore Bancorp above that amount.

The liquidation account established by Lake Shore Bancorp is intended to provide qualifying depositors of Lake Shore Bank with a liquidation interest (exchanged for the liquidation interests such persons had in Lake Shore, MHC) after the conversion and stock offering in the event of a complete liquidation of Lake Shore Bancorp and Lake Shore Bank or a liquidation solely of Lake Shore Bank. Specifically, in the unlikely event that either (i) Lake Shore Bank or (ii) Lake Shore Bancorp and Lake Shore Bank were to liquidate after the conversion and stock offering, all claims of creditors, including those of depositors, would be paid first, followed by a distribution to depositors as of the close of business on December 31, 2023 and [Supp Eligible Date] of their interests in the liquidation account maintained by Lake Shore Bancorp. Also, in a complete liquidation of both entities, or of Lake Shore Bank only, when Lake Shore Bancorp has insufficient assets (other than the stock of Lake Shore Bank) to fund the liquidation account distribution owed to Eligible Account Holders, and Lake Shore Bank has positive net worth, then Lake Shore Bank shall immediately make a distribution to fund Lake Shore Bancorp’s remaining obligations under the liquidation account. In no event will any Eligible Account Holder be entitled to a distribution that exceeds such holder’s interest in the liquidation account maintained by Lake Shore Bancorp as adjusted periodically pursuant to the plan of conversion and federal regulations. If Lake Shore Bancorp is completely liquidated or sold apart from a sale or liquidation of Lake Shore Bank, then the Lake Shore Bancorp liquidation account will cease to exist and Eligible Account Holders will receive an equivalent interest in the Lake Shore Bank liquidation account, subject to the same rights and terms as the Lake Shore Bancorp liquidation account.

Pursuant to the plan of conversion, after two years from the date of conversion and upon the written request of the Federal Reserve Board, Lake Shore Bancorp will transfer, or, upon the prior written approval of the Federal Reserve Board, may transfer the liquidation account and the depositors’ interests in such account to Lake Shore Bank and the liquidation account shall thereupon be subsumed into the liquidation account of Lake Shore Bank.

Under the rules and regulations of the Federal Reserve Board, a post-conversion merger, consolidation, or similar combination or transaction with another FDIC depository institution or depository institution holding company in which Lake Shore Bancorp or Lake Shore Bank is not the surviving institution, would not be considered a liquidation. In such a transaction, the liquidation account would be assumed by the surviving institution or company.

Each Eligible Account Holder and Supplemental Eligible Account Holder would have an initial pro-rata interest in the liquidation account for each deposit account, including savings accounts, transaction accounts such as negotiable order of withdrawal accounts, money market deposit accounts, and certificates of deposit, with a balance of $50.00 or more held in Lake Shore Bank as of the close of business on December 31, 2023 or [Supp Eligible Date], respectively, equal to the proportion that the balance of such account holder’s deposit account at the close of business on December 31, 2023 or [Supp Eligible Date], respectively, bears to the balance of all deposit accounts of all Eligible Account Holders and Supplemental Eligible Account Holders in Lake Shore Bank on such dates.

If, however, on any December 31 annual closing date commencing after the effective date of the conversion and stock offering, the amount in any such deposit account is less than the amount in the deposit account at the close of business on December 31, 2023 or [Supp Eligible Date], or any other annual closing date, then the liquidation account as well as the interest in the liquidation account relating to such deposit account would be reduced by the proportion of any such reduction, and such interest will cease to exist if such deposit account is closed. In addition, no interest in the liquidation account would ever be increased despite any subsequent increase in the related deposit account. Payment pursuant to liquidation rights of Eligible Account Holders and Supplemental Eligible Account Holders would be separate and apart from the payment of any insured deposit accounts to such depositors. Any assets remaining after the above liquidation rights of Eligible Account Holders and Supplemental Eligible Account Holders are satisfied would be available for distribution to stockholders.

 

126


Table of Contents

Material Income Tax Consequences

Completion of the conversion and stock offering is subject to the prior receipt of an opinion of counsel or tax advisor with respect to the federal and state income tax consequences of the conversion and stock offering to Lake Shore, MHC, Lake Shore Federal Bancorp, Lake Shore Savings Bank, Lake Shore Bancorp, Eligible Account Holders, Supplemental Eligible Account Holders, and Other Members. Unlike private letter rulings, an opinion of counsel or a tax advisor is not binding on the Internal Revenue Service or any state taxing authority, and those authorities may disagree with the opinion. In the event of a disagreement, there can be no assurance that Lake Shore Bancorp, or Lake Shore Savings Bank would prevail in a judicial proceeding.

Lake Shore, MHC, Lake Shore Federal Bancorp, Lake Shore Savings Bank and Lake Shore Bancorp have received an opinion of counsel, Luse Gorman, PC, regarding the material federal income tax consequences of the conversion and stock offering, as follows:

 

  1.

The merger of Lake Shore, MHC with and into Lake Shore Federal Bancorp will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(A) of the Internal Revenue Code.

 

  2.

The constructive exchange of Eligible Account Holders’ and Supplemental Eligible Account Holders’ liquidation interests in Lake Shore, MHC for liquidation interests in Lake Shore Federal Bancorp will satisfy the continuity of interest requirement of Section 1.368-1(b) of the Federal Income Tax Regulations.

 

  3.

None of Lake Shore, MHC, Lake Shore Federal Bancorp, Eligible Account Holders nor Supplemental Eligible Account Holders will recognize any gain or loss on the transfer of the assets of Lake Shore, MHC to Lake Shore Federal Bancorp and the assumption by Lake Shore Federal Bancorp of Lake Shore, MHC’s liabilities, if any, in constructive exchange for liquidation interests in Lake Shore Federal Bancorp.

 

  4.

Lake Shore Federal Bancorp will not recognize any gain or loss on the transfer of its assets to Lake Shore Bancorp and Lake Shore Bancorp’s assumption of its liabilities in exchange for shares of Lake Shore Bancorp stock or the distribution of Lake Shore Bancorp stock to stockholders of Lake Shore Federal Bancorp and the constructive distribution of the interests in the Liquidation Account to Eligible Account Holders and Supplemental Eligible Account Holders.

 

  5.

Eligible Account Holders and Supplemental Eligible Account Holders will not recognize any gain or loss upon the constructive exchange of their liquidation interests in Lake Shore, MHC for interests in the liquidation account in Lake Shore Bancorp.

 

  6.

The basis of the assets of Lake Shore, MHC (other than the stock in Lake Shore Federal Bancorp) and the holding period of the assets to be received by Lake Shore Federal Bancorp will be the same as the basis and holding period of such assets in Lake Shore, MHC immediately before the exchange.

 

  7.

The merger of Lake Shore Federal Bancorp with and into Lake Shore Bancorp will constitute a mere change in identity, form, or place of organization within the meaning of Section 368(a)(1)(F) of the Internal Revenue Code and, therefore, will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(F) of the Internal Revenue Code. Neither Lake Shore Federal Bancorp nor Lake Shore Bancorp will recognize gain or loss as a result of such merger.

 

  8.

The basis of the assets of Lake Shore Federal Bancorp and the holding period of such assets to be received by Lake Shore Bancorp will be the same as the basis and holding period of such assets in Lake Shore Federal Bancorp immediately before the exchange.

 

  9.

Eligible Account Holders and Supplemental Eligible Account Holders will not recognize any gain or loss upon the constructive exchange of their liquidation interests in Lake Shore Federal Bancorp for interests in the liquidation account in Lake Shore Bancorp.

 

127


Table of Contents
  10.

The exchange by the Eligible Account Holders and Supplemental Eligible Account Holders of the liquidation interests that they constructively received in Lake Shore Federal Bancorp for interests in the liquidation account established in Lake Shore Bancorp will satisfy the continuity of interest requirement of Section 1.368-1(b) of the Federal Income Tax Regulations.

 

  11.

Each stockholder’s aggregate basis in shares of Lake Shore Bancorp common stock received in the exchange will be the same as the aggregate basis of Lake Shore Federal Bancorp common stock surrendered in the exchange.

 

  12.

Each stockholder’s holding period in its Lake Shore Bancorp common stock received in the exchange will include the period during which the Lake Shore Federal Bancorp common stock surrendered was held, provided that the Lake Shore Federal Bancorp common stock surrendered is a capital asset in the hands of the stockholder on the date of the exchange.

 

  13.

Lake Shore Savings Bank charter conversion from a federal savings bank to a New York savings bank and then immediately thereafter to a New York commercial bank will constitute a reorganization under Section 368(a)(1)(F) of the Code and Lake Shore Savings Bank, either in its status as a federal savings bank, New York savings bank or New York commercial bank will recognize no gain or loss as a result of the charter conversion. (Section 368(a)(l)(F) of the Code)

 

  14.

Except with respect to cash received in lieu of fractional shares, current stockholders of Lake Shore Federal Bancorp will not recognize any gain or loss upon their exchange of Lake Shore Federal Bancorp common stock for Lake Shore Bancorp common stock.

 

  15.

Cash received by any current stockholder of Lake Shore Federal Bancorp in lieu of a fractional share interest in shares of Lake Shore Bancorp common stock will be treated as having been received as a distribution in full payment in exchange for a fractional share interest of Lake Shore Bancorp common stock, which the stockholder would otherwise be entitled to receive. Accordingly, a stockholder will recognize gain or loss equal to the difference between the cash received and the basis of the fractional share. If the common stock is held by the stockholder as a capital asset, the gain or loss will be capital gain or loss.

 

  16.

It is more likely than not that the fair market value of the nontransferable subscription rights to purchase Lake Shore Bancorp common stock is zero. Accordingly, it is more likely than not that no gain or loss 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 Lake Shore Bancorp 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.

 

  17.

It is more likely than not that at the effective date of the conversion and stock offering the fair market value of the benefit provided to Eligible Account Holders and Supplemental Eligible Account Holders by their interest in the liquidation account of Lake Shore Savings Bank is zero. Accordingly, it is more likely than not that no gain or loss will be recognized by Eligible Account Holders and Supplemental Eligible Account Holders upon the constructive distribution to them of such rights in the Lake Shore Savings Bank liquidation account as of the effective date of the conversion and stock offering.

 

  18.

It is more likely than not that the basis of the shares of Lake Shore Bancorp common stock purchased in the stock offering by the exercise of nontransferable subscription rights will be the purchase price. The holding period of the Lake Shore Bancorp common stock purchased pursuant to the exercise of nontransferable subscription rights will commence on the date the right to acquire such stock was exercised (i.e., the effective date of the conversion and stock offering).

 

  19.

No gain or loss will be recognized by Lake Shore Bancorp on the receipt of money in exchange for Lake Shore Bancorp common stock sold in the stock offering.

 

128


Table of Contents

We believe that the tax opinions summarized above address the material federal income tax consequences that are generally applicable to Lake Shore, MHC, Lake Shore Federal Bancorp, Lake Shore Savings Bank, Lake Shore Bancorp, persons receiving subscription rights, and stockholders of Lake Shore Federal Bancorp. With respect to items 15 and 17 above, Luse Gorman, PC noted that the subscription rights will be granted at no cost to the recipients, are legally nontransferable and of short duration, and will provide the recipient with the right only to purchase shares of common stock at the same price to be paid by members of the general public in any community offering. Luse Gorman, PC further noted that RP Financial has issued a letter that the subscription rights have no ascertainable fair market value. Luse Gorman, PC also noted that the Internal Revenue Service has not in the past concluded that subscription rights have value. Based on the foregoing, Luse Gorman, PC believes that it is more likely than not that the nontransferable subscription rights to purchase shares of common stock have no value. However, the issue of whether the nontransferable subscription rights have value is based on all the facts and circumstances. If the subscription rights granted to Eligible Account Holders, Supplemental Eligible Account Holders and Other Members are deemed to have an ascertainable value, receipt of these rights could result in taxable gain to those Eligible Account Holders, Supplemental Eligible Account Holders, and Other Members in an amount equal to the ascertainable value, and we could recognize gain on the distribution of such rights. Eligible Account Holders, Supplemental Eligible Account Holders and Other Members are encouraged to consult with their own tax advisors as to the tax consequences if subscription rights are deemed to have an ascertainable value.

The opinion as to item 16 above is based on the position that: (i) no holder of an interest in a liquidation account has ever received any payment attributable to liquidation of a solvent bank and/or holding company (other than as set forth below); (ii) the interests in the liquidation accounts are not transferable; (iii) the amounts due under the liquidation account with respect to each Eligible Account Holder and Supplemental Eligible Account Holder will be reduced as their deposits in Lake Shore Savings Bank are reduced; (iv) holders of an interest in a liquidation account have received payments of their interests in very few instances (out of hundreds of transactions involving mergers, acquisitions and the purchase of assets and assumption of liabilities of holding companies and subsidiary banks) and these instances involved the purchase and assumption of a bank’s assets by a credit union; and (v) the Lake Shore Savings Bank liquidation account payment obligation arises only if Lake Shore Bancorp lacks sufficient assets to fund the liquidation account or if Lake Shore Savings Bank (or Lake Shore Savings Bank and Lake Shore Bancorp) enters into a transaction to transfer Lake Shore Savings Bank’s assets and liabilities to a credit union.

In addition, we have received a letter from RP Financial stating its belief that the benefit provided by the Lake Shore Savings Bank liquidation account supporting the payment of the liquidation account if (i) Lake Shore Bancorp lacks sufficient net assets or (ii) Lake Shore Savings Bank (or Lake Shore Savings Bank and Lake Shore Bancorp) enters into a transaction to transfer Lake Shore Savings Bank’s assets and liabilities to a credit union, does not have any economic value at the time of the conversion and stock offering. Based on the foregoing, Luse Gorman, PC believes it is more likely than not that such rights in the Lake Shore Savings Bank liquidation account have no value. If such rights are subsequently found to have an economic value as of the effective time of the conversion and stock offering, income may be recognized by each Eligible Account Holder or Supplemental Eligible Account Holder in the amount of the fair market value as of the date of the conversion and stock offering.

The opinion of Luse Gorman, PC, unlike a letter ruling issued by the Internal Revenue Service, is not binding on the Internal Revenue Service and the conclusions expressed therein may be challenged at a future date. The Internal Revenue Service has issued favorable rulings for transactions substantially similar to the proposed conversion and stock offering, but those rulings may not be cited as precedent by any taxpayer other than the taxpayer to whom a ruling is addressed. We do not plan to apply for a letter ruling concerning the transactions described herein.

We have also received an opinion from Yount, Hyde & Barbour, P.C. that the New York income tax consequences are consistent with the federal income tax consequences.

The federal and state tax opinions have been filed with the Securities and Exchange Commission as exhibits to Lake Shore Bancorp’s registration statement.

 

129


Table of Contents

Certain Restrictions on Purchase or Transfer of Our Shares after the Conversion and Stock Offering

All shares of common stock purchased in the stock offering by a director or certain officers of Lake Shore Savings Bank, Lake Shore Federal Bancorp, Lake Shore Bancorp or Lake Shore, MHC generally may not be sold for a period of one year following the closing of the conversion and stock offering, except if the individual dies. Restricted shares will bear a legend giving notice of this restriction on transfer, and instructions will be issued to the effect that any transfer within this time period of any record ownership of the shares other than as provided above is a violation of the restriction. Any shares of common stock issued at a later date as a stock dividend, stock split, or otherwise, with respect to the restricted stock will be similarly restricted. The directors and executive officers of Lake Shore Bancorp also will be restricted by the insider trading rules under the Securities Exchange Act of 1934, as amended.

Purchases of shares of our common stock by any of our directors, certain officers and their associates, during the three-year period following the closing of the conversion and stock offering, may be made only through a broker or dealer registered with the Securities and Exchange Commission, except with the prior written approval of the Federal Reserve Board. This restriction does not apply, however, to negotiated transactions involving more than 1% of our outstanding common stock or to purchases of our common stock by our stock option plan or any of our tax-qualified employee stock benefit plans or non-tax-qualified employee stock benefit plans, including any restricted stock plans.

COMPARISON OF STOCKHOLDERS’ RIGHTS FOR STOCKHOLDERS OF LAKE SHORE FEDERAL BANCORP

General. As a result of the conversion and stock offering, stockholders of Lake Shore Federal Bancorp will become stockholders of Lake Shore Bancorp. The differing rights of stockholders of Lake Shore Federal Bancorp and stockholders of Lake Shore Bancorp result from differences between federal and Maryland law and regulations, and differences between Lake Shore Federal Bancorp’s federal charter and bylaws and Lake Shore Bancorp’s Maryland articles of incorporation and bylaws.

This discussion is not intended to be a complete statement of the differences affecting the rights of stockholders, but rather summarizes the material differences and similarities affecting the rights of stockholders. See “Where You Can Find Additional Information” for procedures for obtaining a copy of Lake Shore Bancorp’s articles of incorporation and bylaws.

Authorized Capital Stock. The authorized capital stock of Lake Shore Federal Bancorp consists of 25,000,000 shares of common stock, $0.01 par value per share, and 1,000,000 shares of preferred stock, $0.01 par value per share.

The authorized capital stock of Lake Shore Bancorp consists of 40,000,000 shares of common stock, $0.01 par value per share, and 10,000,000 shares of preferred stock, par value $0.01 per share.

Under Maryland General Corporation Law and Lake Shore Bancorp’s articles of incorporation, the board of directors may increase or decrease the number of authorized shares without stockholder approval. Stockholder approval is required to increase or decrease the number of authorized shares of Lake Shore Federal Bancorp.

Lake Shore Federal Bancorp’s charter and Lake Shore Bancorp’s articles of incorporation both authorize the board of directors to establish one or more series of preferred stock and, for any series of preferred stock, to determine the terms and rights of the series, including voting rights, dividend rights, conversion and redemption rates and liquidation preferences. As a result of the ability to fix voting rights for a series of preferred stock, our board of directors has the power, to the extent consistent with its fiduciary duty, to issue a series of preferred stock to persons friendly to management to attempt to block a hostile tender offer, merger or other transaction by which a third party seeks control. We currently have no plans for the issuance of additional shares for such purposes.

Issuance of Capital Stock. Pursuant to applicable laws and regulations, Lake Shore, MHC is required to own not less than a majority of the outstanding shares of Lake Shore Federal Bancorp common stock. Lake Shore, MHC will no longer exist following completion of the conversion and stock offering.

 

130


Table of Contents

Lake Shore Bancorp’s articles of incorporation do not contain restrictions on the issuance of shares of capital stock to directors, officers or controlling persons, whereas Lake Shore Federal Bancorp’s charter restricts such issuances to general public offerings, or to directors for qualifying shares, unless the share issuance or the plan under which they would generally be issued has been approved by stockholders. However, stock-based compensation plans, such as stock option plans and restricted stock plans, would have to be submitted for approval by Lake Shore Federal Bancorp stockholders and by Lake Shore Bancorp stockholders due to requirements of the Nasdaq Stock Market and to qualify stock options for favorable federal income tax treatment.

Voting Rights. Neither Lake Shore Federal Bancorp’s charter or bylaws nor Lake Shore Bancorp’s articles of incorporation or bylaws provide for cumulative voting for the election of directors. For additional information regarding voting rights, see “—Limitations on Voting Rights of Greater-than-10% Stockholders” below.

Payment of Dividends. Lake Shore Federal Bancorp’s ability to pay dividends depends, to a large extent, upon Lake Shore Savings Bank’s ability to pay dividends to Lake Shore Federal Bancorp, which is restricted by federal regulations and by federal income tax considerations related to savings banks.

Similar restrictions will apply to Lake Shore Bank’s ability to pay dividends to Lake Shore Bancorp. In addition, Maryland law generally provides that Lake Shore Bancorp is limited to paying dividends in an amount equal to its capital surplus over payments that would be owed upon dissolution to stockholders whose preferential rights upon dissolution are superior to those receiving the dividend, and to an amount that would not make Lake Shore Bancorp insolvent.

Board of Directors. Lake Shore Federal Bancorp’s bylaws and Lake Shore Bancorp’s articles of incorporation require the board of directors to be divided into three classes and that the members of each class shall be elected for a term of three years and until their successors are elected and qualified, with one class being elected annually.

Under Lake Shore Federal Bancorp’s bylaws, any vacancies on the board of directors may be filled by the affirmative vote of a majority of the remaining directors although less than a quorum of the board of directors. Persons elected by the board of directors of Lake Shore Federal Bancorp to fill vacancies may only serve until the next election of directors by stockholders. Under Lake Shore Bancorp’s bylaws, any vacancy occurring on the board of directors, including any vacancy created by reason of an increase in the number of directors, may be filled only by the affirmative vote of two-thirds of the remaining directors, and any director so chosen shall hold office for the remainder of the term to which the director has been elected and until his or her successor is elected and qualified.

Limitations on Liability. Lake Shore Federal Bancorp’s charter provides that directors and officers will not be personally liable for breach of any duty owed to the company and its stockholders, except for any breach of duty based on an act or omission (i) in breach of such person’s duty of loyalty to the company or its stockholders, or (ii) not in good faith or involved in a knowing violation of law or resulting in the receipt of an improper personal benefit.

Lake Shore Bancorp’s articles of incorporation provide that directors and officers will not be personally liable for monetary damages to Lake Shore Bancorp for certain actions as directors or officers, except for (i) receipt of an improper personal benefit, (ii) actions or omissions that are determined to have materially involved active and deliberate dishonesty, or (iii) to the extent otherwise provided by Maryland law. These provisions might, in certain instances, discourage or deter stockholders or management from bringing a lawsuit against directors or officers for a breach of their duties even though such an action, if successful, might benefit Lake Shore Bancorp.

Indemnification of Directors, Officers, Employees and Agents. As generally allowed under current Federal Reserve Board regulations and Lake Shore Federal Bancorp’s bylaws, Lake Shore Federal Bancorp will indemnify its current and former directors, officers and employees for any amount for which that person becomes liable under a judgment in, and any reasonable costs incurred in connection with, any litigation involving such person’s activities as a director, officer or employee if such person obtains a final judgment on the merits in his or her favor. In addition, indemnification is permitted in the case of a settlement, a final judgment against such person, or final judgment other than on the merits, if a majority of disinterested directors determines that such person was

 

131


Table of Contents

acting in good faith within the scope of his or her employment as he or she could reasonably have perceived it under the circumstances and for a purpose he or she could reasonably have believed under the circumstances was in the best interests of Lake Shore Federal Bancorp or its stockholders. Lake Shore Federal Bancorp also is permitted to pay ongoing expenses incurred by a director, officer or employee if a majority of disinterested directors concludes that such person may become entitled to indemnification.

The articles of incorporation of Lake Shore Bancorp provide that it shall indemnify (i) its current and former directors and officers to the fullest extent required or permitted by Maryland law, including the advancement of expenses, and (ii) other employees or agents to such extent as shall be authorized by the board of directors and Maryland law, all subject to any applicable federal law and regulation. Maryland law allows Lake Shore Bancorp to indemnify any person for expenses, liabilities, settlements, judgments and fines in suits in which such person has been made a party by reason of the fact that he or she is or was a director, officer or employee of Lake Shore Bancorp. No such indemnification may be given if the acts or omissions of the person are adjudged to be in bad faith and material to the matter giving rise to the proceeding, if such person is liable to the corporation for an unlawful distribution, or if such person personally received a benefit to which he or she was not entitled. The right to indemnification includes the right to be paid the expenses incurred in advance of final disposition of a proceeding.

Special Meetings of Stockholders. Lake Shore Federal Bancorp’s bylaws provide that special meetings of stockholders may be called by the chairman, the president, a majority of the members of the board of directors or the holders of not less than 10% of the outstanding capital stock entitled to vote at the meeting.

Lake Shore Bancorp’s bylaws provide that special meetings of stockholders may be called by the president, the chief executive officer, the chairman or by a majority vote of the total authorized directors, and shall be called upon the written request of stockholders entitled to cast at least a majority of all votes entitled to vote at the meeting.

Stockholder Nominations and Proposals. Lake Shore Federal Bancorp’s bylaws provide that stockholders may submit nominations for election of directors at an annual meeting of stockholders and may propose any new business to be taken up at such a meeting by filing the proposal in writing with Lake Shore Federal Bancorp at least 30 days before the date of the annual meeting, provided, however, that in the event less than 40 days’ notice of the annual meeting is given, a written proposal may be accepted from a stockholder not later than the close of business on the 10th day following notice of the annual meeting.

Lake Shore Bancorp’s bylaws provide that any stockholder desiring to make a nomination for the election of directors or a proposal for new business at a meeting of stockholders must submit written notice to Lake Shore Bancorp not less than 90 days nor more than 100 days before the anniversary of the prior year’s annual meeting of stockholders; provided, however, that if the date of the annual meeting is advanced more than 30 days before the anniversary of the preceding year’s annual meeting, a stockholder’s written notice shall be timely only if delivered or mailed to and received by the Secretary of Lake Shore Bancorp at the principal executive office of the corporation no earlier than the day on which public disclosure of the date of such annual meeting is first made and no later than the tenth day following the day on which public disclosure of the date of such annual meeting is first made.

Management of Lake Shore Bancorp believes that it is in the best interests of Lake Shore Bancorp and its stockholders to provide sufficient time to enable management to disclose to stockholders information about a dissident slate of nominations for directors. This advance notice requirement may also give management time to solicit its own proxies in an attempt to defeat any dissident slate of nominations, should management determine that doing so is in the best interests of stockholders generally. Similarly, adequate advance notice of stockholder proposals will give management time to study such proposals and to determine whether to recommend to the stockholders that such proposals be adopted. In certain instances, such provisions could make it more difficult to oppose management’s nominees or proposals, even if stockholders believe such nominees or proposals are not in stockholders’ best interests.

Stockholder Action Without a Meeting. Under Lake Shore Federal Bancorp’s bylaws and under Maryland law with respect to Lake Shore Bancorp, action may be taken by stockholders without a meeting if all stockholders entitled to vote on the action consent to taking such action without a meeting.

 

132


Table of Contents

Stockholder’s Right to Examine Books and Records. A federal regulation, which is applicable to Lake Shore Federal Bancorp, provides that stockholders may inspect and copy specified books and records after proper written notice for a proper purpose. Maryland law provides that a stockholder may inspect a company’s bylaws, stockholder minutes, annual statement of affairs and any voting trust agreements. However, only a stockholder or group of stockholders who together, for at least six months, have held at least 5% of the company’s total shares, have the right to inspect the company’s stock ledger, list of stockholders and books of accounts.

Limitations on Voting Rights of Greater-than-10% Stockholders. Lake Shore Bancorp’s articles of incorporation provide that no beneficial owner, directly or indirectly, of more than 10% of the outstanding shares of common stock will be permitted to vote any shares in excess of such 10% limit. Lake Shore Federal Bancorp’s charter contained a similar provision that has expired by its terms.

In addition, federal regulations provide that for a period of three years following the date of the completion of the conversion and stock offering, no person, acting singly or together with associates in a group of persons acting in concert, may directly or indirectly offer to acquire or acquire the beneficial ownership of more than 10% of a class of Lake Shore Bancorp’s equity securities without the prior written approval of the Federal Reserve Board. Where any person acquires beneficial ownership of more than 10% of a class of Lake Shore Bancorp’s equity securities without the prior written approval of the Federal Reserve Board, the securities beneficially owned by such person in excess of 10% may not be voted by any person or counted as voting shares in connection with any matter submitted to the stockholders for a vote, and will not be counted as outstanding for purposes of determining the affirmative vote necessary to approve any matter submitted to the stockholders for a vote.

Director Qualifications. Lake Shore Federal Bancorp’s bylaws provide that certain individuals are not eligible for election or appointment as a director, including an individual who (i) is under indictment for, or has ever been convicted of, a criminal offense involving dishonesty or breach of trust and the penalty for such offense could be imprisonment for more than one year, (ii) is a person against who a banking agency has, within the past ten years, issued a cease and desist order for conduct involving dishonesty or breach of trust and that order is final and subject to appeal, or (iii) has been found either by a regulatory agency whose decision is final and not subject to appeal or by a court to have (1) breached a fiduciary duty involving personal profit or (2) committed a willful violation of any law, rule or regulation governing banking, securities, commodities or insurance, or any final cease and desist order issued by a banking, securities, commodities or insurance regulatory agency.

Lake Shore Bancorp’s bylaws provide that certain individuals are not eligible for election or appointment as a director, including an individual who (i) in the past ten years, has been subject to a cease and desist, consent or other formal order, other than a civil money penalty, from a financial or securities regulatory agency; (ii) has been convicted of a crime involving dishonesty or breach of trust which is punishable by imprisonment for a term exceeding one year under state or federal law; (iii) is currently charged in any information, indictment, or other complaint with the commission of or participation in such a crime or (iv) other than the persons appointed as initial directors in connection with the formation of Lake Shore Bancorp and other than persons who are also executive officers of Lake Shore Bancorp or Lake Shore Bank, if such person did not, at the time of his or her first election or appointment to the board of directors, maintain his or her principal residence (as determined by reference to such person’s most recent tax returns, copies of which shall be provided to Lake Shore Bancorp for the sole purpose of determining compliance with this clause (iv)) within a county in which Lake Shore Bancorp or Lake Shore Bank maintains an office (including a loan production office), or in any county contiguous to a county in which Lake Shore Bancorp or Lake Shore Bank maintains an office (including a loan production office) for a period of at least one (1) year before the date of his or her purported nomination, election or appointment to the board of directors. The bylaws also prohibit service on the board of directors where an individual: is, at the same time, associated with a bank, savings institution, credit union, mortgage banking company, consumer loan company or similar organization that engages in financial services related business activities or solicits customers in the same market area as Lake Shore Bancorp or Lake Shore Bank; does not agree in writing to comply with all of Lake Shore Bancorp’s policies applicable to directors including but not limited to its confidentiality policy and confirm in writing his or her qualifications under the bylaws; is a party to any agreement or arrangement with a party other than Lake Shore Bancorp or a subsidiary that (1) provides him or her with material benefits which are tied to or contingent on Lake Shore Bancorp entering into a merger, sale of control or similar transaction in which it is not the surviving institution, (2) materially limits his or her voting discretion as a member of the board of directors, or (3) materially impairs his or her ability to discharge his or her fiduciary duties with respect to the fundamental strategic direction of Lake Shore Bancorp; or has lost more than one election for service as a director of Lake Shore Bancorp.

 

133


Table of Contents

Both Lake Shore Federal Bancorp and Lake Shore Bancorp’s bylaws provide that a director will at all times be the beneficial owner of not less than 100 shares of capital stock and that no director 75 years of age shall be eligible for election, reelection, appointment, or reappointment to the board.

Business Combinations with Interested Stockholders. Under Maryland law, “business combinations” between Lake Shore Bancorp and an interested stockholder or an affiliate of an interested stockholder are prohibited for five years after the most recent date on which the interested stockholder becomes an interested stockholder. These business combinations include a merger, consolidation, statutory share exchange or, in circumstances specified in the statute, certain transfers of assets, certain stock issuances and transfers, liquidation plans and reclassifications involving interested stockholders and their affiliates or issuance or reclassification of equity securities. Maryland law defines an interested stockholder as: (i) any person who beneficially owns 10% or more of the voting power of Lake Shore Bancorp’s voting stock after the date on which Lake Shore Bancorp had 100 or more beneficial owners of its stock; or (ii) an affiliate or associate of Lake Shore Bancorp at any time after the date on which Lake Shore Bancorp had 100 or more beneficial owners of its stock who, within the two-year period before the date in question, was the beneficial owner of 10% or more of the voting power of the then-outstanding voting stock of Lake Shore Bancorp. A person is not an interested stockholder under the statute if the board of directors approved in advance the transaction by which the person otherwise would have become an interested stockholder. However, in approving a transaction, the board of directors may provide that its approval is subject to compliance, at or after the time of approval, with any terms and conditions determined by the board.

After the five-year prohibition, any business combination between Lake Shore Bancorp and an interested stockholder generally must be recommended by the board of directors of Lake Shore Bancorp and approved by the affirmative vote of at least: (i) 80% of the votes entitled to be cast by holders of outstanding shares of voting stock of Lake Shore Bancorp, and (ii) two-thirds of the votes entitled to be cast by holders of voting stock of Lake Shore Bancorp other than shares held by the interested stockholder with whom or with whose affiliate the business combination is to be effected or held by an affiliate or associate of the interested stockholder. These super-majority vote requirements do not apply if Lake Shore Bancorp’s common stockholders receive a minimum price, as defined under Maryland law, for their shares in the form of cash or other consideration in the same form as previously paid by the interested stockholder for its shares.

Current federal regulations do not provide a vote standard for business combinations involving a federal mid-tier stock holding companies, like Lake Shore Federal Bancorp.

Mergers, Consolidations and Sales of Assets. As a result of an election made in Lake Shore Bancorp’s articles of incorporation, a merger or consolidation of Lake Shore Bancorp requires approval of a majority of all votes entitled to be cast by stockholders. However, no approval by stockholders is required for a merger if:

 

  •  

the plan of merger does not make an amendment to the articles of incorporation that would be required to be approved by the stockholders;

 

  •  

each stockholder of the surviving corporation whose shares were outstanding immediately before the effective date of the merger will hold the same number of shares, with identical designations, preferences, limitations, and rights, immediately after; and

 

  •  

the number of shares of any class or series of stock outstanding immediately after the effective time of the merger will not increase by more than 20% the total number of voting shares outstanding immediately before the merger.

In addition, under certain circumstances the approval of the stockholders shall not be required to authorize a merger with or into a 90%-owned subsidiary of Lake Shore Bancorp.

 

134


Table of Contents

Under Maryland law, a sale of all or substantially all of Lake Shore Bancorp’s assets other than in the ordinary course of business, or a voluntary dissolution of Lake Shore Bancorp, requires the approval of its board of directors and the affirmative vote of two-thirds of the votes of stockholders entitled to be cast on the matter.

Current federal regulations do not provide a vote standard for mergers, consolidations or sales of assets by federal mid-tier stock holding companies, like Lake Shore Federal Bancorp.

Evaluation of Offers. The articles of incorporation of Lake Shore Bancorp provide that its board of directors, when evaluating a transaction that would or may involve a change in control of Lake Shore Bancorp (whether by purchases of its securities, merger, consolidation, share exchange, dissolution, liquidation, sale of all or substantially all of its assets, proxy solicitation or otherwise), may, in connection with the exercise of its business judgment in determining what is in the best interests of Lake Shore Bancorp and its stockholders and in making any recommendation to the stockholders, give due consideration to all relevant factors, including, but not limited to:

 

  •  

the economic effect, both immediate and long-term, upon Lake Shore Bancorp’s stockholders, including stockholders, if any, who do not participate in the transaction;

 

  •  

the social and economic effect on the present and future employees, creditors and customers of, and others dealing with, Lake Shore Bancorp and its subsidiaries and on the communities in which Lake Shore Bancorp and its subsidiaries operate or are located;

 

  •  

whether the proposal is acceptable based on the historical, current or projected future operating results or financial condition of Lake Shore Bancorp;

 

  •  

whether a more favorable price could be obtained for Lake Shore Bancorp’s stock or other securities in the future;

 

  •  

the reputation and business practices of the other entity to be involved in the transaction and its management and affiliates as they would affect the employees of Lake Shore Bancorp and its subsidiaries;

 

  •  

the future value of the stock or any other securities of Lake Shore Bancorp or the other entity to be involved in the proposed transaction;

 

  •  

any antitrust or other legal and regulatory issues that are raised by the proposal;

 

  •  

the business and historical, current or expected future financial condition or operating results of the other entity to be involved in the transaction, including, but not limited to, debt service and other existing financial obligations, financial obligations to be incurred in connection with the proposed transaction, and other likely financial obligations of the other entity to be involved in the proposed transaction; and

 

  •  

the ability of Lake Shore Bancorp to fulfill its objectives as a financial institution holding company and the ability of its subsidiary financial institution(s) to fulfill the objectives of a federally insured financial institution under applicable statutes and regulations.

If the board of directors determines that any proposed transaction should be rejected, it may take any lawful action to defeat such transaction.

Lake Shore Federal Bancorp’s charter provides when evaluating the same circumstances as stated above, the board of directors may consider the interests of the employees, suppliers, creditors and customers of Lake Shore Federal Bancorp and Lake Shore Savings Bank, the economy of the state, region and nation, community and societal considerations, and the long-term and short-term interests of Lake Shore Federal Bancorp and its stockholders, including the possibility that these interests may be best served by the continued independence of Lake Shore Federal Bancorp.

 

135


Table of Contents

Dissenters’ Rights of Appraisal. Under Maryland law, stockholders of Lake Shore Bancorp will not have dissenters’ appraisal rights in connection with a plan of merger or consolidation to which Lake Shore Bancorp is a party as long as the common stock of Lake Shore Bancorp trades on a national securities exchange.

Current federal regulations do not provide for dissenters’ appraisal rights for stockholders of federal mid-tier stock holding companies, like Lake Shore Federal Bancorp.

Forum Selection for Certain Stockholder Lawsuits. The articles of incorporation of Lake Shore Bancorp provide that, unless Lake Shore Bancorp consents in writing to the selection of an alternative forum, the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of Lake Shore Bancorp, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director, officer or other employee of Lake Shore Bancorp to Lake Shore Bancorp or Lake Shore Bancorp’s stockholders, (iii) any action asserting a claim arising pursuant to any provision of the Maryland General Corporation Law, or (iv) any action asserting a claim governed by the internal affairs doctrine shall be a state or federal court located within the State of Maryland, in all cases subject to the court’s having personal jurisdiction over the indispensible parties named as defendants. This exclusive forum provision does not apply to claims arising under the federal securities laws. Under the articles of incorporation, any person or entity purchasing or otherwise acquiring any interest in shares of capital stock of Lake Shore Bancorp shall be deemed to have notice of and consented to the exclusive forum provision of the articles of incorporation. This exclusive forum provision may limit a stockholder’s ability to bring a claim in a judicial forum it finds favorable for disputes with Lake Shore Bancorp and its directors, officers, and other employees or may cause a stockholder to incur additional expense by having to bring a claim in a judicial forum that is distant from where the stockholder resides, or both.

Lake Shore Federal Bancorp’s charter and bylaws do not contain a similar provision.

Amendment of Governing Instruments. No amendment of Lake Shore Federal Bancorp’s charter may be made unless it is first proposed by the board of directors, then approved or preapproved by the Federal Reserve Board, and thereafter approved by the holders of a majority of the total votes eligible to be cast at a legal meeting. Amendments to Lake Shore Federal Bancorp’s bylaws require either preliminary approval by or post-adoption notice to the Federal Reserve Board as well as approval of the amendment by a majority vote of the authorized board of directors, or by a majority of the votes cast by the stockholders of Lake Shore Federal Bancorp at any legal meeting.

Lake Shore Bancorp’s articles of incorporation may be amended, upon the submission of an amendment by the board of directors to a vote of the stockholders, by the affirmative vote of at least two-thirds of the outstanding shares of common stock, or by the affirmative vote of a majority of the outstanding shares of common stock if at least two-thirds of the members of the whole board of directors approves such amendment; provided, however, that absent at least a two-thirds vote of the members of the whole board of directors approving these certain provisions, approval by at least 80% of the outstanding voting stock is generally required to amend the following provisions:

 

  (i)

the limitation on voting rights of persons who directly or indirectly beneficially own more than 10% of the outstanding shares of common stock;

 

  (ii)

the division of the board of directors into three staggered classes;

 

  (iii)

the ability of the board of directors to fill vacancies on the board;

 

  (iv)

the requirement that directors may only be removed for cause and by the affirmative vote of at least two-thirds of the votes eligible to be cast by stockholders;

 

  (v)

the ability of the board of directors to amend and repeal the bylaws;

 

  (vi)

the ability of the board of directors to evaluate a variety of factors in evaluating offers to purchase or otherwise acquire Lake Shore Bancorp;

 

  (vii)

the authority of the board of directors to provide for the issuance of preferred stock;

 

136


Table of Contents
  (viii)

the validity and effectiveness of any action lawfully authorized by the affirmative vote of the holders of a majority of the total number of outstanding shares of common stock;

 

  (ix)

the number of stockholders constituting a quorum or required for stockholder consent;

 

  (x)

the indemnification of current and former directors and officers, as well as employees and other agents, by Lake Shore Bancorp;

 

  (xi)

the limitation of liability of officers and directors to Lake Shore Bancorp for money damages;

 

  (xii)

the inability of stockholders to cumulate their votes in the election of directors;

 

  (xiii)

the advance notice requirements for stockholder proposals and nominations;

 

  (xiv)

the requirement that the forum for certain actions or disputes will be a state or federal court located within the State of Maryland; and

 

  (xv)

the provision of the articles of incorporation requiring approval of at least 80% of the outstanding voting stock to amend the provisions of the articles of incorporation provided in (i) through (xiv) of this list.

Lake Shore Bancorp’s articles of incorporation also provide that the bylaws may be amended by the affirmative vote of a majority of Lake Shore Bancorp’s directors or by the stockholders by the affirmative vote of at least 80% of the total votes eligible to be voted at a duly constituted meeting of stockholders. Any amendment of this super-majority requirement for amendment of the bylaws would also require the approval of 80% of the outstanding voting stock unless at least two-thirds of the members of the whole board of directors approves such amendment in which case only the affirmative vote of at least two-thirds of the total votes eligible to be cast will be required.

RESTRICTIONS ON ACQUISITION OF LAKE SHORE BANCORP, INC.

Although the board of directors of Lake Shore Bancorp is unaware of any effort that might be made to obtain control of Lake Shore Bancorp after the conversion and stock offering, the board of directors believes that it is appropriate to include certain provisions as part of Lake Shore Bancorp’s articles of incorporation to protect the interests of Lake Shore Bancorp and its stockholders from takeovers which the board of directors might conclude are not in the best interests of Lake Shore Bancorp or its stockholders.

The following discussion is a general summary of the material provisions of Maryland law, Lake Shore Bancorp’s articles of incorporation and bylaws and certain other regulatory provisions that may be deemed to have an “anti-takeover” effect. The following description is necessarily general and is not intended to be a complete description of the document or regulatory provision in question. Lake Shore Bancorp’s articles of incorporation and bylaws are included as part of Lake Shore, MHC’s application for conversion filed with the Federal Reserve Board and Lake Shore Bancorp’s registration statement filed with the Securities and Exchange Commission. See “Where You Can Find Additional Information.”

Maryland Law and Articles of Incorporation and Bylaws of Lake Shore Bancorp, Inc.

Maryland law, as well as Lake Shore Bancorp’s articles of incorporation and bylaws, contain a number of provisions relating to corporate governance and rights of stockholders that may discourage future takeover attempts. As a result, stockholders who might desire to participate in such transactions may not have an opportunity to do so. In addition, these provisions will also render the removal of the board of directors or management of Lake Shore Bancorp more difficult.

Directors. The board of directors will be divided into three classes. The members of each class will be elected for a term of three years and only one class of directors will be elected annually. Therefore, it would take at least two annual elections to replace a majority of the board of directors. The bylaws establish qualifications for

 

137


Table of Contents

board members, including residency restrictions, restrictions on affiliations with competitors of Lake Shore Bank and restrictions based upon prior legal or regulatory violations. Further, the bylaws impose notice and information requirements in connection with the nomination by stockholders of candidates for election to the board of directors or the proposal by stockholders of business to be acted upon at an annual meeting of stockholders. Such notice and information requirements are applicable to all stockholder business proposals and nominations, and are in addition to any requirements under the federal securities laws.

Restrictions on Calling Special Meetings. The articles of incorporation and bylaws provide that special meetings of stockholders can be called by the president, the chief executive officer, the chairman, by a majority of the whole board of directors or upon the written request of stockholders entitled to cast at least a majority of all votes entitled to vote at the meeting.

Prohibition of Cumulative Voting. The articles of incorporation prohibit cumulative voting for the election of directors.

Limitation of Voting Rights. The articles of incorporation provide that in no event will any person who beneficially owns more than 10% of the then-outstanding shares of common stock, be entitled or permitted to vote any of the shares of common stock held in excess of the 10% limit. This provision has been included in the articles of incorporation in reliance on Section 2-507(a) of the Maryland General Corporation Law, which entitles stockholders to one vote for each share of stock unless the articles of incorporation provide for a greater or lesser number of votes per share or limit or deny voting rights.

Restrictions on Removing Directors from Office. The articles of incorporation provide that directors may be removed only for cause, and only by the affirmative vote of the holders of at least two-thirds of the voting power of all of Lake Shore Bancorp’s then-outstanding common stock entitled to vote (after giving effect to the limitation on voting rights discussed above in “—Limitation of Voting Rights”).

Authorized but Unissued Shares. After the conversion and stock offering, Lake Shore Bancorp will have authorized but unissued shares of common and preferred stock. See “Description of Capital Stock of Lake Shore Bancorp, Inc.” The articles of incorporation authorize 10,000,000 shares of serial preferred stock. Lake Shore Bancorp is authorized to issue preferred stock from time to time in one or more series subject to applicable provisions of law, and the board of directors is authorized to fix the preferences, conversion and other rights, voting powers, restrictions, limitations as to dividends, qualifications and terms and conditions of redemption of the shares of each such series. In the event of a proposed merger, tender offer or other attempt to gain control of Lake Shore Bancorp that the board of directors does not approve, it may be possible for the board of directors to authorize the issuance of a series of preferred stock with rights and preferences that would impede the completion of the transaction. An effect of the possible issuance of preferred stock therefore may be to deter a future attempt to gain control of Lake Shore Bancorp. The board of directors has no present plan or understanding to issue any preferred stock.

Amendments to Articles of Incorporation and Bylaws. Amendments to the articles of incorporation must be approved by the board of directors and by the affirmative vote of at least two-thirds of the outstanding shares of common stock, or by the affirmative vote of a majority of the outstanding shares of common stock if at least two-thirds of the members of the whole board of directors approves such amendment; provided, however, that absent at least a two-thirds vote of the members of the whole board of directors approving certain provisions, approval by at least 80% of the outstanding voting stock is generally required to amend certain provisions. A list of these provisions is provided under “Comparison of Stockholders’ Rights For Stockholders of Lake Shore Federal Bancorp—Amendment of Governing Instruments.”

The articles of incorporation also provide that the bylaws may be amended by the affirmative vote of a majority of Lake Shore Bancorp’s directors or by the affirmative vote of at least 80% of the total votes eligible to be cast by stockholders at a duly constituted meeting of stockholders. Any amendment of this super-majority requirement for amendment of the bylaws would also require the approval of 80% of the total votes eligible to be cast unless at least two-thirds of the members of the whole board of directors approves such amendment in which case only the affirmative vote of at least two-thirds of the total votes eligible to be cast will be required.

 

138


Table of Contents

The provisions requiring the affirmative vote of 80% of the total eligible votes eligible to be cast for certain stockholder actions have been included in the articles of incorporation of Lake Shore Bancorp in reliance on Section 2-104(b)(4) of the Maryland General Corporation Law, which permits the articles of incorporation to require a greater proportion of votes than the proportion that would otherwise be required for stockholder action under the Maryland General Corporation Law.

Business Combinations with Interested Stockholders. Maryland law restricts mergers, consolidations, sales of assets and other business combinations between Lake Shore Bancorp and an “interested stockholder.” See “Comparison of Stockholder Rights for Stockholders of Lake Shore Federal Bancorp—Mergers, Consolidations and Sales of Assets.”

Evaluation of Offers. The articles of incorporation of Lake Shore Bancorp provide that its board of directors, when evaluating a transaction that would or may involve a change in control of Lake Shore Bancorp (whether by purchases of its securities, merger, consolidation, share exchange, dissolution, liquidation, sale of all or substantially all of its assets, proxy solicitation or otherwise), may, in connection with the exercise of its business judgment in determining what is in the best interests of Lake Shore Bancorp and its stockholders and in making any recommendation to the stockholders, give due consideration to all relevant factors, including, but not limited to, certain enumerated factors. For a list of these enumerated factors, see “Comparison of Stockholder Rights for Stockholders of Lake Shore Federal Bancorp—Evaluation of Offers.”

Purpose and Anti-Takeover Effects of Lake Shore Bancorp, Inc.’s Articles of Incorporation and Bylaws. Our board of directors believes that the provisions described above are prudent and will reduce our vulnerability to takeover attempts and certain other transactions that have not been negotiated with and approved by our board of directors. These provisions also will assist us in the orderly deployment of the stock offering proceeds into productive assets during the initial period after the conversion and stock offering. We believe these provisions are in the best interests of Lake Shore Bancorp and its stockholders. Our board of directors believes that it will be in the best position to determine the true value of Lake Shore Bancorp and to negotiate more effectively for what may be in the best interests of all our stockholders. Accordingly, our board of directors believes that it is in the best interests of Lake Shore Bancorp and all of our stockholders to encourage potential acquirers to negotiate directly with the board of directors and that these provisions will encourage such negotiations and discourage hostile takeover attempts. It is also the view of our board of directors that these provisions should not discourage persons from proposing a merger or other transaction at a price reflective of the true value of Lake Shore Bancorp and that is in the best interests of all our stockholders.

Takeover attempts that have not been negotiated with and approved by our board of directors present the risk of a takeover on terms that may be less favorable than might otherwise be available. A transaction that is negotiated and approved by our board of directors, on the other hand, can be carefully planned and undertaken at an opportune time in order to obtain maximum value for our stockholders, with due consideration given to matters such as the management and business of the acquiring corporation.

Although a tender offer or other takeover attempt may be made at a price substantially above the current market price, such offers are sometimes made for less than all of the outstanding shares of a target company. As a result, stockholders may be presented with the alternative of partially liquidating their investment at a time that may be disadvantageous, or retaining their investment in an enterprise that is under different management and whose objectives may not be similar to those of the remaining stockholders.

Despite our belief as to the benefits to stockholders of these provisions of Lake Shore Bancorp’s articles of incorporation and bylaws, these provisions also may have the effect of discouraging a future takeover attempt that would not be approved by our board of directors, but pursuant to which stockholders may receive a substantial premium for their shares over then current market prices. As a result, stockholders who might desire to participate in such a transaction may not have any opportunity to do so. Such provisions will also make it more difficult to remove our board of directors and management. Our board of directors, however, has concluded that the potential benefits outweigh the possible disadvantages.

 

139


Table of Contents

Federal Conversion Regulations

Federal Reserve Board regulations prohibit any person from making an offer, announcing an intent to make an offer or participating in any other arrangement to purchase stock or acquire stock or subscription rights in a converting institution or its holding company from another person before completion of its conversion. Further, without the prior written approval of the Federal Reserve Board, no person may make an offer or announcement of an offer to purchase shares or actually acquire shares of a converted institution or its holding company for a period of three years from the date of the completion of the conversion and stock offering if, upon the completion of such offer, announcement or acquisition, the person would become the beneficial owner of more than 10% of the outstanding stock of the institution or its holding company. The Federal Reserve Board has defined “person” to include any individual, group acting in concert, corporation, partnership, association, joint stock company, trust, unincorporated organization or similar company, a syndicate or any other group formed for the purpose of acquiring, holding or disposing of securities of an insured institution. However, offers made exclusively to a bank or its holding company, or to an underwriter or member of a selling group acting on the converting institution’s or its holding company’s behalf for resale to the general public, are excepted. The regulation also provides civil penalties for willful violation or assistance in any such violation of the regulation by any person connected with the management of the converting institution or its holding company or who controls more than 10% of the outstanding shares or voting rights of a converted institution or its holding company.

Change in Control Law and Regulations

Under the Change in Bank Control Act, no person or group of persons may acquire “control” of a bank holding company, such as Lake Shore Bancorp, unless the Federal Reserve Board has been given 60 days’ prior written notice and has not issued a notice disapproving the proposed acquisition, taking into consideration certain factors, including the financial and managerial resources of the acquirer and the competitive effects of the acquisition. Control, as defined under the Change in Bank Control Act and applicable regulations, means ownership, control of, or the power to vote 25% or more of any class of voting securities of the company. Acquisition of more than 10% of any class of a bank holding company’s voting securities constitutes a rebuttable presumption of control under certain circumstances, including where, as will be the case with Lake Shore Bancorp, the issuer has registered securities under Section 12 of the Securities Exchange Act of 1934.

In addition, the Bank Holding Company Act prohibits any company from acquiring control of a bank or bank holding company without first having obtained the approval of the Federal Reserve Board. Among other circumstances, under the Bank Holding Company Act, a company has control of a bank or bank holding company if the company owns, controls or has the power to vote 25% or more of a class of voting securities of the bank or bank holding company, controls in any manner the election of a majority of directors of the bank or bank holding company, or the Federal Reserve Board has determined, after notice and opportunity for hearing, that the company has the power to exercise a controlling influence over the management or policies of the bank or bank holding company. The Federal Reserve Board has established presumptions of control under which the acquisition of control of 5% or more of a class of voting securities of a bank holding company, together with other factors enumerated by the Federal Reserve Board, could constitute the acquisition of control of a bank holding company for purposes of the Bank Holding Company Act.

DESCRIPTION OF CAPITAL STOCK OF LAKE SHORE BANCORP, INC.

General

Lake Shore Bancorp is authorized to issue 40,000,000 shares of common stock, par value of $0.01 per share, and 10,000,000 shares of preferred stock, par value $0.01 per share. Lake Shore Bancorp currently expects to issue in the stock offering and the exchange up to a total of 10,410,135 shares of common stock, at the adjusted maximum of the offering range. Lake Shore Bancorp will not issue shares of preferred stock in the conversion and stock offering. Each share of common stock will have the same relative rights as, and will be identical in all respects to, each other share of common stock. Upon payment of the subscription price for the common stock, in accordance with the plan of conversion, all of the shares of common stock will be duly authorized, fully paid and non-assessable.

 

140


Table of Contents

The shares of common stock will represent non-withdrawable capital, will not be an account of an insurable type, and will not be insured by the Federal Deposit Insurance Corporation or any other government agency.

The articles of incorporation of Lake Shore Bancorp contain a provision that provides that state and federal courts in the State of Maryland are the sole and exclusive forum for certain stockholder lawsuits. See “Risk Factors—Risks Related to the Stock Offering—Our articles of incorporation provide that, subject to limited exception, state and federal courts in the State of Maryland are the sole and exclusive forum for certain stockholders litigation matters, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers, and other employees” and “Comparison of Stockholders’ Rights for Stockholders of Lake Shore Federal Bancorp—Forum Selection for Certain Stockholder Lawsuits” for further information.

Common Stock

Dividends. Lake Shore Bancorp may pay dividends on its common stock if, after giving effect to such dividends, it would be able to pay its debts in the usual course of business and its total assets would exceed the sum of its total liabilities plus the amount needed to satisfy the preferential rights upon dissolution of stockholders whose preferential rights on dissolution are superior to those receiving the dividends. However, even if Lake Shore Bancorp’s assets are less than the amount necessary to satisfy the requirement set forth above, Lake Shore Bancorp may pay dividends from: its net earnings for the fiscal year in which the distribution is made; its net earnings for the preceding fiscal year; or the sum of its net earnings for the preceding eight fiscal quarters. The payment of dividends by Lake Shore Bancorp is also subject to limitations that are imposed by applicable regulation, including restrictions on payments of dividends that would reduce Lake Shore Bancorp’s assets below the then-adjusted balance of its liquidation account. The holders of common stock of Lake Shore Bancorp will be entitled to receive and share equally in dividends as may be declared by our board of directors out of funds legally available therefor. If Lake Shore Bancorp issues shares of preferred stock, the holders thereof may have a priority over the holders of the common stock with respect to dividends.

Voting Rights. Upon completion of the stock offering and exchange, the holders of common stock of Lake Shore Bancorp will have exclusive voting rights in Lake Shore Bancorp. They will elect Lake Shore Bancorp’s board of directors and act on other matters as are required to be presented to them under Maryland law or as are otherwise presented to them by the board of directors. Generally, each holder of common stock will be entitled to one vote per share and will not have any right to cumulate votes in the election of directors. Any person who beneficially owns more than 10% of the then-outstanding shares of Lake Shore Bancorp’s common stock, however, will not be entitled or permitted to vote any shares of common stock held in excess of the 10% limit. If Lake Shore Bancorp issues shares of preferred stock, holders of the preferred stock may also possess voting rights. Certain matters may require the approval of 80% of our outstanding common stock.

When we become a New York-chartered commercial bank, corporate powers and control of Lake Shore Bank will be vested in its board of directors, who elect the officers of Lake Shore Bank and who fill any vacancies on the board of directors. Voting rights of Lake Shore Bank will be vested exclusively in the owners of the shares of capital stock of Lake Shore Bank, which will be Lake Shore Bancorp, and voted at the direction of Lake Shore Bancorp’s board of directors. Consequently, the holders of the common stock of Lake Shore Bancorp will not have direct control of Lake Shore Bank.

Liquidation. In the unlikely event of any liquidation, dissolution or winding up of Lake Shore Bank, Lake Shore Bancorp, as the holder of 100% of Lake Shore Bank’s capital stock, would be entitled to receive all assets of Lake Shore Bank available for distribution, after payment or provision for payment of all debts and liabilities of Lake Shore Bank, including all deposit accounts and accrued interest thereon, and after distribution of the balance in the liquidation account to Eligible Account Holders and Supplemental Eligible Account Holders. In the unlikely event of liquidation, dissolution or winding up of Lake Shore Bancorp, the holders of its common stock would be entitled to receive, after payment or provision for payment of all its debts and liabilities (including payments with respect to its liquidation account), all of the assets of Lake Shore Bancorp available for distribution. If preferred stock is issued, the holders thereof may have a priority over the holders of the common stock in the event of liquidation or dissolution.

 

141


Table of Contents

Preemptive Rights. Holders of the common stock of Lake Shore Bancorp will not be entitled to preemptive rights with respect to any shares that may be issued. The common stock is not subject to redemption.

Preferred Stock

None of Lake Shore Bancorp’s authorized shares of preferred stock will be issued as part of the conversion and stock offering. Preferred stock may be issued with preferences and designations as our board of directors may from time to time determine. Our board of directors may, without stockholder approval, issue shares of preferred stock with voting, dividend, liquidation and conversion rights that could dilute the voting strength of the holders of the common stock and may assist management in impeding an unfriendly takeover or attempted change in control.

TRANSFER AGENT

The transfer agent and registrar for Lake Shore Bancorp’s common stock is Computershare Trust Company, N.A., Canton, Massachusetts.

EXPERTS

The consolidated financial statements of Lake Shore Federal Bancorp as of December 31, 2024 and for the year ended December 31, 2024 have been included in this prospectus and in the registration statement in reliance upon the report of Yount, Hyde & Barbour, P.C., independent registered public accounting firm, appearing elsewhere in this prospectus, and upon the authority of said firm as experts in accounting and auditing.

The consolidated financial statements of Lake Shore Federal Bancorp as of December 31, 2023 and for the year ended December 31, 2023 have been included in this prospectus and in the registration statement in reliance upon the report of Baker Tilly US, LLP, independent registered public accounting firm, appearing elsewhere in this prospectus, and upon the authority of said firm as experts in accounting and auditing.

RP Financial has consented to the publication in this prospectus of the summary of its report setting forth its opinion as to the estimated pro forma market value of the shares of common stock of Lake Shore Bancorp upon completion of the conversion and stock offering and of its letters with respect to subscription rights and the liquidation accounts.

CHANGE IN INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

On October 17, 2023, the Audit Committee of Lake Shore Federal Bancorp dismissed Baker Tilly US, LLP (“Baker Tilly”) as Lake Shore Federal Bancorp’s independent registered public accounting firm effective as of the date Baker Tilly completed its audit of Lake Shore Federal Bancorp’s consolidated financial statements for the fiscal year ended December 31, 2023. On March 22, 2024, Baker Tilly completed its audit of Lake Shore Federal Bancorp’s consolidated financial statements for the fiscal year ended December 31, 2023. Accordingly, the dismissal was effective March 22, 2024. During the fiscal years ended December 31, 2022 and 2023 and the subsequent interim period from January 1, 2024 through March 22, 2024, there were no disagreements, either resolved to Baker Tilly’s satisfaction or not, between Lake Shore Federal Bancorp and Baker Tilly on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure, which disagreement if not resolved to the satisfaction of Baker Tilly, would have caused Baker Tilly to make reference to the subject matter of the disagreement in connection with its reports on Lake Shore Federal Bancorp’s consolidated financial statement for such years.

Baker Tilly’s report on the financial statements of Lake Shore Federal Bancorp included in Lake Shore Federal Bancorp’s annual reports on Form 10-K for the fiscal years ended December 31, 2022 and 2023 did not contain an adverse opinion, a disclaimer of opinion, and was not qualified or modified as to uncertainty, audit scope, or accounting principles. There were no “reportable events” as that term is defined in 304(a)(1)(v) of Regulation S-K during the fiscal years ended December 31, 2022 and 2023 and the subsequent interim period from January 1, 2024 through March 22, 2024.

 

142


Table of Contents

The Audit Committee determined it appropriate to review the selection of Lake Shore Federal Bancorp’s independent registered public accounting firm for the fiscal year ending December 31, 2024 and issued a Request for Proposal (the “RFP”) to several independent accounting firms to conduct a competitive process to engage an independent registered public accounting firm. As a result of the RFP process and following careful deliberation, on October 17, 2023, the Audit Committee of Lake Shore Federal Bancorp engaged Yount, Hyde & Barbour, P.C. (“YHB”) as Lake Shore Federal Bancorp’s independent registered public accounting firm for Lake Shore Federal Bancorp’s fiscal year ending December 31, 2024.

During the fiscal years ended December 31, 2021 and 2022, and the subsequent interim period from January 1, 2023 through October 17, 2023, neither Lake Shore Federal Bancorp nor anyone on its behalf has consulted with YHB regarding: (i) the application of accounting principles to a specific transaction, either completed or proposed, or the type of audit opinion that might be rendered on Lake Shore Federal Bancorp’s financial statements, and neither a written report nor oral advice was provided to Lake Shore Federal Bancorp that YHB concluded was an important factor considered by Lake Shore Federal Bancorp in reaching a decision as to any accounting, auditing, or financial reporting issue; (ii) any matter that was the subject of a disagreement within the meaning of Item 304(a)(1)(iv) of Regulation S-K and the related instructions; or (iii) any reportable event within the meaning of Item 304(a)(1)(v) of Regulation S-K.

LEGAL MATTERS

Luse Gorman, PC, Washington, D.C., special counsel to Lake Shore Bancorp, Lake Shore, MHC, Lake Shore Federal Bancorp, and Lake Shore Savings Bank, has issued to Lake Shore Bancorp its opinion regarding the legality of the common stock and has issued to Lake Shore Bancorp, Lake Shore, MHC, Lake Shore Federal Bancorp, and Lake Shore Savings Bank its opinion regarding the federal income tax consequences of the conversion and stock offering. Yount, Hyde & Barbour, P.C., Winchester, Virginia, has provided an opinion to us regarding the New York income tax consequences of the conversion and stock offering. Certain legal matters will be passed upon for Raymond James and, and, in the event of a syndicated community offering, for any other co-managers, by Kilpatrick Townsend & Stockton LLP, Washington, D.C.

WHERE YOU CAN FIND ADDITIONAL INFORMATION

Lake Shore Bancorp has filed with the Securities and Exchange Commission a registration statement under the Securities Act of 1933 with respect to the shares of common stock offered hereby. As permitted by the rules and regulations of the Securities and Exchange Commission, this prospectus does not contain all the information set forth in the registration statement. Such information, including the appraisal report, which is an exhibit to the registration statement, can be examined without charge at the public reference facilities of the Securities and Exchange Commission located at 100 F Street, N.E., Washington, D.C. 20549, and copies of such material can be obtained from the Securities and Exchange Commission at prescribed rates. The Securities and Exchange Commission’s telephone number is 1-800-SEC-0330. In addition, the Securities and Exchange Commission maintains a web site (www.sec.gov) that contains reports, proxy and information statements and other information regarding registrants that file electronically with the Securities and Exchange Commission, including Lake Shore Bancorp. The statements contained in this prospectus as to the contents of any contract or other document filed as an exhibit to the registration statement are, of necessity, brief descriptions of the material terms of, and should be read in conjunction with, such contract or document.

Lake Shore, MHC has filed an application for conversion and a bank company application, both with the Federal Reserve Board. To obtain a copy of the applications filed with the Federal Reserve Board, you may contact Mr. Keith Goodwin, Head of Bank Applications, Bank Applications Function of the Federal Reserve Bank of New York at (212) 720-5885. The plan of conversion is available for inspection, upon request, at each office of Lake Shore Savings Bank.

In connection with the conversion and stock offering, Lake Shore Bancorp will register its common stock under Section 12 of the Securities Exchange Act of 1934. Upon such registration, Lake Shore Bancorp and the holders of its common stock will become subject to the proxy solicitation rules, reporting requirements and restrictions on common stock purchases and sales by directors, officers and greater than 10% stockholders, the annual and periodic reporting and certain other requirements of the Securities Exchange Act of 1934. Under the plan of conversion, Lake Shore Bancorp has undertaken that it will not terminate such registration for a period of at least three years following the completion of the conversion and stock offering.

 

143


Table of Contents

Table of Contents

 

Financial Statements    Page  

Report of Independent Registered Public Accounting Firm (PCAOB ID 613)

     F-2  

Report of Predecessor Auditor (PCAOB ID 23)

     F-4  

Consolidated Statements of Financial Condition

     F-5  

Consolidated Statements of Income

     F-6  

Consolidated Statements of Comprehensive Income

     F-7  

Consolidated Statements of Stockholders’ Equity

     F-8  

Consolidated Statements of Cash Flows

     F-9  

Notes to Consolidated Financial Statements

     F-10  

 

F-1


Table of Contents

Report of Independent Registered Public Accounting Firm

To the Stockholders and the Board of Directors of Lake Shore Bancorp, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated statement of financial condition of Lake Shore Bancorp, Inc. and Subsidiary (the Company) as of December 31, 2024, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year then ended, and the related notes (collectively, the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

Critical Audit Matter

The critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which it relates.

Allowance for Credit Losses – Collectively Evaluated Loans

Description of the Matter

As further described in Note 2 (Summary of Significant Accounting Policies) and Note 5 (Allowance for Credit Losses) to the consolidated financial statements, the allowance for credit losses on loans is a valuation allowance that represents management’s best estimate of expected credit losses on loans measured at amortized cost considering available information relevant to assessing collectability over the loans’ contractual terms. Loans which share common risk characteristics are pooled and collectively evaluated by the Company using historical data, as well as assessments of current conditions and reasonable and supportable forecasts of future conditions. The Company’s allowance for credit losses on loans related to collectively evaluated loans totaled $5.13 million, which represented the full amount of the allowance recorded as of December 31, 2024. The collectively evaluated allowance for credit losses consists of quantitative and qualitative components.

The quantitative component consists of loss estimates derived from a vintage model approach. The vintage model measures the expected loss calculation for future periods based on the historical performance by the origination period of loans with similar life cycles and risk characteristics. The calculated loss percentages are then applied to the remaining outstanding balances for each vintage year, for the estimated remaining life of the loans in the loan segment. These estimates consider large amounts of data in tabulating significant inputs to the calculations. In addition to the quantitative component, the collectively evaluated allowance for credit losses on loans also includes a qualitative component which aggregates management’s assessment of available information relevant to assessing collectability that is not captured in the quantitative loss estimation process. Factors considered by management in developing its qualitative estimates include: trends in the nature and volume of the portfolio, loan concentrations, changes in the experience, ability and depth of the Company’s lending management, and national and local economic conditions. In addition, the qualitative component incorporates

 

F-2


Table of Contents

forecasts of unemployment data and changes in gross domestic production to further adjust the quantitative estimate of losses. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

Management exercised significant judgment when estimating the allowance for credit losses on collectively evaluated loans. We identified the estimation of the collectively evaluated allowance for credit losses on loans as a critical audit matter, as auditing the estimate involved especially complex and subjective auditor judgment in evaluating management’s assessment of the inherently subjective estimates.

How We Addressed the Matter in Our Audit

The primary audit procedures we performed to address this critical audit matter included:

 

  •  

Obtaining an understanding of the Company’s process for determining its allowance on collectively evaluated loans, including the underlying methodology and significant inputs to the calculation.

 

  •  

Substantively testing management’s process for measuring the collectively evaluated allowance for credit losses, including:

 

  •  

Evaluating the conceptual soundness of the methodology for determining the collectively evaluated allowance for credit losses.

 

  •  

Testing significant inputs to the calculation, including historical losses and loan data.

 

  •  

Evaluating the pool of collectively evaluated loans for completeness.

 

  •  

Evaluating management’s determination of the qualitative adjustments, including evaluating data on which the qualitative adjustments were based as well as the relative magnitude of the adjustments and the completeness and accuracy of the data utilized.

 

  •  

Testing the mathematical accuracy of the allowance for credit losses for collectively evaluated loans, including calculation of the underlying quantitative component as well as application of qualitative factors to the collectively evaluated loan balances.

/s/ Yount, Hyde & Barbour, P.C.

We have served as the Company’s auditor since 2024.

Winchester, Virginia

March 14, 2025

 

F-3


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Stockholders and Board of Directors of

Lake Shore Bancorp, Inc. and Subsidiary:

Opinion on the Financial Statements

We have audited the accompanying consolidated statement of financial condition of Lake Shore Bancorp, Inc. and Subsidiary (Company) as of December 31, 2023, the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year then ended, and the related notes (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023, and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audit of the financial statements included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion.

/s/ Baker Tilly US, LLP

We have served as the Company’s auditor from 2005 to 2024.

Pittsburgh, Pennsylvania

March 22, 2024

 

F-4


Table of Contents

Lake Shore Bancorp, Inc. and Subsidiary

Consolidated Statements of Financial Condition

 

     December 31,
2024
    December 31,
2023
 
     (Dollars in thousands, except share data)  
Assets     

Cash and due from banks

   $ 2,710     $ 4,648  

Interest earning deposits

     30,421       49,082  
  

 

 

   

 

 

 

Cash and Cash Equivalents

     33,131       53,730  

Securities, at fair value

     56,495       60,442  

Federal Home Loan Bank stock, at cost

     1,157       2,293  

Loans receivable, net of allowance for credit losses of $5,133 in 2024 and $6,463 in 2023

     544,620       555,828  

Premises and equipment, net

     7,218       7,870  

Accrued interest receivable

     2,819       2,835  

Bank-owned life insurance

     29,340       29,355  

Other assets

     10,724       12,765  
  

 

 

   

 

 

 

Total Assets

   $ 685,504     $ 725,118  
  

 

 

   

 

 

 
Liabilities and Stockholders’ Equity     

Liabilities

    

Deposits:

    

Interest bearing

   $ 476,566     $ 495,738  

Non-interest bearing

     96,412       95,186  
  

 

 

   

 

 

 

Total Deposits

     572,978       590,924  

Long-term debt

     10,250       35,250  

Advances from borrowers for taxes and insurance

     3,225       3,307  

Other liabilities and accrued interest payable

     9,183       9,364  
  

 

 

   

 

 

 

Total Liabilities

     595,636       638,845  
  

 

 

   

 

 

 

Commitments and Contingencies

    

Stockholders’ Equity

    

Common stock, $0.01 par value per share, 25,000,000 shares authorized; 6,836,514 shares issued and 5,735,226 shares outstanding at December 31, 2024 and 6,836,514 shares issued and 5,686,288 shares outstanding at December 31, 2023

     68       68  

Additional paid-in capital

     31,512       31,456  

Treasury stock, at cost (1,101,288 shares at December 31, 2024 and 1,150,226 shares at December 31, 2023)

     (13,304 )      (13,760 ) 

Unearned shares held by ESOP

     (938 )      (1,023 ) 

Unearned shares held by compensation plans

     (311 )      (39 ) 

Retained earnings

     82,805       78,956  

Accumulated other comprehensive loss

     (9,964 )      (9,385 ) 
  

 

 

   

 

 

 

Total Stockholders’ Equity

     89,868       86,273  
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 685,504     $ 725,118  
  

 

 

   

 

 

 

See notes to consolidated financial statements.

 

F-5


Table of Contents

Lake Shore Bancorp, Inc. and Subsidiary

Consolidated Statements of Income

 

     Years Ended December 31,  
     2024     2023  
     (Dollars in thousands, except per share data)  

Interest Income

    

Loans, including fees

   $ 30,713     $ 30,009  

Investment securities, taxable

     765       898  

Investment securities, tax-exempt

     866       1,043  

Interest-earning deposits & federal funds sold

     2,460       1,805  
  

 

 

   

 

 

 

Total Interest Income

     34,804       33,755  
  

 

 

   

 

 

 

Interest Expense

    

Deposits

     13,077       8,069  

Short-term borrowings

     —        87  

Long-term debt

     621       1,191  

Finance lease

     43       50  
  

 

 

   

 

 

 

Total Interest Expense

     13,741       9,397  
  

 

 

   

 

 

 

Net Interest Income

     21,063       24,358  

(Credit) Provision for Credit Losses

     (1,479 )      (1,043 ) 
  

 

 

   

 

 

 

Net Interest Income After (Credit) Provision for Credit Losses

     22,542       25,401  

Non-Interest Income

    

Service charges and fees

     1,104       1,045  

Debit card fees

     816       846  

Earnings on bank-owned life insurance

     1,074       761  

Unrealized gain on equity securities

     54       11  

Unrealized loss on interest rate swap

     —        (58 ) 

Recovery on previously impaired investment securities

     6       7  

Loss on sale of securities available for sale

     —        (59 ) 

Earnings on annuity assets

     161       —   

Other

     89       82  
  

 

 

   

 

 

 

Total Non-Interest Income

     3,304       2,635  
  

 

 

   

 

 

 

Non-Interest Expense

    

Salaries and employee benefits

     11,452       11,254  

Occupancy and equipment

     2,717       2,911  

Professional services

     1,449       2,489  

Data processing

     1,786       1,745  

Telephone and communications

     434       407  

Advertising

     94       578  

FDIC insurance

     796       1,113  

Postage and supplies

     276       261  

Other

     976       1,059  
  

 

 

   

 

 

 

Total Non-Interest Expense

     19,980       21,817  
  

 

 

   

 

 

 

Income before Income Taxes

     5,866       6,219  

Income Tax Expense

     935       1,399  
  

 

 

   

 

 

 

Net Income

   $ 4,931     $ 4,820  
  

 

 

   

 

 

 

Basic and diluted earnings per common share

   $ 0.88     $ 0.82  
  

 

 

   

 

 

 

Dividends declared per share

   $ 0.54     $ —   
  

 

 

   

 

 

 

See notes to consolidated financial statements.

 

F-6


Table of Contents

Lake Shore Bancorp, Inc. and Subsidiary

Consolidated Statements of Comprehensive Income

 

     Years Ended December 31,  
     2024     2023  
     (Dollars in thousands)  

Net Income

   $ 4,931     $ 4,820  

Other Comprehensive Income, net of tax benefit (expense):

    

Unrealized holding (losses) gains on securities available for sale, net of tax benefit (expense)

     (574 )      905  

Reclassification adjustments related to:

    

Recovery on previously impaired investment securities included in net income, net of tax expense

     (5 )      (5 ) 

Net loss on sale of securities included in net income, net of tax benefit

     —        47  
  

 

 

   

 

 

 

Total Other Comprehensive (Loss) Income

     (579 )      947  
  

 

 

   

 

 

 

Total Comprehensive Income

   $ 4,352     $ 5,767  
  

 

 

   

 

 

 

See notes to consolidated financial statements.

 

F-7


Table of Contents

Lake Shore Bancorp, Inc. and Subsidiary

Consolidated Statements of Stockholders’ Equity

Years Ended December 31, 2024 and 2023

 

     Common
Stock
     Additional
Paid-In
Capital
    Treasury
Stock
    Unearned
Shares
Held by
ESOP
    Unearned Shares
Held by
Compensation
Plans
    Retained
Earnings
    Accumulated
Other
Comprehensive
Loss
    Total  
     (Dollars in thousands)  

Balance - January 1, 2023

   $ 68      $ 31,459     $ (13,571 )    $ (1,108 )    $ (191 )    $ 74,859     $ (10,332 )    $ 81,184  

Cumulative change in accounting principle (Note 2)

     —         —        —        —        —        (723 )      —        (723 ) 

Net income

     —         —        —        —        —        4,820       —        4,820  

Other comprehensive income, net of tax expense of $251

     —         —        —        —        —        —        947       947  

ESOP shares earned (7,935 shares)

     —         1       —        85       —        —        —        86  

Compensation plan shares granted (8,282 shares)

     —         —        78       —        (78 )      —        —        —   

Compensation plan shares forfeited (22,296 shares)

     —         —        (209 )      —        209       —        —        —   

Compensation plan shares earned, net of forfeitures (2,102 shares)

     —         (4 )      —        —        21       —        —        17  

Common stock repurchased on vesting for payroll taxes (4,923 shares)

     —         —        (58 )      —        —        —        —        (58 ) 
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance - December 31, 2023

   $ 68      $ 31,456     $ (13,760 )    $ (1,023 )    $ (39 )    $ 78,956     $ (9,385 )    $ 86,273  
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Common
Stock
     Additional
Paid-In
Capital
     Treasury
Stock
    Unearned
Shares
Held by
ESOP
    Unearned Shares
Held by
Compensation
Plans
    Retained
Earnings
    Accumulated
Other
Comprehensive
Loss
    Total  
     (Dollars in thousands, except per share data)  

Balance - January 1, 2024

   $ 68      $ 31,456      $ (13,760 )    $ (1,023 )    $ (39 )    $ 78,956     $ (9,385 )    $ 86,273  

Net income

     —         —         —        —        —        4,931       —        4,931  

Other comprehensive loss, net of tax benefit of $153

     —         —         —        —        —        —        (579 )      (579 ) 

ESOP shares earned (7,935 shares)

     —         14        —        85       —        —        —        99  

Compensation plan shares granted (52,252 shares)

     —         —         491       —        (491 )      —        —        —   

Compensation plan shares forfeited (1,644 shares)

     —         —         (15 )      —        15       —        —        —   

Compensation plan shares earned, net of forfeitures (21,720 shares)

     —         42        —        —        204       —        —        246  

Cash dividends declared ($0.54 per share)

     —         —         —        —        —        (1,082 )      —        (1,082 ) 

Common stock repurchased on vesting for payroll taxes (1,670 shares)

     —         —         (20 )      —        —        —        —        (20 ) 
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance - December 31, 2024

   $ 68      $ 31,512      $ (13,304 )    $ (938 )    $ (311 )    $ 82,805     $ (9,964 )    $ 89,868  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

See notes to consolidated financial statements.

 

F-8


Table of Contents

Lake Shore Bancorp, Inc. and Subsidiary

Consolidated Statements of Cash Flows

 

     Years Ended December 31,  
     2024     2023  
     (Dollars in thousands)  

CASH FLOWS FROM OPERATING ACTIVITIES

    

Net income

   $ 4,931     $ 4,820  

Adjustments to reconcile net income to net cash provided by operating activities:

    

Net amortization of investment securities

     72       60  

Net amortization of deferred loan costs

     496       552  

(Credit) provision for credit losses

     (1,479 )      (1,043 ) 

Recovery on previously impaired investment securities

     (6 )      (7 ) 

Unrealized gain on equity securities

     (54 )      (11 ) 

Unrealized loss on interest rate swap

     —        58  

Loss on sale of investment securities

     —        59  

Depreciation of premises and equipment

     739       807  

Increase in cash surrender value of bank-owned life insurance

     (1,074 )      (761 ) 

Earnings on annuity assets

     (161 )      —   

ESOP shares committed to be released

     99       86  

Stock based compensation expense

     246       17  

Decrease (increase) in accrued interest receivable

     16       (39 ) 

(Increase) decrease in other assets

     (1,419 )      534  

Impairment of foreclosed real estate

     —        16  

Loss (gain) on sale of foreclosed real estate

     19       (15 ) 

Gain on sale of premises and equipment

     (14 )      —   

Deferred income tax expense

     128       17  

(Decrease) increase in other liabilities

     (31 )      1,055  
  

 

 

   

 

 

 

Net Cash Provided by Operating Activities

     2,508       6,205  
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

    

Activity in debt securities:

    

Sales

     —        9,719  

Maturities, prepayments and calls

     3,203       3,983  

Purchases of Federal Home Loan Bank of New York Stock

     —        (1,314 ) 

Redemptions of Federal Home Loan Bank of New York Stock

     1,136       1,351  

Proceeds from the surrender of and claim on Bank owned life insurance

     7,674       635  

Purchase of annuity assets

     (3,000 )      —   

Loan principal collections and originations, net

     12,020       17,858  

Purchase of bank-owned life insurance

     —        (12,596 ) 

Proceeds from sale of interest rate swaps

     —        214  

Proceeds from sale of foreclosed real estate

     42       64  

Net sale (purchases) of premises and equipment

     41       (391 ) 
  

 

 

   

 

 

 

Net Cash Provided by Investing Activities

     21,116       19,523  
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

Net (decrease) increase in deposits

     (17,946 )      20,805  

Net decrease in advances from borrowers for taxes and insurance

     (82 )      (1 ) 

Net decrease in short-term borrowings

     —        (12,596 ) 

Proceeds from issuance of long-term debt

     —        15,250  

Repayment of long-term debt

     (25,000 )      (4,950 ) 

Repayment of finance lease obligation

     (93 )      (81 ) 

Purchase of treasury stock

     (20 )      (58 ) 

Cash dividends paid

     (1,082 )      —   
  

 

 

   

 

 

 

Net Cash (Used in) Provided by Financing Activities

     (44,223 )      18,369  
  

 

 

   

 

 

 

Net (Decrease) Increase in Cash and Cash Equivalents

     (20,599 )      44,097  

CASH AND CASH EQUIVALENTS - BEGINNING

     53,730       9,633  
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS - ENDING

   $ 33,131     $ 53,730  
  

 

 

   

 

 

 

SUPPLEMENTARY CASH FLOWS INFORMATION

    

Interest paid

   $ 14,471     $ 8,634  
  

 

 

   

 

 

 

Income taxes paid

   $ 1,115     $ 1,321  
  

 

 

   

 

 

 

SUPPLEMENTARY SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES

    

Accrued purchase of property and equipment

   $ 114     $ —   

Right-of-use lease liabilities arising from obtaining right-of-use lease assets

   $ 852     $ —   

Life insurance receivable

   $ —      $ 6,585  

Foreclosed real estate acquired in settlement of loans

   $ —      $ 60  

See notes to consolidated financial statements.

 

F-9


Table of Contents

Lake Shore Bancorp, Inc. and Subsidiary

Notes to Consolidated Financial Statements

Note–1 - Organization and Nature of Operations

Organizational Structure

Lake Shore Bancorp, Inc. (the “Company,” “us,” “our,” or “we”) and the parent mutual holding company, Lake Shore, MHC (the “MHC”) were formed on April 3, 2006 to serve as the stock holding companies for Lake Shore Savings Bank (the “Bank”) as part of the Bank’s conversion and reorganization from a New York State chartered mutual savings and loan association to the federal mutual holding company form of organization.

The MHC, whose activity is not included in these consolidated financial statements, held 3,636,875 shares, or 63.4% of the Company’s outstanding common stock as of December 31, 2024. As of December 31, 2024, the MHC elected to waive dividends of approximately $20.6 million on a cumulative basis. The dividends waived by the MHC are considered a restriction on the retained earnings of the Company.

On January 27, 2025, the Board of Directors of the MHC adopted a Plan of Conversion and Reorganization pursuant to which the MHC will undertake a “second-step” conversion and Lake Shore Savings Bank, the wholly-owned subsidiary of Lake Shore Bancorp, will reorganize from the two-tier mutual holding company structure to the fully-public stock holding company structure. Refer to Note 21 – Subsequent Events for more information.

Charter

Lake Shore Bancorp, Inc. and the parent mutual holding company, Lake Shore, MHC are federally chartered and regulated by the Federal Reserve Board. Lake Shore Savings Bank, the wholly-owned subsidiary of Lake Shore Bancorp, Inc., is a federally chartered savings bank and regulated by the Office of the Comptroller of the Currency (the “OCC”).

Nature of Business

The Company’s primary business is the ownership and operation of its subsidiary, the Bank. The Bank is engaged primarily in the business of retail banking through ten branch offices located in Erie and Chautauqua Counties of New York State. Its primary deposit products are checking, savings and term certificate accounts and its primary lending products are commercial real estate loans and residential mortgages.

Note–2 - Summary of Significant Accounting Policies

Basis of Presentation

The consolidated financial statements include the accounts of the Company and the Bank. All material inter-company accounts and transactions have been eliminated. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and to general practices within the banking industry. Certain prior periods amounts have been reclassified to conform to the current presentation. These reclassifications had no effect on 2023 net income or stockholders’ equity.

Use of Estimates

To prepare these consolidated financial statements in conformity with GAAP, management of the Company made a number of estimates and assumptions relating to the reporting of assets and liabilities and the reporting of revenue and expenses. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for credit losses, securities valuation estimates, and income taxes.

 

F-10


Table of Contents

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand, amounts due from banks, interest earning deposits at other financial institutions, and overnight federal funds sold which are generally sold for one to three-day periods.

Investment Securities

All debt securities are classified as available for sale and are carried at fair value with unrealized gains and losses, net of the related deferred income tax effect, excluded from earnings and reported as a separate component of accumulated other comprehensive income (loss) until realized. Equity securities are also measured at fair value with changes in the fair value recognized in the non-interest income component of the consolidated statements of income. Realized gains and losses on securities transactions are reported in earnings and computed using the specific identification method.

An allowance for credit losses is deducted from the amortized cost basis of financial assets to present the net carrying value at the amount that is expected to be collected over the contractual term. For available for sale debt securities in an unrealized loss position, the Company first assesses whether it intends to sell or if it is more likely than not that it will be required to sell the security before the recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through income. For available for sale debt securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit deterioration or other factors. In making this assessment, management considers the extent to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security. If the present value of cash flows expected to be collected is less than the amortized cost basis, any excess cost is recorded as an allowance for credit losses. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. The Company elected the practical expedient of zero loss estimates for securities issued by U.S. government entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major agencies, and have a long history of no losses.

Accrued interest of $254,000 and $260,000 as of December 31, 2024 and 2023, respectively, on available for sale debt securities is included in accrued interest receivable on the consolidated statements of financial condition and is excluded from the allowance for credit losses estimation process.

Federal Home Loan Bank Stock

Federal law requires a member institution of the Federal Home Loan Bank (“FHLB”) system to hold restricted stock of its district Federal Home Loan Bank according to a predetermined formula. This stock is restricted in that it can only be sold to the FHLB or to another member institution and all sales of FHLB stock must be at par. As a result of these restrictions, FHLB stock is carried at cost on the consolidated statements of financial condition. The investment is periodically evaluated for impairment based on the ultimate recoverability of cost.

Loans Receivable

Loans receivable that management has the intent and ability to hold until maturity or payoff are stated at their outstanding unpaid principal balances, net of allowance for credit losses and any deferred fees and costs. Interest income is accrued on the unpaid principal balance. Loan origination fees and costs are deferred and recognized as an adjustment of the yield (interest income) of the related loans. The Company is generally amortizing these amounts over the contractual life of the loan.

Management considers a loan to be in delinquency status when the contractual payment of principal or interest has become greater than 30 days past due. The accrual of interest is generally discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectability of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan is placed on non-accrual status, unpaid interest credited to income is reversed

 

F-11


Table of Contents

in the current year. Interest received on non-accrual loans generally is either applied against principal or reported as interest income, according to management’s judgment as to the collectability of principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time, and the ultimate collectability of the total contractual principal and interest is no longer in doubt.

Charge-offs are recorded as a reduction to the allowance for credit losses for loans when amounts are deemed uncollectible. When losses are confirmed through the receipt of assets in satisfaction of a loan, such as the underlying collateral upon foreclosure or cash upon completion of a short sale, a charge-off is recorded in an amount equal to the excess of a loan’s amortized cost over the fair value of assets received. Subsequent recoveries of charged-off loans, if any, are credited to the allowance for credit losses on loans.

Allowance for Credit Losses – Loans

The allowance for credit losses is a valuation allowance that is deducted from the loans receivable amortized cost basis to present the net amount expected to be collected on the loans. Loans are charged-off against the allowance for credit losses when management believes the uncollectibility of a loan balance is confirmed. Expected recoveries recorded in the allowance for credit loss account should not exceed the aggregate of amounts previously charged-off and expected to be charged-off.

Management estimates the allowance for credit losses balance using relevant available information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts. Historical credit loss experience provides the basis for the estimation of expected credit losses. Adjustments to historical information are made for differences in current loan-specific risk characteristics such as differences in underwriting standards, portfolio mix, delinquency level, or term as well as for changes in environmental conditions, such as change in unemployment rates, property values or other relevant factors. Changes in the allowance for credit losses on loans are recorded as a (credit to) or provision for credit losses.

The Company uses the vintage model to estimate expected credit losses for all loan segments. The vintage model measures the expected loss calculation for future periods based on the historical performance by the origination period of loans with similar life cycles and risk characteristics. For each loan segment, the Company utilizes historical loss data through the current period to calculate the actual loss percentage for each loan type by vintage year of loan origination. The calculated loss percentages are then applied to the remaining outstanding balance for each vintage year, for the estimated remaining life of the loans in the loan segment. In addition to this calculation, the Company applies qualitative factors for current conditions, including trends in the nature and volume of the loan portfolio, loan concentrations, changes in the experience, ability and depth of the Company’s lending management, and national and local economic conditions. In addition, the Company utilizes an economic forecast factor consisting of unemployment data and changes in gross domestic production (GDP) to determine the impact to the Company’s loan portfolio. No reversion adjustments were necessary for our calculation as the starting point for the Company’s estimate was a cumulative loss rate covering the expected contractual term of the loan portfolio.

The allowance for credit losses is measured on a collective (pool) basis when similar risk characteristics exist. Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not included in the collective evaluation. The Company considers several factors in its determination of whether to classify loans as collateral-dependent and individually evaluate such loans, including the nature and size of the loan, its repayment status, and whether any modifications have occurred as a result of the borrower experiencing financial difficulty. When loans are considered to be collateral-dependent, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for selling costs as appropriate.

Accrued interest on loans of $2.5 million at both December 31, 2024 and 2023 is included in accrued interest receivable on the consolidated statements of financial condition and is excluded from the allowance for credit losses estimation process.

The Company’s determination as to the amount of expected credit losses are subject to review by bank regulators, which can require the establishment of additional expected credit losses. Although the allowance for credit losses is allocated by loan type, the allowance for credit losses is general in nature and is available to offset losses from any loan in the Company’s portfolio. 

 

F-12


Table of Contents

Allowance for Credit Losses – Off-Balance Sheet Credit Exposure

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless the obligation is unconditionally cancellable by the Company. Off-balance sheet credit exposure includes loan commitments in which the Company has extended terms and all parties have accepted. The Company’s commercial overdraft line of credit and consumer overdraft line of credit products are unconditionally cancellable by the Company and therefore, the Company does not record an allowance for credit losses on these loan types. The allowance for credit losses for off-balance sheet credit exposure is derived through the use of the vintage model and a utilization rate concept, applied to those commitments which are not unconditionally cancellable. Changes in the allowance for credit losses for unfunded commitments are recorded as a (credit to) or provision for credit losses.

Premises and Equipment

Land is carried at cost. Buildings, improvements, furniture and equipment are carried at cost, net of accumulated depreciation. Depreciation is computed on a straight-line basis over the estimated useful lives of assets (generally thirty-nine years for buildings and three to fifteen years for furniture and equipment). Leasehold improvements are amortized on the straight-line method over the lesser of the life of the improvements or the lease term. Maintenance and repairs are charged to expense as incurred while major improvements are capitalized and amortized to operating expense over the identified useful life.

Leases

The Company determines if an arrangement is a lease at the contract’s inception. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the consolidated statements of income. Operating leases are recorded under a right of use (“ROU”) model that requires a lessee to record (for all operating leases with terms longer than 12 months) an asset representing its right to use the underlying asset and a lease liability. The ROU asset and lease liability are included in other assets and other liabilities, respectively, on the consolidated statements of financial condition. Finance leases are recorded in premises and equipment on the consolidated statements of financial condition.

Operating lease ROU assets represent our right to use an underlying asset during the lease term and operating lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and operating lease liabilities are recognized at lease commencement based on the present value of the remaining lease payments using a discount rate that represents our incremental borrowing rate at the lease commencement date. ROU assets are further adjusted for lease incentives. Operating lease expense, which is comprised of amortization of the ROU asset and the implicit interest accreted on the operating lease liability, is recognized on a straight-line basis over the lease term, and is recorded in occupancy and equipment expense in the consolidated statements of income.

Mortgage Servicing Rights

Certain low-yielding, fixed rate residential, one to- four- family loans are sold on the secondary market in order to manage interest rate risk. The individual loans are normally sold to an investor immediately after loan closing. The Company retains servicing rights on these loans.

Originated mortgage servicing rights are recorded at their fair value at the time of transfer of the related loans and are amortized in proportion to, and over the period of, estimated net servicing income or loss. The carrying value of the originated mortgage servicing rights are periodically evaluated for impairment. The mortgage servicing rights asset is recorded in other assets on the consolidated statements of financial condition. The amortization of the mortgage servicing asset is recorded against service fee income and recorded in service charges and fees on the consolidated statements of income.

 

F-13


Table of Contents

Revenue Recognition

The majority of the Company’s revenue-generating transactions are not subject to ASC 606 “Revenue from Contracts with Customers”, including revenue generated from financial instruments, such as loans, letters of credit, and investment securities, as well as revenue related to mortgage servicing activities, as these activities are subject to other accounting standards. Descriptions of the Company’s revenue-generating activities that are within the scope of ASC 606, which are presented in the Company’s consolidated statements of income as components of non-interest income are discussed further in Note 20—Revenue Recognition.

Transfers of Financial Assets

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when: (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Foreclosed Real Estate

Foreclosed real estate consists of property acquired in settlement of loans which is carried at its fair value less estimated selling costs. Write-downs from cost to fair value less estimated selling costs are recorded at the date of acquisition or repossession and are charged to the allowance for credit losses. Subsequent write-downs to fair value, net of estimated selling costs, are recorded in non-interest expense along with direct operating expenses. Gains or losses not previously recognized, resulting from the sale of foreclosed assets are recognized in non-interest expense on the date of sale.

Foreclosed real estate was $0 and $34,000 at December 31, 2024 and 2023, respectively, and was included as a component of other assets in the consolidated statements of financial condition. Proceeds from the sale of foreclosed real estate for the years ended December 31, 2024 and 2023 were $42,000 and $64,000, respectively. This resulted in a net loss on sale of $19,000 and gain on sale of $15,000 for the years ended December 31, 2024 and 2023, respectively, and was included as a component of other non-interest expense in the consolidated statements of income.

Bank Owned Life Insurance and Annuity Assets

The Company invests in bank owned life insurance (“BOLI”) and annuity assets as sources of funding for employee benefit obligations described below and in Note 11 - Employee and Director Benefit Plans.

BOLI involves the purchase of life insurance by the Company on a chosen group of employees. The Company is the owner and beneficiary of the policies. This life insurance investment is carried at the cash surrender value of the underlying policies. Income from the increase in the cash surrender value of the underlying policies and gains resulting from death benefit claims are included in non-interest income in the consolidated statements of income and is not subject to income taxes. Income from the increase in the cash surrender value is only subject to income taxes upon surrender. The Company does not intend to surrender the policies held at December 31, 2024, and accordingly, no deferred taxes have been recorded on the earnings from these policies. The cash surrender value of such bank owned life insurance amounted to $29.3 million at December 31, 2024 and $29.4 million at December 31, 2023.

Annuity assets involve the purchase of future cash flow streams by the Company to directly fund the payment of a certain supplemental executive retirement plan. Income from the increase in the value of the underlying annuity contracts are included in non-interest income on the consolidated statements of income. The value of annuity assets were $3.2 million and $0 as of December 31, 2024 and 2023, respectively, and were included within other assets on the Company’s consolidated statements of financial condition.

Advertising Costs

The Company follows the policy of charging the costs of advertising to expense as incurred. Total advertising expense for the years ended December 31, 2024 and 2023 was $94,000 and $578,000, respectively.

 

F-14


Table of Contents

Income Taxes

The Company files a consolidated federal income tax return. The provision for federal and state income taxes is based on income reported on the consolidated financial statements rather than the amounts reported on the respective income tax returns. Deferred taxes are recorded using the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment and the effect of a change in tax rates is recognized in income at that time.

The Company makes certain estimates and judgments in determining income tax expense for financial statement purposes. These estimates and judgments are applied in the calculation of certain tax credits and in the calculation of deferred income tax expense or benefit associated with certain deferred tax assets and liabilities. Significant changes to these estimates may result in an increase or decrease to the Company’s tax provision in a subsequent period. The Company recognizes interest and/or penalties related to income tax matters in income tax expense.

The Company periodically reviews its tax positions and applies a “more likely than not” recognition threshold for all tax uncertainties. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded.

Employee Stock Ownership Plan (“ESOP”)

Compensation expense is recognized based on the current market price of shares committed to be released to employees. All shares released and committed to be released are deemed outstanding for purposes of earnings per share calculations. Dividends declared and paid on allocated shares held by the ESOP are charged to retained earnings. The value of unearned shares to be allocated to ESOP participants for future services not yet performed is reflected as a reduction of stockholders’ equity. Dividends declared on unallocated shares held by the ESOP are recorded as a reduction of the ESOP’s loan payment to the Company.

Stock-based Compensation Plans

At December 31, 2024, the Company had stock-based compensation plans, which are described more fully in Note 12—Stock-based Compensation. The Company accounts for the plans using a fair value-based method, which measures compensation cost at the grant date based on the fair value of the award. Compensation is then recognized over the requisite service period, which is usually the vesting period. The fair value of stock option grants are estimated on the date of grant using the Black-Scholes options pricing model. Common shares are issued from the Company’s authorized common shares when a share option is exercised. When restricted shares are granted, the shares are released from treasury stock. Common shares awarded as restricted stock are measured based on the fair market value at the grant date. The stock option plan, restricted stock plan, and equity incentive plan expenses are recognized in salaries and employee benefits expense on the consolidated statement of income.

Supplemental Employee and Director Benefit Plans

The Company maintains a 401(k) savings plan for its employees and has certain non-qualified supplemental executive retirement plans for its directors and certain members of management. Refer to Note 11—Employee and Director Benefit Plans for additional information.

Earnings per Common Share

Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding, less unallocated shares held by the Company’s ESOP, during the period. Diluted earnings per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued as well as any adjustment to income that would result from the assumed conversion. Potential common shares that may be issued by the Company relate solely to outstanding stock options and restricted stock awards, and are determined using the treasury stock method.

 

F-15


Table of Contents

Off-Balance Sheet Credit Related Financial Instruments

In the ordinary course of business, the Company has entered into commitments to extend credit. Such commitments are recorded in the consolidated statements of financial condition when they are funded. Refer to Note 16—Commitments to Extend Credit for additional information.

Comprehensive Income

Accounting principles generally require that recognized revenue, expenses, gains, and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the stockholders’ equity section of the consolidated statements of financial condition, such items, along with net income, are components of comprehensive income.

Loss Contingencies

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. The Company does not believe such matters exist that will have a material effect on the financial statements.

Segment Reporting

The Company has one reporting unit, one operating segment and, consequently, a single reportable segment. The Chief Executive Officer, who is the Company’s chief operating decision maker, or CODM, monitors revenue streams and other information provided about the company’s products and services offered, expenses, operating metrics, and other financial metrics. The information provided to the CODM is presented on an aggregated entity-level basis, which is consistent with the accompanying Consolidated Financial Statements presented in this Form 10-K. In assessing operating results and in allocating resources, the CODM evaluates the financial performance of the Company’s business by evaluating revenue streams, significant expenses, and budget to actual results, among other things. Profitability is only determined at the entity level. The CODM uses revenue streams to evaluate product pricing and significant expenses to assess performance and evaluate return on assets and equity. The CODM uses consolidated net income, among other metrics, to benchmark the Company against its competitors. The benchmarking analysis, coupled with monitoring of budget to actual results, are used in assessing performance and allocating resources. Loans, investments, interest-earning deposits, and non-interest income provide the revenues in the Company’s operation. Interest expense, (credit) provisions for credit losses, and non-interest expense provide the significant expenses in the Company’s operations. All of the Company’s income and expenses are included in the accompanying Consolidated Financial Statements presented in this Form 10-K. All of the Company’s operations are domestic.

Recently Adopted Accounting Standards

On January 1, 2023, the Company adopted the Financial Accounting Standards Board (“FASB”) Accounting Standard Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”), as amended. ASU 2016-13 (also known as Accounting Standard Codification 326 or “ASC 326”) replaced the incurred loss methodology with an expected loss methodology that is referred to as the current expected credit loss (“CECL”) methodology. The measurement of expected credit losses under the CECL methodology is applicable to financial assets measured at amortized cost, including loans receivable. It also applies to certain off-balance sheet credit exposures, such as loan commitments and standby letters of credit. In addition, ASU 2016-13 updated the accounting for available for sale debt securities to require credit losses to be presented as an allowance rather than a write-down on available for sale debt securities that management does not intend to sell or believes that it is more likely than not they will be required to sell. The Company utilized the modified retrospective method for all financial assets measured at amortized cost, specifically loans receivable and off-balance sheet credit exposures. Upon adoption on January 1, 2023, the Company recorded a $282,000 increase to the allowance for credit losses related to the expected credit losses inherent within the Company’s loan portfolio and a $633,000 increase to the allowance for credit losses inherent within the Company’s off-balance sheet credit exposures, offset by a $192,000 increase to deferred tax assets relating to the additional expected loss. As a result, retained earnings decreased by $723,000.

 

F-16


Table of Contents

The Company adopted ASC 326 using the prospective transition appropriate for available for sale debt securities for which other-than-temporary impairment had been recognized prior to January 1, 2023. As a result, the amortized cost basis remains the same before and after the effective date of ASC 326. The effective interest rate on the debt securities was not changed. Recoveries of amounts previously written-off relating to improvements in cash flows after January 1, 2023 will be recorded in earnings as received.

In March 2022, the FASB issued ASU No. 2022-02, “Financial Instruments – Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures.” This ASU eliminates the separate recognition and measurement guidance for Troubled Debt Restructurings by creditors. The amendments in this update require the Company to apply the general loan modification guidance in Subtopic 310-20 to all loan modifications, including modifications for borrowers experiencing financial difficulty. The Company must evaluate whether the modification represents a new loan or a continuation of an existing loan. ASU 2022-02 may be adopted prospectively for loan modifications after adoption or on a modified retrospective basis, which would apply to loans previously modified, resulting in a cumulative effect adjustment to retained earnings in the period of adoption for changes in the allowance for credit losses. On January 1, 2023, the Company adopted ASU 2022-02 utilizing the prospective method, which did not have a material impact on its consolidated financial statements. The adoption of ASU-2022-02 also required the Company to enhance the vintage disclosures to include gross charge-off by year of origination.

The Company adopted ASU 2023-07 “Segment Reporting (Topic 280) - Improvement to Reportable Segment Disclosures” on January 1, 2024. The Company has determined that all of its operations represent a single operating segment, as discussed above. The CODM regularly assesses performance of the single operating and reporting segment and decides how to allocate resources based on net income reported in the Company’s consolidated statements of income and comprehensive income. The CODM is also regularly provided with expense information at a level consistent with that disclosed in the Company’s consolidated statements of income and comprehensive income.

Recent Accounting Standards Not Yet Adopted

In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” The amendments in this ASU require an entity to disclose specific categories in the rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold, which is greater than five percent of the amount computed by multiplying pretax income by the entity’s applicable statutory rate, on an annual basis. Additionally, the amendments in this ASU require an entity to disclose the amount of income taxes paid (net of refunds received) disaggregated by federal, state, and foreign taxes and the amount of income taxes paid (net of refunds received) disaggregated by individual jurisdictions that are equal to or greater than five percent of total income taxes paid (net of refunds received). Lastly, the amendments in this ASU require an entity to disclose income (or loss) from continuing operations before income tax expense (or benefit) disaggregated between domestic and foreign and income tax expense (or benefit) from continuing operations disaggregated by federal, state, and foreign. This ASU is effective for annual periods beginning after December 15, 2024. Early adoption is permitted. The amendments should be applied on a prospective basis; however, retrospective application is permitted. The Company does not expect the adoption of ASU 2023-09 to have a material impact on its consolidated financial statements.

In November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40).” The amendments in this ASU require a public business entity to disclose additional information about specific expense categories in the notes to the financial statements at interim and annual reporting periods, including employee compensation, depreciation, intangible asset amortization, and other costs and expenses. Additionally, a public business entity must disclose a qualitative description of the amounts remaining in relevant expense captions which are not separately disaggregated quantitatively under the amendments included within this ASU. This ASU is effective for annual periods beginning after December 15, 2026 and interim periods beginning after December 15, 2027. Early adoption of this ASU is permitted and may be applied prospectively to financial statements issued for reporting periods after the effective date of the ASU or retrospectively to any period presented in the financial statements. The Company does not expect the adoption of ASU 2024-03 to have a material impact on its consolidated financial statements.

 

F-17


Table of Contents

Note 3 – Investment Securities

The amortized cost and fair value of securities are as follows:

 

     December 31, 2024  
     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Fair
Value
 
     (Dollars in thousands)  

SECURITIES

           

Debt Securities Available for Sale

           

U.S. government agencies

   $ 2,006      $ —       $ (155 )       1,851  

Municipal bonds

     40,719        —         (8,431 )       32,288  

Mortgage-backed securities:

           

Collateralized mortgage obligations-private label

     9        —         —         9  

Collateralized mortgage obligations-government
sponsored entities

     10,201        —         (1,259 )       8,942  

Government National Mortgage Association

     54        —         (4 )       50  

Federal National Mortgage Association

     10,812        —         (1,799 )       9,013  

Federal Home Loan Mortgage Corporation

     5,229        —         (989 )       4,240  

Asset-backed securities-private label

     —         28        —         28  

Asset-backed securities-government sponsored entities

     1        —         —         1  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Debt Securities Available for Sale

     69,031        28        (12,637 )       56,422  

Equity Securities

     22        51        —         73  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Securities

   $ 69,053      $ 79      $ (12,637 )     $ 56,495  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2023  
     Amortized
Cost
     Gross
Unrealized
Gains
     Gross
Unrealized
Losses
     Fair
Value
 
     (Dollars in thousands)  

SECURITIES

           

Debt Securities Available for Sale

           

U.S. government agencies

   $ 2,007      $ —       $ (133 )     $ 1,874  

Municipal bonds

     40,774        —         (7,724 )       33,050  

Mortgage-backed securities:

           

Collateralized mortgage obligations-private label

     10        —         —         10  

Collateralized mortgage obligations-government
sponsored entities

     11,844        1        (1,445 )       10,400  

Government National Mortgage Association

     57        —         (2 )       55  

Federal National Mortgage Association

     11,872        1        (1,684 )       10,189  

Federal Home Loan Mortgage Corporation

     5,737        2        (926 )       4,813  

Asset-backed securities-private label

     —         31        —         31  

Asset-backed securities-government sponsored entities

     2        —         —         2  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Debt Securities Available for Sale

     72,303        35        (11,914 )       60,424  

Equity Securities

     22        —         (4 )       18  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Securities

   $ 72,325      $ 35      $ (11,918 )     $ 60,442  
  

 

 

    

 

 

    

 

 

    

 

 

 

Debt Securities

All of the Company’s collateralized mortgage obligations are backed by one- to four-family residential mortgages.

At December 31, 2024 and December 31, 2023, eighteen municipal bonds with an amortized cost of $6.2 million and fair value of $4.6 million and sixteen municipal bonds with an amortized cost of $4.9 million and fair value of $3.7 million, respectively, were pledged as collateral for customer deposits in excess of the Federal Deposit Insurance Corporation (“FDIC”) insurance limits. At December 31, 2024 and 2023, no securities were pledged as collateral to the Federal Reserve Bank (“FRB”) or the FHLB.

 

F-18


Table of Contents

The following table sets forth the Company’s investment in available for sale debt securities with gross unrealized losses of less than twelve months and gross unrealized losses of twelve months or more and associated fair values as of the dates indicated:

 

     Less than 12 months     12 months or more     Total  
     Fair
Value
     Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
    Fair
Value
     Gross
Unrealized
Losses
 
     (Dollars in thousands)  

December 31, 2024

               

U.S. government agencies

   $ —       $ —      $ 1,851      $ (155 )    $ 1,851      $ (155 ) 

Municipal bonds

     371        (9 )      31,917        (8,422 )      32,288        (8,431 ) 

Mortgage-backed securities

     86        (1 )      22,168        (4,050 )      22,254        (4,051 ) 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
   $ 457      $ (10 )    $ 55,936      $ (12,627 )    $ 56,393      $ (12,637 ) 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

December 31, 2023

 

U.S. government agencies

   $ —       $ —      $ 1,874      $ (133 )    $ 1,874      $ (133 ) 

Municipal bonds

     6,513        (1,065 )      26,537        (6,659 )      33,050        (7,724 ) 

Mortgage-backed securities

     57        (2 )      25,293        (4,055 )      25,350        (4,057 ) 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
   $ 6,570      $ (1,067 )    $ 53,704      $ (10,847 )    $ 60,274      $ (11,914 ) 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

As of December 31, 2024, the Company’s investment portfolio included seven debt securities in the “unrealized losses less than twelve months” category and 169 debt securities in the “unrealized losses twelve months or more” category. As of December 31, 2023, the Company’s investment portfolio included 23 debt securities in the “unrealized losses less than twelve months” category and 150 debt securities in the “unrealized losses twelve months or more” category.

As of December 31, 2024, the Company had 176 debt securities with a fair value of $56.4 million in an unrealized loss position. As of December 31, 2023, the Company had 173 debt securities with a fair value of $60.3 million in an unrealized loss position. The Company reviews securities in an unrealized loss position to evaluate credit risk. The Company considers payment history, risk ratings from external parties, financial statements for municipal and corporate securities, public statements from issuers, and other available credible published sources in evaluating credit risk. No credit risk was found and no allowance for credit losses on securities available for sale was recorded as of December 31, 2024 or December 31, 2023. The unrealized losses are attributed to noncredit-related factors including changes in interest rates and other market conditions. The Company does not have the intent to sell any of these securities and believes that it is more likely than not that the Company will not have to sell any such securities before a recovery of cost. The contractual terms of the investments do not permit the issuers to settle the securities at a price less than the cost basis of the investments. The fair value is expected to recover as the securities approach their maturity date or repricing date or if market yields for such investments decline.

Accrued interest of $254,000 as of December 31, 2024 and $260,000 as of December 31, 2023 on available-for-sale debt securities is included in accrued interest receivable on the consolidated statements of financial condition and is excluded from the estimate of credit losses.

During the year ended December 31, 2024, the Company did not sell any debt securities. During the year ended December 31, 2023, the Company sold 40 municipal bonds and 2 mortgage-backed securities resulting in gross realized losses of $59,000 with an amortized cost of $9.8 million.

 

F-19


Table of Contents

Scheduled contractual maturities of debt securities are as follows:

 

     Amortized
Cost
     Fair
Value
 
     (Dollars in thousands)  

December 31, 2024:

     

Less than one year

   $ —       $ —   

After one year through five years

     2,086        1,965  

After five years through ten years

     10,757        9,394  

After ten years

     29,882        22,780  

Mortgage-backed securities

     26,305        22,254  

Asset-backed securities

     1        29  
  

 

 

    

 

 

 

Total Debt Securities

   $ 69,031      $ 56,422  
  

 

 

    

 

 

 

The Company’s mortgage-backed securities and asset-backed securities have stated maturities that may differ from actual maturities due to the borrowers’ ability to prepay obligations. Cash flows from such investments are dependent upon the performance of the underlying assets and are generally influenced by interest rates. In the table above, mortgage-backed securities and asset-backed securities are shown in the aggregate.

Equity Securities

At December 31, 2024 and 2023, equity securities consisted of 22,368 shares of Federal Home Loan Mortgage Corporation (“FHLMC”) common stock. During the years ended December 31, 2024 and 2023, the Company recognized an unrealized gain of $54,000 and $11,000, respectively, on the equity securities, which was recorded in non-interest income in the consolidated statements of income. There were no sales of equity securities during the years ended December 31, 2024 and 2023.

Note 4 - Loans Receivable

Loans receivable, net consists of the following:

 

     December 31,
2024
     December 31,
2023
 
     (Dollars in thousands)  

Real Estate Loans:

     

Residential, one- to four-family (1)

   $ 161,331      $ 172,005  

Home Equity

     47,456        51,869  

Commercial (2)

     320,984        316,986  
  

 

 

    

 

 

 

Total real estate loans

     529,771        540,860  

Other Loans:

     

Commercial

     15,728        16,546  

Consumer(3)

     991        1,130  
  

 

 

    

 

 

 

Total gross loans

     546,490        558,536  

Net deferred loan costs

     3,263        3,755  

Allowance for credit losses on loans

     (5,133 )       (6,463 ) 
  

 

 

    

 

 

 

Loans receivable, net

   $ 544,620      $ 555,828  
  

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans of $0 and $466,000 as of December 31, 2024 and 2023, respectively.

(2)

Includes commercial construction loans of $18.9 million and $16.4 million as of December 31, 2024 and 2023, respectively.

(3)

Includes overdraft protection of $39,000 and $35,000 as of December 31, 2024 and 2023, respectively.

Residential real estate loans serviced for others by the Company totaled $35.8 million and $39.0 million at December 31, 2024 and 2023, respectively.

At December 31, 2024, and 2023, $39.4 million and $55.8 million, respectively, of one- to four-family residential real estate loans were pledged as collateral for advances from the FHLB.

At December 31, 2024 and 2023, loans to related parties including officers and directors and their affiliates were immaterial as a percentage of our loan portfolio.

 

F-20


Table of Contents

The ability of the Company’s residential and consumer borrowers to honor their repayment commitments is generally dependent on the level of overall economic activity within the geographical area they reside. Commercial borrowers’ ability to repay is generally dependent upon the general health of the economy. Substantially all of the Company’s loans are in Western New York and, accordingly, the ultimate collectability of a substantial portion of the loans is susceptible to changes in market conditions in this primary market area.

Note 5 - Allowance for Credit Losses

Allowance for Credit Losses for Loans

The Company adopted ASU 2016-13 on January 1, 2023 at which time the Company implemented the current expected credit loss model in estimating the allowance for credit losses valuation account. Adjustments to the allowance for credit losses on loans is recognized in (credit) provision for credit losses on the consolidated statements of income. As part of the CECL model calculation, the loan portfolio is segmented into the following loan types:

Real Estate Loans:

 

  •  

Residential, One- to Four-Family – are loans secured by first lien collateral on residential real estate primarily held in the Western New York region. These loans can be affected by economic conditions and the value of underlying properties. Western New York’s housing market has consistently demonstrated stability in home prices despite economic conditions. Furthermore, the Company has conservative underwriting standards and its residential lending policies and procedures verify that its one- to four-family residential mortgage loans generally conform to secondary market guidelines.

 

  •  

Home Equity – are loans or lines of credit secured by first or second liens on owner-occupied residential real estate primarily held in the Western New York region. These loans can also be affected by economic conditions and the values of underlying properties. Home equity loans may have increased risk of loss if the Company does not hold the first mortgage resulting in the Company being in a secondary position in the event of collateral liquidation. The Company does not originate interest only home equity loans.

 

  •  

Commercial Real Estate – are loans used to finance the purchase of real property, which generally consists of developed real estate that is held as first lien collateral for the loan. These loans are secured by real estate properties that are primarily held in the Western New York region. Commercial real estate lending involves additional risks compared with one- to four-family residential lending, because payments on loans secured by commercial real estate properties are often dependent on the successful operation or management of the properties, and/or the collateral value of the commercial real estate securing the loan, and repayment of such loans may be subject to adverse conditions in the real estate market or economic conditions to a greater extent than one- to four-family residential mortgage loans. Also, commercial real estate loans typically involve relatively large loan balances concentrated with single borrowers or groups of related borrowers.

Other Loans:

 

  •  

Commercial – includes business installment loans, lines of credit, and other commercial loans. Most of our commercial loans are for terms generally not in excess of five years. Whenever possible, we collateralize these loans with a lien on business assets and equipment and require the personal guarantees from principals of the borrower. Commercial loans generally involve a higher degree of credit risk as commercial loans can involve relatively large loan balances to a single borrower or groups of related borrowers with the repayment of such loans typically dependent on the successful operation of the commercial business and the income stream of the borrower. Such risks can be significantly affected by economic conditions. Although commercial loans may be collateralized by equipment or other business assets, the liquidation of collateral in the event of a borrower default may be an insufficient source of repayment because the equipment or other business assets may be obsolete or of limited use, among other things. Accordingly, the repayment of a commercial loan depends primarily on the credit worthiness of the borrowers (and any guarantors), while liquidation of collateral is a secondary and often insufficient source of repayment.

 

  •  

Consumer – consist of loans secured by collateral such as an automobile or a deposit account, unsecured loans, and lines of credit. Consumer loans tend to have a higher credit risk due to the loans being either unsecured or secured by rapidly depreciable assets. Furthermore, consumer loan payments are dependent on the borrower’s continuing financial stability, and therefore are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy.

 

F-21


Table of Contents

Included in the Real Estate Loans for residential, one- to four-family and commercial real estate are loans to finance the construction of either a one- to four-family owner occupied home or commercial real estate. At the end of the construction period, the loan automatically converts to either a one- to four-family residential mortgage or a commercial real estate mortgage, as applicable. Risk of loss on a construction loan depends largely upon the accuracy of the initial estimate of the value of the property at completion compared to the actual cost of construction. The Company limits its risk during construction as disbursements are not made until the required work for each advance has been completed and an updated lien search is performed. The completion of the construction progress is verified by a Company loan officer or inspections performed by an independent appraisal firm or other third party. Construction loans also expose us to the risk of construction delays which may impair the borrower’s ability to repay the loan.

The following tables detail the changes in the allowance for credit losses by loan segment for the years ended December 31, 2024 and 2023 as well as the related loan balances by individually evaluated and collectively evaluated as of December 31, 2024 and 2023.

 

     Real Estate Loans     Other Loans        
     One- to Four-
Family(1)
    Home Equity     Commercial
Real Estate (2)
    Commercial     Consumer     Total  
     (Dollars in thousands)  

December 31, 2024

            

Allowance for Credit Loss on Loans

            

Balance - January 1, 2024

   $ 532     $ 213     $ 5,231     $ 471     $ 16     $ 6,463  

Charge-offs

     —        —        —        —        (41 )      (41 ) 

Recoveries

     10       —        —        —        9       19  

(Credit) provision

     (152 )      (76 )      (1,060 )      (50 )      30       (1,308 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance – December 31, 2024

   $ 390     $ 137     $ 4,171     $ 421     $ 14     $ 5,133  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated

   $ —      $ —      $ —      $ —      $ —      $ —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated

   $ 390     $ 137     $ 4,171     $ 421     $ 14     $ 5,133  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Loans Receivable(3):

            

Ending balance

   $ 161,331     $ 47,456     $ 320,984     $ 15,728     $ 991     $ 546,490  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated

   $ 131     $ —      $ 1,242     $ —      $ —      $ 1,373  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated

   $ 161,200     $ 47,456     $ 319,742     $ 15,728     $ 991     $ 545,117  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

There were no one- to four-family construction loans at December 31, 2024.

(2)

Includes commercial construction loans.

(3)

Gross Loans Receivable does not include allowance for credit losses of $(5,133) or net deferred loan costs of $3,263.

 

     Real Estate Loans     Other Loans        
     One- to Four-
Family(1)
    Home Equity     Commercial
Real Estate (2)
    Commercial     Consumer     Unallocated     Total  
     (Dollars in thousands)  

December 31, 2023

              

Allowance for Credit Loss on Loans

              

Balance- January 1, 2023

   $ 411     $ 217     $ 5,746     $ 509     $ 47     $ 135     $ 7,065  

Impact of adopting ASC 326

     201       114       55       72       (25 )      (135 )      282  

Charge-offs

     (3 )      —        —        —        (58 )      —        (61 ) 

Recoveries

     2       —        35       29       8       —        74  

(Credit) provision

     (79 )      (118 )      (605 )      (139 )      44       —        (897 ) 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance – December 31, 2023

   $ 532     $ 213     $ 5,231     $ 471     $ 16     $ —      $ 6,463  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually
evaluated

   $ —      $ —      $ —      $ —      $ —      $ —      $ —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively
evaluated

   $ 532     $ 213     $ 5,231     $ 471     $ 16     $ —      $ 6,463  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Loans Receivable(3):

              

Ending balance

   $ 172,005     $ 51,869     $ 316,986     $ 16,546     $ 1,130     $ —      $ 558,536  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually
evaluated

   $ 140     $ —      $ 1,242     $ —      $ —      $ —      $ 1,382  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively
evaluated

   $ 171,865     $ 51,869     $ 315,744     $ 16,546     $ 1,130     $ —      $ 557,154  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

F-22


Table of Contents
(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

(3)

Gross Loans Receivable does not include allowance for credit losses of $(6,463) or net deferred loan costs of $3,755.

Allowance for Credit Losses on Unfunded Loan Commitments

The Company’s allowance for credit losses on unfunded loan commitments is recognized as a liability and included within other liabilities on the consolidated statements of financial condition, with adjustments to the reserve recognized in the (credit) provision for credit losses on the consolidated statements of income. The Company did not record an allowance on unfunded loan commitments prior to January 1, 2023. The Company’s activity in the allowance for credit losses on unfunded loan commitments for the years ended December 31, 2024 and 2023 were as follows:

 

     For the years ended
December 31, 2023 and 2024
 
     (Dollars in thousands)  

Balance at December 31, 2022

   $ —   
  

 

 

 

Impact of CECL Adoption

     633  

(Credit) Provision for Credit Losses

     (146 ) 
  

 

 

 

Balance at December 31, 2023

     487  
  

 

 

 

(Credit) Provision for Credit Losses

     (171 ) 
  

 

 

 

Balance at December 31, 2024

   $ 316  
  

 

 

 

Non-accrual Loans and Delinquency Status

The following table presents the amortized cost basis of loans on non-accrual status and loans on non-accrual status with no allowance for credit losses recorded. The Company did not have any loans past due 90 days or more and still accruing at December 31, 2024 and 2023.

 

     Total Non-accrual      Non-accrual with no Allowance for
Credit Losses
 
     December 31,
2024
     December 31,
2023
     December 31,
2024
     December 31,
2023
 
     (Dollars in thousands)  

Real Estate Loans:

           

Residential, one- to four-family (1)

   $ 1,891      $ 1,904      $ 1,891      $ 1,904  

Home Equity

     683        196        683        196  

Commercial Real Estate (2)

     1,226        1,242        1,226        1,242  

Other Loans:

           

Commercial

     —         —         —         —   

Consumer

     4        5        4        5  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans

   $ 3,804      $ 3,347      $ 3,804      $ 3,347  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

There was no interest income recognized on non-accrual loans during the years ended December 31, 2024 and 2023. The accrual of interest on loans is discontinued when in management’s opinion, the borrower may be unable to meet payments as they become due. A loan does not have to be 90 days delinquent in order to be classified as non-accrual. When interest accrual is discontinued, all unpaid accrued interest is reversed. If ultimate collection of principal is in doubt, all cash receipts on non-accrual loans are applied to reduce the principal balance.

 

F-23


Table of Contents

The following tables provide an analysis of past due loans as of the dates indicated:

 

     30-59 Days
Past Due
     60-89 Days
Past Due
     90 Days or
More
Past Due
     Total Past
Due
     Current
Due
     Total Gross
Loans
Receivable
 
     (Dollars in thousands)  

December 31, 2024:

                 

Real Estate Loans:

                 

Residential, one- to four-family(1)

   $ 1,035      $ 454      $ 662      $ 2,151      $ 159,180      $ 161,331  

Home equity

     318        26        596        940        46,516        47,456  

Commercial(2)

     —         —         1,242        1,242        319,742        320,984  

Other Loans:

                 

Commercial

     —         —         —         —         15,728        15,728  

Consumer

     3        2        —         5        986        991  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,356      $ 482      $ 2,500      $ 4,338      $ 542,152      $ 546,490  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     30-59 Days
Past Due
     60-89 Days
Past Due
     90 Days or
More Past
Due
     Total Past
Due
     Current
Due
     Total Gross
Loans
Receivable
 
     (Dollars in thousands)  

December 31, 2023:

                 

Real Estate Loans:

                 

Residential, one- to four-family(1)

   $ 1,488      $ 3      $ 276      $ 1,767      $ 170,238      $ 172,005  

Home equity

     315        583        56        954        50,915        51,869  

Commercial(2)

     —         —         1,242        1,242        315,744        316,986  

Other Loans:

                 

Commercial

     —         —         —         —         16,546        16,546  

Consumer

     6        —         1        7        1,123        1,130  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,809      $ 586      $ 1,575      $ 3,970      $ 554,566      $ 558,536  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial real estate construction loans.

Collateral-Dependent Loans

Collateral-dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. These loans do not share common risk characteristics and are not included within the collectively evaluated loans for determining the allowance for credit losses. For collateral-dependent loans, the Company has adopted the practical expedient to measure the allowance for credit losses based on the fair value of collateral. The allowance for credit losses is measured on an individual loan basis based on the difference between the fair value of the loan’s collateral, which is adjusted for liquidation costs, and the amortized cost. If the fair value of the collateral exceeds the amortized cost, no allowance for credit losses is required. Refer to Note 13 - Fair Value of Financial Instruments for additional information.

The following table presents an analysis of the amortized cost of collateral-dependent loans of the Company as of December 31, 2024 and 2023 by collateral type and loan segment:

 

     Residential
Properties
     Business
Assets
     Land      Commercial
Property
     Other      Total
Loans
 
     (Dollars in thousands)  

December 31, 2024:

  

Real Estate Loans:

                 

Residential, one- to four-family

   $ 134      $ —       $ —       $ —       $ —       $ 134  

Commercial

     200        —         1,026        —         —         1,226  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 334      $ —       $ 1,026      $ —       $ —       $ 1,360  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2023:

                 

Real Estate Loans:

                 

Residential, one- to four-family

   $ 143      $ —       $ —       $ —       $ —       $ 143  

Commercial

     200        —         1,026        —         —         1,226  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 343      $ —       $ 1,026      $ —       $ —       $ 1,369  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

F-24


Table of Contents

There was no allowance recorded on the above noted collateral-dependent loans as of December 31, 2024 and 2023.

Credit Quality Indicators

The Company’s policies provide for the classification of loans as follows:

 

  •  

Pass/Performing;

 

  •  

Special Mention – does not currently expose the Company to a sufficient degree of risk but does possess credit deficiencies or potential weaknesses deserving the Company’s close attention;

 

  •  

Substandard – has one or more well-defined weaknesses and are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. A substandard asset would be one inadequately protected by the current net worth and paying capacity of the obligor or pledged collateral, if applicable;

 

  •  

Doubtful – has all the weaknesses inherent in substandard loans with the additional characteristic that the weaknesses present make collection or liquidation in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss; and

 

  •  

Loss – loan is considered uncollectible and continuance without the establishment of a specific valuation reserve is not warranted.

Each commercial loan is individually assigned a loan classification. The Company’s consumer loans, including residential one- to four-family loans and home equity loans, are classified by using the delinquency status as the basis for classifying these loans. Generally, all consumer loans more than 90 days past due are classified and placed in non-accrual. Such loans that are well-secured and in the process of collection will remain in accrual status.

Asset quality indicators for all loans and the Company’s risk rating process are reviewed on a monthly basis. Risk ratings are updated as circumstances that could affect the repayment of individual loans are brought to management’s attention through an established monitoring process. Written action plans are maintained and reviewed on a quarterly basis for all classified commercial loans. In addition to the Company’s internal process, an outsourced independent credit review function is in place for commercial loans to further assess assigned risk classifications and monitor compliance with internal lending policies and procedures.

 

F-25


Table of Contents

The following tables present gross loans by credit quality indicator by origination year at December 31, 2024 and 2023:

 

     2024      2023      2022      2021      2020      Prior      Revolving
Loans
     Total  

December 31, 2024:

   (Dollars in thousands)  

Residential, one-to four-family(1):

                       

Pass

   $ 5,554      $ 11,684      $ 33,058      $ 26,594      $ 16,272      $ 66,081      $ —       $ 159,243  

Substandard

     —         —         447        265        —         1,377        —         2,088  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,554        11,684      $ 33,504      $ 26,859      $ 16,272      $ 67,458      $ —       $ 161,331  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —         —       $ —       $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Home Equity(2):

                       

Pass

   $ 102      $ 2,712      $ 2,297      $ 76      $ 34      $ 574      $ 40,899        46,694  

Substandard

     —         —         —         —         —         —         762        762  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 102      $ 2,712      $ 2,297      $ 76      $ 34      $ 574      $ 41,661      $ 47,456  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate(3):

                       

Pass

   $ 33,959      $ 17,498      $ 84,218      $ 41,871      $ 33,021      $ 97,472      $ 644      $ 308,683  

Special mention

     —         —         —         —         895        1,646        —         2,541  

Substandard

     —         —         —         —         1,242        8,517        —         9,759  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 33,959      $ 17,498      $ 84,218      $ 41,871      $ 35,158      $ 107,636      $ 644      $ 320,984  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Loans:

                       

Pass

   $ 3,232      $ 981      $ 1,980      $ 483      $ 349      $ 1,745      $ 2,725      $ 11,496  

Special mention

     —         —         —         165        —         146        782        1,093  

Substandard

     —         —         —         —         —         2,183        956        3,139  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,232      $ 981      $ 1,980      $ 648      $ 349      $ 4,074      $ 4,463      $ 15,728  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer Loans:

                       

Pass

   $ 258      $ 118      $ 138      $ 35      $ 98      $ 115      $ 223      $ 986  

Substandard

     —         —         —         —         —         —         4        4  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 258      $ 118      $ 138      $ 35      $ 98      $ 115      $ 228      $ 991  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ 5      $ —       $ 2      $ —       $ —       $ —       $ 34      $ 41  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

There were no one- to four-family construction loans at December 31, 2024.

(2)

Home equity loans presented with an origination year represent home equity lines-of-credit which have been converted to term loans.

(3)

Includes commercial construction loans.

 

F-26


Table of Contents
     2023      2022      2021      2020      2019      Prior      Revolving
Loans
     Total  

December 31, 2023:

   (Dollars in thousands)  

Residential, one-to four-family(1):

                 

Pass

   $ 12,203      $ 36,103      $ 29,486      $ 17,975      $ 10,075      $ 63,928      $ —       $ 169,770  

Substandard

     —         262        39        92        270        1,572        —         2,235  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 12,203      $ 36,365      $ 29,525      $ 18,067      $ 10,345      $ 65,500      $ —       $ 172,005  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ —       $ 3      $ —       $ —       $ —       $ —       $ 3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Home Equity(2):

                 

Pass

   $ 3,660      $ 3,120      $ 102      $ 47      $ 274      $ 511      $ 43,862      $ 51,576  

Substandard

     —         —         —         —         —         —         293        293  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,660      $ 3,120      $ 102      $ 47      $ 274      $ 511      $ 44,155      $ 51,869  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate(3):

                 

Pass

   $ 15,396      $ 85,587      $ 50,797      $ 42,226      $ 38,694      $ 72,256      $ —       $ 304,956  

Special mention

     —         —         —         984        682        —         —         1,666  

Substandard

     —         —         —         1,242        5,386        3,736        —         10,364  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15,396      $ 85,587      $ 50,797      $ 44,452      $ 44,762      $ 75,992      $ —       $ 316,986  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Loans:

                 

Pass

   $ 1,243      $ 2,591      $ 732      $ 622      $ 1,901      $ 4,997      $ —       $ 12,086  

Special mention

     —         —         263        —         764        —         —         1,027  

Substandard

     —         —         —         —         3,114        319        —         3,433  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,243      $ 2,591      $ 995      $ 622      $ 5,779      $ 5,316      $ —       $ 16,546  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer Loans:

                 

Pass

   $ 269      $ 245      $ 79      $ 136      $ 2      $ 210      $ 184      $ 1,125  

Substandard

     —         —         2        1        —         —         2        5  

Doubtful

     —         —         —         —         —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 269      $ 245      $ 81      $ 137      $ 2      $ 210      $ 186      $ 1,130  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Current period gross charge-offs

   $ —       $ 8      $ 3      $ 3      $ 4      $ —       $ 40      $ 58  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

Includes one- to four-family construction loans.

(2) 

Home equity loans presented with an origination year represent home equity lines-of-credit which have been converted to term loans.

(3) 

Includes commercial construction loans.

Modifications with Borrowers Experiencing Financial Difficulty:

Occasionally, the Company modifies loans to borrowers in financial distress by providing modifications to loans that it would not normally grant. A concession is made when the terms of the loan modification are more favorable than the terms the borrower would have received in the current market under similar circumstances. These concessions may include, but are not limited to, principal forgiveness, an interest rate reduction, an other-than-insignificant payment delay, or a term extension. When principal forgiveness is provided, the amount of the forgiveness is charged-off against the allowance for credit losses.

Because the effect of most modifications made to borrowers experiencing financial difficulty is already included in the allowance for credit losses, a change to the allowance for credit losses is generally not recorded upon modification.

In some cases, the Company provides multiple types of modifications on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another modification may be granted, such as principal forgiveness.

There were no loans modified to borrowers experiencing financial difficulty during the year ended December 31, 2024.

 

F-27


Table of Contents

The following table presents the amortized cost basis of loans at December 31, 2023 that were experiencing financial difficulty and were modified during the year ended December 31, 2023, by loan class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivables is also presented.

 

     Principal
Forgiveness
     Payment
Delay
     Term
Extension
     Interest
Rate
Reduction
     Add Co-
Borrower/
Guarantor
     Combination
Term
Extension
and Add Co-
Borrower
     Percentage
of Total
Class of
Financing
Receivable
 
     (Dollars in thousands)  

Real Estate Loans

                    

Commercial real estate

   $ —       $ —       $ —       $ —       $ 4,859      $ —         1.53 % 

Other loans

                    

Commercial

     —         —         —         —         —         1,046        6.24 % 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Total

   $        $ —       $ —       $ —       $ 4,859      $ 1,046     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty:

 

    

Term Extension and Added Co-Borrower

Loan Type

  

Financial Effect

Commercial Real Estate    Added a co-borrower with financial ability to strengthen the credit risk related to this particular loans. No other modification was made to this loan that had a financial effect on the borrower(s).
Other - Commercial    Added a weighted-average of 5 years to the life of the loans, which reduced the monthly payment amount for the borrowers. Added a co-borrower with financial ability to strengthen the credit risk related to these particular loans.

None of the loans that were modified during the year ended December 31, 2023 subsequently defaulted and no modified loans were past due or on non-accrual as of December 31, 2024.

Foreclosed real estate consists of property acquired in settlement of loans which is carried at its fair value less estimated selling costs. Write-downs from cost to fair value less estimated selling costs are recorded at the date of acquisition or repossession and are charged to the allowance for credit losses. There was no foreclosed real estate at December 31, 2024, and $34,000 at December 31, 2023, which was included as a component of other assets on the consolidated statements of financial condition. The recorded investment of consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings are in process according to local requirements of the applicable jurisdiction was $927,000 at December 31, 2024 and $158,000 at December 31, 2023.

Note 6- Premises and Equipment

Premises and equipment consist of the following:

 

     December 31,  
     2024      2023  
     (Dollars in thousands)  

Land

   $ 1,210      $ 1,210  

Buildings and improvements

     13,247        13,186  

Furniture and equipment

     7,600        7,596  
  

 

 

    

 

 

 

Premises and equipment, gross

     22,057        21,992  

Accumulated depreciation

     (14,839 )       (14,122 ) 
  

 

 

    

 

 

 

Premises and equipment, net

   $ 7,218      $ 7,870  
  

 

 

    

 

 

 

Depreciation of premises and equipment amounted to $739,000 and $807,000 for the years ended December 31, 2024 and 2023, respectively, and is included in occupancy and equipment expense in the accompanying consolidated statements of income.

 

F-28


Table of Contents

Note 7 - Deposits

Deposits consist of the following at the dates indicated:

 

     December 31,  
     2024     2023  
     Weighted
Average
    Weighted
Average
 
     Amount      Rate     Amount      Rate  
     (Dollars in thousands)  

Demand deposits:

     

Non-interest bearing

   $ 96,412        — %    $ 95,186        — % 

Interest bearing

     65,020        0.09       72,966        0.10  

Money market accounts

     149,550        2.26       137,374        2.75  

Savings accounts

     54,322        0.06       64,584        0.07  

Time deposits

     207,674        3.96       220,814        3.93  
  

 

 

    

 

 

   

 

 

    

 

 

 
   $ 572,978        2.04 %    $ 590,924        2.13 % 
  

 

 

    

 

 

   

 

 

    

 

 

 

Scheduled maturities of time deposits at December 31, 2024 were as follows (dollars in thousands):

 

2025

   $ 181,954  

2026

     16,525  

2027

     5,415  

2028

     3,056  

2029

     724  

Thereafter

     —   
  

 

 

 
   $ 207,674  
  

 

 

 

Time deposit accounts with balances of $250,000 or more amounted to $33.9 million and $38.4 million at December 31, 2024 and 2023, respectively.

Interest expense on deposits was as follows:

 

     Years Ended December 31,  
     2024      2023  
     (Dollars in thousands)  

Interest bearing demand deposits

   $ 64      $ 75  

Money market accounts

     3,811        1,914  

Savings accounts

     40        47  

Time deposits

     9,162        6,033  
  

 

 

    

 

 

 
   $ 13,077      $ 8,069  
  

 

 

    

 

 

 

At December 31, 2024 and 2023, deposits of directors, executive officers and their affiliates totaled $1.6 million and $2.0 million, respectively.

At December 31, 2024 and 2023, there existed no deposit relationships greater than 5% of the Company’s total deposits.

Note 8 - Borrowings

At December 31, 2024 and 2023, the Company had written agreements with the Federal Home Loan Bank of New York (“FHLBNY”), which allows it to borrow up to the maximum lending values designated by the type of collateral pledged. As of December 31, 2024 and 2023, our maximum lending value was $26.7 million and $36.8 million, respectively, and was collateralized by a pledge of certain fixed-rate residential, one- to four-family loans.

 

F-29


Table of Contents

At December 31, 2024 and December 31, 2023, the Company had no short-term borrowings from the FHLBNY.

At December 31, 2024 and 2023, the Company had long-term debt outstanding under the written agreement with the FHLBNY of $10.3 million and $35.3 million, respectively. All of the advances outstanding at December 31, 2024 and 2023 were term borrowings with initial terms of one to six years at fixed rates of interest ranging from 1.70% to 5.20%. As of December 31, 2024 and 2023, the weighted average interest rate was 3.73% and 3.41%, respectively.

Long-term debt from the FHLBNY and related contractual maturities consisted of the following:

 

     At December 31, 2024     At December 31, 2023  

Maturity

   Amount      Weighted Average
Interest Rate
    Amount      Weighted Average
Interest Rate
 
     (Dollars in thousands)  

In one year

   $ 8,250        3.79 %    $ 25,000        3.28 % 

In two years

     1,000        3.49 %      8,250        3.79 % 

In three years

     1,000        3.49 %      1,000        3.49 % 

In four years

     —         — %      1,000        3.49 % 

In five years

     —         — %      —         — % 
  

 

 

    

 

 

   

 

 

    

 

 

 
   $ 10,250        3.73 %    $ 35,250        3.41 % 
  

 

 

    

 

 

   

 

 

    

 

 

 

We have a written agreement with the FRB discount window for overnight borrowings which is collateralized by a pledge of our securities, and allows us to borrow up to the value of the securities pledged. At December 31, 2024 and December 31, 2023 there were no securities pledged to the FRB.

The Company has also established an unsecured line of credit with a correspondent bank for $20.0 million at December 31, 2024. At December 31, 2023, the Company had $27.0 million of credit lines established with correspondent banks, of which $25.0 million was unsecured and the remaining $2.0 million was secured by a pledge of the Company’s securities when draws were made. At December 31, 2024 and 2023, there were no borrowings on these lines.

Note 9 - Lease Obligations

The Company leases certain branch offices under operating or finance leases. Certain lease arrangements contain extension options which are typically for 5 years at the then fair market rental rates. As these extension options are not generally considered reasonably certain of exercise, they are not included in the lease term.

As of December 31, 2024 and 2023, two of the Company’s branch offices were under an operating lease with associated ROU assets of $938,000 and $231,000, respectively, and lease liabilities of $944,000 and $242,000, respectively. The ROU assets are recorded under other assets and the lease liabilities are recorded under other liabilities and accrued interest payable on the consolidated statements of financial condition.

Operating lease costs that were recorded in occupancy and equipment expense on the consolidated statements of income for each of the years ended December 31, 2024 and 2023 were $152,000 and $150,000, respectively.

 

F-30


Table of Contents

The table below summarizes information related to our lease liabilities at or for the years ended December 31, 2024 and 2023:

 

     For the Years Ended December 31,  

(dollars in thousands)

   2024     2023  

Cash paid for amounts included in the measurement of lease liabilities

    

Operating cash flows from operating leases

   $ 157     $ 157  

Operating cash flows from finance leases

     44       51  

Financing cash flows from finance leases

     93       81  

Weighted-average remaining lease term in years – operating leases

     5.9       1.6  

Weighted-average discount rate – operating leases

     4.35 %      2.61 % 

The Company has one long-term finance lease agreement for a branch location and the outstanding balance of the finance lease (included in other liabilities and accrued interest payable on the consolidated statements of financial condition) at December 31, 2024 and 2023 was $378,000 and $475,000, respectively, with a discount rate of 9.22%. The remaining term of this lease is 3.5 years. The asset related to this finance lease is included in premises and equipment and consists of the cost of $1.1 million less accumulated depreciation of $797,000 and $756,000 at December 31, 2024 and 2023, respectively.

The table below summarizes the maturity of remaining lease liabilities as of December 31, 2024:

 

     Operating
Leases
     Finance
Lease
 
     (Dollars in thousands)  

2025

   $ 167      $ 136  

2026

     184        136  

2027

     184        136  

2028

     184        56  

2029

     184        —   

2030 and thereafter

     172        —   
  

 

 

    

 

 

 

Total Lease Payments

   $ 1,075      $ 464  
  

 

 

    

 

 

 

Less: Amounts representing interest

     (131 )       (86 ) 
  

 

 

    

 

 

 

Present value of lease liabilities

   $ 944      $ 378  
  

 

 

    

 

 

 

Note 10 - Income Taxes

The Company’s deferred federal and state income tax and related valuation accounts represent the estimated impact of temporary differences between how we recognize our assets and liabilities under GAAP and how such assets and liabilities are recognized under federal and state tax law. Deferred tax assets and liabilities are determined based on the difference between the financial statement and tax bases of assets and liabilities as measured by the enacted tax rates which will be in effect when these differences are expected to be recovered or settled.

 

F-31


Table of Contents

The provision for income tax expense consists of the following:

 

     Years Ended December 31,  
     2024      2023  
     (Dollars in thousands)  

Current:

     

Federal

   $ 802      $ 1,377  

State

     5        5  
  

 

 

    

 

 

 

Total Current

     807        1,382  

Deferred:

     

Federal

     128        17  

State

     —         —   
  

 

 

    

 

 

 

Total Deferred

     128        17  
  

 

 

    

 

 

 

Total Income Tax Expense

   $ 935      $ 1,399  
  

 

 

    

 

 

 

A reconciliation of the statutory federal income tax at a rate of 21% for the years ended December 31, 2024 and 2023 to the income tax expense included in the consolidated statements of income is as follows:

 

     Years Ended December 31,  
     2024     2023  

Federal income tax at statutory rate

     21.0 %      21.0 % 

State benefit, net of federal expense

     (1.9 )      (1.3 ) 

Tax-exempt interest income

     (2.8 )      (3.3 ) 

Deferred tax valuation allowance

     1.9       1.3  

Life insurance income

     (3.8 )      3.5  

Other

     1.5       1.3  
  

 

 

   

 

 

 

Total Income Tax Expense

     15.9 %      22.5 % 
  

 

 

   

 

 

 

 

F-32


Table of Contents

The tax effects of temporary differences that give rise to significant portions of deferred tax assets and liabilities are as follows:

 

     December 31,  
     2024      2023  
     (Dollars in thousands)  

Deferred tax assets:

     

Unrealized losses on securities available for sale

   $ 3,271      $ 3,075  

Allowance for credit loss

     1,413        1,798  

Deferred compensation

     1,554        1,460  

Net operating losses (“NOL”)

     290        153  

Impairment of equity investments

     130        129  

Accrued expenses

     98        84  

Right of use liabilities

     196        48  

Stock options granted

     11        16  

Other

     —         13  
  

 

 

    

 

 

 

Total Deferred Tax Assets

     6,963        6,776  

Deferred tax liabilities:

     

Deferred loan origination costs

     (846 )       (972 ) 

Depreciation

     (464 )       (576 ) 

Prepaid expenses

     (123 )       (36 ) 

Right of use assets

     (197 )       (49 ) 

Other

     (62 )       (49 ) 
  

 

 

    

 

 

 

Total Deferred Tax Liabilities

     (1,692 )       (1,682 ) 

Deferred tax valuation allowance

     (1,354 )       (1,203 ) 
  

 

 

    

 

 

 

Net Deferred Tax Asset

   $ 3,917      $ 3,891  
  

 

 

    

 

 

 

The net deferred tax asset was recorded in other assets on the consolidated statements of financial condition at December 31, 2024 and 2023. In assessing the ability of the Company to realize the benefit of the deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, availability of operating loss carry-backs, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income and projections for future taxable income over the periods which deferred tax assets are deductible, management believes it is more likely than not the Company will generate sufficient taxable income to realize the benefits of these deductible differences at December 31, 2024, except for the following:

 

  •  

Valuation allowance of $130,000 on the deferred tax asset for the 2011 other than temporary impairment charge; and

 

  •  

Valuation allowance of $1,224,000 on state deferred tax assets with anticipated net operating loss expiration dates of 2035 through 2044, as well as unrealized losses on securities available for sale.

Management believes that the Company will not generate sufficient income of the appropriate character (i.e. capital gains) to utilize any of the deferred tax asset created by the 2011 other than temporary impairment charge. Management believes that it is more likely than not that the Company will not realize its state deferred tax assets because of reform in New York State corporate tax law. Beginning in 2015, the most significant change in the tax law allows the Company to deduct up to 50% of its net interest income received from qualifying loans. This change effectively eliminates the Company’s New York State tax on income resulting in the Company being taxed on its apportioned capital. Because of this tax reform, the Company will not generate sufficient taxable income within New York State to realize its existing state deferred tax assets. There was a $151,000 increase in the deferred tax valuation recorded during 2024 and a $77,000 increase in the deferred tax valuation recorded during 2023.

 

F-33


Table of Contents

Under prior federal law, tax bad debt reserves created prior to January 1, 1998 were subject to recapture into taxable income should the Company fail to meet certain qualifying asset and definition tests. The 1996 federal legislation eliminated these thrift related recapture rules. However, under current law, pre-1988 reserves remain subject to recapture should the Company make certain non-dividend distributions or cease to maintain a thrift or bank charter. Management has no intention of taking any such actions. At December 31, 2024 and 2023, the Company’s total pre-1988 tax bad debt reserve was $2.2 million. This reserve reflects the cumulative effect of federal tax deductions by the Company for which no federal income tax provision has been made.

Current income tax guidance prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return, and also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition. The Company recognized no adjustment for unrecognized income tax benefits for the years ended December 31, 2024 and 2023. As of December 31, 2024, there has been no material change in any uncertain tax position. The Company’s policy is to recognize interest and penalties on unrecognized tax benefits in income tax expense in the consolidated statements of income.

The Company’s Federal and New York State tax returns, constituting the returns of the major taxing jurisdictions, are subject to examination by the taxing authorities for all open years as prescribed by applicable statute. No waivers have been executed that would extend the period subject to examination beyond the period prescribed by statute. The federal tax returns for the years ended December 31, 2021, 2022, 2023, and 2024 remain subject to examination by the IRS. The state tax returns for the years ended December 31, 2021, 2022, 2023, and 2024 for New York State remain subject to examination.

Note 11 - Employee and Director Benefit Plans

401K Plan

The Company maintains a 401(k) savings plan covering employees who are employed on the first month following their initial date of employment and attained age 21. Participants may make contributions to the 401(k) Plan in the form of salary deferrals of up to 75% of their total compensation subject to certain IRS limitations. The plan consists of three components: 401(k), Profit Sharing, and Safe Harbor. For the 401(k) component, the Company makes a matching contribution equal to 40% of the eligible employee’s salary deferral, up to 6% of such employee’s compensation, once an employee is eligible to participate in the 401(k) plan. For the profit sharing component, the Company makes a discretionary contribution, up to 5.1% of an eligible employee’s salary, depending on years of service. Lastly, the Company contributes 3.4% of an eligible employee’s salary based on years of service, which is a discretionary contribution to the Safe Harbor component of the plan. The Company’s expense for all three components of the 401(k) plan for the years ended December 31, 2024 and 2023 was $554,000 and $452,000, respectively.

1999 Supplemental Benefit Plans

Effective October 1, 1999, the Company initiated a non-qualified Executive Supplemental Benefit Plan and a non-qualified Directors Supplemental Benefit Plan (the “1999 Plans”). Both plans are unfunded and provide a predefined annual benefit to be paid to executives and directors for fifteen years upon their retirement. The Company can set aside assets to fund the liability which will be subject to claims of the Company’s creditors upon liquidation of the Company. Annual benefits increase at a predetermined amount until the executive or director reaches a predetermined retirement age. Predefined benefits are 100% vested at all times and in the event of death, are guaranteed to continue at the full amount to their designated beneficiaries. The Company had a liability under the 1999 Plans of $278,000 and $324,000 at December 31, 2024 and 2023, respectively. This liability was included in other liabilities and accrued interest payable on the consolidated statements of financial condition and was calculated using an assumed discount rate of 6.17% in 2024 and 2023.

The Company’s expense for the 1999 Plans was $18,000 and $23,000 for the years ended December 31, 2024 and 2023, respectively.

 

F-34


Table of Contents

2001 and 2012 Supplemental Benefit Plans

Effective October 1, 2001, the Company initiated a non-qualified Executive Supplemental Benefit Plan and a non-qualified Director’s Supplemental Benefit Plan (collectively, the “2001 Plans”). The Company amended and restated the 2001 Plans effective November 1, 2015.

Effective January 27, 2016, the Company amended the 2001 Supplemental Benefit Plan for Directors, resulting in a change to the benefit formula from a fixed, pre-determined dollar benefit. The formula provides a benefit equal to a percentage of the director’s average pay. The average pay is multiplied by number of years of service, not to exceed 20 years of service or 40% of average final pay. The benefit is payable over a period of fifteen years beginning the month following age 72, unless termination occurs due to disability, death, or a change in control.

Effective May 18, 2016, the Company amended the 2001 Supplemental Benefit Plan for Executives resulting in a change in the benefit formula from a fixed, pre-determined dollar benefit to a formula-based benefit. The formula provides a benefit equal to a percentage of the executive’s average pay. The average pay is multiplied by number of years of service, not to exceed 20 years of service or 40% of average final pay. A reduced benefit is payable if a termination of service occurs prior to age 65. The benefit is payable over a period of fifteen years beginning the month following age 65, unless termination occurs due to disability, death, or a change in control.

The 2001 Plans are unfunded. The Company had a liability under these plans of $2.9 million and $2.8 million at December 31, 2024 and 2023, respectively. This liability was included in other liabilities on the consolidated statements of financial condition and was calculated using an assumed discount rate of 6.17% in 2024 and 2023.

Effective June 30, 2012, the Company implemented a Supplemental Executive Benefit Plan (the “2012 Plan”) with one executive. The 2012 Plan provides that when the executive attains age 67, the executive will be entitled to a fixed, pre-determined annual benefit under the 2012 Plan, which will be paid in monthly installments for 15 years. The 2012 Plan was amended on May 18, 2016 to update the fixed, pre-determined annual benefit amount. The 2012 Plan provides for a reduced benefit in the event the executive terminates his employment for a reason other than death, disability, cause, or a change in control, before the executive attains the age 67, which will be paid in monthly installments for 15 years. In the event of death, the vested benefit is payable to the beneficiary as a lump sum payment. The Company had a liability under this plan of $1.5 million and $1.6 million as of December 31, 2024 and 2023, respectively. This liability was included in other liabilities and accrued interest payable on the consolidated statements of financial condition and was calculated using an assumed discount rate of 5.12% in 2024 and 2023.

Under the 2001 Plans and the 2012 Plan, the Company can set aside assets to fund the liability which will be subject to claims of the Company’s creditors upon liquidation of the Company.

The Company’s expense for the 2001 and 2012 Plans was $370,000 and $819,000 for the years ended December 31, 2024 and 2023, respectively.

2018 Retention Agreement

Effective March 29, 2018, the Company entered into a retention agreement with one executive. The agreement provides that the executive will receive a payment of $1.4 million (the “Normal Retention Payment”) provided that the executive remains continuously employed with the Bank through March 29, 2028 (the “Retention Date”). The Normal Retention Payment will be paid in three equal installments on March 29, 2028, January 2, 2029, and January 2, 2030. If the executive’s employment is terminated without cause or for good reason (as defined in the agreement) prior to the Retention Date, the executive will receive the vested account balance as set forth in the agreement. In the event that the executive’s employment terminates prior to the Retention Date due to death or disability, the executive or his beneficiary, as applicable, will generally receive the vested account balance. If the executive’s employment is terminated prior to the Retention Date and within two years of a change in control (as defined in the agreement), the executive will receive the Normal Retention Payment in a lump sum payment. The Company has a liability under this plan of $775,000 and $627,000 as of December 31, 2024 and 2023, respectively. This liability was included in other liabilities and accrued interest payable on the consolidated statements of financial condition and was calculated using an assumed discount rate of 5.12% in 2024 and 2023.

 

F-35


Table of Contents

The Company’s expense for the 2018 Plan was $147,000 and $135,000 for the years ended December 31, 2024 and 2023, respectively.

The Company has purchased bank owned life insurance for the purpose of funding the liabilities related to the 1999 Supplemental Benefit Plans, the 2001 and 2012 Supplemental Benefit Plans, and the 2018 Retention Agreement. The cash surrender value of such bank owned life insurance amounted to $29.3 million at December 31, 2024 and $29.4 million at December 31, 2023.

2024 Supplemental Executive Retirement Plan Agreement

Effective December 16, 2024, the Company entered into a supplemental executive retirement plan with one executive which replaces the prior supplemental executive retirement plan that the Company entered into with the executive on July 16, 2024. Under the plan, if the executive terminates employment on or after age 67, the Bank will pay the annual amount that is paid from the annuity contracts as defined in the plan, with such annual amount payable in twelve equal monthly installments for 15 years, and if the executive is living at the end of the 15 year payment period, such payments will continue for the remainder of the executive’s life. If the executive terminates employment before age 67, the Bank will pay the executive an amount equal to the amount that is paid from the annuity contracts, with such annual amount payable in twelve equal monthly installments for 15 years, and if the executive is living at the end of the 15 year payment period, such payments will continue for the remainder of the executive’s life. The plan also provides a benefit in the event of the executives disability, death, or upon the occurrence of a change in control followed by a qualifying termination of employment. The Company has a liability under this plan of $175,000 as of December 31, 2024, which was included in other liabilities and accrued interest payable on the consolidated statements of financial condition and was calculated using an assumed discount rate of 5.00% in 2024. The annuity contracts amounted to $3.2 million as of December 31, 2024 and were included within other assets on the consolidated statements of financial condition.

The Company’s expense for the 2024 plan was $175,000 for the year ended December 31, 2024.

Note 12 – Stock-based Compensation

As of December 31, 2024, the Company had three active stock-based compensation plans, which are described below. The compensation cost related to these plans was $345,000 and $103,000 for the years ended December 31, 2024 and 2023, respectively, and is included within salary and benefits expense in the non-interest expense section of the consolidated statements of income.

2006 Stock Option Plan

The Company’s 2006 Stock Option Plan (the “Stock Option Plan”), which was approved by the Company’s stockholders, permitted the grant of options to its employees and non-employee directors for up to 297,562 shares of common stock. The Stock Option Plan expired on October 24, 2016 and grants of options can no longer be awarded.

Both incentive stock options and non-qualified stock options have been granted under the Stock Option Plan. The exercise price of each stock option equals the market price of the Company’s common stock on the date of grant and an option’s maximum term is ten years. The stock options generally vest over a five year period.

 

F-36


Table of Contents

A summary of the status of the Stock Option Plan during the year ended December 31, 2024 and 2023 is presented below:

 

     2024      2023  
     Options     Weighted
Average
Exercise
Price
     Remaining
Contractual
Life
     Options      Weighted
Average
Exercise
Price
     Remaining
Contractual
Life
 

Outstanding at beginning of year

     58,857     $ 14.38           58,857      $ 14.38     

Granted

     —        —            —         —      

Exercised

     —        —            —         —      

Forfeited

     (31,035 )    $ 14.38           —       $ —      
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

Outstanding at end of period

     27,822     $ 14.38        1.8 years        58,857      $ 14.38        2.8 years  
  

 

 

   

 

 

       

 

 

    

 

 

    

Options exercisable at end of period

     27,822     $ 14.38        1.8 years        58,857      $ 14.38        2.8 years  
  

 

 

   

 

 

       

 

 

    

 

 

    

At December 31, 2024, stock options granted under this plan had no intrinsic value and there were no remaining options available for grant under the Stock Option Plan. At December 31, 2024 all compensation cost and expense related to the Stock Option Plan had been recognized in prior periods.

2012 Equity Incentive Plan

The Company’s 2012 Equity Incentive Plan (the “EIP”), which was approved by the Company’s stockholders on May 23, 2012, authorizes the issuance of up to 180,000 shares of common stock pursuant to grants of restricted stock awards and up to 20,000 shares of common stock pursuant to grants of incentive stock options and non-qualified stock options, subject to permitted adjustments for certain corporate transactions. Employees and non-employee directors of Lake Shore Bancorp or its subsidiaries are eligible to receive awards under the EIP, except that non-employee directors may not be granted incentive stock options. The EIP expired on April 24, 2024 and grants of awards can no longer be made.

The Board of Directors granted restricted stock awards under the EIP during 2024 as follows:

 

Grant Date

   Number of
Restricted
Stock Awards
    

Vesting

   Fair Value per
Share of Award
on Grant Date
     Awardees

April 23, 2024

     19,730      100% on April 23, 2025    $ 10.69      Non-employee directors

April 23, 2024

     32,522      25% per year for four years with first vesting on April 23, 2025    $ 10.69      Employees

The Board of Directors granted stock options under the EIP during the year ended December 31, 2024 as follows:

 

Grant Date

   Number of
Stock
Option
Awards
    

Vesting

   Exercise
Price
     Awardees

April 23, 2024

     9,306      20% per year for five years with first vesting on April 23, 2025    $ 10.69      Non-employee directors

 

F-37


Table of Contents

A summary of the status of unvested restricted stock awards under the EIP for the years ended December 31, 2024 and 2023 is as follows:

 

     At December 31,
2024
     Weighted
Average Grant
Price (per Share)
     At December 31,
2023
     Weighted
Average Grant
Price (per Share)
 

Unvested shares outstanding at beginning of year

     18,118      $ 13.91        43,866      $ 15.02  

Granted

     52,252        10.69        8,282        12.91  

Vested

     (11,725 )       13.58        (11,734 )       15.39  

Forfeited

     (1,644 )       11.50        (22,296 )       14.93  
  

 

 

    

 

 

    

 

 

    

 

 

 

Unvested shares outstanding at end of period

     57,001      $ 11.10        18,118      $ 13.91  
  

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2024, there were 121,346 shares of restricted stock vested or distributed to eligible participants under the EIP and the plan expired on April 24, 2024. Accordingly, there were no remaining shares available for grant. Compensation expense related to restricted stock awards under the EIP amounted to $242,000 and $17,000 for the years ended December 31, 2024 and 2023, respectively. At December 31, 2024, $358,000 of unrecognized compensation cost related to unvested restricted stock awards is expected to be recognized over a period of 24.2 months.

A summary of the status of stock options under the EIP for the years ended December 31, 2024 and 2023 is as follows:

 

     2024      2023  
     Options     Exercise
Price
     Intrinsic
Value
     Remaining
Contractual
Life
     Options     Exercise
Price
     Remaining
Contractual
Life
 

Outstanding at beginning of year

     13,101     $ 14.38              20,000     $ 14.38     

Granted

     9,306       10.69              —        —      

Exercised

     —        —               —        —      

Forfeited

     (9,307 )      14.38              —        —      

Expired

     —        —               (6,899 )    $ 14.38     
  

 

 

            

 

 

      

Outstanding at end of period

     13,100     $ 11.76      $ 28,000        7.1 years        13,101     $ 14.38        2.8 years  
  

 

 

            

 

 

      

Options exercisable at end of period

 

     3,794     $ 14.38      $ —         1.8 years        13,101     $ 14.38        2.8 years  
  

 

 

            

 

 

      

 

     Options      Exercise
Price
     Fair
Value
     Remaining
Contractual
Life
 

Fair value of options granted

     9,306      $ 10.69      $ 28,000       
9.3
years
 
 

Compensation expense related to unvested stock options under the EIP amounted to $4,000 for the year ended December 31, 2024. There was no compensation expense related to stock option under the EIP for the year ended December 31, 2023. At December 31, 2024, $24,000 of unrecognized compensation cost related to unvested stock options is expected to be recognized over a period of 4.3 years. During April 2024, the Company granted all remaining options available under the EIP. The EIP expired on April 24, 2024 and no additional options were available for grant nor issued after this date.

Employee Stock Ownership Plan (“ESOP”)

The Company established the ESOP for the benefit of eligible employees of the Company and Bank. All Company and Bank employees meeting certain age and service requirements are eligible to participate in the ESOP. Participants’ benefits become fully vested after five years of service once the employee is eligible to participate in the ESOP. The Company utilized $2.6 million of the proceeds of its 2006 stock offering to extend a loan to the ESOP and the ESOP used such proceeds to purchase 238,050 shares of stock on the open market at an average price of $10.70 per share, plus commission expenses. As a result of the purchase of shares by the ESOP, total stockholders’ equity of the Company was reduced by $2.6 million. As of December 31, 2024, the balance of the loan to the ESOP was $1.2 million and the fair value of unallocated shares was $1.3 million. As of December 31, 2024, there were 66,117 allocated shares and 95,219 unallocated shares compared to 74,895 allocated shares and 103,153 unallocated shares at December 31, 2023. The ESOP compensation expense was $99,000 for the year ended December 31, 2024 and $86,000 for the year ended December 31, 2023 based on 7,935 shares earned in each of those years.

 

 

F-38


Table of Contents

Note 13 - Fair Value of Financial Instruments

Management uses its best judgment in estimating the fair value of the Company’s financial instruments. However, there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Company could have realized in a sale transaction on the dates indicated. The estimated fair value amounts have been measured as of December 31, 2024 and 2023 and have not been re-evaluated or updated for purposes of these consolidated financial statements subsequent to those respective dates. The estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported here.

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.

GAAP establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities measurements (Level 1) and the lowest priority to unobservable input measurements (Level 3). The three levels of the fair value hierarchy are as follows:

Level 1: Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity can access at the measurement date.

Level 2: Inputs other than quoted prices included in Level 1 that are observable for the asset or liability either directly or indirectly.

Level 3: Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

Asset and Liabilities Measured at Fair Value on a Recurring Basis

The Company’s consolidated statements of financial condition contain investment securities that are recorded at fair value on a recurring basis. For financial instruments measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 2024 and 2023 were as follows:

 

F-39


Table of Contents
     Fair Value Measurements at December 31, 2024  
            Quoted Prices in
Active Markets
for Identical
Assets
     Significant Other
Observable
Inputs
     Significant Other
Unobservable
Inputs
 
     Fair Value      (Level 1)      (Level 2)      (Level 3)  
     (Dollars in thousands)  

Measured at fair value on a recurring basis:

     

Securities:

     

Debt Securities

     

U.S. government agencies

   $ 1,851      $ —       $ 1,851      $ —   

Municipal bonds

     32,288        —         32,288        —   

Mortgage-backed securities:

     

Collateralized mortgage obligations-private label

     9        —         9        —   

Collateralized mortgage obligations-government sponsored entities

     8,942        —         8,942        —   

Government National Mortgage Association

     50        —         50        —   

Federal National Mortgage Association

     9,013        —         9,013        —   

Federal Home Loan Mortgage Corporation

     4,240        —         4,240        —   

Asset-backed securities:

     

Private label

     28        —         28        —   

Government sponsored entities

     1        —         1        —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Debt Securities

     56,422        —         56,422        —   

Equity securities

     73        73        —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Securities

   $ 56,495      $ 73      $ 56,422      $ —   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Fair Value Measurements at December 31, 2023  
            Quoted Prices in
Active Markets
for Identical
Assets
     Significant Other
Observable
Inputs
     Significant Other
Unobservable
Inputs
 
     Fair Value      (Level 1)      (Level 2)      (Level 3)  
     (Dollars in thousands)  

Measured at fair value on a recurring basis:

     

Securities:

     

Debt Securities

     

U.S. government agencies

   $ 1,874      $ —       $ 1,874      $ —   

Municipal bonds

     33,050        —         33,050        —   

Mortgage-backed securities:

     

Collateralized mortgage obligations-private label

     10        —         10        —   

Collateralized mortgage obligations-government sponsored entities

     10,400        —         10,400        —   

Government National Mortgage Association

     55        —         55        —   

Federal National Mortgage Association

     10,189        —         10,189        —   

Federal Home Loan Mortgage Corporation

     4,813        —         4,813        —   

Asset-backed securities:

     

Private label

     31        —         31        —   

Government sponsored entities

     2        —         2        —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Debt Securities

     60,424        —         60,424        —   

Equity securities

     18        18        —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Securities

   $ 60,442      $ 18      $ 60,424      $ —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Level 2 inputs for assets or liabilities measured at fair value on a recurring basis might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment projections, credit risks, etc.), or inputs that are derived principally from or corroborated by market data by correlation or other means. The following is a description of valuation methodologies used for financial assets recorded at fair value on a recurring basis:

 

F-40


Table of Contents
  •  

Investment securities - the fair values are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1) or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities, but rather by relying on the securities’ relationship to other benchmark quoted prices. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution date, market consensus prepayment projections, credit information, and the security’ terms and conditions, among other things. Level 2 securities which are fixed income instruments that are not quoted on an exchange, but are traded in active markets, are valued using prices obtained from our custodian, who use third party data service providers.

In addition to disclosure of the fair value of assets on a recurring basis, GAAP requires disclosures for assets and liabilities measured at fair value on a non-recurring basis. The following is a description of the valuation methods used for assets measured at fair value on a non-recurring basis.

Collateral-Dependent Loans. Loans for which repayment is substantially expected to be provided through the operations or sale of collateral are considered collateral dependent. They are held at the lower of cost or fair value and are considered to be measured at fair value when recorded below cost. Collateral-dependent loans are valued based on the estimated fair value of the collateral, less estimated costs to sell at the measurement date, based on either a recent appraisal or discounted cash flows based on market conditions. Accordingly, collateral-dependent loans are classified within Level 3 of the fair value hierarchy. The Company had no collateral-dependent loans with a recorded allowance for credit losses as of December 31, 2024 and December 31, 2023.

Foreclosed Real Estate and Repossessed Assets. Foreclosed real estate and repossessed assets are held at the lower of cost or fair value and are considered to be measured at fair value when recorded below cost. The fair value of foreclosed real estate is calculated using independent appraisals, less estimated selling costs. Certain repossessed assets may require assumptions about factors that are not observable in an active market when determining fair value. Accordingly, foreclosed real estate and repossessed assets are classified within Level 3 of the fair value hierarchy. There was no foreclosed real estate at December 31, 2024 and $34,000 at December 31, 2023, which was included as a component of other assets on the consolidated statements of financial condition. The Company did not have repossessed assets at December 31, 2024 and December 31, 2023.

Mortgage Servicing Rights. Mortgage servicing rights do not trade in an active market with readily observable market data. As a result, the Company estimates the fair value of loan servicing rights by using a discounted cash flow model to calculate the present value of estimated future net servicing income. The key assumptions used in the model include the estimated life of loans sold with servicing retained and the estimated cost to service the loans. Loan servicing rights are classified as Level 3 measurements due to the use of unobservable inputs as well as management judgment and estimation. Mortgage servicing rights amounted to $177,000 and $191,000 at December 31, 2024 and December 31, 2023, respectively, and were included as a component of other assets on the consolidated balance sheets.

 

F-41


Table of Contents

For assets measured at fair value on a non-recurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 2024 and 2023 were as follows:

 

     Fair Value Measurements  
            Quoted Prices
in Active
Markets for
Identical
Assets
     Significant
Other
Observable
Inputs
     Significant
Other
Unobservable
Inputs
 
     Fair Value      (Level 1)      (Level 2)      (Level 3)  
     (Dollars in thousands)  

Measured at fair value on a non-recurring basis:

     

At December 31, 2024

     

Mortgage servicing rights

   $ 177      $ —       $ —       $ 177  

At December 31, 2023

     

Collateral-dependent loans

   $ 1,369      $ —       $ —       $ 1,369  

Foreclosed real estate

     34        —         —         34  

Mortgage servicing rights

     191        —         —         191  

The following table presents additional quantitative information about assets measured at fair value on a non-recurring basis and for which the Company has utilized Level 3 inputs to determine fair value:

 

     Quantitative Information about Level 3 Fair Value Measurements  

(Dollars in thousands)

   Fair Value Estimate     

Valuation Technique

   Unobservable Input     Range     Weighted
Average
 

At December 31, 2024

          

Mortgage servicing rights

   $ 177      Discounted Cash Flow Model (1)      Servicing Fees       0.25 %      0.25 % 
           Servicing Costs       0.10 %      0.10 % 
          
Estimated Life of
Loans
 
 
   
5.17 -6.17
years
 
 
    5.67 years  

At December 31, 2023

          

Collateral-dependent loans

   $ 1,369      Appraisal of collateral (2)     
Direct Disposal
Costs (3)
 
 
    8.00 - 10.00 %      9.75 % 

Foreclosed real estate

     34      Appraisal of collateral (2)     
Direct Disposal
Costs (3)
 
 
    8.00 %      8.00 % 

Mortgage servicing rights

     191      Discounted Cash Flow Model (1)      Servicing Fees       0.25 %      0.25 % 
           Servicing Costs       0.09 %      0.09 % 
          
Estimated Life of
Loans
 
 
    5.32 years       5.32 years  

 

 

(1) 

The fair value is based on a discounted cash flow model. The model’s key assumptions are the estimated life of loans sold with servicing retained and the estimated cost to service the loan.

(2) 

Fair value is generally determined through independent third-party appraisals of the underlying collateral, which generally includes various Level 3 inputs which are not observable.

(3) 

The fair value basis of foreclosed real estate may be adjusted to reflect management estimates of disposal costs including, but not necessarily limited to, real estate brokerage commissions, legal fees, and delinquent property taxes.

 

F-42


Table of Contents

The carrying amount and estimated fair value, based on the exit price notion, of the Company’s financial instruments, whether carried at cost or fair value, are as follows:

 

     Fair Value Measurements at December 31, 2024  
     Carrying      Estimated      Quoted Prices
in Active
Markets for
Identical
Assets
     Significant
Other
Observable
Inputs
     Significant
Other
Unobservable
Inputs
 
     Amount      Fair Value      (Level 1)      (Level 2)      (Level 3)  
     (Dollars in thousands)  

Financial assets:

              

Cash and cash equivalents

   $ 33,131      $ 33,131      $ 33,131      $ —       $ —   

Securities

     56,495        56,495        73        56,422        —   

Federal Home Loan Bank stock

     1,157        1,157        —         1,157        —   

Loans receivable, net

     544,620        525,728        —         —         525,728  

Accrued interest receivable

     2,819        2,819        —         2,819        —   

Bank-owned life insurance

     29,340        29,340        —         29,340        —   

Mortgage servicing rights

     177        177        —         —         177  

Financial liabilities:

              

Deposits

     572,978        572,082        —         572,082        —   

Long-term debt

     10,250        10,199        —         10,199        —   

Accrued interest payable

     99        99        —         99        —   

 

     Fair Value Measurements at December 31, 2023  
     Carrying      Estimated      Quoted Prices
in Active
Markets for
Identical
Assets
     Significant
Other
Observable
Inputs
     Significant
Other
Unobservable
Inputs
 
     Amount      Fair Value      (Level 1)      (Level 2)      (Level 3)  
     (Dollars in thousands)  

Financial assets:

              

Cash and cash equivalents

   $ 53,730      $ 53,730      $ 53,730      $ —       $ —   

Securities

     60,442        60,442        18        60,424        —   

Federal Home Loan Bank stock

     2,293        2,293        —         2,293        —   

Loans receivable, net

     555,828        530,735        —         —         530,735  

Accrued interest receivable

     2,835        2,835        —         2,835        —   

Bank-owned life insurance

     29,355        29,355        —         29,355        —   

Mortgage servicing rights

     191        191        —         —         191  

Financial liabilities:

              

Deposits

     590,924        589,243        —         589,243        —   

Long-term debt

     35,250        34,757        —         34,757        —   

Accrued interest payable

     829        829        —         829        —   

Note 14 - Regulatory Capital Requirements

The Bank is subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk-weightings, and other factors. The Company is exempt from consolidated capital requirements as those requirements do not apply to certain small savings and loan holding companies or bank holding companies with consolidated assets under $3 billion.

As a result of the Economic Growth, Regulatory Relief, and Consumer Act, the federal banking agencies have developed a minimum “Community Bank Leverage Ratio” (“CBLR”) for financial institutions with assets of less than $10 billion and limited amounts of off-balance-sheet exposures and trading assets and liabilities. A “qualifying community bank” may elect

 

F-43


Table of Contents

to utilize the CBLR in lieu of the general applicable risk-based capital requirements under Basel III. If the community bank’s capital levels exceed the CBLR, it will be deemed to be in compliance with all other capital and leverage requirements, including the capital requirements to be considered “well capitalized” under Basel III. The federal banking agencies may consider a financial institution’s risk profile when evaluating whether it qualifies as a community bank for purposes of the capital ratio requirement. The federal banking agencies set the minimum CBLR at 9.00%. The Bank elected to be subject to the CBLR when it became effective on January 1, 2020.

As of December 31, 2024 and 2023, the Bank was considered a “qualifying community bank” and its CBLR was 13.83% and 12.68%, respectively, therefore it was deemed to be in compliance with all other capital and leverage requirements, including the capital requirements to be considered “well capitalized” under Prompt Corrective Action statutes.

Following is a reconciliation of the Bank’s GAAP capital to regulatory Tier 1 and CET 1 capital for December 31, 2024 and 2023:

 

     December 31,  
     2024      2023  
     (Dollars in thousands)  

GAAP (Equity) Capital:

   $ 87,280      $ 82,487  

Plus:

     

Unrealized losses on available-for-sale debt securities, net of tax

     9,964        9,385  
  

 

 

    

 

 

 

Tier 1 Capital and CET 1 Capital

   $ 97,244      $ 91,872  
  

 

 

    

 

 

 

In order to be considered “well-capitalized” by the OCC, a savings bank must maintain a Tier 1 Leverage capital ratio of 5% and a Total Risk-Based capital ratio of 10%. At December 31, 2024, the Bank’s Tier 1 Leverage capital ratio was 13.83% and its Total Risk-Based capital ratio was 18.79% and accordingly the Bank was considered to be well-capitalized.

Note 15 – Earnings per Share

Earnings per share was calculated for the years ended December 31, 2024 and 2023, respectively. Basic earnings per share is based upon the weighted average number of common shares outstanding, exclusive of unearned shares held by the Employee Stock Ownership Plan of Lake Shore Bancorp, Inc. (the “ESOP”). Unvested shares of restricted stock which have voting rights and are eligible to receive dividends are included in the calculation of the weighted average number of common shares outstanding. Diluted earnings per share is based upon the weighted average number of common shares outstanding and common share equivalents that would arise from the exercise of dilutive securities. Stock options are regarded as potential common stock and are considered in the diluted earnings per share calculations to the extent they would be dilutive and computed using the treasury stock method.

The calculated basic and diluted earnings per share are as follows:

 

     Years Ended December 31,  
     2024      2023  

Numerator – net income

   $ 4,931,000      $ 4,820,000  
  

 

 

    

 

 

 

Denominator:

     

Basic weighted average shares outstanding

     5,621,824        5,855,505  

Increase in weighted average shares outstanding due to:

     

Stock options(1)

     —         —   
  

 

 

    

 

 

 

Diluted weighted average shares outstanding(1)

     5,621,824        5,855,505  
  

 

 

    

 

 

 

Earnings per share:

     

Basic

   $ 0.88      $ 0.82  

Diluted

   $ 0.88      $ 0.82  

 

(1) 

Weighted average stock options to purchase 34,740 shares under the Company’s 2006 Stock Option Plan and 17,562 shares under the EIP at $14.38 and $10.69, respectively, were outstanding during the year ended December 31, 2024. Weighted average stock options to purchase 58,857 shares under the Company’s 2006 Stock Option Plan and 13,101 shares under the EIP at $14.38 were outstanding during the year ended December 31, 2023. For both periods presented, these options were not included in the calculation of diluted earnings per share because to do so would have been anti-dilutive.

 

F-44


Table of Contents

Note 16 – Commitments to Extend Credit

The Company has commitments to extend credit with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. Such commitments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial condition.

The Company’s exposure to credit loss is represented by the contractual amount of these commitments. There was a $316,000 and $487,000 allowance for credit losses associated with these commitments at December 31, 2024 and December 31, 2023, respectively.

The following commitments to extend credit were outstanding as of the dates specified:

 

     Contract Amount  
     December 31,
2024
     December 31,
2023
 
     (Dollars in thousands)  

Commitments to grant loans

   $ 3,098      $ 21,045  

Unfunded commitments to fund loans and lines of credit

     96,711        75,721  

Commercial and Standby letters of credit

     765        1,212  

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses. The commitments for lines of credit may expire without being drawn upon. Therefore, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained, if it is deemed necessary by the Company, is based on management’s credit evaluation of the customer.

Note 17 – Parent Company Only Financial Information

The following condensed financial statements summarize the financial position and results of operations and cash flows of the parent savings and loan holding company, Lake Shore Bancorp, Inc., as of December 31, 2024 and 2023 and for the years ended December 31, 2024 and 2023.

Statements of Financial Condition

 

     December 31,  
     2024      2023  
     (Dollars in thousands)  

Assets

     

Cash and due from banks

   $ 906      $ 2,272  

Investment in subsidiary

     87,281        82,487  

ESOP loan receivable

     1,224        1,294  

Other assets

     607        337  
  

 

 

    

 

 

 

Total assets

   $ 90,018      $ 86,390  
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

     

Other liabilities

     150        117  

Total stockholders’ equity

     89,868        86,273  
  

 

 

    

 

 

 

Total liabilities and stockholders’ equity

   $ 90,018      $ 86,390  
  

 

 

    

 

 

 

 

F-45


Table of Contents

Statements of Income

 

     For the Years Ended  
     December 31,  
     2024      2023  
     (Dollars in thousands)  

Interest Income

   $ 98      $ 183  

Other

     6        7  
  

 

 

    

 

 

 

Total Income

     104        190  

Non-interest Expenses

     489        577  
  

 

 

    

 

 

 

Loss before income taxes and equity in undistributed net income of subsidiary

     (385 )       (387 ) 

Income tax benefit

     (99 )       (81 ) 
  

 

 

    

 

 

 

Loss before undistributed net income of subsidiary

     (286 )       (306 ) 

Equity in undistributed net income of subsidiary

     5,217        5,126  
  

 

 

    

 

 

 

Net Income

   $ 4,931      $ 4,820  
  

 

 

    

 

 

 

Statements of Cash Flows

 

     For the Years Ended  
     December 31,  
     2024      2023  
     (Dollars in thousands)  

Cash Flows from Operating Activities:

     

Net income

   $ 4,931      $ 4,820  

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

     

ESOP shares committed to be released

     99        86  

Stock based compensation expense

     246        17  

(Increase) decrease in other assets

     (426 )       297  

Increase in other liabilities

     33        87  

Equity in undistributed earnings of subsidiary

     (5,217 )       (5,126 ) 
  

 

 

    

 

 

 

Net Cash (Used in) Provided by Operating Activities

     (334 )       181  
  

 

 

    

 

 

 

Cash Flows from Investing Activities:

     

Payments received on ESOP loan

     70        65  
  

 

 

    

 

 

 

Net Cash Provided by Investing Activities

     70        65  
  

 

 

    

 

 

 

Cash Flows from Financing Activities:

     

Purchase of treasury stock

     (20 )       (58 ) 

Cash dividends paid

     (1,082 )       —   
  

 

 

    

 

 

 

Net Cash Used in Financing Activities

     (1,102 )       (58 ) 
  

 

 

    

 

 

 

Net (Decrease) Increase in Cash and Cash Equivalents

     (1,366 )       188  

Cash and Cash Equivalents - Beginning

     2,272        2,084  
  

 

 

    

 

 

 

Cash and Cash Equivalents - Ending

   $ 906      $ 2,272  
  

 

 

    

 

 

 

Note 18 – Treasury Stock

During the year ended December 31, 2024, the Company did not repurchase any shares of common stock under the existing stock repurchase program. As of December 31, 2024, there were 30,626 shares remaining to be repurchased under the existing stock repurchase program. During the year ended December 31, 2024, the Company transferred 52,252 shares of common stock out of treasury stock reserved for the 2012 Equity Incentive Plan, at an average cost of $9.39 per share, to fund awards that had been granted under the plan. During the year ended December 31, 2024, there were 1,644 shares transferred back into treasury stock reserved for the 2012 Equity Incentive Plan, at an average cost of $9.39 per share due to forfeitures. The Company repurchased 1,670 shares upon the vesting of shares under the 2012 Equity Incentive Plan for the purpose of remitting payroll taxes on behalf of awardees who were employees, at an average cost of $11.82 per share, during the year ended December 31, 2024.

 

F-46


Table of Contents

During the year ended December 31, 2023, the Company did not repurchase any shares of common stock under the existing stock repurchase program. As of December 31, 2023, there were 30,626 shares remaining to be repurchased under the existing stock repurchase program. During the year ended December 31, 2023, the Company transferred 8,282 shares of common stock out of treasury stock reserved for the 2012 Equity Incentive Plan, at an average cost of $9.39 per share, to fund awards that had been granted under the plan. During the year ended December 31, 2023, there were 22,296 shares transferred back into treasury stock reserved for the 2012 Equity Incentive Plan, at an average cost of $9.39 per share due to forfeitures. The Company repurchased 4,923 shares upon the vesting of shares under the 2012 Equity Incentive Plan for the purpose of remitting payroll taxes on behalf of awardees who were employees, at an average cost of $11.60 per share, during the year ended December 31, 2023.

Note 19 – Other Comprehensive (Loss) Income

In addition to presenting the consolidated statements of comprehensive (loss) income herein, the following table shows the tax effects allocated to the Company’s single component of other comprehensive (loss) income for the periods presented:

 

     For the Year Ended December 31, 2024     For the Year Ended December 31, 2023  
     Pre-Tax
Amount
    Tax Benefit      Net of Tax
Amount
    Pre-Tax
Amount
    Tax (Expense)
Benefit
    Net of Tax
Amount
 
     (Dollars in thousands)  

Net unrealized (losses) gains on securities available for sale:

             

Net unrealized (losses) gains arising during the period

   $ (726 )    $ 152      $ (574 )    $ 1,146     $ (241 )    $ 905  

Less: reclassification adjustment related to:

             

Loss on sale of securities included in net income

     —        —         —        59       (12 )      47  

Recovery on previously impaired investment securities included in net income

     (6 )      1        (5 )      (7 )      2       (5 ) 
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total Other Comprehensive (Loss) Income

   $ (732 )    $ 153      $ (579 )    $ 1,198     $ (251 )    $ 947  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

The following table presents the amounts reclassified out of the single component of the Company’s accumulated other comprehensive loss for the indicated periods:

 

             

Details about Accumulated Other

Comprehensive Loss Components

  

Amounts Reclassified from Accumulated

Other Comprehensive Loss for the years
ended December 31,

    

Affected Line Item

on the Consolidated

Statements of Income

   2024      2023  
     (Dollars in thousands)       

Net unrealized (losses) gains on securities available for sale:

        

Loss on sale of securities included in net income

   $ —       $ 59      Loss on sale of securities available for sale

Recovery on previously impaired investment securities

     (6 )       (7 )     Recovery on previously impaired investment securities

Provision for income tax expense (benefit)

     1        (10 )     Income tax expense
  

 

 

    

 

 

    

Total reclassification for the period

   $ (5 )     $ 42      (Increase to) Reduction of Net Income
  

 

 

    

 

 

    

Note 20 – Revenue Recognition

The Company’s non-interest revenue streams primarily result from services it provides to its deposit customers. When a customer makes a deposit, the Company records a liability because the Company has an obligation to deliver funds to its customer on demand. A contract between the Company and a deposit account customer is typically documented in writing and is often terminable at will by the customer alone or by both the customer and the Company without penalty. The term

 

F-47


Table of Contents

of a deposit contract between a customer and the Company will likely be day-to-day or minute-to-minute, and the termination clause is likely similar to a renewal right where each day or minute represents the renewal of the contract. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity.

Debit Card Fees

Debit card fees are primarily comprised of interchange fees earned whenever the Company’s debit cards are used to purchase goods or services from a merchant via a card payment network, such as MasterCard. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value. The Company’s performance obligations for interchange income are largely satisfied and related revenue recognized, when the services are rendered or upon completion. Payment is typically immediately.

Service Charges on Deposit Accounts

Service charges and fees on deposit accounts consist of transaction-based fees, account maintenance fees, and overdraft service fees for various retail and business deposit customers. Transaction-based fees, such as stop payment charges, are recognized at the time the Company fulfills the customer’s request. Account maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn directly from the customer’s account balance.

Fees and Other Service Charges

Fees and other service charges are primarily comprised of ATM fees, merchant services income, and other service charges. ATM fees are comprised of fees earned whenever a Company’s ATM or debit card is used at a out-of-network ATM or a non-Company cardholder uses a Company ATM. ATM fees represent a fixed fee for the convenience to cardholders for accessibility of funds. Merchant services income mainly represents fees charged to merchants serviced by a third party vendor under contract with the Company for debit or credit card processing and represents a percentage of the underlying transaction value. Other service charges include revenue from services provided to our retail or business customers which may include fees for wire transfer processing, bill pay services, cashier’s checks and other services. The Company’s performance obligation for fees and other service charges are largely satisfied and related revenue recognized, when the services are rendered or upon completion. Payment is typically immediately or in the following month.

Other

Other non-interest income consists of safe deposit rental fees. Safe deposit box rental fees are charged to the customer on an annual basis and recognized upon receipt of payment. The Company determined that since rentals and renewals occur fairly consistently over time, revenue is recognized on a basis consistent with the duration of the performance obligation.

Contract Balances

The Company’s non-interest revenue streams are largely based on transactional activity. Consideration is often received immediately or shortly after the Company satisfies its performance obligation and revenue is recognized. The Company does not typically enter into long-term revenue contracts with customers and therefore does not experience significant contract balances. As of December 31, 2024 and 2023, the Company did not have any significant contract balances.

 

F-48


Table of Contents

The following presents non-interest income, segregated by revenue streams in-scope and out-of-scope of Topic 606, for the years ended December 31, 2024 and 2023:

 

     For the years ended December 31,  
     2024      2023  
     (Dollars in thousands)  

Non-Interest Income

     

In-Scope of Topic 606:

     

Debit card fees

   $ 816      $ 846  

Service charges on deposit accounts

     722        709  

Fees and other service charges

     126        127  

Other

     31        34  
  

 

 

    

 

 

 

Non-interest Income (in-scope of Topic 606)

     1,695        1,716  

Non-interest Income (out of scope of Topic 606)

     1,609        919  
  

 

 

    

 

 

 

Total Non-Interest Income

   $ 3,304      $ 2,635  
  

 

 

    

 

 

 

Note 21 – Subsequent Events

On January 27, 2025, the Board of Directors of Lake Shore Bancorp, Inc. declared a cash dividend of $0.18 per share on its outstanding common stock. The dividend was paid on February 14, 2025 to stockholders of record as of February 10, 2025. The Company received the written approval from the Federal Reserve Bank of Philadelphia on January 9, 2025 to pay the cash dividend of $0.18 per share to its stockholders. Lake Shore, MHC waived its right to the dividend.

On January 27, 2025, the Board of Directors of Lake Shore, MHC, the parent mutual holding company of Lake Shore Bancorp, Inc., adopted a Plan of Conversion and Reorganization (“the Plan”) pursuant to which Lake Shore, MHC will undertake a “second-step” conversion and Lake Shore Savings Bank, the wholly-owned subsidiary of Lake Shore Bancorp, will reorganize from the two-tier mutual holding company structure to the fully-public stock holding company structure. Following the conversion and reorganization, Lake Shore, MHC will cease to exist and a newly-chartered stock holding company (the “New Bank Holding Company”) will succeed to Lake Shore Bancorp as the stock holding company of Lake Shore Savings Bank. In connection with the second step conversion, Lake Shore Savings Bank is seeking regulatory approval to convert its charter to a New York-chartered commercial bank. Lake Shore, MHC currently owns approximately 63.4% of the outstanding shares of common stock of Lake Shore Bancorp. The proposed transaction is expected to be completed in the third quarter of 2025, subject to regulatory approval, approval by the members of Lake Shore, MHC (i.e., depositors of the Bank), and approval by the stockholders of the Company, including by a separate vote of approval by the Company’s minority stockholders.

On February 4, 2025, the stockholders of Lake Shore Bancorp, Inc. approved the Company’s 2025 Equity Incentive Plan which provides for the grant of stock-based awards to officers, employees, and directors of the Company and Lake Shore Savings Bank.

On March 11, 2025, the Company suspended the payment of dividends pending the completion of the second-step conversion.

 

F-49


Table of Contents

 

 

No person has been authorized to give any information or to make any representation other than as contained in this prospectus and, if given or made, such other information or representation must not be relied upon as having been authorized by Lake Shore Bancorp, Inc. or Lake Shore Savings Bank. This prospectus does not constitute an offer to sell or a solicitation of an offer to buy any of the securities offered hereby to any person in any jurisdiction in which such offer or solicitation is not authorized or in which the person making such offer or solicitation is not qualified to do so, or to any person to whom it is unlawful to make such offer or solicitation in such jurisdiction. Neither the delivery of this prospectus nor any sale hereunder shall under any circumstances imply that there has been no change in the affairs of Lake Shore Bancorp, Inc. or Lake Shore Savings Bank since any of the dates as of which information is furnished herein or since the date hereof.

Up to 5,750,000 Shares

(Subject to Increase to up to 6,612,500 Shares)

 

LOGO

(Proposed Holding Company for

Lake Shore Bank)

COMMON STOCK

par value $0.01 per share

 

 

PROSPECTUS

 

 

 

LOGO

[Prospectus Date]

 

 

These securities are not deposits or accounts and are not federally insured or guaranteed.

 

 

Until [expiration date], all dealers that effect transactions in these securities, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the obligation of dealers to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

 

 

 


Table of Contents

[Lake Shore Bancorp Logo]

Dear Fellow Stockholder:

Lake Shore Bancorp, Inc., a federal corporation (“Lake Shore Federal Bancorp”) is soliciting stockholder votes regarding the mutual-to-stock conversion of Lake Shore, MHC. Pursuant to an Amended and Restated Plan of Conversion and Reorganization (the “Plan of Conversion”), our organization will convert from a partially public company to a fully public company by selling a minimum of 4,250,000 shares of common stock of a newly formed company, to also be named Lake Shore Bancorp, Inc., a Maryland corporation and the proposed fully public stock bank holding company for Lake Shore Savings Bank (“Lake Shore Bancorp”).

The Proxy Vote

We must receive the approval of our stockholders before we can proceed with the transactions contemplated by the Plan of Conversion. Enclosed is a proxy statement/prospectus describing the proposals being presented at our special meeting of stockholders. Please vote the enclosed proxy card today. Our Board of Directors unanimously recommends that you vote “FOR” approval of the Plan of Conversion and “FOR” approval of the other matters to be presented at the special meeting.

The Exchange

Upon the completion of the conversion and stock offering, your shares of Lake Shore Federal Bancorp common stock will be exchanged for shares of Lake Shore Bancorp common stock. The number of new shares that you receive will be based on an exchange ratio that is described in the proxy statement/prospectus. Shortly after the completion of the conversion and stock offering, our exchange agent will send a transmittal form to each stockholder of Lake Shore Federal Bancorp who holds stock certificates. The transmittal form will explain the procedure to follow to exchange your shares. Do not deliver your certificate(s) before you receive the transmittal form. Shares of Lake Shore Federal Bancorp common stock that are held in “street name” (e.g., in a brokerage account) will be converted automatically at the completion of the conversion and stock offering – no action or documentation will be required of you.

The Stock Offering

We are offering for sale shares of common stock of Lake Shore Bancorp at a price of $10.00 per share. The shares are first being offered in a subscription offering to eligible depositors of Lake Shore Savings Bank. Lake Shore Federal Bancorp’s public stockholders do not have priority rights to purchase shares in the subscription offering unless they are also eligible depositors of Lake Shore Savings Bank. However, if all shares are not subscribed for in the subscription offering, shares would be available for sale in a community offering to Lake Shore Federal Bancorp’s public stockholders and others not eligible to subscribe for shares in the subscription offering. If you are interested subscribing for shares of our common stock, contact our Stock Information Center at 1-[SIC] (toll-free) to receive a stock order form and a prospectus. The stock offering period is expected to expire on [Expiration Date], 2025.

If you have any questions, please refer to the Questions & Answers section of this document.

Thank you for your support as a stockholder of Lake Shore Federal Bancorp.

 

Sincerely,
 

 

Kim C. Liddell
President and Chief Executive Officer

These securities are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. Neither the Securities and Exchange Commission, the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, the New York State Department of Financial Services nor any state securities regulator has approved or disapproved of these securities or determined if this proxy statement/prospectus is accurate or complete. Any representation to the contrary is a criminal offense.


Table of Contents

PROSPECTUS OF LAKE SHORE BANCORP, INC., A MARYLAND CORPORATION

AND

PROXY STATEMENT OF LAKE SHORE BANCORP, INC., A FEDERAL CORPORATION

 

 

Lake Shore Savings Bank is converting from the mutual holding company structure to a fully-public stock holding company structure. Currently, Lake Shore Savings Bank is the wholly-owned subsidiary of Lake Shore Bancorp, Inc., a federally-chartered corporation (“Lake Shore Federal Bancorp”), and Lake Shore, MHC, a federally-chartered mutual holding company, owns approximately 63.4% of Lake Shore Federal Bancorp’s common stock. The remaining 36.6% of Lake Shore Federal Bancorp’s common stock is owned by public stockholders. As a result of the conversion and stock offering, a newly formed Maryland corporation, named Lake Shore Bancorp, Inc., (“Lake Shore Bancorp”) will replace Lake Shore Federal Bancorp as the holding company of Lake Shore Savings Bank. Each share of Lake Shore Federal Bancorp common stock owned by the public will be exchanged for between 1.1632 and 1.5738 shares (subject to adjustment to up to 1.8098 shares) of common stock of Lake Shore Bancorp, so that immediately after the conversion and stock offering Lake Shore Federal Bancorp’s public stockholders will own the same percentage of Lake Shore Bancorp common stock as they owned of Lake Shore Federal Bancorp’s common stock immediately before the conversion and stock offering, excluding any new shares they purchase in the stock offering and their receipt of cash in lieu of fractional exchange shares, and reflecting certain assets held by Lake Shore, MHC. The actual number of shares that you will receive will depend on the percentage of Lake Shore Federal Bancorp common stock owned by the public at the completion of the conversion and stock offering, certain assets held by Lake Shore, MHC, the final independent appraisal of Lake Shore Bancorp and the number of shares of Lake Shore Bancorp common stock sold in the stock offering described in the following paragraph. It will not depend on the market price of Lake Shore Federal Bancorp common stock. See “Proposal 1—Approval of the Plan of Conversion and Reorganization – Share Exchange Ratio for Current Stockholders” for a discussion of the exchange ratio. Based on the $[price] per share closing price of Lake Shore Federal Bancorp common stock as of [date], 2025 (the last practicable date before the printing of this proxy statement/prospectus), the initial value of the Lake Shore Bancorp common stock you receive in the share exchange would be less than the market value of the Lake Shore Federal Bancorp common stock you currently own. See “Risk Factors – The market value of Lake Shore Bancorp common stock received in the share exchange may be less than the market value of Lake Shore Federal Bancorp common stock exchanged.”

Concurrently with the exchange offer, we are offering for sale up to 5,750,000 shares (subject to adjustment to up to 6,612,500 shares) of common stock of Lake Shore Bancorp, representing the ownership interest of Lake Shore, MHC in Lake Shore Federal Bancorp as well as the value of certain assets owned by Lake Shore, MHC. We are offering the shares of common stock to eligible depositors of Lake Shore Savings Bank, to Lake Shore Savings Bank’s tax qualified benefit plans and to the public, including Lake Shore Federal Bancorp stockholders, at a price of $10.00 per share. The conversion to stock form of Lake Shore, MHC and the offering and exchange of common stock by Lake Shore Bancorp is referred to herein as the “conversion and offering.” Once the conversion and stock offering is completed, Lake Shore Savings Bank (renamed Lake Shore Bank) will be a wholly-owned subsidiary of Lake Shore Bancorp, and 100% of the common stock of Lake Shore Bancorp will be owned by public stockholders. As a result of the conversion and stock offering, Lake Shore Federal Bancorp and Lake Shore, MHC will cease to exist.

Lake Shore Federal Bancorp’s common stock is currently listed on the Nasdaq Global Market under the symbol “LSBK.” We have applied to list the shares of Lake Shore Bancorp common stock on the Nasdaq Global Market under the symbol “LSBK.”

The conversion and stock offering cannot be completed unless the stockholders of Lake Shore Federal Bancorp approve Lake Shore, MHC’s Amended and Restated Plan of Conversion and Reorganization, which may be referred to herein as the “plan of conversion.” Lake Shore Federal Bancorp is holding a special meeting of stockholders at___________, located at ________________, _____________, New York, on [Meeting Date], at [_:__], Eastern time, to consider and vote upon the plan of conversion. We must obtain the affirmative vote of the holders of (i) two-thirds of the total number of votes entitled to be cast at the special meeting by Lake Shore Federal Bancorp stockholders, including shares owned by Lake Shore, MHC, and (ii) a majority of the total number of votes entitled to be cast at the special meeting by Lake Shore Federal Bancorp stockholders other than Lake Shore, MHC. Lake Shore Federal Bancorp’s board of directors unanimously recommends that stockholders vote “FOR” approval of the plan of conversion.

This document serves as the proxy statement for the special meeting of stockholders of Lake Shore Federal Bancorp and the prospectus for the shares of Lake Shore Bancorp common stock to be issued in exchange for shares of Lake Shore Federal Bancorp common stock. We urge you to read this entire document carefully. You can also obtain information about us from documents that we have filed with the Securities and Exchange Commission and the Board of Governors of the Federal Reserve System. This document does not serve as the prospectus relating to the offering by Lake Shore Bancorp of its shares of common stock in the stock offering, which offering is being made pursuant to a separate prospectus. Stockholders of Lake Shore Federal Bancorp are not required to participate in the stock offering.

 

 

This proxy statement/prospectus contains information that you should consider in evaluating the plan of conversion. In particular, you should carefully read the section captioned “Risk Factors” beginning on page 11 for a discussion of certain risk factors relating to the conversion and stock offering.

These securities are not deposits or savings accounts and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency.

Neither the Securities and Exchange Commission, the Board of Governors of the Federal Reserve System, the Office of the Comptroller of the Currency, the New York State Department of Financial Services, nor any state securities regulator has approved or disapproved of these securities or determined if this proxy statement/prospectus is accurate or complete. Any representation to the contrary is a criminal offense.

For answers to your questions, read this proxy statement/prospectus, including the Questions and Answers section, beginning on page [ ]. Questions about voting on the plan of conversion may be directed to_______________, Monday through Friday from [9:00 a.m. to 5:00 p.m.], Eastern time. Banks and brokers may call [telephone], and all others may call 1-[telephone] (toll-free).

The date of this proxy statement/prospectus is [date], 2025, and it is first being mailed to stockholders of Lake Shore Federal Bancorp on or about [date], 2025.


Table of Contents

LAKE SHORE BANCORP, INC.

31 East Fourth Street

Dunkirk, New York 14048

(716) 366-4070

NOTICE OF SPECIAL MEETING OF STOCKHOLDERS

On [Meeting Date], Lake Shore Bancorp, Inc., a federal corporation (“Lake Shore Federal Bancorp”) will hold a special meeting of stockholders at_______________________. The meeting will begin at [_:__], Eastern time. At the meeting, stockholders will consider and act on the following:

 

  1.

The approval of an amended and restated plan of conversion and reorganization, whereby Lake Shore, MHC and Lake Shore Federal Bancorp will convert and reorganize from the mutual holding company structure to the stock holding company structure, as more fully described in the attached proxy statement;

 

  2.

The approval of the adjournment of the special meeting, if necessary, to solicit additional proxies if there are not sufficient votes at the time of the special meeting to approve the plan of conversion and reorganization;

The following informational proposals:

 

  3.

Approval of a provision in Lake Shore Bancorp’s articles of incorporation requiring a super-majority vote of stockholders to approve certain amendments to Lake Shore Bancorp’s articles of incorporation;

 

  4.

Approval of a provision in Lake Shore Bancorp’s articles of incorporation requiring a super-majority vote of stockholders to approve stockholder-proposed amendments to Lake Shore Bancorp’s bylaws;

 

  5.

Approval of a provision in Lake Shore Bancorp’s articles of incorporation to limit the voting rights of shares beneficially owned in excess of 10% of Lake Shore Bancorp’s outstanding voting stock; and

Such other business that may properly come before the meeting. Note: The board of directors is not aware of any other business to come before the meeting.

The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized as informational proposals 3 through 5 were approved as part of the process in which our board of directors approved the amended and restated plan of conversion and reorganization (the “plan of conversion”). These proposals are informational in nature only because the Board of Governors of the Federal Reserve System’s regulations governing mutual-to-stock conversions do not provide for votes on matters other than the plan of conversion. While we are asking you to vote with respect to each of the informational proposals listed above, the proposed provisions for which an informational vote is requested will become effective if stockholders approve the plan of conversion, regardless of whether stockholders vote to approve any or all of the informational proposals.

The board of directors has fixed the close of business on [Record Date], as the record date for the determination of stockholders entitled to notice of and to vote at the special meeting and at any adjournment or postponement thereof.

Upon written request addressed to the Corporate Secretary of Lake Shore Federal Bancorp at the above address, stockholders may obtain an additional copy of this proxy statement/prospectus and/or a copy of the plan of conversion. In order to assure timely receipt of these materials, Lake Shore Federal Bancorp must receive the written request by [DATE], 2025.


Table of Contents

Please complete, sign and date the enclosed proxy card, which is solicited by the board of directors, and mail it in the enclosed envelope today. Alternatively, you may vote by telephone or Internet as described on the proxy card. The proxy will not be used if you attend the meeting and vote in person.

 

BY ORDER OF THE BOARD OF DIRECTORS
 

 

Eric Hohenstein
Corporate Secretary

Dunkirk, New York

[Mail Date]


Table of Contents

TABLE OF CONTENTS

 

QUESTIONS AND ANSWERS

     1  

SUMMARY

     6  

RISK FACTORS

     11  

INFORMATION ABOUT THE SPECIAL MEETING

     12  

PROPOSAL 1 — APPROVAL OF THE PLAN OF CONVERSION AND REORGANIZATION

     15  

PROPOSAL 2 — ADJOURNMENT OF THE SPECIAL MEETING

     16  

PROPOSALS 3 THROUGH 5 — INFORMATIONAL PROPOSALS RELATING TO ARTICLES OF INCORPORATION OF LAKE SHORE BANCORP

     16  

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

     19  

HOW WE INTEND TO USE THE PROCEEDS FROM THE STOCK OFFERING

     19  

OUR DIVIDEND POLICY

     19  

MARKET FOR THE COMMON STOCK

     19  

HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

     19  

CAPITALIZATION

     19  

PRO FORMA DATA

     19  

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     19  

BUSINESS OF LAKE SHORE BANCORP AND LAKE SHORE FEDERAL BANCORP

     19  

BUSINESS OF LAKE SHORE SAVINGS BANK

     19  

SUPERVISION AND REGULATION

     19  

TAXATION

     19  

SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

     20  

COMPARISON OF STOCKHOLDERS’ RIGHTS FOR EXISTING STOCKHOLDERS OF LAKE SHORE FEDERAL BANCORP

     20  

RESTRICTIONS ON ACQUISITION OF LAKE SHORE BANCORP

     20  

DESCRIPTION OF CAPITAL STOCK OF LAKE SHORE BANCORP FOLLOWING THE CONVERSION AND STOCK OFFERING

     20  

TRANSFER AGENT

     20  

EXPERTS

     20  

LEGAL MATTERS

     20  

WHERE YOU CAN FIND ADDITIONAL INFORMATION

     20  

STOCKHOLDER PROPOSALS

     20  

ADVANCE NOTICE OF BUSINESS TO BE CONDUCTED AT AN ANNUAL MEETING

     20  

IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR THE SPECIAL MEETING

     21  

OTHER MATTERS

     22  
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS      F-1  


Table of Contents

QUESTIONS AND ANSWERS

FOR STOCKHOLDERS OF LAKE SHORE FEDERAL BANCORP

REGARDING THE PLAN OF CONVERSION AND REORGANIZATION

You should read this document for more information about the conversion and stock offering. We have received the approval of the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”) with respect to the conversion and with respect to Lake Shore Bancorp becoming the bank holding company for Lake Shore Bank. We have received the approval of the New York State Department of Financial Services (the “NYSDFS”) and the Federal Deposit Insurance Corporation (the “FDIC”) with respect to the conversion of Lake Shore Savings Bank’s charter to a New York commercial bank, including amending and restating Lake Shore Bank’s organization certificate to, among other things, establish a liquidation account. Any approval by the Federal Reserve Board, the FDIC or the NYSDFS does not constitute a recommendation or endorsement of the plan of conversion. Consummation of the conversion and stock offering is also subject to approval of the plan of conversion by Lake Shore Federal Bancorp’s stockholders and the members of Lake Shore, MHC, and to the satisfaction of certain other conditions.

 

Q.

WHAT ARE STOCKHOLDERS BEING ASKED TO APPROVE?

 

A.

Lake Shore Federal Bancorp stockholders as of the close of business on [Record Date] are being asked to vote on the plan of conversion pursuant to which Lake Shore, MHC will convert from the mutual to the stock form of organization. As part of the conversion and stock offering, a newly formed Maryland corporation, named Lake Shore Bancorp, is offering its common stock to eligible depositors of Lake Shore Savings Bank, to Lake Shore Savings Bank’s tax qualified benefit plans, to stockholders of Lake Shore Federal Bancorp as of the close of business on [Record Date], and to the public. The shares offered for sale represent Lake Shore, MHC’s current ownership interest in Lake Shore Federal Bancorp, adjusted for the value of certain assets owned by Lake Shore, MHC. Your vote is very important. Without sufficient votes “FOR” approval of the plan of conversion, we cannot implement the plan of conversion and complete the stock offering.

In addition, Lake Shore Federal Bancorp stockholders are being asked to approve the adjournment of the special meeting, if necessary, to solicit additional proxies if there are not sufficient votes at the time of the special meeting to approve the plan of conversion.

Stockholders also are asked to vote on the following informational proposals with respect to the articles of incorporation of Lake Shore Bancorp:

 

  •  

Approval of a provision requiring a super-majority vote to approve certain amendments to Lake Shore Bancorp’s articles of incorporation;

 

  •  

Approval of a provision requiring a super-majority vote of stockholders to approve stockholder-proposed amendments to Lake Shore Bancorp’s bylaws; and

 

  •  

Approval of a provision to limit the voting rights of shares beneficially owned in excess of 10% of Lake Shore Bancorp’s outstanding voting stock.

The provisions of Lake Shore Bancorp’s articles of incorporation that are the subject of the informational proposals were approved as part of the process in which our board of directors approved the plan of conversion. These proposals are informational in nature only because the Federal Reserve Board’s regulations governing mutual-to-stock conversions of mutual holding companies do not provide for votes on matters other than the plan of conversion. While we are asking you to vote with respect to each of the informational proposals listed above, the proposed provisions for which an informational vote is requested will become effective if stockholders approve the plan of conversion, regardless of whether stockholders vote to approve any or all of the informational proposals. The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized above as informational proposals may have the effect of deterring, or rendering more difficult, attempts by third parties to obtain control of Lake Shore Bancorp if such attempts are not approved by the board of directors, or may make the removal of the board of directors or management, or the appointment of new directors, more difficult.

 

1


Table of Contents
Q.

WHAT ARE THE REASONS FOR THE CONVERSION AND STOCK OFFERING?

 

A.

The primary reasons for the conversion and stock offering are to:

 

  •  

support our planned growth and strengthen our regulatory capital position with the additional capital we will raise in the stock offering;

 

  •  

improve the liquidity of our shares of common stock;

 

  •  

transition our organization to a stock holding company structure, which gives us greater flexibility to access the capital markets compared to our existing mutual holding company structure; and

 

  •  

facilitate future mergers and acquisitions.

As a fully converted stock holding company, we will have greater flexibility in structuring mergers and acquisitions, including the form of consideration that we can use to pay for an acquisition. Our current mutual holding company structure limits our ability to offer shares of our common stock as consideration in a merger or acquisition since Lake Shore, MHC is required to own a majority of Lake Shore Federal Bancorp’s outstanding shares of common stock. Potential sellers often want stock for at least part of the purchase price. With the formation of Lake Shore Bancorp as a Maryland corporation, our new stock holding company structure will enable us to offer stock or cash consideration, or a combination of stock and cash, and therefore will enhance our ability to compete with other bidders when acquisition opportunities arise. We currently have no arrangements or understandings regarding any specific acquisition. See “Proposal 1—Approval of the Plan of Conversion and Reorganization – Reasons for the Conversion and Stock Offering” for a more complete discussion.

 

Q.

WHAT WILL STOCKHOLDERS RECEIVE FOR THEIR EXISTING SHARES OF LAKE SHORE FEDERAL BANCORP COMMON STOCK?

 

A.

As more fully described in “Proposal 1—Approval of the Plan of Conversion and Reorganization – Share Exchange Ratio for Current Stockholders,” depending on the number of shares sold in the stock offering, each share of Lake Shore Federal Bancorp common stock that you own at the time of the completion of the conversion and stock offering will be exchanged for between 1.1632 shares at the minimum and 1.5738 shares at the maximum (1.8098 at the adjusted maximum) of the offering range of Lake Shore Bancorp common stock (cash will be paid in lieu of any fractional shares). For example, if you own 100 shares of Lake Shore Federal Bancorp common stock, and the exchange ratio is 1.5738 (at the maximum of the offering range), after the conversion and stock offering you will receive 157 shares of Lake Shore Bancorp common stock and $0.38 in cash, the value of the fractional share based on the $10.00 per share purchase price of stock in the stock offering.

If you own shares of Lake Shore Federal Bancorp common stock in a brokerage account in “street name,” your shares will be automatically exchanged within your account, and you do not need to take any action to exchange your shares of common stock or receive cash in lieu of fractional shares. If you hold stock certificate(s) evidencing your shares of Lake Shore Federal Bancorp common stock, after the completion of the conversion and stock offering, our exchange agent will mail to you a transmittal form with instructions to surrender your stock certificate(s). A statement reflecting your ownership of shares of common stock of Lake Shore Bancorp and a check representing cash in lieu of fractional shares will be mailed to you within five business days after the transfer agent receives a properly executed transmittal form and your existing Lake Shore Federal Bancorp stock certificate(s). Lake Shore Bancorp will not issue stock certificates. Do not submit your stock certificate(s) until you receive a transmittal form.

 

2


Table of Contents
Q.

WHY WILL THE SHARES THAT I RECEIVE BE BASED ON A PRICE OF $10.00 PER SHARE RATHER THAN THE TRADING PRICE OF THE COMMON STOCK BEFORE COMPLETION OF THE CONVERSION AND STOCK OFFERING?

 

A.

The shares will be based on a price of $10.00 per share because that is the price at which Lake Shore Bancorp will sell shares in its stock offering. The amount of common stock that Lake Shore Bancorp will issue at $10.00 per share in the stock offering and in the exchange is based on an independent appraisal of the estimated pro forma market value of Lake Shore Bancorp, assuming the conversion and stock offering are completed. RP Financial, LC (“RP Financial”), an appraisal firm experienced in the appraisal of financial institutions, has estimated that, as of February 3, 2025, this pro forma market value was $78.7 million. Based on Federal Reserve Board regulations, the pro forma market value forms the midpoint of the range with a minimum of $66.9 million and a maximum of $90.5 million ($104.1 million at the adjusted maximum). Based on this valuation and the valuation range, the number of shares of common stock of Lake Shore Bancorp that existing public stockholders of Lake Shore Federal Bancorp will receive in exchange for their shares of Lake Shore Federal Bancorp common stock is expected to range from 1.1632 shares to 1.5738 shares, with a midpoint of 1.3685 shares and an adjusted maximum of 1.8098 shares (a value of approximately $24.4 million to $33.0 million, with a midpoint of $28.7 million and adjusted maximum of $38.0 million, based on a price of $10.00 per share). The number of shares received by the existing public stockholders of Lake Shore Federal Bancorp is intended to maintain their existing ownership in our organization (excluding any new shares purchased by them in the stock offering and their receipt of cash in lieu of fractional exchange shares, and as adjusted to reflect certain assets owned by Lake Shore, MHC). The independent appraisal is based in part on Lake Shore Federal Bancorp’s financial condition and results of operations, the pro forma impact of the additional capital raised by the sale of shares of common stock in the stock offering, and an analysis of a peer group of ten publicly traded savings and loan and bank holding companies that RP Financial considered comparable to Lake Shore Federal Bancorp.

 

Q.

DOES THE EXCHANGE RATIO DEPEND ON THE TRADING PRICE OF LAKE SHORE FEDERAL BANCORP COMMON STOCK?

 

A.

No, the exchange ratio will not be based on the trading price of Lake Shore Federal Bancorp common stock. Instead, the exchange ratio will be based on the appraised value of Lake Shore Bancorp. The purpose of the exchange ratio is to maintain the ownership percentage of public stockholders of Lake Shore Federal Bancorp, as adjusted to reflect certain assets owned by Lake Shore, MHC. Therefore, changes in the trading price of Lake Shore Federal Bancorp common stock between now and the completion of the conversion and stock offering will not affect the calculation of the exchange ratio.

 

Q.

SHOULD I SUBMIT MY STOCK CERTIFICATE(S) NOW?

 

A.

No. If you hold stock certificate(s), instructions for exchanging the certificates will be sent to you by our exchange agent after the completion of the conversion and stock offering. If your shares are held in “street name” (e.g., in a brokerage account) rather than in certificate form, the share exchange will be reflected automatically in your account upon completion of the conversion and stock offering.

 

Q.

HOW DO I VOTE?

 

A.

Mark, sign and date each proxy card enclosed, and return the card(s) to us in the enclosed proxy reply envelope. Alternatively, you may vote by Internet or telephone by following the instructions on the proxy card. For information on submitting your proxy, please refer to instructions on the enclosed proxy card. Your vote is very important. Please vote today.

 

3


Table of Contents
Q.

IF MY SHARES ARE HELD IN STREET NAME, WILL MY BROKER, BANK OR OTHER NOMINEE AUTOMATICALLY VOTE ON THE PLAN ON MY BEHALF?

 

A.

No. Your broker, bank or other nominee will not be able to vote your shares without instructions from you. You should instruct your broker, bank or other nominee to vote your shares, using the directions that they provide to you.

 

Q.

WHY SHOULD I VOTE? WHAT HAPPENS IF I DON’T VOTE?

 

A.

Your vote is very important. We believe the conversion and stock offering are in the best interests of our stockholders. Not voting all the proxy card(s) you receive will have the same effect as voting “against” the approval of the plan of conversion. Without sufficient favorable votes “FOR” approval of the plan of conversion, we cannot complete the conversion and stock offering.

 

Q.

WHAT IF I DO NOT GIVE VOTING INSTRUCTIONS TO MY BROKER, BANK OR OTHER NOMINEE?

 

A.

Your vote is important. If you do not instruct your broker, bank or other nominee to vote your shares, the unvoted proxy will have the same effect as a vote “against” the plan of conversion.

 

Q.

MAY I PLACE AN ORDER TO PURCHASE SHARES IN THE COMMUNITY OFFERING, IN ADDITION TO THE SHARES THAT I WILL RECEIVE IN THE EXCHANGE?

 

A.

Yes. If you would like to receive a prospectus and stock order form, you must call our Stock Information Center at [SIC] (toll-free), Monday through Friday between 10:00 a.m. and 4:00 p.m., Eastern time. The Stock Information Center is closed bank holidays.

Eligible depositors of Lake Shore Savings Bank have priority subscription rights allowing them to purchase common stock in a subscription offering. Shares not purchased in the subscription offering may be available for sale to the public in a community offering, as described in this document. If orders for Lake Shore Bancorp common stock in a community offering exceed the number of shares available for sale, shares will be allocated (to the extent shares remain available) as follows: first, to cover orders of natural persons (including trusts of natural persons) residing in Erie, Chautauqua, and Cattaraugus Counties, New York; second, to cover orders of Lake Shore Federal Bancorp stockholders as of the close of business on [Record Date]; and thereafter, to cover orders of the general public.

Stockholders of Lake Shore Federal Bancorp are subject to an ownership limitation. Shares of common stock purchased in the stock offering by a stockholder and his or her associates or individuals acting in concert with the stockholder, plus any shares a stockholder and these individuals receive in the exchange for existing shares of Lake Shore Federal Bancorp common stock, may not exceed 9.9% of the total shares of common stock of Lake Shore Bancorp to be issued and outstanding after the completion of the conversion and stock offering.

Properly completed and signed stock order forms, with full payment, must be received (not postmarked) no later than [_:__], Eastern time, on [Expiration Date].

 

Q.

WILL THE CONVERSION AND STOCK OFFERING HAVE ANY EFFECT ON DEPOSIT AND LOAN ACCOUNTS AT LAKE SHORE SAVINGS BANK?

 

A.

No. The account number, amount, interest rate and withdrawal rights of deposit accounts will remain unchanged. Deposits will continue to be federally insured by the Federal Deposit Insurance Corporation up to the legal limit. Loans and rights of borrowers will not be affected. Depositors will no longer have voting rights in Lake Shore, MHC as to matters currently requiring such vote. Lake Shore, MHC will cease to exist after the conversion and stock offering. Only stockholders of Lake Shore Bancorp will have voting rights after the conversion and stock offering.

 

4


Table of Contents

OTHER QUESTIONS?

For answers to other questions, please read this proxy statement/prospectus. Questions about voting on the plan of conversion may be directed to______________, Monday through Friday from 9:00 a.m. to 5:00 p.m., Eastern time. Banks and brokers may call [telephone], and all others may call 1-[telephone] (toll-free). Questions about the stock offering may be directed to our Stock Information Center at [SIC](toll-free), Monday through Friday between 10:00 a.m. and 4:00 p.m., Eastern time. The Stock Information Center is closed bank holidays.

 

5


Table of Contents

SUMMARY

This summary highlights material information from this proxy statement/prospectus and may not contain all the information that is important to you. To understand the conversion and stock offering and the other proposals fully, you should read this entire document carefully, including the sections entitled “Risk Factors,” “Proposal 1 — Approval of the Plan of Conversion and Reorganization,” “Proposal 2 — Adjournment of the Special Meeting,” “Proposals 3 through 5 — Informational Proposals Relating to Articles of Incorporation of Lake Shore Bancorp” and the consolidated financial statements and the notes to the consolidated financial statements.

The Special Meeting

Date, Time and Place. Lake Shore Federal Bancorp will hold a special meeting of stockholders at_________________, located at __________, ________, New York, on [Meeting Date], at [_:__], Eastern time.

The Proposals. Stockholders will be voting on the following proposals at the special meeting:

 

  1.

The approval of the Amended and Restated Plan of Conversion and Reorganization pursuant to which: (i) Lake Shore, MHC and Lake Shore Bancorp, Inc., a federal corporation (“Lake Shore Federal Bancorp”) will convert and reorganize from the mutual holding company structure to the stock holding company structure; (ii) Lake Shore Bancorp, Inc., a newly formed Maryland corporation (“Lake Shore Bancorp”), will become the fully public stock bank holding company for Lake Shore Savings Bank (renamed Lake Shore Bank); (iii) the outstanding shares of common stock of Lake Shore Federal Bancorp, other than those owned by Lake Shore, MHC, will be exchanged for shares of common stock of Lake Shore Bancorp; and (iv) Lake Shore Bancorp will offer for sale shares of its common stock in a subscription offering, and, if necessary, a community offering and/or syndicated community offering;

 

  2.

The approval of the adjournment of the special meeting, if necessary, to solicit additional proxies if there are not sufficient votes at the time of the special meeting to approve the plan of conversion;

The informational proposals:

 

  3.

Approval of a provision in Lake Shore Bancorp’s articles of incorporation requiring a super-majority vote of stockholders to approve certain amendments to Lake Shore Bancorp’s articles of incorporation;

 

  4.

Approval of a provision in Lake Shore Bancorp’s articles of incorporation requiring a super-majority vote of stockholders to approve stockholder-proposed amendments to Lake Shore Bancorp’s bylaws;

 

  5.

Approval of a provision in Lake Shore Bancorp’s articles of incorporation to limit the voting rights of shares beneficially owned in excess of 10% of Lake Shore Bancorp’s outstanding voting stock; and

Such other business that may properly come before the meeting.

The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized as informational proposals 3 through 5 were approved as part of the process in which our board of directors approved the plan of conversion. These proposals are informational only because the Federal Reserve Board’s regulations governing mutual-to-stock conversions do not provide for votes on matters other than the plan of conversion. While we are asking you to vote with respect to each of the informational proposals listed above, the proposed provisions for which an informational vote is requested will become effective if stockholders approve the plan of conversion, regardless of whether stockholders vote to approve any or all of the informational proposals. The provisions of Lake

 

6


Table of Contents

Shore Bancorp’s articles of incorporation that are summarized as informational proposals may have the effect of deterring or rendering more difficult attempts by third parties to obtain control of Lake Shore Bancorp, if such attempts are not approved by the board of directors, or may make the removal of the board of directors or management, or the appointment of new directors, more difficult.

Vote Required for Approval of Proposals by the Stockholders of Lake Shore Federal Bancorp

Proposal 1: Approval of the Plan of Conversion and Reorganization. We must obtain the affirmative vote of the holders of (i) two-thirds of the total number of votes entitled to be cast at the special meeting by Lake Shore Federal Bancorp stockholders, including shares owned by Lake Shore, MHC, and (ii) a majority of the total number of votes entitled to be cast at the special meeting by Lake Shore Federal Bancorp stockholders other than Lake Shore, MHC.

Proposal 1 must also be approved by the members of Lake Shore, MHC (i.e., depositors of Lake Shore Savings Bank) at a special meeting called for that purpose. Depositors will receive separate proxy materials from Lake Shore, MHC regarding the conversion and stock offering.

Proposal 2: Approval of the Adjournment of the Special Meeting. We must obtain the affirmative vote of at least a majority of the votes cast by Lake Shore Federal Bancorp stockholders at the special meeting to adjourn the special meeting, if necessary, to solicit additional proxies if there are not sufficient votes at the time of the special meeting to approve the proposal to approve the plan of conversion.

Proposals 3 through 5: Informational Proposals Relating to Articles of Incorporation of Lake Shore Bancorp. The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized as informational proposals were approved as part of the process in which the board of directors of Lake Shore Federal Bancorp approved the plan of conversion. These proposals are informational only because the Federal Reserve Board’s regulations governing mutual-to-stock conversions do not provide for votes on matters other than the plan of conversion. While we are asking you to vote with respect to each of the informational proposals listed above, the proposed provisions for which an informational vote is requested will become effective if stockholders approve the plan of conversion, regardless of whether stockholders vote to approve any or all of the informational proposals. The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized as informational proposals may have the effect of deterring or rendering more difficult attempts by third parties to obtain control of Lake Shore Bancorp, if such attempts are not approved by the board of directors, or may make the removal of the board of directors or management, or the appointment of new directors, more difficult.

Other Matters. We must obtain the affirmative vote of the majority of the votes cast by holders of outstanding shares of common stock of Lake Shore Federal Bancorp. At this time, we know of no other matters that may be presented at the special meeting.

Revocability of Proxies

You may revoke your proxy at any time before the vote is taken at the special meeting. To revoke your proxy, you must advise the corporate secretary of Lake Shore Federal Bancorp in writing before your common stock has been voted at the special meeting, deliver a signed, later-dated proxy or attend the special meeting and vote your shares in person. Attendance at the special meeting will not in itself constitute revocation of your proxy.

Vote by Lake Shore, MHC

Management anticipates that Lake Shore, MHC, our majority stockholder, will vote all of its shares of common stock in favor of all the matters set forth above. If Lake Shore, MHC votes all of its shares in favor of each proposal, the approval of the adjournment of the special meeting, if necessary, would be assured.

As of [Record Date], the directors and executive officers of Lake Shore Federal Bancorp beneficially owned ____________ shares, or approximately ____% of the outstanding shares of Lake Shore Federal Bancorp common stock, and Lake Shore, MHC owned 3,636,875 shares, or approximately 63.4% of the outstanding shares of Lake Shore Federal Bancorp common stock.

 

7


Table of Contents

Vote Recommendations

Your board of directors unanimously recommends that you vote “FOR” approval of the plan of conversion, “FOR” approval of the adjournment of the special meeting, if necessary, and “FOR” approval of the Informational Proposals 3 through 5.

Our Business

[same as prospectus]

Plan of Conversion and Reorganization

The Boards of Directors of Lake Shore Federal Bancorp, Lake Shore, MHC, Lake Shore Savings Bank and Lake Shore Bancorp have adopted a plan of conversion pursuant to which Lake Shore Savings Bank will reorganize from a mutual holding company structure to a stock holding company structure. Public stockholders of Lake Shore Federal Bancorp will receive shares in Lake Shore Bancorp in exchange for their shares of Lake Shore Federal Bancorp common stock based on an exchange ratio. See “—The Exchange of Existing Shares of Lake Shore Federal Bancorp Common Stock.” This conversion to a stock holding company structure also includes the offering by Lake Shore Bancorp of shares of its common stock to eligible depositors of Lake Shore Savings Bank and to the public, including Lake Shore Federal Bancorp stockholders, in a subscription offering and, if necessary, in a community offering and/or in a separate offering through a syndicate of broker-dealers, referred to in this proxy statement/prospectus as the syndicated offering. Following the conversion and stock offering, Lake Shore, MHC and Lake Shore Federal Bancorp will no longer exist, and Lake Shore Bancorp will be the parent company of Lake Shore Savings Bank (renamed Lake Shore Bank).

The conversion and stock offering cannot be completed unless the stockholders of Lake Shore Federal Bancorp approve the plan of conversion. Lake Shore Federal Bancorp’s stockholders will vote on the plan of conversion at Lake Shore Federal Bancorp’s special meeting. This document is the proxy statement used by Lake Shore Federal Bancorp’s board of directors to solicit proxies for the special meeting. It is also the prospectus of Lake Shore Bancorp regarding the shares of Lake Shore Bancorp common stock to be issued to Lake Shore Federal Bancorp’s stockholders in the share exchange. This document does not serve as the prospectus relating to the stock offering by Lake Shore Bancorp of its shares of common stock in the subscription offering and any community offering or syndicated community offering, which will be made pursuant to a separate prospectus.

Our Organizational Structure

[same as prospectus]

Business Strategy

[same as prospectus]

Reasons for the Conversion and Stock Offering

[same as prospectus]

See “Proposal 1 — Approval of the Plan of Conversion and Reorganization” for a more complete discussion of our reasons for conducting the conversion and stock offering.

 

8


Table of Contents

Conditions to Completion of the Conversion and Stock Offering

[same as prospectus]

[Steps We May Take if We Do Not Receive Orders for the Minimum Number of Shares]

[same as prospectus]

The Exchange of Existing Shares of Lake Shore Federal Bancorp Common Stock

[same as prospectus]

How We Determined the Offering Range, the Exchange Ratio and the $10.00 Per Share Stock Price

[same as prospectus]

How We Intend to Use the Proceeds From the Stock Offering

[same as prospectus]

Our Dividend Policy

[same as prospectus]

Purchases and Ownership by Officers and Directors

[same as prospectus]

Benefits to Management and Potential Dilution to Stockholders Resulting from the Conversion and Stock Offering

[same as prospectus]

Market for Common Stock

[same as prospectus]

Income Tax Consequences

[same as prospectus]

Changes in Stockholders’ Rights for Existing Stockholders of Lake Shore Federal Bancorp

As a result of the conversion and stock offering, existing stockholders of Lake Shore Federal Bancorp will become stockholders of Lake Shore Bancorp. Some rights of stockholders of Lake Shore Bancorp will be reduced compared to the rights stockholders currently have in Lake Shore Federal Bancorp. The reduction in stockholder rights results from differences between the federal and Maryland charters/articles of incorporation and bylaws, and from distinctions between federal and Maryland law. Many of the differences in stockholder rights under the articles of incorporation and bylaws of Lake Shore Bancorp are not mandated by Maryland law but have been chosen by management as being in the best interests of Lake Shore Bancorp and all of its stockholders. The differences in stockholder rights in the articles of incorporation and bylaws of Lake Shore Bancorp include the following provisions chosen by the board: (i) greater lead time required for stockholders to submit proposals for certain provisions of new business or to nominate directors; (ii) approval by at least 80% of outstanding shares required to amend the bylaws and certain provisions of the articles of incorporation; (iii) a limit on voting rights of shares beneficially owned in excess of 10% of Lake Shore Bancorp’s outstanding voting stock; (iv) director qualifications; and (v) a greater percentage of outstanding shares that is required for stockholders to call a special meeting. See “Comparison of Stockholders’ Rights For Existing Stockholders of Lake Shore Federal Bancorp” for a discussion of these differences.

 

9


Table of Contents

Dissenters’ Rights

Stockholders of Lake Shore Federal Bancorp do not have dissenters’ rights in connection with the conversion and stock offering.

Important Risks in Owning Lake Shore Bancorp’s Common Stock

Before you vote on the conversion and stock offering, you should read the “Risk Factors” section beginning on page [ ] of this proxy statement/prospectus.

 

10


Table of Contents

RISK FACTORS

You should carefully consider the following risk factors when deciding how to vote on the conversion and stock offering and before purchasing shares of Lake Shore Bancorp common stock.

[Same as Prospectus]

Risks Related to the Offering and the Exchange

The market value of Lake Shore Bancorp common stock received in the share exchange may be less than the market value of Lake Shore Federal Bancorp common stock exchanged.

The number of shares of Lake Shore Bancorp common stock you receive will be based on an exchange ratio that will be determined as of the date of completion of the conversion and offering. The exchange ratio will be based on the percentage of Lake Shore Federal Bancorp common stock held by the public before the completion of the conversion and offering, the final independent appraisal of Lake Shore Bancorp common stock prepared by RP Financial and the number of shares of common stock sold in the offering. The exchange ratio will ensure that public stockholders of Lake Shore Federal Bancorp common stock will own the same percentage of Lake Shore Bancorp common stock after the conversion and offering as they owned of Lake Shore Federal Bancorp common stock immediately before completion of the conversion and offering (excluding any new shares purchased by them in the offering and their receipt of cash in lieu of fractional exchange shares, any adjustment to reflect certain assets held by Lake Shore MHC). The exchange ratio will not depend on the market price of Lake Shore Federal Bancorp common stock.

The exchange ratio ranges from 1.1632 shares at the minimum and 1.5738 (1.8098 at the adjusted maximum) shares at the maximum of the offering range of Lake Shore Bancorp common stock per share of Lake Shore Federal Bancorp common stock. Shares of Lake Shore Bancorp common stock issued in the share exchange will have an initial value of $10.00 per share. Depending on the exchange ratio and the market value of Lake Shore Federal Bancorp common stock at the time of the exchange, the initial market value of the Lake Shore Bancorp common stock that you receive in the share exchange could be less than the market value of the Lake Shore Federal Bancorp common stock that you currently own. Based on the most recent closing price of Lake Shore Federal Bancorp common stock before the date of this proxy statement/prospectus, which was $_____, the initial value of the Lake Shore Bancorp common stock you receive in the share exchange would be less than the market value of the Lake Shore Federal Bancorp common stock you currently own if we closed at the minimum or midpoint of the offering.

 

11


Table of Contents

INFORMATION ABOUT THE SPECIAL MEETING

General

This proxy statement/prospectus is being furnished to you in connection with the solicitation by the board of directors of Lake Shore Federal Bancorp of proxies to be voted at the special meeting of stockholders to be held at____________, located at _______________, ___________, New York, on [Meeting Date], at [_:__], Eastern time, and any adjournment or postponement thereof.

The purpose of the special meeting is to consider and vote upon the Amended and Restated Plan of Conversion and Reorganization of Lake Shore, MHC (the “plan of conversion”).

In addition, stockholders will vote on a proposal to approve the adjournment of the special meeting, if necessary, to solicit additional proxies if there are not sufficient votes at the time of the special meeting to approve the proposal. Stockholders also will vote on informational proposals with respect to the articles of incorporation of Lake Shore Bancorp.

Voting for or against approval of the plan of conversion includes a vote for or against the conversion of Lake Shore, MHC to a stock holding company as contemplated by the plan of conversion. Voting in favor of the plan of conversion will not obligate you to purchase any shares of common stock in the stock offering and will not affect the balance, interest rate or federal deposit insurance of any deposits at Lake Shore Savings Bank.

Who Can Vote at the Meeting

You are entitled to vote your Lake Shore Federal Bancorp common stock if our records show that you held your shares as of the close of business on [Record Date]. If your shares are held in a stock brokerage account or by a bank or other nominee, you are considered the beneficial owner of shares held in street name and these proxy materials are being forwarded to you by your broker or nominee. As the beneficial owner, you have the right to direct your broker or nominee how to vote.

At_____, 2025, Lake Shore Federal Bancorp had _______shares of common stock outstanding, of which 3,636,875 shares, or 63.4%, were owned by Lake Shore, MHC, and the remaining _______shares were owned by the public. Each share of common stock has one vote.

Attending the Meeting

If you are a stockholder as of the close of business on [Record Date], you may attend the meeting. However, if you hold your shares in street name, you will need proof of ownership to be admitted to the meeting. A recent brokerage statement or a letter from a bank or broker are examples of proof of ownership. If you want to vote your shares of Lake Shore Federal Bancorp common stock held in street name in person at the meeting, you will have to get a written proxy in your name from the broker, bank or other nominee who holds your shares.

Quorum; Vote Required

The special meeting will be held only if there is a quorum. A quorum exists if a majority of the outstanding shares of common stock entitled to vote, represented in person or by proxy, is present at the meeting. If you return valid proxy instructions or attend the meeting in person, your shares will be counted for purposes of determining whether there is a quorum, even if you abstain from voting. Broker non-votes also will be counted for purposes of determining the existence of a quorum. A broker non-vote occurs when a broker, bank or other nominee holding shares for a beneficial owner does not vote on a particular proposal because the nominee does not have discretionary voting power with respect to that item and has not received voting instructions from the beneficial owner.

 

12


Table of Contents

Proposal 1: Approval of the Plan of Conversion and Reorganization. We must obtain the affirmative vote of the holders of (i) two-thirds of the outstanding common stock of Lake Shore Federal Bancorp entitled to be cast at the special meeting, including shares held by Lake Shore, MHC, and (ii) a majority of the outstanding shares of common stock of Lake Shore Federal Bancorp entitled to be cast at the special meeting, other than shares held by Lake Shore, MHC.

Proposal 2: Approval of the Adjournment of the Special Meeting. We must obtain the affirmative vote of at least a majority of the votes cast by Lake Shore Federal Bancorp stockholders entitled to vote at the special meeting to adjourn the special meeting, if necessary, to solicit additional proxies if there are not sufficient votes at the time of the special meeting to approve the proposal to approve the plan of conversion.

Informational Proposals 3 through 5: Informational Proposals Relating to Articles of Incorporation of Lake Shore Bancorp. The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized as informational proposals were approved as part of the process in which the board of directors of Lake Shore Federal Bancorp approved the plan of conversion. These proposals are informational only because the Federal Reserve Board’s regulations governing mutual-to-stock conversions do not provide for votes on matters other than the plan of conversion. While we are asking you to vote with respect to each of the informational proposals, the proposed provisions for which an informational vote is requested will become effective if stockholders approve the plan of conversion, regardless of whether stockholders vote to approve any or all of the informational proposals. The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized as informational proposals may have the effect of deterring or rendering more difficult attempts by third parties to obtain control of Lake Shore Bancorp, if such attempts are not approved by the board of directors, or may make the removal of the board of directors or management, or the appointment of new directors, more difficult.

Other Matters. We must obtain the affirmative vote of the majority of the votes cast by holders of outstanding shares of common stock of Lake Shore Federal Bancorp. At this time, we know of no other matters that may be presented at the special meeting.

Shares Held by Lake Shore, MHC and Our Officers and Directors

As of [Record Date], Lake Shore, MHC beneficially owned 3,636,875 shares of Lake Shore Federal Bancorp common stock, or approximately 63.4% of our outstanding shares. We expect that Lake Shore, MHC will vote all of its shares in favor of each of Proposal 1 – Approval of the Plan of Conversion and Reorganization, Proposal 2—Approval of the Adjournment of the Special Meeting, and Informational Proposals 3 through 5.

As of [Record Date], our officers and directors beneficially owned [#] shares of Lake Shore Federal Bancorp common stock, or approximately [#]% of our outstanding shares and [#]% of the outstanding shares held by stockholders other than Lake Shore, MHC.

Voting by Proxy

Our board of directors is sending you this proxy statement/prospectus to request that you allow your shares of Lake Shore Federal Bancorp common stock to be represented at the special meeting by the persons named in the enclosed proxy card. All shares of Lake Shore Federal Bancorp common stock represented at the meeting by properly executed and dated proxies will be voted according to the instructions indicated on the proxy card. If you sign, date and return a proxy card without giving voting instructions, your shares will be voted as recommended by our board of directors. Our board of directors recommends that you vote “FOR” approval of the Plan of Conversion, “FOR” approval of the adjournment of the special meeting, if necessary, and “FOR” approval of each of the Informational Proposals 3 through 5.

If any matters not described in this proxy statement/prospectus are properly presented at the special meeting, the board of directors will use their judgment to determine how to vote your shares. We do not know of any other matters to be presented at the special meeting.

 

13


Table of Contents

If your Lake Shore Federal Bancorp common stock is held in street name, you will receive instructions from your broker, bank or other nominee that you must follow to have your shares voted. Your broker, bank or other nominee may allow you to deliver your voting instructions via the telephone or the Internet. Refer to the instruction form provided by your broker, bank or other nominee that accompanies this proxy statement/prospectus.

Revocability of Proxies

You may revoke your proxy at any time before the vote is taken at the special meeting. To revoke your proxy, you must advise the corporate secretary of Lake Shore Federal Bancorp in writing before your common stock has been voted at the special meeting, deliver a signed, later-dated proxy or attend the special meeting and vote your shares in person. Attendance at the special meeting will not in itself constitute revocation of your proxy.

Solicitation of Proxies

This proxy statement/prospectus and the accompanying proxy card are being furnished to you in connection with the solicitation of proxies for the special meeting by the board of directors. Lake Shore Federal Bancorp will pay the costs of soliciting proxies from its stockholders. To the extent necessary to permit approval of the plan of conversion and the other proposals being considered, _________, our proxy solicitor, and directors, officers or employees of Lake Shore Federal Bancorp and Lake Shore Savings Bank may solicit proxies by mail, telephone and other forms of communication. We will reimburse such persons for their reasonable out-of-pocket expenses incurred in connection with such solicitation. For its services as information agent and stockholder proxy solicitor, we will pay to ____________a fee of $_________, plus out-of-pocket expenses and charges for telephone calls made and received in connection with the solicitation.

We will also reimburse banks, brokers, nominees and other fiduciaries for the expenses they incur in forwarding the proxy materials to you.

Participants in the Employee Stock Ownership Plan

If you participate in Lake Shore Bancorp, Inc. Employee Stock Ownership Plan, you will receive a voting instruction form that reflects all shares you may direct the trustees to vote on your behalf under the plan. Under the terms of the Employee Stock Ownership Plan, the Employee Stock Ownership Plan trustee votes all shares held by the Employee Stock Ownership Plan, but each Employee Stock Ownership Plan participant may direct the trustee how to vote the shares of common stock allocated to his or her account. The Employee Stock Ownership Plan trustee, subject to the exercise of its fiduciary duties, will vote all unallocated shares of Lake Shore Federal Bancorp common stock held by the Employee Stock Ownership Plan and allocated shares for which no voting instructions are received in the same proportion as shares for which it has received timely voting instructions. The deadline for returning your voting instructions to the trustee is ________, 2025.

The board of directors unanimously recommends that you sign, date and mark the enclosed proxy “FOR” approval of each of the above described proposals, including the adoption of the plan of conversion, and return it in the enclosed envelope today. Voting the proxy card will not prevent you from voting in person at the special meeting. For information on submitting your proxy, refer to the instructions on the enclosed proxy card.

Your prompt vote is very important. Failure to vote will have the same effect as voting against the plan of conversion.

 

14


Table of Contents

PROPOSAL 1 — APPROVAL OF THE PLAN OF CONVERSION AND REORGANIZATION

The boards of directors of Lake Shore Federal Bancorp and Lake Shore, MHC have approved the Amended and Restated Plan of Conversion and Reorganization of Lake Shore, MHC, referred to herein as the “plan of conversion.” The plan of conversion must also be approved by the members of Lake Shore, MHC and the stockholders of Lake Shore Federal Bancorp, and is subject to the satisfaction of certain other conditions. Special meetings of members and stockholders have been called for this purpose. We have received the approval of the Federal Reserve Board with respect to the conversion and with respect to Lake Shore Bancorp becoming the bank holding company for Lake Shore Bank. We have received the approval of the NYSDFS and the FDIC with respect to the conversion of Lake Shore Savings Bank’s charter to a New York commercial bank, including amending and restating Lake Shore Bank’s organization certificate to, among other things, establish a liquidation account. Any approval by the Federal Reserve Board, the FDIC or the NYSDFS does not constitute a recommendation or endorsement of the plan of conversion.

The board of directors unanimously recommends that you vote “FOR” approval of the plan of conversion and Reorganization of Lake Shore, MHC.

Exchange of Existing Stockholders’ Stock Certificates

The conversion of existing outstanding shares of Lake Shore Federal Bancorp common stock into the right to receive shares of Lake Shore Bancorp common stock will occur automatically at the completion of the conversion. As soon as practicable after the completion of the conversion, our transfer agent will send a transmittal form to each public stockholder of Lake Shore Federal Bancorp who holds physical stock certificates. The transmittal form will contain instructions on how to surrender certificates evidencing Lake Shore Federal Bancorp common stock in exchange for shares of Lake Shore Bancorp common stock in book entry form, to be held electronically on the books of our transfer agent. Lake Shore Bancorp will not issue stock certificates. We expect that a statement reflecting your ownership of shares of common stock of Lake Shore Bancorp common stock will be distributed within five business days after the transfer agent receives properly executed transmittal forms, Lake Shore Federal Bancorp stock certificates and other required documents. Shares held by public stockholders in street name (such as in a brokerage account) or electronically with our transfer agent in “book entry” form will be exchanged automatically upon the completion of the conversion; no transmittal forms will be mailed relating to these shares.

No fractional shares of Lake Shore Bancorp common stock will be issued to any public stockholder of Lake Shore Federal Bancorp when the conversion is completed. For each fractional share that would otherwise be issued to a stockholder who holds a stock certificate, we will pay by check an amount equal to the product obtained by multiplying the fractional share interest to which the holder would otherwise be entitled by the $10.00 offering purchase price per share. Payment for fractional shares will be made as soon as practicable after the receipt by the transfer agent of the transmittal forms and the surrendered Lake Shore Federal Bancorp stock certificates. If your shares of common stock are held in street name, you will automatically receive cash in lieu of fractional shares in your account.

Do not forward your stock certificates until you have received transmittal forms, which will include forwarding instructions. After the conversion, stockholders will not receive new shares of Lake Shore Bancorp common stock until existing certificates representing existing shares of Lake Shore Federal Bancorp common stock are surrendered for exchange in compliance with the terms of the transmittal form. Each certificate that represents shares of Lake Shore Federal Bancorp common stock outstanding at the effective date of the conversion will be considered to evidence ownership of shares of Lake Shore Bancorp common stock into which those shares have been converted by virtue of the conversion.

If a certificate for Lake Shore Federal Bancorp common stock has been lost, stolen or destroyed, our transfer agent will issue a new stock certificate upon receipt of appropriate evidence as to the loss, theft or destruction of the certificate, appropriate evidence as to the ownership of the certificate by the claimant, and appropriate and customary indemnification, which is normally effected by the purchase of a bond from a surety company at the stockholder’s expense.

 

15


Table of Contents

All shares of Lake Shore Bancorp common stock that we issue in exchange for existing shares of Lake Shore Federal Bancorp common stock will be considered to have been issued in full satisfaction of all rights pertaining to such shares of common stock, subject, however, to our obligation to pay any dividends or make any other distributions with a record date before the effective date of the conversion that may have been declared by us on or before the effective date, and that remain unpaid at the effective date.

[remaining sections same as prospectus under “The Conversion and Offering” ]

PROPOSAL 2 — ADJOURNMENT OF THE SPECIAL MEETING

If there are not sufficient votes to constitute a quorum or to approve the plan of conversion at the time of the special meeting, the proposals may not be approved unless the special meeting is adjourned to a later date or dates in order to permit further solicitation of proxies. In order to allow proxies that have been received by Lake Shore Federal Bancorp at the time of the special meeting to be voted for an adjournment, if necessary, Lake Shore Federal Bancorp has submitted the question of adjournment to its stockholders as a separate matter for their consideration. The board of directors of Lake Shore Federal Bancorp recommends that stockholders vote “FOR” approval of the adjournment proposal. If it is necessary to adjourn the special meeting, no notice of the adjourned special meeting is required to be given to stockholders (unless the adjournment is for more than 30 days or if a new record date is fixed), other than an announcement at the special meeting of the hour, date and place to which the special meeting is adjourned.

The board of directors unanimously recommends that you vote “FOR” approval of the adjournment of the special meeting, if necessary, to solicit additional proxies if there are not sufficient votes at the time of the special meeting to approve the plan of conversion.

PROPOSALS 3 THROUGH 5 — INFORMATIONAL PROPOSALS RELATING TO ARTICLES OF

INCORPORATION OF LAKE SHORE BANCORP

By their approval of the plan of conversion as set forth in Proposal 1, the board of directors of Lake Shore Federal Bancorp has approved each of the informational proposals numbered 3 through 5, all of which relate to provisions included in the articles of incorporation of Lake Shore Bancorp. Each of these informational proposals is discussed in more detail below.

As a result of the conversion and stock offering, the public stockholders of Lake Shore Federal Bancorp, whose rights are presently governed by the charter and bylaws of Lake Shore Federal Bancorp, will become stockholders of Lake Shore Bancorp, whose rights will be governed by the articles of incorporation and bylaws of Lake Shore Bancorp The following informational proposals address the material differences between the governing documents of the two companies. This discussion is qualified in its entirety by reference to the charter and bylaws of Lake Shore Federal Bancorp and the articles of incorporation and bylaws of Lake Shore Bancorp. See “Where You Can Find Additional Information” for procedures for obtaining a copy of those documents.

The provisions of Lake Shore Bancorp’s articles of incorporation that are summarized as informational proposals 3 through 5 were approved as part of the process in which the board of directors of Lake Shore Federal Bancorp approved the plan of conversion. These proposals are informational only because the Federal Reserve Board’s regulations governing mutual-to-stock conversions do not provide for votes on matters other than the plan of conversion. Lake Shore Federal Bancorp’s stockholders are not being asked to approve these informational proposals at the special meeting. While we are asking you to vote with respect to each of the informational proposals set forth below, the proposed provisions for which an informational vote is requested will become

 

16


Table of Contents

effective if stockholders approve the plan of conversion, regardless of whether stockholders vote to approve any or all of the informational proposals. The provisions of Lake Shore Bancorp’s articles of incorporation and bylaws that are summarized as informational proposals may have the effect of deterring or rendering more difficult attempts by third parties to obtain control of Lake Shore Bancorp, if such attempts are not approved by the board of directors, or may make the removal of the board of directors or management, or the appointment of new directors, more difficult.

Informational Proposal 3 – Approval of a Provision in Lake Shore Bancorp’s Articles of Incorporation Requiring a Super-Majority Vote to Amend Certain Provisions of the Articles of Incorporation of Lake Shore Bancorp No amendment of the charter of Lake Shore Federal Bancorp may be made unless it is first proposed by the board of directors, then preliminarily approved by the Federal Reserve Board, and thereafter approved by the holders of a majority of the total votes eligible to be cast at a legal meeting. The articles of incorporation of Lake Shore Bancorp generally may be amended by the holders of a majority of the shares entitled to vote; provided, however, that any amendment of Section C, D, E or F of Article Fifth (Preferred Stock, Restrictions on Voting Rights of the Corporation’s Equity Securities, Majority Vote and Quorum), Article 7 (Directors), Article 8 (Bylaws), Article 9 (Evaluation of Certain Offers), Article 10 (Indemnification, etc. of Directors and Officers), Article 11 (Limitation of Liability), Article 12 (Selection of Forum) and Article 13 (Amendment of the Articles of Incorporation) must be approved by the affirmative vote of the holders of at least 80% of the outstanding shares entitled to vote, except that the proposed amendment or repeal of any such provisions need only be approved by the vote of two-thirds of all the votes entitled to be cast by the holders of shares of capital stock of Lake Shore Bancorp entitled to vote on the matter if the amendment or repeal of such provisions is approved by the board of directors pursuant to a resolution approved by at least two-thirds of the board directors. In addition, the board of directors may amend the articles of incorporation without any action by the stockholders to increase or decrease the aggregate number of shares of capital stock.

These limitations on amendments to specified provisions of Lake Shore Bancorp’s articles of incorporation are intended to ensure that the referenced provisions are not limited or changed upon a simple majority vote. While this limits the ability of stockholders to amend those provisions, Lake Shore, MHC, as a 63.4% stockholder, currently can effectively block any stockholder proposed change to the charter.

The requirement of a super-majority stockholder vote to amend specified provisions of Lake Shore Bancorp’s articles of incorporation could have the effect of discouraging a tender offer or other takeover attempt where the ability to make fundamental changes through amendments to the articles of incorporation is an important element of the takeover strategy of the potential acquirer. The board of directors believes that the provisions limiting certain amendments to the articles of incorporation will put the board of directors in a stronger position to negotiate with third parties with respect to transactions potentially affecting the corporate structure of Lake Shore Bancorp and the fundamental rights of its stockholders, and to preserve the ability of all stockholders to have an effective voice in the outcome of such matters.

The board of directors recommends that you vote “FOR” approval of a provision in Lake Shore Bancorp’s articles of incorporation requiring a super-majority vote to approve certain amendments to Lake Shore Bancorp’s articles of incorporation.

Informational Proposal 4 – Approval of a Provision in Lake Shore Bancorp’s Articles of Incorporation Requiring a Super-Majority Vote of Stockholders to Approve Stockholder Proposed Amendments to Lake Shore Bancorp’s Bylaws. An amendment to Lake Shore Federal Bancorp’s bylaws proposed by stockholders must be approved by the holders of a majority of the total votes eligible to be cast at a legal meeting subject to applicable approval by the Federal Reserve Board. The articles of incorporation of Lake Shore Bancorp provide that stockholders may only amend the bylaws if such proposal is approved by the affirmative vote of the holders of at least 80% of the outstanding shares entitled to vote.

The requirement of a super-majority stockholder vote to amend the bylaws of Lake Shore Bancorp is intended to ensure that the bylaws are not limited or changed upon a simple majority vote of stockholders. While this limits the ability of stockholders to amend the bylaws, Lake Shore, MHC, as a 63.4% stockholder, currently can effectively block any stockholder proposed change to the bylaws. Also, the board of directors of both Lake Shore Federal Bancorp and Lake Shore Bancorp may by a majority vote amend either company’s bylaws.

 

17


Table of Contents

This provision in Lake Shore Bancorp’s articles of incorporation could have the effect of discouraging a tender offer or other takeover attempt where the ability to make fundamental changes through amendments to the bylaws is an important element of the takeover strategy of the potential acquirer. The board of directors believes that the provision limiting amendments to the bylaws will put the board of directors in a stronger position to negotiate with third parties with respect to transactions potentially affecting the corporate structure of Lake Shore Bancorp and the fundamental rights of its stockholders, and to preserve the ability of all stockholders to have an effective voice in the outcome of such matters.

The board of directors unanimously recommends that you vote “FOR” approval of the provision in Lake Shore Bancorp’s articles of incorporation requiring a super-majority vote of stockholders to approve stockholder proposed amendments to Lake Shore Bancorp’s bylaws.

Informational Proposal 5 – Approval of a Provision in Lake Shore Bancorp’s Articles of Incorporation to Limit the Voting Rights of Shares Beneficially Owned in Excess of 10% of Lake Shore Bancorp’s Outstanding Voting Stock. The articles of incorporation of Lake Shore Bancorp provide that in no event shall any person, who directly or indirectly beneficially owns in excess of 10% of the then-outstanding shares of common stock as of the record date for the determination of stockholders entitled or permitted to vote on any matter, be entitled or permitted to vote in respect of the shares held in excess of the 10% limit. Beneficial ownership is determined pursuant to the federal securities laws and includes, but is not limited to, shares as to which any person and his or her affiliates (i) have the right to acquire pursuant to any agreement, arrangement or understanding or upon the exercise of conversion rights, exchange rights, warrants or options and (ii) have or share investment or voting power (but shall not be deemed the beneficial owner of any voting shares solely by reason of a revocable proxy granted for a particular meeting of stockholders, and that are not otherwise beneficially, or deemed by Lake Shore Bancorp to be beneficially, owned by such person and his or her affiliates). The foregoing restriction does not apply to any employee benefit plans of Lake Shore Bancorp or any subsidiary or a trustee of a plan.

The provision in Lake Shore Bancorp’s articles of incorporation limiting the voting rights of beneficial owners of more than 10% of Lake Shore Bancorp’s outstanding voting stock is intended to limit the ability of any person to acquire a significant number of shares of Lake Shore Bancorp common stock and thereby gain sufficient voting control so as to cause Lake Shore Bancorp to effect a transaction that may not be in the best interests of Lake Shore Bancorp and its stockholders generally. This provision will not prevent a stockholder from seeking to acquire a controlling interest in Lake Shore Bancorp, but it will prevent a stockholder from voting more than 10% of the outstanding shares of common stock unless that stockholder has first persuaded the board of directors of the merits of the course of action proposed by the stockholder. The board of directors of Lake Shore Bancorp believes that fundamental transactions generally should be first considered and approved by the board of directors as it generally believes that it is in the best position to make an initial assessment of the merits of any such transactions and that its ability to make the initial assessment could be impeded if a single stockholder could acquire a sufficiently large voting interest so as to control a stockholder vote on any given proposal. This provision in Lake Shore Bancorp’s articles of incorporation makes an acquisition, merger or other similar corporate transaction less likely to occur, even if such transaction is supported by most stockholders, because it can prevent a holder of shares in excess of the 10% limit from voting the excess shares in favor of the transaction. Thus, it may be deemed to have an anti-takeover effect.

The board of directors unanimously recommends that you vote “FOR” approval of a provision in Lake Shore Bancorp’s articles of incorporation to limit the voting rights of shares beneficially owned in excess of 10% of Lake Shore Bancorp’s outstanding voting stock.

 

18


Table of Contents

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

[same as prospectus]

FORWARD-LOOKING STATEMENTS

[same as prospectus]

HOW WE INTEND TO USE THE PROCEEDS FROM THE STOCK OFFERING

[same as prospectus]

OUR DIVIDEND POLICY

[same as prospectus]

MARKET FOR THE COMMON STOCK

[same as prospectus]

HISTORICAL AND PRO FORMA REGULATORY CAPITAL COMPLIANCE

[same as prospectus]

CAPITALIZATION

[same as prospectus]

PRO FORMA DATA

[same as prospectus]

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

[same as prospectus]

BUSINESS OF LAKE SHORE BANCORP AND LAKE SHORE FEDERAL BANCORP

[same as prospectus]

BUSINESS OF LAKE SHORE SAVINGS BANK

[same as prospectus]

SUPERVISION AND REGULATION

[same as prospectus]

TAXATION

[same as prospectus]

MANAGEMENT

[same as prospectus]

BENEFICIAL OWNERSHIP OF COMMON STOCK

[same as prospectus]

 

19


Table of Contents

SUBSCRIPTIONS BY DIRECTORS AND EXECUTIVE OFFICERS

[same as prospectus]

COMPARISON OF STOCKHOLDERS’ RIGHTS FOR EXISTING STOCKHOLDERS OF LAKE SHORE FEDERAL BANCORP

[same as prospectus]

RESTRICTIONS ON ACQUISITION OF LAKE SHORE BANCORP

[same as prospectus]

DESCRIPTION OF CAPITAL STOCK OF LAKE SHORE BANCORP FOLLOWING THE CONVERSION AND STOCK OFFERING

[same as prospectus]

TRANSFER AGENT

[same as prospectus]

EXPERTS

[same as prospectus]

LEGAL MATTERS

[same as prospectus]

WHERE YOU CAN FIND ADDITIONAL INFORMATION

[same as prospectus]

STOCKHOLDER PROPOSALS

In order to be eligible for inclusion in our proxy materials for our 2026 Annual Meeting of Stockholders, any stockholder proposal to take action at such meeting must be received at our executive office, located at 31 East Fourth Street, Dunkirk, New York 14048, no later than __________, 2025. Any such proposals shall be subject to the requirements of the proxy rules adopted under the Exchange Act.

ADVANCE NOTICE OF BUSINESS TO BE CONDUCTED AT AN ANNUAL MEETING

Provisions of Lake Shore Federal Bancorp’s Bylaws. Under Lake Shore Federal Bancorp’s Bylaws, a stockholder must follow certain procedures to nominate persons for election as directors or to introduce an item of business at a meeting of stockholders. These procedures provide, generally, that stockholders desiring to make nominations for directors, or to bring a proper subject of business before the meeting, must do so by a written notice timely received (generally at least 30 days in advance of such meeting, subject to certain exceptions) by the Secretary of Lake Shore Federal Bancorp.

Provisions of Lake Shore Bancorp’s Bylaws. Lake Shore Bancorp’s Bylaws provide an advance notice procedure for certain business, or nominations to the Board of Directors, to be brought before an annual meeting of stockholders. In order for a stockholder to properly bring business before an annual meeting, or to propose a nominee to the board of directors, Lake Shore Bancorp’s Secretary must receive written notice not less than 90 days nor more than the 100 days before the anniversary of the prior year’s annual meeting of stockholders; provided, however, that in the event the date of the annual meeting is advanced more than 30 days before the anniversary of

 

20


Table of Contents

the preceding year’s annual meeting, then, to be timely, notice by the stockholder must be so received no earlier than the day on which public disclosure of the date of such annual meeting is first made and not later than the tenth day following the earlier of the day notice of the meeting was mailed to stockholders or such public disclosure was made.

The notice with respect to stockholder proposals that are not nominations for director must set forth as to each matter such stockholder proposes to bring before the annual meeting: (i) a brief description of the business desired to be brought before the annual meeting and the reasons for conducting such business at the annual meeting; (ii) the name and address of such stockholder as they appear on Lake Shore Bancorp’s books and of the beneficial owner, if any, on whose behalf the proposal is made; (iii) the class or series and number of shares of capital stock of Lake Shore Bancorp which are owned beneficially or of record by such stockholder and such beneficial owner; (iv) a description of all arrangements or understandings between such stockholder and any other person or persons (including their names) in connection with the proposal of such business by such stockholder and any material interest of such stockholder in such business; and (v) a representation that such stockholder intends to appear in person or by proxy at the annual meeting to bring such business before the meeting.

The notice with respect to director nominations must include: (a) as to each person whom the stockholder proposes to nominate for election as a director, (i) all information relating to such person that would indicate such person’s qualification to serve on the Board of Directors of Lake Shore Bancorp; (ii) an affidavit that such person would not be disqualified under the provisions of Article II, Section 12 of Lake Shore Bancorp’s Bylaws; (iii) such information relating to such person that is required to be disclosed in connection with solicitations of proxies for election of directors, or is otherwise required, in each case pursuant to Regulation 14A under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or any successor rule or regulation; and (iv) a written consent of each proposed nominee to be named as a nominee and to serve as a director if elected; and (b) as to the stockholder giving the notice: (i) the name and address of such stockholder as they appear on Lake Shore Bancorp’s books and of the beneficial owner, if any, on whose behalf the nomination is made; (ii) the class or series and number of shares of capital stock of Lake Shore Bancorp which are owned beneficially or of record by such stockholder and such beneficial owner; (iii) a description of all arrangements or understandings between such stockholder and each proposed nominee and any other person or persons (including their names) pursuant to which the nomination(s) are to be made by such stockholder; (iv) a representation that such stockholder intends to appear in person or by proxy at the meeting to nominate the persons named in its notice; (v) whether such stockholder intends to solicit proxies in support of director nominees other than Lake Shore Bancorp’s nominees in accordance with the Exchange Act and the rules and regulations promulgated thereunder; and (vi) any other information relating to such stockholder that would be required to be disclosed in a proxy statement or other filings required to be made in connection with solicitations of proxies for election of directors pursuant to Regulation 14A under the Exchange Act or any successor rule or regulation.

The 2026 annual meeting of stockholders is expected to be held on ___, 2026. If the conversion and stock offering is completed, advance written notice for certain business, or nominations to the Board of Directors, to be brought before the next annual meeting must be given to us no earlier than______, 2026 and no later than ______, 2026. If notice is received before ________, 2026 or after __________, 2026, it will be considered untimely, and we will not be required to present the matter at the stockholders meeting. If the conversion and stock offering is not completed, advance written notice for certain business, or nominations to the Board of Directors, to be brought before the next annual meeting must be given to us by ___, 2026. If notice is received after _____, 2026, it will be considered untimely, and we will not be required to present the matter at the stockholders meeting.

Nothing in this proxy statement/prospectus shall be deemed to require us to include in our proxy statement and proxy relating to an annual meeting any stockholder proposal that does not meet all of the requirements for inclusion established by the Securities and Exchange Commission in effect at the time such proposal is received.

IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR THE SPECIAL MEETING

 

21


Table of Contents

The Notice of Special Meeting of Stockholders, Proxy Statement/Prospectus, and Proxy Card are available at____________________.

OTHER MATTERS

As of the date of this document, the board of directors is not aware of any business to come before the special meeting other than the matters described above in the proxy statement/prospectus. However, if any matters should properly come before the special meeting, it is intended that the holders of the proxies will act in accordance with their best judgment.

 

BY ORDER OF THE BOARD OF DIRECTORS
 

 

Eric Hohenstein
Corporate Secretary

Dunkirk, New York

[Mail Date]

 

22


Table of Contents

PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

 

Item 13.

Other Expenses of Issuance and Distribution

 

     Estimated Amounts  

Registrant’s Legal Fees and Expenses

   $ 750,000  

Registrant’s Accounting Fees and Expenses

     185,000  

Marketing Agent’s Fees and Expenses

     920,903 (1) 

Records Management Agent’s Fees and Expenses

     30,000  

Independent Appraiser’s Fees and Expenses

     95,000  

Printing, Postage, Mailing and EDGAR Fees and Expenses

     293,000  

Regulatory Filing Fees (SEC, FINRA, DFS, NASDAQ)

     44,554  

Transfer Agent’s Fees and Expenses

     15,000  

Business Plan Consultant’s Fees and Expenses

     50,000  

Proxy Solicitation Fees and Expenses

     10,000  

Other

     30,316  
  

 

 

 

Total

   $ 2,423,773  
  

 

 

 

 

(1)

Assumes all shares are sold in the subscription and community offerings at the adjusted maximum of the offering range.

 

Item 14.

Indemnification of Directors and Officers

Articles 10 and 11 of the Articles of Incorporation of Lake Shore Bancorp, Inc. (the “Corporation”) set forth circumstances under which directors, officers, employees and agents of the Corporation may be insured or indemnified against liability which they incur in their capacities as such. References to the MGCL refer to Maryland General Corporation Law:

ARTICLE 10. Indemnification, etc. of Directors and Officers.

A. Indemnification. The Corporation shall indemnify (1) its current and former directors and officers, whether serving the Corporation or at its request any other entity, to the fullest extent required or permitted by the MGCL now or hereafter in force, including the advancement of expenses under the procedures and to the fullest extent permitted by law, and (2) other employees and agents to such extent as shall be authorized by the Board of Directors and permitted by law; provided, however, that, except as provided in Section B of this Article 10 with respect to proceedings to enforce rights to indemnification, the Corporation shall indemnify any such indemnitee in connection with a proceeding (or part thereof) initiated by such indemnitee only if such proceeding (or part thereof) was authorized by the Board of Directors of the Corporation.

B. Procedure. If a claim under Section A of this Article 10 is not paid in full by the Corporation within sixty (60) days after a written claim has been received by the Corporation, except in the case of a claim for an advancement of expenses, in which case the applicable period shall be twenty (20) days, the indemnitee may at any time thereafter bring suit against the Corporation to recover the unpaid amount of the claim. If successful in whole or in part in any such suit, or in a suit brought by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking, the indemnitee shall also be entitled to be reimbursed the expense of prosecuting or defending such suit. It shall be a defense to any action for advancement of expenses that the Corporation has not received both (i) an undertaking as required by law to repay such advances in the event it shall ultimately be determined that the standard of conduct has not been met and (ii) a written affirmation by the indemnitee of his good faith belief that the standard of conduct necessary for indemnification by the Corporation has been met. In (i) any suit brought by the indemnitee to enforce a right to indemnification hereunder (but not in a suit brought by the indemnitee to enforce a right to an advancement of expenses) it shall be a defense that, and (ii) any suit by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking the Corporation shall be entitled to recover such expenses upon a final adjudication that, the indemnitee has not met the applicable standard for indemnification set forth in the MGCL. Neither the failure of the Corporation (including its Board of Directors,

 

II-1


Table of Contents

independent legal counsel, or its stockholders) to have made a determination prior to the commencement of such suit that indemnification of the indemnitee is proper in the circumstances because the indemnitee has met the applicable standard of conduct set forth in the MGCL, nor an actual determination by the Corporation (including its Board of Directors, independent legal counsel, or its stockholders) that the indemnitee has not met such applicable standard of conduct, shall create a presumption that the indemnitee has not met the applicable standard of conduct or, in the case of such a suit brought by the indemnitee, be a defense to such suit. In any suit brought by the indemnitee to enforce a right to indemnification or to an advancement of expenses hereunder, or by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking, the burden of proving that the indemnitee is not entitled to be indemnified, or to such advancement of expenses, under this Article 10 or otherwise shall be on the Corporation.

C. Non-Exclusivity. The rights to indemnification and to the advancement of expenses conferred in this Article 10 shall not be exclusive of any other right that any Person may have or hereafter acquire under any statute, these Articles, the Corporation’s Bylaws, any agreement, any vote of stockholders or the Board of Directors, or otherwise.

D. Insurance. The Corporation may maintain insurance, at its expense, to insure itself and any director, officer, employee or agent of the Corporation or another corporation, partnership, joint venture, trust or other enterprise against any expense, liability or loss, whether or not the Corporation would have the power to indemnify such Person against such expense, liability or loss under the MGCL.

E. Miscellaneous. The Corporation shall not be liable for any payment under this Article 10 in connection with a claim made by any indemnitee to the extent such indemnitee has otherwise actually received payment under any insurance policy, agreement, or otherwise, of the amounts otherwise indemnifiable hereunder. The rights to indemnification and to the advancement of expenses conferred in Sections A and B of this Article 10 shall be contract rights and such rights shall continue as to an indemnitee who has ceased to be a director or officer and shall inure to the benefit of the indemnitee’s heirs, executors and administrators.

F. Limitations Imposed by Federal Law. Notwithstanding any other provision set forth in this Article 10, in no event shall any payments made by the Corporation pursuant to this Article 10 exceed the amount permissible under applicable federal law, including, without limitation, Section 18(k) of the Federal Deposit Insurance Act and the regulations promulgated thereunder.

Any repeal or modification of this Article 10 shall not in any way diminish any rights to indemnification or advancement of expenses of such director or officer or the obligations of the Corporation arising hereunder with respect to events occurring, or claims made, while this Article 10 is in force.

ARTICLE 11. Limitation of Liability. An officer or director of the Corporation, as such, shall not be liable to the Corporation or its stockholders for money damages, except (A) to the extent that it is proved that the Person actually received an improper benefit or profit in money, property or services, for the amount of the benefit or profit in money, property or services actually received; or (B) to the extent that a judgment or other final adjudication adverse to the Person is entered in a proceeding based on a finding in the proceeding that the Person’s action, or failure to act, was the result of active and deliberate dishonesty and was material to the cause of action adjudicated in the proceeding; or (C) to the extent otherwise provided by the MGCL. If the MGCL is amended to further eliminate or limit the personal liability of officers and directors, then the liability of officers and directors of the Corporation shall be eliminated or limited to the fullest extent permitted by the MGCL, as so amended.

Any repeal or modification of the foregoing paragraph by the stockholders of the Corporation shall not adversely affect any right or protection of a director or officer of the Corporation existing at the time of such repeal or modification.

 

Item 15.

Recent Sales of Unregistered Securities

Not applicable.

 

II-2


Table of Contents
Item 16.

Exhibits and Financial Statement Schedules:

The exhibits and financial statement schedules filed as part of this registration statement are as follows:

 

  (a)

List of Exhibits

 

 1.1    Engagement Letter between Lake Shore Savings Bank, Lake Shore Bancorp, Inc. and Lake Shore, MHC and Raymond James & Associates, Inc.
 1.2    Form of Agency Agreement between Lake Shore Savings Bank, Lake Shore Bancorp, Inc., Lake Shore, MHC, Lake Shore Bancorp, Inc. and Raymond James & Associates, Inc.*
 2    Amended and Restated Plan of Conversion and Reorganization of Lake Shore, MHC
 3.1    Articles of Incorporation of Lake Shore Bancorp, Inc.
 3.2    Bylaws of Lake Shore Bancorp, Inc.
 4    Form of Common Stock Certificate of Lake Shore Bancorp, Inc.
 5    Opinion of Luse Gorman, PC regarding legality of securities being registered
 8.1    Federal Tax Opinion of Luse Gorman, PC
 8.2    State Tax Opinion of Yount, Hyde & Barbour, P.C
10.1    Employment Agreement between Lake Shore Savings Bank and Kim C. Liddell, dated December  16, 2024 (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Lake Shore Bancorp, Inc. (File No.  000-51821), filed with the Securities and Exchange Commission on December 20, 2024) †
10.2    Supplemental Executive Retirement Plan Agreement between Lake Shore Savings Bank and Kim C. Liddell, dated December  16, 2024 (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Lake Shore Bancorp, Inc. (File No.  000-51821), filed with the Securities and Exchange Commission on December 20, 2024) †
10.3    Employment Agreement between Lake Shore Savings Bank and Taylor M. Gilden, dated March 11, 2025
10.4    2025 Equity Incentive Plan (incorporated by reference to Appendix A to the Proxy Statement for the Special Meeting of Stockholders filed with the Securities and Exchange Commission on December 20, 2024 (file No. 000-51821)) †
10.5    Form of Restricted Stock Award Agreement (incorporated by reference to Exhibit 10.2 to the Registration Statement on Form S-8 (File No. 333-284686) filed with the Securities and Exchange Commission on February 4, 2025) †
10.6    Form of Incentive Stock Option Award Agreement (incorporated by reference to Exhibit 10.3 to the Registration Statement on Form S-8 (File No. 333-284686) filed with the Securities and Exchange Commission on February 4, 2025) †
10.7    Form of Non-Qualified Stock Option Award Agreement (incorporated by reference to Exhibit 10.4 to the Registration Statement on Form S-8 (File No. 333-284686) filed with the Securities and Exchange Commission on February 4, 2025) †
10.8    Annual Incentive Plan†
10.9    Amended and Restated Severance Pay Plan of Lake Shore Savings Bank (Incorporated by reference to Exhibit 10.4 to the Current Report on Form 8-K of Lake Shore Bancorp, Inc. (File No. 000-51821), filed with the Securities and Exchange Commission on November 16, 2007)†
10.10    Amended and Restated 2015 Executives Supplemental Benefit Plan II (Incorporated by reference to Exhibit 10.6 to the Annual Report on Form 10-K of Lake Shore Bancorp, Inc. (File No. 000-51821), filed with the Securities and Exchange Commission on March 25, 2016)†
10.11    2015 Directors Supplemental Benefit Plan I (Incorporated by reference to Exhibit 10.7 to the Annual Report on Form 10-K of Lake Shore Bancorp, Inc. (File No. 000-51821), filed with the Securities and Exchange Commission on March 25, 2016)†
10.12    Amended and Restated 2015 Directors Supplemental Benefit Plan II (Incorporated by reference to Exhibit 10.8 to the Annual Report on Form 10-K of Lake Shore Bancorp, Inc. (File No. 000-51821), filed with the Securities and Exchange Commission on March 25, 2016)†
10.13    2006 Stock Option Plan (Incorporated by reference to Appendix A to the Proxy Statement for the Special Meeting of Shareholders filed with the Securities and Exchange Commission on September 7, 2006 (File No. 000-51821))†
10.14    2015 Executives Supplemental Benefit Plan II joinder agreement for Jeffery M. Werdein (Incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K of Lake Shore Bancorp, Inc. (File No. 000-51821), filed with the Securities and Exchange Commission on May 23, 2016) †

 

II-3


Table of Contents
10.15    Lake Shore Bancorp, Inc. 2012 Equity Incentive Plan (Incorporated by reference to Appendix A to the Proxy Statement for the Annual Meeting of Shareholders filed with the Securities and Exchange Commission on April 11, 2012 (File No. 000-51821))†
10.16    Retention Agreement between Lake Shore Savings Bank and Jeffrey Werdein (Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K of Lake Shore Bancorp, Inc. (File No. 000-51821), filed with the Securities and Exchange Commission on April 4, 2018)†
21    Subsidiaries of Lake Shore Bancorp, Inc.
23.1    Consent of Luse Gorman, PC (set forth in Exhibits 5 and 8.1)
23.2    Consent of Yount, Hyde & Barbour, P.C. (including with respect to state tax opinion set forth in Exhibit 8.2)
23.3    Consent of Baker Tilly US, LLP
23.4    Consent of RP Financial, LC.
24    Power of Attorney (set forth on the signature page to this Registration Statement)
99.1    Engagement Letter with RP Financial, LC. to serve as appraiser
99.2    Letter of RP Financial, LC. with respect to subscription rights
99.3    Appraisal Report of RP Financial, LC.
99.4    Marketing Materials*
99.5    Stock Order and Certification Form*
99.6    Letter of RP Financial, LC. with respect to Liquidation Rights
99.7    Form of Lake Shore Bancorp, Inc. Stockholder Proxy Card
107    Filing Fee Table

 

†

Management contract or compensation plan or arrangement.

*

To be filed supplementally

 

  (b)

Financial Statement Schedules

No financial statement schedules are filed because the required information is not applicable or is included in the consolidated financial statements or related notes.

 

Item 17.

Undertakings

The undersigned Registrant hereby undertakes:

(1) To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement:

(i) To include any prospectus required by Section 10(a)(3) of the Securities Act of 1933;

(ii) To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than a 20 percent change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement;

(iii) To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement.

 

II-4


Table of Contents

(2) That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(3) To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.

(4) That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities:

The undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:

(i) Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424 (§230.424 of this chapter);

(ii) Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;

(iii) The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and

(iv) Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.

(5) That, for purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.

(6) That, for the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(7) The undersigned registrant hereby undertakes to provide to the underwriter at the closing specified in the underwriting agreement, certificates in such denominations and registered in such names as required by the underwriter to permit prompt delivery to each purchaser.

(8) Insofar as indemnification for liabilities arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Act, and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Act and will be governed by the final adjudication of such issue.

 

 

II-5


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Act of 1933, the registrant has duly caused this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized in the City of Dunkirk, State of New York, on March 14, 2025.

 

LAKE SHORE BANCORP, INC.
By:   /s/ Kim C. Liddell
  Kim C. Liddell
  President and Chief Executive Officer
  (Duly Authorized Representative)

POWER OF ATTORNEY

We, the undersigned directors of Lake Shore Bancorp, Inc. (the “Company”), severally constitute and appoint Kim C. Liddell with full power of substitution, our true and lawful attorney and agent, to do any and all things and acts in our names in the capacities indicated below which said Kim C. Liddell may deem necessary or advisable to enable the Company to comply with the Securities Act of 1933, and any rules, regulations and requirements of the Securities and Exchange Commission, in connection with the Registration Statement on Form S-1 relating to the offering of the Company common stock, including specifically, but not limited to, power and authority to sign for us or any of us in our names in the capacities indicated below the registration statement and any and all amendments (including post-effective amendments) thereto; and we hereby approve, ratify and confirm all that said Kim C. Liddell shall do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities and on the dates indicated.

 

Signatures

  

Title

 

Date

/s/ Kim C. Liddell

Kim C. Liddell

   President, Chief Executive Officer and Director (Principal Executive Officer)   March 14, 2025

/s/ Taylor M. Gilden

Taylor M. Gilden

   Chief Financial Officer and Treasurer (Principal Financial and Accounting Officer)   March 14, 2025

/s/ Kevin M. Sanvidge

Kevin M. Sanvidge

   Chairman of the Board   March 14, 2025

/s/ Sharon E. Brautigam

Sharon E. Brautigam

   Vice Chairperson of the Board   March 14, 2025

/s/ Ann M. Segarra

Ann M. Segarra

   Director   March 14, 2025

/s/ Michelle M. DeBergalis

Michelle M. DeBergalis

   Director   March 14, 2025


Table of Contents

/s/ John L. Mehltretter

John L. Mehltretter

   Director   March 14, 2025

/s/ John P. McGrath

John P. McGrath

   Director   March 14, 2025

/s/ Ronald J. Passafaro

Ronald J. Passafaro

   Director   March 14, 2025

Exhibit 1.1

 

LOGO

CONFIDENTIAL

 

Lake Shore Bancorp, Inc.    January 3, 2025

31 East Fourth Street

Dunkirk, NY 14048

Attention: Kim C. Liddell, President, Chief Executive Officer & Director

This letter agreement (together with all addenda hereto, which are incorporated herein and made a part hereof, this “Agreement”) sets forth the terms pursuant to which Lake Shore Savings Bank (“Lake Shore Bank”), Lake Shore, MHC (“Lake Shore MHC”), and Lake Shore Bancorp, Inc. (“Lake Shore Holding Company” and together with Lake Shore MHC and Lake Shore Bank, collectively, the “Company”) hereby engages Raymond James & Associates, Inc. (including any of its affiliates assisting in executing matters under this engagement, “Raymond James” and, together with the Company, the “Parties”) to act, subject to Section 12 below, as financial advisor, marketing agent, and records agent to the Company in connection with the conversion of Lake Shore MHC from a mutual form of organization to a stock form of organization (the “Conversion”), including the services delineated in Sections 1 and 2 below during (and, at the Company’s express written request or consent, prior to) the Term (as defined in Section 8 below). It is further understood that the Conversion will include the associated sale of common stock of Lake Shore Holding Company as further described below.

Pursuant to a Plan of Conversion (the “Plan”), Lake Shore Holding Company will offer and sell shares of its common stock to Lake Shore Bank’s qualifying account holders in a subscription offering (the “Subscription Offering”). Shares not subscribed for in the Subscription Offering may, at the discretion of the Company, be offered to the local community (as defined in the Plan) and the general public in a community offering (the “Community Offering”), and if necessary, through a syndicate of one or more broker-dealers managed by Raymond James (a “Syndicated Community Offering”, and with a Subscription Offering and a Community Offering, collectively, the “Offerings”).

 

1.

Financial Advisory and Marketing Agent Services – The Company hereby engages Raymond James as its financial advisor and marketing agent during the Term to provide financial and logistical advice to the Company and assist the Company’s management, legal counsel, accountants and other advisors, in each case in connection with the Conversion and related matters. During the Term, Raymond James anticipates its services will include the following, each as the Company may reasonably request (collectively, the “FA&MA Services”):

 

  (a)

assist the Company in assessing the financial and securities market implications of the Plan;

 

  (b)

assist the Company in structuring and in communicating the terms of the Plan and the Offerings;

 

  (c)

assist the Company in the preparation of documents related to the execution of the Plan, including the prospectus, stock order and certification form and all marketing materials (it being understood that the preparation and filing of any and all such documents will be the responsibility of the Company and its counsel);

 

  (d)

assist the Company in analyzing proposals from outside vendors (to be engaged at the Company’s sole expense) in connection with execution of the Plan, including, but not limited to, appraisers, business plan consultants, financial printers, registrar/transfer agents, and proxy solicitors, as needed;

 

  (e)

assist the Company in scheduling and preparing for meetings with potential investors and/or other broker-dealers related to the Offerings, as necessary;

 

 

222 South Riverside Plaza – 7th Floor // Chicago, IL 60606

T 312.612.7785 // raymondjames.com

Raymond James & Associates, Inc., member New York Stock Exchange/SIPC


Lake Shore Bancorp, Inc.

January 3, 2025

Page 2

 

  (f)

establish a Stock Information Center at Raymond James’s office in Chicago, Illinois, which shall provide a toll-free hotline to assist with investor inquiries;

 

  (g)

assist in the training of Company personnel for interaction with customers during the offering and proxy solicitation period; and

 

  (h)

such other financial advisory and investment banking services in connection with the Offerings as may be agreed upon by Raymond James and the Company.

 

2.

Records Agent Services – As Records Agent, Raymond James will provide the following services, as the Company may reasonably request (the “RA Services” and, together with the FA&MA Services, collectively, the “Services”).

 

  (a)

Customer File Processing

 

  •  

processing of Lake Shore Bank’s customer account records for each record date required by the Plan;

 

  •  

consolidation of eligible customer accounts by ownership and creation of a central file for determination of subscription and voting rights;

 

  •  

reporting of Company customers by state (support for any required Blue Sky filings);

 

  •  

identification of subscription priorities;

 

  •  

calculation of member votes; and

 

  •  

sorting and grouping of customer records and coordination with the Company’s financial printer for all required subscriber and member mailings.

 

  (b)

Stock Order Processing

 

  •  

processing of stock order forms received at the Stock Information Center;

 

  •  

daily and ad-hoc status reporting to Company management;

 

  •  

mailing of order acknowledgment letters to subscribers;

 

  •  

allocation of shares to qualifying subscribers if the offering is oversubscribed;

 

  •  

production of charter shareholder list and other final subscription reports (account withdrawals, all orders received, etc.);

 

  •  

coordination with the Company’s transfer agent for stock issuance; and

 

  •  

perform interest and refund calculations and provide necessary files to enable the Company or its transfer agent to generate required interest/refund checks and 1099-INT reporting.

 

  (c)

Member Proxy Vote Processing

 

  •  

tabulation and reporting of member proxy votes received;

 

  •  

proxy target group identification and reporting to assist with solicitation efforts;

 

  •  

proxy reminder mailings as needed;

 

  •  

assist the Company with telephone solicitation efforts if requested;

 

  •  

coordination with the Company’s proxy solicitor, if needed;

 

  •  

adjustment of member votes as required for accounts closed prior to the special meeting; and

 

  •  

act as or support the Inspector of Election for the Special Meeting of Members, if requested and the election is not contested.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 3

 

3.

Services-Related Matters –

 

  (a)

Excluded Services; Potential Additional Services:

Raymond James shall not provide or render any legal, accounting, regulatory, appraisal, tax advice or any formal opinion with respect to any matter hereunder (“Excluded Matters”) and shall be permitted to deliver the Services on the assumption that the Company shall have sole responsibility for such Excluded Matters.

If the Company requests that Raymond James provide any services other than those expressly set out in Sections 1 and 2 (“Additional Services”), the Parties shall either amend this Agreement or enter into an additional agreement, in either case setting forth the nature and scope of such Additional Services, appropriate compensation with respect thereto, and other customary engagement-related matters, as mutually agreed upon in writing between the Parties.

 

  (b)

No Fiduciary; Independent Contractor: The Company acknowledges and agrees that Raymond James has been retained to act solely as financial advisor to the Company and not as an advisor to or agent of any other person, and the Company’s engagement of Raymond James is not intended to confer rights upon any person not a party to this Agreement (including shareholders, employees or creditors of the Company) as against Raymond James or its affiliates, or their respective directors, officers, employees or agents. In such capacity, Raymond James shall act as an independent contractor, and any duties arising out of its engagement shall be owed solely to the Company. It is understood that Raymond James’s responsibility to the Company is solely contractual in nature and Raymond James does not owe the Company, or any other party, any fiduciary duty as a result of this Agreement.

 

  (c)

Record-Keeping Compliance: In order to comply with its books and records requirements under applicable securities laws, rules and regulations (including FINRA rules), Raymond James may, subject to compliance with Applicable Law, capture and retain copies of written communications with or by the Company (including mail, emails, texts or similar electronic communications, or documentation of meetings). The Company agrees that Raymond James may deliver copies of such written communications to any court or competent authority. Raymond James will keep or cause to be kept records in relation to the Services provided under these terms of business in accordance with Applicable Law.

 

  (d)

Anti-Money Laundering (AML) and Customer Due Diligence (CDD) Compliance: U.S. federal laws and regulations require Raymond James to collect certain identification elements and perform related screening (the “AML/CDD Search Process”) before accepting an investment banking engagement. Accordingly, upon the Company’s execution and delivery of this Agreement, the Company will deliver to Raymond James such information about the Company and certain of its stakeholders as Raymond James may reasonably request in connection with the AML/CDD Search Process. After conducting the AML/CDD Search Process, Raymond James will promptly notify the Company in writing if Raymond James determines in its sole discretion that it cannot provide the Services. In such event, this Agreement and our engagement with the Company will be void and of no force or effect ab initio. The Parties acknowledge and agree that (i) the effectiveness of this Agreement is contingent Raymond James’s satisfactory completion in its reasonable determination of the AML/CDD Search Process and (ii) Raymond James will not be responsible for any losses or damages (including, but not limited to, lost opportunities) that may result if this Agreement and our engagement hereunder are terminated for the Company’s or its beneficial owners fail to cooperate with the AML/CDD Search Process or deliver any required information documentation upon written request.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 4

 

4.

Due Diligence Review – The Company acknowledges and agrees that Raymond James’s obligation to perform the Services shall be subject to the satisfactory completion of such investigations and inquiries relating to the Company, and its directors, officers, agents and employees, as Raymond James and its counsel in its sole discretion my deem appropriate under the circumstances (the “Due Diligence Review”). The Company agrees it will make available to Raymond James all information, whether or not publicly available, which Raymond James reasonably requests (the “Company- Related Information”) and will permit Raymond James to discuss with the Company’s board of directors and its management the operations and prospects of the Company. Raymond James will treat all Confidential Information (as defined in Section 10 below) as confidential in accordance with the provisions of Section 10 hereof. The Company recognizes and confirms that Raymond James will use and rely on and assume the accuracy and completeness of the Company-Related Information in performing the Services without having independently verified or analyzed the accuracy or completeness of same, and (b) does not assume responsibility or liability for the accuracy or completeness of Company-Related Information or to conduct any independent verification or any appraisal or physical inspection of properties or assets. The Company acknowledges and agrees that Raymond James will rely upon Company management as to the reasonableness and achievability of any financial and operating forecasts and projections provided to Raymond James, and that Raymond James will assume that all financial forecasts and projections have been reasonably prepared by Company management on a basis reflecting the best then currently available estimates and judgments of management as to the expected future financial performance of the Company, and that such forecasts and projections will be realized in the amounts and in the time periods currently estimated by such management.

 

5.

Regulatory Filings – The Company will cause appropriate offering documents to be filed with all regulatory agencies, including (without limitation) the Securities and Exchange Commission (“SEC”), and the appropriate federal and/or state bank regulatory agencies. In addition, the Company and Raymond James agree that the Company’s counsel shall serve as counsel with respect to “Blue Sky” matters in connection with the Offerings, and that the Company shall cause such counsel to prepare a Blue Sky memorandum related to the Offerings, including consideration of Raymond James’s input with respect thereto, and shall furnish Raymond James a copy thereof addressed to Raymond James and upon which counsel shall state Raymond James may rely.

 

6.

Fees — In consideration of Raymond James’s entry into this Agreement and/or the provision of the Services, the Company shall pay Raymond James the following fees (collectively, “Fees”), as set forth in this Section 6:

 

  (a)

Success Fees: The Company shall, at any applicable closing (each, a “Closing”) of any Offering, pay Raymond James a non-refundable cash fee (a “Success Fee”) equal to one and thirty-five hundredths percent (1.35%) of the aggregate dollar amount of all Common Stock sold and/or otherwise issued in such Offering, excluding in the calculation of any such Success Fee any Company shares sold and/or issued to (i) the officers, directors, and employees of the Company (“Insiders”), (ii) the Immediate Family (as defined below) of such persons, or (iii) qualified and non-qualified employee benefit plans. “Immediate Family” means the spouse, parents, siblings and children of any Insider who live in the same household as such Insider.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 5

 

  (b)

Syndicated Community Offering Fee: In the event the Company elects to pursue a Syndicated Community Offering, the Company shall pay to Raymond James, in addition to (and not in lieu of) the Success Fee, a non-refundable cash commission fee of 6.0% of the aggregate purchase price of the shares sold in such Syndicated Community Offering. Raymond James, as sole book running manager of any such Offering, may seek to form a syndicate of registered dealers to assist in the sale of such common stock on a best efforts basis, subject to the terms and conditions set forth in a selected dealers’ agreement to be entered into between the Company and Raymond James. Raymond James will endeavor to distribute the common stock among dealers, if any, in a fashion that best meets the distribution objectives of the Company and the requirements of the Plan, which may result in limiting the allocation of stock to certain selected dealers. It is understood that in no event shall Raymond James be obligated to take or purchase any shares of the common stock in the Offerings.

 

  (c)

Records Agent Fee: As compensation for Raymond James’s delivery of the RA Services, the Company agrees to pay Raymond James a non-refundable fixed cash fee of $30,000, deliverable upon the mailing of Offering subscription documents.

If there an Engagement Termination (as defined in Section 8 below) of this Agreement and/or if the Offerings are terminated for any reason, Raymond James shall have earned and be entitled to be paid all Fees accrued through the moment at which such Engagement Termination occurs. For avoidance of doubt, the Company’s obligations to pay to Raymond James the full Success Fee upon completion of any Offering shall survive any Engagement Termination, including any Engagement Termination occurring prior to the completion of such Offerings. The payment of compensation by the Company to Raymond James pursuant to this Section 6 may be subject to FINRA’s review of such compensation, if such review is required under applicable FINRA rules and regulations.

 

7.

Expenses –

Regardless of whether or not any Offering Closes and/or the Plan is consummated, the Company shall (subject to the parameters set forth below) reimburse Raymond James for all (a) non-attorney out-of-pocket expenses reasonably incurred by Raymond James in connection with performing the Services (“Ordinary Expenses”), and (b) all Services-Related Legal Expenses, as defined below; provided that, without the Company’s written consent (which shall not be unreasonably withheld, conditioned or delayed), Ordinary Expenses shall not exceed $35,000 (the “Ordinary Expenses Cap”) and Services-Related Legal Expenses shall not exceed $100,000 (the “Legal Expenses Cap” and, alternatively with the Ordinary Expenses Cap (each an “Expenses Cap”); except that, for clarity, the foregoing Expenses Cap shall not apply to or have any impact on the Company’s separate reimbursement obligations under Sections 11 and 13(b) below and/or under Addendum A hereto (“Non-Process Legal Expenses”). “Services-Related Legal Expenses” means the reasonable fees and disbursements of outside legal counsel (apart from Non-Process Legal Expenses), expressly excluding legal expenses incurred in connection with the preparation of this Agreement.

The Company acknowledges and agrees that: (i) the Expense Caps assume no unusual circumstances or delays, and no re-solicitation in connection with the Offerings; and (ii) 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 any Offering documents), such Expense Caps may be increased by the following additional amounts without requiring the Company’s consent: up to an additional $10,000 in the case of Ordinary Expenses and up to an additional $25,000 in the case of Services-Related Legal Expenses.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 6

 

In addition to the Company’s reimbursement obligations set forth in the preceding paragraphs of this Section 7, the Company will bear all of its own expenses of the proposed Offerings customarily borne by issuers, including, without limitation, any regulatory filing fees, SEC, “Blue Sky”, and FINRA filing and registration fees, and DTC eligibility and DRS participation fees; the fees and expenses of the Company’s accountants, attorneys, appraiser, business plan consultant, financial printer, proxy solicitor, and transfer agent; the costs of operating the Stock Information Center, including hiring temporary personnel if needed to assist with data entry and clerical functions, postage and overnight delivery service charges, and Syndicated Community Offering expenses associated with the Offerings; the Fees set forth in Section 6; and any fees for “Blue Sky” legal work.

 

8.

Term; Termination –

The term of this Agreement (the “Term”) shall commence on the date executed by both Parties and shall terminate (an “Engagement Termination”) thirty (30) days following either Party’s receipt from the other Party of written notice to such effect (a “Termination Notice”), which must expressly refer to the termination of this Agreement. A Termination Notice must be delivered by the notifying party to the appropriate person(s) designated in Section 13(g) below at the receiving party by both an email and a hard copy sent by courier service (e.g., FedEx, UPS, DHL, with proof of delivery required), provided that only one form of notice shall be required if there is documentary or digital proof of actual receipt by the recipient of such notice (proof solely of transmission or sender-processing will not fulfill the condition of this proviso).

For clarity, (a) there shall never be any oral, constructive, implied or circumstantial form of termination of this Agreement or of Raymond James’s engagement hereunder, and (b) any instruction (written or oral) by the Company to Raymond James to cease any process for a specific Transaction or for all Transactions generally shall, absent a specific reference to the termination of this Agreement, not constitute an Engagement Termination.

Sections 4 through 13 of this Agreement and Addendum A hereto shall survive any Engagement Termination or Closing. Further, if Raymond James has not been fully reimbursed for its invoiced Expenses pursuant to Section 7 above within thirty (30) days after the effective date of any Engagement Termination hereunder (the “Termination Date”), the Tail Period will be extended by the number days between such Termination Date and the date on which Raymond James is fully reimbursed for such Expenses.

 

9.

Limitations; Restrictions – The Company acknowledges that all opinions and advice (written or oral) given by Raymond James to the Company in connection with Raymond James’s engagement hereunder are intended solely for the benefit and use of the Company for the purposes of its evaluation of the proposed Offerings. Unless otherwise expressly stated in an opinion letter issued by Raymond James or otherwise expressly agreed (if any), no one other than the Company is authorized to rely upon this engagement or any statements or conduct by Raymond James. The Company agrees that no such opinion or advice shall be used, reproduced, disseminated, quoted or referred to at any time, in any manner, or for any purpose, nor shall any public references to Raymond James be made by the Company or any of its representatives without the prior written consent of Raymond James.

The Company acknowledges and agrees that Raymond James, as Records Agent hereunder, (a) shall have no duties or obligations other than the contractual obligations to the Company specifically set forth herein; (b) will be regarded as making no representations and having no responsibilities as to the validity, sufficiency, value or genuineness of any order form or any stock certificates or the shares represented thereby, and will not be required to and will make no representations as to the validity, value or genuineness of the offer; (c) shall not be obliged to take any legal action hereunder which might in its judgment involve any expense or liability, unless it shall have been furnished with an indemnity satisfactory to it; and (d) may rely on and shall be protected in acting in reliance upon any certificate, instrument, opinion, notice, letter, telex, telegram, or other document or security delivered to it and in good faith believed by it to be genuine and to have been signed by the proper party or parties.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 7

 

The Company also agrees neither Raymond James, nor any of its affiliates nor any officer, director, employee or agent of Raymond James or any of its affiliates, nor any person controlling Raymond James or any of its affiliates, shall be liable to any person or entity, including the Company and any purchaser or potential purchaser of Common Stock in the Offerings, by reason of any error of judgment, or for any act done by it in good faith, or for any mistake of law or fact in connection with this Agreement and the performance hereof, except to the extent arising as a direct and proximate cause from Raymond James’s Excluded Act (as defined in Addendum A). The foregoing shall be in addition to any rights that Raymond James, the Company or any Indemnified Party (as defined in Addendum A) may have at common law or otherwise, including, but not limited to, any right to contribution.

Anything in this Agreement to the contrary notwithstanding, in no event shall Raymond James be liable for special, indirect or consequential loss or damage of any kind whatsoever (including but not limited to lost profits), even if Raymond James has been advised of the likelihood of such loss or damage and regardless of the form of action.

 

10.

Confidentiality – Raymond James acknowledges that a portion of the Information provided to it in connection with its engagement hereunder may contain confidential and proprietary business information concerning the Company (such Information, the “Confidential Information”). Raymond James agrees that, except as contemplated in connection with the performance of the Services, as authorized by the Company or as required by law, regulation or legal process, it will treat as confidential all Confidential Information; provided, however, that Raymond James may disclose such Confidential Information to its agents and advisors who are assisting or advising Raymond James in performing the Services and who have been instructed to be bound by the terms and conditions of this paragraph. As used herein, the term “Confidential Information” shall not include information which (a) is or becomes generally available to the public other than as a result of a disclosure by Raymond James in violation of this Agreement, (b) was available to Raymond James on a non-confidential basis prior to its disclosure to Raymond James or its representatives by the Company, or (c) becomes available to Raymond James on a non-confidential basis from a person other than the Company who is not known to Raymond James to be bound not to disclose such information pursuant to a contractual obligation of confidentiality to the Company. The Company hereby acknowledges and agrees that the presentation materials and financial models used by Raymond James in performing the Services have been developed by and are proprietary to Raymond James. The Company agrees that it will not reproduce or distribute all or any portion of such models or presentations without the prior consent from Raymond James in writing.

 

11.

Indemnification — In consideration of Raymond James signing this Agreement and agreeing to perform Services pursuant to this Agreement, the Company shall execute and perform the indemnification obligations as provided in Addendum A hereto (which is hereby incorporated into this Agreement and made a part hereof). The RJ Parties (as defined in Addendum A hereto) and their respective successors and assigns are, as to this Section 11 and Addendum A, intended third-party beneficiaries and may directly enforce their rights hereunder and thereunder against any other entity that falls within the definition of “Company” and/or their respective successors and permitted assigns.

 

12.

Agency Agreement Required with respect to Offerings – This Agreement reflects Raymond James’s present intention of proceeding to work with the Company on its proposed Offerings. No legal and binding obligation is created on the part of either Party with respect to such proposed Offerings until the Parties enter into an Agency Agreement with respect to such Offerings (an “Agency Agreement”), except as to the following: (i) Raymond James’s agreement to maintain the confidentiality of Confidential Information set forth in Section 10, (ii) the Company’s obligations to

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 8

 

  pay Fees as set forth in Section 6, (iii) the Company’s obligations to reimburse expenses and certain third-party fees as set forth in Section 7, (iv) the ‘Limitations; Restrictions’ set forth in Section 9, (v) the Company’s obligations for Indemnification and related matters set forth in Section 11 and Addendum A; and (iv) those terms to be set forth in the mutually-agreed upon Agency Agreement to be executed prior to commencement of any Offerings. All of the foregoing, notwithstanding anything to the contrary that may be contained herein, shall (A) constitute the binding obligations of the Parties, (B) survive any Engagement Termination or the completion of the Services (as provided in Section 8 above), and (C) remain operative and in full force and effect.

For avoidance of doubt, the Company acknowledges that Raymond James’s execution of any Agency Agreement shall also be subject to each of the following: (a) Raymond James’s satisfaction with its Due Diligence Review; (b) preparation of offering materials that are satisfactory to Raymond James; (c) compliance with all relevant legal and regulatory requirements to the reasonable satisfaction of Raymond James and its counsel; (d) agreement that the price established by the independent appraiser is reasonable; and (e) market conditions at the time of the proposed Offerings.

 

13.

Miscellaneous –

 

  (a)

Governing Law; Arbitration; Jury Trial Waiver; Litigation Costs: This Agreement shall be exclusively governed by, and construed and enforced in accordance with, the laws of the State of New York, without regard to conflicts of laws principles thereof or of any other jurisdiction that would require the application of the laws of another jurisdiction.

Other than a Dispositive Excluded Act Proceeding (which, per its definition above, must be adjudicated in a court of competent jurisdiction), any dispute and/or claim arising out of the interpretation, application or enforcement, or otherwise relating to the subject matter, of this Agreement, including without limitation any breach of this Agreement, will be settled by final and binding arbitration before a panel of three (3) arbitrators appointed by the American Arbitration Association, in accordance with the commercial rules then prevailing of the American Arbitration Association, with all arbitration hearings to be held in New York County, New York. The arbitrators chosen shall (A) be neutral persons, (B) have no prior relationship with or performance of any services for either arbitrating party, and (C) be knowledgeable of investment banking services, engagement contracts and fee practices. In the event that any arbitrator selected hereunder is unable to serve, his or her replacement will be selected in the same manner. Other than with respect to the reimbursement of expenses provided for under the last subparagraph of this Section 13(a), the arbitrators shall not have authority to award punitive or other non-compensatory damages to either arbitrating party. The decision of the arbitrators shall be binding on Raymond James and the Company and may be entered and enforced in any court of competent jurisdiction by either Party. The arbitration shall be pursued and brought to conclusion as rapidly as is possible.

TO THE EXTENT PERMITTED BY LAW, EACH OF RAYMOND JAMES AND THE COMPANY VOLUNTARILY AND IRREVOCABLY WAIVES ALL RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING OR COUNTERCLAIM (WHETHER BASED UPON CONTRACT, TORT OR OTHERWISE) RELATED TO OR ARISING OUT OF THIS AGREEMENT, THE ENGAGEMENT OF RAYMOND JAMES HEREUNDER, OR THE PERFORMANCE BY RAYMOND JAMES OF THE SERVICES.

In any action, suit, arbitration or proceeding between the Parties arising out of the interpretation, application or enforcement, or otherwise relating to the subject matter, of this Agreement, including without limitation any action for breach of this Agreement or dispute concerning an alleged Excluded Act, the prevailing Party shall be entitled to an award of reimbursement from the non-prevailing Party of the prevailing Party’s reasonable attorneys’ fees and costs, including fees and costs incurred by the prevailing Party in obtaining or enforcing such award or judgment.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 9

 

  (b)

Payment for Expenses Relating to Non-RJ Proceedings: If, during or after the Term, Raymond James is either legally required or requested by the Company (or Company’s counsel) to render services in any pending or threatened proceeding in which Raymond James is not a party (including without limitation producing documents, answering interrogatories, providing testimony, participating in meetings, travel, and/or preparation for proceedings), the Company shall (i) pay Raymond James for the time its personnel expends in rendering such services (at the then-current reasonable hourly rates for such personnel involved established by Raymond James for such purposes), and (ii) reimburse Raymond James for all related reasonable out-of-pocket expenses incurred in connection with the delivery of such services (including without limitation the reasonable fees and expenses of Raymond James’s outside legal counsel related thereto).

 

  (c)

RJ as Comprehensive Financial Institution: The Company acknowledges and agrees that Raymond James and its parent company and affiliated entities constitute a comprehensive, international financial services firm involved in a wide range of commercial banking, investment banking and other activities (including investment management, corporate finance, and securities issuing, trading and research) for their own account and otherwise, and, as such, may have interests that differ from the Company’s. Raymond James and its Affiliates shall have no duty to disclose to the Company, or use for the Company’s benefit, any information acquired in the course of providing services to other parties, engaging in any other transactions, or carrying on any other businesses. Raymond James’s employees, officers, partners and Affiliates may at any time own the Company’s securities or those of any other entity involved in any transaction contemplated by this Agreement. Raymond James recognizes its obligations under applicable securities laws in connection with the purchase and sale of such securities.

The Company further acknowledges that (x) prior to the date of this Agreement, and in the ordinary course of business, Raymond James investment banking personnel (which may include investment banking personnel providing Services hereunder) may have from time to time held discussions with and provided information to parties who thereafter became categorized as prospective “Transaction Counterparties” hereunder regarding various market and strategic matters, including such parties consideration prior hereto of a potential transaction with the Company, and (y) there is the possibility that the information and content of such earlier discussions between Raymond James and such parties might be used or relied upon by such parties (in their subsequent status as a Prospective Counterparty hereunder) in connection with their determinations in respect of a potential Transaction with the Company.

 

  (d)

Binding on Successors and Assigns: This Agreement (including any addenda or schedules attached to this Agreement) is binding upon and inures to the benefit of the Parties and their respective successors and permitted assigns. Without limiting the generality of the foregoing, following any Closing, the Company’s obligations under this Agreement (including without limitation Addendum A hereto) will become the obligations of any successor entity resulting from the Transaction.

 

  (e)

Restrictions on Company Assignment: The Company agrees not to assign or delegate this Agreement in whole or in part without Raymond James’s prior written consent, and any attempted assignment or delegation without such prior written consent will be voidable at Raymond James’s sole and absolute discretion.

 

  (f)

“Written” Notice Deliverable by Email: Any reference herein to a notice, consent, communication, approval or the like being “in writing” or “written” shall include delivery via email unless expressly required otherwise.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 10

 

  (g)

Entire Agreement; Amendments: This Agreement (and any addenda or schedules attached to this Agreement) constitute the entire agreement between the Parties regarding the subject matter of this Agreement and (except to the extent provided for herein otherwise) supersede any prior agreements or understandings, written or oral, between them. Any modification or amendment to this Agreement or any waiver of any rights or remedies by any Party must be set forth in writing, fully executed by the Parties and delivered to the other Party.

 

  (h)

Notices: Any notice transmitted hereunder must be sent to the respective Parties at the following addresses: if to the Company: Lake Shore Bancorp, Inc., 31 East Fourth Street, Dunkirk, NY 14048; Attention: Kim C. Liddell, President, CEO & Director; email: kim.liddell@lakeshoresavings.com; if to Raymond James: Raymond James & Associates, Inc.; 880 Carillon Pkwy.; St Petersburg, FL 33716; Attn: Tom Donegan, CAO, Investment Banking; email: tom.donegan@raymondjames.com.

 

  (i)

Construction: This Agreement has been reviewed by the signatories hereto and their counsel. There shall be no construction of any provision against either Party because any portion of this Agreement was drafted by such Party, and the Parties waive any statute or rule of law to such effect.

 

  (j)

Severance: If any provision of this Agreement is determined by a court or arbitration panel having jurisdiction to be unenforceable to any extent, the rest of that provision (if applicable) and the balance of this Agreement shall remain enforceable to the fullest extent permitted by law.

 

  (k)

U.S. Currency Requirement: All amounts payable under this Agreement shall be denominated in U.S. dollars and paid via wire transfer of immediately available funds in accordance with instructions set forth in Raymond James’s applicable invoice. All amounts payable under this Agreement (including, without limitation, under Addendum A attached to this Agreement) shall be paid without set-off and without deduction for any withholding, value-added or other similar taxes, charges, fees or assessments. Where any amounts due from the Company to Raymond James hereunder are calculated or incurred by reference to a currency other than U.S. dollars, those amounts will be converted into U.S. dollars at the prevailing mid-market exchange rate on the payment date according to XE (http://www.xe.com), or if such date is not a business day, the first business day prior to the relevant payment date.

 

  (l)

Interest on Past-Due Amounts When Paid: Without limiting any other provision of this Agreement, if any portion of any Fee is paid more than five (5) business days after being due and payable according to the terms hereof, the Company shall make Raymond James whole by providing that such payment be accompanied by cash interest thereon for the period during which such amounts remained unpaid after being due, calculated at a rate equal to the pre- judgment contract breach interest rate under New York law (as set forth in NY CPLR §§5001(a) and 5004).

 

  (m)

Valid Authorization: Each of the Parties hereby represents to the other as follows: the execution and delivery of this Agreement and the performance by such Party of its obligations hereunder have been duly and validly authorized by such Party, and this Agreement has been duly executed and delivered by such Party and constitutes the valid and legally binding agreement of such Party, enforceable against such Party in accordance with its terms.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 11

 

If the foregoing correctly sets forth our mutual understanding, please so indicate by signing and returning this Agreement to the undersigned.

 

Very truly yours,
RAYMOND JAMES & ASSOCIATES, INC.
By:  

/s/ Sanjay B. Patel

  Sanjay B. Patel
  Managing Director, Investment Banking
AGREED AND ACCEPTED:
LAKE SHORE SAVINGS BANK
LAKE SHORE, MHC
LAKE SHORE BANCORP, INC.
By:  

/s/ Kim C. Liddell

  Kim C. Liddell
  President, Chief Executive Officer & Director

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 12

 

ADDENDUM A

Pursuant to Section 5 of this Agreement, the Company hereby agrees to indemnify, defend and hold harmless Raymond James and Raymond James Financial, Inc. (together, “RJ”) and their respective Affiliates, together with their and their Affiliates’ respective officers, directors, managers, members, partners, securityholders, employees and agents, and each Person (as defined below), if any, who controls RJ or any of its Affiliates within the meaning of the U.S. Securities Act of 1933, as amended, or the U.S. Securities Exchange Act of 1934, as amended (all of the foregoing are referred to collectively as “RJ Parties” and individually as an “RJ Party”), from and against any and all (a) claims, actions (including securityholder claims or actions, derivative or otherwise), demands, investigations and proceedings of any kind or nature (collectively, “Proceedings”) threatened, brought or established against any RJ Party by any party (“Person”),and (b) losses, claims, judgments, penalties, fines, charges, costs (including professional or legal fees and other costs of litigation or other proceedings), damages, taxes, liabilities of any kind or nature, whether joint or several (collectively, “Losses”), which such RJ Party may suffer or incur under any statute, common law, contract, tort or otherwise (including without limitation all such Losses suffered or incurred in considering, preparing for, responding to, disputing, or otherwise dealing with any actual or potential Proceedings, including any Proceeding brought in connection with any RJ Party’s right to be indemnified pursuant to this Addendum A), directly or indirectly arising out of, relating to or in connection with (i) the Agreement, the services provided in connection with the Agreement, or the exercise of RJ’s rights under the Agreement (including this Addendum A), or (ii) any transaction referred to in the Agreement or any transaction arising out of the transactions contemplated by the Agreement (each an “Indemnified Claim”), except solely to the extent that any such Indemnified Claim is found, in a final, unappealable judgment by a court of competent jurisdiction (a “Dispositive Excluded Act Proceeding”), to have resulted solely and exclusively and as a direct and proximate cause from said RJ Party’s bad faith, willful misconduct or gross negligence (other than an action or failure to act undertaken or refrained from being undertaken at the written or express request of or with the written or express consent of the Company) (an “Excluded Act”).

No Proceeding will be brought against any RJ Party to recover any Losses that the Company, its securityholders, officers, directors/managers or creditors, or any other Person in connection with any Indemnified Claim, may suffer or incur by reason of or in connection with any Indemnified Claim, and no RJ Party will have any liability to the Company, its securityholders, officers, directors/managers or creditors, or any other Person by reason of or in connection with any Indemnified Claim, whether such Loss arises under any statute, common law, contract, tort or otherwise, except solely to the extent that any such Losses or liability is found, in a Dispositive Excluded Act Proceeding, to have resulted solely and exclusively and as a direct and proximate cause from said RJ Party’s Excluded Act.

Nothing in the Agreement (including this Addendum A) will be construed as rendering RJ or any other RJ Party liable, under any circumstances and under any theory of law, to the Company, the Company’s securityholders, officers, directors/managers or creditors, or any other Person in respect of any indirect, incidental, special, consequential or punitive damages even if RJ or any other RJ Party have been advised as to the possibility thereof.

The Company agrees that no RJ Party shall have any liability to the Company, the Company’s securityholders, officers, directors/managers or creditors, and any other Person, under any statute, common law, contract, tort or otherwise, for any Loss suffered by such party arising out of, relating to or in connection with the Agreement or the services provided thereunder, however the Loss is caused, except to the extent that any such Loss or liability is found, in a Dispositive Excluded Act Proceeding, to have resulted solely, exclusively and as a direct and proximate cause from said RJ Party’s Excluded Act.

The Company will reimburse each RJ Party for all reasonable costs and expenses (including, without limitation, fees and expenses of outside counsel) incurred by the RJ Parties (including all such costs and expenses incurred to enforce the terms of this Addendum A) as they are incurred in connection with investigating, preparing, defending or settling or otherwise relating to any threatened or pending Proceeding for which indemnification or contribution has or could be sought by the RJ Party, whether or not in connection with a Proceeding in which any RJ Party is a named party; provided, that, if any such reimbursement is for expenses relating to a Loss that is found, in a Dispositive Excluded Act Proceeding, to have resulted solely and exclusively and as a direct and proximate cause from said RJ Party’s Excluded Act, such RJ Party will promptly repay such amount to the Company.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 13

 

RJ or the applicable RJ Party will promptly notify the Company in writing if an RJ Party receives written notice of the commencement of any Proceeding or other Indemnified Claim against such RJ Party (provided, that no failure or delay by RJ or such RJ Party to so notify the Company will relieve the Company from its obligations under this Addendum A, except as and to the extent it is found, in a Dispositive Excluded Act Proceeding, that such failure or delay actually and materially prejudiced the Company), and the Company will immediately assume the full defense of such Proceeding or other Indemnified Claim (including the employment of counsel reasonably satisfactory to the RJ Party and the payment of the fees and expenses of such counsel), other than any Proceeding or other Indemnified Claim (x) brought by the Company or (y) any and all proceedings or hearings before any regulatory bodies and/or authorities (an “RJ Regulatory Proceeding”). In any such event, the RJ Party may employ its own counsel and participate in the defense of such Proceeding or other Indemnified Claim, provided, that the Company will be required to pay the fees and expenses of such counsel of the RJ Party only if (i) the Company has failed to assume the defense and promptly defend such Proceeding or other Indemnified Claim using counsel reasonably satisfactory to the RJ Party, or (ii) such RJ Party is advised by its counsel that a conflict of interest exists or may exist which makes representation by counsel chosen by the Company not advisable or that representation of both Parties by common counsel would be inappropriate due to actual or potential differing interests between them.

If for any reason the foregoing indemnity is unavailable to an RJ Party or is insufficient to fully hold any RJ Party harmless, the Company will contribute to the amount paid or payable by such RJ Party as a result of such unavailability or insufficiency in such proportion as is appropriate to reflect the relative benefits received by and fault of the Company on the one hand, and the relative benefits received by and fault of the RJ Party on the other hand, as well as any relevant equitable considerations. The relative benefits to the Company on the one hand and an RJ Party on the other hand will be deemed to be in the same proportion as the total value paid or received or contemplated to be paid or received by the Company and its securityholders, as the case may be, whether or not the transaction contemplated by the Agreement closes, bears to the fees actually received by RJ pursuant to the Agreement, and the relative fault of the Company on the one hand and an RJ Party on the other hand will be determined by reference to, among other things, whether any untrue or alleged untrue statement of a material fact or incorrect opinion or conclusion or the omission or alleged omission to state a material fact related to information supplied by the Company or its agents, advisors or Affiliates on the one hand or by the RJ Party on the other hand, as well as the Parties’ relative intent, knowledge, access to information and opportunity to correct or prevent such statement, opinion, conclusion or omission. Notwithstanding anything in this Addendum A to the contrary, the aggregate contribution of all of the RJ Parties for all Indemnified Claims will not exceed the amount of the Transaction Fee actually received by RJ.

The indemnity, contribution and expense reimbursement agreements and obligations set forth in this Addendum will (i) be in addition to any other rights, remedies or indemnification as to which any RJ Party may have or be entitled at common law or otherwise and (ii) remain operative and in full force and effect regardless of any investigation made by or on behalf of any RJ Party. The Company further agrees that the indemnification, contribution and reimbursement obligations set forth in this Addendum A will apply whether or not RJ or any other RJ Party is a formal party in any such Indemnified Claim.

The Company will not settle, compromise or consent to judgment, or participate in or otherwise facilitate any such settlement, compromise or consent, with respect to any Indemnified Claim without the prior written consent of RJ or any RJ Party involved in such Indemnified Claim (which consent shall not be unreasonably withheld, delayed or conditioned) unless (i) there is no admission of wrongdoing, negligence or improper activity of any kind of or by RJ or such RJ Party in such settlement, compromise or consent and (ii) there is an unconditional release of all RJ Parties from all liability on claims that are the subject matter of or arise out of such Indemnified Claim, provided, however, that, notwithstanding the foregoing, the Company may not control or facilitate any settlement, compromise or consent with respect to any and all RJ Regulatory Proceedings.

This Addendum A will survive any termination or completion of the engagement provided by the Agreement.

 

LOGO


Lake Shore Bancorp, Inc.

January 3, 2025

Page 14

 

Agreed and accepted (this Addendum A may be executed in one or more counterparts and sent by facsimile or electronic transmission, with each such counterpart being an original and all collectively constituting one and the same instrument):

 

RAYMOND JAMES & ASSOCIATES, INC.         LAKE SHORE SAVINGS BANK
       LAKE SHORE, MHC
       LAKE SHORE BANCORP, INC.
By:  

/s/ Sanjay B. Patel

     By:  

/s/ Kim C. Liddell

Sanjay B. Patel, Managing Director – Investment Banking        Kim C. Liddell, President, CEO & Director
Signature Date: 1/3/25               Signature Date: 1/3/25

 

LOGO

Exhibit 2

AMENDED AND RESTATED PLAN OF CONVERSION AND REORGANIZATION

OF

LAKE SHORE, MHC


TABLE OF CONTENTS

 

1.

  INTRODUCTION      1  

2.

  DEFINITIONS      2  

3.

  PROCEDURES FOR CONVERSION      8  

4.

  HOLDING COMPANY APPLICATIONS AND APPROVALS      11  

5.

  SALE OF SUBSCRIPTION SHARES      11  

6.

  PURCHASE PRICE AND NUMBER OF SUBSCRIPTION SHARES      11  

7.

  RETENTION OF CONVERSION PROCEEDS BY THE HOLDING COMPANY      12  

8.

  SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)      13  

9.

  SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)      13  

10.

  SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)      14  

11.

  SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)      14  

12.

  COMMUNITY OFFERING      15  

13.

  SYNDICATED COMMUNITY OFFERING OR FIRM COMMITMENT UNDERWRITTEN OFFERING      15  

14.

  LIMITATIONS ON PURCHASES      16  

15.

  PAYMENT FOR SUBSCRIPTION SHARES      18  

16.

  MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS      19  

17.

  UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT      20  

18.

  RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES      20  

19.

  ESTABLISHMENT OF LIQUIDATION ACCOUNTS      21  

20.

  VOTING RIGHTS OF STOCKHOLDERS      23  

21.

  RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION OF SUBSCRIPTION SHARES      23  

22.

  REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS FOLLOWING THE CONVERSION      24  

23.

  TRANSFER OF DEPOSIT ACCOUNTS      24  

24.

  REGISTRATION AND MARKETING      24  

25.

  TAX RULINGS OR OPINIONS      25  

26.

  STOCK BENEFIT PLANS AND EMPLOYMENT AGREEMENTS      25  

27.

  RESTRICTIONS ON ACQUISITION OF HOLDING COMPANY      26  

28.

  PAYMENT OF DIVIDENDS AND THE REPURCHASE OF STOCK      27  

29.

  ARTICLES OF INCORPORATION AND BYLAWS      27  

30.

  CONSUMMATION OF CONVERSION AND EFFECTIVE DATE      27  

31.

  EXPENSES OF CONVERSION      27  

32.

  AMENDMENT OR TERMINATION OF PLAN      27  

33.

  CONDITIONS TO CONSUMMATION OF CONVERSION      28  

34.

  INTERPRETATION      28  

 

Exhibit A

Form of Merger Agreement between Lake Shore, MHC and Lake Shore Bancorp, Inc. (a Federal corporation)

 

Exhibit B

Form of Merger Agreement between Lake Shore Bancorp, Inc. (a Federal corporation) and Lake Shore Bancorp, Inc. (a Maryland corporation)

 

(i)


PLAN OF CONVERSION AND REORGANIZATION

OF

LAKE SHORE, MHC

 

1.

INTRODUCTION

This Plan of Conversion and Reorganization (the “Plan”) provides for the conversion and reorganization of Lake Shore, MHC, a federally-chartered mutual holding company (the “Mutual Holding Company”), from the mutual to the capital stock form of organization (the “Conversion”). As of the date of this Plan, the Mutual Holding Company owns approximately 63.4% of the outstanding shares of common stock of Lake Shore Bancorp, Inc., a federally-chartered stock corporation (the “Mid-Tier Holding Company”), and the Mid-Tier Holding Company owns 100% of the outstanding shares of common stock of Lake Shore Savings Bank (the “Bank”), a federally-chartered savings bank. As part of the Conversion, (i) a new stock holding company (the “Holding Company”) will be established to succeed to all of the rights and obligations of the Mutual Holding Company and the Mid-Tier Holding Company, (ii) the Bank will complete the Charter Conversion, and (iii) the Holding Company will issue shares of Holding Company Common Stock in the Offering and the Exchange Offering. The Subscription Shares will be offered for sale in the Offering upon the terms and conditions set forth in this Plan. The subscription rights granted to Participants in the Subscription Offering are set forth in Sections 8 through 11 of this Plan. All sales of Subscription Shares in the Community Offering, in the Syndicated Community Offering or in the Firm Commitment Underwritten Offering, or in any other manner permitted by the Bank Regulators, will be at the sole discretion of the Boards of Directors of the Bank and the Holding Company. As part of the Conversion, each Minority Stockholder will receive Exchange Shares in exchange for its Minority Shares in the Exchange Offering. The Conversion will have no impact on depositors, borrowers or other customers of the Bank. After the Conversion, the Bank’s insured deposits will continue to be insured by the FDIC to the extent provided by applicable law. The purpose of the Conversion is to convert the Mutual Holding Company to the capital stock form of organization, which will provide the Bank and the Holding Company with additional capital to grow and respond to changing regulatory and market conditions. The Conversion will also provide the Bank and the Holding Company with greater flexibility to undertake corporate transactions, including mergers and acquisitions and branch expansions.

This Plan has been unanimously adopted by the Boards of Directors of the Mutual Holding Company, the Mid-Tier Holding Company and the Bank. This Plan also must be approved by at least: (i) a majority of the total votes eligible to be cast by Voting Members at the Members Meeting; (ii) two-thirds of the total votes eligible to be cast by Stockholders at the Stockholders Meeting; and (iii) a majority of the total votes eligible to be cast by Minority Stockholders at the Stockholders Meeting. Approval of this Plan by the Voting Members and by the Stockholders shall constitute approval of each of the constituent transactions necessary to implement this Plan, including the MHC Merger, the Mid-Tier Merger and the Charter Conversion. The Federal Reserve must approve this Plan before it is presented to Voting Members and Stockholders for their approval.


2.

DEFINITIONS

For the purposes of this Plan, the following terms have the following meanings:

Account Holder – Any Person holding a Deposit Account in the Bank.

Acting in Concert – The term Acting in Concert means: (i) knowing participation in a joint activity or interdependent conscious parallel action towards a common goal whether or not pursuant to an express agreement; or (ii) a combination or pooling of 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. A person or company which acts in concert with another person or company (“other party”) 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 shall 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 stock held by the trustee and stock held by the plan shall be aggregated.

Affiliate – Any Person that directly or indirectly, through one or more intermediaries, controls, is controlled by, or is under common control with another Person.

Appraised Value Range – The range of the estimated consolidated pro forma market value of the Holding Company, which shall also be equal to the estimated pro forma market value of the total number of shares of Conversion Stock to be issued in the Conversion, as determined by the Independent Appraiser before the Subscription Offering and as it may be amended from time to time thereafter. The maximum and minimum of the Appraised Value Range may vary as much as 15% above and 15% below, respectively, the midpoint of the Appraised Value Range.

Articles of Combination – The Articles of Combination filed with the Federal Reserve, and any similar documents filed with the Bank Regulators, in connection with the consummation of any merger relating to the Conversion.

Articles of Merger – The Articles of Merger filed with the Maryland Department, and any similar documents filed in connection with the consummation of any merger relating to the Conversion.

Associate – The term Associate when used to indicate a relationship with any Person, means (i) any corporation or organization (other than the Mutual Holding Company, the Mid-Tier Holding Company, the Bank or a majority-owned subsidiary of the Mutual Holding Company, the Mid-Tier Holding Company or the Bank) if the person is a senior officer or partner or beneficially owns, directly or indirectly, 10% or more of any class of equity securities of the corporation or organization, (ii) any trust or other estate, if the person has a substantial beneficial interest in the trust or estate or is a trustee or fiduciary of the trust or estate except that for the purposes of this Plan relating to subscriptions in the Offering and the sale of Subscription Shares following the Conversion, a person who has a substantial beneficial interest in any Non-Tax-Qualified Employee Stock Benefit Plan or any Tax-Qualified Employee Stock Benefit Plan, or who is a trustee or fiduciary of such plan, is not an Associate of such plan, and except that, for

 

2


purposes of aggregating total shares that may be held by Officers and Directors, the term “Associate” does not include any Tax-Qualified Employee Stock Benefit Plan, and (iii) any person who is related by blood or marriage to such person and (A) who lives in the same home as such person or (B) who is a Director or Officer of the Mutual Holding Company, the Mid-Tier Holding Company, the Bank or the Holding Company, or any of their parents or subsidiaries.

Bank – Lake Shore Savings Bank, a federally-chartered savings bank.

Bank Liquidation Account – The account established by the Bank representing the liquidation interests received by Eligible Account Holders and Supplemental Eligible Account Holders in connection with the Conversion.

Bank Regulators – The Federal Reserve and other bank regulatory agencies, if any, responsible for reviewing and approving the Conversion, including the ownership of the Bank by the Holding Company and the MHC Merger and the Mid-Tier Merger.

Charter Conversion– The conversion of the charter of the Bank from a federal savings bank to a New York savings bank and then immediately thereafter to a New York commercial bank.

Code – The Internal Revenue Code of 1986, as amended.

Community Offering – A direct offering by the Holding Company of Subscription Shares not subscribed for in the Subscription Offering for sale to certain members of the general public. A Community Offering, if any, may occur concurrently with the Subscription Offering, any Syndicated Community Offering or both, or upon conclusion of the Subscription Offering.

Control – (including the terms “controlling,” “controlled by,” and “under common control with”) means the direct or indirect power to direct or exercise a controlling influence over the management or policies of a Person, whether through the ownership of voting securities, by contract or otherwise as described in 12 C.F.R. Part 238.

Conversion – The conversion and reorganization of the Mutual Holding Company to stock form pursuant to this Plan, and all steps incident or necessary thereto including the Offering and the Exchange Offering.

Conversion Stock – The Subscription Shares and the Exchange Shares.

Deposit Account – Any withdrawable account, including, without limitation, savings, time, demand, NOW accounts, money market, certificate and passbook accounts.

Director – A member of the Board of Directors of the Bank, the Mid-Tier Holding Company, the Holding Company or the Mutual Holding Company, as appropriate in the context.

Eligible Account Holder – Any Person holding a Qualifying Deposit as of the close of business on the Eligibility Record Date for purposes of determining subscription rights and establishing subaccount balances in the Liquidation Account and the Bank Liquidation Account.

 

3


Eligibility Record Date – The date for determining Eligible Account Holders of the Bank, which is December 31, 2023.

Employees – All Persons employed by the Bank, the Mid-Tier Holding Company, the Holding Company or the Mutual Holding Company.

Employee Plan – Any one or more Tax-Qualified Employee Stock Benefit Plans of the Bank or its subsidiaries or the Holding Company, including any ESOP and 401(k) Plan.

ESOP – The Bank’s Employee Stock Ownership Plan, and related trust.

Exchange Offering – The offering of Exchange Shares to Minority Stockholders in exchange for Minority Shares.

Exchange Ratio – The ratio at which a Minority Share is exchanged for an Exchange Share upon consummation of the Conversion. The Exchange Ratio (which shall be rounded to four decimal places) shall be determined such that as of the closing of the Conversion the ratio will result in the Minority Stockholders owning in the aggregate the same percentage of the outstanding shares of Holding Company Common Stock immediately upon completion of the Conversion as the percentage of Mid-Tier Holding Company common stock owned by the Minority Stockholders in the aggregate immediately before the consummation of the Conversion before giving effect to (a) cash in lieu of any fractional Exchange Shares and (b) any Subscription Shares purchased by Minority Stockholders in the Offering; provided that the Exchange Ratio will be adjusted to reflect assets held by the Mutual Holding Company (other than shares of stock of the Mid-Tier Holding Company).

Exchange Shares – The shares of Holding Company Common Stock issued to Minority Stockholders in the Exchange Offering.

FDIC – The Federal Deposit Insurance Corporation.

Federal Reserve – The Board of Governors of the Federal Reserve System and/or the Federal Reserve Bank of Philadelphia or New York, as indicated by the context.

Firm Commitment Underwritten Offering – The offering, at the sole discretion of the Holding Company, of Subscription Shares not subscribed for in the Subscription Offering and any Community Offering, to members of the general public through one or more underwriters. A Firm Commitment Underwritten Offering may occur following the Subscription Offering and any Community Offering.

Holding Company – The corporation formed under the laws of the State of Maryland, or the laws of another state of the United States, for the purpose of acquiring all of the shares of capital stock of the Bank in connection with the Conversion.

Holding Company Common Stock – The common stock, par value $0.01 per share, of the Holding Company. Shares of Holding Company Common Stock will be issued in the Offering and Exchange Offering.

 

4


Independent Appraiser – The appraiser retained by the Mutual Holding Company, Mid-Tier Holding Company and the Bank to prepare an appraisal of the pro forma market value of the Holding Company.

Liquidation Account – The account established by the Holding Company representing the liquidation interests received by Eligible Account Holders and Supplemental Eligible Account Holders in connection with the Conversion in exchange for their interests in the Mutual Holding Company immediately before the Conversion.

Local Community –Chautauqua, Erie and Cattaraugus Counties, New York.

Majority Ownership Interest – A fraction, the numerator of which is the number of shares of Mid-Tier Holding Company common stock owned by the Mutual Holding Company immediately before the completion of the Conversion, and the denominator of which is the total number of shares of Mid-Tier Holding Company common stock issued and outstanding immediately before the completion of the Conversion.

Maryland Department – The Maryland State Department of Assessments and Taxation.

Member – Any Person who qualifies as a member of the Mutual Holding Company pursuant to its charter.

Member Voting Record Date – The date fixed by the Directors for determining eligibility to vote at the Members Meeting.

Members Meeting – The special meeting of Voting Members, and any adjournments thereof, held to consider and vote upon this Plan, if required by the Bank Regulators.

MHC Merger – The merger of the Mutual Holding Company with and into the Mid-Tier Holding Company, with the Mid-Tier Holding Company as the surviving entity. The MHC Merger shall occur immediately before the completion of the Conversion, as set forth in this Plan.

Mid-Tier Holding Company – Lake Shore Bancorp, Inc., the federally-chartered corporation that owns 100% of the outstanding shares of common stock of the Bank, and any successor thereto.

Mid-Tier Merger – The merger of the Mid-Tier Holding Company with the Holding Company, with the Holding Company as the resulting entity. The Mid-Tier Merger shall occur immediately following the MHC Merger and before the completion of the Conversion, as set forth in this Plan.

Minority Shares – All outstanding shares of common stock of the Mid-Tier Holding Company, or shares of common stock of the Mid-Tier Holding Company issuable upon the exercise of options or grant of stock awards, owned by persons other than the Mutual Holding Company.

Minority Stockholder – Any owner of Minority Shares.

 

5


Mutual Holding Company – Lake Shore, MHC, the federally-chartered mutual holding company of the Mid-Tier Holding Company and the Bank and that owns approximately 63.4% of the outstanding shares of common stock of the Mid-Tier Holding Company.

NYSDFS – New York State Department of Financial Services

Offering – The offering and issuance, pursuant to this Plan, of shares of Holding Company Common Stock in a Subscription Offering, Community Offering and/or Syndicated Community Offering or Firm Commitment Underwritten Offering, as the case may be. The term “Offering” does not include the Exchange Offering.

Offering Range – The range of the number of Subscription Shares offered for sale in the Offering multiplied by the Subscription Price. The Offering Range shall be equal to the Appraised Value Range multiplied by the Majority Ownership Interest (as adjusted to reflect assets held by the Mutual Holding Company (other than shares of stock of the Mid-Tier Holding Company)). The maximum and minimum of the Offering Range may vary as much as 15% above and 15% below, respectively, the midpoint of the Offering Range.

Officer – The term Officer means the chairman of the board, president, vice president, treasurer, secretary, or comptroller of any company, or any other person who participates in its major policy decisions.

Order Form – Any form (together with any cover letter and acknowledgments) sent to any Participant or Person containing among other things a description of the alternatives available to such Person under this Plan and by which any such Person may make elections regarding subscriptions for Subscription Shares.

Other Member – Any Person holding a Deposit Account at the close of business on the Member Voting Record Date (other than an Eligible Account Holder or Supplemental Eligible Account Holder).

Participant – Any Eligible Account Holder, Employee Plan, Supplemental Eligible Account Holder or Other Member.

Person – An individual, a corporation, a partnership, an association, a joint-stock company, a limited liability company, a trust, an unincorporated organization, or a government or political subdivision of a government.

Plan – This Plan of Conversion and Reorganization of the Mutual Holding Company as it exists on the date hereof and as it may hereafter be amended in accordance with its terms.

Prospectus – The one or more documents used in offering the Conversion Stock.

Qualifying Deposit – The aggregate balance of all Deposit Accounts in the Bank of (i) an Eligible Account Holder at the close of business on the Eligibility Record Date, provided such aggregate balance is not less than $50.00, or (ii) a Supplemental Eligible Account Holder at the close of business on the Supplemental Eligibility Record Date, provided such aggregate balance is not less than $50.00.

 

6


Resident – Any Person who occupies a dwelling within the Local Community, has a present intent to remain within the Local Community for a period of time, and manifests the genuineness of that intent by establishing an ongoing physical presence within the Local Community together with an indication that such presence within the Local Community is something other than merely transitory. To the extent the Person is a corporation or other business entity, to be a Resident the principal place of business or headquarters of the corporation or business entity must be in the Local Community. To the extent a Person is a personal benefit plan, the circumstances of the beneficiary shall apply with respect to this definition. In the case of all other benefit plans, circumstances of the trustee shall be examined for purposes of this definition. The Mutual Holding Company and the Bank may utilize deposit or loan records or such other evidence provided to it to determine whether a Person is a resident. In all cases, however, such a determination shall be in the sole discretion of the Mutual Holding Company and the Bank. A Person must be a “Resident” for purposes of determining whether such person “resides” in the Local Community, as such term is used in this Plan.

SEC – The United States Securities and Exchange Commission.

Stockholder – Any owner of outstanding common stock of the Mid-Tier Holding Company, including the Mutual Holding Company.

Stockholder Voting Record Date – The date fixed by the Directors for determining eligibility to vote at the Stockholders Meeting.

Stockholders Meeting – The special, or annual, meeting of Stockholders, and any adjournments thereof, held to consider and vote upon this Plan.

Subscription Offering – The offering of Subscription Shares to Participants.

Subscription Price – The price per Subscription Share to be paid by Participants and others in the Offering. The Subscription Price shall be $10.00, unless otherwise determined by the Board of Directors of the Holding Company, and it will be fixed before the commencement of the Subscription Offering.

Subscription Shares – Shares of Holding Company Common Stock offered for sale in the Offering. Subscription Shares do not include Exchange Shares.

Supplemental Eligible Account Holder – Any Person (other than Directors and Officers of the Mutual Holding Company, the Bank and the Mid-Tier Holding Company and their Associates) holding a Qualifying Deposit at the close of business on the Supplemental Eligibility Record Date and who is not an Eligible Account Holder.

Supplemental Eligibility Record Date – The date for determining Supplemental Eligible Account Holders, which shall be the last day of the calendar quarter preceding Federal Reserve approval of the application for conversion. The Supplemental Eligibility Record Date will only occur if the Federal Reserve has not approved the Conversion within fifteen (15) months after the Eligibility Record Date.

 

7


Syndicated Community Offering – The offering, at the sole discretion of the Holding Company, of Subscription Shares not subscribed for in the Subscription Offering and the Community Offering, to members of the general public through a syndicate of broker-dealers. The Syndicated Community Offering may occur concurrently with the Subscription Offering and any Community Offering.

Tax-Qualified Employee Stock Benefit Plan – Any defined benefit plan or defined contribution plan, such as an employee stock ownership plan, stock bonus plan, profit-sharing plan or other plan, which, with its related trust, meets the requirements to be “qualified” under Code Section 401. A “Non-Tax-Qualified Employee Stock Benefit Plan” is any defined benefit plan or defined contribution plan which is not so qualified.

Voting Member – Any Member who at the close of business on the Member Voting Record Date is entitled to vote as a Member.

 

3.

PROCEDURES FOR CONVERSION

A. After adoption of this Plan by the Boards of Directors of the Bank, the Mid-Tier Holding Company and the Mutual Holding Company, this Plan, together with all other requisite material, shall be submitted to the Bank Regulators for approval. Notice of the adoption of this Plan by the Boards of Directors of the Bank, the Mutual Holding Company and the Mid-Tier Holding Company will be published in a newspaper having general circulation in each community in which an office of the Bank is located, and copies of this Plan will be made available at each office of the Bank for inspection by Members. The Mutual Holding Company will publish a notice of the filing with the Bank Regulators of an application to convert in accordance with the provisions of this Plan as well as notices required in connection with any holding company application, merger application or other application required to complete the Conversion. The Bank will also file an application to the NYSDFS in connection with the Charter Conversion.

B. Promptly following approval by the Bank Regulators, this Plan will be submitted to: (i) a vote of the Voting Members at the Members Meeting and (ii) a vote of the Stockholders at the Stockholders Meeting. The Mutual Holding Company will mail to all Voting Members, at their last known address appearing on the records of the Bank as of the Member Voting Record Date, a proxy statement in either long or summary form describing this Plan, which will be submitted to a vote of Voting Members at the Members Meeting. The Mid-Tier Holding Company will mail to all Stockholders as of the Stockholder Voting Record Date a proxy statement describing this Plan, which will be submitted to a vote of Stockholders at the Stockholders Meeting. The Holding Company also will mail to all Participants a Prospectus and Order Form for the purchase of Subscription Shares. In addition, all Participants will receive, or will be given the opportunity to request by either telephone or by letter addressed to the Bank’s Secretary, a copy of this Plan as well as the articles of incorporation and bylaws of the Holding Company. This Plan must be approved by at least: (i) a majority of the total votes eligible to be cast by Voting Members at the Members Meeting; (ii) two-thirds of the total votes eligible to be cast by Stockholders at the Stockholders Meeting; and (iii) a majority of the total votes eligible to be cast by Minority Stockholders at the Stockholders Meeting. Upon such approval of this Plan, the Mutual Holding Company, the Mid-Tier Holding Company, the Holding Company and the Bank will take all other necessary steps pursuant to applicable laws and regulations to consummate the Conversion and the Charter Conversion. The Conversion must be completed within twenty-four (24) months of the approval of this Plan by Voting Members.

 

8


C. The period for the Subscription Offering will be not less than twenty (20) days nor more than forty-five (45) days from the date Participants are first mailed a Prospectus and Order Form, unless extended. Any Subscription Shares for which subscriptions have not been received in the Subscription Offering may be issued in a Community Offering, and/or a Syndicated Community Offering or a Firm Commitment Underwritten Offering, or in any other manner permitted by the Bank Regulators. All sales of Subscription Shares must be completed within forty-five (45) days after the last day of the Subscription Offering unless the offering period is extended by the Mutual Holding Company and the Holding Company with the approval of the Bank Regulators.

D. The Conversion will be effected as follows, or in any other manner that is consistent with the purposes of this Plan and applicable laws and regulations. The choice of which method to effect the Conversion will be made by the Boards of Directors of the Mutual Holding Company, the Mid-Tier Holding Company and the Bank immediately before the closing of the Conversion. Each of the steps set forth below shall be deemed to occur in such order as is necessary to consummate the Conversion pursuant to this Plan, the intent of the Boards of Directors of the Mutual Holding Company, the Mid-Tier Holding Company and the Bank, and applicable federal and state regulations and policy. Approval of this Plan by Voting Members and Stockholders also shall constitute approval of each of the transactions necessary to implement this Plan.

 

  (1)

The Holding Company will be organized as a first-tier stock subsidiary of the Mid-Tier Holding Company.

 

  (2)

The Mutual Holding Company will merge with the Mid-Tier Holding Company, with the Mid-Tier Holding Company as the surviving entity, pursuant to the Agreement of Merger attached hereto as Exhibit A, whereby the shares of Mid-Tier Holding Company common stock held by the Mutual Holding Company will be canceled and Members will constructively receive liquidation interests in the Mid-Tier Holding Company in exchange for their ownership interests in the Mutual Holding Company.

 

  (3)

Immediately after the MHC Merger, the Mid-Tier Holding Company will merge with the Holding Company, with the Holding Company as the surviving entity, pursuant to the Agreement of Merger attached hereto as Exhibit B, whereby the Bank will become the wholly-owned subsidiary of the Holding Company. As part of the Mid-Tier Merger, the liquidation interests in the Mid-Tier Holding Company constructively received by Members as part of the MHC Merger will automatically, without further action on the part of the holders thereof, be exchanged for interests in the Liquidation Account, and each Minority Share shall automatically, without further action on the part of the holder thereof, be converted into and become the right to receive an Exchange Share based upon the Exchange Ratio.

 

9


  (4)

Concurrently with the Mid-Tier Merger, the Bank will complete the Charter Conversion.

 

  (5)

Immediately after the Mid-Tier Merger, the Holding Company will complete the sale of the Subscription Shares in the Offering.

 

  (6)

The Holding Company will contribute at least 50% of the net proceeds of the Offering to the Bank in constructive exchange for additional shares of common stock of the Bank and in exchange for the Bank Liquidation Account.

E. As part of the Conversion, the Minority Shares outstanding immediately before the consummation of the Conversion shall automatically, without further action on the part of the holders thereof, be converted into and become the right to receive Exchange Shares based upon the Exchange Ratio. The basis for exchange of Minority Shares for Exchange Shares shall be fair and reasonable. Options to purchase shares of Mid-Tier Holding Company common stock that are outstanding immediately before the consummation of the Conversion shall be converted into options to purchase shares of Holding Company Common Stock, with the number of shares subject to the option and the exercise price per share to be adjusted based upon the Exchange Ratio so that the aggregate exercise price remains unchanged, and with the duration of the option remaining unchanged.

F. The Holding Company shall register the Conversion Stock with the SEC and any appropriate state securities authorities. In addition, the Mid-Tier Holding Company shall prepare preliminary proxy materials as well as other applications and information for review by the SEC in connection with the solicitation of Stockholder approval of this Plan.

G. All assets, rights, interests, privileges, powers, franchises and property (real, personal and mixed) of the Mid-Tier Holding Company and the Mutual Holding Company shall be automatically transferred to and vested in the Holding Company by virtue of the Conversion without any deed or other document of transfer. The Holding Company, without any order or action on the part of any court or otherwise and without any documents of assumption or assignment, shall hold and enjoy all of the properties, franchises and interests, including appointments, powers, designations, nominations and all other rights and interests as the agent or other fiduciary in the same manner and to the same extent as such rights, franchises, and interests and powers were held or enjoyed by the Mid-Tier Holding Company and the Mutual Holding Company. The Holding Company shall be responsible for all of the liabilities, restrictions and duties of every kind and description of the Mid-Tier Holding Company and the Mutual Holding Company immediately before the consummation of the Conversion, including liabilities for all debts, obligations and contracts of the Mid-Tier Holding Company and the Mutual Holding Company, matured or unmatured, whether accrued, absolute, contingent or otherwise and whether or not reflected or reserved against on balance sheets, books of accounts or records of the Mid-Tier Holding Company and the Mutual Holding Company.

H. The home office and branch offices of the Bank shall be unaffected by the Conversion. The executive offices of the Holding Company shall be located at the current executive offices of the Mutual Holding Company and Mid-Tier Holding Company.

 

10


4.

HOLDING COMPANY APPLICATIONS AND APPROVALS

The Boards of Directors of the Mutual Holding Company, the Mid-Tier Holding Company, the Holding Company and the Bank shall take all necessary steps to convert the Mutual Holding Company to stock form, form the Holding Company and complete the Charter Conversion and Offering. The Mutual Holding Company, Mid-Tier Holding Company, Bank and Holding Company shall make timely applications to the Bank Regulators and filings with the SEC and the NYSDFS for any requisite regulatory approvals to complete the Conversion and the Charter Conversion.

 

5.

SALE OF SUBSCRIPTION SHARES

The Subscription Shares will be offered for sale in the Subscription Offering to the Participants in the respective priorities set forth in this Plan. The Subscription Offering may begin as early as the mailing of the proxy statement for the Members Meeting. The Holding Company Common Stock will not be insured by the FDIC. The Bank will not extend credit to any Person to purchase shares of Holding Company Common Stock.

Any Subscription Shares for which subscriptions have not been received in the Subscription Offering may be issued in the Community Offering, subject to the terms and conditions of this Plan. The Community Offering, if any, will involve an offering of unsubscribed Subscription Shares directly to the general public with a first preference given to natural persons and trusts of natural persons residing in the Local Community and a second preference given to Minority Stockholders as of the Stockholder Voting Record Date. The Community Offering may begin concurrently with, or at any time during or after the Subscription Offering. The offer and sale of Subscription Shares before the Members Meeting, however, is subject to the approval of this Plan by the Voting Members and by the Stockholders, including Minority Stockholders.

If feasible, any Subscription Shares remaining unsold after the Subscription Offering and any Community Offering may be offered for sale in a Syndicated Community Offering or a Firm Commitment Underwritten Offering, or in any manner approved by the Bank Regulators that will achieve a widespread distribution of the Subscription Shares. The issuance of Subscription Shares in the Subscription Offering and any Community Offering will be consummated simultaneously on the date the sale of Subscription Shares is consummated in any Syndicated Community Offering or Firm Commitment Underwritten Offering, and only if the required minimum number of Subscription Shares will be issued.

 

6.

PURCHASE PRICE AND NUMBER OF SUBSCRIPTION SHARES

The total number of shares of Conversion Stock to be offered in the Conversion will be determined jointly by the Boards of Directors of the Mutual Holding Company, the Mid-Tier Holding Company and the Holding Company immediately before the commencement of the Subscription Offering, and will be based on the Appraised Value Range and the Subscription Price. The Offering Range will be equal to the Appraised Value Range multiplied by the Majority Ownership Interest (as adjusted to reflect assets held by the Mutual Holding Company (other than shares of stock of the Mid-Tier Holding Company)). The estimated pro forma

 

11


consolidated market value of the Holding Company will be subject to adjustment within the Appraised Value Range if necessitated by market or financial conditions, with the receipt of any required approvals of the Bank Regulators, and the maximum of the Appraised Value Range may be increased by up to 15% after the commencement of the Subscription Offering to reflect changes in market and financial conditions or demand for the shares. The number of shares of Conversion Stock issued in the Conversion will be equal to the estimated pro forma consolidated market value of the Holding Company, as may be amended, divided by the Subscription Price, and the number of Subscription Shares issued in the Offering will be equal to the product of (i) the estimated pro forma consolidated market value of the Holding Company, as may be amended, divided by the Subscription Price, and (ii) the Majority Ownership Interest (as adjusted to reflect assets held by the Mutual Holding Company (other than shares of stock of the Mid-Tier Holding Company)).

If the product of the Subscription Price multiplied by the number of shares of Conversion Stock to be issued in the Conversion is below the minimum of the Appraised Value Range, or materially above the maximum of the Appraised Value Range, a resolicitation of purchasers may be required, provided that up to a 15% increase above the maximum of the Appraised Value Range will not be deemed material so as to require a resolicitation. Any resolicitation shall be effected in such manner and within such time as the Mutual Holding Company, the Mid-Tier Holding Company and the Holding Company shall establish, if all required regulatory approvals are obtained.

Notwithstanding the foregoing, shares of Conversion Stock will not be issued unless, before the consummation of the Conversion, the Independent Appraiser confirms to the Bank, the Mutual Holding Company, the Holding Company, and the Bank Regulators, that, to the best knowledge of the Independent Appraiser, nothing of a material nature has occurred which, taking into account all relevant factors, would cause the Independent Appraiser to conclude that the number of shares of Conversion Stock issued in the Conversion multiplied by the Subscription Price is incompatible with its estimate of the aggregate consolidated pro forma market value of the Holding Company. If such confirmation is not received, the Holding Company may cancel the Offering and the Exchange Offering, extend the Offering and establish a new Subscription Price and/or Appraised Value Range, hold a new Offering and Exchange Offering after canceling the Offering and the Exchange Offering, or take such other action as the Bank Regulators may permit.

The Holding Company Common Stock to be issued in the Conversion shall be fully paid and nonassessable.

 

7.

RETENTION OF CONVERSION PROCEEDS BY THE HOLDING COMPANY

The Holding Company may retain up to 50% of the net proceeds of the Offering. The Holding Company believes that the Offering proceeds will provide economic strength to the Holding Company and the Bank for the future in a highly competitive and regulated financial services environment, and would support the growth in the operations of the Holding Company and the Bank through increased lending, acquisitions of financial service organizations, continued diversification into other related businesses and other business and investment activities, including the possible payment of dividends and possible repurchases of the Holding Company Common Stock as permitted by applicable state law and by applicable federal regulations and policy.

 

12


8.

SUBSCRIPTION RIGHTS OF ELIGIBLE ACCOUNT HOLDERS (FIRST PRIORITY)

A. Each Eligible Account Holder shall have nontransferable subscription rights to subscribe for in the Subscription Offering up to the greater of 150,000 of the Subscription Shares issued in the Offering, 0.10% of the total number of Subscription Shares issued in the Offering, or fifteen times the product (rounded down to the next whole number) obtained by multiplying the number of Subscription Shares offered in the Offering by a fraction of which the numerator is the amount of the Eligible Account Holder’s Qualifying Deposit and the denominator is the total amount of Qualifying Deposits of all Eligible Account Holders, in each case on the Eligibility Record Date, subject to the purchase limitations specified in Section 14.

B. If Eligible Account Holders exercise subscription rights for a number of Subscription Shares in excess of the total number of such shares eligible for subscription, the Subscription Shares shall be allocated among the subscribing Eligible Account Holders so as to permit each subscribing Eligible Account Holder to purchase a number of shares sufficient to make his or her total allocation of Subscription Shares equal to the lesser of 100 shares or the number of shares for which such Eligible Account Holder has subscribed. Any remaining shares will be allocated among the subscribing Eligible Account Holders whose subscriptions remain unsatisfied in the proportion that the amount of the Qualifying Deposit of each Eligible Account Holder whose subscription remains unsatisfied bears to the total amount of the Qualifying Deposits of all Eligible Account Holders whose subscriptions remain unsatisfied. If the amount so allocated exceeds the amount subscribed for by any one or more Eligible Account Holders, the excess shall be reallocated (one or more times as necessary) among those Eligible Account Holders whose subscriptions are still not fully satisfied on the same principle until all available shares have been allocated.

C. Subscription rights as Eligible Account Holders received by Directors and Officers and their Associates that are based on deposits made by such persons during the twelve (12) months preceding the Eligibility Record Date shall be subordinated to the subscription rights of all other Eligible Account Holders, except as permitted by the Bank Regulators.

 

9.

SUBSCRIPTION RIGHTS OF EMPLOYEE PLANS (SECOND PRIORITY)

The Employee Plans shall have subscription rights to purchase in the aggregate up to 10% of the Subscription Shares issued in the Offering, including any Subscription Shares to be issued as a result of an increase in the maximum of the Offering Range after commencement of the Subscription Offering and before the completion of the Conversion. Consistent with applicable laws and regulations and practices and policies, the Employee Plans may use funds contributed by the Holding Company or the Bank and/or borrowed from an independent financial institution or from the Holding Company to exercise such subscription rights, and the Holding Company and the Bank may make scheduled discretionary contributions thereto, provided that such contributions do not cause the Holding Company or the Bank to fail to meet any applicable regulatory capital requirements. The Employee Plans shall not be deemed to be Associates or Affiliates of or Persons Acting in Concert with any Director or Officer of the Holding Company or the Bank. Alternatively, if permitted by the Bank Regulators, the Employee Plans may purchase all or a portion of such shares in the open market after the completion of the Conversion.

 

13


10.

SUBSCRIPTION RIGHTS OF SUPPLEMENTAL ELIGIBLE ACCOUNT HOLDERS (THIRD PRIORITY)

A. Each Supplemental Eligible Account Holder shall have nontransferable subscription rights to subscribe for in the Subscription Offering up to the greater of 150,000 of the Subscription Shares issued in the Offering, 0.10% of the total number of Subscription Shares issued in the Offering, or fifteen times the product (rounded down to the next whole number) obtained by multiplying the number of Subscription Shares offered in the Offering by a fraction of which the numerator is the amount of the Supplemental Eligible Account Holder’s Qualifying Deposit and the denominator is the total amount of Qualifying Deposits of all Supplemental Eligible Account Holders, in each case on the Supplemental Eligibility Record Date, subject to the availability of sufficient shares after filling in full all subscription orders of Eligible Account Holders and Employee Plans and subject to the purchase limitations specified in Section 14.

B. If Supplemental Eligible Account Holders exercise subscription rights for a number of Subscription Shares in excess of the total number of such shares eligible for subscription following subscriptions by Eligible Account Holders and Employee Plans, Subscription Shares shall be allocated among the subscribing Supplemental Eligible Account Holders so as to permit each subscribing Supplemental Eligible Account Holder, to the extent possible, to purchase a number of shares sufficient to make his or her total allocation of Subscription Shares equal to the lesser of one hundred (100) shares or the number of shares for which such Supplemental Eligible Account Holder has subscribed. Any remaining shares will be allocated among the subscribing Supplemental Eligible Account Holders whose subscriptions remain unsatisfied in the proportion that the amount of the Qualifying Deposit of such Supplemental Eligible Account Holder whose subscription remains unsatisfied bears to the total amount of the Qualifying Deposits of all Supplemental Eligible Account Holders whose subscriptions remain unsatisfied. If the amount so allocated exceeds the amount subscribed for by any one or more Supplemental Eligible Account Holders, the excess shall be reallocated (one or more times as necessary) among those Supplemental Eligible Account Holders whose subscriptions are still not fully satisfied on the same principle until all available shares have been allocated.

 

11.

SUBSCRIPTION RIGHTS OF OTHER MEMBERS (FOURTH PRIORITY)

A. Each Other Member shall have nontransferable subscription rights to subscribe for in the Subscription Offering up to the greater of 150,000 of the Subscription Shares issued in the Offering or 0.10% of the total number of shares of Subscription Shares issued in the Offering, subject to the availability of sufficient shares after filling in full all subscription orders of Eligible Account Holders, Employee Plans and Supplemental Eligible Account Holders and subject to the purchase limitations specified in Section 14.

 

14


B. If Other Members exercise subscription rights for a number of Subscription Shares is in excess of the total number of such shares available for subscription following subscriptions by Eligible Account Holders, Employee Plans and Supplemental Eligible Account Holders, Subscription Shares will be allocated among Other Members so as to permit each such subscribing Other Member, to the extent possible, to purchase a number of shares sufficient to make his or her total allocation of Subscription Shares equal to the lesser of one hundred (100) shares or the number of shares for which each such Other Member has subscribed. Any remaining shares will be allocated among the subscribing Other Members whose subscriptions remain unsatisfied in the proportion that the amount of the subscription of each such Other Member bears to the total amount of the subscriptions of all Other Members whose subscriptions remain unsatisfied.

 

12.

COMMUNITY OFFERING

If subscriptions are not received for all Subscription Shares offered for sale in the Subscription Offering, shares for which subscriptions have not been received may be offered for sale in the Community Offering through a direct community marketing program which may use a broker, dealer, consultant or investment banking firm experienced and expert in the sale of savings institutions securities. Such entities may be compensated on a fixed fee basis or on a commission basis, or a combination thereof. If orders for Subscription Shares in the Community Offering exceed the number of shares available for sale, shares shall be allocated (to the extent shares remain available) first to cover orders of natural persons (including trusts of natural persons) residing in the Local Community, second to cover orders of Minority Stockholders as of the Stockholder Voting Record Date, and thereafter to cover orders of other members of the general public. If orders for Subscription Shares exceed the number of shares available for sale in a category pursuant to the purchase priorities described above, shares will be allocated within the category so that each member of that category will receive the lesser of one hundred (100) shares or the amount ordered, and thereafter remaining shares will be allocated on an equal number of shares basis per order. In connection with the allocation, orders received for Subscription Shares in the Community Offering will first be filled up to a maximum of two percent (2%) of the shares sold in the Offering, and thereafter any remaining shares will be allocated on an equal number of shares basis per order. The Mutual Holding Company and the Holding Company shall use their best efforts consistent with this Plan to distribute Subscription Shares sold in the Community Offering in such a manner as to promote the widest distribution practicable of such shares. The Holding Company reserves the right to reject any or all orders, in whole or in part, that are received in the Community Offering. Any Person may purchase up to 150,000 of the Subscription Shares in the Community Offering, subject to the purchase limitations specified in Section 14.

 

13.

SYNDICATED COMMUNITY OFFERING OR FIRM COMMITMENT UNDERWRITTEN OFFERING

If feasible, the Board of Directors of the Holding Company may determine to offer Subscription Shares not sold in the Subscription Offering or the Community Offering, if any, for sale in a Syndicated Community Offering using a broker, dealer, consultant or investment banking firm experienced and expert in the sale of savings institutions securities. Such entities may be compensated on a fixed fee basis or on a commission basis, or a combination thereof.

 

15


The Syndicated Community Offering shall be subject to such terms, conditions and procedures as may be determined by the Mutual Holding Company and the Holding Company, in a manner that will achieve the widest distribution of Subscription Shares, subject to the right of the Holding Company to accept or reject in whole or in part any orders received in the Syndicated Community Offering. In the Syndicated Community Offering, any Person may purchase up to 150,000 of the Subscription Shares, subject to the purchase limitations specified in Section 14. In addition, unless otherwise approved or permitted by the Federal Reserve, orders received for Subscription Shares in the Syndicated Community Offering will first be filled up to a maximum of two percent (2%) of the shares sold in the Offering, and thereafter any remaining shares will be allocated on an equal number of shares basis per order. Provided that the Subscription Offering has begun, the Holding Company may begin the Syndicated Community Offering at any time. The Holding Company reserves the right to reject any or all orders, in whole or in part, that are received in the Syndicated Community Offering.

Alternatively, if feasible, the Board of Directors may determine to offer Subscription Shares not sold in the Subscription Offering or any Community Offering for sale in a Firm Commitment Underwritten Offering subject to such terms, conditions and procedures as may be determined by the Mutual Holding Company and the Holding Company, subject to the right of the Holding Company to accept or reject in whole or in part any orders in the Firm Commitment Underwritten Offering. In the Firm Commitment Underwritten Offering, any Person may purchase up to 150,000 of the Subscription Shares, subject to the purchase limitations specified in Section 14. In addition, unless otherwise approved or permitted by the Federal Reserve, orders received for Subscription Shares in the Firm Commitment Underwritten Offering will first be filled up to a maximum of two percent (2%) of the shares sold in the Offering, and thereafter any remaining shares will be allocated on an equal number of shares basis per order. Provided the Subscription Offering has begun, the Holding Company may begin the Firm Commitment Underwritten Offering at any time. The Holding Company reserves the right to reject any or all orders, in whole or in part, that are received in the Firm Commitment Underwritten Offering.

If, for any reason, a Syndicated Community Offering or Firm Commitment Underwritten Offering of Subscription Shares not sold in the Subscription Offering or any Community Offering cannot be effected, or if any insignificant residue of Subscription Shares is not sold in the Subscription Offering, Community Offering, or any Syndicated Community Offering or Firm Commitment Underwritten Offering, the Holding Company will use its best efforts to make other arrangements for the disposition of unsubscribed shares aggregating at least the minimum of the Offering Range. Such other purchase arrangements will be subject to receipt of any required approval of the Bank Regulators.

 

14.

LIMITATIONS ON PURCHASES

The following limitations shall apply to all purchases and issuances of shares of Conversion Stock:

A. The maximum number of Subscription Shares that may be subscribed for or purchased in all categories in the Offering by any Person or Participant, together with any Associate or group of Persons Acting in Concert, shall not exceed 150,000 of the Subscription Shares issued in the Offering, except that the Employee Plans may subscribe for up to 10% of the Subscription Shares issued in the Offering (including shares issued in the event of an increase in the maximum of the Offering Range of 15%).

 

16


B. The maximum number of shares of Holding Company Common Stock that may be issued to or purchased in all categories of the Offering by Officers and Directors and their Associates in the aggregate shall not exceed 25% of the shares of Conversion Stock.

C. The maximum number of Subscription Shares that may be subscribed for or purchased in all categories of the Offering by any Person or Participant together with purchases by any Associate or group of Persons Acting in Concert, combined with Exchange Shares received by any such Person or Participant together with any Associate or group of Persons Acting in Concert, shall not exceed 9.9% of the shares of Conversion Stock, except that this ownership limitation shall not apply to the Employee Plans. However, Minority Stockholders will not be required to sell any shares of Holding Company Common Stock or be limited from receiving any Exchange Shares or be required to divest themselves of any Exchange Shares as a result of this limitation.

D. A minimum of twenty-five (25) Subscription Shares must be purchased by each Person or Participant purchasing shares in the Offering to the extent those shares are available; provided, however, that if the product of the minimum number of Subscription Shares purchased multiplied the Subscription Price exceeds $500, then such minimum purchase requirement shall be reduced to such number of shares which when multiplied by the price per share shall not exceed $500, as determined by the Board.

E. If the number of shares of Holding Company Common Stock otherwise allocable pursuant to Sections 8 through 13, inclusive, to any Person or that Person’s Associates would be in excess of the maximum number of shares permitted as set forth above, the number of shares of Holding Company Common Stock allocated to each such person shall be reduced to the lowest limitation applicable to that Person, and then the number of shares allocated to each group consisting of a Person and that Person’s Associates shall be reduced so that the aggregate allocation to that Person and his or her Associates complies with the above limits.

Depending upon market or financial conditions, the Boards of Directors of the Holding Company and the Mutual Holding Company, with the receipt of any required approvals of the Bank Regulators and without further approval of Voting Members, may decrease or increase the purchase limitations in this Plan, provided that the maximum purchase limitations may not be increased to a percentage in excess of 5% of the shares issued in the Offering except as provided below. If the Mutual Holding Company and the Holding Company increase the maximum purchase limitations, the Mutual Holding Company and the Holding Company are only required to resolicit Participants who subscribed for the maximum purchase amount in the Subscription Offering and who indicated a desire to be resolicited on the Order Form and may, in the sole discretion of the Mutual Holding Company and the Holding Company, resolicit certain other large purchasers. In the event of such a resolicitation, the Mutual Holding Company and the Holding Company shall have the right, in their sole discretion, to require such persons to supply immediately available funds for the purchase of additional Subscription Shares. Such persons will be prohibited from paying with a personal check, but the Mutual Holding Company and the Holding Company may allow payment by wire transfer. If the maximum purchase limitation is

 

17


increased to 5% of the shares issued in the Offering, such limitation may be further increased to 9.99%, provided that orders for Subscription Shares exceeding 5% of the Subscription Shares issued in the Offering shall not exceed in the aggregate 10% of the total Subscription Shares issued in the Offering. Requests to purchase additional Subscription Shares, if the purchase limitation is so increased, will be determined by the Board of Directors of the Holding Company in its sole discretion.

In the event of an increase in the total number of shares offered in the Offering due to an increase in the maximum of the Offering Range of up to 15% (the “Adjusted Maximum”), the additional shares may be used to fill the Employee Plans’ orders before all other orders and then will be allocated in accordance with the priorities set forth in this Plan.

For purposes of this Section 14, (i) Directors, Officers and Employees of the Bank, the Mid-Tier Holding Company, the Mutual Holding Company and the Holding Company or any of their subsidiaries shall not be deemed to be Associates or a group affiliated with each other or otherwise Acting in Concert solely as a result of their capacities as such, (ii) shares purchased by Tax-Qualified Employee Stock Benefit Plans shall not be attributable to the individual trustees or beneficiaries of any such plan for purposes of determining compliance with the limitations set forth in paragraphs A. and B. of this Section 14, and (iii) shares purchased by a Tax-Qualified Employee Stock Benefit Plan pursuant to instructions of an individual in an account in such plan in which the individual has the right to direct the investment, including any plan of the Bank qualified under Section 401(k) of the Code shall be aggregated and included in that individual’s purchases and not attributed to the Tax-Qualified Employee Stock Benefit Plan.

Each Person purchasing Subscription Shares in the Offering shall be deemed to confirm that such purchase does not conflict with the above purchase limitations contained in this Plan.

 

15.

PAYMENT FOR SUBSCRIPTION SHARES

All payments for Subscription Shares subscribed for in the Subscription Offering and Community Offering must be delivered in full to the Bank or Holding Company, together with a properly completed and executed Order Form, on or before the expiration date of the Offering; provided, however, that if the Employee Plans subscribe for shares in the Subscription Offering, such plans will not be required to pay for the shares at the time they subscribe but rather may pay for such shares subscribed for by such plans at the Subscription Price upon consummation of the Conversion. Subscription funds will be held in a segregated account at the Bank.

Except as set forth in Section 14.E., above, payment for Subscription Shares shall be made by personal check, money order or bank draft from the subscriber. Alternatively, subscribers in the Subscription and Community Offerings may pay for the shares for which they have subscribed by cash or by authorizing the Bank on the Order Form to make a withdrawal from the designated types of Deposit Accounts at the Bank in an amount equal to the aggregate Subscription Price of such shares. Such authorized withdrawal shall be without penalty as to premature withdrawal. If the authorized withdrawal is from a certificate account, and the remaining balance does not meet the applicable minimum balance requirement, the certificate shall be canceled at the time of withdrawal, without penalty, and the remaining balance will earn interest at the passbook rate. Funds for which a withdrawal is authorized will remain in the

 

18


subscriber’s Deposit Account but may not be used by the subscriber during the Offering. Thereafter, the withdrawal will be given effect only to the extent necessary to satisfy the subscription (to the extent it can be filled) at the Subscription Price per share. Interest will continue to be earned on any amounts authorized for withdrawal until such withdrawal is given effect. Interest on funds received by check, draft or money order or by cash will be paid by the Bank at not less than the passbook rate. Such interest will be paid from the date payment is processed by the Bank until consummation or termination of the Offering. If for any reason the Offering is not consummated, all payments made by subscribers in the Subscription and Community Offerings will be refunded to them, with interest. In case of amounts authorized for withdrawal from Deposit Accounts, refunds will be made by canceling the authorization for withdrawal. The Bank is prohibited by regulation from knowingly making any loans or granting any lines of credit for the purchase of Subscription Shares in the Offering.

 

16.

MANNER OF EXERCISING SUBSCRIPTION RIGHTS THROUGH ORDER FORMS

As soon as practicable after the registration statement prepared by the Holding Company has been declared effective by the SEC and the stock offering materials have been approved by the Bank Regulators, Order Forms will be distributed to the Eligible Account Holders, Employee Plans, Supplemental Eligible Account Holders and Other Members at their last known addresses appearing on the records of the Bank for the purpose of subscribing for shares of Holding Company Common Stock in the Subscription Offering and will be made available for use by those Persons to whom a Prospectus is delivered. Each Order Form will be preceded or accompanied by a Prospectus describing the Mutual Holding Company, the Mid-Tier Holding Company, the Holding Company, the Bank, the Holding Company Common Stock and the Offering. Each Order Form will contain, among other things, the following:

A. A specified date by which all Order Forms must be received by the Holding Company, or its agent, which date shall be not less than twenty (20) days, nor more than forty-five (45) days, following the date on which the Order Forms are first mailed to Participants by the Mutual Holding Company or the Holding Company, and which date will constitute the termination of the Subscription Offering unless extended;

B. The Subscription Price for the Subscription Shares to be sold in the Offering;

C. A description of the minimum and maximum number of Subscription Shares which may be subscribed for pursuant to the exercise of subscription rights or otherwise purchased in the Subscription and Community Offerings;

D. Instructions as to how the recipient of the Order Form is to indicate thereon the number of Subscription Shares for which such Person elects to subscribe and the available alternative methods of payment therefor;

E. An acknowledgment that the recipient of the Order Form has received a final copy of the Prospectus before the execution of the Order Form;

 

19


F. A statement to the effect that all subscription rights are nontransferable, will be void at the end of the Subscription Offering, and can only be exercised by delivering to the Holding Company or its agent within the subscription period such properly completed and executed Order Form, together with payment in the full amount of the aggregate purchase price as specified in the Order Form for the Subscription Shares for which the recipient elects to subscribe in the Subscription Offering (or by authorizing on the Order Form that the Bank withdraw said amount from the subscriber’s Deposit Account(s) at the Bank); and

G. A statement to the effect that the executed Order Form, once received by the Mutual Holding Company or the Holding Company, may not be modified or amended by the subscriber without the consent of the Holding Company.

Notwithstanding the above, the Mutual Holding Company and the Holding Company reserve the right in their sole discretion to accept or reject orders received on photocopied or facsimiled order forms.

 

17.

UNDELIVERED, DEFECTIVE OR LATE ORDER FORM; INSUFFICIENT PAYMENT

If Order Forms (a) are not delivered or are not timely delivered by the United States Postal Service, (b) are not received by the Holding Company or are received by the Holding Company or its agent after the expiration date specified thereon, (c) are defectively completed or executed, (d) are not accompanied by the full required payment for the Subscription Shares subscribed for (including cases in which deposit accounts from which withdrawals are authorized are insufficient to cover the amount of the required payment), or (e) are not mailed pursuant to a “no mail” order placed in effect by the Account Holder, the subscription rights of the Participant to whom such rights have been granted will lapse as though such Participant failed to return the completed Order Form within the time period specified thereon; provided, however, that the Holding Company may, but will not be required to, waive any immaterial irregularity on any Order Form or require the submission of corrected Order Forms or the remittance of full payment for subscribed shares by such date as the Holding Company may specify. The interpretation by the Holding Company of terms and conditions of this Plan and of the Order Forms will be final, subject to the authority of the Bank Regulators.

 

18.

RESIDENTS OF FOREIGN COUNTRIES AND CERTAIN STATES

The Holding Company will make reasonable efforts to comply with the securities laws of all states in the United States in which Persons entitled to subscribe for Subscription Shares pursuant to this Plan reside. However, no such Person will be issued subscription rights or be permitted to purchase Subscription Shares in the Subscription Offering if such Person resides in a foreign country; or in a state of the United States with respect to which any of the following apply: (a) a small number of Persons otherwise eligible to subscribe for shares under this Plan reside in such state; (b) the issuance of subscription rights or the offer or sale of Subscription Shares to such Persons would require the Holding Company under the securities laws of such state, to register as a broker, dealer, salesman or agent or to register or otherwise qualify its securities for sale in such state; or (c) such registration or qualification would be impracticable for reasons of cost or otherwise.

 

20


19.

ESTABLISHMENT OF LIQUIDATION ACCOUNTS

The Holding Company shall establish a Liquidation Account at the time of the Conversion in an amount equal to the product of (i) the Majority Ownership Interest and (ii) the 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 Conversion, plus the value of the net assets of the Mutual Holding Company as reflected in the latest statement of financial condition of the Mutual Holding Company before the effective date of the Conversion (excluding its ownership of Mid-Tier Holding Company common stock). Following the Conversion, the Liquidation Account will be maintained for the benefit of the 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 shall, with respect to his Deposit Account, hold a related inchoate interest in a portion of the Liquidation Account balance in relation to his Deposit Account balance at the Eligibility Record Date or Supplemental Eligibility Record Date, respectively, or to such balance as it may be subsequently reduced, as hereinafter provided. The Holding Company also shall 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.

In the unlikely event of a complete liquidation of (i) the Bank or (ii) the Bank and the Holding Company (and only in such event) following all liquidation payments to creditors (including those to Account Holders to the extent of their Deposit Accounts), each Eligible Account Holder and Supplemental Eligible Account Holder shall be entitled to receive a liquidating distribution from the Liquidation Account, in the amount of the then adjusted subaccount balance for such Eligible Account Holder’s or Supplemental Eligible Account Holder’s Deposit Account, before any liquidation distribution may be made to any holders of the Holding Company’s capital stock. A merger, consolidation or similar combination with another depository institution or holding company thereof, in which the Holding Company and/or the Bank is not the surviving entity, shall not be deemed to be a complete liquidation for this purpose. In such transactions, the Liquidation Account shall be assumed by the surviving holding company or institution.

In the unlikely event of a complete liquidation of either (i) the Bank or (ii) the Bank and the Holding Company (and only in such event) following all liquidation payments to creditors of the Bank (including those to Account Holders to the extent of their Deposit Accounts), at a time when the Bank has a positive net worth and the Holding Company does not have sufficient assets (other than the stock of the Bank) at the time of liquidation to fund its obligations under the Liquidation Account, the Bank, with respect to the Bank Liquidation Account shall immediately pay directly to each Eligible Account Holder and Supplemental Eligible Account Holder an amount necessary to fund the Holding Company’s remaining obligations under the Liquidation Account before any liquidating distribution may be made to any holders of the Bank’s capital stock and without making such amount subject to the Holding Company’s creditors. Each Eligible Account Holder and Supplemental Eligible Account Holder shall be entitled to receive a distribution from the Bank Liquidation Account, in the amount of the then adjusted subaccount balance for its Deposit Account then held, before any distribution may be made to any holders of the Holding Company’s or Bank’s capital stock.

 

21


In the event of a complete liquidation of the Holding Company where the Bank is not also completely liquidating, or in the event of a sale or other disposition of the Holding Company apart from the Bank, each Eligible Account Holder and Supplemental Eligible Account Holder shall be treated as surrendering such Person’s rights to the Liquidation Account and receiving from the Holding Company an equivalent interest in the Bank Liquidation Account. Each such holder’s interest in the Bank Liquidation Account shall be subject to the same rights and terms as if the Bank Liquidation Account were the Liquidation Account (except that the Holding Company shall cease to exist).

The initial subaccount balance for a Deposit Account held by an Eligible Account Holder and Supplemental Eligible Account Holder shall be determined by multiplying the opening balance in the Liquidation Account by a fraction, the numerator of which is the amount of the Qualifying Deposits of such Eligible Account Holder or Supplemental Eligible Account Holder and the denominator of which is the total amount of all Qualifying Deposits of all Eligible Account Holders and Supplemental Eligible Account Holders. For Deposit Accounts in existence at both the Eligibility Record Date and the Supplemental Eligibility Record Date, separate initial subaccount balances shall be determined on the basis of the Qualifying Deposits in such Deposit Account on each such record date. Such initial subaccount balance shall not be increased, but shall be subject to downward adjustment as described below.

If, at the close of business on any fiscal year end closing date, commencing on or after the effective date of the Conversion, the deposit balance in the Deposit Account of an Eligible Account Holder or Supplemental Eligible Account Holder is less than the lesser of (i) the balance in the Deposit Account at the close of business on any other annual closing date after the Eligibility Record Date or Supplemental Eligibility Record Date, or (ii) the amount of the Qualifying Deposit in such Deposit Account as of the Eligibility Record Date or Supplemental Eligibility Record Date, then the subaccount balance for such Deposit Account shall be adjusted downward by reducing such subaccount balance in an amount proportionate to the reduction in such deposit balance. In the event of a downward adjustment, the subaccount balance shall not be subsequently increased, notwithstanding any subsequent increase in the deposit balance of the related Deposit Account. If any such Deposit Account is closed, the related subaccount shall be reduced to zero.

The creation and maintenance of the Liquidation Account and the Bank Liquidation Account shall not operate to restrict the use or application of any capital of the Holding Company or the Bank, except that neither the Holding Company nor the Bank shall declare or pay a cash dividend on, or repurchase any of, its capital stock if the effect thereof would cause its equity to be reduced below: (i) the amount required for the Liquidation Account or the Bank Liquidation Account, as applicable; or (ii) the regulatory capital requirements of the Holding Company (to the extent applicable) or the Bank. Neither the Holding Company nor the Bank shall be required to set aside funds in connection with its obligations hereunder relating to the Liquidation Account and the Bank Liquidation Account, respectively. Eligible Account Holders and Supplemental Eligible Account Holders do not retain any voting rights in either the Holding Company or the Bank based on their interests in the Liquidation Account or the Bank Liquidation Account.

 

22


The amount of the Bank Liquidation Account shall equal at all times the amount of the Liquidation Account, and the Bank Liquidation Account shall be reduced by the same amount and upon the same terms as any reduction in the Liquidation Account. In no event will any Eligible Account Holder or Supplemental Eligible Account Holder be entitled to a distribution that exceeds such holder’s subaccount balance in the Liquidation Account.

For the three (3)-year period following the completion of the Conversion, the Holding Company will not without prior Federal Reserve approval (i) sell or liquidate the Holding Company, or (ii) cause the Bank to be sold or liquidated. Upon the written request of the Federal Reserve the Holding Company shall, or upon the prior written approval of the Federal Reserve the Holding Company may, at any time after two (2) years from the completion of the Conversion, transfer the Liquidation Account to the Bank, at which time the Liquidation Account shall be assumed by the Bank and the interests of Eligible Account Holders and Supplemental Eligible Account Holders will be solely and exclusively established in the Bank Liquidation Account. In the event such transfer occurs, the Holding Company shall be deemed to have transferred the Liquidation Account to the Bank and such Liquidation Account shall be subsumed into the Bank Liquidation Account and shall not be subject in any manner or amount to the claims of the Holding Company’s creditors. Approval of this Plan by the Voting Members and Stockholders shall constitute approval of the transactions described herein.

 

20.

VOTING RIGHTS OF STOCKHOLDERS

Following consummation of the Conversion, the holders of the voting capital stock of the Holding Company shall have the exclusive voting rights with respect to the Holding Company.

 

21.

RESTRICTIONS ON RESALE OR SUBSEQUENT DISPOSITION OF SUBSCRIPTION SHARES

A. All Subscription Shares purchased by Directors or Officers of the Mutual Holding Company, the Mid-Tier Holding Company, the Holding Company or the Bank in the Offering shall be subject to the restriction that, except as provided in this Section or as may be approved by the Bank Regulators, no interest in such shares may be sold or otherwise disposed of for value for a period of one (1) year following the date of purchase in the Offering.

B. The restriction on disposition of Subscription Shares set forth above in this Section shall not apply to any disposition of such shares following the death of the person to whom such shares were initially sold under the terms of this Plan.

C. With respect to all Subscription Shares subject to restrictions on resale or subsequent disposition, each of the following provisions shall apply:

 

  1.

Each certificate or record of ownership representing shares restricted by this section shall bear a legend giving notice of the restriction;

 

  2.

Instructions shall be issued to the stock transfer agent for the Holding Company not to recognize or effect any transfer of any certificate or record of ownership of any such shares in violation of the restriction on transfer; and

 

23


  3.

Any shares of capital stock of the Holding Company issued with respect to a stock dividend, stock split, or otherwise with respect to ownership of outstanding Subscription Shares subject to the restriction on transfer hereunder shall be subject to the same restriction as is applicable to such Subscription Shares.

 

22.

REQUIREMENTS FOR STOCK PURCHASES BY DIRECTORS AND OFFICERS FOLLOWING THE CONVERSION

For a period of three (3) years following the Conversion, no Officer, Director or their Associates shall purchase, without the prior written approval of the Bank Regulators, any outstanding shares of Holding Company Common Stock except from a broker-dealer registered with the SEC. This provision shall not apply to negotiated transactions involving more than 1% of the outstanding shares of Holding Company Common Stock, the exercise of any options pursuant to a stock option plan or purchases of Holding Company Common Stock made by or held by any Tax-Qualified Employee Stock Benefit Plan or Non-Tax-Qualified Employee Stock Benefit Plan of the Bank or the Holding Company (including the Employee Plans) which may be attributable to any Officer or Director. As used herein, the term “negotiated transaction” means a transaction in which the securities are offered and the terms and arrangements relating to any sale are arrived at through direct communications between the seller or any person acting on its behalf and the purchaser or his investment representative. The term “investment representative” shall mean a professional investment advisor acting as agent for the purchaser and independent of the seller and not acting on behalf of the seller in connection with the transaction.

 

23.

TRANSFER OF DEPOSIT ACCOUNTS

Each person holding a Deposit Account at the Bank at the time of Conversion shall retain an identical Deposit Account at the Bank following Conversion in the same amount and subject to the same terms and conditions (except as to voting and liquidation rights) applicable to such Deposit Account in the Bank immediately before the completion of the Conversion.

 

24.

REGISTRATION AND MARKETING

For the time period required by applicable laws and regulations, the Holding Company will register the securities issued in connection with the Conversion pursuant to the Securities Exchange Act of 1934 and will not deregister such securities for a period of at least three (3) years thereafter, except that the requirement to maintain the registration of such securities for three (3) years may be fulfilled by any successor to the Holding Company. In addition, the Holding Company will use its best efforts to encourage and assist a market-maker to establish and maintain a market for the Conversion Stock and to list those securities on a national or regional securities exchange unless otherwise permitted by the Federal Reserve.

 

24


25.

TAX RULINGS OR OPINIONS

Consummation of the Conversion is expressly conditioned upon prior receipt by the Mutual Holding Company, the Mid-Tier Holding Company, the Holding Company and the Bank of either a ruling, an opinion of counsel or a letter of advice from their tax advisors regarding the federal and state income tax consequences of the Conversion to the Mutual Holding Company, the Mid-Tier Holding Company, the Holding Company, the Bank and the Account Holders and Voting Members receiving subscription rights in the Conversion.

 

26.

STOCK BENEFIT PLANS AND EMPLOYMENT AGREEMENTS

A. The Holding Company and the Bank are authorized to adopt Tax-Qualified Employee Stock Benefit Plans in connection with the Conversion, including without limitation, an ESOP. Existing as well as any newly created Tax-Qualified Employee Stock Benefit Plans may purchase shares of Holding Company Common Stock in the Offering, to the extent permitted by the terms of such benefit plans and this Plan.

B. As a result of the Conversion, the Holding Company shall be deemed to have ratified and approved all employee stock benefit plans maintained by the Bank and the Mid-Tier Holding Company and shall have agreed to issue (and reserve for issuance) Holding Company Common Stock in lieu of common stock of the Mid-Tier Holding Company pursuant to the terms of such benefit plans. Upon consummation of the Conversion, the Mid-Tier Holding Company common stock held by such benefit plans shall be converted into Holding Company Common Stock based upon the Exchange Ratio. Also upon consummation of the Conversion, (i) all rights to purchase, sell or receive Mid-Tier Holding Company common stock and all rights to elect to make payment in Mid-Tier Holding Company common stock under any agreement between the Bank or the Mid-Tier Holding Company and any Director, Officer or Employee thereof or under any plan or program of the Bank or the Mid-Tier Holding Company, shall automatically, by operation of law, be converted into and shall become an identical right to purchase, sell or receive Holding Company Common Stock and an identical right to make payment in Holding Company Common Stock under any such agreement between the Bank or the Mid-Tier Holding Company and any Director, Officer or Employee thereof or under such plan or program of the Bank, and (ii) rights outstanding under all stock option plans shall be assumed by the Holding Company and thereafter shall be rights only for shares of Holding Company Common Stock, with each such right being for a number of shares of Holding Company Common Stock based upon the Exchange Ratio and the number of shares of Mid-Tier Holding Company common stock that were available thereunder immediately before the consummation of the Conversion, with the price adjusted to reflect the Exchange Ratio but with no change in any other term or condition of such right.

C. The Holding Company and the Bank are authorized to adopt stock option plans, restricted stock award plans and other Non-Tax-Qualified Employee Stock Benefit Plans, provided that such plans conform to any applicable regulations. The Holding Company and the Bank intend to implement a stock option plan and a restricted stock award plan no earlier than six months after completion of the Conversion. Stockholder approval of these plans will be required. If adopted within twelve (12) months following the completion of the Conversion, the stock option plan will reserve a number of shares equal to up to 10% of the shares sold in the Offering and the stock award plan will reserve a number of shares equal to up to 4% of the shares sold in the Offering for awards to employees and directors at no cost to the recipients (unless the Bank’s tangible capital is less than 10% upon completion of the Offering in which case the stock award plan will reserve a number of shares equal to up to 3% of the shares sold in

 

25


the Offering), subject to adjustment, if any, as may be required by Federal Reserve regulations or policy in effect to reflect stock options or restricted stock granted by the Mid-Tier Holding Company before the completion of the Conversion. (Stock option plans, restricted stock award plans, as well as Non-Tax-Qualified Employee Stock Benefit Plans, implemented more than one (1) year following the completion of the Conversion are not subject to the restrictions set forth in the preceding sentence.) Shares for such plans may be issued from authorized but unissued shares, treasury shares or repurchased shares.

D. The Holding Company and the Bank are authorized to enter into employment agreements and/or change in control agreements with their executive officers.

 

27.

RESTRICTIONS ON ACQUISITION OF HOLDING COMPANY

A. For a period of three (3) years from the date of consummation of the Conversion, no person shall directly or indirectly offer to acquire or acquire the beneficial ownership of more than 10% of any class of equity security of the Holding Company without the prior written consent of the Federal Reserve. Nothing in this Plan shall prohibit the Holding Company from taking actions permitted under 12 C.F.R. 239.63(f).

B. The Articles of Incorporation of the Holding Company may contain a provision stipulating that in no event shall any record owner of any outstanding shares of Holding Company Common Stock who beneficially owns in excess of 10% of such outstanding shares be entitled or permitted to vote any shares held in excess of 10% of the Holding Company’s outstanding shares. In addition, the Articles of Incorporation and Bylaws of the Holding Company may contain provisions that provide for, or prohibit, as the case may be, staggered terms of the directors, qualifications for directors, noncumulative voting for directors, limitations on the calling of special meetings, a fair price provision for certain business combinations and certain notice requirements.

C. For the purposes of this section:

 

  (1)

The term “person” includes an individual, a firm, a corporation or other entity;

 

  (2)

The term “offer” includes every offer to buy or acquire, solicitation of an offer to sell, tender offer for, or request or invitation for tenders of, a security or interest in a security for value;

 

  (3)

The term “acquire” includes every type of acquisition, whether effected by purchase, exchange, operation of law or otherwise; and

 

  (4)

The term “security” includes non-transferable subscription rights issued pursuant to a plan of conversion as well as a “security” as defined in 15 U.S.C. § 77b(a)(1).

 

26


28.

PAYMENT OF DIVIDENDS AND THE REPURCHASE OF STOCK

A. The Holding Company shall comply with applicable regulations in the repurchase of any shares of its capital stock following consummation of the Conversion. The Holding Company shall not declare or pay a cash dividend on, or repurchase any of, its capital stock, if such dividend or repurchase would reduce its capital below the amount then required for the Liquidation Account.

B. The Bank shall not declare or pay a cash dividend on, or repurchase any of, its capital stock if the effect thereof would cause its regulatory capital to be reduced below its applicable regulatory capital requirements or below the amount then required for the Bank Liquidation Account.

 

29.

ARTICLES OF INCORPORATION AND BYLAWS

By voting to approve this Plan, Voting Members and Stockholders shall be voting to adopt the Articles of Incorporation and Bylaws of the Holding Company.

 

30.

CONSUMMATION OF CONVERSION AND EFFECTIVE DATE

The Effective Date of the Conversion shall be the date upon which the Articles of Combination shall be filed with the Federal Reserve and the Articles of Merger shall be filed with the Maryland Department. The Articles of Combination and the Articles of Merger shall be filed after all requisite regulatory, Voting Member and Stockholder approvals have been obtained, all applicable waiting periods have expired, and sufficient subscriptions and orders for Subscription Shares have been received. The closing of the sale of all shares of Holding Company Common Stock sold in the Offering and the Exchange Offering shall occur simultaneously on the effective date of the closing.

 

31.

EXPENSES OF CONVERSION

The Mutual Holding Company, the Mid-Tier Holding Company, the Bank and the Holding Company may retain and pay for the services of legal, financial and other advisors to assist in connection with any or all aspects of the Conversion, including the Offering, and such parties shall use their best efforts to assure that such expenses shall be reasonable.

 

32.

AMENDMENT OR TERMINATION OF PLAN

If deemed necessary or desirable, this Plan may be substantively amended as a result of comments from the Bank Regulators or otherwise at any time before the meetings of Voting Members and Stockholders to vote on this Plan by the Board of Directors of the Mutual Holding Company, and at any time thereafter by the Board of Directors of the Mutual Holding Company with the concurrence of the Bank Regulators. Any amendment to this Plan made after approval by Voting Members and Stockholders with the approval of the Bank Regulators shall not necessitate further approval by Voting Members or Stockholders unless otherwise required by the Bank Regulators. The Board of Directors of the Mutual Holding Company may terminate this Plan at any time before the Members Meeting and Stockholders Meeting, and at any time thereafter with the concurrence of the Bank Regulators.

 

27


By adoption of this Plan, Voting Members and Stockholders authorize the Board of Directors of the Mutual Holding Company to amend or terminate this Plan under the circumstances set forth in this Section.

 

33.

CONDITIONS TO CONSUMMATION OF CONVERSION

Consummation of the Conversion pursuant to this Plan is expressly conditioned upon the following:

A. Prior receipt by the Mutual Holding Company, the Mid-Tier Holding Company, the Holding Company and the Bank of rulings of the United States Internal Revenue Service and the state taxing authorities, or opinions of counsel or tax advisors as described in Section 25 hereof;

B. The issuance of the Subscription Shares offered in the Conversion;

C. The issuance of Exchange Shares;

D. The completion of the Charter Conversion; and

E. The completion of the Conversion within the time period specified in Section 3 of this Plan.

 

34.

INTERPRETATION

All interpretations of this Plan and application of its provisions to particular circumstances by a majority of the Board of Directors of the Mutual Holding Company shall be final, subject to the authority of the Bank Regulators.

Adopted: January 27, 2025, as amended on March 11, 2025

 

28


EXHIBIT A

FORM OF MERGER AGREEMENT BETWEEN

LAKE SHORE, MHC

AND

LAKE SHORE BANCORP, INC., A FEDERAL CORPORATION


MERGER AGREEMENT BETWEEN

LAKE SHORE, MHC

AND

LAKE SHORE BANCORP, INC. (A FEDERAL CORPORATION)

THIS MERGER AGREEMENT (the “MHC Merger Agreement”), dated as of ______________, 2025, is made by and between Lake Shore, MHC (the “Mutual Holding Company”) and Lake Shore Bancorp, Inc. (a federal corporation) (the “Mid-Tier Holding Company”). Capitalized terms have the respective meanings given them in the Plan of Conversion and Reorganization of Lake Shore, MHC (the “Plan”), unless otherwise defined herein.

RECITALS:

1. The Mutual Holding Company is a federally-chartered mutual holding company that owns approximately 63.4% of the outstanding common stock of the Mid-Tier Holding Company.

2. The Mid-Tier Holding Company is a federally-chartered corporation that owns 100% of the outstanding common stock of Lake Shore Savings Bank (the “Bank”).

3. At least two-thirds of the members of the boards of directors of the Mutual Holding Company and the Mid-Tier Holding Company have approved this MHC Merger Agreement whereby the Mutual Holding Company shall merge with the Mid-Tier Holding Company with the Mid-Tier Holding Company as the surviving or resulting corporation (the “MHC Merger”), and have authorized the execution and delivery thereof.

NOW, THEREFORE, in consideration of the premises and mutual agreements contained herein, the parties hereto have agreed as follows:

1. Merger. At and on the Effective Date of the MHC Merger, the Mutual Holding Company will merge with the Mid-Tier Holding Company with the Mid-Tier Holding Company as the resulting entity (“Resulting Corporation”) whereby the shares of Mid-Tier Holding Company common stock held by the Mutual Holding Company will be canceled and Members, who are deemed for these purposes to be owners of the Mutual Holding Company, will constructively receive liquidation interests in the Mid-Tier Holding Company in exchange for their ownership interests in the Mutual Holding Company.

2. Effective Date. The MHC Merger shall not be effective until and unless the Plan is approved by the Board of Governors of the Federal Reserve System (the “Federal Reserve”) after approval of this MHC Merger Agreement by at least: (i) two-thirds of the total votes eligible to be cast by the Stockholders; (ii) a majority of the total votes eligible to be cast by Minority Stockholders; and (iii) a majority of the votes eligible to be cast by Voting Members, and the Articles of Combination shall have been filed with the Federal Reserve with respect to the MHC Merger. Approval of the Plan by the Voting Members shall constitute approval of this MHC Merger Agreement by the Voting Members. Approval of the Plan by Stockholders, including the Minority Stockholders, shall constitute approval of this MHC Merger Agreement by the Stockholders.


3. Name. The name of the Resulting Corporation shall be Lake Shore Bancorp, Inc.

4. Offices. The main office of the Resulting Corporation shall be 128 E. 4th Street, Dunkirk, New York, 14048.

5. Directors and Officers. The directors and officers of the Mid-Tier Holding Company immediately before the Effective Date shall be the directors and officers of the Resulting Corporation after the Effective Date.

6. Rights and Duties of the Resulting Corporation. At the Effective Date, the Mutual Holding Company shall be merged with and into the Mid-Tier Holding Company with the Mid-Tier Holding Company as the Resulting Corporation. The business of the Resulting Corporation shall be that of a federally chartered corporation as provided in its Charter. All assets, rights, interests, privileges, powers, franchises and property (real, personal and mixed) of the Mid-Tier Holding Company and the Mutual Holding Company shall be transferred automatically to and vested in the Resulting Corporation by virtue of the MHC Merger without any deed or other document of transfer. The Resulting Corporation, without any order or action on the part of any court or otherwise and without any documents of assumption or assignment, shall hold and enjoy all of the properties, franchises and interests, including appointments, powers, designations, nominations and all other rights and interests as the agent or other fiduciary in the same manner and to the same extent as such rights, franchises, and interests and powers were held or enjoyed by the Mid-Tier Holding Company and the Mutual Holding Company. The Resulting Corporation shall be responsible for all of the liabilities, restrictions and duties of every kind and description of the Mid-Tier Holding Company and the Mutual Holding Company immediately before the consummation of the MHC Merger, including liabilities for all debts, obligations and contracts of the Mid-Tier Holding Company and the Mutual Holding Company, matured or unmatured, whether accrued, absolute, contingent or otherwise and whether or not reflected or reserved against on balance sheets, books of accounts or records of the Mid-Tier Holding Company or the Mutual Holding Company. The stockholders of the Mid-Tier Holding Company shall possess all voting rights with respect to the shares of stock of the Resulting Corporation. All rights of creditors and other obligees and all liens on property of the Mid-Tier Holding Company and the Mutual Holding Company shall be preserved and shall not be released or impaired.

7. Rights of Members and Stockholders. At the Effective Date, the shares of Mid-Tier Holding Company common stock held by the Mutual Holding Company will be canceled and Members will constructively receive liquidation interests in the Mid-Tier Holding Company in exchange for their ownership interests in the Mutual Holding Company. Minority Stockholders’ rights will remain unchanged.

8. Other Terms. All terms used in this MHC Merger Agreement shall, unless defined herein, have the meanings set forth in the Plan. The Plan is incorporated herein by this reference and made a part hereof to the extent necessary or appropriate to effect and consummate the terms of this MHC Merger Agreement and the Conversion.

 

A-2


[Signature page immediately follows]

 

A-3


IN WITNESS WHEREOF, the Mutual Holding Company and the Mid-Tier Holding Company have caused this MHC Merger Agreement to be executed as of the date first above written.

 

     LAKE SHORE, MHC
ATTEST:        

 

     By:   

 

Eric Hohenstein         Kim C. Liddell
Secretary            President and Chief Executive Officer
     LAKE SHORE BANCORP, INC.
ATTEST:        

 

     By:   

 

Eric Hohenstein         Kim C. Liddell
Secretary         President and Chief Executive Officer

 

A-4


EXHIBIT B

FORM OF MERGER AGREEMENT BETWEEN

LAKE SHORE BANCORP, INC. (A FEDERAL CORPORATION)

AND

LAKE SHORE BANCORP, INC. (A MARYLAND CORPORATION)


MERGER AGREEMENT BETWEEN

LAKE SHORE BANCORP, INC. (A FEDERAL CORPORATION)AND

LAKE SHORE BANCORP, INC. (A MARYLAND CORPORATION)

THIS MERGER AGREEMENT (the “Mid-Tier Merger Agreement”), dated as of ______________, 2025, is made by and between Lake Shore Bancorp, Inc. (a Federal corporation) (the “Mid-Tier Holding Company”) and Lake Shore Bancorp, Inc. (a Maryland corporation) (the “Holding Company”). Capitalized terms have the respective meanings given them in the Plan of Conversion and Reorganization of Lake Shore, MHC (the “Plan”), unless otherwise defined herein.

RECITALS:

1. The Mid-Tier Holding Company is a federally-chartered corporation that owns 100% of the outstanding common stock of Lake Shore Savings Bank (the “Bank”).

2. The Holding Company is a Maryland-chartered corporation that has been organized to succeed to the operations of the Mid-Tier Holding Company.

3. At least two-thirds of the members of the boards of directors of the Mid-Tier Holding Company and the Holding Company have approved this Mid-Tier Merger Agreement whereby the Mid-Tier Holding Company will merged with the Holding Company, with the Holding Company as the resulting corporation (the “Mid-Tier Merger”), and authorized the execution and delivery thereof.

NOW, THEREFORE, in consideration of the premises and mutual agreements contained herein, the parties hereto have agreed as follows:

1. Merger. At and on the Effective Date of the Mid-Tier Merger, the Mid-Tier Holding Company will merge with and into the Holding Company, with the Holding Company as the resulting corporation (the “Resulting Corporation”), whereby the Bank will become the wholly-owned subsidiary of the Holding Company. As part of the Mid-Tier Merger, the Members who constructively received liquidation interests in the Mid-Tier Holding Company will exchange the liquidation interests in the Mid-Tier Holding Company that they constructively received in the MHC Merger for interests in the Liquidation Account, and Minority Stockholders immediately before the consummation of the Conversion will exchange their Minority Shares for Exchange Shares in the Exchange Offering pursuant to the Exchange Ratio.

2. Effective Date. The Mid-Tier Merger shall not be effective until and unless the Plan is approved by the Board of Governors of the Federal Reserve System (the “Federal Reserve”) after approval by at least: (i) two-thirds of the votes eligible to be cast by Stockholders; (ii) a majority of the votes eligible to be cast by Minority Stockholders; and (iii) a majority of the votes eligible to be cast by Voting Members, and the Articles of Combination shall have been filed with the Federal Reserve with respect to the Mid-Tier Merger and Articles of Merger have been filed with the Maryland Department with respect to the Mid-Tier Merger. Approval of the Plan by the Stockholders, including the Minority Stockholders, shall constitute approval of this Mid-Tier Merger Agreement by such stockholders.


3. Name. The name of the Resulting Corporation shall be Lake Shore Bancorp, Inc.

4. Offices. The main office of the Resulting Corporation shall be 128 E. 4th Street, Dunkirk, New York, 14048.

5. Directors and Officers. The directors and officers of the Mid-Tier Holding Company immediately before the Effective Date shall be the directors and officers of the Resulting Corporation after the Effective Date.

6. Rights and Duties of the Resulting Corporation. At the Effective Date, the Mid-Tier Holding Company shall merge with the Holding Company, with the Holding Company as the Resulting Corporation. The business of the Resulting Corporation shall be that of a Maryland corporation as provided in its Articles of Incorporation. All assets, rights, interests, privileges, powers, franchises and property (real, personal and mixed) of the Mid-Tier Holding Company and the Holding Company shall be transferred automatically to and vested in the Resulting Corporation by virtue of the Mid-Tier Merger without any deed or other document of transfer. The Resulting Corporation, without any order or action on the part of any court or otherwise and without any documents of assumption or assignment, shall hold and enjoy all of the properties, franchises and interests, including appointments, powers, designations, nominations and all other rights and interests as the agent or other fiduciary in the same manner and to the same extent as such rights, franchises, and interests and powers were held or enjoyed by the Mid-Tier Holding Company and the Holding Company. The Resulting Corporation shall be responsible for all of the liabilities, restrictions and duties of every kind and description of the Mid-Tier Holding Company and the Holding Company immediately before the consummation of the Mid-Tier Merger, including liabilities for all debts, obligations and contracts of the Mid-Tier Holding Company and the Holding Company, matured or unmatured, whether accrued, absolute, contingent or otherwise and whether or not reflected or reserved against on balance sheets, books of accounts or records of the Mid-Tier Holding Company or the Holding Company. The stockholders of the Holding Company shall possess all voting rights with respect to the shares of stock of the Resulting Corporation. All rights of creditors and other obligees and all liens on property of the Mid-Tier Holding Company and the Holding Company shall be preserved and shall not be released or impaired.

7. Rights of Members and Stockholders. At the Effective Date, the Members immediately before the consummation of the Conversion will exchange the liquidation rights in the Mid-Tier Holding Company that they constructively received in the MHC Merger for interests in the Liquidation Account and the Minority Stockholders immediately before the consummation of the Conversion will exchange their Minority Shares for Exchange Shares in the Exchange Offering pursuant to the Exchange Ratio. All shares of Mid-Tier Holding Company Common Stock held in the treasury and each share of Mid-Tier Holding Company Common Stock owned by the Holding Company, or any direct or indirect wholly owned subsidiary of the Holding Company or of the Mid-Tier Holding Company immediately before the Effective Date (other than shares held in a fiduciary capacity or in connection with debts previously contracted) shall, at the Effective Date, cease to exist, and the Certificates for such shares shall be canceled as promptly as practicable thereafter, and no payment or distribution shall be made in consideration therefor.

 

B-2


8. Other Terms. All terms used in this Mid-Tier Merger Agreement shall, unless defined herein, have the meanings set forth in the Plan. The Plan is incorporated herein by this reference and made a part hereof to the extent necessary or appropriate to effect and consummate the terms of this Mid-Tier Merger Agreement and the Conversion.

[Signature page immediately follows]

 

B-3


IN WITNESS WHEREOF, the Mid-Tier Holding Company and the Holding Company have caused this Mid-Tier Merger Agreement to be executed as of the date first above written.

 

    

LAKE SHORE BANCORP, INC.

(A FEDERAL CORPORATION)

ATTEST:           

 

     By:   

 

Eric Hohenstein         Kim C. Liddell
Secretary         President and Chief Executive Officer
    

LAKE SHORE BANCORP, INC.

(A MARYLAND CORPORATION)

ATTEST:     

 

     By:   

 

Eric Hohenstein         Kim C. Liddell
Secretary         President and Chief Executive Officer

 

B-4

Exhibit 3.1

ARTICLES OF INCORPORATION

LAKE SHORE BANCORP, INC.

The undersigned, Benjamin Azoff, whose address is 5335 Wisconsin Ave., NW Suite 780, Washington, DC 20015, being at least eighteen years of age, acting as incorporator, does hereby form a corporation under the general laws of the State of Maryland, having the following Articles of Incorporation (the “Articles”):

ARTICLE 1. Name. The name of the corporation is Lake Shore Bancorp, Inc. (herein, the “Corporation”).

ARTICLE 2. Principal Office. The address of the principal office of the Corporation in the State of Maryland is c/o CSC-Lawyers Incorporating Service Company, 7 St. Paul Street, Suite 820, Baltimore, Maryland 21202.

ARTICLE 3. Purpose. The purpose for which the Corporation is formed is to engage in any lawful act or activity for which corporations may be organized under the general laws of the State of Maryland as now or hereafter in force.

ARTICLE 4. Resident Agent. The name and address of the registered agent of the Corporation in the State of Maryland is CSC-Lawyers Incorporating Service Company, 7 St. Paul Street, Suite 820, Baltimore, Maryland 21202. Said resident agent is a Maryland corporation.

ARTICLE 5. Capital Stock

A. Authorized Stock. The total number of shares of capital stock of all classes that the Corporation has authority to issue is Fifty Million (50,000,000) shares, consisting of:

1. Forty Million (40,000,000) shares of common stock, par value one cent ($0.01) per share (the “Common Stock”); and

2. Ten Million (10,000,000) shares of preferred stock, par value one cent ($0.01) per share (the “Preferred Stock”).

The aggregate par value of all the authorized shares of capital stock is Five Hundred Thousand ($500,000.00). Except to the extent required by governing law, rule or regulation, the shares of capital stock may be issued from time to time by the Board of Directors without further approval of the stockholders of the Corporation. The Corporation shall have the authority to purchase its capital stock out of funds lawfully available therefor, which funds shall include, without limitation, the Corporation’s unreserved and unrestricted capital surplus. The Board of Directors, pursuant to a resolution approved by a majority of the Whole Board (rounded up to the nearest whole number), and without action by the stockholders, may amend these Articles to increase or decrease the aggregate number of shares of stock or the number of shares of stock of any class or series that the Corporation has authority to issue. For the purposes of these Articles, the term “Whole Board” shall mean the total number of directors that the Corporation would have if there were no vacancies on the Board of Directors at the time any such resolution is presented to the Board of Directors for adoption.


B. Common Stock. Except as provided under the terms of any series of Preferred Stock and as limited by Section D of this Article 5, the exclusive voting power shall be vested in the Common Stock. Except as otherwise provided in these Articles, each holder of the Common Stock shall be entitled to one vote for each share of Common Stock standing in the holder’s name on the books of the Corporation. Subject to any rights and preferences of any series of Preferred Stock, holders of Common Stock shall be entitled to such dividends as may be declared by the Board of Directors out of funds lawfully available therefor. Upon the liquidation, dissolution or winding up of the affairs of the Corporation, whether voluntary or involuntary, holders of Common Stock shall be entitled to receive all the remaining assets of the Corporation available for distribution to its stockholders ratably in proportion to the number of shares held by them, respectively, after: (i) payment or provision for payment of the Corporation’s debts and liabilities; (ii) distributions or provisions for distributions to holders of any class or series of stock having a preference over the Common Stock in the liquidation, dissolution or winding up of the Corporation; and (iii) distributions or provision for distributions in settlement of the Liquidation Account established by the Corporation as described in Section G of this Article 5.

C. Preferred Stock. The Board of Directors is hereby expressly authorized, subject to any limitations prescribed by law, to provide for the issuance of the shares of Preferred Stock in series, to establish from time to time the number of shares to be included in each such series, and to fix the preferences, conversion and other rights, voting powers, restrictions, limitations as to dividends, qualifications and terms and conditions of redemption of the shares of each such series. The number of authorized shares of the Preferred Stock may be increased or decreased (but not below the number of shares thereof then outstanding) by the affirmative vote of the holders of a majority of the Common Stock, without a vote of the holders of the Preferred Stock, or of any series thereof, unless a vote of any such holders is required by law or pursuant to the terms of such Preferred Stock. The power of the stockholders to increase or decrease the authorized shares of the Preferred Stock shall not limit any of the powers of the Board of Directors provided under these Articles.

D. Restrictions on Voting Rights of the Corporation’s Equity Securities.

1. Notwithstanding any other provision of these Articles, in no event shall the record owner (or if more than one record owner, all such record owners taken as a group) of any outstanding Common Stock that is beneficially owned, directly or indirectly, by a Person who, as of any record date for the determination of stockholders entitled to vote on any matter, beneficially owns in excess of 10% of the then-outstanding shares of Common Stock (the “Limit”), be entitled or permitted to any vote in respect of the shares held in excess of the Limit. The number of votes that may be cast by any particular record owner by virtue of the provisions hereof in respect of Common Stock beneficially owned by such Person owning shares in excess of the Limit (a “Holder in Excess”) shall be a number equal to the total number of votes that a single record owner of all Common Stock owned by such Holder in Excess would be entitled to cast after giving effect to the provisions hereof, multiplied by a fraction, the numerator of which is the number of shares of such class or series that are both (i) beneficially owned by such Holder in Excess and (ii) owned of record by such particular record owner, and the denominator of

 

2


which is the total number of shares of Common Stock beneficially owned by such Holder in Excess. The provisions of this Section D of this Article 5 shall not be applicable if, before the Holder in Excess acquired beneficial ownership of such shares in excess of the Limit, such acquisition was approved by a majority of the “Unaffiliated Directors.” For this purpose, the term “Unaffiliated Director” means any member of the Board of Directors who is unaffiliated with the Holder in Excess and was a member of the Board of Directors before the time that the Holder in Excess became such, and any director who is thereafter chosen to fill any vacancy on the Board of Directors and who is elected and who, in either event, is unaffiliated with the Holder in Excess and in connection with his or her initial assumption of office is recommended for appointment or election by a majority of the Unaffiliated Directors then serving on the Board of Directors.

2. The following definitions shall apply to this Section D of this Article 5.

 

  (a)

An “affiliate” of a specified Person shall mean a Person that directly, or indirectly through one or more intermediaries, controls, or is controlled by, or is under common control with, the Person specified.

 

  (b)

“Beneficial ownership” shall be determined pursuant to Rule 13d-3 of the General Rules and Regulations under the Securities Exchange Act of 1934 (or any successor rule or statutory provision), or, if said Rule 13d-3 shall be rescinded and there shall be no successor rule or statutory provision thereto, pursuant to said Rule 13d-3 as in effect on December 31, 2023; provided, however, that a Person shall, in any event, also be deemed the “beneficial owner” of any Common Stock:

 

  (1)

that such Person or any of its affiliates beneficially owns, directly or indirectly; or

 

  (2)

that such Person or any of its affiliates has (i) the right to acquire (whether such right is exercisable immediately or only after the passage of time), pursuant to any agreement, arrangement or understanding (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of an agreement, contract, or other arrangement with the Corporation to effect any transaction of the type described in clause (i) or (ii) of the first sentence of Article 9 hereof) or upon the exercise of conversion rights, exchange rights, warrants, or options or otherwise, or (ii) sole or shared voting or investment power with respect thereto pursuant to any agreement, arrangement, understanding, relationship or otherwise (but shall not be deemed to be the beneficial owner of any voting shares solely by reason of a revocable proxy granted for a particular meeting of stockholders, pursuant to a public solicitation of proxies for such meeting, with respect to shares of which neither such Person nor any such affiliate is otherwise deemed the beneficial owner); or

 

3


  (3)

that are beneficially owned, directly or indirectly, by any other Person with which such first mentioned Person or any of its affiliates acts as a partnership, limited partnership, syndicate or other group pursuant to any agreement, arrangement or understanding for the purpose of acquiring, holding, voting or disposing of any shares of capital stock of the Corporation; and provided further, however, that (i) no director or officer of the Corporation (or any affiliate of any such director or officer) shall, solely by reason of any or all of such directors or officers acting in their capacities as such, be deemed, for any purposes hereof, to beneficially own any Common Stock beneficially owned by any other such director or officer (or any affiliate thereof), and (ii) neither any employee stock ownership plan, or similar plan, of the Corporation or any subsidiary of the Corporation nor any trustee with respect thereto (or any affiliate of such trustee) shall, solely by reason of such capacity of such trustee, be deemed, for any purposes hereof, to beneficially own any Common Stock held under any such plan. For purposes of computing the percentage of beneficial ownership of Common Stock of a Person, the outstanding Common Stock shall include shares deemed owned by such Person through application of this subsection but shall not include any other shares of Common Stock that may be issuable by the Corporation pursuant to any agreement, or upon exercise of conversion rights, warrants or options, or otherwise. For all other purposes, the outstanding Common Stock shall include only Common Stock then outstanding and shall not include any Common Stock that may be issuable by the Corporation pursuant to any agreement, or upon the exercise of conversion rights, warrants or options, or otherwise.

 

  (c)

A “Person” shall mean any individual, firm, corporation, or other entity.

 

  (d)

The Board of Directors shall have the power to construe and apply the provisions of this Section D and to make all determinations necessary or desirable to implement such provisions including, but not limited to, matters with respect to (i) the number of shares of Common Stock beneficially owned by any Person, (ii) whether a Person is an affiliate of another, (iii) whether a Person has an agreement, arrangement, or understanding with another as to the matters referred to in the definition of beneficial ownership, (iv) the application of any other definition or operative provision of this Section D to the given facts, or (v) any other matter relating to the applicability or effect of this Section D.

 

4


3. The Board of Directors shall have the right to demand that any Person reasonably believed by the Board of Directors to be a Holder in Excess (or holder of record of Common Stock beneficially owned by any Holder in Excess) supply the Corporation with complete information as to (i) the record owner(s) of all shares beneficially owned by such Holder in Excess, and (ii) any other factual matter relating to the applicability or effect of this Section D as may reasonably be requested of such Holder in Excess. The Board of Directors shall further have the right to receive from any Holder in Excess reimbursement for all expenses incurred by the Board in connection with its investigation of any matters relating to the applicability or effect of this Section D on such Holder in Excess, to the extent such investigation is deemed appropriate by the Board of Directors as a result of the Holder in Excess refusing to supply the Corporation with the information described in the previous sentence.

4. Any constructions, applications, or determinations made by the Board of Directors pursuant to this Section D in good faith and on the basis of such information and assistance as was then reasonably available for such purpose, shall be conclusive and binding upon the Corporation and its stockholders.

5. If any provision (or portion thereof) of this Section D shall be found to be invalid, prohibited or unenforceable for any reason, the remaining provisions (or portions thereof) of this Section D shall remain in full force and effect, and shall be construed as if such invalid, prohibited or unenforceable provision had been stricken herefrom or otherwise rendered inapplicable, it being the intent of the Corporation and its stockholders that each such remaining provision (or portion thereof) of this Section D remain, to the fullest extent permitted by law, applicable and enforceable as to all stockholders, including Holders in Excess, notwithstanding any such finding.

E. Majority Vote for Certain Actions. With respect to those actions as to which any provision of the Maryland General Corporation Law (the “MGCL”) requires stockholder authorization by a greater proportion than a majority of the total number of shares of all classes of capital stock or of the total number of shares of any class of capital stock, any such action shall be valid and effective if authorized by the affirmative vote of the holders of a majority of the total number of shares of all classes outstanding and entitled to vote thereon, except as otherwise provided in these Articles.

F. Quorum. Except as otherwise provided by law or expressly provided in these Articles, the presence, in person or by proxy, of the holders of record of shares of capital stock of the Corporation entitling the holders thereof to cast a majority of the votes (after giving effect, if required, to the provisions of Article 5, Section D) entitled to be cast by the holders of shares of capital stock of the Corporation entitled to vote shall constitute a quorum at all meetings of the stockholders, and every reference in these Articles to a majority or other proportion of capital stock (or the holders thereof) for purposes of determining any quorum requirement or any requirement for stockholder consent or approval shall be deemed to refer to such majority or other proportion of the votes (or the holders thereof) then entitled to be cast in respect of such capital stock.

G. Liquidation Account. Under regulations of the Board of Governors of the Federal Reserve System, the Corporation must establish and maintain a liquidation account (the “Liquidation Account”) for the benefit of certain Eligible Account Holders and Supplemental Eligible Account Holders as defined in the Plan of Conversion and Reorganization of Lake Shore, MHC, as may be amended from time to time (the “Plan of Conversion”). In the event of a complete liquidation involving (i) the Corporation or (ii) Lake Shore Bank that will be a wholly-

 

5


owned subsidiary of the Corporation, the Corporation must comply with the regulations of the Board of Governors of the Federal Reserve System and the provisions of the Plan of Conversion with respect to the amount and priorities of each Eligible Account Holder’s and Supplemental Eligible Account Holder’s interests in the Liquidation Account. The interest of an Eligible Account Holder or Supplemental Eligible Account Holder in the Liquidation Account does not entitle either such account holder to voting rights.

ARTICLE 6. Preemptive Rights and Appraisal Rights.

A. Preemptive Rights. Except for preemptive rights approved by the Board of Directors pursuant to a resolution approved by a majority of the directors then in office, no holder of the capital stock of the Corporation or series of stock or of options, warrants or other rights to purchase shares of any class or series of stock or of other securities of the Corporation shall have any preemptive right to purchase or subscribe for any unissued capital stock of any class or series, or any unissued bonds, certificates of indebtedness, debentures or other securities convertible into or exchangeable for capital stock of any class or series or carrying any right to purchase stock of any class or series.

B. Appraisal Rights. Holders of shares of capital stock of the Corporation shall not be entitled to exercise any rights of an objecting stockholder provided for under Title 3, Subtitle 2 of the MGCL or any successor statute unless the Board of Directors, pursuant to a resolution approved by a majority of the directors then in office, shall determine that such rights apply with respect to all or any classes or series of stock, to one or more transactions occurring after the date of such determination in connection with which holders of such shares would otherwise be entitled to exercise such rights.

ARTICLE 7. Directors. The following provisions are made a part of these Articles for the management of the business and the conduct of the affairs of the Corporation, and for further definition, limitation and regulation of the powers of the Corporation and of its directors and stockholders:

A. Management of the Corporation. The business and affairs of the Corporation shall be managed under the direction of the Board of Directors. All powers of the Corporation may be exercised by or under the authority of the Board of Directors, except as conferred on or as reserved to the stockholders by law, by these Articles or by the Bylaws of the Corporation; provided, however, that any limitations on the Board of Directors’ management or direction of the affairs of the Corporation shall reserve the directors’ full power to discharge their fiduciary duties.

B. Number, Class and Terms of Directors; No Cumulative Voting. The number of directors constituting the Board of Directors of the Corporation shall initially be eight (8), which number may be increased or decreased in the manner provided in the Bylaws of the Corporation; provided, however, that such number shall never be less than the minimum number of directors required by the MGCL now or hereafter in force. The directors, other than those who may be elected by the holders of any series of Preferred Stock, shall be divided into three classes, with the term of office of the first class (“Class I”) to expire at the conclusion of the first annual meeting of stockholders, the term of office of the second class (“Class II”) to expire at the

 

6


conclusion of the annual meeting of stockholders one year thereafter and the term of office of the third class (“Class III”) to expire at the conclusion of the annual meeting of stockholders two years thereafter, with each director to hold office until his or her successor shall have been duly elected and qualified. At each annual meeting of stockholders, directors elected to succeed those directors whose terms expire shall be elected for a term of office to expire at the third succeeding annual meeting of stockholders after their election or for such shorter period of time as the Board of Directors may determine, with each director to hold office until his or her term expires and until his or her successor shall have been duly elected and qualified.

The names of the individuals who will serve as the initial directors of the Corporation until their successors are elected and qualify are as follows:

Term to Expire in 2026:

Michelle M. DeBergalis

Jack L. Mehltretter

Term to Expire in 2027:

John P. McGrath

Ronald J. Passafaro

Kim C. Liddell

Term to Expire in 2028:

Sharon E. Brautigam

Ann M. Segarra

Kevin M. Sanvidge

Stockholders shall not be permitted to cumulate their votes in the election of directors. A plurality of all the votes cast at a meeting at which a quorum is present is sufficient to elect a director.

C. Vacancies. Any vacancies in the Board of Directors may be filled in the manner provided in the Bylaws of the Corporation.

D. Removal. Subject to the rights of the holders of any series of Preferred Stock then outstanding, any director, or the entire Board of Directors, may be removed from office at any time, but only for cause and only by the affirmative vote of the holders of at least two-thirds (2/3) of the voting power of all of the then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors (after giving effect to the provisions of Article 5 hereof) voting together as a single class.

E. Stockholder Proposals and Nominations of Directors. Advance notice of stockholder nominations for the election of directors and of business to be brought by stockholders before any meeting of the stockholders of the Corporation shall be given in the manner provided in the Bylaws of the Corporation. Stockholder proposals to be presented in connection with a special meeting of stockholders shall be presented by the Corporation only to the extent required by Section 2-502 of the MGCL and the Bylaws of the Corporation.

 

7


ARTICLE 8. Bylaws. The Board of Directors is expressly empowered to adopt, amend or repeal the Bylaws of the Corporation. Any adoption, amendment or repeal of the Bylaws of the Corporation by the Board of Directors shall require the approval of a majority of the Whole Board. The stockholders shall also have power to adopt, amend or repeal the Bylaws of the Corporation. In addition to any vote of the holders of any class or series of stock of the Corporation required by law or by these Articles, the affirmative vote of the holders of at least 80% of the voting power of all of the then-outstanding shares of the capital stock of the Corporation entitled to vote generally in the election of directors (after giving effect to the provisions of Article 5 hereof), voting together as a single class, shall be required for the adoption, amendment or repeal of any provisions of the Bylaws of the Corporation by the stockholders.

ARTICLE 9. Evaluation of Certain Offers. The Board of Directors, when evaluating (i) any offer of another Person (as defined below) to (A) make a tender or exchange offer for any equity security of the Corporation, (B) merge or consolidate the Corporation with another corporation or entity, or (C) purchase or otherwise acquire all or substantially all of the properties and assets of the Corporation or (ii) any other actual or proposed transaction that would or may involve a change in control of the Corporation (whether by purchases of shares of capital stock or any other securities of the Corporation in the open market or otherwise, tender offer, merger, consolidation, share exchange, dissolution, liquidation, sale of all or substantially all of the assets of the Corporation, proxy solicitation or otherwise), may, in connection with the exercise of its business judgment in determining what is in the best interests of the Corporation and its stockholders and in making any recommendation to the Corporation’s stockholders, give due consideration to all relevant factors, including, but not limited to: (A) the economic effect, both immediate and long-term, upon the Corporation’s stockholders, including stockholders, if any, who do not participate in the proposed transaction; (B) the social and economic effect on the present and future employees, creditors and customers of, and others dealing with, the Corporation and its subsidiaries and on the communities in which the Corporation and its subsidiaries operate or are located; (C) whether the proposal is acceptable based on the historical, current or projected future operating results or financial condition of the Corporation; (D) whether a more favorable price could be obtained for the Corporation’s capital stock or other securities in the future; (E) the reputation and business practices of the other entity to be involved in the transaction and its management and affiliates as they would affect the employees of the Corporation and its subsidiaries; (F) the future value of the capital stock or any other securities of the Corporation or the other entity to be involved in the proposed transaction; (G) any antitrust or other legal and regulatory issues that are raised by the proposal; (H) the business and historical, current or expected future financial condition or operating results of the other entity to be involved in the transaction, including, but not limited to, debt service and other existing financial obligations, financial obligations to be incurred in connection with the proposed transaction, and other likely financial obligations of the other entity to be involved in the proposed transaction; and (I) the ability of the Corporation to fulfill its objectives as a financial institution holding company and on the ability of its subsidiary financial institution(s) to fulfill the objectives of a federally-insured financial institution under applicable statutes and regulations. If the Board of Directors determines that any proposed transaction of the type described in clause (i) or (ii) of the immediately preceding sentence should be rejected, it may take any lawful action to defeat such proposed transaction, including, but not limited to, any or all of the following: advising stockholders not to accept the proposal; instituting litigation against the party making the

 

8


proposal; filing complaints with governmental and regulatory authorities; acquiring the capital stock or any of the securities of the Corporation; selling or otherwise issuing authorized but unissued capital stock or other securities or granting options or rights with respect thereto; and obtaining a more favorable offer from another individual or entity. This Article 9 sets forth certain factors that may be considered by the Board of Directors, but does not create any implication concerning the factors that must be considered, or any other factors that may or may not be considered, by the Board of Directors regarding any proposed transaction of the type described in clause (i) or (ii) of the first sentence of this Article 9.

For purposes of this Article 9, a “Person” shall include an individual, a group acting in concert, a corporation, a partnership, an association, a joint venture, a pool, a joint stock company, a trust, an unincorporated organization or similar company, a syndicate or any other group or entity formed for the purpose of acquiring, holding or disposing of securities.

ARTICLE 10. Indemnification, etc. of Directors and Officers.

A. Indemnification. The Corporation shall indemnify (i) its current and former directors and officers, whether serving the Corporation or at its request any other entity, to the fullest extent required or permitted by the MGCL now or hereafter in force, including the advancement of expenses under the procedures and to the fullest extent permitted by law, and (ii) other employees and agents to such extent as shall be authorized by the Board of Directors and permitted by law; provided, however, that, except as provided in Section B of this Article 10 with respect to proceedings to enforce rights to indemnification, the Corporation shall indemnify any such indemnitee in connection with a proceeding (or part thereof) initiated by such indemnitee only if such proceeding (or part thereof) was authorized by the Board of Directors of the Corporation.

B. Procedure. If a claim under Section A of this Article 10 is not paid in full by the Corporation within sixty (60) days after a written claim has been received by the Corporation, except in the case of a claim for an advancement of expenses, in which case the applicable period shall be twenty (20) days, the indemnitee may at any time thereafter bring suit against the Corporation to recover the unpaid amount of the claim. If successful in whole or in part in any such suit, or in a suit brought by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking, the indemnitee shall also be entitled to be reimbursed the expense of prosecuting or defending such suit. It shall be a defense to any action for advancement of expenses that the Corporation has not received both (i) an undertaking as required by law to repay such advances if it shall ultimately be determined that the standard of conduct has not been met and (ii) a written affirmation by the indemnitee of the indemnitee’s good faith belief that the standard of conduct necessary for indemnification by the Corporation has been met. In (i) any suit brought by the indemnitee to enforce a right to indemnification hereunder (but not in a suit brought by the indemnitee to enforce a right to an advancement of expenses) it shall be a defense that, and (ii) any suit by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking the Corporation shall be entitled to recover such expenses upon a final adjudication that, the indemnitee has not met the applicable standard for indemnification set forth in the MGCL. Neither the failure of the Corporation (including its Board of Directors, independent legal counsel, or its stockholders) to have made a determination before the commencement of such suit that indemnification of the

 

9


indemnitee is proper in the circumstances because the indemnitee has met the applicable standard of conduct set forth in the MGCL, nor an actual determination by the Corporation (including its Board of Directors, independent legal counsel, or its stockholders) that the indemnitee has not met such applicable standard of conduct, shall create a presumption that the indemnitee has not met the applicable standard of conduct or, in the case of such a suit brought by the indemnitee, be a defense to such suit. In any suit brought by the indemnitee to enforce a right to indemnification or to an advancement of expenses hereunder, or by the Corporation to recover an advancement of expenses pursuant to the terms of an undertaking, the burden of proving that the indemnitee is not entitled to be indemnified, or to such advancement of expenses, under this Article 10 or otherwise shall be on the Corporation.

C. Non-Exclusivity. The rights to indemnification and to the advancement of expenses conferred in this Article 10 shall not be exclusive of any other right that any Person may have or hereafter acquire under any statute, these Articles, the Corporation’s Bylaws, any agreement, any vote of stockholders or the Board of Directors, or otherwise.

D. Insurance. The Corporation may maintain insurance, at its expense, to insure itself and any director, officer, employee or agent of the Corporation or another corporation, partnership, joint venture, trust or other enterprise against any expense, liability or loss, whether or not the Corporation would have the power to indemnify such Person against such expense, liability or loss under the MGCL.

E. Miscellaneous. The Corporation shall not be liable for any payment under this Article 10 in connection with a claim made by any indemnitee to the extent such indemnitee has otherwise actually received payment under any insurance policy, agreement, or otherwise, of the amounts otherwise indemnifiable hereunder. The rights to indemnification and to the advancement of expenses conferred in Sections A and B of this Article 10 shall be contract rights and such rights shall continue as to an indemnitee who has ceased to be a director or officer and shall inure to the benefit of the indemnitee’s heirs, executors and administrators.

F. Limitations Imposed by Federal Law. Notwithstanding any other provision set forth in this Article 10, in no event shall any payments made by the Corporation pursuant to this Article 10 exceed the amount permissible under applicable federal law, including, without limitation, Section 18(k) of the Federal Deposit Insurance Act and the regulations promulgated thereunder.

G. Repeal or Modification. Any repeal or modification of this Article 10 shall not in any way diminish any rights to indemnification or advancement of expenses of any indemnitee or the obligations of the Corporation arising hereunder with respect to events occurring, or claims made, while this Article 10 is in force.

ARTICLE 11. Limitation of Liability. An officer or director of the Corporation, as such, shall not be liable to the Corporation or its stockholders for money damages, except (A) to the extent that it is proved that the Person actually received an improper benefit or profit in money, property or services, for the amount of the benefit or profit in money, property or services actually received; or (B) to the extent that a judgment or other final adjudication adverse to the Person is entered in a proceeding based on a finding in the proceeding that the Person’s action, or failure to act, was the result of active and deliberate dishonesty and was material to the cause of action adjudicated in the proceeding; or (C) to the extent otherwise provided by the MGCL. If the MGCL is amended to further eliminate or limit the personal liability of officers and directors, then the liability of officers and directors of the Corporation shall be eliminated or limited to the fullest extent permitted by the MGCL, as so amended.

 

10


Any repeal or modification of the foregoing paragraph by the stockholders of the Corporation shall not adversely affect any right or protection of a director or officer of the Corporation existing at the time of such repeal or modification.

ARTICLE 12: Selection of Forum. Unless the Corporation consents in writing to the selection of an alternative forum, the sole and exclusive forum for (i) any derivative action or proceeding brought on behalf of the Corporation, (ii) any action asserting a claim of breach of a fiduciary duty owed by any director, officer or other employee of the Corporation to the Corporation or the Corporation’s stockholders, (iii) any action asserting a claim arising pursuant to any provision of the MGCL, or (iv) any action asserting a claim governed by the internal affairs doctrine shall be a state or federal court located within the State of Maryland, in all cases subject to the court’s having personal jurisdiction over the indispensible parties named as defendants. The provisions of this Article 12 shall not apply to claims arising under the federal securities laws. Any person or entity purchasing or otherwise acquiring any interest in shares of capital stock of the Corporation shall be deemed to have notice of and consented to the provisions of this Article 12.

ARTICLE 13. Amendment of the Articles of Incorporation. The Corporation reserves the right to amend or repeal any provision contained in these Articles in the manner prescribed by the MGCL, including any amendment altering the terms or contract rights, as expressly set forth in these Articles, of any of the Corporation’s outstanding capital stock by classification, reclassification or otherwise, and no stockholder approval shall be required if the approval of stockholders is not required for the proposed amendment or repeal by the MGCL, and all rights conferred upon stockholders are granted subject to this reservation.

The Board of Directors, pursuant to a resolution approved by a majority of the Whole Board (rounded up to the nearest whole number), and without action by the stockholders, may amend these Articles to increase or decrease the aggregate number of shares of capital stock or the number of shares of capital stock of any class or series that the Corporation has authority to issue.

No proposed amendment or repeal of any provision of these Articles shall be submitted to a stockholder vote unless the Board of Directors shall have (1) approved the proposed amendment or repeal, (2) determined that it is advisable, and (3) directed that it be submitted for consideration at either an annual or special meeting of the stockholders pursuant to a resolution approved by the Board of Directors. Any proposed amendment or repeal of any provision of these Articles may be abandoned by the Board of Directors at any time before its effective time upon the adoption of a resolution approved by a majority of the Whole Board (rounded up to the nearest whole number).

 

11


The amendment or repeal of any provision of these Articles shall be approved by at least two-thirds (2/3) of all votes entitled to be cast by the holders of shares of capital stock of the Corporation entitled to vote on the matter (after giving due effect to the provisions of Article 5 of these Articles), except that the proposed amendment or repeal of any provision of these Articles need only be approved by the vote of a majority of all the votes entitled to be cast by the holders of shares of capital stock of the Corporation entitled to vote on the matter (after giving due effect to the provisions of Article 5 of these Articles) if the amendment or repeal of such provision is approved by the Board of Directors pursuant to a resolution approved by at least two-thirds (2/3) of the Whole Board (rounded up to the nearest whole number).

Notwithstanding any other provision of these Articles or any provision of law that might otherwise permit a lesser vote or no vote, but in addition to any vote of the holders of any class or series of capital stock of the Corporation required by law or by these Articles, the affirmative vote of the holders of at least 80% of the voting power of all of the then-outstanding shares of the capital stock of the Corporation entitled to vote generally in the election of directors (after giving effect to the provisions of Article 5), voting together as a single class, shall be required to amend or repeal this Article 13, Section C, D, E or F of Article 5, Article 7 (other than the removal of the list of initial directors), Article 8, Article 9, Article 10, Article 11 or Article 12, except that the proposed amendment or repeal of any such provisions of these Articles need only be approved by the vote of two-thirds (2/3) of all the votes entitled to be cast by the holders of shares of capital stock of the Corporation entitled to vote on the matter (after giving due effect to the provisions of Article 5 of these Articles) if the amendment or repeal of such provisions is approved by the Board of Directors pursuant to a resolution approved by at least two-thirds (2/3) of the Whole Board (rounded up to the nearest whole number).

ARTICLE 14. Name and Address of Incorporator. The name and mailing address of the sole incorporator are as follows:

Benjamin Azoff

5335 Wisconsin Ave., NW Suite 780

Washington, DC 20015

[Signature Page Immediately Follows]

 

12


I, THE UNDERSIGNED, being the incorporator, for the purpose of forming a corporation under the laws of the State of Maryland, do make, file and record these Articles of Incorporation, do certify that the facts herein stated are true, and, accordingly, have hereto set my hand this 10th day of March, 2025.

 

/s/ Benjamin Azoff

Benjamin Azoff
Incorporator

 

13

Exhibit 3.2

LAKE SHORE BANCORP, INC.

BYLAWS

ARTICLE I

STOCKHOLDERS

 

Section 1.

Annual Meeting.

The Corporation shall hold an annual meeting of its stockholders to elect directors and to transact any other business within its powers, at such place, on such date and at such time as the Board of Directors shall fix. Failure to hold an annual meeting does not invalidate the Corporation’s existence or affect any otherwise valid corporate act.

 

Section 2.

Special Meetings.

Special meetings of stockholders of the Corporation may be called by the President, the Chief Executive Officer or the Chairperson of the Board or by the Board of Directors pursuant to a resolution adopted by a majority of the total number of directors that the Corporation would have if there were no vacancies on the Board of Directors (hereinafter the “Whole Board”). Special meetings of the stockholders shall be called by the Secretary at the request of stockholders only on the written request of stockholders entitled to cast at least a majority of all the votes entitled to be cast at the meeting. Such written request shall state the purpose or purposes of the meeting and the matters proposed to be acted upon at the meeting, and shall be delivered at the principal office of the Corporation addressed to the President or the Secretary. The Secretary shall inform the stockholders who make the request of the reasonably estimated cost of preparing and mailing a notice of the meeting and, upon payment of these costs to the Corporation, notify each stockholder entitled to notice of the meeting. The Board of Directors shall have the sole power to fix (i) the record date for determining stockholders entitled to request a special meeting of stockholders and the record date for determining stockholders entitled to notice of and to vote at the special meeting and (ii) the date, time and place of the special meeting and the means of remote communication, if any, by which stockholders and proxy holders may be considered present in person and may vote at the special meeting.

 

Section 3.

Notice of Meetings; Adjournment or Postponement.

Not less than ten (10) nor more than ninety (90) days before each stockholders’ meeting, the Secretary shall give notice of the meeting in writing or by electronic transmission to each stockholder entitled to vote at the meeting and to each other stockholder entitled to notice of the meeting. The notice shall state the time and place of the meeting, the means of remote communication, if any, by which stockholders and proxy holders may be deemed to be present in person and may vote at the meeting, and, if the meeting is a special meeting, or notice of the purpose is required by statute, the purpose of the meeting. Notice is given to a stockholder when it is personally delivered to the stockholder, left at the stockholder’s residence or usual place of business, mailed to the stockholder at the stockholder’s address as it appears on the records of the Corporation, or transmitted to the stockholder by an electronic transmission to any address or number of the stockholder at which the stockholder receives electronic transmissions. If the


Corporation has received a request from a stockholder that notice not be sent by electronic transmission, the Corporation may not provide notice to the stockholder by electronic transmission. Notwithstanding the foregoing provisions, each person who is entitled to notice waives notice if such person, before or after the meeting, delivers a written waiver or waiver by electronic transmission which is filed with the records of the stockholders’ meetings, or if such person is present at the meeting in person or by proxy.

A meeting of stockholders convened on the date for which it was called may be adjourned from time to time without further notice to a date not more than one hundred twenty (120) days after the original record date. A meeting may be adjourned by a resolution adopted by a majority of the Whole Board or by the vote of a majority of the stockholders present at the meeting, whether or not a quorum is present at such meeting. At any adjourned meeting, any business may be transacted that might have been transacted at the original meeting.

A meeting of stockholders may be postponed to a date not more than one hundred twenty (120) days after the original record date. A meeting may be postponed by a resolution adopted by a majority of the Whole Board. Notice of the date, time and place to which the meeting is postponed shall be given not less than ten (10) days before such date and otherwise in the manner set forth in this Section 3. At any postponed meeting, any business may be transacted that might have been transacted at the meeting as originally scheduled.

If a meeting shall be adjourned or postponed to a date not more than one hundred twenty (120) days after the original record date, a new record date need not be established, and the original record date may be used for the purpose of determining which stockholders are entitled to notice of, and to vote at, the adjourned or postponed meeting. Any writing authorizing another person to act as proxy at a meeting of stockholders shall remain valid for use at any adjournment or postponement of such meeting unless such proxy is revoked or a later dated proxy is provided by such stockholder.

As used in these Bylaws, the term “electronic transmission” shall have the meaning given to such term by Section 1-101 of the Maryland General Corporation Law (the “MGCL”) or any successor provision.

 

Section 4.

Quorum.

Unless the Articles of Incorporation provide otherwise, where a separate vote by a class or classes is required, a majority of the shares of such class or classes, present in person or represented by proxy, shall constitute a quorum entitled to take action with respect to that vote on that matter.

If a quorum shall fail to attend any meeting, the chairperson of the meeting or the holders of a majority of the shares of stock who are present at the meeting, in person or by proxy, may, in accordance with Section 3 of this Article I, adjourn the meeting to another place, date or time.

 

2


Section 5.

Organization and Conduct of Business.

The Chairperson of the Board of Directors or the Vice Chairperson of the Board, if any, or in their absence, the Chief Executive Officer, or in his or her absence, such other person as may be designated by a majority of the Whole Board, shall call to order any meeting of the stockholders and act as chairperson of the meeting. In the absence of the Secretary, the secretary of the meeting shall be such person as the chairperson of the meeting appoints. The chairperson of any meeting of stockholders shall determine the order of business and the procedure at the meeting, including such regulation of the manner of voting and the conduct of discussion as seem to him or her to be in order.

 

Section 6.

Advance Notice Provisions for Business to be Transacted at Annual Meetings and Elections of Directors.

(a) At any annual meeting of the stockholders, unless otherwise required by law, only such business shall be conducted as shall have been brought before the meeting: (i) as specified in the Corporation’s notice of the meeting; (ii) by or at the direction of the Board of Directors; or (iii) by any stockholder of the Corporation who (a) is a stockholder of record on the date such stockholder gives the notice provided for in this Section 6(a) and on the record date for the determination of stockholders entitled to vote at such annual meeting, and (b) complies with the notice procedures set forth in this Section 6(a). For business to be properly brought before an annual meeting by a stockholder pursuant to clause (iii) of the immediately preceding sentence, the stockholder must have given timely notice thereof in writing to the Secretary of the Corporation and such business must otherwise be a proper matter for action by stockholders.

To be timely, a stockholder’s notice must be delivered or mailed to and received by the Secretary at the principal executive office of the Corporation not less than ninety (90) days nor more than one hundred (100) days before the anniversary of the prior year’s annual meeting of stockholders; provided, however, that if the date of the annual meeting is advanced more than thirty (30) days before the anniversary of the prior year’s annual meeting of stockholders, such written notice shall be timely only if delivered or mailed to and received by the Secretary of the Corporation at the principal executive office of the Corporation no earlier than the day on which public disclosure of the date of such annual meeting is first made and not later than the 10th day following the earlier of the day notice of the meeting was mailed to stockholders or such public disclosure was made.

The advance notice periods provided in this Section 6(a), once established by the initial notice or public disclosure of a date for the annual meeting of stockholders, shall remain in effect regardless of whether a subsequent notice or public disclosure shall provide that the meeting shall have been adjourned or that the date of the meeting shall have been postponed or otherwise changed from the date provided in the initial notice or public disclosure.

A stockholder’s notice to the Secretary must set forth as to each matter such stockholder proposes to bring before the annual meeting: (i) a brief description of the business desired to be brought before the annual meeting and the reasons for conducting such business at the annual meeting; (ii) the name and address of such stockholder as they appear on the Corporation’s books and of the beneficial owner, if any, on whose behalf the proposal is made; (iii) the class or series and number of shares of capital stock of the Corporation which are owned beneficially or of record by such stockholder and such beneficial owner; (iv) a description of all arrangements or understandings between such stockholder and any other person or persons (including their names) in connection with the proposal of such business by such stockholder and any material interest of such stockholder in such business; and (v) a representation that such stockholder intends to appear in person or by proxy at the annual meeting to bring such business before the meeting.

 

3


Notwithstanding anything in these Bylaws to the contrary, no business shall be brought before or conducted at an annual meeting except in accordance with the provisions of this Section 6(a). The chairperson of the meeting shall, if the facts so warrant, determine and declare to the meeting that business was not properly brought before the meeting in accordance with the provisions of this Section 6(a) and, if he or she should so determine, he or she shall so declare to the meeting and any such business so determined to be not properly brought before the meeting shall not be transacted.

At any special meeting of the stockholders, only such business shall be conducted as shall have been brought before the meeting pursuant to the Corporation’s notice of the meeting.

(b) Only persons who are nominated according with the following procedures shall be eligible for election as directors of the Corporation. Nominations of persons for election to the Board of Directors of the Corporation may be made at a meeting of stockholders at which directors are to be elected only: (i) by or at the direction of the Board of Directors or (ii) by any stockholder of the Corporation who (1) is a stockholder of record on the date such stockholder gives the notice provided for in this Section 6(b) and on the record date for the determination of stockholders entitled to vote at such meeting and (2) complies with the notice procedures set forth in this Section 6(b) and the requirements of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the rules and regulations promulgated thereunder. Such nominations, other than those made by or at the direction of the Board of Directors, shall be made by timely notice in writing to the Secretary of the Corporation.

To be timely, a stockholder’s notice must be delivered or mailed to and received by the Secretary at the principal executive office of the Corporation not less than ninety (90) days nor more than one hundred (100) days before the anniversary of the prior year’s annual meeting of stockholders; provided, however, that if the date of the annual meeting is advanced more than thirty (30) days before the anniversary of the prior year’s annual meeting of stockholders, such written notice shall be timely only if delivered or mailed to and received by the Secretary of the Corporation at the principal executive office of the Corporation no earlier than the day on which public disclosure of the date of such annual meeting is first made and not later than the tenth (10th) day following the earlier of the day notice of the meeting was mailed to stockholders or such public disclosure was made.

The advance notice periods provided in this Section 6(b), once established by the initial notice or public disclosure of a date for the annual meeting of stockholders, shall remain in effect regardless of whether a subsequent notice or public disclosure shall provide that the meeting shall have been adjourned or that the date of the meeting shall have been postponed or otherwise changed from the date provided in the initial notice or public disclosure.

 

4


A stockholder’s notice must be in writing and set forth (i) as to each person whom the stockholder proposes to nominate for election as a director, (a) all information relating to such person that would indicate such person’s qualification to serve on the Board of Directors of the Corporation; (b) an affidavit that such person would not be disqualified under the provisions of Article II, Section 12 of these Bylaws; (c) such information relating to such person that is required to be disclosed in connection with solicitations of proxies for election of directors, or is otherwise required, in each case pursuant to Regulation 14A under the Exchange Act, or any successor rule or regulation; and (d) a written consent of each proposed nominee to be named as a nominee, including in proxy materials relating to the meeting to nominate the nominee(s), and to serve as a director if elected; and (ii) as to the stockholder giving the notice: (a) the name and address of such stockholder as they appear on the Corporation’s books and of the beneficial owner, if any, on whose behalf the nomination is made; (b) the class or series and number of shares of capital stock of the Corporation which are owned beneficially or of record by such stockholder and such beneficial owner; (c) a description of all arrangements or understandings between such stockholder and each proposed nominee and any other person or persons (including their names) pursuant to which the nomination(s) are to be made by such stockholder; (d) a representation that such stockholder intends to appear in person or by proxy at the meeting to nominate the persons named in its notice; (e) whether such stockholder intends to solicit proxies in support of director nominees other than the Corporation’s nominees in accordance with the Exchange Act and the rules and regulations promulgated thereunder; and (f) any other information relating to such stockholder that would be required to be disclosed in a proxy statement or other filings required to be made in connection with solicitations of proxies for election of directors pursuant to Regulation 14A under the Exchange Act or any successor rule or regulation. Upon request by the Corporation, if a stockholder provides notice of its intent to solicit proxies in support of director nominees other than the Corporation’s nominees in accordance with the Exchange Act and the rules and regulations promulgated thereunder, the stockholder shall deliver to the Corporation, no later than five (5) business days prior to the applicable meeting of stockholders, reasonable evidence that it has met the requirements of the Exchange Act and the rules and regulations promulgated thereunder. No person shall be eligible for election as a director of the Corporation unless nominated in accordance with the provisions of this Section 6(b). The chairperson of the meeting shall, if the facts so warrant, determine that a nomination was not made in accordance with such provisions and, if he or she should so determine, he or she shall so declare to the meeting and the defective nomination shall be disregarded. Furthermore, unless otherwise required by law, if any stockholder (i) provides notice pursuant to Rule 14a-19(b) under the Exchange Act and (ii) subsequently fails to comply with any requirements of Rule 14a-19 under the Exchange Act or any other rules or regulations thereunder, then the Corporation shall disregard any proxies or votes solicited for such nominees and such nomination shall be disregarded.

(c) For purposes of subsections (a) and (b) of this Section 6, the term “public disclosure” shall mean disclosure (i) in a press release issued through a nationally-recognized news service, (ii) in a document publicly filed or furnished by the Corporation with the United States Securities and Exchange Commission or (iii) on a website maintained by the Corporation. The timely notice requirements provided in subsections (a) and (b) of this Section 6 shall apply to all stockholder nominations for election as a director and all stockholder proposals for business to be conducted at an annual meeting regardless of whether such proposal is submitted for inclusion in the Corporation’s proxy materials pursuant to Rule 14a-8 of Regulation 14A under the Exchange Act or whether such nomination is submitted for inclusion in the Corporation’s proxy materials pursuant to Rule 14a-19 of Regulation 14A under the Exchange Act.

 

5


Section 7.

Proxies and Voting.

Unless the Articles of Incorporation provide for a greater or lesser number of votes per share or limits or denies voting rights, each outstanding share of capital stock, regardless of class, is entitled to one vote on each matter submitted to a vote at a meeting of stockholders; however, a share is not entitled to be voted if any installment payable on it is overdue and unpaid. In all elections for directors, directors shall be determined by a plurality of the votes cast, and except as otherwise required by law or as provided in the Articles of Incorporation, all other matters voted on by stockholders shall be determined by a majority of the votes cast on the matter.

A stockholder may vote the capital stock the stockholder owns of record either in person or by proxy. A stockholder may sign a writing authorizing another person to act as proxy. Signing may be accomplished by the stockholder or the stockholder’s authorized agent signing the writing or causing the stockholder’s signature to be affixed to the writing by any reasonable means, including facsimile signature. A stockholder may authorize another person to act as proxy by transmitting, or authorizing the transmission of, an authorization for the person to act as the proxy to the person authorized to act as proxy or to any other person authorized to receive the proxy authorization on behalf of the person authorized to act as the proxy, including a proxy solicitation firm or proxy support service organization. The authorization may be transmitted by a telegram, cablegram, datagram, electronic mail or any other electronic or telephonic means. Unless a proxy provides otherwise, a proxy is not valid more than 11 months after its date. A proxy is revocable by a stockholder at any time without condition or qualification unless the proxy states that it is irrevocable and the proxy is coupled with an interest. A proxy may be made irrevocable for as long as it is coupled with an interest. The interest with which a proxy may be coupled includes an interest in the capital stock to be voted under the proxy or another general interest in the Corporation or its assets or liabilities.

 

Section 8.

Conduct of Voting

The Board of Directors shall, in advance of any meeting of stockholders, appoint one or more persons as inspectors of election, to act at the meeting or any adjournment thereof and make a written report thereof, in accordance with applicable law. If one or more inspectors are not so elected, the chairperson of the meeting shall make such appointment at the meeting of stockholders. At all meetings of stockholders, the proxies and ballots shall be received, and all questions relating to the qualification of voters and the validity of proxies and the acceptance or rejection of votes shall be decided or determined by the inspector of election. All voting, including on the election of directors but excepting where otherwise required by law, may be by a voice vote; provided, however, that upon demand therefor by a stockholder entitled to vote or his or her proxy or the chairperson of the meeting, a written vote shall be taken. Every written vote shall be taken by ballot, each of which shall state the name of the stockholder or proxy voting and such other information as may be required under the procedure established for the meeting. No candidate for election as a director at a meeting shall serve as an inspector at such meeting.

 

6


Section 9.

Control Share Acquisition Act.

Notwithstanding any other provision of the Articles of Incorporation or these Bylaws, Title 3, Subtitle 7 of the MGCL (or any successor statute) shall not apply to any acquisition by any person of shares of capital stock of the Corporation. This Section 9 may be repealed by a majority of the Whole Board, in whole or in part, at any time, whether before or after an acquisition of Control Shares (as defined in Section 3-701(d) of the MGCL, or any successor provision) and, upon such repeal, may, to the extent provided by any successor bylaw, apply to any prior or subsequent Control Share Acquisition (as defined in Section 3-701(d) of the MGCL, or any successor provision).

ARTICLE II

BOARD OF DIRECTORS

 

Section 1.

General Powers, Number and Term of Office.

The business and affairs of the Corporation shall be managed under the direction of the Board of Directors. The number of directors of the Corporation shall, by virtue of the Corporation’s election made hereby to be governed by Section 3-804(b) of the MGCL, be fixed from time to time exclusively by vote of the Board of Directors; provided, however, that such number shall never be less than the minimum number of directors required by the MGCL now or hereafter in force. The Board of Directors shall annually elect a Chairperson of the Board from among its members and shall designate the Chairperson of the Board or his or her designee to preside at its meetings. The Board of Directors may also annually elect a Vice Chairperson. In the absence of the Chairperson of the Board, the Vice Chairperson of the Board shall preside at the meetings of the Board of Directors, and in his or her absence such other person as may be designated by a majority of the Whole Board shall preside at the meetings of the Board of Directors.

The directors, other than those who may be elected by the holders of any series of preferred stock of the Corporation, shall be divided into three classes, as nearly equal in number as reasonably possible, with the term of office of the first class to expire at the first annual meeting of stockholders, the term of office of the second class to expire at the annual meeting of stockholders one year thereafter and the term of office of the third class to expire at the annual meeting of stockholders two years thereafter, with each director to hold office until his or her successor shall have been duly elected and qualified. At each annual meeting of stockholders, commencing with the first annual meeting, directors elected to succeed those directors whose terms expire shall be elected for a term of office to expire at the third succeeding annual meeting of stockholders after their election or for such shorter period of time as the Board of Directors may determine, with each director to hold office until his or her successor shall have been duly elected and qualified.

 

7


Section 2.

Vacancies and Newly Created Directorships.

By virtue of the Corporation’s election made hereby to be subject to Section 3-804(c) of the MGCL, any vacancies in the Board of Directors resulting from an increase in the size of the Board of Directors or the death, resignation or removal of a director may be filled only by the affirmative vote of two-thirds (2/3) of the remaining directors in office, even if the remaining directors do not constitute a quorum, and any director elected to fill a vacancy shall hold office for the remainder of the full term of the class of directors in which the vacancy occurred and until a successor is elected and qualifies. No decrease in the number of directors constituting the Board of Directors shall shorten the term of any incumbent director.

 

Section 3.

Regular Meetings.

Regular meetings of the Board of Directors shall be held at such place or places or by means of remote communication, on such date or dates, and at such time or times as shall have been established by the Board of Directors and publicized among all directors. A notice of each regular meeting shall not be required. Any regular meeting of the Board of Directors may adjourn from time to time to reconvene at the same or some other place, and no notice need be given of any such adjourned meeting other than by announcement.

 

Section 4.

Special Meetings.

Special meetings of the Board of Directors may be called by one-third (1/3) of the directors then in office (rounded up to the nearest whole number), by the Chairperson of the Board, by the Vice Chairperson of the Board or by the Chief Executive Officer, and shall be held at such place or by means of remote communication, on such date, and at such time as they or he or she shall fix. Notice of the place, date, and time of each such special meeting shall be given to each director who has not waived notice by mailing and post-marking written notice not less than five (5) days before the meeting, or by facsimile or other electronic transmission of the same not less than twenty four (24) hours before the meeting. Any director may waive notice of any special meeting, either before or after such meeting, by delivering a written waiver or a waiver by electronic transmission that is filed with the records of the meeting. Attendance of a director at a special meeting shall constitute a waiver of notice of such meeting, except where the director attends the meeting for the express purpose of objecting, at the beginning of the meeting, to the transaction of any business because the meeting is not lawfully called or convened. Neither the business to be transacted nor the purpose of any special meeting of the Board of Directors need be specified in the notice of such meeting. Any special meeting of the Board of Directors may adjourn from time to time to reconvene at the same or some other place, and no notice need be given of any such adjourned meeting other than by announcement.

 

Section 5.

Quorum.

At any meeting of the Board of Directors, a majority of the Whole Board shall constitute a quorum for all purposes. If a quorum shall fail to attend any meeting, a majority of those present may adjourn the meeting to another place, date, or time, without further notice or waiver thereof.

 

Section 6.

Participation in Meetings By Conference Telephone or by Other Electronic Communications Equipment.

Members of the Board of Directors, or of any committee thereof, may participate in a meeting of such Board or committee by means of a conference telephone, by electronic transmission or by means of other electronic communications equipment if all persons participating in the meeting can hear each other at the same time. Such participation shall constitute presence in person at such meeting.

 

8


Section 7.

Conduct of Business.

At any meeting of the Board of Directors, business shall be transacted in such order and manner as the Board may from time to time determine, and all matters shall be determined by the vote of a majority of the directors present, except as otherwise provided in these Bylaws or the Articles of Incorporation or required by law. Action may be taken by the Board of Directors without a meeting if a unanimous consent which sets forth the action is given in writing or by electronic transmission by each member of the Board of Directors and filed in paper or electronic form with the minutes of proceedings of the Board of Directors.

 

Section 8.

Powers.

All powers of the Corporation may be exercised by or under the authority of the Board of Directors except as provided by the Articles of Incorporation. Consistent with the foregoing, the Board of Directors shall have, among other powers, the unqualified power:

 

  (i)

To declare dividends from time to time in accordance with law;

 

  (ii)

To purchase or otherwise acquire any property, rights or privileges on such terms as it shall determine;

 

  (iii)

To authorize the creation, making and issuance, in such form as it may determine, of written obligations of every kind, negotiable or non-negotiable, secured or unsecured, and to do all things necessary in connection therewith;

 

  (iv)

To remove any officer of the Corporation with or without cause, and from time to time to devolve the powers and duties of any officer upon any other person for the time being;

 

  (v)

To confer upon any officer of the Corporation the power to appoint, remove and suspend subordinate officers, employees and agents;

 

  (vi)

To adopt from time to time such stock, option, stock purchase, bonus or other compensation plans for directors, officers, employees and agents of the Corporation and its subsidiaries as it may determine;

 

  (vii)

To adopt from time to time such insurance, retirement, and other benefit plans for directors, officers, employees and agents of the Corporation and its subsidiaries as it may determine; and

 

  (viii)

To adopt from time to time regulations, not inconsistent with these Bylaws, for the management of the Corporation’s business and affairs.

 

9


Section 9.

Compensation of Directors.

Directors, as such, may receive, pursuant to resolution of the Board of Directors, fixed fees and other compensation for their services as directors, including, without limitation, their services as members of committees of the Board of Directors.

 

Section 10.

Resignation.

Any director may resign at any time by giving written notice of such resignation to the Chairperson, the President or the Secretary at the principal office of the Corporation. Unless otherwise specified therein, such resignation shall take effect upon receipt thereof.

 

Section 11.

Presumption of Assent.

A director of the Corporation who is present at a meeting of the Board of Directors at which action on any corporate matter is taken shall be presumed to have assented to such action unless such director announces his or her dissent at the meeting and (a) such director’s dissent is entered in the minutes of the meeting, (b) such director files his or her written dissent to such action with the secretary of the meeting before the adjournment thereof, or (c) such director forwards his or her written dissent within twenty four (24) hours after the meeting is adjourned, by certified mail, return receipt requested, bearing a postmark from the United States Postal Service, to the secretary of the meeting or the Secretary of the Corporation. Such right to dissent shall not apply to a director who voted in favor of such action or failed to make his or her dissent known at the meeting.

 

Section 12.

Director Qualifications.

(a) No person shall be eligible for election or appointment to the Board of Directors: (i) if a financial or securities regulatory agency has, within the past ten years, issued a cease and desist, consent or other formal order, other than a civil money penalty, against such person, which order is subject to public disclosure by such agency; (ii) if such person has been convicted of a crime involving dishonesty or breach of trust which is punishable by imprisonment for a term exceeding one year under state or federal law; (iii) if such person is currently charged in any information, indictment, or other complaint with the commission of or participation in such a crime; or (iv) other than the persons appointed as initial directors in connection with the formation of the Corporation and other than persons who are also executive officers of the Corporation or of the Corporation’s banking subsidiary, Lake Shore Bank, if such person did not, at the time of his or her first election or appointment to the Board of Directors, maintain his or her principal residence (as determined by reference to such person’s most recent tax returns, copies of which shall be provided to the Corporation for the sole purpose of determining compliance with this clause (iv)) within a county in which the Corporation or any subsidiary thereof maintains an office (including a loan production office), or in any county contiguous to a county in which the Corporation or any subsidiary thereof maintains an office (including a loan production office) for a period of at least one (1) year before the date of his or her purported nomination, election or appointment to the Board of Directors. No person may serve on the Board of Directors if such person is: (w) at the same time, a director, officer, employee or 10% or more stockholder of a bank, savings institution, credit union, mortgage banking company,

 

10


consumer loan company or similar organization, other than a subsidiary of the Corporation, that engages in financial services related business activities or solicits customers, whether through a physical presence or electronically, in the same market area as the Corporation or any of its subsidiaries; (x) does not agree in writing to comply with all of the Corporation’s policies applicable to directors including but not limited to its confidentiality policy and confirm in writing his or her qualifications hereunder; (y) is a party to any agreement, understanding or arrangement with a party other than the Corporation or a subsidiary that (1) provides him or her with material benefits which are tied to or contingent on the Corporation entering into a merger, sale of control or similar transaction in which it is not the surviving institution, (2) materially limits his or her voting discretion as a member of the Board of Directors of the Corporation, or (3) materially impairs his or her ability to discharge his or her fiduciary duties with respect to the fundamental strategic direction of the Corporation; or (z) has lost more than one election for service as a director of the Corporation.

(b) Each director shall at all times be the beneficial owner of not less than 100 shares of capital stock of the Corporation unless the Corporation is a wholly owned subsidiary of a holding company. No person 75 years of age shall be eligible for election, reelection, appointment, or reappointment to the board of the Corporation. No director shall serve as such beyond the annual meeting of the Corporation following the director becoming 75. This age limitation does not apply to an advisory director.

(c) The Board of Directors shall have the power to construe and apply the provisions of this Section 12 and to make all determinations necessary or desirable to implement such provisions.

ARTICLE III

COMMITTEES

 

Section 1.

Committees of the Board of Directors.

(a) General Provisions. The Board of Directors may appoint from among its members an audit committee, a compensation committee, a nominating and corporate governance committee, and such other committees as the Board of Directors deems necessary or desirable. The Board of Directors may delegate to any committee so appointed any of the powers and authorities of the Board of Directors to the fullest extent permitted by the MGCL and any other applicable law.

(b) Composition. Each committee shall be composed of one or more directors or any other number of members specified in these Bylaws or required by applicable regulations or stock exchange rules. The Chairperson of the Board may recommend committees, committee memberships, and committee chairs to the Board of Directors. The Board of Directors shall have the power at any time to appoint the chairperson and the members of any committee, change the membership of any committee, to fill all vacancies on committees, to designate alternate members to replace or act in the place of any absent or disqualified member of a committee, or to dissolve any committee. A member of a committee may resign from that committee at any time by giving written notice of such resignation to the Chairperson of the Board. Unless otherwise specified therein, such resignation from the committee shall take effect upon receipt thereof.

 

11


(c) Issuance of Capital Stock. If the Board of Directors has given general authorization for the issuance of capital stock providing for or establishing a method or procedure for determining the maximum number of shares to be issued, a committee of the Board of Directors, in accordance with that general authorization or any stock option or other plan or program adopted by the Board of Directors, may authorize or fix the terms of stock subject to classification or reclassification and the terms on which any capital stock may be issued, including all terms and conditions required or permitted to be established or authorized by the Board of Directors. Any committee so designated may exercise the power and authority of the Board of Directors if the resolution that designated the committee or a supplemental resolution of the Board of Directors shall so provide.

 

Section 2.

Conduct of Business.

Each committee may determine the procedural rules for meeting and conducting its business and shall act in accordance therewith, except as otherwise provided herein or required by law. Adequate provision shall be made for notice to members of all meetings; one-third (1/3) of the members shall constitute a quorum unless the committee shall consist of one or two members, in which event one member shall constitute a quorum; and all matters shall be determined by a majority vote of the members present. Action may be taken by any committee without a meeting if a unanimous consent which sets forth the action is given in writing or by electronic transmission by each member of the committee and filed in paper or electronic form with the minutes of the proceedings of such committee. The members of any committee may conduct any meeting thereof by conference telephone or other communications equipment in accordance with the provisions of Section 6 of Article II.

ARTICLE IV

OFFICERS

 

Section 1.

Generally.

(a) The Board of Directors as soon as may be practicable after the annual meeting of stockholders shall choose a Chairperson of the Board, a Chief Executive Officer, a President, a Secretary and a Chief Financial Officer/Treasurer and from time to time may choose such other officers as it may deem proper. Any number of offices may be held by the same person, except that no person may concurrently serve as both President and Vice President of the Corporation.

(b) The term of office of all officers shall be until the next annual election of officers and until their respective successors are chosen, but any officer may be removed from office at any time by the affirmative vote of a majority of the Whole Board.

(c) All officers chosen by the Board of Directors shall each have such powers and duties as generally pertain to their respective offices, subject to the specific provisions of this Article IV. Such officers shall also have such powers and duties as from time to time may be conferred by the Board of Directors or by any committee thereof.

 

12


Section 2.

Chairperson of the Board of Directors.

The Chairperson of the Board of Directors of the Corporation shall perform all duties and have all powers which are commonly incident to the office of Chairperson of the Board or which are delegated to him or her by the Board of Directors. He or she shall have power to sign all stock certificates, contracts and other instruments of the Corporation that are authorized.

 

Section 3.

Vice Chairperson of the Board of Directors.

If appointed, the Vice Chairperson of the Board of Directors of the Corporation shall perform all duties and have all powers which are commonly incident to the office of Chairperson of the Board, with such duties to be performed and powers to be held in the absence of the Chairperson of the Board, or which are delegated to him or her by the Board of Directors.

 

Section 4.

Chief Executive Officer.

If appointed, the Chief Executive Officer, subject to the control of the Board of Directors, shall serve in general executive capacity and have general power over the management and oversight of the administration and operation of the Corporation’s business and general supervisory power and authority over its policies and affairs. The Chief Executive Officer shall see that all orders and resolutions of the Board of Directors and of any committee thereof are carried into effect.

 

Section 5.

President.

The President shall perform the duties of the Chief Executive Officer in the Chief Executive Officer’s absence or during his or her disability to act. In addition, the President shall perform the duties and exercise the powers usually incident to their respective office and/or such other duties and powers as may be properly assigned to the President from time to time by the Board of Directors, the Chairperson of the Board or the Chief Executive Officer.

 

Section 6.

Vice President.

The Vice President or Vice Presidents (including Executive Vice Presidents or other levels of Vice President designated by the Board of Directors), if any, shall perform the duties of the Chief Executive Officer in the absence of both the Chief Executive Officer and the President, or during their disability to act. In addition, the Vice Presidents shall perform the duties and exercise the powers usually incident to their respective office and/or such other duties and powers as may be properly assigned to the Vice Presidents from time to time by the Board of Directors, the Chairperson of the Board or the Chief Executive Officer.

 

Section 7.

Secretary.

The Secretary or an Assistant Secretary shall issue notices of meetings, shall keep the minutes of meetings, shall have charge of the seal and the corporate books, shall perform such other duties and exercise such other powers as are usually incident to such offices and/or such other duties and powers as are properly assigned thereto by the Board of Directors, the Chairperson of the Board or the Chief Executive Officer.

 

13


Section 8.

Chief Financial Officer/Treasurer.

The Chief Financial Officer/Treasurer shall have charge of all monies and securities of the Corporation, other than monies and securities of any division of the Corporation that has a treasurer or financial officer appointed by the Board of Directors, and shall keep regular books of account. The funds of the Corporation shall be deposited in the name of the Corporation by the Chief Financial Officer/Treasurer with such banks or trust companies or other entities as the Board of Directors from time to time shall designate. The Chief Financial Officer/Treasurer shall sign or countersign such instruments as require his or her signature, shall perform all such duties and have all such powers as are usually incident to such office and/or such other duties and powers as are properly assigned to him or her by the Board of Directors, the Chairperson of the Board or the Chief Executive Officer, and may be required to give bond for the faithful performance of his or her duties in such sum and with such surety as may be required by the Board of Directors.

 

Section 9.

Other Officers.

The Board of Directors may designate and fill such other offices in its discretion and the persons holding such other offices shall have such powers and shall perform such duties as the Board of Directors or Chief Executive Officer may from time to time assign.

 

Section 10.

Action with Respect to Securities of Other Corporations.

Securities of other corporations or associations, registered in the name of the Corporation, may be voted by the Chief Executive Officer, the President, a Vice President, or a proxy appointed by either of them. The Board of Directors, however, may by resolution appoint some other person to vote such shares, in which case such person shall be entitled to vote such shares upon the production of a certified copy of such resolution.

ARTICLE V

STOCK

 

Section 1.

Certificates of Stock.

The Board of Directors may determine to issue certificated or uncertificated shares of capital stock and other securities of the Corporation. For certificated stock, each stockholder is entitled to certificates which represent and certify the shares of stock the stockholder holds in the Corporation. Each stock certificate shall include on its face the name of the Corporation, the name of the stockholder or other person to whom it is issued, and the class of stock and number of shares it represents. It shall also include on its face or back (a) a statement of any restrictions on transferability and a statement of the designations and any preferences, conversion and other rights, voting powers, restrictions, limitations as to dividends, qualifications, and terms and conditions of redemption of the stock of each class which the Corporation is authorized to issue, of the differences in the relative rights and preferences between the shares of each series of preferred stock which the Corporation is authorized to issue, to the extent they have been set, and of the authority of the Board of Directors to set the relative rights and preferences of subsequent series of preferred stock or (b) a statement which provides in substance that the Corporation will furnish a full statement of such information to any stockholder on request and without charge.

 

14


Such request may be made to the Secretary or to the Corporation’s transfer agent. Upon the issuance of uncertificated shares of capital stock, the Corporation shall send the stockholder a written statement of the same information required above with respect to stock certificates. Each stock certificate shall be in such form, not inconsistent with law or with the Articles of Incorporation, as shall be approved by the Board of Directors or any officer or officers designated for such purpose by resolution of the Board of Directors. Each stock certificate shall be signed by the Chairperson of the Board, the President, or a Vice-President, and countersigned by the Secretary, an Assistant Secretary, the Treasurer, or an Assistant Treasurer. Each certificate may be sealed with the actual corporate seal or a facsimile of it or in any other form and the signatures may be either manual or facsimile signatures. A certificate is valid and may be issued whether or not an officer who signed it is still an officer when it is issued. A certificate may not be issued until the stock represented by it is fully paid.

 

Section 2.

Transfers of Stock.

Transfers of capital stock shall be made only upon the transfer books of the Corporation kept at an office of the Corporation or by transfer agents designated to transfer shares of the capital stock of the Corporation. Except where a certificate is issued in accordance with Section 4 of Article V of these Bylaws, an outstanding certificate for the number of shares involved shall be surrendered for cancellation before a new certificate is issued therefor.

 

Section 3.

Record Dates or Closing of Transfer Books.

The Board of Directors may, and shall have the power to, set a record date or direct that the stock transfer books be closed for a stated period for the purpose of making any proper determination with respect to stockholders, including which stockholders are entitled to notice of a meeting, vote at a meeting, receive a dividend, or be allotted other rights. The record date may not be before the close of business on the day the record date is fixed nor, subject to Section 3 of Article I of these Bylaws, more than ninety (90) days before the date on which the action requiring the determination will be taken; the transfer books may not be closed for a period longer than twenty (20) days; and, in the case of a meeting of stockholders, the record date or the closing of the transfer books shall be at least ten (10) days before the date of the meeting. Any shares of the Corporation’s own stock acquired by the Corporation between the record date for determining stockholders entitled to notice of or to vote at a meeting of stockholders and the time of the meeting may be voted at the meeting by the holder of record as of the record date and shall be counted in determining the total number of outstanding shares entitled to be voted at the meeting.

 

Section 4.

Lost, Stolen or Destroyed Certificates.

The Board of Directors of the Corporation may determine the conditions for issuing a new stock certificate in place of one which is alleged to have been lost, stolen, or destroyed, or the Board of Directors may delegate such power to any officer or officers of the Corporation or to the transfer agent designated to transfer shares of the stock of the Corporation. In their discretion, the Board of Directors or such officer or officers may require the owner of the certificate to give a bond, with sufficient surety, to indemnify the Corporation against any loss or claim arising as a result of the issuance of a new certificate. In their discretion, the Board of Directors or such officer or officers may refuse to issue such new certificate without the order of a court having jurisdiction over the matter.

 

15


Section 5.

Stock Ledger.

The Corporation shall maintain a stock ledger which contains the name and address of each stockholder and the number of shares of stock of each class which the stockholder holds. The stock ledger may be in written form or in any other form which can be converted within a reasonable time into written form for visual inspection. The original or a duplicate of the stock ledger shall be kept at the offices of a transfer agent for the particular class of stock or, if none, at the principal executive office of the Corporation.

 

Section 6.

Regulations.

The issue, transfer, conversion and registration of certificates of stock shall be governed by such other regulations as the Board of Directors may establish.

ARTICLE VI

MISCELLANEOUS

 

Section 1.

Facsimile Signatures.

In addition to the provisions for use of facsimile signatures elsewhere specifically authorized in these Bylaws, facsimile signatures of any officer or officers of the Corporation may be used whenever and as authorized by the Board of Directors or a committee thereof.

 

Section 2.

Corporate Seal.

The Board of Directors may provide a suitable seal, bearing the name of the Corporation, which shall be in the charge of the Secretary. The Board of Directors may authorize one or more duplicate seals and provide for the custody thereof. If the Corporation is required to place its corporate seal to a document, it is sufficient to meet the requirement of any law, rule, or regulation relating to a corporate seal to place the word “(seal)” adjacent to the signature of the person authorized to sign the document on behalf of the Corporation.

 

Section 3.

Books and Records.

The Corporation shall keep correct and complete books and records of its accounts and transactions and minutes of the proceedings of its stockholders and Board of Directors and of any committee when exercising any of the powers of the Board of Directors. The books and records of the Corporation may be in written form or in any other form which can be converted within a reasonable time into written form for visual inspection. Minutes shall be recorded in written form but may be maintained in the form of a reproduction. The original or a certified copy of these Bylaws shall be kept at the principal office of the Corporation.

 

16


Section 4.

Reliance Upon Books, Reports and Records.

Each director, each member of any committee designated by the Board of Directors, and each officer and agent of the Corporation shall, in the performance of his or her duties, in addition to any protections conferred upon him or her by law, be fully protected in relying in good faith upon the books of account or other records of the Corporation and upon such information, opinions, reports or statements presented to the Corporation by any of its officers or employees, or committees of the Board of Directors so designated, or by any other person as to matters which such director, committee member, officer or agent reasonably believes are within such other person’s professional or expert competence and who has been selected with reasonable care by or on behalf of the Corporation.

 

Section 5.

Fiscal Year.

The fiscal year of the Corporation shall commence on the first day of January and end on the last day of December in each year.

 

Section 6.

Time Periods.

In applying any provision of these Bylaws that requires that an act be done or not be done a specified number of days before an event or that an act be done during a period of a specified number of days before an event, calendar days shall be used, the day of the doing of the act shall be excluded and the day of the event shall be included.

 

Section 7.

Checks, Drafts, Etc.

All checks, drafts and orders for the payment of money, notes and other evidences of indebtedness, issued in the name of the Corporation, shall be signed by any officer, employee or agent of the Corporation that is authorized by the Board of Directors.

 

Section 8.

Mail.

Any notice or other document that is required by these Bylaws to be mailed shall be deposited in the United States mail, postage prepaid.

 

Section 9.

Contracts and Agreements.

To the extent permitted by applicable law, and except as otherwise prescribed by the Articles of Incorporation or these Bylaws, the Board of Directors may authorize any officer, employee or agent of the Corporation to enter into any contract or execute and deliver any instrument in the name of and on behalf of the Corporation. Such authority may be general or confined to specific instances. A person who holds more than one office in the Corporation may not act in more than one capacity to execute, acknowledge, or verify an instrument required by law to be executed, acknowledged, or verified by more than one officer.

 

17


ARTICLE VII

AMENDMENTS

These Bylaws may be adopted, amended or repealed as provided in the Articles of Incorporation.

#  #  #

 

18

Exhibit 4

 

No.   

LAKE SHORE BANCORP, INC.

 

INCORPORATED UNDER THE LAWS OF THE STATE OF MARYLAND

   Shares

CUSIP:

SEE REVERSE SIDE FOR

CERTAIN DEFINITIONS

AND RESTRICTIONS

 

THIS CERTIFIES that       is the owner of

FULLY PAID AND NON-ASSESSABLE SHARES OF COMMON STOCK, PAR VALUE $0.01 PER SHARE

The shares evidenced by this certificate are transferable only on the books of Lake Shore Bancorp, Inc. by the holder hereof, in person or by attorney, upon surrender of this certificate properly endorsed. The interest in Lake Shore Bancorp, Inc. evidenced by this certificate may not be retired or withdrawn except as provided in the Articles of Incorporation and Bylaws of Lake Shore Bancorp, Inc.

The common stock evidenced by this certificate is not an account of an insurable type and is not insured by the Federal Deposit Insurance Corporation or any other governmental agency.

IN WITNESS WHEREOF, Lake Shore Bancorp, Inc. has caused this certificate to be executed by the facsimile signatures of its duly authorized officers and has caused a facsimile of its seal to be hereunto affixed.

Dated:

 

By:  

 

         [SEAL]   By:  

 

  Eric Hohenstein         Kim C. Liddell
  Corporate Secretary         President and Chief Executive Officer


The Board of Directors of Lake Shore Bancorp, Inc. (the “Company”) is authorized by resolution or resolutions, from time to time adopted, to provide for the issuance of more than one class of stock, including preferred stock in series, and to fix and state the voting powers, designations, preferences, limitations and restrictions thereof. The Company will furnish to any stockholder upon request and without charge a full description of each class of stock and any series thereof.

The shares evidenced by this certificate are subject to a limitation contained in the Articles of Incorporation to the effect that in no event shall any record owner of any outstanding common stock that is beneficially owned, directly or indirectly, by a person who beneficially owns in excess of 10% of the outstanding shares of common stock (the “Limit”) be entitled or permitted to any vote in respect of shares held in excess of the Limit.

The shares represented by this certificate may not be cumulatively voted on any matter. The Articles of Incorporation require that, with limited exceptions, no amendment, addition, alteration, change or repeal of the Articles of Incorporation shall be made, unless such is first approved by the Board of Directors of the Company and approved by the stockholders by a majority of the total shares entitled to vote, or in certain circumstances approved by the affirmative vote of up to 80% of the shares entitled to vote.

The following abbreviations when used in the inscription on the face of this certificate shall be construed as though they were written out in full according to applicable laws or regulations.

 

TEN COM   

-  as tenants in common

   UNIF GIFT MIN ACT    -      Custodian     
          (Cust)       (Minor)
TEN ENT   

-  as tenants by the entireties

     
         Under Uniform Gifts to Minors Act
JT TEN   

-  as joint tenants with right of survivorship and not as tenants in common

        

              

(State)

Additional abbreviations may also be used though not in the above list

For value received,             hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY NUMBER OR OTHER IDENTIFYING NUMBER

 

 

 

 

 

(please print or typewrite name and address including postal zip code of assignee)

 

 

 

 

  

 

                                            Shares of the Common Stock represented by the within certificate, and do hereby irrevocably constitute and appoint ___________________________________________________ Attorney to transfer the said shares on the books of the within named corporation with full power of substitution in the premises.

 

Dated,                  
In the presence of     Signature:

 

   

 

NOTE: THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME OF THE STOCKHOLDER(S) AS WRITTEN UPON THE FACE OF THE CERTIFICATE, IN EVERY PARTICULAR, WITHOUT ALTERATION OR ENLARGEMENT, OR ANY CHANGE WHATSOEVER. THE SIGNATURE SHOULD BE GUARANTEED BY AN ELIGIBLE GUARANTOR INSTITUTION (BANKS, STOCKBROKERS, SAVINGS ASSOCIATIONS, AND CREDIT UNIONS) WITH MEMBERSHIP IN AN APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM PURSUANT TO SEC RULE 17Ad-15.

Exhibit 5

LUSE GORMAN, PC

ATTORNEYS AT LAW

5335 Wisconsin Avenue, NW, Suite 780

Washington, D.C. 20015

 

 

Telephone (202) 274-2000

Facsimile (202) 362-2902

www.luselaw.com

March 13, 2025

The Board of Directors

Lake Shore Bancorp, Inc.

31 East Fourth Street

Dunkirk, New York 14048

 

  Re:

Lake Shore Bancorp, Inc.

Common Stock, Par Value $0.01 Per Share

Ladies and Gentlemen:

You have requested the opinion of this firm as to certain matters in connection with the offer and sale of the shares of common stock, par value $0.01 per share (the “Common Stock”), of Lake Shore Bancorp, Inc. (the “Company”). We have reviewed the Company’s Articles of Incorporation, the Company’s Registration Statement on Form S-1 (the “Form S-1”), the Amended and Restated Plan of Conversion and Reorganization of Lake Shore, MHC (the “Plan”), as well as applicable statutes and regulations governing the Company and the offer and sale of the Common Stock. The opinion expressed below is limited to the laws of the State of Maryland (which includes applicable provisions of the Maryland General Corporation Law, the Maryland Constitution, and reported judicial decisions interpreting the Maryland General Corporation Law and the Maryland Constitution).

We are of the opinion that upon the declaration of effectiveness of the Form S-1, the Common Stock, when issued and sold in accordance with the Plan, will be legally issued, fully paid and non-assessable.

We hereby consent to our firm being referenced under the caption “Legal Matters” in the Prospectus contained in the Form S-1 and to the filing of this opinion as an exhibit to the Form S-1. By giving such consent, we do not hereby admit that we are in the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended.

 

Very truly yours,
/s/ Luse Gorman, PC
Luse Gorman, PC

Exhibit 8.1

LUSE GORMAN, PC

ATTORNEYS AT LAW

5335 WISCONSIN AVENUE, N.W., SUITE 780

WASHINGTON, D.C. 20015

TELEPHONE (202) 274-2000

FACSIMILE (202) 362-2902

www.luselaw.com

March 14, 2025

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

31 East Fourth Street

Dunkirk, New York 14048

Boards of Directors:

You have requested this firm’s opinion regarding the material federal income tax consequences that will result from the conversion of Lake Shore, MHC, a federally chartered mutual holding company (the “Mutual Holding Company”), from the mutual to the capital stock form of organization (the “Conversion”), pursuant to the Amended and Restated Plan of Conversion and Reorganization of Lake Shore, MHC, dated March 11, 2025 (the “Plan”), and the integrated transactions described below.

In connection with our opinion, we have made such investigations as we have deemed relevant or necessary for the purpose of this opinion. In our examination, we have assumed the authenticity of original documents, the accuracy of copies and the genuineness of signatures. We have further assumed the absence of adverse facts not apparent from the face of the instruments and documents we examined and we have relied upon the accuracy of the factual matters set forth in the Plan, the Registration Statement filed by Lake Shore Bancorp, Inc., a Maryland stock corporation (the “Holding Company”), with the Securities and Exchange Commission (the “SEC”) under the Securities Act of 1933, as amended, and the Application for Conversion on Form FR MM-AC filed by the Mutual Holding Company and the Application on Form FR Y-3 filed by the Holding Company, each with the Board of Governors of the Federal Reserve System (the “Federal Reserve”). In addition, we are relying on two letters from RP Financial, LC. to you, each dated March 13, 2025, stating its belief as to certain valuation matters described below. Capitalized terms used but not defined herein shall have the same meaning as set forth in the Plan. In rendering this opinion, we assume that each party to the Conversion will comply with all reporting obligations with respect to the Conversion required under the Internal Revenue Code of 1986, as amended (the “Code”), and the regulations promulgated thereunder (the “Treasury Regulations”).


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 2

 

Our opinion is based upon the existing provisions of the Code, and the Treasury Regulations, and upon current Internal Revenue Service (the “IRS”) published rulings and existing court decisions, any of which could be changed at any time. Any changes may be retroactive and could significantly modify the statements and opinions expressed herein. Similarly, any change in the facts and assumptions stated herein, upon which this opinion is based, could modify the conclusions herein. This opinion is as of the date hereof, and we disclaim any obligation to advise you of any change in any matter considered herein after the date hereof.

We opine only as to the matters expressly set forth herein, and no opinions should be inferred as to any other matters or as to the tax treatment of the transactions not specifically addressed. We express no opinion as to other federal laws and regulations, or as to laws and regulations of other jurisdictions, or as to factual or legal matters other than as set forth herein.

For purposes of this opinion, we are relying on the representations as to factual matters provided to us by the Mutual Holding Company, Lake Shore Savings Bank (the “Bank”), Lake Shore Bancorp, Inc., a federal corporation (the “Mid-Tier Holding Company”), and the Holding Company, as set forth in the joint certificate signed by an authorized officer of each of the aforementioned entities and incorporated herein by reference.

Description of Proposed Transactions

Based upon our review of, and in reliance upon, the documents described above, we understand that the relevant facts are as follows:

The Bank became the wholly owned subsidiary of the Mid-Tier Holding Company in 2006. The Mid-Tier Holding Company is a stock holding company, whose majority owner is the Mutual Holding Company, which owns 63.4% of its outstanding shares of common stock. The owners of the Mutual Holding Company are the depositors of the Bank, who are entitled upon the complete liquidation of the Mutual Holding Company to any liquidation proceeds after the payment of creditors. At December 31, 2024, the Mid-Tier Holding Company had 5,735,226 shares of common stock outstanding of which 2,098,351 shares, or 36.6%, were owned by the public and the remaining 3,636,875 shares or 63.4% of common stock of the Mid-Tier Holding Company were owned by the Mutual Holding Company.

The Boards of Directors of the Mutual Holding Company, the Holding Company, the Mid-Tier Holding Company, and the Bank have adopted the Plan providing for the conversion of the Mutual Holding Company from the mutual holding company to the capital stock form of organization. As part of the Conversion, the Holding Company will succeed to all the rights and obligations of the Mutual Holding Company and the Mid-Tier Holding Company and will offer shares of Holding Company Common Stock to eligible depositors of the Bank and members of the general public in the Offering.


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 3

 

Pursuant to the Plan, the Conversion will be effected as follows and in such order as is necessary to consummate the Conversion:

 

  (1)

The Holding Company will be organized as a first tier Maryland-chartered stock holding company subsidiary of the Mid-Tier Holding Company.

 

  (2)

The Mutual Holding Company will merge with and into the Mid-Tier Holding Company, with the Mid-Tier Holding Company as the surviving entity (the “MHC Merger”), whereby the shares of Mid-Tier Holding Company common stock owned the Mutual Holding Company will be cancelled and Members will constructively receive liquidation interests in the Mid-Tier Holding Company in exchange for their liquidation interests in the Mutual Holding Company.

 

  (3)

Immediately after the MHC Merger, the Mid-Tier Holding Company will merge with the Holding Company (the “Mid-Tier Merger”), with the Holding Company as the resulting entity. As part of the Mid-Tier Merger, the liquidation interests in Mid-Tier Holding Company constructively received by Members as part of the MHC Merger will automatically, without further action on the part of the holders thereof, be exchanged for an interest in the Liquidation Account maintained by the Holding Company and the Minority Shares will automatically, without further action on the part of the holders thereof, be converted into and become the right to receive Holding Company Common Stock based on the Exchange Ratio (as further described herein).

 

  (4)

Concurrently with the Mid-Tier Merger, the Bank will convert from a federal savings bank to a New York savings bank and then immediately thereafter to a New York commercial bank (the “Charter Conversion”) and will change its name to Lake Shore Bank.

 

  (5)

Immediately after the Mid-Tier Merger, the Holding Company will sell Holding Company Common Stock in the Offering.

 

  (6)

The Holding Company will contribute at least 50% of the net proceeds of the Offering to the Bank in constructive exchange for additional common stock of the Bank and in exchange for the Bank Liquidation Account.


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 4

 

Following the Conversion, a Liquidation Account will be maintained by the Holding Company for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain their deposit accounts with the Bank. Pursuant to the Plan, the initial balances of the Liquidation Account will be equal to the product of (i) the Majority Ownership Interest and (ii) the 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 Conversion, plus the value of the net assets of the Mutual Holding Company as reflected in the latest statement of financial condition of the Mutual Holding Company before the effective date of the Conversion (excluding its ownership of Mid-Tier Holding Company common stock). The terms of the Liquidation Account and Bank Liquidation Account, which supports the payment of the Liquidation Account in the event the Holding Company lacks sufficient net assets, are set forth in the Plan.

As part of the Conversion, all of the then-outstanding shares of Mid-Tier Holding Company common stock owned by Minority Stockholders will be converted into and become shares of Holding Company Common Stock pursuant to the Exchange Ratio which ensures that after the Conversion, Minority Stockholders will own in the aggregate the same percentage of Holding Company Common Stock as they held in Mid-Tier Holding Company common stock immediately prior to the Conversion, exclusive of Minority Stockholders’ purchases of additional shares of Holding Company Common Stock in the Offering, receipt of cash in lieu of fractional shares and adjustment of the exchange ratio to reflect assets held by Mutual Holding Company (other than shares of stock of the Mid-Tier Holding Company). As a result of the Conversion and Offering, the Bank will become a wholly owned subsidiary of the Holding Company and will continue to carry on its business and activities as conducted immediately prior to the Conversion.

The stockholders of the Holding Company will be the former Minority Stockholders of the Mid-Tier Holding Company immediately prior to the Conversion, plus those persons who purchase shares of Holding Company Common Stock in the Offering. Nontransferable rights to subscribe for the Holding Company Common Stock have been granted, in order of priority, to Eligible Account Holders, the Bank’s tax-qualified employee plans, Supplemental Eligible Account Holders, and certain depositors of the Bank as of the Voting Record Date who qualify as Voting Members (“Other Members”). Subscription rights are nontransferable. The 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 (with preferences given first to persons residing in the New York counties of Chautauqua, Erie and Cattaraugus) and if shares remain after the subscription and community offerings, shares may be offered, at the sole discretion of the Bank and Holding Company, to members of the general public in a Syndicated Community Offering or a Firm Commitment Underwritten Offering.


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 5

 

Opinions

Based on the foregoing description of the Conversion, including the MHC Merger and the Mid-Tier Merger, and subject to the qualifications and limitations set forth in this letter, we are of the opinion that:

1. The MHC Merger will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(A) of the Code. (Section 368(a)(l)(A) of the Code)

2. The constructive exchange of the Eligible Account Holders and Supplemental Eligible Account Holders liquidation interests in the Mutual Holding Company for liquidation interests in the Mid-Tier Holding Company in the MHC Merger and of the liquidation interest in the Mid-Tier Holding Company for interests in the Liquidation Account will satisfy the continuity of interest requirement of Section 1.368-1(b) of the Treasury Regulations. (cf. Rev. Rul. 69-3, 1969-1 C.B. 103, and Rev. Rul. 69-646, 1969-2 C.B. 54)

3. No gain or loss will be recognized by the Mutual Holding Company on the transfer of its assets to the Mid-Tier Holding Company and the Mid-Tier Holding Company’s assumption of its liabilities, if any, in constructive exchange for liquidation interests in the Mid-Tier Holding Company or on the constructive distribution of such liquidation interests to members of the Mutual Holding Company. (Section 361(a), 361(c) and 357(a) of the Code)

4. No gain or loss will be recognized by the Mid-Tier Holding Company upon the receipt of the assets of the Mutual Holding Company in the MHC Merger in exchange for the constructive transfer of liquidation interests in the Mid-Tier Holding Company to the members of the Mutual Holding Company. (Section 1032(a) of the Code)

5. Persons who have liquidation interests in the Mutual Holding Company will recognize no gain or loss upon the constructive receipt of a liquidation interest in the Mid-Tier Holding Company in exchange for their liquidation interests in the Mutual Holding Company. (Section 354(a) of the Code)


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 6

 

6. The basis of the assets of Mutual Holding Company (other than stock in the Mid-Tier Holding Company) to be received by the Mid-Tier Holding Company will be the same as the basis of such assets in the Mutual Holding Company immediately prior to the transfer. (Section 362(b) of the Code)

7. The holding period of the assets of the Mutual Holding Company transferred to the Mid-Tier Holding Company will include the holding period of those assets in the Mutual Holding Company. (Section 1223(2) of the Code)

8. The Mid-Tier Merger will constitute a mere change in identity, form or place of organization within the meaning of Section 368(a)(1)(F) of the Code and therefore will qualify as a tax-free reorganization within the meaning of Section 368(a)(1)(F) of the Code. (Section 368(a)(1)(F) of the Code)

9. The Mid-Tier Holding Company will not recognize any gain or loss on the transfer of its assets to the Holding Company and the Holding Company’s assumption of its liabilities in exchange for shares of Holding Company Common Stock or the distribution of such stock to Minority Stockholders and the constructive distribution of interests in the Liquidation Account to the Eligible Account Holders and Supplemental Eligible Account Holders. (Sections 361(a), 361(c) and 357(a) of the Code)

10. No gain or loss will be recognized by the Holding Company upon the receipt of the assets of Mid-Tier Holding Company in the Mid-Tier Merger. (Section 1032(a) of the Code)

11. The basis of the assets of the Mid-Tier Holding Company to be received by the Holding Company will be the same as the basis of such assets in the Mid-Tier Holding Company immediately prior to the transfer. (Section 362(b) of the Code)

12. The holding period of the assets of Mid-Tier Holding Company to be received by the Holding Company will include the holding period of those assets in the Mid-Tier Holding Company immediately prior to the transfer. (Section 1223(2) of the Code)

13. The Charter Conversion will constitute a reorganization under Section 368(a)(1)(F) of the Code and the Bank, either in its status as a federal savings bank, New York savings bank or New York commercial bank, will recognize no gain or loss as a result of the Charter Conversion. (Section 368(a)(l)(F) of the Code)

14. Except with respect to the receipt of cash in lieu of fractional share interests, Mid-Tier Holding Company stockholders will not recognize any gain or loss upon their exchange of Mid-Tier Holding Company common stock for Holding Company Common Stock. (Section 354 of the Code)


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 7

 

15. The payment of cash to the Minority Stockholders in lieu of fractional shares of Holding Company Common Stock will be treated as though the fractional shares were distributed as part of the Mid-Tier Merger and then redeemed by the Holding Company. The cash payments will be treated as distributions in full payment for the fractional shares deemed redeemed under Section 302(a) of the Code, with the result that such stockholders will have short-term or long-term capital gain or loss to the extent that the cash they receive differs from the basis allocable to such fractional shares. (Rev. Rul. 66-365, 1966-2 C.B. 116 and Rev. Proc. 77-41, 1977-2 C.B. 574)

16. 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 in the Holding Company. (Section 354 of the Code) The constructive exchange of the liquidation interests in the Mid-Tier Holding Company for interests in the Holding Company will satisfy the continuity of interest requirement of Section 1.368-1(b) of the Income Tax Regulations.

17. It is more likely than not that the fair market value of the nontransferable subscription rights to purchase Holding Company Common Stock is zero. Accordingly, it is more likely than not that no gain or loss 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. (Section 356(a) of the Code.) Eligible Account Holders, Supplemental Eligible Account Holders and Other Members will not realize any taxable income as a result of their exercise of the nontransferable subscription rights. (Rev. Rul. 56-572, 1956-2 C.B. 182)

18. It is more likely than not that, at the effective date of the Conversion, the fair market value of the benefit provided to Eligible Account Holders and Supplemental Eligible Account Holders in an interest in the Bank Liquidation Account is zero. Pursuant to the Plan, the Bank Liquidation Account supports the payment of the Liquidation Account in the unlikely event that either the Bank (or the Holding Company and the Bank) were to liquidate after the Conversion (including a liquidation of the Bank or the Bank and the Holding Company in a purchase and assumption transaction with a credit union acquiror) when the Holding Company lacks sufficient net assets to pay distributions from the Liquidation Account when due. Accordingly, it is more likely than not that no gain or loss will be recognized by Eligible Account Holders and Supplemental Eligible Account Holders upon the distribution to them of such rights in the Bank Liquidation Account as of the effective date of the Conversion. (Section 356(a) of the Code)


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 8

 

19. Each stockholder’s aggregate basis in its Holding Company Common Stock received in the exchange will be the same as such stockholder’s aggregate basis of its Mid-Tier Holding Company common stock surrendered in exchange therefore. (Section 358(a) of the Code)

20. It is more likely than not that the basis of the Holding Company Common Stock purchased in the Offering by the exercise of the nontransferable subscription rights will be the purchase price thereof. (Section 1012 of the Code)

21. Each stockholder’s holding period in the Holding Company Common Stock received in the Exchange Offering will include the period during which the Mid-Tier Holding Company common stock surrendered was held, provided that the common stock surrendered is a capital asset in the hands of the stockholder on the date of the Exchange Offering. (Section 1223(1) of the Code)

22. The holding period of the Holding Company Common Stock purchased pursuant to the exercise of subscriptions rights will commence on the effective date of the Conversion. (Section 1223(5) of the Code)

23. No gain or loss will be recognized by the Holding Company on the receipt of money in exchange for Holding Company Common Stock sold in the Offering. (Section 1032 of the Code)

Our opinion in paragraph 20 above is predicated on the representation that no person will receive any payment, whether in money or property, in lieu of the issuance of subscription rights. Our opinions under paragraphs 17 and 19 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. 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. We also note that the IRS has not in the past concluded that subscription rights have value. In addition, we are relying on a letter from RP Financial, LC. to you stating its belief that subscription rights do not have any economic value. Based on the foregoing, we believe it is more likely than not that the nontransferable subscription rights to purchase Holding Company Common Stock have no value.


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 9

 

If the subscription rights are subsequently found to have an economic value, income may be recognized by various recipients of the subscription rights (in certain cases, whether or not the rights are exercised) and the Holding Company and/or the Bank may be subject to tax on the distribution of the subscription rights.

Our opinion in paragraph 18 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 the Holding Company lacks sufficient net assets, has a fair market value of zero at the time of the Conversion. The Bank Liquidation Account payment obligation arises only if the Holding Company lacks sufficient net assets to fund the Liquidation Account in a solvent liquidation of the Bank and/or Holding Company or if the Bank (or Bank and Holding Company) enters into a transaction to transfer its assets and liabilities to another entity, including a credit union. We understand that: (i) no holder of an interest in a liquidation account has ever received payment of an interest in a liquidation account attributable to the liquidation of a solvent bank and/or holding company (other than as set forth below); (ii) the interests in the Liquidation Account and Bank Liquidation Account are not transferable by an Eligible Account Holder or Supplemental Eligible Account Holder; (iii) the amounts due under the Liquidation Account with respect to each Eligible Account Holder and Supplemental Eligible Account Holder will be reduced as their deposits in the Bank are reduced, as described in the Plan; and (iv) holders of an interest in a Liquidation Account have received payments of their interest in only a limited number of instances (out of hundreds of transactions involving mergers, acquisitions and the purchase of assets and assumptions of liabilities of holding companies and subsidiary banks). These instances involved the purchase and assumption of a bank’s assets by a credit union. We also note that the U.S. Supreme Court in Paulsen v. Commissioner, 469 U.S. 131 (1985) stated the following:

The right to participate in the net proceeds of a solvent liquidation is also not a significant part of the value of the shares. Referring to the possibility of a solvent liquidation of a mutual savings association, this Court observed: “It stretches the imagination very far to attribute any real value to such a remote contingency, and when coupled with the fact that it represents nothing which the depositor can readily transfer, any theoretical value reduces almost to the vanishing point.” Society for Savings v. Bowers, 349 U.S. 143, 150 (1955).


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 10

 

In the present case, we believe that the same analysis as was applied in Paulsen and Society for Savings can be applied to the remote contingency that a depositor will, at some undetermined time in the future, realize value from the sale of the bank’s assets to a credit union. First, some states prohibit a credit union from acquiring a bank’s assets through a purchase and assumption transaction. Second, although other states do, as noted above, there have been only a limited number of instances where a credit union has acquired the assets of a bank where an amount representing the then-value of a liquidation account has been (or will be) paid to the bank’s eligible depositors. These instances all involved former mutual banks that were required to establish liquidation accounts in a conversion to a stock bank and who later engaged in a purchase and assumption transaction with a credit union. We are aware of less than ten instances out of hundreds of converted former mutual banks since 1816 (the date the first mutual bank was chartered in Massachusetts) that were banks have engaged in purchase and assumption transactions with credit unions and have been required to distribute to their depositors the remains of any liquidation accounts. Under these circumstances, we agree with the statement by the Supreme Court in Society for Savings that “any theoretical value reduces almost to the vanishing point.”

In addition, we are relying on a letter from RP Financial, LC. to you stating its belief that the benefit provided by the Bank Liquidation Account supporting the payment of the Liquidation Account does not have any economic value at the time of the Conversion. Based on the foregoing, we believe it is more likely than not that such rights in the Bank Liquidation Account have no value.

If the IRS were to subsequently find that the Bank Liquidation Account had economic value as of the time of the Conversion, each Eligible Account Holder and Supplemental Eligible Account Holder may need to recognize income in the amount of the fair market value of their interest in the Bank Liquidation Account as of the effective date of the Conversion. However, we are not aware of any situation where rights in a bank liquidation account have been found to have an economic value at the time of a mutual-to-stock conversion of a mutual institution or a second-step conversion of a mutual holding company.

CONSENT

We hereby consent to the filing of this opinion as an exhibit to the Mutual Holding Company’s Application for Conversion on Form FR MM-AC and the Holding Company’s Application on Form FR Y-3, each as filed with the Federal Reserve, and to the Holding Company’s Registration Statement on Form S-1, as filed with the SEC. We also consent to the references to our firm in the Prospectus contained in the Application for Conversion, Form FR Y-3 and Form S-1 under the captions “The Conversion and Stock Offering—Material Income Tax Consequences” and “Legal Matters.”


LUSE GORMAN, PC

ATTORNEYS AT LAW

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

March 14, 2025

Page 11

 

Very truly yours,
/s/ Luse Gorman, PC
Luse Gorman, PC

Exhibit 8.2

March 14, 2025

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc., a federal corporation

Lake Shore Bancorp, Inc., a Maryland corporation

Lake Shore Savings Bank

31 East Fourth Street

Dunkirk, New York 14048

 

RE:

New York State (NYS) Income and Franchise Tax Consequences of Conversion of Lake Shore Bancorp, Inc. from a Federal Mutual Holding Company to a Maryland Stock Corporation

To the Members of the Boards of Directors:

Scope of Opinion

You have requested our opinion with regard to the material New York State (NYS) income and franchise tax consequences resulting directly from the conversion of Lake Shore, MHC, a federally chartered mutual holding company (the “Mutual Holding Company”), from the mutual to the capital stock form of organization (the “Conversion”), pursuant to the Amended and Restated Plan of Conversion and Reorganization of Lake Shore, MHC, dated March 11, 2025 (the “Plan”), and the integrated transactions described below.

In rendering our opinion, we have relied upon the facts, information, assumptions, and representations as contained in the Plan. We have also relied on the facts, assumptions, and federal income tax conclusions set forth in the Federal Tax Opinion issued by Luse Gorman, PC on March 14, 2025. We have reasonably assumed these facts to be complete and accurate and have not independently audited or otherwise verified any of these facts or assumptions. You have represented to us that we have been provided with all of the facts necessary to render our opinion. If any of the facts, assumptions or federal income tax conclusions in the Federal Tax Opinion are inaccurate or incorrect, our opinion expressed herein may require modification.

We have not considered any non-income tax, or federal, local or foreign income tax consequences (other than the NYS General Business Corporation Franchise Tax). We have also not considered NYS taxes other than those recited in this opinion or taxes that might be levied by other states, and, therefore, do not express any opinion regarding the treatment that would be given the transaction by the applicable authorities on any issues outside of the above-specified NYS taxes. We also express no opinion on non-tax issues such as corporate law or securities law matters. We express no opinion other than that as stated below, and neither this opinion nor any prior statements are intended to imply or to be an opinion on any other matters.


For purposes of this opinion, we are relying on the representations as to factual matters provided to us by the Mutual Holding Company, Lake Shore Savings Bank (the “Bank”), Lake Shore Bancorp, Inc., a federal corporation (the “Mid-Tier Holding Company”), and the Holding Company, as set forth in the joint certificate for each of those aforementioned entities, which has been signed by an authorized officer of each of the aforementioned entities and incorporated herein by reference.

Effect of Misstatement of, or Changes in, Facts, Assumptions or Representations

A misstatement or omission of any fact or a change or amendment in any of the facts, assumptions or representations upon which we have relied may require a modification of all or a part of this opinion.

Statement of Facts

Based upon our review of, and in reliance upon, the documents described above, we understand that the relevant facts are as follows:

The Bank became the wholly owned subsidiary of the Mid-Tier Holding Company in 2006. The Mid-Tier Holding Company is a stock holding company, whose shares of common stock are presently listed on the Nasdaq Global Market under the symbol “LBSK.” The Mid-Tier Holding Company’s majority owner is the Mutual Holding Company, which owns 63.4% of its outstanding shares. The owners of the Mutual Holding Company are the depositors of the Bank, who are entitled upon the complete liquidation of the Mutual Holding Company to any liquidation proceeds after the payment of creditors. At December 31, 2024, the Mid-Tier Holding Company had 5,735,226 shares of common stock outstanding of which 2,098,351 shares, or 36.6%, were owned by the public and the remaining 3,636,875 shares or 63.4% of common stock of the Mid-Tier Holding Company were owned by the Mutual Holding Company.

The Boards of Directors of the Mutual Holding Company, the Holding Company, the Mid-Tier Holding Company, and the Bank have adopted the Plan providing for the conversion of the Mutual Holding Company from a federally chartered mutual holding company to the capital stock form of organization. As part of the Conversion, the Holding Company will succeed to all the rights and obligations of the Mutual Holding Company and the Mid-Tier Holding Company and will offer shares of Holding Company Common Stock to eligible depositors of the Bank and members of the general public in the Offering.

Pursuant to the Plan, the Conversion will be effected as follows and in such order as is necessary to consummate the Conversion:

(1) The Holding Company will be organized as a first tier Maryland-chartered stock holding company subsidiary of the Mid-Tier Holding Company.


(2) The Mutual Holding Company will merge with and into the Mid-Tier Holding Company, with the Mid-Tier Holding Company as the surviving entity (the “MHC Merger”), whereby the shares of Mid-Tier Holding Company common stock held by the Mutual Holding Company will be cancelled and Members will constructively receive liquidation interests in the Mid-Tier Holding Company in exchange for their liquidation interests in the Mutual Holding Company.

(3) Immediately after the MHC Merger, the Mid-Tier Holding Company will merge with the Holding Company (the “Mid-Tier Merger”), with the Holding Company as the resulting entity. As part of the Mid-Tier Merger, the liquidation interests in Mid-Tier Holding Company constructively received by Members as part of the MHC Merger will automatically, without further action on the part of the holders thereof, be exchanged for an interest in the Liquidation Account maintained by the Holding Company and the Minority Shares will automatically, without further action on the part of the holders thereof, be converted into and become the right to receive Holding Company Common Stock based on the Exchange Ratio (as further described herein).

(4) Concurrently with the Mid-Tier Merger, Lake Shore Savings Bank will convert from a federal savings bank to a New York savings bank and then immediately thereafter to a New York commercial bank (the “Charter Conversion”) and Lake Shore Savings Bank will change its name to Lake Shore Bank.

(5) Immediately after the Mid-Tier Merger, the Holding Company will sell Holding Company Common Stock in the Offering.

(6) The Holding Company will contribute at least 50% of the net proceeds of the Offering to the Bank in constructive exchange for additional common stock of the Bank and in exchange for the Bank Liquidation Account.

Following the Conversion, a Liquidation Account will be maintained by the Holding Company for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain their deposit accounts with the Bank. Pursuant to the Plan, the initial balances of the Liquidation Account will be equal to the product of (i) the Majority Ownership Interest and (ii) the 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 Conversion, plus the value of the net assets of the Mutual Holding Company as reflected in the latest statement of financial condition of the Mutual Holding Company before the effective date of the Conversion (excluding its ownership of Mid-Tier Holding Company common stock). The terms of the Liquidation Account and Bank Liquidation Account, which supports the payment of the Liquidation Account in the event the Holding Company lacks sufficient net assets, are set forth in the Plan.

As part of the Conversion, all of the then-outstanding shares of Mid-Tier Holding Company common stock owned by Minority Stockholders will be converted into and become shares of Holding Company Common Stock pursuant to the Exchange Ratio which ensures that after the Conversion, Minority Stockholders will own in the aggregate the same percentage of Holding Company Common Stock as they held in Mid-Tier


Holding Company common stock immediately prior to the Conversion, exclusive of Minority Stockholders’ purchases of additional shares of Holding Company Common Stock in the Offering, receipt of cash in lieu of fractional shares and adjustment of the exchange ratio to reflect assets held by Mutual Holding Company (other than shares of stock of the Mid-Tier Holding Company). As part of the Conversion, additional shares of Holding Company The stockholders of the Holding Company will be the former Minority Stockholders of the Mid-Tier Holding Company immediately prior to the Conversion, plus those persons who purchase shares of Holding Company Common Stock in the Offering. Nontransferable rights to subscribe for the Holding Company Common Stock have been granted, in order of priority, to Eligible Account Holders, the Bank’s tax-qualified employee plans (“Employee Plans”), Supplemental Eligible Account Holders, and certain depositors of the Bank as of the Voting Record Date who qualify as Voting Members (“Other Members”). Subscription rights are nontransferable. The 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 (with preferences given first to persons residing in the New York counties of Chautauqua, Erie and Cattaraugus) and if shares remain after the subscription and community offerings, shares may be offered, at the sole discretion of the Bank and Holding Company, to members of the general public in a Syndicated Community Offering. Common Stock will be sold on a priority basis to eligible depositors of the Bank and to members of the public in the Offering.

As a result of the Conversion and Offering, the Holding Company will be a publicly held corporation, will register the Holding Company Common Stock under Section 12(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and will become subject to the rules and regulations thereunder and file periodic reports and proxy statements with the SEC. The Bank will become a wholly owned subsidiary of the Holding Company and will continue to carry on its business and activities as conducted immediately prior to the Conversion.

Opinion

You have provided us with a copy of the Federal Tax Opinion regarding the Plan in Luse Gorman, PC has opined that the various proposed transactions to be undertaken as part of the Plan will be treated for federal income tax purposes as “reorganizations” within the meaning of §368(a)(1) of the Internal Revenue Code of 1986, as amended.

Our opinion regarding the NYS income and franchise tax consequences related to the Plan adopts and relies upon the facts, representations, assumptions, and conclusions as set forth in the Federal Tax Opinion. Our opinion assumes that the ultimate federal income tax consequences of the Plan will be those as described in the Federal Tax Opinion. Based upon that information, we render the following opinion with respect to the NYS income and franchise tax effects of the Plan:

 

  (1)

It is more likely than not that the federal tax treatment of the Plan, including the MHC Merger and Mid-Tier Merger, will be respected in determining the computation of NYS taxable income (more specifically entitled “business income” for purposes of the NYS General Business Corporation Franchise Tax) of the Mutual Holding Company, Mid-Tier Holding Company, Holding Company, and Bank.


  (2)

It is more likely than not that the federal tax treatment of the receipt of subscription rights and/or liquidation interests by depositors (more specifically referred to as Eligible Account Holders, Supplemental Eligible Account Holders, and Other Members) under the Plan will be respected in determining the computation of NYS taxable income (or for corporations, more specifically entitled “business income”) of the depositors who are otherwise required to file a NYS corporate or personal income tax return.

 

  (3)

It is more likely than not that the federal tax treatment of the Plan will be respected in determining the computation of NYS taxable income (or for corporations, more specifically entitled “business income”) of the Mid-Tier Holding Company shareholders upon their exchange of Mid-Tier Holding Company common stock for Holding Company common stock.

 

  (4)

It is more likely than not that the federal tax treatment of the Plan will be respected in determining the computation of NYS taxable income (or for corporations, more specifically entitled “business income”) of the Minority Stockholders who receive payment of cash in lieu of fractional shares upon their exchange of Mid-Tier Holding Company common stock for Holding Company common stock.

Limitations on Opinion

Our opinion is as of March 14, 2025, and we have no responsibility to update this opinion for events, transactions, circumstances, or changes in any of the facts, assumptions or representations occurring after this date. Our opinion is based solely upon our interpretation of the current New York Tax Law, New York Code, New York Department of Taxation administrative interpretations, and judicial interpretations as of the date of this letter, all of which are subject to change. If there is a change, including a change having retroactive effect, in the Internal Revenue Code of 1986, as amended, U.S. Treasury Regulations, New York Tax Law, New York Code, New York Department of Taxation administrative interpretations or in the prevailing judicial interpretations of the foregoing, the opinions expressed herein would necessarily have to be reevaluated in light of any such changes. We have no responsibility to update this opinion for any such changes occurring after the date of this letter.

Our opinion is not binding on the New York State Department of Taxation & Finance, and there can be no assurance that the New York State Department of Taxation & Finance will not take a position contrary to the conclusions reached in the opinion. In the event of such disagreement, there can be no assurance that the New York State Department of Taxation & Finance would not prevail in a judicial proceeding.


The opinion expressed herein reflects our assessment of the probable outcome of litigation and other adversarial proceedings based solely on an analysis of the existing tax authorities relating to the issues. It is important, however, to note that litigation and other adversarial proceedings are frequently decided upon the basis of such matters as negotiation and pragmatism upon the outcome of such potential litigation or other adversarial proceedings.

The opinion expressed herein reflects what we regard to be the material NYS income and franchise tax consequences to the Mutual Holding Company, Mid-Tier Holding Company, Holding Company, Bank, Minority Stockholders, and depositors (more specifically referred to as Eligible Account Holders, Supplemental Eligible Account Holders, and Other Members) of the transaction as described herein; nevertheless, it is an opinion only and should not be taken as assurance of the ultimate tax treatment.

Should it finally be determined that the facts or the federal income tax consequences are not as outlined in the Federal Tax Opinion, the NYS income and franchise tax consequences and our New York tax opinion may differ from what is contained herein. If any fact contained in this opinion letter or the Federal Tax Opinion changes to alter the federal tax treatment, it is imperative that we be notified in order to determine the effect on the NYS income and franchise tax consequences, if any. We have no responsibility to update this opinion for events, transactions, circumstances, or changes in any of the facts, assumptions or representations occurring after the date of this letter.

Consent

We hereby consent to the inclusion of this opinion as an exhibit to the Federal Reserve Conversion Application on Form MM-AC and to the Registration Statement on Form S-1. We also hereby consent to the references to our firm under the captions “The Conversion and Offering – Material Income Tax Consequences” and “Legal and Tax Opinions” in the Prospectus included as part of the Federal Reserve Conversion Application on Form MM-AC contained in the Application for Conversion and to the Registration Statement on Form S-1.

Very truly yours,

/s/ Yount, Hyde & Barbour, P.C.

Exhibit 10.3

LAKE SHORE SAVINGS BANK

EMPLOYMENT AGREEMENT

This Employment Agreement (the “Agreement”) is made and entered into, effective as of the 11th day of March, 2025 (the “Effective Date”), by and between Lake Shore Savings Bank, a federally-chartered savings bank having its principal place of business at 128 East 4th Street, Dunkirk, New York 14048 (the “Bank”), and Taylor M. Gilden, a resident of the State of New York (the “Executive”). Any reference to the “Company” shall mean Lake Shore Bancorp, Inc., the parent corporation of the Bank.

WITNESSETH THAT:

WHEREAS, Executive is currently serving as Chief Financial Officer and Treasurer of the Bank and the Company; and

WHEREAS, the Bank desires to continue to employ the Executive, and the Executive desires to continue to remain employed by the Bank, subject to the terms and conditions set forth in this Agreement; and

WHEREAS, the Bank and Executive have read and understand the terms and provisions set forth in this Agreement and have been afforded a reasonable opportunity to review this Agreement with their respective legal counsel.

NOW, THEREFORE, in consideration of the mutual covenants herein contained, and upon the terms and conditions hereinafter provided, the parties hereby agree as follows:

1. Employment and Employment Period. The Bank hereby employs the Executive and the Executive agrees to be employed by the Bank, on the terms and conditions set forth in this Agreement, for a period commencing on the date hereof and continuing until December 16, 2027 (the “Term”). Commencing on December 16, 2025, and on each anniversary thereafter (each, a “Renewal Date”), the Term shall extend automatically for one additional year, so that the Term shall be three-years from such Renewal Date; provided, however, that in order for this Agreement to renew, the outside non-employee members of the Board of Directors of the Bank (the “Board”) must take the following actions within the time frames set forth below prior to each Renewal Date: (i) at least ninety (90) days prior to the Renewal Date, review the CEO’s comprehensive performance evaluation and review of Executive for purposes of determining whether to extend this Agreement; and (ii) affirmatively approve the renewal or non-renewal of this Agreement, which decision shall be included in the minutes of the Board’s meeting. If the decision of the outside non-employee members of the Board is not to renew this Agreement, then the Board shall provide Executive with a written notice of non-renewal (the “Non-Renewal Notice”) at least sixty (60) days prior to any Renewal Date, such that this Agreement shall terminate at the end of twenty-four (24) months following such Renewal Date. The failure of the outside non-employee members of the Board to take the actions set forth herein before any Renewal Date will result in the automatic non-renewal of this Agreement, even if the Board fails to affirmatively issue the Non-Renewal Notice to Executive. If the Board fails to inform Executive of its determination regarding the renewal or non-renewal of this Agreement, the Executive may request, in writing, the results of the Board’s action (or non-action) and the Board shall, within ten (10) days of the receipt of such request, provide a written response to Executive. Reference herein to the term of this Agreement shall refer to both such initial term and such extended terms. Notwithstanding the foregoing, in the event a Change in Control (as defined below) occurs during the initial Term or the extended Term, the Term shall be extended automatically so that it is scheduled to expire no less than thirty-six (36) months beyond the effective date of the Change in Control, subject to extension as set forth above.


2. Capacity and Extent of Service.

(a) At all times during the Term of this Agreement, the Bank shall employ the Executive as its Chief Financial Officer and Treasurer.

(b) The Executive shall be employed on a full-time basis as Chief Financial Officer and Treasurer of the Bank and shall be assigned only such duties and tasks as are appropriate for a person in such position. The Executive shall be subject to the direction and supervision of the President and Chief Executive Officer of the Company and Bank.

(c) During his employment hereunder, the Executive shall devote his full business time and his best efforts, business judgment, skill and knowledge to the performance of his duties and responsibilities hereunder. Except as otherwise permitted in this Section 2(c) and Section 2(d), the Executive shall not engage in any other business activity during the Term, other than an activity approved in writing by the Board. For the avoidance of doubt, the Executive may engage in civic or charitable services or activities (“Community Activities”) during normal business hours without the need for prior notice to the Board; provided that such services or activities do not involve a material time commitment. The Executive shall promptly disclose any such Community Activities to the Board and shall cease any such Community Activities if directed in writing by the Board; provided that the Board determines in good faith that continuation of such Community Activities is contrary to the best interests of the Bank, taking into account the Bank’s reputation in the markets served by the Bank.

(d) With the prior written approval of the Board, the Executive may serve on boards of both for-profit and not-for-profit entities or engage in Community Activities that involve a material time commitment. Notwithstanding the foregoing, the Executive may continue to serve on any board of directors on which he was serving at the Effective Date. A list of such boards of directors has been supplied to the Board.

3. Compensation and Benefits.

(a) Base Compensation. As compensation for the services to be performed by the Executive during the Term, the Bank shall pay to the Executive, in regular periodic installments, an annual base salary (“Base Salary”) at the rate of Two Hundred Sixty-Five Thousand Dollars ($265,000) per year. Such Base Salary will be payable in accordance with the customary payroll practices of the Bank. During the term of this Agreement, the Board may consider increasing, but not decreasing (other than a decrease which is applicable to all named executive officers of the Bank and in a percentage not in excess of the percentage decrease for other named executive officers), Executive’s Base Salary as the Board deems appropriate. Any change in Base Salary will become the “Base Salary” for purposes of this Agreement.

(b) Short-Term Incentive Compensation. In addition to the foregoing Base Salary, the Executive shall be eligible during the Term to receive cash short-term incentive compensation of up to 35% of his Base Salary if the Bank achieves certain performance criteria established by the Board each year and set forth in a written cash incentive plan approved by the Board or the Compensation Committee of the Board. The plan will contain tiered incentive targets if certain performance criteria are achieved at four levels: threshold (90% of goal met), target (100% of goal met), maximum (110% of goal met), or superior (120% of goal met), which if the Executive achieves these levels, the annual incentive payments would be 10%, 20%, 35% and 45% of his Base Salary, respectively. Any such incentive compensation earned shall be payable in cash in the year following the year in which the compensation is earned in accordance with the Bank’s normal practices for the payment of short-term incentive compensation.

 

2


(c) Long-Term Incentive Compensation. In addition to the foregoing Base Salary, the Executive shall be eligible during the Term to receive long-term incentive compensation determined and payable in the discretion of the Compensation Committee of the Board, specifically including participation in the Bank’s ESOP and other equity incentive plans. At least annually, the Compensation Committee shall consider awarding long-term incentive compensation to the Executive.

(d) Other Benefits. During the Term, the Bank shall provide the Executive with other benefits in which the Executive was participating on the Effective Date. The Executive shall also be entitled to participate in any employee benefit plans from time to time in effect for executive officers of the Bank. The Executive shall be entitled to vacation pursuant to the Bank’s written policies, including the Bank’s Paid-Time Off Policy, as determined by the Board from time to time, which shall not be less than four weeks per year.

(e) Timing of Certain Payments. Any compensation payable or provided under this Section 3 shall be paid or provided not later than two and one-half months after the calendar year in which such compensation is no longer subject to a substantial risk of forfeiture, within the meaning of Treasury Regulations Section 1.409A-l(d).

4. Business Expenses. The Bank shall reimburse the Executive for all reasonable travel, cell phone and other business expenses incurred by him in the performance of his duties and responsibilities, including but not limited to, annual dues and/or membership fees in clubs and professional associations, and attendance at industry seminars and educational conferences. Such payments or reimbursements shall be subject to such reasonable requirements with respect to substantiation and documentation as may be specified by the Bank or its auditors. Reimbursements of expenses and in-kind benefits subject to this Section 4 or otherwise provided to the Executive shall be subject to the following rules: (i) the amount of such expenses eligible for reimbursement or in-kind benefits provided in any taxable year shall not affect the expenses eligible for reimbursement or in-kind benefits provided in any other taxable year, except as otherwise allowed by Section 409A of the Internal Revenue Code (“Code”); (ii) any reimbursement shall be made as soon as practicable but not later than on or before the last day of the calendar year in which the expenses were incurred; and (iii) no right to reimbursement or in-kind benefits may be liquidated or exchanged for another benefit.

5. Termination. Notwithstanding the provisions of Section 1, the Executive’s employment hereunder shall terminate under the following circumstances:

(a) Death. In the event of the Executive’s death during his employment under this Agreement, the Executive’s employment shall terminate on the date of his death. Upon termination of the Executive based due to his death, no amounts or benefits shall be due the Executive’s estate under this Agreement, provided that the Executive’s estate shall be entitled to benefits under any retirement plan of the Bank or the Company and other plans to which the Executive is a party.

(b) Disability. In the event the Executive becomes disabled during his employment under this Agreement, the Executive’s employment hereunder shall terminate. For purposes of this Agreement, disability means any medically determinable physical or mental impairment that can be expected to result in death or can be expected to last for a continuous period of not less than twelve (12) months and that renders the Executive unable to engage in any substantial gainful activity. Such determination may be made by the Board with objective medical input from a physician chosen by the Board. In the event of such termination, the Executive shall continue to receive his full Base Salary and benefits under Section 3(d) of this Agreement until he becomes eligible for and receives disability income under the long-term disability insurance coverage then in effect for the Executive.

 

3


(c) Termination by the Executive Without Good Reason. Notwithstanding the provisions of Section 1, the Executive may resign from the Bank at any time upon thirty (30) days’ prior written notice to the Bank. In the event of resignation by the Executive under this Section 5(c), the Board may elect to waive the period of notice, or any portion thereof.

(d) Termination by the Bank Without Cause. The Executive’s employment under this Agreement may be terminated by the Bank without Cause upon thirty (30) days’ prior written notice to the Executive.

(e) Termination by the Executive for Good Reason. The Executive may terminate his employment hereunder for Good Reason. For purposes of this Agreement, “Good Reason” shall mean that the Executive has complied with the “Good Reason Process” (hereinafter defined) following the occurrence of any of the following events:

(i) Failure of the Bank to continue the Executive in the positions of Chief Financial Officer and Treasurer (other than a change in position to which the Executive consents) during the Term;

(ii) Material adverse change by the Bank, not consented to by the Executive, in the nature or scope of the Executive’s responsibilities, title, authorities, powers, functions or duties from the responsibilities, title, authorities, powers, functions or duties normally exercised by an executive in the positions of Chief Financial Officer and Treasurer of the Bank;

(iii) An involuntary reduction in the Executive’s Base Salary except across-the-board salary reductions based on the Bank’s deteriorating financial performance similarly affecting substantially all executive management employees;

(iv) The involuntary relocation of the office at which the Executive is principally employed to a location more than twenty-five (25) miles’ driving distance from such office as of the Effective Date hereof (unless the relocated office is closer to the Executive’s then principal residence); or

(v) Material breach by the Bank of Section 3 hereof or of any other provision of this Agreement, which breach continues for more than ten (10) days following written notice given by the Executive to the Bank, such written notice to set forth in reasonable detail the nature of such breach.

“Good Reason Process” shall mean that (i) the Executive reasonably determines in good faith that a “Good Reason” condition has occurred; (ii) the Executive notifies the Bank in writing of the first occurrence of the Good Reason condition within sixty (60) days of the first occurrence of such condition; (iii) the Executive cooperates in good faith with the Bank’s efforts, for a period not less than thirty (30) days following such notice (the “Cure Period”), to remedy the condition; (iv) notwithstanding such efforts, the Good Reason condition continues to exist; and (v) the Executive terminates his employment within sixty (60) days after the end of the Cure Period. If the Bank cures the Good Reason condition during the Cure Period, Good Reason shall be deemed not to have occurred. Notwithstanding the foregoing, the Bank may elect to waive the Cure Period, in which case, the Executive’s termination may occur within such 30-day period.

 

4


(f) Termination by the Bank for Cause. At any time during the Term, the Bank may terminate the Executive’s employment hereunder for Cause if at a meeting of the Board called and held for such purpose (after notice to the Executive and an opportunity for him to be heard before the Board, which notice shall specify the basis for a proposal to terminate the Executive’s employment for “Cause”) a majority of Board determines in good faith that the Executive is guilty of conduct that constitutes “Cause” as defined herein. Only the following shall constitute “Cause” for such termination:

(i) personal dishonesty;

(ii) willful misconduct;

(iii) breach of fiduciary duty involving personal profit;

(iv) intentional and material failure to perform stated duties;

(v) willful violation of any law, rule or regulation (other than traffic violations or similar offenses) or final cease-and-desist order; or

(vi) material breach by Executive of any provision of this Agreement.

provided, however, that any purported termination of this Agreement by Bank shall be presumed to be other than for Cause unless Bank first provides a written notice to Executive that includes a copy of a resolution duly adopted by the Board at a meeting of the Board called and held for the purpose of considering such termination and that finds Cause to exist and specifies the particulars of such conduct.

(g) Termination due to Retirement. Upon termination of the Executive based on Retirement, no amounts or benefits shall be due the Executive under this Agreement, and the Executive shall be entitled to all benefits under any retirement plan of the Bank and other plans to which the Executive is a party. Termination of the Executive’s employment based on “Retirement” shall mean termination of the Executive’s employment in accordance with a retirement policy established by the Board or if no retirement policy exists, termination of Executive’s employment for any reason after Executive attains age 65.

6. Compensation Upon Termination.

(a) Termination Generally. If the Executive’s employment with the Bank is terminated for any reason, the Bank shall pay or provide to the Executive (or to his authorized representative or estate) (i) on or before the time required by law but in no event more than thirty (30) days after the Executive’s date of termination (the “Termination Date”), the sum of (A) any Base Salary earned through the Termination Date, (B) unpaid expense reimbursements (subject to, and in accordance with, Section 4 of this Agreement), (C) unused vacation that accrued through the Termination Date, and (D) any earned but unpaid short-term and long-term incentive compensation for the year immediately preceding the year of termination; and (ii) any vested benefits the Executive may have under any employee benefit plan of the Bank through the Termination Date, which vested benefits shall be paid and/or provided in accordance with the terms of such employee benefit plans (collectively, the “Accrued Benefits”).

(b) Termination by the Bank Without Cause or by the Executive for Good Reason. During the Term, if the Executive’s employment is terminated by the Bank without Cause as provided in Section 5(d), or the Executive terminates his employment for Good Reason as provided in Section 5(e), the Bank shall pay to the Executive his Accrued Benefits. In addition, subject to the last paragraph of this Section 6(b) and to compliance with the tax-related provisions in Section 8, the Bank shall provide the benefits listed in sub-sections 6(b)(i) to (ii) below (the “Severance Benefits”) to the Executive:

 

5


(i) Severance Payments. The Bank shall pay the Executive a severance payment in an amount equal to the sum of: (A) the Executive’s Base Salary plus (B) the average annual incentive cash compensation awarded to the Executive, pursuant to Section 3(b), with respect to the three (3) most recent fiscal years ending before the year of termination (the “Severance Amount”). The Severance Amount shall be paid to the Executive in a single lump sum cash payment within thirty (30) days of the Termination Date, subject to the receipt of the signed release within such thirty (30) day period (unless the Executive’s termination occurs under circumstances requiring the Executive to execute a release of claims within forty-five (45) days of termination, in which case the thirty (30) day period shall be extended to sixty (60) days); and further subject to the delay specified in Section 8(a) hereof, solely to the extent necessary to avoid penalties under Section 409A of the Code in the event the Executive is a specified employee (as defined therein); provided, however, that if the 30-day (or 60-day) period begins in one calendar year and ends in a second calendar year, the payment of the Severance Amount shall commence in the second calendar year.

(ii) Other Post-Termination Benefits. In the event of any termination without Cause of the Executive’s employment under Section 5(d), above, or any termination for Good Reason by the Executive of his own employment under Section 5(e), above, the Bank shall pay an additional cash lump sum payment to the Executive equal to the Bank’s applicable percentage of such cost (i.e., the Bank’s co-payment percentage) that would have been payable for a period of twelve (12) months on behalf of Executive (and, to the extent eligible under the terms of the applicable plans, the Executive’s family members), for continuing life, medical and dental coverage, based on the costs in effect for the Executive on the Termination Date. To the extent that the Executive and/or his family members elect COBRA continuation coverage for any period after the Executive’s termination, such cost will be paid by the Executive. Such amount shall be paid to the Executive within the thirty (30) day period (or sixty (60) day period, as applicable) following the Termination Date, provided however, if, at the Termination Date, the Executive is a specified employee as defined in Section 8(a) hereof, then, solely to the extent required to avoid taxes and penalties under Section 409A of the Code, such payment shall be made within the first thirty (30) days after the first day of the seventh calendar month commencing after such Termination Date.

The Bank may condition the provision of the Severance Benefits payable under Sections 6 or 7 of this Agreement on the Executive signing a Release Agreement in the form provided by the Bank (the “Release Agreement”) within twenty-one (21) days (or forty-five (45) days in certain conditions, in accordance with applicable law) after it is tendered and not revoking the Release Agreement within the seven (7) day revocation period set forth in the Release Agreement; provided that the Bank tenders the Release Agreement to the Executive no later than the Termination Date. Notwithstanding the foregoing, the Release Agreement may be modified to the extent necessary based on changes in applicable law from and after the date of this Agreement.

7. Change in Control Payment. The provisions of this Section 7 set forth the rights and obligations of Executive and the Bank upon the occurrence of a Change in Control of the Bank. These provisions are intended to assure and encourage in advance the Executive’s continued attention and dedication to his assigned duties and his objectivity during the pendency and after the occurrence of any such event. These provisions shall apply in lieu of, and expressly supersede, the provisions of Section 6(b) regarding severance pay and benefits upon a termination of employment, if such termination of employment occurs within three (3) months before or twelve (12) months after the occurrence of the first event constituting a Change in Control. These provisions shall terminate and be of no further force or effect beginning twelve (12) months after the occurrence of a Change in Control.

 

6


(a) Change in Control. During the Term, if within three (3) months before or twelve (12) months after a Change in Control, the Executive’s employment is terminated by the Bank without Cause as provided in Section 5(d) or the Executive terminates his employment for Good Reason as provided in Section 5(e), the Bank shall pay the Executive his Accrued Benefits. In addition, subject to compliance with the tax-related provisions in Section 8, the Executive shall be entitled to the following:

(i) The Bank shall pay to the Executive a Change in Control severance payment (“Change in Control Severance Payment”) in an amount equal to three (3) times the sum of (A) the Executive’s current Base Salary (or the Executive’s Base Salary in effect immediately prior to the Change in Control, if higher), plus (B) the average annual incentive cash compensation earned by the Executive pursuant to Section 3(b) with respect to the three (3) most recent fiscal years ending before the year of the Change in Control. The Change in Control Severance Payment shall be paid out in a lump sum payment no later than five (5) business days after the Termination Date, subject to Section 8(a) hereof, solely to the extent required to avoid penalties under Section 409A of the Code;

(ii) The Bank shall pay an additional cash lump sum payment to the Executive equal to the cost of providing for a period of thirty-six (36) months, at no expense to the Executive (and, to the extent eligible under the terms of the applicable plans, the Executive’s family members), continuing life, medical and dental coverage to the Executive and, as applicable, his family members, based on the aggregate cost of such coverage in effect for the Executive on the Termination Date. Such payment shall be made at the same time as the payment under Section 7(a)(i) above. To the extent that the Executive and/or his family members elect COBRA continuation coverage for any period after the Executive’s termination, such cost will be paid by the Executive.

(b) Change in Control. For purposes of this Agreement, the term “Change in Control” shall mean the consummation by the Company or the Bank, in a single transaction or series of related transactions, of any of the following:

(i) Merger: The Company or the Bank merges into or consolidates with another entity, or merges another bank or corporation into the Bank or the Company, and as a result, less than a majority of the combined voting power of the resulting corporation immediately after the merger or consolidation is held by persons who were stockholders of the Company or the Bank immediately before the merger or consolidation;

(ii) Acquisition of Significant Share Ownership: There is filed, or is required to be filed, a report on Schedule 13D or another form or schedule (other than Schedule 13G) required under Sections 13(d) or 14(d) of the Securities Exchange Act of 1934, as amended, if the schedule discloses that the filing person or persons acting in concert has or have become the beneficial owner of 25% or more of a class of the Company’s or the Bank’s voting securities; provided, however, this clause (ii) shall not apply to beneficial ownership of the Company’s or the Bank’s voting shares held in a fiduciary capacity by an entity of which the Company directly or indirectly beneficially owns 50% or more of its outstanding voting securities;

(iii) Change in Board Composition: During any period of two consecutive years, individuals who constitute the Company’s or the Bank’s board of directors at the beginning of the two-year period cease for any reason to constitute at least a majority of the Company’s or the Bank’s board of directors; provided, however, that for purposes of this clause (iii), each director who is first elected by the board (or first nominated by the board for election by the stockholders) by a vote of at least two-thirds (2/3) of the directors who were directors at the beginning of the two-year period or who is appointed to the board as the result of a directive, supervisory agreement or order issued by the primary regulator of the Company or the Bank or by the Federal Deposit Insurance Corporation (“FDIC”) shall be deemed to have also been a director at the beginning of such period; or

 

7


(iv) Sale of Assets: The Company or the Bank sells to a third party all or substantially all of its assets.

Notwithstanding anything in this Agreement to the contrary, in no event shall a reorganization of Lake Shore, MHC, the Company or Bank solely within its corporate structure, including a second-step conversion from mutual to stock form of Lake Shore, MHC, constitute a “Change in Control” for purposes of this Agreement.

8. Code Sections 409A and 280G.

(a) Anything in this Agreement to the contrary notwithstanding, if at the time of the Executive’s “Separation from Service” (as defined below), the Bank determines that the Executive is a “specified employee” within the meaning of Section 409A(a)(2)(B)(i) of the Code, then to the extent any payment or benefit that the Executive becomes entitled to under this Agreement on account of the Executive’s Separation from Service would be considered deferred compensation subject to the 20 percent additional tax imposed pursuant to Section 409A(a) of the Code as a result of the application of Section 409A(a)(2)(B)(i) of the Code, such payment shall not be payable and such benefit shall not be provided until the date that is the earlier of (A) six months and one day after the Executive’s Separation from Service, or (B) the Executive’s death. If any such delayed cash payment is otherwise payable on an installment basis, the first payment shall include a catch-up payment covering amounts that would otherwise have been paid during the six-month period but for the application of this provision, and the balance of the installments shall be payable in accordance with their original schedule. Any such delayed cash payment shall earn interest at an annual rate equal to the applicable federal short-term rate published by the Internal Revenue Service for the month in which the date of Separation from Service occurs, from such date of Separation from Service until the payment date.

(b) To the extent that any payment or benefit described in this Agreement constitutes “non-qualified deferred compensation” under Section 409A of the Code, and to the extent that such payment or benefit is payable upon the Executive’s termination of employment, then such payments or benefits shall be payable only upon the Executive’s Separation from Service.” For purposes of this Agreement, a “Separation from Service” shall have occurred if the Bank and the Executive reasonably anticipate that either no further services will be performed by the Executive after the date of termination (whether as an employee or as an independent contractor) or the level of further services performed is less than fifty (50) percent of the average level of bona fide services in the thirty-six (36) months immediately preceding the termination. For all purposes hereunder, the definition of Separation from Service shall be interpreted consistent with Treasury Regulation Section 1.409A-1(h).

(c) The parties intend that this Agreement will be administered in accordance with Section 409A of the Code. To the extent that any provision of this Agreement is ambiguous as to its compliance with Section 409A of the Code, the provision shall be read in such a manner so that all payments hereunder comply with Section 409A of the Code. The parties agree that this Agreement may be amended, as reasonably requested by either party, and as may be necessary to fully comply with Section 409A of the Code and all related rules and regulations in order to preserve the payments and benefits provided hereunder without additional cost to either party.

 

8


(d) The parties intend that the severance payments and other compensation provided for herein are reasonable compensation for Executive’s services to the Bank and shall not constitute “excess parachute payments” within the meaning of Section 280G (or any successor provision) of the Code. If the Bank’s independent accounting firm or independent tax counsel appointed by the Bank (“Tax Counsel”) determines that any or the aggregate value (as determined pursuant to Section 280G of the Code) of all payments, distributions, accelerations of vesting, awards and provisions of benefits by the Bank to or for the benefit of the Executive (whether paid or payable, distributed or distributable, accelerated, awarded or provided pursuant to the terms of this Agreement or otherwise), (a “Payment”) would constitute an excess parachute payment and be subject to the excise tax imposed by Section 4999 (or any successor provision) of the Code (the “Excise Tax”), then the Bank shall pay the Executive an additional payment (a “Gross-Up Payment”) such that after payment by Executive of all taxes (including any interest or penalties imposed with respect to such taxes, including any Excise Tax imposed upon the Gross-Up Payment), Executive retains an amount of the Gross-Up Payment equal to the Excise Tax imposed upon the Payment. The intent of the parties is that the Bank shall be solely responsible for, and shall pay, any Excise Tax on the Payments and Gross-Up Payment and any income and employment taxes (including, without limitation, penalties and interest) imposed on any Gross-Up Payment payable hereunder. For purposes of determining the amount of the Gross-Up Payment, the Executive shall be deemed to pay federal income tax and employment taxes at the highest marginal rate of federal income and employment taxation in the calendar year in which the Gross-Up Payment is to be made and state and local income taxes at the highest marginal rate of taxation in the state and locality of the Executive’s domicile for income tax purposes on the date the Gross-Up Payment is made.

(e) For purposes of this Agreement, the terms “excess parachute payment” and “parachute payments” shall have the meanings assigned to them in Section 280G (or any successor provision) of the Code and such “parachute payments” shall be valued as provided therein. Present value for purposes of this Agreement shall be calculated in accordance with Section 1274(b)(2) (or any successor provision) of the Code. All calculations and determinations under this Section 8 shall be made by Tax Counsel whose determinations shall be conclusive and binding on the Bank and the Executive for all purposes. Subject to the terms and conditions of this paragraph, for purposes of making the calculations and determinations required by this Section 8, Tax Counsel may rely on reasonable, good faith assumptions and approximations concerning the application of Section 280G (or any successor provision) and Section 4999 (or any successor provision) of the Code. The Bank and the Executive shall furnish Tax Counsel with such information and documents as Tax Counsel may reasonably request in order to make its determinations under this Section. The Bank shall bear all costs Tax Counsel may reasonably incur in connection with its services. In connection with making determinations under this Section, Tax Counsel shall take into account the value of any reasonable compensation for services to be rendered by the Executive before or after the Change in Control, including without limitation, the Executive’s agreement to refrain from performing services pursuant to a covenant not to compete or similar covenant, and the Bank shall cooperate in good faith in connection with any such valuations and reasonable compensation positions.

9. Non-Competition, Non-Solicitation and Confidential Information.

(a) Non-Competition. Upon any termination of the Executive’s employment for which the Executive receives a severance payment pursuant to Section 6(b) of this Agreement, the Executive agrees not to compete with the Bank for a period of one year following such termination in any city, town or county in which the Executive’s normal business office is located and the Bank or the Company has an office or have filed an application for regulatory approval to establish an office, determined as of the Termination Date. The Executive agrees that during such period and within said cities, towns and counties, the Executive shall not work for or advise, consult or otherwise serve with, directly or indirectly, any entity whose business materially competes with the depository, lending or other business activities of the Bank or its affiliates. The parties hereto, recognizing that irreparable injury will result to the Bank in

 

9


the event of the Executive’s breach of this Section 9(a), agree that in the event of any such breach by the Executive, the Bank will be entitled, in addition to any other remedies and damages available, to an injunction to restrain the violation hereof by the Executive, the Executive’s partners, agents, servants, employees and all persons acting for or under the direction of the Executive. The Executive represents and admits that, in the event of the termination of his employment pursuant to Section 6(b) of this Agreement, the Executive’s experience and capabilities are such that the Executive can obtain employment in a business engaged in other lines and/or of a different nature than the Bank, and that the enforcement of a remedy by way of injunction will not prevent the Executive from earning a livelihood. Nothing herein will be construed as prohibiting the Bank from pursuing any other remedies available to the Bank for such breach or threatened breach, including the recovery of damages from the Executive.

(b) Non-Solicitation. During the term of the Executive’s employment under this Agreement and one year following the Termination Date (other than a termination under Section 7 hereof), the Executive shall not, directly or indirectly (i) hire or attempt to hire any employee of the Bank, assist in such hiring by any other person, or encourage any such employee to terminate his or her relationship with the Bank, or (ii) solicit business from any customer of the Bank or their subsidiaries, divert or attempt to divert any business from the Bank or their subsidiaries, or induce, attempt to induce, or assist others in inducing or attempting to induce any agent, customer or supplier of the Bank or any other person or entity associated or doing business with the Bank (or proposing to become associated or to do business with the Bank) to terminate such person’s or entity’s relationship with the Bank (or to refrain from becoming associated with or doing business with the Bank) or in any other manner to interfere with the relationship between the Bank and any such person or entity. The Executive understands that the restrictions set forth in this Section 9(b) and the following Section 9(c) are intended to protect the Bank’ interests in its Confidential Information (as defined below) and established employee, customer and supplier relationships and goodwill, and the Executive agrees that such restrictions are reasonable and appropriate for this purpose. For the avoidance of doubt, the Executive’s involvement in general advertising or general personnel recruiting efforts that are not targeted at customers or employees of any of the Bank shall not be considered to violate this Section 9(b).

(c) Confidential Information. The Executive shall not at any time divulge, use, furnish, disclose or make accessible to anyone, other than to an employee or director of the Bank with a reasonable need to know, any knowledge or information with respect to confidential or secret data, procedures or techniques of the Bank, including confidential supervisory information (as defined in 12 CFR §4.32) (“Confidential Information”), provided, however, that nothing in this Section 9 shall prevent the disclosure by the Executive of any such information which at any time comes into the public domain other than as a result of the violation of the terms of this Section 9 by the Executive or which is otherwise lawfully acquired by the Executive. Execution of this Agreement by the Executive shall constitute his written agreement per 12 CFR §4.37 that he will treat the confidential supervisory information in accordance with 12 CFR §4.37.

(d) Documents, Records, etc. All documents, records, data, apparatus, equipment and other physical property, whether or not pertaining to Confidential Information, which are furnished to the Executive by the Bank or are produced by the Executive in connection with the Executive’s employment will be and remain the sole property of the Bank. The Executive will return to the Bank all such materials and property as and when requested by the Bank. In any event, the Executive will return all such materials and property immediately upon termination of the Executive’s employment for any reason. The Executive will not retain any such material or property or any copies thereof after such termination.

 

10


(e) Third-Party Agreements and Rights. The Executive hereby confirms that the Executive is not bound by the terms of any agreement with any previous employer or other party which restricts in any way the Executive’s use or disclosure of information or the Executive’s engagement in any business. The Executive represents to the Bank that the Executive’s execution of this Agreement, the Executive’s employment with the Bank and the performance of the Executive’s proposed duties for the Bank will not violate any obligations the Executive may have to any such previous employer or other party. In the Executive’s work for the Bank, the Executive will not disclose or make use of any information in violation of any agreements with or rights of any such previous employer or other party, and the Executive will not bring to the premises of the Bank any copies or other tangible embodiments of non-public information belonging to or obtained from any such previous employment or other party.

(f) Litigation and Regulatory Cooperation. During and after the Executive’s employment with the Bank, the Executive shall cooperate fully with the Bank in the defense or prosecution of any claims or any actions now in existence or that may be brought in the future against or on behalf of the Bank that relate to events or occurrences that transpired while the Executive was employed by the Bank; provided that after the end of the Executive’s employment, the Executive shall not be required to perform more than one hundred (100) hours of services pursuant to this Section 9(f) above and beyond services that could be compelled by issuance of a subpoena. The Executive’s full cooperation in connection with such claims or actions shall include, but not be limited to, being available to meet with counsel to prepare for discovery or trial and to act as a witness on behalf of the Bank at mutually convenient times. During and after the Executive’s employment, the Executive also shall cooperate fully with the Bank in connection with any investigation or review by any federal, state or local regulatory authority as such investigation or review relates to events or occurrences that transpired while the Executive was employed by the Bank. The Bank shall reimburse the Executive for any reasonable out-of-pocket expenses incurred in connection with the Executive’s performance of his obligations pursuant to this Section 9(f). Unless the Executive is then employed by the Bank, the Bank shall pay the Executive for any services pursuant to this Section 9(f) at the hourly rate of the Executive’s final annual Base Salary divided by 2,080; provided that no payment obligation shall apply to services that could be compelled pursuant to a subpoena.

(g) Injunction. The Executive agrees that it would be difficult to measure any damages caused to the Bank that might result from any breach by the Executive of the promises set forth in this Section 9, and that in any event money damages would be an inadequate remedy for any such breach. Accordingly, the Executive agrees that if the Executive breaches or proposes to breach, any portion of this Section 9, the Bank shall be entitled, in addition to all other remedies that it may have, to an injunction or other appropriate equitable relief to restrain any such breach without showing or proving any actual damages to the Bank.

10. Withholding. All payments made by the Bank under this Agreement shall be net of any tax or other amounts required to be withheld by the Bank under applicable law.

11. Indemnification. The Bank agrees to indemnify the Executive in his capacity as an officer of the Bank to the maximum extent permitted under Federal law; provided, however, the Bank shall not be required to indemnify or reimburse Executive for legal expenses or liabilities incurred in connection with an action, suit or proceeding arising from any illegal or fraudulent act committed by Executive. In addition, to the extent that the Executive serves at the request of the Bank as a representative, an officer or a Board member of any community organization or financial services industry association or similar entity, he shall be entitled to indemnification by the Bank. Indemnification pursuant to this Section 11 shall be subject to and administered in accordance with the charter or by-laws of the Bank, as amended from time to time; provided, however, that the terms of such indemnification shall be no less favorable to the Executive than those set forth in the charter or by-laws of the Bank as of the date of this Agreement. Any indemnification with respect to service to a third party shall be provided only to the extent that no indemnification or insurance is available from such third party or that any such indemnification or insurance has been exhausted. The provisions of this Section 11 shall survive expiration or termination of this Agreement for any reason whatsoever.

 

11


12. Notices. Any notices, requests, demands and other communications provided for by this Agreement shall be sufficient if in writing and delivered in person or sent by registered or certified mail, postage paid, to the Executive at the last address the Executive has filed in writing with the Bank or, in the case of the Bank, at its main office, attention of the Chairman of the Board.

13. Entire Agreement. This Agreement constitutes the entire agreement between the parties with respect to its subject matter and may not be changed except by a writing duly executed and delivered by the Bank and the Executive in the same manner as this Agreement.

14. Binding Effect, Non-assignability. This Agreement shall be binding upon and inure to the benefit of the Bank and its successors. Neither this Agreement nor any rights arising hereunder may be assigned or pledged by the Executive during his lifetime. This Agreement shall inure to the benefit of and be enforceable by the Executive’s personal or legal representatives, executors, administrators, successors, heirs, distributees, devisees and legatees.

15. Amendment. This Agreement may be amended or modified only by a written instrument signed by the Executive and by a duly authorized representative of the Bank.

16. Enforceability. If any portion or provision of this Agreement shall to any extent be declared illegal or unenforceable by a court of competent jurisdiction, then the remainder of this Agreement, or the application of such portion or provision in circumstances other than those as to which it is so declared illegal or unenforceable, shall not be affected thereby, and each portion and provision of this Agreement shall be valid and enforceable to the fullest extent permitted by law.

17. Forfeiture of Payments. The Executive agrees that the receipt of severance compensation under Section 6(b) is conditioned upon the Executive’s compliance in all material respects with the covenants set forth in Section 9. The foregoing shall be in addition to any other remedies or rights the Bank may have at law or in equity as a result of the Executive’s failure to observe such provisions.

18. Applicable Law. This Agreement shall be construed and enforced in all respects in accordance with the laws of the State of New York, without regard to its principles of conflicts of laws, and in accordance with and subject to any applicable federal laws to which the Bank may be subject as an FDIC insured institution.

19. Required Provisions.

(a) If Executive is suspended from office and/or temporarily prohibited from participating in the conduct of the Bank’s affairs by a notice served under Section 8(e)(3) or 8(g)(1) of the Federal Deposit Insurance Act, 12 U.S.C.§1818(e)(3) or (g)(1); the Bank’s obligations under this contract shall be suspended as of the date of service, unless stayed by appropriate proceedings. If the charges in the notice are dismissed, the Bank may in its discretion: (i) pay Executive all or part of the compensation withheld while their contract obligations were suspended; and (ii) reinstate (in whole or in part) any of the obligations which were suspended.

(b) If Executive is removed and/or permanently prohibited from participating in the conduct of the Bank’s affairs by an order issued under Section 8(e)(4) or 8(g)(1) of the Federal Deposit Insurance Act, 12 U.S.C. §1818(e)(4) or (g)(1), all obligations of the Bank under this contract shall terminate as of the effective date of the order, but vested rights of the contracting parties shall not be affected.

 

12


(c) If the Bank is in default as defined in Section 3(x)(1) of the Federal Deposit Insurance Act, 12 U.S.C. §1813(x)(1), all obligations of the Bank under this contract shall terminate as of the date of default, but this paragraph shall not affect any vested rights of the contracting parties.

(d) All obligations of the Bank under this contract shall be terminated, except to the extent it is determined that continuation of the contract is necessary for the continued operation of the Bank: (i) by the Comptroller of the Office of the Comptroller of the Currency (“OCC”) or its successor, or his designee, or the FDIC, at the time the FDIC enters into an agreement to provide assistance to or on behalf of the Bank under the authority contained in Section 13(c) of the Federal Deposit Insurance Act, 12 U.S.C. §1823(c); or (ii) by the Comptroller of the OCC or its successor (or his designee) at the time the Comptroller (or his designee) approves a supervisory merger to resolve problems related to the operations of the Bank, or when the Bank is determined by the Comptroller to be in an unsafe or unsound condition. Any rights of the parties that have already vested, however, shall not be affected by such action.

(e) Any payments made to Executive pursuant to this Agreement, or otherwise, are subject to and conditioned upon compliance with 12 U.S.C. §1828(k) and any rules and regulations promulgated thereunder, including 12 C.F.R. Part 359, and to the extent applicable 12 C.F.R. §163.39.

20. Dispute Resolution.

(a) If a dispute arises out of or relates to this Agreement, or the breach hereof, and if such dispute is not settled within a commercially reasonably time (not to exceed sixty (60) days, through negotiations), the parties shall attempt in good faith to settle the dispute by mediation under the Employment Arbitration Rules and Mediation Procedures of the American Arbitration Association as then in effect (the “Rules”) before resorting to litigation. No resolution or attempted resolution of any dispute or disagreement pursuant to this Section 20 shall be deemed to be a waiver of any term or provision of this Agreement or a consent to any breach or default, unless such waiver or consent shall be in writing and signed by the party claimed to have waived or consented.

(b) Any dispute or controversy not settled in accordance with the foregoing provisions of this Section 20 shall be settled exclusively by binding arbitration to be conducted before a single arbitrator mutually acceptable to the Bank and Executive in a location within twenty-five (25) miles of the Bank’s headquarters in the State of New York, in accordance with the Rules.

(c) The parties covenant and agree that they will participate in such mediation and/or arbitration in good faith and that the Bank, subject to Section 20(e), will bear the fees and expenses of such proceeding charged by the American Arbitration Association (including the fees of the arbitrators). In an arbitration, the arbitrator shall not have the power to award damages in excess of actual compensatory damages and shall not multiply actual damages or award punitive damages or any other damages, and each party hereby irrevocably waives any claim to such damages.

(d) Any payment required under this Section 20 shall be made after the final resolution referenced herein, but not later than the later of (i) December 31 of the calendar year in which such resolution is achieved, and (ii) two and one-half months after the date on which such final resolution is achieved.

(e) The prevailing party in any arbitration proceeding or any other legal proceeding between the Executive and the Bank, shall be entitled to reimbursement from the other party for all reasonable attorneys’ fees, costs and expenses that such prevailing party incurs in connection with any such proceeding.

 

13


21. Counterparts. This Agreement may be executed in any number of counterparts, each of which when so executed and delivered shall be taken to be an original; but such counterparts shall together constitute one and the same document. Transmission by facsimile, email, or other form of electronic transmission of an executed counterpart of this Agreement shall be deemed to constitute due and sufficient delivery of such counterpart.

22. Successors to the Bank. The Bank shall require any successor (whether direct or indirect, by purchase, merger, consolidation or otherwise) to all or substantially all of the business or assets of the Bank expressly to assume and agree to perform the Bank’s obligations under this Agreement to the same extent that the Bank would be required to perform it if no succession had taken place. Failure of the Bank to obtain an assumption of this Agreement at or prior to the effectiveness of any succession shall be a material breach of this Agreement.

23. No Mitigation. The Executive shall not be required to mitigate the amount of any payment provided for in this Agreement by seeking other employment or otherwise. No payment provided for in this Agreement shall be reduced by any compensation earned by the Executive as the result of employment by another employer, or the Executive’s receipt of income from any other sources, after termination of his employment with the Bank.

24. Compliance with Dodd–Frank Wall Street Reform and Consumer Protection Act. Notwithstanding anything to the contrary herein, any incentive payments to the Executive shall be limited to the extent required under the Dodd–Frank Wall Street Reform and Consumer Protection Act (the “Act”), including, but not limited to, clawbacks for such incentive payments as required by the Act. The Executive agrees to such amendments, agreements, or waivers that are required by the Act or requested by the Bank to comply with the terms of the Act.

 

14


IN WITNESS WHEREOF, this Agreement has been executed as a sealed instrument by the Bank, by its duly authorized officers, and by the Executive, as of the first date written above.

 

ATTEST:     LAKE SHORE SAVINGS BANK
By:  

/s/ Eric Hohenstein

    By:  

/s/ Kim C. Liddell

  Corporate Secretary     President and CEO
      EXECUTIVE
     

/s/ Taylor M. Gilden

      Taylor M. Gilden

 

15

Exhibit 10.8

Lake Shore Savings Bank

Annual Incentive Plan


Annual Incentive Plan

The Annual Incentive Plan is designed to compensate plan participants for the attainment of specified bank, department or division, and individual goals. The objective is to align the interests of our executives with the interests of the Bank and our shareholders in obtaining superior financial results.

The Plan operates on a calendar year basis (January 1st to December 31st). This same calendar year is the performance-period for determining the amount of incentive awards to be paid following year end.

PERFORMANCE CRITERIA

 

  •  

Bank Performance - For all plan participants, a portion of the annual incentive will be based on overall bank performance. The Compensation Committee will work with Management to set appropriate bank-wide goals on an annual basis and these may change from year to year. In addition, the Compensation Committee will review the combination of goals, and this annual incentive program, to ensure it does not expose the organization to material risk or risky behavior.

 

  •  

Div/ Dept/Branch Performance - For all plan participants, a portion of the annual incentive may be based on overall department, division or branch performance. Management will set appropriate goals for participants on an annual basis based on their position and function. We note that these may change from year to year based on each participant’s role at the Bank and our strategic objectives.

 

  •  

Individual Performance - At the beginning of each performance year, individual goals will be set for each participant. Each individual goal will be mutually exclusive; thus, one goal may be met and paid even though another goals is not achieved. However, individual performance goals must meet at least threshold performance levels before the bank-wide element will be paid out. For example, if the bank-wide goals are met, but the participant fails to meet threshold levels of his or her individual performance goals, no payout will be made for the bank-wide element to said participant.

PERFORMANCE STANDARDS

For each performance factor (Overall Bank, Dept, Branch, and Individual), an appropriate standard of performance must be established with three essential performance points:

 

  •  

Threshold Performance: That level of performance for each factor below which no award will be given. For net income goals, we set threshold goals at 90% of target (budget) goals for the performance year.

 

  •  

Target Performance: The level of performance for each factor at budgeted goals. The budgeted, or expected, level of performance is based upon historical data and approved budgets for expected performance during the upcoming performance period. The Compensation Committee and Board will approve bank-wide goals on an annual basis.

 

  •  

Maximum: This plan is designed to pay for maximum performance, which we have defined as exceeding targeted goals by a significant amount. For the Bank-wide net income goal, the targeted net income goal must be exceeded by 10% to pay out at maximum levels. For other goals, we generally set maximum performance at 10% above target goals where appropriate and the performance metric is a line item on our budget. Maximum levels for some performance ratios or growth goals (such as NPAs and deposit) were set by assessing the degree of stretch between target and max, and the incremental performance that the Committee believes should result in a maximum payout level.

 

  •  

Superior: The plan will pay for superior performance defined by exceeding targeted goals by 20%.


PLAN PAYOUTS

Participants must be in good standing with the Bank. If an employee is on probation or receives an unsatisfactory performance review, he or she may forfeit any award payouts that performance year.

After all performance results are available at year-end, the awards will be calculated for each Plan participant and approved by the Compensation Committee. The Compensation Committee may, at their discretion, allow participants to receive their award in cash, stock, or a combination.

The actual award payouts will be calculated using a ratable approach, where award payouts are calculated as a proportion of minimum, target, maximum and superior award opportunities. If actual performance falls between a performance level, the payout will also fall between the pre-defined performance level on a pro-rated basis. A Plan participant must be an employee at the time of the award payout in order to receive a payout. The result of the performance criteria is calculated as a percent of base salary for participants during the current Plan year. Plan payouts will be made no later than 75 days after the year end.

Lake Shore Savings Bank has the right to recover any incentive payments that were made based on material misstatements or inaccurate performance metrics.

PLAN ADMINISTRATION

Responsibilities of the Compensation Committee: The Compensation Committee has the responsibility to approve, amend, or terminate the Plan as necessary. The actions of the Compensation Committee shall be final and binding on all parties. The Compensation Committee shall also review the operating rules of the Plan on an annual basis and revise these rules if necessary. The Compensation Committee also has the sole ability to decide if an extraordinary event totally outside of management’s influence, be it a windfall or a shortfall, has occurred during the current Plan year, and whether the figures should be adjusted to neutralize the effects of such events. After approval by the Compensation Committee, management shall, as soon as practical, inform each of the Plan participants under the Plan of their potential award under the operating rules adopted for the Plan year.

Responsibilities of the CEO: The CEO of the Company, at the direction of the Compensation Committee, administers the program and provides liaison to the Compensation Committee, including the following specific responsibilities: recommend the participants to be included in the Plan each year (this includes determining if additional employees should be added to the Plan and if any Plan participants should be removed from participating in the Plan); provide recommendations for the award opportunity amounts at threshold, target, maximum and superior for employees other than himself; review the objectives and evaluations, adjust guideline awards for performance and recommend final awards to the Compensation Committee; and, provide other appropriate recommendations that may become necessary during the life of the Plan. This could include such items as changes to Plan provisions.

Amendments and Plan Termination: The Company has developed the Plan on the basis of existing business, market and economic conditions, current services, and staff assignments. If substantial changes occur that affect these conditions, services, assignments, or forecasts, the Company may add to, amend, modify, or discontinue any of the terms or conditions of the Plan at any time with approval from the Compensation Committee. The Compensation Committee may, at its sole discretion, terminate, change, or amend any of the Plan as it deems appropriate.

MISCELLANEOUS

Reorganization: If the Company shall merge into or consolidate with another company, reorganize, or sell substantially all of its assets to another company, firm, or person, such succeeding or continuing company, firm, or person shall succeed to, assume, and discharge the obligations of the Company under this Plan. Upon the occurrence of such event, the term “Company”, as used in this Plan, shall be deemed to refer to the successor or survivor company.


Tax Withholding: The Company shall withhold any taxes that are required to be withheld from the benefits provided under this Plan.

Designated Fiduciary: The Company shall be the named fiduciary and Plan Administrator under the Plan. The named fiduciary may delegate to others certain aspects of the management and operation responsibilities of the Plan, including the employment of advisors and the delegation of ministerial duties to qualified individuals.

No Guarantee of Employment: This Plan is not an employment policy or contract. It does not give the Plan participant the right to remain an employee of the Company, nor does it interfere with the Company’s right to discharge the Plan participant.

Exhibit 21

Subsidiaries of the Registrant

The following is a list of the subsidiaries of Lake Shore Bancorp, Inc.:

 

Name

  

State of Incorporation

Lake Shore Bank*    New York

 

*

As part of the conversion, Lake Shore Savings Bank will convert its charter to a New York commercial bank and will be renamed Lake Shore Bank.

Exhibit 23.2

Consent of Independent Registered Public Accounting Firm

We consent to the use in this Registration Statement on Form S-1 of Lake Shore Bancorp, Inc. of our report dated March 14, 2025, relating to the consolidated financial statements of Lake Shore Bancorp, Inc. appearing in the Registration Statement on Form S-1.

We also consent to the reference to our firm under the heading “Experts” in such Registration Statement.

/s/ Yount, Hyde & Barbour, P.C.

Winchester, Virginia

March 14, 2025

Exhibit 23.3

 

LOGO

Consent of Independent Registered Public Accounting Firm

We consent to the use in this Registration Statement on Form S-1 of Lake Shore Bancorp, Inc. and subsidiary of our report dated March 22, 2024, relating to the consolidated financial statements as of December 31, 2023. We also consent to the reference to us under the heading “Experts” in such Registration Statement.

/s/ Baker Tilly US, LLP

Pittsburgh, Pennsylvania

March 14, 2025

Exhibit 23.4

 

LOGO

March 13, 2025

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc.

Lake Shore Savings Bank

31 East Fourth Street

Dunkirk, New York 14048

Members of the Boards of Directors:

We hereby consent to the use of our firm’s name in the Application for Conversion of a Mutual Holding Company to Stock Form 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 Lake Shore 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.
LOGO

 

 

 

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 99.1

 

LOGO

December 23, 2024

Mr. Kim C. Liddell

President and Chief Executive Officer

Lake Shore Savings Bank

31 East Fourth Street

Dunkirk, New York 54403

Dear Mr. Liddell:

This letter sets forth the agreement between Lake Shore Savings Bank, Dunkirk, New York (the “Bank”), the wholly-owned subsidiary of Lake Shore Bancorp, Inc., which in turn is the majority-owned subsidiary of Lake Shore, MHC (the “MHC” and collectively, the “Company”), and RP® Financial, LC. (“RP Financial”), whereby RP Financial will provide the independent conversion appraisal services in conjunction with the second step conversion transaction of the MHC. The scope, timing and fee structure for these appraisal services are described below. These conversion appraisal services will be directed by the undersigned, along with Gregory E. Dunn, Director, and supported by additional staff.

Description of Appraisal Services

Due Diligence Review. RP Financial will conduct financial due diligence, including senior management interviews and reviews of historical financial information, business plan, and other corporate documents, to gain insight into operations, financial condition, profitability, market area, risks and internal and external factors impacting the Company. This due diligence review will be considered in determining the pro forma market value of the Company. We will review pertinent sections of the prospectus and conduct discussions with the Company and its representatives to obtain key conversion offering information, including key deal elements such as use of proceeds, reinvestment rate, marginal tax rate, offering expenses, stock plans characteristics (such as employee stock ownership plan and stock grant plan), charitable foundation contribution, proposed dividend and other material characteristics.

Appraisal Report. RP Financial will prepare a detailed written valuation report consistent with the regulatory appraisal guidelines and standard pro forma valuation practices, taking into consideration the pro forma market value and the resulting stock offering. The appraisal report will include an analysis of the Company’s financial condition and operating results, operating strategy and characteristics, market area, key risks and issues specific to MHC ownership such as waived dividends and assets held solely at the MHC level. The appraisal report will incorporate an evaluation of the Company’s business strategies, prospects for the future and the intended use of proceeds. A peer group analysis relative to certain relatively comparable publicly-traded banking companies will be conducted for the purpose of determining appropriate pro forma valuation adjustments for the Company relative to the peer group’s pricing ratios. The appraisal report will also consider the recent trading activity of the stock.

 

 

 

1311-A Dolley Madison Blvd.    Direct: (703) 647-6546
Suite 2A    Main: (703)528-1700
McLean, VA 22101    Fax: (703)528-1788
wpommerening@rpfinancial.com    www.rpfinancial.com


Mr. Kim C. Liddell

December 23, 2024

Page 2

 

The original appraisal report will establish a midpoint pro forma market value, the corresponding range of value and offering range, and the corresponding exchange. The appraisal report will provide the valuation basis for the size of the stock offering. The appraisal report may be periodically updated during the application and offering process, and, in accordance with the applicable regulations, there will be at least one updated appraisal prepared at the closing of the stock offering to determine the number of shares to be issued. In the event of a syndicated community offering, it may be necessary to file an update in conjunction with the close of the subscription offering and prior to the pricing phase in the syndicated community offering. In the event of a syndicated community offering phase, RP Financial will participate in applicable all hands calls and virtual meetings regarding the offering results, stock pricing and timing.

Timing. RP Financial agrees to deliver the original appraisal report and subsequent updates, in writing, to the Company at the above address, in conjunction with the filing of the regulatory applications and amendments thereto. With prior approval by the Company, subsequent updates will be filed promptly as certain events occur which would warrant their preparation and filing.

Related Services. RP Financial agrees to perform related services as necessary or required in connection with the regulatory review of the original appraisal and subsequent updates. RP Financial will also prepare the pro forma presentations for inclusion in the prospectus, reflecting the original appraisal and subsequent updates, as appropriate.

Board Presentation. RP Financial anticipates presenting the original appraisal report, including the appraisal methodology, peer group selection and assumptions, to the Company’s Board of Directors prior to filing it with the regulatory application. If appropriate, RP Financial will present subsequent updates to the Board. It is understood that this appraisal review may be presented either in person or virtually depending upon timing and other circumstances.

Fee Structure and Payment Schedule

The Company agrees to pay RP Financial the following fees for preparation and delivery of the original appraisal report and subsequent appraisal updates, plus reimbursable expenses. Payment of these fees shall be made according to the following schedule:

 

  •  

$10,000 upon execution of this letter of agreement engaging RP Financial’s appraisal services;

 

  •  

$65,000 upon delivery of the completed original appraisal report; and,

 

  •  

$10,000 upon delivery of each subsequent appraisal update report required in conjunction with the regulatory application and stock offering. It is anticipated that there will be at least one appraisal update report, specifically the update to be prepared in conjunction with the completion of the stock offering.

The Company will reimburse RP Financial for reasonable out-of-pocket expenses incurred in preparation of the original appraisal and subsequent updates. Such out-of-pocket expenses will likely include travel, printing, communications, shipping, reasonable counsel fees, computer and data services, and will not exceed $10,000 in the aggregate, without the Company’s authorization to exceed this level.


Mr. Kim C. Liddell

December 23, 2024

Page 3

 

In the event the Company shall, for any reason, discontinue the proposed transaction prior to delivery of the completed original appraisal report or subsequent updates and payment of the corresponding fees, the Company agrees to compensate RP Financial according to RP Financial’s standard billing rates for consulting services based on accumulated and verifiable time expenses, not to exceed the respective fee caps noted above, after applying full credit to the initial retainer fee towards such payment, together with reasonable out-of-pocket expenses, subject to the cap on such expenses as set forth above. RP Financial’s standard billing rates range from $125 per hour for Associates to $550 per hour for Managing Directors.

If during the course of the proposed transaction, unforeseen events occur so as to materially change the nature or the work content of the services described in this contract, the terms of said contract shall be subject to renegotiation by the Company and RP Financial. Such unforeseen events shall include, but not be limited to, material changes to the structure of the transaction such as inclusion of a simultaneous business combination transaction, material changes in the applicable regulations, appraisal guidelines or processing procedures as they relate to such appraisals, material changes in management or procedures, operating policies or philosophies, and excessive delays or suspension of processing of applications by the regulators such that completion of the transaction requires the preparation by RP Financial of a new appraisal.

Covenants, Representations and Warranties

The Company and RP Financial agree to the following:

1. The Company agrees to make available or to supply to RP Financial such information with respect to its business and financial condition as RP Financial may reasonably request in order to provide the aforesaid valuation. Such information heretofore or hereafter supplied or made available to RP Financial shall include, but not be limited to: annual audited and unaudited internal financial statements and management reports, business plan and budget, periodic regulatory filings and material agreements, risk management reports, debt instruments, off balance sheet assets or liabilities, commitments and contingencies, and other corporate books and records. All information provided by the Company to RP Financial shall remain strictly confidential (unless such information is otherwise made available to the public), and if the reorganization and stock offering is not consummated, or the services of RP Financial are terminated hereunder, RP Financial shall promptly return to the Company the original and any copies of such information.

2. RP Financial represents that it will comply with any and all federal, state and local laws, regulations and ordinances governing or relating to the privacy, security, confidentiality or integrity of personal information, data, and confidential information (“Privacy Laws”). RP Financial shall implement such physical, administrative and technical safeguards as shall be necessary to ensure the security and confidentiality of any personal information, data, and confidential information it receives, including maintaining written policies and procedures detailing its compliance with any applicable Privacy Laws. Such written policies and procedures shall be made available to the Company for review upon request. The Company represents and warrants to RP Financial that any information provided to RP Financial does not and will not, to the best of the Company’s knowledge, at the times it is provided to RP Financial, contain any untrue statement of a material fact or in response to informational requests by RP Financial fail to state a material fact necessary to make the statements therein not false or misleading in light of the circumstances under which they were made.


Mr. Kim C. Liddell

December 23, 2024

Page 4

 

3. (a) The Company agrees that it will indemnify and hold harmless RP Financial, any affiliates of RP Financial, the respective members, officers, agents and employees of RP Financial or their successors and assigns who act for or on behalf of RP Financial in connection with the services called for under this agreement (hereinafter referred to as “RP Financial”), from and against any and all losses, claims, damages and liabilities (including, but not limited to, reasonable attorney’s fees, and all losses and expenses in connection with claims under the federal securities laws) attributable to (i) any untrue statement of a material fact contained in the financial statements or other information furnished or otherwise provided by the Company to RP Financial, either orally or in writing; (ii) the omission of a material fact from the financial statements or other information furnished or otherwise made available by the Company to RP Financial; or (iii) any action or omission to act by the Company, or the Company’s respective officers, directors, employees or agents, which action or omission is undertaken in bad faith or willful misconduct or is negligent. The Company will be under no obligation to indemnify RP Financial hereunder if a court determines that RP Financial was negligent or acted in bad faith or with willful misconduct with respect to any actions or omissions of RP Financial related to a matter for which indemnification is sought hereunder. Reasonable time devoted by RP Financial to situations for which RP Financial is deemed entitled to indemnification hereunder, shall be an indemnifiable cost payable by the Company at the normal hourly professional rate chargeable by such employee.

Notwithstanding anything in this agreement to the contrary, RP Financial shall notify the Company immediately via telephone, to be followed up in writing, of any actual, suspected or threatened security breach incident involving confidential information, and shall cooperate fully in investigating and responding to each successful or attempted security breach. RP Financial will defend, indemnify and hold the Company harmless from and against all third party claims, losses, damages and liabilities arising out of a security breach and shall pay for all costs associated with responding to such breach, including without limitation, all legal, forensic, public relations, consultancy and other expert fees incurred by the Company, the costs of any and all notifications that the Company sends to individuals whose information was affected by any incident, and the cost of an annual credit monitoring services subscription for all such individuals.

(b) RP Financial shall give written notice to the Company of such claim or facts within thirty days of the assertion of any claim or discovery of material facts upon which RP Financial intends to base a claim for indemnification hereunder, including the name of counsel that RP Financial intends to engage in connection with any indemnification related matter. In the event the Company elects, within seven days of the receipt of the original notice thereof, to contest such claim by written notice to RP Financial, the Company shall not be obligated to make payments under Section 3(c), but RP Financial will be entitled to be paid any amounts payable by the Company hereunder within five days after the final non-appealable determination of such contest either by written acknowledgement of the Company or a decision of a court of competent jurisdiction or alternative adjudication forum, unless it is determined in accordance with Section 3(c) hereof that RP Financial is not entitled to indemnity hereunder. If the Company does not so elect to contest a claim for indemnification by RP Financial hereunder, RP Financial shall (subject to the Company’s receipt of the written statement and undertaking under Section 3(c) hereof) be paid promptly and in any event within thirty days after receipt by the Company of detailed billing statements or invoices for which RP Financial is entitled to reimbursement under Section 3(c) hereof.


Mr. Kim C. Liddell

December 23, 2024

Page 5

 

(c) Subject to the Company’s right to contest under Section 3(b) hereof, the Company shall pay for or reimburse the reasonable expenses, including reasonable attorneys’ fees, incurred by RP Financial in advance of the final disposition of any proceeding within thirty days of the receipt of such request if RP Financial furnishes the Company: (1) a written statement of RP Financial’s good faith belief that it is entitled to indemnification hereunder; (2) a written undertaking to repay the advance if it ultimately is determined in a final, non-appealable adjudication of such proceeding that it or he is not entitled to such indemnification; and (3) a detailed invoice of the expenses for which reimbursement is sought.

(d) In the event the Company does not pay any indemnified loss or make advance reimbursements of expenses in accordance with the terms of this agreement, RP Financial shall have all remedies available at law or in equity to enforce such obligation.

(e) Notwithstanding any other provision set forth in this Section 3, in no event shall any payment made by Lake Shore Bancorp, Inc., the MHC or the Bank pursuant to this Section 3 exceed the amount permissible under applicable federal law, including, without limitation, Section 18(k) of the Federal Deposit Insurance Act and the regulations promulgated thereunder.

This agreement constitutes the entire understanding of the Company and RP Financial concerning the subject matter addressed herein, and such contract shall be governed and construed in accordance with the Commonwealth of Virginia. This agreement may not be modified, supplemented or amended except by written agreement executed by both parties.

The Company and RP Financial are not affiliated, and neither the Company nor RP Financial has an economic interest in, or is held in common with, the other and has not derived a significant portion of its gross revenues, receipts or net income for any period from transactions with the other. RP Financial represents and warrants that it is not aware of any fact or circumstance that would cause it not to be “independent” within the meaning of the conversion regulations of the federal banking agencies or otherwise prohibit or restrict in anyway RP Financial from serving in the role of independent appraiser for the Company.

* * * * * * * * * * *


Mr. Kim C. Liddell

December 23, 2024

Page 6

 

Please acknowledge your agreement to the foregoing by signing as indicated below and returning to RP Financial a signed copy of this letter, together with the engagement fee of $10,000.

 

      Sincerely,
     

/s/ William E. Pommerening

      William E. Pommerening
      Managing Director
Agreed to and Accepted:  

/s/ Kim C. Liddell

 
  Kim C. Liddell  
    President and Chief Executive Officer  
    Lake Shore Savings Bank, Dunkirk, New York  
Date Executed:   2/12/25  

Exhibit 99.2

 

LOGO

March 13, 2025

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc.

Lake Shore Savings Bank

31 East Fourth Street

Dunkirk, New York 14048

 

Re:

Plan of Conversion and Reorganization

Lake Shore, MHC

Lake Shore Bancorp, Inc.

Lake Shore Savings Bank

Members of the Boards of Directors:

All capitalized terms not otherwise defined in this letter have the meanings given such terms in the Plan of Conversion and Reorganization (the “Plan”) approved by the Boards of Directors of Lake Shore, MHC (the “MHC”), Lake Shore Bancorp, Inc., a federally chartered corporation, and Lake Shore Savings Bank. The Plan provides for the conversion of the MHC into the capital stock form of organization. Pursuant to the Plan, a new Maryland stock holding company named Lake Shore Bancorp, Inc. (the “Company”) will be organized and will sell shares of common stock in a public offering. When the conversion is completed, all of the capital stock of Lake Shore Savings Bank will be owned by the Company and all of the common stock of the Company will be owned by public stockholders.

We understand that in accordance with the Plan, subscription rights to purchase shares of common stock in the Company are to be issued to: (1) Eligible Account Holders; (2) Tax-Qualified Plans including Lake Shore Savings Bank’s employee stock ownership plan (the “ESOP”); (3) Supplemental Eligible Account Holders; and (4) Other Members. Based solely upon our observation that the subscription rights will be available to such parties without cost, will be legally non-transferable and of short duration, and will afford such parties the right only to purchase shares of common stock at the same price as will be paid by members of the general public in the community or syndicated community offerings but without undertaking any independent investigation of state or federal law or the position of the Internal Revenue Service with respect to this issue, we are of the belief that, as a factual matter:

(1) the subscription rights will have no ascertainable market value; and

(2) the price at which the subscription rights are exercisable will not be more or less than the pro forma market value of the shares upon issuance.

Changes in the local and national economy, the legislative and regulatory environment, the stock market, interest rates, and other external forces (such as natural disasters or significant world events) may occur from time to time, often with great unpredictability and may materially impact the value of thrift stocks as a whole or the Company’s value alone. Accordingly, no assurance can be given that persons who subscribe to shares of common stock in the subscription offering will thereafter be able to buy or sell such shares at the same price paid in the subscription offering.

 

Sincerely,

 

LOGO

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 99.3

 

LOGO

PRO FORMA VALUATION REPORT SECOND-STEP CONVERSION Lake Shore Bancorp, Inc.â”,Dunkirk, New York PROPOSED HOLDING COMPANY FOR: Lake Shore Savings Bankâ”,Dunkirk, New York Dated as of February 3, 2025


. LOGO

February 3, 2025           

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc.

Lake Shore Savings Bank

31 East Fourth Street

Dunkirk, New York 14048

Members of the Boards of Directors:

At your request, we have completed and hereby provide an independent appraisal (“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 transaction described below.

This 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 Federal Deposit Insurance Corporation (“FDIC”), the Office of the Comptroller of the Currency (“OCC”) and the New York State Department of Financial Services, and applicable regulatory interpretations thereof.

Description of Plan of Conversion and Reorganization

On January 30, 2025, the Boards of Directors of Lake Shore, MHC (the “MHC”) and Lake Shore Bancorp, Inc. (“LSBK”) adopted a plan of conversion and reorganization (the “Plan”) whereby the MHC will convert to stock form. As a result of the conversion, LSBK, which currently owns all of the issued and outstanding common stock of Lake Shore Savings Bank (the “Bank”), will be succeeded by a new Maryland corporation with the name of Lake Shore Bancorp, Inc. (“Lake Shore Bancorp” or the “Company”). Following the conversion, the MHC and LSBK will no longer exist. For purposes of this document, the existing consolidated entity will hereinafter also be referred to as Lake Shore Bancorp or the Company, unless otherwise identified as LSBK. As of December 31, 2024, the MHC had a majority ownership interest in, and its principal asset consisted of, approximately 63.41% of the common stock (the “MHC Shares”) of LSBK. The remaining 36.59% of LSBK’s common stock is owned by public stockholders. Pursuant to the Plan, the Bank will convert from a federal saving bank into a New York-chartered commercial bank and change its name to Lake Shore Bank.

It is our understanding that Lake Shore Bancorp will offer its stock, representing the majority ownership interest held by the MHC, in a subscription offering to Eligible Account Holders, Tax-Qualified Plans including the Bank’s employee stock ownership plan (the “ESOP”), Supplemental Eligible Account Holders and Other Members. To the extent that shares remain available for purchase after satisfaction of all subscriptions received in the subscription offering, the shares may be offered for sale to the public at large in a community offering and a syndicated community offering. Upon completing the mutual-to-stock conversion and stock

 

 

 

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

February 3, 2025

Page 2

 

offering (the “second-step conversion”), the Company will be 100% owned by public shareholders, the publicly-held shares of LSBK will be exchanged for shares in the Company at a ratio that retains their ownership interest at the time the conversion is completed and the MHC assets will be consolidated with the Company.

RP® Financial, LC.

RP® Financial, LC. (“RP Financial”) is a financial consulting firm serving the financial services industry nationwide that, among other things, specializes in financial valuations and analyses of business enterprises and securities, including the pro forma valuation for savings institutions converting from mutual-to-stock form. The background and experience of RP Financial is detailed in Exhibit V-1. We believe that, except for the fee we will receive for the Appraisal, we are independent of the Company, LSBK, the Bank, the MHC and the other parties engaged by the Bank or the Company to assist in the second-step conversion process.

Valuation Methodology

In preparing our Appraisal, we have reviewed the regulatory applications of the Company, the Bank and the MHC, including the prospectus as filed with the FRB and the Securities and Exchange Commission (“SEC”). We have conducted a financial analysis of the Company, the Bank and the MHC that has included a review of audited financial information for the years ended December 31, 2020 through December 31, 2024, a review of various unaudited information and internal financial reports through December 31, 2024, and due diligence related discussions with the Company’s management; Yount, Hyde & Barbour, P.C., the Company’s independent auditor; Luse Gorman, PC, the Company’s conversion counsel and Raymond James & Associates, Inc., the Company’s marketing advisor in connection with the stock offering. All assumptions and conclusions set forth in the Appraisal were reached independently from such discussions. In addition, where appropriate, we have considered information based on other available published sources that we believe are reliable. While we believe the information and data gathered from all these sources are reliable, we cannot guarantee the accuracy and completeness of such information.

We have investigated the competitive environment within which Lake Shore Bancorp operates and have assessed Lake Shore Bancorp’s relative strengths and weaknesses. We have kept abreast of the changing regulatory and legislative environment for financial institutions and analyzed the potential impact on Lake Shore Bancorp and the industry as a whole. We have analyzed the potential effects of the stock conversion on Lake Shore Bancorp’s operating characteristics and financial performance as they relate to the pro forma market value of Lake Shore Bancorp. We have analyzed the net assets held by the MHC, which will be consolidated with Lake Shore Bancorp’s balance sheet pursuant to the completion of the second-step conversion. We have reviewed the economic and demographic characteristics of the Company’s primary market area. We have compared Lake Shore Bancorp’s financial performance and condition with selected publicly-traded thrifts in accordance with the Valuation Guidelines, as well as all publicly-traded thrifts and thrift holding companies. We have reviewed the current conditions in the securities markets in general and the market for thrift stocks in particular, including the market for existing thrift issues, initial public offerings by thrifts and thrift holding companies and second-step conversion offerings.


Boards of Directors

February 3, 2025

Page 3

 

We have excluded from such analyses thrifts subject to announced or rumored acquisition, and/or institutions that exhibit other unusual characteristics.

The Appraisal is based on Lake Shore Bancorp’s representation that the information contained in the regulatory applications and additional information furnished to us by Lake Shore Bancorp and its independent auditor, legal counsel and other authorized agents are truthful, accurate and complete. We did not independently verify the financial statements and other information provided by Lake Shore Bancorp, or its independent auditor, legal counsel and other authorized agents nor did we independently value the assets or liabilities of Lake Shore Bancorp. The valuation considers Lake Shore Bancorp only as a going concern and should not be considered as an indication of Lake Shore Bancorp’s liquidation value.

Our appraised value is predicated on a continuation of the current operating environment for Lake Shore Bancorp and for all thrifts and their holding companies. Changes in the local, state and national economy, the legislative and regulatory environment for financial institutions and mutual holding companies, the stock market, interest rates, and other external forces (such as natural disasters or significant world events) may occur from time to time, often with great unpredictability and may materially impact the value of thrift stocks as a whole or the value of Lake Shore Bancorp’s stock alone. It is our understanding that there are no current plans for selling control of Lake Shore Bancorp following completion of the second-step conversion. To the extent that such factors can be foreseen, they have been factored into our analysis.

The estimated pro forma market value is defined as the price at which Lake Shore Bancorp’s common stock, immediately upon completion of the second-step 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.

In preparing the pro forma pricing analysis we have taken into account the pro forma impact of the MHC’s net assets (i.e., unconsolidated equity) that will be consolidated with the Company and thus will increase equity. After accounting for the impact of the MHC’s net assets, the public shareholders’ ownership interest was reduced by approximately 0.11%. Accordingly, for purposes of the Company’s pro forma valuation, the public shareholders’ pro forma ownership interest was reduced from 36.59% to 36.48% and the MHC’s ownership interest was increased from 63.41% to 63.52%.

Valuation Conclusion

It is our opinion that, as of February 3, 2025, the estimated aggregate pro forma valuation of the shares of the Company to be issued and outstanding at the end of the conversion offering – including (1) newly-issued shares representing the MHC’s current ownership interest in the Company and (2) exchange shares issued to existing public shareholders of LSBK – was $78,715,570 at the midpoint, equal to 7,871,557 shares at $10.00 per share. The resulting range of value and pro forma shares, all based on $10.00 per share, are as follows: $66,908,230 or 6,690,823 shares at the minimum, $90,522,900 or 9,052,290 shares at the maximum and $104,101,350 or 10,410,135 shares at the super maximum.


Boards of Directors

February 3, 2025

Page 4

 

Based on this valuation and taking into account the ownership interest represented by the shares owned by the MHC, the midpoint of the offering range is $50,000,000 equal to 5,000,000 shares at $10.00 per share. The resulting offering range and offering shares, all based on $10.00 per share, are as follows: $42,500,000 or 4,250,000 shares at the minimum, $57,500,000 or 5,750,000 shares at the maximum and $66,125,000 or 6,612,500 shares at the super maximum.

Establishment of the Exchange Ratio

The conversion regulations provide that in a conversion of a mutual holding company, the minority stockholders are entitled to exchange the public shares for newly issued shares in the fully converted company. The Boards of Directors of the MHC and LSBK have independently determined the exchange ratio, which has been designed to preserve the current aggregate percentage ownership in the Company (adjusted for the dilution resulting from the consolidation of the MHC’s unconsolidated equity into the Company). The exchange ratio to be received by the existing minority shareholders of the Company will be determined at the end of the offering, based on the total number of shares sold in the offering and the final appraisal. Based on the valuation conclusion herein, the resulting offering value and the $10.00 per share offering price, the indicated exchange ratio at the midpoint is 1.3685 shares of the Company’s stock for every one share held by public shareholders. Furthermore, based on the offering range of value, the indicated exchange ratio is 1.1632 at the minimum, 1.5738 at the maximum and 1.8098 at the super maximum. RP Financial expresses no opinion on the proposed exchange of newly issued Company shares for the shares held by the public stockholders or on the proposed exchange ratio.

Limiting Factors and Considerations

The 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 determined in accordance with applicable regulatory guidelines and 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 offering, or prior to that time, will thereafter be able to buy or sell such shares at prices related to the foregoing valuation of the estimated pro forma market value thereof. The appraisal reflects only a valuation range as of this date for the pro forma market value of Lake Shore Bancorp immediately upon issuance of the stock and does not take into account any trading activity with respect to the purchase and sale of common stock in the secondary market on the date of issuance of such securities or at anytime thereafter following the completion of the second-step conversion.

RP Financial’s valuation was based on the financial condition, operations and shares outstanding of LSBK as of December 31, 2024, the date of the financial data included in the prospectus. The proposed exchange ratio to be received by the current public stockholders of LSBK and the exchange of the public shares for newly issued shares of Lake Shore Bancorp’s common stock as a full public company was determined independently by the Boards of Directors of the MHC and LSBK. RP Financial expresses no opinion on the proposed exchange ratio to public stockholders or the exchange of public shares for newly issued shares.


Boards of Directors

February 3, 2025

Page 5

 

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 RP Financial, its principals or employees from purchasing stock of its client institutions.

This valuation may be updated as provided for in the conversion regulations and guidelines. These updates will consider, among other things, any developments or changes in the financial performance and condition of Lake Shore Bancorp, management policies, and current conditions in the equity markets for thrift shares, both existing issues and new issues. These updates may also consider changes in other external factors which impact value including, but not limited to: various changes in the legislative and regulatory environment for financial institutions, the stock market and the market for thrift stocks, and interest rates. Should any such new developments or changes be material, in our opinion, to the valuation of the shares, appropriate adjustments to the estimated pro forma market value will be made. The reasons for any such adjustments will be explained in the update at the date of the release of the update. The valuation will also be updated at the completion of Lake Shore Bancorp’s stock offering.

 

Respectfully submitted,
RP® FINANCIALLC.
LOGO
William E. Pommerening
Managing Director
LOGO
Gregory E. Dunn
Director


RP® Financial, LC.    TABLE OF CONTENTS
   i

 

TABLE OF CONTENTS

LAKE SHORE BANCORP, INC.

LAKE SHORE SAVINGS BANK

Dunkirk, New York

 

DESCRIPTION

       PAGE
NUMBER

CHAPTER ONE

  OVERVIEW AND FINANCIAL ANALYSIS   

Introduction

     I.1

Plan of Conversion and Reorganization

   I.1

Strategic Overview

   I.2

Balance Sheet Trends

   I.4

Income and Expense Trends

   I.8

Interest Rate Risk Management

   I.11

Lending Activities and Strategy

   I.11

Asset Quality

   I.13

Funding Composition and Strategy

   I.14

Subsidiaries

     I.15

Legal Proceedings

   I.15

CHAPTER TWO

  MARKET AREA ANALYSIS   

Introduction

     II.1

National Economic Factors

   II.1

Market Area Demographics

   II.6

Regional Economy

   II.8

Unemployment Trends

   II.9

Market Area Deposit Characteristics and Competition

   II.10

CHAPTER THREE

  PEER GROUP ANALYSIS   

Peer Group Selection

   III.1

Financial Condition

   III.5

Income and Expense Components

   III.8

Loan Composition

   III.11

Interest Rate Risk

   III.11

Credit Risk

     III.14

Summary

     III.14


RP® Financial, LC.    TABLE OF CONTENTS
   ii

 

TABLE OF CONTENTS

LAKE SHORE BANCORP, INC.

LAKE SHORE SAVINGS BANK

Dunkirk, New York

(continued)

 

DESCRIPTION

            PAGE
NUMBER
 

CHAPTER FOUR

   VALUATION ANALYSIS   

Introduction

        IV.1  

Appraisal Guidelines

     IV.1  

RP Financial Approach to the Valuation

     IV.1  

Valuation Analysis

     IV.2  

1.  

  Financial Condition      IV.2  

2.  

  Profitability, Growth and Viability of Earnings      IV.4  

3.  

  Asset Growth      IV.6  

4.  

  Primary Market Area      IV.6  

5.  

  Dividends      IV.7  

6.  

  Liquidity of the Shares      IV.8  

7.  

  Marketing of the Issue      IV.8  
 

A. 

   The Public Market      IV.9  
 

B. 

   The New Issue Market      IV.14  
 

C. 

   The Acquisition Market      IV.14  
 

D. 

   Trading in LSBK’s Stock      IV.16  

8.  

  Management      IV.17  

9.  

  Effect of Government Regulation and Regulatory Reform      IV.17  

Summary of Adjustments

     IV.17  

Valuation Approaches

     IV.18  

1.  

  Price-to-Earnings (“P/E”)      IV.20  

2.  

  Price-to-Book (“P/B”)      IV.22  

3.  

  Price-to-Assets (“P/A”)      IV.22  

Comparison to Recent Offerings

     IV.22  

Valuation Conclusion

     IV.23  

Establishment of the Exchange Ratio

     IV.24  


RP® Financial, LC.    LIST OF TABLES
   iii

 

LIST OF TABLES

LAKE SHORE BANCORP, INC.

LAKE SHORE SAVINGS BANK

Dunkirk, New York

 

TABLE
NUMBER

 

DESCRIPTION

  

PAGE

1.1

  Historical Balance Sheet Data    I.5

1.2

  Historical Income Statements    I.9

2.1

  Summary Demographic/Economic Data    II.6

2.2

  Primary Market Area Employment Sectors    II.8

2.3

  Market Area Largest Employers    II.9

2.4

  Unemployment Trends    II.9

2.5

  Deposit Summary    II.10

2.6

  Market Area Deposit Competitors    II.11

3.1

  Peer Group of Publicly-Traded Thrifts    III.3

3.2

  Balance Sheet Composition and Growth Rates    III.6

3.3

  Income as a % of Average Assets and Yields, Costs, Spreads    III.9

3.4

  Loan Portfolio Composition and Related Information    III.12

3.5

  Interest Rate Risk Measures and Net Interest Income Volatility    III.13

3.6

  Credit Risk Measures and Related Information    III.15

4.1

  Market Area Unemployment Rates    IV.7

4.2

  Pricing Characteristics and After-Market Trends    IV.15

4.3

  Market Pricing Versus Peer Group    IV.21


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.1

 

I. OVERVIEW AND FINANCIAL ANALYSIS

Introduction

Lake Shore Savings Bank (“Lake Shore Savings” or the “Bank”), established in 1891, is a federally chartered stock savings bank headquartered in Dunkirk, New York. Lake Shore Savings serves the Western region of northern New York through ten branch offices. The corporate headquarters and four branches are located in Chautauqua County and the remaining six branches are located in Erie County. A map of the Bank’s branch office locations is provided in Exhibit I-1. Lake Shore Savings is a member of the Federal Home Loan Bank (“FHLB”) system and its deposits are insured up to the maximum allowable amount by the Federal Deposit Insurance Corporation (“FDIC”).

Lake Shore Bancorp, Inc. (“LSBK”) is the federally chartered mid-tier holding company of the Bank. LSBK owns 100% of the outstanding common stock of the Bank. Since its formation in 2006, LSBK has been engaged primarily in the business of holding the common stock of the Bank. LSBK completed its initial public offering on April 3, 2006, pursuant to which it sold 2,975,625 shares or 45.0% of its outstanding common stock to the public and issued 3,636,875 shares or 55.0% of its common stock outstanding to Lake Shore, MHC (the “MHC”), the mutual holding company parent of LSBK. The MHC and LSBK are subject to supervision and regulation by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board” or the “FRB”). At December 31, 2024, LSBK had total consolidated assets of $685.5 million, deposits of $573.0 million and equity of $89.9 million or 13.11% of total assets. LSBK’s audited financial statements for the most recent period are included by reference as Exhibit I-2.

Plan of Conversion and Reorganization

On January 30, 2025, the Board of Directors of the MHC and LSBK adopted a Plan of Conversion and Reorganization (the “Plan”), whereby the MHC will convert to stock form. As a result of the conversion, LSBK, which currently owns all of the issued and outstanding common stock of the Bank, will be succeeded by Lake Shore Bancorp, Inc. (“Lake Shore Bancorp” or the “Company”), a newly formed Maryland corporation. Following the conversion, the MHC and LSBK will no longer exist. For purposes of this document, the existing consolidated entity will hereinafter be referred to as Lake Shore Bancorp or the Company, unless otherwise identified as LSBK. As of December 31, 2024, the MHC had a majority ownership interest of approximately 63.41% in LSBK and its principal asset consisted of 3,636,875 common stock shares of LSBK (the “MHC Shares”). The remaining 2,098,351 shares or approximately 36.59% of LSBK’s common stock was owned by public shareholders. Pursuant to the Plan, the Bank will convert to a New York chartered commercial bank and change its name to Lake Shore Bank.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.2

 

It is our understanding that Lake Shore Bancorp will offer its stock, representing the majority ownership interest held by the MHC, in a subscription offering to Eligible Account Holders, Tax-Qualified Plans including the Bank’s employee stock ownership plan (the “ESOP”), Supplemental Eligible Account Holders and Other Members. To the extent that shares remain available for purchase after satisfaction of all subscriptions received in the subscription offering, the shares may be offered for sale to the public at large in a community offering and a syndicated community offering. Upon completing the mutual-to-stock conversion and stock offering (the “second-step conversion”), the Company will be 100% owned by public shareholders, the publicly-held shares of LSBK will be exchanged for shares in the Company at a ratio that retains their ownership interest at the time the conversion is completed and the MHC assets will be consolidated with the Company.

Strategic Overview

Lake Shore Bancorp maintains a local community banking emphasis, with a primary strategic objective of meeting the borrowing and savings needs of its local customer base. In April 2023, Kim C. Liddell was appointed President and Chief Executive Officer of the Bank and its holding companies in order to lead a new management team and facilitate implementation of infrastructure to expeditiously resolve the Consent Order which the Bank entered into with the OCC in February 2023 and to build the community banking franchise. The Consent Order required the Bank to correct certain deficiencies relating to information technology, security, automated clearing house program, audit, management and BSA/AML. In addition, LSBK and the MHC entered into a written agreement with the Federal Reserve Bank of Philadelphia in June 2023 to support the remediation activities at the Bank. As a result of the new management team’s efforts, the Consent Order was terminated by the OCC on December 3, 2024 followed by the termination of the written agreement with the Federal Reserve Bank of Philadelphia on March 4, 2025.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.3

 

With the resolution of the Bank’s regulatory issues, the Company is pursuing a strategy of strengthening its community bank franchise dedicated to meeting the banking needs of business and retail customers in the communities that are served by the Company. Growth strategies are to continue to focus on commercial real estate lending, while also pursuing lending diversification that will continue to consist of 1-4 family, home equity, construction, commercial business and consumer loans. The Bank’s objective is to fund asset growth primarily through deposit growth, emphasizing growth of lower cost core deposits.

Loans constitute the major portion of the Company’s composition of interest-earning assets, with commercial real estate loans comprising approximately 59% of the Company’s loan portfolio composition. Investments serve as a supplement to the Company’s lending activities and the investment portfolio is considered to be indicative of a low risk investment philosophy, consisting mostly of municipal bonds and government-sponsored mortgage-backed securities.

Deposits have consistently served as the primary funding source for the Company, supplemented with borrowings as an alternative funding source for purposes of managing funding costs and interest rate risk. Core deposits, consisting of transaction and savings account deposits, constitute the largest portion of the Company’s deposit base. The Company’s utilization of borrowings has been limited to FHLB advances.

Lake Shore Bancorp’s earnings base is largely dependent upon net interest income and operating expense levels. Recent trends show that the Company has been experiencing net interest margin compression, which has largely stemmed from interest rate spreads narrowing due to a more significant increase in funding costs relative to the increase in yield earned on interest-earning assets. Revenues derived from sources of non-interest operating income have been maintained at relatively low levels as percent of average assets, which is indicative of the Company’s mortgage-based lending strategy and limited diversification into areas that generate non-interest operating income. Operating expenses have generally trended higher, which provided for some de-leveraging of operating expense ratios prior to 2024. However, lower operating expenses in 2024 reversed the upward trend in the Company’s operating expense ratio during 2024. Over the past five years, credit loss provisions have had a varied impact on the Company’s earnings and non-operating gains and losses have had a limited impact on the Company’s earnings.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.4

 

A key component of the Company’s business plan is to complete a second-step conversion offering. The Company’s strengthened capital position will increase operating flexibility and facilitate implementation of planned growth strategies and management of risk. The capital raised in the second-step stock offering will serve to substantially increase regulatory capital and, thereby, reduce loan concentration levels that will better position the Company to sustain desired loan growth as well as provide more of a cushion against any unforeseen credit quality related losses in future periods. The infusion of stock proceeds will also serve to enhance the Company’s liquidity and reduce interest rate risk, particularly through increasing the Company’s interest-earning assets/interest-bearing liabilities (“IEA/IBL”) ratio. The additional funds realized from the stock offering will serve to raise the level of interest-earning assets funded with equity and, thereby, reduce the ratio of interest-earning assets funded with interest-bearing liabilities as the balance of interest-bearing liabilities will initially remain relatively unchanged following the stock offering, which may facilitate a reduction in Lake Shore Bancorp’s funding costs. Lake Shore Bancorp’s strengthened capital position will also better position the Company to pursue expansion opportunities. Such expansion could potentially include establishing or acquiring additional banking offices to gain a market presence in nearby markets that are complementary to the Company’s existing branch network. Given its strengthened capital position, the Company will also be in a better position to pursue growth through an acquisition of a financial institution and/or other financial service providers following the stock offering. The projected uses of proceeds are highlighted below.

 

  •  

Lake Shore Bancorp. The Company is expected to retain up to 50% of the net offering proceeds. At present, funds at the Company level, net of the loan to the ESOP, are expected to be primarily invested initially into liquid funds held as a deposit at the Bank. Over time, the funds may be utilized for various corporate purposes, possibly including acquisitions, infusing additional equity into the Bank, repurchases of common stock and the payment of cash dividends.

 

  •  

Lake Shore Savings. Approximately 50% of the net stock proceeds will be infused into the Bank in exchange for all of the Bank’s stock. Cash proceeds (i.e., net proceeds less deposits withdrawn to fund stock purchases) infused into the Bank are anticipated to become part of general operating funds.

Overall, it is the Company’s objective to pursue growth that will serve to increase returns, while, at the same time, growth will not be pursued that could potentially compromise the overall risk associated with Lake Shore Bancorp’s operations.

Balance Sheet Trends

Table 1.1 shows the Company’s historical balance sheet data for the past five years. Since yearend 2020 the Company’s assets ranged from a low of $685.5 million at yearend 2024


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.5

 

Table 1.1

Lake Shore Bancorp, Inc.

Historical Balance Sheet Data

 

    At December 31,     12/31/20-
12/31/24
Annual.
Growth Rate
 
    2020     2021     2022     2023     2024  
    Amount     Pct(1)     Amount     Pct(1)     Amount     Pct(1)     Amount     Pct(1)     Amount     Pct(1)     Pct  
    ($000)     (%)     ($000)     (%)     ($000)     (%)     ($000)     (%)     ($000)     (%)     (%)  

Total Amount of:

                     

Assets

  $ 686,200       100.00 %    $ 713,739       100.00 %    $ 699,914       100.00 %    $ 725,118       100.00 %    $ 685,504       100.00 %      -0.03 % 

Cash and cash equivalents

    42,975       6.26 %      67,585       9.47 %      9,633       1.38 %      53,730       7.41 %      33,131       4.83 %      -6.30 % 

Investment securities

    79,285       11.55 %      88,816       12.44 %      73,047       10.44 %      60,442       8.34 %      56,495       8.24 %      -8.12 % 

Loans receivable, net

    524,143       76.38 %      517,206       72.46 %      573,537       81.94 %      555,828       76.65 %      544,620       79.45 %      0.96 % 

FHLB stock

    1,905       0.28 %      1,606       0.23 %      2,330       0.33 %      2,293       0.32 %      1,157       0.17 %      -11.72 % 

Bank-owned life insurance

    22,461       3.27 %      22,877       3.21 %      23,218       3.32 %      29,355       4.05 %      29,340       4.28 %      6.91 % 

Deposits

  $ 560,259       81.65 %    $ 593,184       83.11 %    $ 570,119       81.46 %    $ 590,924       81.49 %    $ 572,978       83.58 %      0.56 % 

Borrowings

    29,750       4.34 %      21,950       3.08 %      37,546       5.36 %      35,250       4.86 %      10,250       1.50 %      -23.39 % 

Equity

  $ 85,924       12.52 %    $ 87,976       12.33 %    $ 81,184       11.60 %    $ 86,273       11.90 %    $ 89,868       13.11 %      1.13 % 

Tangible equity

    85,924       12.52 %      87,976       12.33 %      81,184       11.60 %      86,273       11.90 %      89,868       13.11 %      1.13 % 

Loans/Deposits

      93.55 %        87.19 %        100.60 %        94.06 %        95.05 %   

Number of Full Service Offices

      11         11         11         11         10    

 

(1)

Ratios are as a percent of ending assets.

Sources: Lake Shore Bancorp’s prospectus, audited financial statements, and RP Financial calculations.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.6

 

to a high of $725.1 million at yearend 2023. Overall, assets decreased at an annual rate of 0.03% over the past four years. Deposit growth trends generally paralleled the fluctuation in asset balances since yearend 2020, with deposits increasing at a 0.56% annual over the past four years and totaling $573.0 million at December 31, 2024. A summary of Lake Shore Bancorp’s key operating ratios for the past two years is presented in Exhibit I-3.

Lake Shore Bancorp’s loans receivable portfolio increased at a 0.96% annual rate from yearend 2020 through yearend 2024, with all of the loan growth occurring during 2022. The Company’s slightly stronger loan growth relative to asset growth provided for a slight increase in the loans-to-assets ratio from 76.38% at yearend 2020 to 79.45% at yearend 2024.

Trends in the Bank’s loan portfolio composition during 2024 show that the concentration of commercial real estate loans increased slightly, equaling 56.75% and 58.73% of total loans at year ends 2023 and 2024, respectively. Similarly, there was little change in the concentration of 1-4 family mortgage loans, equaling 30.80% and 29.52% of total loans at year end 2023 and 2024, respectively. During 2024, the relative concentrations of home equity loans and lines of credit decreased from 9.29% to 8.68% of total loans, commercial business loans decreased from 2.96% to 2.88% of total loans, and consumer loans decreased from 0.20% to 0.18% of total loans.

The intent of the Company’s investment policy is to provide adequate liquidity and to generate a favorable return within the context of supporting overall credit and interest rate risk objectives. It is anticipated that proceeds retained at the holding company level will initially be primarily invested into liquid funds held as a deposit at the Bank. From yearend 2020 through yearend 2024, the Company’s level of cash and investment securities (inclusive of FHLB stock) ranged from a low of 12.15% of assets at yearend 2022 to a high of 22.14% of assets at yearend 2021. As of December 31, 2024, the Company held investment securities totaling $56.5 million or 8.24% of assets. Municipal bonds totaling $32.3 million comprised the most significant component of the Company’s investment portfolio at December 31, 2024. Other investments held by the Company at December 31, 2023 consisted of mortgage-backed securities ($22.2 million), U.S. Government agencies ($1.9 million), asset-backed securities ($29,000) and equity securities ($73,000). As of December 31, 2024, , the entire investment portfolio was maintained as available for sale and had a net unrealized loss of $12.6 million. As of December 31, 2024, the Company also held $33.1 million of cash and cash equivalents and $1.2 million of FHLB stock.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.7

 

The Company also maintains an investment in bank-owned life insurance (“BOLI”) policies, which covers the lives of certain key employees and non-employee directors of the Company. The life insurance policies earn tax-exempt income through cash value accumulation and death proceeds. As of December 31, 2024, the cash surrender value of the Company’s BOLI equaled $29.3 million or 4.28% of assets.

Lake Shore Bancorp’s funding needs have been addressed through a combination of deposits, borrowings and internal cash flows. From yearend 2020 through yearend 2024, the Company’s deposits increased at a 0.56% annual rate. Deposit balances fluctuated over the five year period, ranging from a low of 81.46% of assets at yearend 2022 to a higher of 83.58% of assets at yearend 2024. Deposit composition trends during 2024 reflect that the decline in deposit during 2024 was primarily due to a decline in certificates of deposit (“CDs”), which provided for a slight increase in the concentration of transaction and savings accounts comprising total deposits. Transaction and savings account deposits comprised 62.63% of total deposits at December 31, 2023 and 63.76% of total deposits at December 31, 2024.

Borrowings serve as an alternative funding source for the Company to address funding needs for growth and to support management of deposit costs and interest rate risk, in which the Company’s utilization of borrowings over the past five years has consisted of FHLB advances. For the five year period covered in Table 1.1, borrowings ranged from a peak balance of $37.5 million or 5.36% of assets at yearend 2022 to a low balance of $10.3 million or 1.50% of assets at yearend 2024.

The Company’s equity increased at a 1.13% annual rate from yearend 2020 through yearend 2024, which was largely attributable to retention of earnings being somewhat offset by an increase in treasury stock, payment of cash dividends and the adjustment for accumulated other comprehensive income/loss. Over the five year period, slightly stronger capital growth relative to asset growth provided for an increase in the Company’s equity-to-assets ratio from 12.52% at yearend 2020 to 13.11% at yearend 2024. All of the Company’s capital is tangible capital, and the Bank maintained capital surpluses relative to all of its regulatory capital requirements at December 31, 2024. The addition of stock proceeds will serve to strengthen the Company’s capital position, as well as support growth opportunities. At the same time, the increase in Lake Shore Bancorp’s pro forma capital position will initially depress its ROE.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.8

 

Income and Expense Trends

Table 1.2 shows the Company’s historical income statements for the years ended December 31, 2020 through December 31, 2024. During the period covered in Table 1.2, the Company’s reported earnings ranged from a low of $4.6 million or 0.69% of average assets during 2020 to a higher of $6.2million or 0.88% of average assets during 2021. For 2024, the Company reported net income of $4.9 million or 0.70% of average assets. Net interest income and operating expenses represent the primary components of the Company’s earnings, while non-interest operating income has been a fairly stable supplemental contributor to the Company’s earnings. Credit loss provisions have had a varied earning impact over the past five years, while non-operating gains and losses have had a relatively limited earnings impact over the past five years.

Over the past five years, the Company’s net interest income to average assets ratio ranged from a low of 2.98% during 2024 to a high of 3.49% during 2022. The increase in the Company’s net interest income ratio during 2021 and 2022 was primarily driven by a decrease in the interest expense ratio during 2021 and an increase in the interest income ratio during 2022, which was facilitated by lower funding costs during 2021 and a higher yield earned on interest-earning assets during 2022. Comparatively, the decrease in the net interest income ratio during 2023 and 2024 was due to a more significant increase in the interest expense ratio relative to the interest income ratio, which was attributable to interest rate spread compression resulting from a more significant increase in funding costs relative to the increase in yield earned on interest-earning assets. The Bank’s net interest rate spreads and yields and costs for the past two years are set forth in Exhibits I-3 and I-4.

Non-interest operating income has been a fairly stable contributor to the Company’s earnings over the past five years. For the period shown in Table 1.2, non-interest operating income, including gain on the sale of loans, ranged from a low of $2.4 million or 0.34% of average assets during 2022 to a high of $3.2 million or 0.46% of average assets during 2024. Fees and service charges, debit card fees and income earned on BOLI currently constitute the primary sources of the Company’s non-interest operating revenues.

Operating expenses represent the other major component of the Company’s earnings, ranging from a low of $15.9 million or 2.41% of average assets during 2020 to a high of $21.8 million or 3.04% of average assets during 2023. For 2024, operating expenses were $20.0


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.9

 

Table 1.2

Lake Shore Bancorop, Inc.

Historical Income Statements

 

    For the Year Ended December 31,  
    2020     2021     2022     2023     2024  
    Amount     Pct(1)     Amount     Pct(1)     Amount     Pct(1)     Amount     Pct(1)     Amount     Pct(1)  
    ($000)     (%)     ($000)     (%)     ($000)     (%)     ($000)     (%)     ($000)     (%)  

Interest income

  $ 24,336       3.68 %    $ 24,659       3.50 %    $ 26,754       3.84 %    $ 33,755       4.70 %    $ 34,804       4.93 % 

Interest expense

    (4,404 )      -0.67 %      (2,665 )      -0.38 %      (2,415 )      -0.35 %      (9,397 )      -1.31 %      (13,741 )      -1.95 % 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

  $ 19,932       3.02 %    $ 21,994       3.12 %    $ 24,339       3.49 %    $ 24,358       3.39 %    $ 21,063       2.98 % 

Provision for credit losses

    (1,625 )      -0.25 %      (650 )      -0.09 %      (725 )      -0.10 %      1,043       0.15 %      1,479       0.21 % 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provisions

  $ 18,307       2.77 %    $ 21,344       3.03 %    $ 23,614       3.39 %    $ 25,401       3.54 %    $ 22,542       3.19 % 

Other non-interest operating income

  $ 2,222       0.34 %    $ 2,416       0.34 %    $ 2,386       0.34 %    $ 2,734       0.38 %    $ 3,244       0.46 % 

Gain (loss) on sale of loans

    844       0.13 %      547       0.08 %      (18 )      0.00 %      —        0.00 %      —        0.00 % 

Operating expense

    (15,917 )      -2.41 %      (17,057 )      -2.42 %      (19,448 )      -2.79 %      (21,817 )      -3.04 %      (19,980 )      -2.83 % 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net operating income

  $ 5,456       0.83 %    $ 7,250       1.03 %    $ 6,534       0.94 %    $ 6,318       0.88 %    $ 5,806       0.82 % 

Non-Operating Income/(Losses)

                   

Gain (loss) on interest rate swap

  ($ 132 )      -0.02 %    $ 199       0.03 %    $ 332       0.05 %    ($ 58 )      -0.01 %    $ 0       0.00 % 

Gain (loss) on equity securities

    (15 )      0.00 %      (33 )      0.00 %      (11 )      0.00 %      11       0.00 %      54       0.01 % 

Gain (loss) on sale of securities

    —        0.00 %      —        0.00 %      —        0.00 %      (59 )      -0.01 %      —        0.00 % 

Recovery on previously impaired investments

    73       0.01 %      59       0.01 %      15       0.00 %      7       0.00 %      6       0.00 % 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net non-operating income(losses)

  ($ 74 )      -0.01 %    $ 225       0.03 %    $ 336       0.05 %    ($ 99 )      -0.02 %    $ 60       0.01 % 

Net income before tax

  $ 5,382       0.81 %    $ 7,475       1.06 %    $ 6,870       0.99 %    $ 6,219       0.87 %    $ 5,866       0.83 % 

Income tax provision

    (824 )      -0.12 %      (1,288 )      -0.18 %      (1,162 )      -0.17 %      (1,399 )      -0.19 %      (935 )      -0.13 % 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

  $ 4,558       0.69 %    $ 6,187       0.88 %    $ 5,708       0.82 %    $ 4,820       0.67 %    $ 4,931       0.70 % 

Adjusted Earnings

                   

Net income

  $ 4,558       0.69 %    $ 6,187       0.88 %    $ 5,708       0.82 %    $ 4,820       0.67 %    $ 4,931       0.70 % 

Add(Deduct): Non-operating income

    74       0.01 %      (225 )      -0.03 %      (336 )      -0.05 %      99       0.01 %      (60 )      -0.01 % 

Tax effect (2)

    (16 )      0.00 %      47       0.01 %      71       0.01 %      (21 )      0.00 %      13       0.00 % 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted earnings

  $ 4,616       0.70 %    $ 6,009       0.85 %    $ 5,443       0.78 %    $ 4,898       0.68 %    $ 4,884       0.69 % 

Expense Coverage Ratio (3)

    1.25x         1.29x         1.25x         1.12x         1.05x    

Efficiency Ratio (4)

    69.05 %        68.36 %        72.85 %        80.64 %        82.27 %   

 

(1)

Ratios are as a percent of average assets.

 

(2)

Assumes a 21.0% effective tax rate.

 

(3)

Expense coverage ratio calculated as net interest income before provisions for loan losses divided by operating expenses.

 

(4)

Efficiency ratio calculated as operating expenses divided by the sum of net interest income before provisions for loan losses plus non-interest operating income.

Sources: Lake Shore Bancorp’s prospectus, audited financial statements and RP Financial calculations.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.10

 

million or 2.83% of average assets. The reduction in the Company’s operating expenses during 2024 was primarily attributable to a reduction in professional services expenses.

Overall, the general trends in the Company’s net interest income ratio and operating expense ratio showed a slight decline in core earnings, as indicated by the Company’s expense coverage ratios (net interest income divided by operating expenses). Lake Shore Bancorp Bancorp’s expense coverage ratio equaled 1.25 times during 2020, versus a ratio of 1.05 times during 2024. Similarly, Lake Shore Bancorp’s efficiency ratio (operating expenses as a percent of the sum of net interest income and other operating income) of 69.05% during 2020 was more favorable compared to its efficiency ratio of 82.27% during 2024.

During the period covered in Table 1.2, the amount of credit loss provisions recorded by the Company ranged from a credit for credit losses of $1.5 million or 0.21% of average assets during 2024 to a provision for credit losses of $1.6 million or 0.25% of average assets during 2020. As of December 31, 2024, the Company maintained credit loss allowances of $5.1 million, equal to 0.94% of total loans and 134.94% of non-performing loans. Exhibit I-5 sets forth the Company’s credit loss allowance activity during the past two years.

Non-operating gains and losses have had a relatively minor impact on the Company’s earnings during the period covered in Table 1.2, consisting of gains and losses on interest rate swap products, investment securities and equity securities. Over the past five years, non-operating gains and losses ranged from a net non-operating loss of $99,000 or negative 0.02% of average assets during 2023 to net non-operating gains of $336,000 or 0.05% of average assets during 2022. For 2024, the Company reported net non-operating gains of $60,000 or 0.01% of average assets, which consisted of a $54,000 gain on equity securities and a $6,000 recovery on previously impaired investment securities.

The Company’s effective tax rate ranged from 15.31% during 2020 to 22.50% % during 2023 and equaled 15.94% during 2024. As set forth in the prospectus, the Company’s marginal effective tax rate is 21.0%.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.11

 

Interest Rate Risk Management

The Company pursues a number of strategies to manage interest rate risk, particularly with respect to seeking to limit the repricing mismatch between interest rate sensitive assets and liabilities. The Company manages interest rate risk from the asset side of the balance sheet through underwriting 1-4 family loans to conform to secondary market standards that facilitates the sale of longer term 1-4 family fixed rate loan originations as warranted, maintaining the investment portfolio as available for sale and lending diversification into other types of lending beyond 1-4 family permanent mortgage loans which consist primarily of adjustable rate or shorter term fixed rate loans. As of December 31, 2024 of the Company’s total loans due after December 31, 2025, adjustable rate loans comprised 45.37% of those loans (see Exhibit I-6). On the liability side of the balance sheet, management of interest rate risk has been primarily pursued through emphasizing growth of lower costing and less interest rate sensitive transaction and savings account deposits, extending CD maturities through offering attractive rates on certain longer terms CDs and utilizing FHLB advances with initial fixed rate terms extending out to five years.

The Company’s interest rate risk analysis as of December 31, 2024 indicates that in the event of a 200 basis point increase in the United States Treasury yield curve, assuming a parallel and immediate shift across the yield curve over such period, net interest income would decrease by 4.20% over a one year period and economic value of equity would decrease by 11.54% (see Exhibit I-7).

The infusion of stock proceeds will serve to further limit the Company’s interest rate risk exposure, as most of the net proceeds will be redeployed into interest-earning assets and the increase in the Company’s capital position will lessen the proportion of interest rate sensitive liabilities funding assets.

Lending Activities and Strategy

Lake Shore Bancorp’s lending activities have emphasized origination of mortgage loans collateralized by commercial and residential real estate located in the Company’s primary market area. Other areas of lending diversification by the Company include originations of commercial business loans, home equity loans and lines of credit and consumer loans. Pursuant to the Company’s strategic plan, the Company will continue to pursue a diversified lending strategy based in mortgage lending. Exhibit I-8 provides historical detail of Lake Shore Bancorp’s loan portfolio composition over the past two years and Exhibit I-9 provides the contractual maturity of the Company’s loan portfolio by loan type as of December 31, 2024.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.12

 

Commercial Real Estate Loans Commercial real estate consist substantially of loans originated by the Company, which are generally collateralized by properties in the Company’s regional lending area. Lake Shore Bancorp will typically originate commercial real estate loans up to a loan-to-value (“LTV”) ratio of 50% to 80% and a minimum debt-coverage ratio of 1.15 times to 1.50 times depending on the type of property being financed, the condition of the property being financed and the strength of the personal guarantees of the owners. Commercial real estate loans are originated as either adjustable rate or fixed rate loans, which generally have terms of five or ten years with amortization terms of up to 25 years. Adjustable rate loans are typically indexed to the prime rate as published in The Wall Street Journal or the FHLB of New York advance rates. Properties securing the commercial real estate loan portfolio include multi-family apartment complexes, office buildings, warehouses, hotels, restaurants, retail properties, mixed-use properties and self-storage units. As of December 31, 2024, the Company’s largest commercial real estate loan had an outstanding balance of $10.6 million, net of participations sold, and was secured by multi-family real estate. This loan was performing in accordance with its original terms at December 31, 2024.

Lake Shore Bancorp also originates loans to finance the construction of commercial real estate and multi-family properties, which are primarily extended to established local developers. Commercial construction loans are interest-only loans, which typically have terms of up to 24 months and may convert to commercial real estate mortgage loan at the end of the construction period. As of December 31, 2024, Lake Shore Bancorp’s outstanding balance of commercial real estate loans totaled $321.0 million equal to 58.74% of total loans outstanding and included $21.8 million of commercial real estate construction loans and commercial loans secured by land.

1-4 Family Residential Real Estate Loans. Lake Shore Bancorp offers both fixed rate and ARM 1-4 family permanent mortgage loans with terms of up to 30 years. Loans are generally underwritten to secondary market guidelines, so as to provide the Company with the flexibility to sell the loans into the secondary market for purposes of managing interest rate risk. The Bank’s current practice is to sell loans on a servicing retained basis. ARM loans offered by the Company have initial repricing terms of one, five or seven years and then reprice annually for the balance of the loan term. ARM loans will reprice based upon a specific U.S. Treasury index. For originations of 1-4 family loans on non-owner-occupied properties that the borrower holds for investment, the loans typically have a fixed rate term of up to 25 years and a LTV ratio of up to 75%.

The Company’s 1-4 family lending activities include origination of construction-to-permanent loans for the purpose of construction of primary and secondary residences.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.13

 

Residential construction loans are originated as interest-only loans during the construction phase, which is typically up to twelve months. Residential construction loans are generally originated up to a LTV ratio of 80% of the estimated completed value at the end of the project. As of December 31, 2024, the Company’s outstanding balance of 1-4 family residential real estate loans totaled $161.3 million equal to 29.52% of total loans outstanding.

Home Equity Loans and Lines of Credit. The Company’s 1-4 family lending activities include home equity loans and lines of credit. Home equity lines of credit are generally originated for terms of up to 30 years with a 15-year draw period followed by a 15-year payback period. Home equity lines of credit are indexed to the prime rate as published in The Wall Street Journal. The Bank will originate home equity lines of credit up to a maximum LTV ratio of 90%, inclusive of other liens on the property. As of December 31, 2024, the Company’s outstanding balance of home equity loans and lines of credit totaled $47.5 million equal to 8.68% of total loans outstanding.

Commercial Business Loans. The commercial business loan portfolio is generated through extending loans to small businesses operating in the local market area. Commercial business loans offered by the Bank consist of lines of credit and fixed rate term loans for terms that generally do not exceed five years. Whenever possible, the Company seeks to collateralize commercial business loans with a first lien on general business assets and a specific lien on the equipment being purchased and requires personal guarantees from principals of the borrower. As of December 31, 2024, the Company’s outstanding balance of commercial business loans totaled $15.7 million equal to 2.88% of total loans outstanding.

Consumer Loans. Consumer lending other than home equity loans and lines of credit consists primarily of personal loans and overdraft lines of credit, with the balance of the portfolio consisting of loans secured by CDs, vehicle loans and other types of installment loans. As of December 31, 2024, the Company held $991,000 of consumer loans equal to 0.18% of total loans outstanding.

Asset Quality

The Company experienced a slight increase in non-performing assets during 2024, which was primarily due to an increase in non-performing home equity loans and lines of credit. During 2024, Lake Shore Bancorp’s balance of non-performing assets increased from $3.4 million or 0.47% of assets at December 31, 2023 to $3.8 million or 0.55% of assets at December 31, 2024. As shown in Exhibit I-10, non-performing assets at December 31, 2024 consisted of $3.8 million of non-accruing loans. Non-accruing loans held by the Company at December 31, 2024 were concentrated in 1-4 family permanent mortgage loans and commercial real estate loans with balances of $1.9 million and $1.2 million, respectively.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.14

 

To track the Company’s asset quality and the adequacy of valuation allowances, the Company has established detailed asset classification policies and procedures which are consistent with regulatory guidelines. Classified assets are reviewed on a regular basis by senior management and the Board. Pursuant to these procedures, when needed, the Company establishes additional valuation allowances to cover anticipated losses in classified or non-classified assets. As of December 31, 2024, the Company maintained credit loss allowances of $5.1 million, equal to 0.94% of total loans outstanding and 134.94% of non-performing loans.

Funding Composition and Strategy

Deposits have consistently served as the Company’s primary funding source and, as of December 31, 2024, deposits accounted for 98.24% of Lake Shore Bancorp’s combined balance of deposits and borrowings. Exhibit I-11 sets forth the Company’s deposit composition for the past two years. Transaction and savings account deposits constituted 63.76% of total deposits at December 31, 2024, as compared to 62.63% of total deposits at December 31, 2023. As of December 31, 2024, money market account deposits comprised the largest concentration of the Bank’s core deposits equaling 40.94% of transaction and savings account deposits.

The balance of the Company’s deposits consists of CDs, which equaled 36.24% of total deposits at December 31, 2024 compared to 37.37% of total deposits at December 31, 2023. Lake Shore Bancorp’s current CD composition reflects a higher concentration of short-term CDs (maturities of one year or less). The CD portfolio totaled $207.7 million at December 31, 2024 and $182.0 million or 87.62% of the CDs were scheduled to mature in one year or less. Exhibit I-12 sets forth the maturity schedule of the Bank’s CDs as of December 31, 2024. As of December 31, 2024, jumbo CDs (CD accounts with balances of $250,000 or more) amounted to $33.9 million or 16.34% of total CDs. The Company did not hold any brokered CDs at December 31, 2024.


RP® Financial, LC.    OVERVIEW AND FINANCIAL ANALYSIS
   I.15

 

Borrowings serve as an alternative funding source for the Company to facilitate management of funding costs and interest rate risk. FHLB advances have been the only source of borrowings utilized by the Company over the past five years. The Company maintained $10.3 million of fixed rate term FHLB advances at December 31, 2024, which were schedule to mature within the next three years and had a weighted average interest rate of 3.73%.

Subsidiaries

The Company’s only subsidiary is Lake Shore Savings. Lake Shore Savings has no subsidiaries.

Legal Proceedings

At December 31, 2024, Lake Shore Bancorp was not involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business. Such routine legal proceedings, in the aggregate, are believed by the Company’s management to be immaterial to the Company’s financial condition, results of operations and cash flows.


RP® Financial, LC.    MARKET AREA
   II.1

 

II. MARKET AREA

Introduction

Lake Shore Bancorp serves the western region of northern New York through its corporate headquarters, administrative offices and eleven branch offices. Five branches are located in Chautauqua County and the remaining six branches are located in Erie County. The Company also maintains its corporate headquarters and administrative offices in Chautauqua County. Exhibit II-1 provides information on the Company’s office properties.

The Company’s market area is bounded by Lake Erie to the west and Canada to the north and includes the city of Buffalo, which is the second largest metropolitan area in New York by population. With operations in a metropolitan area, the Company’s competitive environment includes a significant number of commercial banks and other financial services companies, some of which have a regional or national presence and are larger than the Company in terms of deposits, loans, scope of operations and number of branches. These institutions also have greater resources at their disposal than the Company. The Company’s market area has a highly developed economy, with a relatively high concentration of skilled workers.

Future growth opportunities for Lake Shore Bancorp depend on the future growth and stability of the national and regional economy, demographic growth trends and the nature and intensity of the competitive environment. These factors have been examined to help determine the growth potential that exists for the Company, the relative economic health of the Company’s market area, and the resultant impact on value.

National Economic Factors

The future success of the Company’s operations is partially dependent upon various national and local economic trends. Activity in both the manufacturing and service sectors contracted in April 2024, with respective readings of 49.2 and 49.4. Job growth cooled in April, as the U.S. economy added 175,000 jobs and the April unemployment rate increased to 3.9%. Flat retail sales for April further signaled a slowing pace of economic activity. Existing and new home sales for April showed respective declines of 1.9% and 4.7%, as high mortgage rates and home prices continued to stall the market for home buyers. Manufacturing sector activity contracted in May with an index reading of 48.7, versus service sector activity for May accelerating with an index reading of 53.8. Job growth was stronger-than-expected in May with


RP® Financial, LC.    MARKET AREA
   II.2

 

the U.S. economy adding 272,000 jobs in May, while the U.S. unemployment rate for May ticked up to 4.0%. May existing home sales showed another decline of 0.7%, while new home sales for May showed a more significant decline of 11.3%. Manufacturing activity contracted for a third straight month in June with an index reading of 48.5. Likewise, June service sector activity contracted with an index reading of 48.8. June’s employment report showed solid job growth with the U.S. economy adding 206,000 jobs, although an increase in the national unemployment rate to 4.1% provided an indication that the labor market was gradually slowing down. Retail sales for June were flat. Existing and new home sales for June showed respective declines of 5.4% and 0.6%, as higher mortgage rates and prices continued to depress sales. Second quarter GDP increased at a 2.8% annualized rate.

July 2024 manufacturing activity contracted for a fourth consecutive month with an index reading of 46.8, while service sector activity for July rebounded to an index reading of 51.4. Job growth slowed in July, as the U.S. economy added 114,000 jobs and the unemployment rate increased to 4.3%. Existing and new home sales for July increased 1.3% and 10.6%, respectively, as a drop in mortgage rates helped to boost demand for home purchases. July retail sales showed a robust increase of 1.3%. Reports for the manufacturing and service sectors reflected a pick-up in activity during August, with respective index readings of 47.2 and 51.5. The U.S. economy added 142,000 jobs in August, which was less than expected, and the August unemployment rate fell to 4.2%. August existing home sales slipped 2.5%, as home prices remained elevated amid limited inventory of houses listed for sale. Similarly, new home sales for August declined by 4.7%. Manufacturing activity remained subdued in September, contracting for the sixth consecutive month with an index reading of 47.2. Comparatively, September service sector activity accelerated with an index reading of 54.9. Hiring picked-up in September as the U.S. economy added 250,000 jobs, while the September unemployment rate dipped to 4.1%. Retail sales for September increased 0.4%. September existing home sales fell 3.5%, versus a 4.1% increase in September new home sales. Third quarter GDP increased at a 2.8% annualized rate (subsequently revised up to 3.1%).

October 2024 manufacturing activity slowed to an index reading of 46.5, while service sector activity for October accelerated to an index reading of 56.0. The unemployment report for October showed the U.S. economy added only 12,000 jobs and the unemployment rate held steady at 4.1%. Retail sales for October were up 0.4%. A short-lived drop in mortgage rates contributed to a 3.4% increase in October existing home sales, which was counter to the 17.3% decline in October new home sales. Manufacturing activity contracted for an eighth straight


RP® Financial, LC.    MARKET AREA
   II.3

 

month in November with an index reading of 48.4, while November serviced sector eased to an index reading of 52.1. The U.S. economy added 227,000 jobs in November and the November unemployment rate ticked up to 4.2%. Retail sales for November increased 0.7%. Existing home sales increased for a second consecutive month in November with an increase of 4.5%, while November new home sales rose 5.9%. Manufacturing activity for December picked up slightly with an index reading of 49.3 and service sector activity for December accelerated to an index reading of 54.1. Stronger-than-expected job growth was recorded for December, as the U.S. economy added 256,000 jobs and the December unemployment rate fell to 4.1%. December existing home sales were up 2.2%, while existing home sales for 2024 in total were the lowest since 1995. New home sales for December increased 3.6%. Fourth quarter GDP increases at a 2.3% annual rate, which was less than expected.

In terms of interest rates trends over the past few quarters, Treasury yields started out the second quarter of 2024 trending higher as investors pulled back on expectations that the Federal Reserve would cut rates multiple times in 2024 in view of data showing a resilient economy and a 3.5% increase in the March CPI indicating hotter-than-expected inflation. With the Federal Reserve Chairman signaling that rate cuts may not occur in 2024 due to stronger-than-anticipated inflation, the 10-year Treasury yield hit a five-month high of 4.66% in mid-April and then stabilized through the balance of April. The Federal Reserve concluded its policy meeting on May 1st by holding its benchmark federal funds rate steady and indicated it was more likely to keep interest rates at their current level for longer than to raise them again, which translated into long-term Treasury yields pulling back at the beginning of May. Milder inflation indicated by a 3.4% increase in the April CPI, along with signs of a cooling economy, served to push long-term Treasury yields lower through mid-May. Long-term Treasury yields edged higher in the second half of May, as minutes from the Federal Reserve’s most recent policy meeting reflected concerns about persistent inflation which cast more doubts on when the Federal Reserve might start to cut interest rates. Signs of cooling inflation, including May’s CPI showing a 3.3% increase from a year ago and no change from April, facilitated a decline in long-term Treasury yields during the first half of June. Long-term Treasury yields stabilized in the second half of June following the Federal Reserve’s policy meeting, in which the Federal Reserve held its benchmark rate steady and indicated there would be no more than two rate cuts in 2024.


RP® Financial, LC.    MARKET AREA
   II.4

 

An increase in the June unemployment rate translated into long-term Treasury yields edging lower in early-July 2024. Signs of cooling inflation, such as June’s CPI showing a 3.0% increase from a year ago and a 0.1% decline from May, helped to sustain the downward trend in long-term Treasury yields through mid-July. Long-term Treasury yields stabilized going into late-July and then edged lower in the last week of July. The Federal Reserve concluded its end of July policy meeting holding its benchmark rate steady, while signaling the possibility of an interest rate cut at their September meeting that would be facilitated by continued progress in fighting inflation. Treasury yields tumbled at the beginning of August on worries of an economic slowdown, as investors reacted to employment and manufacturing data showing a weakening economy. The 10-year Treasury yield stabilized at slightly below 4.0% through the balance of August, with inflation falling below 3.0% for the first time since 2021 based on a 2.9% increase in July’s CPI. Signs of a weakening labor market, along with the August CPI posting an increase of 2.5%, provided for a downward trend in long-term Treasury yields through mid-September with the 10-year Treasury yield dipping to a low of 3.62%. After the Federal Reserve’s September policy meeting concluded with a 0.5% cut to its target rate, the 10-year Treasury yield edged higher through the end of September.

The upward trend in long-term Treasury yields continued through early-October 2024, with the 10-year Treasury yield moving above 4.0% as September’s employment report showed stronger-than-expected job growth. A 2.4% increase in September’s CPI, which indicated a slight easing in inflation, translated into long-term Treasury yields stabilizing through mid-October. Long-term Treasury yields resumed an upward trend in the second half of October and through the early-November election results. The Federal Reserve concluded its November policy meeting approving a quarter-point rate cut on November 7th, but signaled a little more uncertainty over how quickly it would continue to lower rates. After long-term Treasury yields initially eased lower following the rate cut, the 10-year Treasury yield moved back above 4.4% in mid-November as the 2.6% increase in October’s CPI indicated that consumer prices edged up in October. Donald Trump’s pick for U.S. Treasury Secretary spurred a rally in Treasury bonds in late-November through the first week of December, with the 10-year Treasury yield dipping below 4.2% following the release of November’s employment report. November’s CPI showing an uptick in inflation and a stronger-than-expected increase in November retail sales translated into long-term Treasury yields trending higher through mid-December. Following the Federal Reserve’s December 18th quarter-point rate cut, the 10-year Treasury yield spiked above 4.5% and then stabilized at that level for the balance of 2024 as the Federal Reserve signaled a more cautious approach to future interest rate cuts.


RP® Financial, LC.    MARKET AREA
   II.5

 

Long-term Treasury yields moved higher at the start of 2025, as better-than-expected economic data fanned fears that inflation would remain stubbornly high and reduced expectations of further rate cuts by the Federal Reserve. December’s CPI report showing core inflation slowed sparked a bond market rally, with the 10-year Treasury yield declining from a mid-January peak of 4.80% to a late-January low of 4.52%. The Federal Reserve concluded its late-January meeting holding interest rates steady and indicated it was in a monitoring phase on when to cut rates again. Going into the first week of February, long-term Treasury yields stabilized ahead of the release of January’s unemployment report. As of February 3, 2025, the bond equivalent yields for U.S. Treasury bonds with terms of one and ten years equaled 4.20% and 4.54%, respectively, versus comparable year ago yields of 4.81% and 4.03%. Exhibit II-2 provides historical interest rate trends.

Based on the consensus outlook of economists surveyed by The Wall Street Journal in January 2025, GDP was projected to increase 2.0% in 2025 and then remain at a 2.0% annual growth rate in 2026. The U.S. unemployment rate was forecasted to equal 4.3% in December 2025 and then decrease to 4.2% in June 2026. An average of 134,000 jobs were projected to be added per month over the next four quarters. On average, the economists forecasted the federal funds rate would equal 3.89% in December 2025 and then decrease to 3.72% in June 2026. On average, the economists forecasted that the 10-year Treasury yield would equal 4.40% in December 2025 and then decrease to 4.31% in June 2026.

The January 2025 mortgage finance forecast from the Mortgage Bankers Association (the “MBA”) was for 2025 existing home sales to increase by 5.3% from 2024 sales, while 2025 new home sales were forecasted to increase by 11.2% from sales in 2024. The 2025 median sale prices for existing and new homes were forecasted to increase by 1.5% and 0.5%, respectively. Total mortgage production was forecasted to increase in 2025 to $2.052 trillion, compared to $1.779 trillion in 2024. The forecasted increase in 2025 originations was based on an 8.1% increase in purchase volume and a 34.4% increase in refinancing volume. Purchase mortgage originations were forecasted to total $1.392 trillion in 2025, versus refinancing volume totaling $660 billion. Housing starts for 2025 were projected to increase by 2.4% to total 1.398 million.


RP® Financial, LC.    MARKET AREA
   II.6

 

Market Area Demographics

Demographic and economic growth trends, measured by changes in population, number of households, age distribution and median household income, provide key insight into the health of the market area served by Lake Shore Bancorp. Demographic data for Chautauqua and Erie Counties, as well as for New York and the U.S., is provided in Table 2.1.

Table 2.1

Lake Shore Bancorp, Inc.

Summary Demographic/Economic Data

 

     Year      Growth Rate  
     2020      2025      2030      2020-2025     2025-2030  
                          (%)     (%)  
Population (000)              

USA

     331,449        337,644        345,736        0.4 %      0.5 % 

New York

     20,201        19,390        19,307        -0.8 %      -0.1 % 

Chautauqua County, NY

     128        124        123        -0.6 %      -0.2 % 

Erie County, NY

     954        944        946        -0.2 %      0.0 % 
Households (000)              

USA

     126,818        129,687        133,187        0.4 %      0.5 % 

New York

     7,715        7,424        7,411        -0.8 %      0.0 % 

Chautauqua County, NY

     53        52        52        -0.3 %      -0.1 % 

Erie County, NY

     404        401        403        -0.1 %      0.1 % 
Median Household Income ($)              

USA

     NA        78,770        85,719        NA       1.7 % 

New York

     NA        82,657        87,298        NA       1.1 % 

Chautauqua County, NY

     NA        58,566        63,810        NA       1.7 % 

Erie County, NY

     NA        72,166        78,315        NA       1.6 % 
Per Capita Income ($)              

USA

     NA        44,561        48,539        NA       1.7 % 

New York

     NA        49,128        51,865        NA       1.1 % 

Chautauqua County, NY

     NA        33,993        37,665        NA       2.1 % 

Erie County, NY

     NA        43,049        47,104        NA       1.8 % 
2025 Age Distribution (%)    0-14 Yrs.      15-34 Yrs.      35-54 Yrs.      55-69 Yrs.     70+ Yrs.  

USA

     17.3        26.5        25.2        18.1       12.8  

New York

     16.4        26.2        25.1        18.9       13.4  

Chautauqua County, NY

     16.1        24.2        22.5        21.2       16.0  

Erie County, NY

     16.1        25.8        24.2        19.6       14.3  
2025 HH Income Dist. (%)    Less Than
25,000
     $25,000 to
50,000
     $50,000 to
100,000
     $100,000+        

USA

     15.1        17.3        28.2        39.3    

New York

     17.0        15.6        25.4        42.0    

Chautauqua County, NY

     21.3        22.9        28.7        27.1    

Erie County, NY

     17.8        18.1        28.9        35.2    
Source: S&P Global Market Intelligence.

 


RP® Financial, LC.    MARKET AREA
   II.7

 

Population and household data indicate that the market area served by the Company’s branches is a mix of rural, suburban and urban markets. Chautauqua County, which is westernmost county in the state of New York maintained a population of 124,000 as of 2025. Comparatively, Erie County, which is the adjacent county to the northeast of Chautauqua County and includes the city of Buffalo, maintained a population of 944,000 as of 2025. From 2020 to 2025, Chautauqua County’s population decreased at an annual rate of 0.6% and Erie County’s population decreased at an annual rate of 0.2%. Comparatively, over the past five years, the U.S. recorded an annual population growth rate of 0.4% and New York’s population decreased at an annual rate of 0.8%.

Over the past five years, household growth trends paralleled population growth trends with Chautauqua County, Erie County and New York recording a decline in households at annual rates of 0.3%, 0.1% and 0.8%, respectively, versus U.S. households increasing at a 0.4% annual rate. For the next five years, Chautauqua County is projected to continue to experience shrinkage in population and households but at slower rates, versus projected slight increases in population and households for Erie County. Comparatively, over the next five years, New York’s population and households are projected to remain fairly stable and the comparable U.S. growth rates are projected to show slightly stronger growth.

Income measures show that Chautauqua County’s more rural characteristics also translated into lower median household and per capita income measures in comparison to Erie County. Household and per capita income measures for both counties were lower than the comparable U.S. and New York measures, although Erie County’s income measures were more closely aligned with the U.S. measures. Projected income growth rates for both of the primary market area counties are projected to be similar or slightly stronger in comparison to the U.S. growth rates and exceed the comparable projected growth rates for New York. Household income distribution measures provide another indication of the relative affluence of Erie County, which maintained a comparatively higher percentage of households with incomes above $100,000 at 35.2% versus 27.1% for Chautauqua County. Comparatively, U.S. and New York households with incomes above equaled 39.3% and 42.0% respectively. Age distribution measures reflect that Chautauqua County and Erie County have slightly older populations relative to the New York and U.S. age distribution measures.


RP® Financial, LC.    MARKET AREA
   II.8

 

Regional Economy

Comparative employment data shown in Table 2.2 shows that employment in education/healthcare/social services followed by services were the largest and second largest employment sectors in both of the primary market area counties, as well as New York. Wholesale/retail trade jobs were the third largest employment sector Erie County and New York, while manufacturing jobs accounted for the third largest employment sector for Chautauqua County. Manufacturing and wholesale/retail trade jobs were the fourth largest employment sectors for Erie County and Chautauqua County, respectively. The finance/insurance/real estate sector was also a noteworthy source of employment in Erie County. Overall, the distribution of employment exhibited in the primary market area is indicative of a diverse economic environment.

Table 2.2

Lake Shore Bancorp, Inc.

Primary Market Area Employment Sectors

(Percent of Labor Force)

 

Employment Sector

   New York     Chautauqua
County
    Erie
County
 
     (%)     (%)     (%)  

Services

     26.0 %      19.1 %      23.3 % 

Education,Healthcare, Soc. Serv.

     28.8 %      30.9 %      28.3 % 

Government

     4.6 %      5.5 %      4.6 % 

Wholesale/Retail Trade

     11.9 %      13.3 %      13.3 % 

Finance/Insurance/Real Estate

     8.0 %      2.4 %      8.8 % 

Manufacturing

     5.8 %      15.3 %      10.2 % 

Construction

     5.7 %      5.4 %      5.0 % 

Information

     2.9 %      1.6 %      1.4 % 

Transportation/Utility

     5.8 %      4.4 %      4.8 % 

Agriculture

     0.5 %      2.1 %      0.3 % 
  

 

 

   

 

 

   

 

 

 
     100.0 %      100.0 %      100.0 % 
Source: S&P Global Market Intelligence.

 

The western region of northern New York served by the Company has historically been stable, with a diversified base of employers and employment sectors. The primary market area includes several hospitals, a medical school and a major cancer research and treatment facility, along with several colleges and universities, community colleges and various vocational and technical schools. Table 2.3 lists the major employers in Company’s primary market area.


RP® Financial, LC.    MARKET AREA
   II.9

 

Table 2.3

Lake Shore Bancorp, Inc.

Market Area Largest Employers

 

Company/Institution

   Employees   

Industry

Buffalo Area      
State of New York    22,032    State Government
Federal Executive Board    10,492    Federal Government
Kaleida Health    9,343    Healthcare
M&T Bank    7,656    Banking/Financial Services
Catholic Health    7,600    Healthcare
Chautauqua County      
Carriage House Companies Inc.    900    Manufacturing (private label foods)
SUNY College At Fredonia    750    Higher Education
Cliffstar Corporation    700    Canned Fruits & Specialties (beverages)
SKF Aeroengine North America    699    Manufacturing (jet aircraft)
Lutheran Social Services    475    Nonprofit Healthcare/Social Assistance

Sources: Buffalo Business First and www.shovelready.com.

Unemployment Trends

Comparative unemployment rates for the primary market area counties, as well as for the U.S. and New York, are shown in Table 2.4. The December 2024 unemployment rates for Chautauqua and Erie Counties equaled 4.2% and 3.9%, respectively, versus comparable unemployment rates of 4.1% and 3.8% for New York and the U.S., respectively. In contrast to the U.S., December 2024 unemployment rates for Chautauqua and Erie Counties and New York were slightly lower from their respective year ago unemployment rates.

Table 2.4

Lake Shore Bancorp, Inc.

Unemployment Trends

 

     Unemployment Rate        

Region

   Dec. 2023     Dec. 2024     Change  

USA

     3.5 %      3.8 %      0.3 % 

New York

     4.4 %      4.1 %      -0.3 % 

Chautauqua County, NY

     5.0 %      4.2 %      -0.8 % 

Erie County, NY

     4.4 %      3.9 %      -0.5 % 
Source: S&P Global Market Intelligence.

 


RP® Financial, LC.    MARKET AREA
   II.10

 

Market Area Deposit Characteristics and Competition

The Company’s deposit base is closely tied to the economic fortunes of Chautauqua and Erie Counties and, in particular, the areas that are nearby to one of Lake Shore Bancorp’s branches. Table 2.5 displays deposit market trends from June 30, 2019 through June 30, 2024 for all commercial bank and savings institution branches located in the market area counties, as well as for New York. In comparison to Erie County and New York, commercial banks did not maintain as a dominant of a market share relative to savings institutions in Chautauqua County. Overall, from June 30, 2019 to June 30, 2024, bank and thrift deposits increased in both of the primary market area counties, but at lower rates compared to the state of New York.

Table 2.5

Lake Shore Bancorp, Inc.

Deposit Summary

 

     As of June 30,      Deposit
Growth Rate
2019-2024
 
     2019      2024  
     Deposits      Market
Share
    No. of
Branches
     Deposits      Market
Share
    No. of
Branches
 
     (Dollars in Millions)      (%)  

New York

   $ 1,744,697        100.0 %      4,796      $ 2,438,020        100.0 %      4,086        6.9 % 

Commercial Banks

   $ 1,637,947        93.9 %      4,113      $ 2,337,694        95.9 %      3,618        7.4 % 

Savings Institutions

   $ 67,956        3.9 %      675      $ 47,732        2.0 %      460        -6.8 % 

Other (1)

   $ 38,795        2.2 %      8      $ 52,594        2.2 %      8        6.3 % 

Chautauqua County, NY

   $ 1,677        100.0 %      40      $ 2,169        100.0 %      34        5.3 % 

Commercial Banks

   $ 1,184        70.6 %      29      $ 1,522        70.2 %      23        5.2 % 

Savings Institutions

   $ 494        29.4 %      11      $ 647        29.8 %      11        5.6 % 

Lake Shore Bancorp, Inc.

   $ 249        14.8 %      5      $ 330        15.2 %      5        5.8 % 

Erie County, NY

   $ 43,285        100.0 %      220      $ 57,995        100.0 %      196        6.0 % 

Commercial Banks

   $ 41,675        96.3 %      194      $ 55,914        96.4 %      174        6.1 % 

Savings Institutions

   $ 1,610        3.7 %      26      $ 2,081        3.6 %      22        5.3 % 

Lake Shore Bancorp, Inc.

   $ 215        0.5 %      6      $ 264        0.5 %      6        4.2 % 

 

(1)

Insured U.S. branch of a foreign chartered institution.

Source: S&P Global Market Intelligence.

The Company maintains its largest balance and market share of deposits in Chautauqua County, where the Company maintains its corporate headquarters and five branch locations. Based on June 30, 2024 deposit data, Lake Shore Bancorp’s $330 million of deposits provided for a 15.2% market share of bank and thrift deposits in Chautauqua County. The Company held $264 million of deposits in Erie County, which translated into a 0.5% deposit market share. During the five-year period covered in Table 2.5, Winchester Savings maintained its deposit market share in Erie County and gained deposit market share in Chautauqua County.


RP® Financial, LC.    MARKET AREA
   II.11

 

Competition among financial institutions in the Company’s market area is significant. Among the Company’s competitors are much larger and more diversified institutions, which have greater resources than maintained by Lake Shore Bancorp. Financial institution competitors in the Company’s primary market area include other locally based thrifts, banks and credit unions, as well as regional and super regional banks. Table 2.6 lists the Company’s largest bank and thrift competitors in the market area counties, based on deposit market share.

Table 2.6

Lake Shore Bancorp, Inc.

Market Area Deposit Competitors

As of June 30, 2024

 

Location

  

Name

   Market
Share
    Rank  

Chautauqua County

   Comnty Finl System Inc (NY)      25.80 %   
   M&T Bank Corp (NY)      20.53 %   
   Lake Shore Bancorp (NY)      15.23 %      3 out of 8  
   KeyCorp (OH)      15.17 %   
   Northwest Bancshares, Inc (OH)      14.60 %   

Erie County

   M&T Bank Corp (NY)      64.29 %   
   KeyCorp (OH)      10.32 %   
   HSBC Holdings plc      6.56 %   
   Bank of America Corporation (NC)      4.89 %   
   Citizens Financial Group Inc (RI)      3.75 %   
   Lake Shore Bancorp (NY)      0.46 %      11 out of 18  
Source: S&P Global Market Intelligence.

 


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.1

 

III. PEER GROUP ANALYSIS

This chapter presents an analysis of Lake Shore Bancorp’s operations versus a group of comparable savings institutions (the “Peer Group”) selected from the universe of all publicly-traded savings institutions in a manner consistent with the regulatory valuation guidelines. The basis of the pro forma market valuation of Lake Shore Bancorp is derived from the pricing ratios of the Peer Group institutions, incorporating valuation adjustments for key differences in relation to the Peer Group. Since no Peer Group can be exactly comparable to Lake Shore Bancorp, key areas examined for differences are: financial condition; profitability, growth and viability of earnings; asset growth; primary market area; dividends; liquidity of the shares; marketing of the issue; management; and effect of government regulations and regulatory reform.

Peer Group Selection

The Peer Group selection process is governed by the general parameters set forth in the regulatory valuation guidelines. Accordingly, the Peer Group is comprised of only those publicly-traded savings institutions whose common stock is either listed on the NYSE or NASDAQ, since their stock trading activity is regularly reported and generally more frequent than non-publicly traded and closely-held institutions. Institutions that are not listed on the NYSE or NASDAQ are inappropriate, since the trading activity for thinly-traded or closely-held stocks are typically highly irregular in terms of frequency and price and thus may not be a reliable indicator of market value. We have also excluded from the Peer Group those companies under acquisition or subject to rumored acquisition, mutual holding companies and recent conversions, since their pricing ratios are subject to unusual distortion and/or have limited trading history. A recent listing of the universe of all publicly-traded savings institutions is included as Exhibit III-1.

Ideally, the Peer Group, which must have at least 10 members to comply with the regulatory valuation guidelines, should be comprised of locally- or regionally-based institutions with comparable resources, strategies and financial characteristics. There are approximately 44 fully-converted, publicly-traded institutions nationally and, thus, it is typically the case that the Peer Group will be comprised of institutions with relatively comparable characteristics. To the extent that differences exist between the converting institution and the Peer Group, valuation adjustments will be applied to account for the differences. Since Lake Shore Bancorp will be a full public company upon completion of the offering, we considered only full public companies to be viable candidates for inclusion in the Peer Group. From the universe of publicly-traded thrifts, we selected ten institutions with characteristics similar to those of Lake Shore Bancorp. In the selection process, we applied two “screens” to the universe of all public companies that were eligible for consideration:


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.2

 

  •  

Screen #1 Mid-Atlantic and New England institutions with assets $425 million and $1.750 billion, tangible equity-to-assets ratios of greater than 7.5% and positive reported and/or core earnings. Five companies met the criteria for Screen #1 and all five were included in the Peer Group: BV Financial, Inc. of Maryland, ECB Bancorp, Inc. of Massachusetts, Magyar Bancorp, Inc. of New Jersey, PB Bankshares, Inc. of Pennsylvania and Provident Bancorp, Inc. of Massachusetts. Exhibit III-2 provides financial and public market pricing characteristics of all publicly-traded Mid-Atlantic and New England thrifts.

 

  •  

Screen #2 Midwest, Southeast and Southwest institutions with assets between $425 million and 1.750 billion, tangible equity-to-assets ratios of greater than 7.5% and positive reported and/or core earnings. Five companies met the criteria for Screen #2 and all five were included in the Peer Group: Affinity Bancshares, Inc. of Georgia, Central Plains Bancshares, Inc. of Nebraska, Home Federal Bancorp, Inc. of Louisiana, IF Bancorp, Inc. of Illinois and Texas Community Bancshares, Inc. of Texas. Exhibit III-3 provides financial and public market pricing characteristics of all publicly-traded Midwest, Southeast and Southwest thrifts.

Table 3.1 shows the general characteristics of each of the ten Peer Group companies and Exhibit III-4 provides summary demographic and deposit market share data for the primary market areas served by each of the Peer Group companies. While there are expectedly some differences between the Peer Group companies and Lake Shore Bancorp, we believe that the Peer Group companies, on average, provide a good basis for valuation subject to valuation adjustments. The following sections present a comparison of Lake Shore Bancorp’s financial condition, income and expense trends, loan composition, interest rate risk and credit risk versus the Peer Group as of the most recent publicly available date. Comparative data for all publicly-traded thrifts has been included in the Chapter III tables as well.

In addition to the selection criteria used to identify the Peer Group companies, a summary description of the key comparable characteristics of each of the Peer Group companies relative to Lake Shore Bancorp’s characteristics is detailed below.

 

  •  

Affinity Bancshares, Inc. of Georgia. Comparable due to completed second-step conversion in 2021, similar asset size, similar interest-earning asset composition, similar return on average assets, lending diversification emphasis on commercial real estate loans and similar ratio of non-performing assets as a percent of assets.


RP® Financial, LC.    Peer Group Analysis
   Page III.3

 

Table 3.1

Peer Group of Publicly-Traded Thrifts

As of December 31, 2024 or the Most Recent Date Available

 

                                               As of  
                                               February 3, 2025  

Ticker

  

Financial Institution

  

Exchange

  

Region

  

City

  

State

   Total
Assets
        Offices      Stock
Price
     Market
Value
 
                              ($Mil)                ($)      ($Mil)  

AFBI

   Affinity Bancshares, Inc.    NASDAQCM    SE    Covington    GA    $ 867         3      $ 18.25      $ 117  

BVFL

   BV Financial, Inc.    NASDAQCM    MA    Baltimore    MD    $ 912         14      $ 15.10      $ 172  

CPBI

   Central Plains Bancshares, Inc.    NASDAQCM    MW    Grand Island    NE    $ 482     (1)     9      $ 14.78      $ 61  

ECBK

   ECB Bancorp, Inc.    NASDAQCM    NE    Everett    MA    $ 1,358     (1)     3      $ 13.69      $ 126  

HFBL

   Home Federal Bancorp, Inc. of Louisiana    NASDAQCM    SW    Shreveport    LA    $ 608         11      $ 12.70      $ 39  

IROQ

   IF Bancorp, Inc.    NASDAQCM    MW    Watseka    IL    $ 885         8      $ 24.14      $ 78  

MGYR

   Magyar Bancorp, Inc.    NASDAQGM    MA    New Brunswick    NJ    $ 1,008         7      $ 14.16      $ 92  

PBBK

   PB Bankshares, Inc.    NASDAQCM    MA    Coatesville    PA    $ 453     (1)     6      $ 15.10      $ 36  

PVBC

   Provident Bancorp, Inc.    NASDAQCM    NE    Amesbury    MA    $ 1,593         7      $ 11.84      $ 198  

TCBS

   Texas Community Bancshares, Inc.    NASDAQCM    SW    Mineola    TX    $ 446     (1)     7      $ 15.70      $ 46  

 

(1)

As of September 30, 2024.

Source: S&P Global Market Intelligence.


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.4

 

  •  

BV Financial, Inc. of Maryland. Comparable due to completed second-step conversion in 2023, similar asset size, similar interest-earning asset composition, lending diversification emphasis on commercial real estate loans and similar ratio of non-performing assets as a percent of assets.

 

  •  

Central Plains Bancshares, Inc. of Nebraska. Comparable due to similar size of branch network, similar interest-earning asset composition, similar interest-bearing funding composition, similar return on average assets and similar ratio of non-performing assets as a percent of assets.

 

  •  

ECB Bancorp, Inc. of Massachusetts. Comparable due to similar interest-earning asset composition and similar concentration of 1-4 family loans as a percent of total assets.

 

  •  

Home Federal Bancorp, Inc. of Louisiana. Comparable due to completed second-step conversion in 2010, similar asset size, similar size of branch network, similar concentration of 1-4 family loans as a percent of assets and lending diversification emphasis on commercial real estate loans.

 

  •  

IF Bancorp, Inc. of Illinois. Comparable due to similar asset size, similar size of branch network, similar interest-bearing funding composition and lending diversification emphasis on commercial real estate loans.

 

  •  

Magyar Bancorp, Inc. of New Jersey. Comparable due to completed second-step conversion in 2021, similar interest-earning asset composition, similar interest-bearing funding composition, similar net interest income to average assets ratio and lending diversification emphasis on commercial real estate loans.

 

  •  

PB Bankshares, Inc. of Pennsylvania. Comparable due to lending diversification emphasis on commercial real estate loans.

 

  •  

Provident Bancorp, Inc. of Massachusetts. Comparable due to completed second-step conversion in 2019, similar interest-earning asset composition, similar interest-bearing funding composition, similar earnings contribution from sources of non-interest operating income, similar operating expense to average assets ratio and similar concentration of commercial real estate loans as a percent of assets.

 

  •  

Texas Community Bancshares, Inc. of Texas. Comparable due to similar earnings contribution from sources of non-interest operating income, similar operating expense to average assets ratio, similar concentration of 1-4 family loans as a percent of assets, lending diversification emphasis on commercial real estate loans and similar ratio of non-performing assets as a percent of assets.

In aggregate, the Peer Group companies maintained a similar level of tangible equity compared to the industry average (12.64% of assets versus 12.93% for all public companies), generated higher earnings as a percent of average assets (0.60% core ROAA versus 0.43% for all public companies) and earned a higher ROE (4.74% core ROE versus 3.24% for all public companies). Overall, the Peer Group’s average P/TB ratio and average core P/E multiple were below and above the respective averages for all publicly-traded thrifts.


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.5

 

     All
Publicly-Traded
    Peer Group  

Financial Characteristics (Averages)

    

Assets ($Mil)

   $ 6,191     $ 861  

Market capitalization ($Mil)

   $ 572     $ 96  

Tangible equity/assets (%)

     12.93 %      12.64 % 

Core return on average assets (%)

     0.43       0.60  

Core return on average equity (%)

     3.24       4.74  

Pricing Ratios (Averages)(1)

    

Core price/earnings (x)

     16.57 x      19.37 x 

Price/tangible book (%)

     94.76 %      87.89 % 

Price/assets (%)

     11.08       11.06  

 

(1)

Based on market prices as of February 3, 2025.

Ideally, the Peer Group companies would be comparable to Lake Shore Bancorp in terms of all of the selection criteria, but the universe of publicly-traded thrifts does not provide for an appropriate number of such companies. However, in general, the companies selected for the Peer Group were fairly comparable to Lake Shore Bancorp, as will be highlighted in the following comparative analysis. Comparative data for all publicly-traded thrifts has been included in the Chapter III tables as well.

Financial Condition

Table 3.2 shows comparative balance sheet measures for Lake Shore Bancorp and the Peer Group, reflecting the expected similarities and some differences given the selection procedures outlined above. The Company’s and the Peer Group’s ratios reflect balances as of December 31, 2024, unless indicated otherwise for the Peer Group companies. Lake Shore Bancorp’s equity-to-assets ratio of 13.11% approximated the Peer Group’s average net worth ratio of 13.09%. The Company’s pro forma capital position will increase with the addition of stock proceeds, which will provide the Company with an equity-to-assets ratio that is higher than the Peer Group’s ratio. Tangible equity-to-assets ratios for the Company and the Peer Group equaled 13.11% and 12.64%, respectively. The increase in Lake Shore Bancorp’s pro forma capital position will be favorable from a risk perspective and in terms of future earnings potential that could be realized through leverage and lower funding costs. At the same time, the Company’s higher pro forma capitalization will initially depress return on equity. Both Lake Shore Bancorp’s and the Peer Group’s capital ratios reflected capital surpluses with respect to the regulatory capital requirements.


RP® Financial, LC.    Peer Group Analysis
   Page III.6

 

Table 3.2

Balance Sheet Composition and Growth Rates

Comparable Institution Analysis

As of December 31, 2024

 

                Balance Sheet as a Percent of Assets     Balance Sheet Annual Growth Rates     Regulatory Capital  
                Cash &
Equival.
    MBS &
Invest
    BOLI     Net
Loans (1)
    Deposits     Borrowed
Funds
    Sub.
Debt
    Total
Equity
    Goodwill
& Intang
    Tangible
Equity
    Assets     MBS, Cash
Invests
    Loans     Deposits     Borrows.
&Subdebt
    Total
Equity
    Tangible
Equity
    Tier 1
Leverage
    Tier 1
Risk-Based
    Risk-Based
Capital
 

Lake Shore Bancorp, Inc.

    NY                                        

December 31, 2024

        4.83 %      8.41 %      4.28 %      79.45 %      83.58 %      1.50 %      0.00 %      13.11 %      0.00 %      13.11 %      -5.46 %      -22.05 %      -2.02 %      -3.04 %      -70.92 %      3.63 %      3.63 %      13.83 %      NA       NA  

All Non-MHC Public Thrifts

                                           

Averages

        7.03 %      12.42 %      1.75 %      74.52 %      75.44 %      9.94 %      0.34 %      13.47 %      0.65 %      12.93 %      3.35 %      0.69 %      5.32 %      7.46 %      -18.21 %      3.97 %      4.80 %      11.15 %      15.12 %      16.55 % 

Medians

        4.70 %      12.99 %      1.51 %      75.88 %      77.06 %      9.57 %      0.00 %      11.82 %      0.04 %      11.07 %      0.96 %      -3.16 %      2.68 %      3.55 %      -20.47 %      2.22 %      2.87 %      9.96 %      13.06 %      15.23 % 

Comparable Group

                                           

Averages

        5.79 %      11.40 %      1.80 %      77.65 %      78.48 %      7.38 %      0.00 %      13.09 %      0.45 %      12.64 %      3.21 %      -3.60 %      4.76 %      4.34 %      -10.50 %      13.27 %      13.51 %      11.90 %      15.62 %      16.78 % 

Medians

        4.74 %      9.34 %      1.85 %      79.54 %      78.02 %      6.13 %      0.00 %      12.02 %      0.00 %      12.00 %      2.90 %      -8.10 %      7.08 %      1.67 %      -6.40 %      2.76 %      3.19 %      11.02 %      14.57 %      15.66 % 

Comparable Group

                                           

AFBI

  Affinity
Bancshares,
Inc.
    GA     4.78 %      8.07 %      1.90 %      81.40 %      77.70 %      6.79 %      0.00 %      14.90 %      2.10 %      12.80 %      2.79 %      -19.41 %      8.40 %      -0.14 %      39.51 %      6.25 %      7.55 %      12.01 %      12.96 %      14.12 % 

BVFL

  BV
Financial,
Inc.
    MD     7.73 %      4.93 %      2.20 %      79.98 %      71.45 %      5.47 %      0.00 %      21.44 %      1.67 %      19.77 %      3.00 %      -3.44 %      4.74 %      2.74 %      29.86 %      -1.79 %      -1.84 %      19.83 %      24.24 %      25.49 % 

CPBI

  Central
Plains
Bancshares,
Inc.
  (2)   NE     2.05 %      12.56 %      NA       81.58 %      81.28 %      0.00 %      0.00 %      16.93 %      0.00 %      16.93 %      6.19 %      -8.49 %      8.80 %      -3.75 %      0.00 %      112.12 %      112.12 %      13.77 %      16.51 %      17.76 % 

ECBK

  ECB
Bancorp,
Inc.
  (2)   MA     8.82 %      6.72 %      1.09 %      82.16 %      69.54 %      17.23 %      0.00 %      12.23 %      0.00 %      12.23 %      11.88 %      12.98 %      11.79 %      16.22 %      4.46 %      0.32 %      0.32 %      10.47 %      15.56 %      16.58 % 

HFBL

  Home
Federal
Bancorp,
Inc. of
Louisiana
    LA     3.22 %      15.74 %      1.13 %      75.51 %      89.93 %      0.66 %      0.00 %      8.87 %      0.67 %      8.21 %      -7.10 %      -1.94 %      -8.88 %      -6.36 %      -74.86 %      2.55 %      3.40 %      8.94 %      13.23 %      14.37 % 

IROQ

  IF Bancorp,
Inc.
    IL     0.67 %      21.30 %      1.71 %      73.17 %      77.06 %      13.27 %      0.00 %      8.58 %      0.00 %      8.58 %      -2.81 %      -7.71 %      -0.90 %      0.60 %      -20.90 %      2.98 %      2.98 %      9.57 %      NA       NA  

MGYR

  Magyar
Bancorp,
Inc.
    NJ     3.26 %      9.96 %      2.01 %      79.10 %      84.18 %      3.02 %      0.00 %      11.07 %      0.00 %      11.07 %      10.00 %      -11.10 %      10.65 %      11.17 %      5.65 %      4.82 %      4.82 %      11.20 %      14.57 %      15.66 % 

PBBK

  PB
Bankshares,
Inc.
  (2)   PA     12.04 %      8.71 %      1.85 %      75.99 %      78.35 %      10.16 %      0.00 %      10.53 %      0.00 %      10.53 %      10.67 %      36.07 %      5.77 %      15.75 %      -12.80 %      2.38 %      2.38 %      9.60 %      12.25 %      13.50 % 

PVBC

  Provident
Bancorp,
Inc.
    MA     10.62 %      1.78 %      2.89 %      81.94 %      82.16 %      3.04 %      0.00 %      14.50 %      0.00 %      14.50 %      -4.62 %      -21.91 %      -1.18 %      -1.67 %      -55.52 %      4.14 %      4.14 %      12.74 %      NA       NA  

TCBS

  Texas
Community
Bancshares,
Inc.
  (2)   TX     4.70 %      24.16 %      1.42 %      65.68 %      73.16 %      14.17 %      0.00 %      11.82 %      0.04 %      11.78 %      2.13 %      -11.07 %      8.45 %      8.81 %      -20.39 %      -1.02 %      -0.77 %      10.84 %      NA       NA  

 

(1)

Includes loans held for sale.

(2)

As of September 30, 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.


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.7

 

The interest-earning asset compositions for the Company and the Peer Group were somewhat similar, with loans constituting the largest concentration of interest-earning assets for both Lake Shore Bancorp and the Peer Group. The Company’s loans-to-assets ratio of 79.45% was slightly higher than the comparable Peer Group ratio of 77.65%. Comparatively, the Company’s cash and investments-to-assets ratio of 13.24% was lower than the comparable Peer Group ratio of 17.19%. Overall, Lake Shore Bancorp’s interest-earning assets amounted to 92.69% of assets, which was slightly less than the comparable Peer Group ratio of 94.84%. The Peer Group’s non-interest earning assets included bank-owned life insurance (“BOLI”) equal to 1.80% of assets and goodwill/intangibles equal to 0.45% of assets, while the Company maintained BOLI equal to 4.28% of assets and a zero balance of goodwill/intangibles.

Lake Shore Bancorp’s funding liabilities reflected a funding composition that was somewhat similar to that of the Peer Group’s funding composition. The Company’s deposits equaled 83.58% of assets, which was above the Peer Group’s ratio of 78.48%. Comparatively, the Company maintained a lower borrowings-to-assets ratio of 1.50%, versus a borrowings-to-assets ratio of 7.38% for the Peer Group. Total interest-bearing liabilities maintained by the Company and the Peer Group, as a percent of assets, equaled 85.08% and 85.86%, respectively.

A key measure of balance sheet strength for a thrift institution is its interest-earning assets/interest-bearing liabilities (“IEA/IBL”) ratio. Presently, the Company’s IEA/IBL ratio is slightly lower than the Peer Group’s ratio, based on IEA/IBL ratios of 108.94% and 110.46%, respectively. The additional capital realized from stock proceeds should serve to provide Lake Shore Bancorp with an IEA/IBL ratio that exceeds the Peer Group’s ratio, as the increase in capital provided by the infusion of stock proceeds will serve to lower the level of interest-bearing liabilities funding assets and will be primarily deployed into interest-earning assets.

The growth rate section of Table 3.2 shows annual growth rates for key balance sheet items. Lake Shore Bancorp’s and the Peer Group’s growth rates are based on growth rates for twelve months ended December 31, 2024, unless indicated otherwise for the Peer Group companies. Lake Shore Bancorp recorded a 5.46% decrease in assets, versus asset growth of 3.21% recorded by the Peer Group. Asset shrinkage for Lake Shore Bancorp included a 2.02% decrease in loans and a 22.05% decrease in cash and investments. Asset growth for the Peer Group included a 4.76% increase in loans, which was partially offset by a 3.60% decrease in cash and investments.


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.8

 

Lake Shore Bancorp’s assets shrinkage funded a 3.04% decrease in deposits and a 70.92% decrease in borrowings. Asset growth for the Peer Group was funded through deposit growth of 4.34%, which also funded a 10.50% decrease in borrowings. The Company’s tangible capital growth rate equaled 3.63%, versus a 13.51% tangible capital growth rate for the Peer Group. The Peer Group’s comparatively higher tangible capital growth rate includes the increase in equity realized by Central Plain Bancshares, Inc. from its standard conversion stock offering, which was completed in October 2023. The Company’s post-conversion capital growth rate will initially be constrained by maintenance of a higher pro forma capital position. Additionally, implementation of any stock repurchases and dividend payments, pursuant to regulatory limitations and guidelines, could also slow the Company’s capital growth rate in the longer term following the stock offering.

Income and Expense Components

Table 3.3 displays statements of operations for the Company and the Peer Group. The Company’s and the Peer Group’s ratios are based on earnings for the twelve months ended December 31, 2024, unless indicated otherwise for the Peer Group companies. Lake Shore Bancorp and the Peer Group reported net income to average assets ratios of 0.70% and 0.50%, respectively. Higher ratios for net interest income, non-interest operating income and non-operating income and a lower ratio for credit loss provisions represented earnings advantages for the Company, while a lower ratio for operating expenses was an earnings advantage for the Peer Group.

The Company’s higher net interest income to average assets ratio was realized through a lower interest expense ratio, which was facilitated by a lower cost of interest-bearing liabilities (2.68% versus 3.09% for the Peer Group). Likewise, the Peer Group’s higher interest income ratio was facilitated by a slightly higher yield earned on interest-earning assets (5.36% versus 5.30% for the Company), as well as maintaining a higher ratio of interest-earning assets as a percent of assets. Overall, Lake Shore Bancorp and the Peer Group reported net interest income to average assets ratios of 2.98% and 2.88%, respectively.

In another key area of core earnings strength, the Company maintained a higher level of operating expenses than the Peer Group. For the period covered in Table 3.3, the Company and the Peer Group reported operating expense to average assets ratios of 2.83% and 2.43%, respectively. The Company’s higher operating expense ratio was consistent with maintaining a comparatively higher number of employees relative to its asset size. Assets per full time equivalent employee equaled $7.067 million for the Company, versus $10.116 million for the Peer Group.


RP® Financial, LC.    Peer Group Analysis
   Page III.9

 

Table 3.3

Income as Percent of Average Assets and Yields, Costs, Spreads

Comparable Institution Analysis

For the 12 Months Ended December 31, 2024 or the Most Recent 12 Months Available

 

                      Net Interest Income           Non-Interest Income           NonOp Items           Yields, Costs, and Spreads              
                Net
Income
    Income     Expense     NII     Loss
Provis.
on IEA
    NII
After
Provis.
    Gain
on Sale of
Loans
    Other
Non-Int
Income
    Total
Non-Int
Expense
    Net Gains/
Losses (1)
    Extrao.
Items
    Provision
for
Taxes
    Yield
On
IEA
    Cost
Of IBL
    Yld-Cost
Spread
    MEMO:
Assets/
FTE Emp.
    MEMO:
Effective
Tax Rate
 
                (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     ($000)     (%)  
Lake Shore Bancorp, Inc.     NY                                  

December 31, 2024

        0.70 %      4.93 %      1.95 %      2.98 %      -0.21 %      3.19 %      0.00 %      0.46 %      2.83 %      0.01 %      0.00 %      0.13 %      5.30 %      2.68 %      2.62 %    $ 7,067       15.94 % 
All Non-MHC Public Thrifts                                                                                                              

Averages

        0.27 %      5.05 %      2.22 %      2.83 %      0.09 %      2.64 %      0.08 %      0.40 %      2.70 %      -0.15 %      0.00 %      0.17 %      5.30 %      3.01 %      2.31 %    $ 10,637       25.46 % 

Medians

        0.41 %      4.95 %      2.18 %      2.60 %      0.04 %      2.54 %      0.00 %      0.30 %      2.54 %      0.00 %      0.00 %      0.13 %      5.19 %      2.97 %      2.15 %    $ 9,026       23.75 % 
Comparable Group                                                                                                              

Averages

        0.50 %      5.15 %      2.26 %      2.88 %      0.01 %      2.87 %      0.02 %      0.33 %      2.43 %      -0.12 %      0.00 %      0.16 %      5.36 %      3.09 %      2.28 %    $ 10,116       23.08 % 

Medians

        0.49 %      5.10 %      2.23 %      2.88 %      0.02 %      2.89 %      0.00 %      0.27 %      2.47 %      0.00 %      0.00 %      0.12 %      5.26 %      3.24 %      2.33 %    $ 8,793       22.49 % 
Comparable Group                                                                                                              
AFBI   Affinity Bancshares, Inc.     GA     0.62 %      5.50 %      2.16 %      3.34 %      0.03 %      3.32 %      0.00 %      0.26 %      2.56 %      -0.19 %      0.00 %      0.18 %      5.83 %      3.22 %      2.61 %    $ 9,983       22.07 % 
BVFL   BV Financial, Inc.     MD     1.32 %      5.24 %      1.29 %      3.95 %      -0.04 %      3.99 %      0.00 %      0.26 %      2.41 %      0.02 %      0.00 %      0.53 %      5.67 %      1.80 %      3.87 %    $ 7,966       28.54 % 
CPBI   Central Plains Bancshares, Inc.   (2)   NE     0.80 %      5.04 %      1.64 %      3.40 %      0.04 %      3.36 %      0.04 %      0.56 %      2.99 %      0.00 %      0.00 %      0.17 %      5.17 %      2.50 %      2.67 %    $ 6,788       17.76 % 
ECBK   ECB Bancorp, Inc.   (2)   MA     0.26 %      4.94 %      3.08 %      1.86 %      0.06 %      1.80 %      0.01 %      0.08 %      1.56 %      0.00 %      0.00 %      0.09 %      4.95 %      3.79 %      1.16 %    $ 20,885       25.70 % 
HFBL   Home Federal Bancorp, Inc. of Louisiana     LA     0.52 %      4.90 %      2.10 %      2.80 %      -0.02 %      2.82 %      0.04 %      0.28 %      2.54 %      0.00 %      0.00 %      0.09 %      5.21 %      3.47 %      1.74 %    $ 8,057       14.11 % 
IROQ   IF Bancorp, Inc.     IL     0.33 %      4.85 %      2.77 %      2.08 %      -0.07 %      2.15 %      0.04 %      0.53 %      2.26 %      -0.01 %      0.00 %      0.11 %      4.84 %      3.30 %      1.54 %    $ 8,272       25.50 % 
MGYR   Magyar Bancorp, Inc.     NJ     0.86 %      5.24 %      2.28 %      2.96 %      0.00 %      2.95 %      0.07 %      0.20 %      2.04 %      0.00 %      0.00 %      0.36 %      5.50 %      3.15 %      2.35 %    $ 10,121       29.41 % 
PBBK   PB Bankshares, Inc.   (2)   PA     0.34 %      5.17 %      2.67 %      2.50 %      0.02 %      2.49 %      0.00 %      0.18 %      2.25 %      0.01 %      0.00 %      0.10 %      5.30 %      3.26 %      2.04 %    $ 12,824       22.12 % 
PVBC   Provident Bancorp, Inc.     MA     0.46 %      5.67 %      2.47 %      3.20 %      0.06 %      3.15 %      0.00 %      0.46 %      2.92 %      0.00 %      0.00 %      0.13 %      6.05 %      3.59 %      2.46 %    $ 9,313       22.49 % 
TCBS   Texas Community Bancshares, Inc.   (2)   TX     -0.48 %      4.92 %      2.18 %      2.73 %      0.08 %      2.65 %      0.00 %      0.46 %      2.75 %      -1.00 %      0.00 %      -0.14 %      5.12 %      2.80 %      2.32 %    $ 6,955       NM  

 

(1)

Net gains/losses includes gain/loss on sale of securities and nonrecurring income and expense.

(2)

For the twelve months ended September 30, 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.


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.10

 

When viewed together, net interest income and operating expenses provide considerable insight into a thrift’s earnings strength, since those sources of income and expenses are typically the most prominent components of earnings and are generally more predictable than losses and gains realized from the sale of assets or other non-recurring activities. In this regard, as measured by their expense coverage ratios (net interest income divided by operating expenses), the Company’s earnings were slightly less favorable than the Peer Group’s earnings. Expense coverage ratios for Lake Shore Bancorp and the Peer Group equaled 1.05x and 1.19x, respectively.

Sources of non-interest operating income provided a slightly larger contribution to the Company’s earnings, with such income amounting to 0.46% and 0.35% of Lake Shore Bancorp’s and the Peer Group’s average assets, respectively. Taking non-interest operating income into account in comparing the Company’s and the Peer Group’s earnings, Lake Shore Bancorp’s efficiency ratio (operating expenses, as a percent of the sum of non-interest operating income and net interest income) of 82.27% was less favorable than the Peer Group’s efficiency ratio of 75.23%.

Credit loss provisions were an earnings advantage for the Company, as Lake Shore Bancorp recorded a credit to loss provisions equal to 0.21% of average assets. Comparatively, the Peer Group recorded a provision for credit losses equal to 0.01% of average assets.

Net non-operating gains and losses equaled net gains of 0.01% of average assets for the Company, versus a net nonoperating loss of 0.12% of average assets for the Peer Group. Typically, gains and losses generated from the sale of assets and other non-operating activities are viewed as earnings with a relatively high degree of volatility, and, thus, are not considered to be part of an institution’s core earnings. Extraordinary items were not a factor in either the Company’s or the Peer Group’s earnings.

The Company recorded an effective tax rate of 15.94% compared to an effective tax rate of 23.08% for the Peer Group. As indicated in the prospectus, the Company’s effective marginal tax rate is equal to 21.0%.


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.11

 

Loan Composition

Table 3.4 presents data related to the Company’s and the Peer Group’s loan portfolio compositions (including the investment in mortgage-backed securities). In comparison to the Peer Group, the Company’s loan portfolio composition reflected a higher combined concentration of 1-4 family permanent mortgage loans and mortgage-backed securities (33.54% of assets versus 30.50% for the Peer Group), as the Company’s higher concentration of 1-4 family loans more than offset the Peer Group’s higher concentration of mortgage-backed securities. Loan servicing intangibles constituted a similar balance sheet item for the Company and the Peer Group, equal to $177,000 and an average of 210,000 for the Company and the Peer Group, respectively.

Diversification into higher risk and higher yielding types of lending was more significant for the Peer Group. The Peer Group’s loan portfolio composition reflected higher concentrations of commercial real estate loans (29.19% of assets versus 27.77% of assets for the Company), commercial business loans (11.44% of assets versus 2.29% of assets for the Company), construction/land loans (5.14% of assets versus 3.26% of assets for the Company), and consumer loans (2.15% of assets versus 0.14% of assets for the Company), while the Company maintained a higher concentration of multi-family loans (15.97% of assets versus 7.42% of assets for the Peer Group). In total, construction/land, commercial real estate, multi-family, commercial business and consumer loans comprised 49.43% and 55.34% of the Company’s and the Peer Group’s assets, respectively.

Interest Rate Risk

Table 3.5 reflects various key ratios highlighting the relative interest rate risk exposure of the Company versus the Peer Group. In terms of balance sheet composition, Lake Shore Bancorp’s interest rate risk characteristics implied a similar degree of interest rate risk exposure relative to the comparable measures for the Peer Group. In particular, the Company’s tangible equity-to-assets ratio and IEA/IBL ratio were slightly higher and lower than the respective Peer Group ratios, while the Company’s ratio of non-interest earning assets as a percent of assets was higher than the Peer Group’s ratio. On a pro forma basis, the infusion of stock proceeds should serve to strengthen the Company’s balance sheet interest rate risk characteristics, given the increases that will be realized in Company’s tangible equity-to-assets and IEA/IBL ratios.

To analyze interest rate risk associated with the net interest margin, we reviewed quarterly changes in net interest income as a percent of average assets for Lake Shore Bancorp


RP® Financial, LC.    Peer Group Analysis
   Page III.12

 

Table 3.4

Loan Portfolio Composition and Related Information

Comparable Institution Analysis

As of December 31, 2024

 

                Portfolio Composition as a Percent of Assets  
                MBS     1-4
Family
    Constr.
& Land
    Multi-
Family
    Comm RE     Commerc.
Business
    Consumer     RWA/
Assets
    Servicing
Assets
 
                (%)     (%)     (%)     (%)     (%)     (%)     (%)     (%)     ($000)  

Lake Shore Bancorp, Inc.

    NY                  

December 31, 2024

        3.25 %      30.29 %      3.26 %      15.97 %      27.77 %      2.29 %      0.14 %      NA     $ 177  
All Non-MHC Public Thrifts                      

Averages

        8.24 %      24.79 %      6.35 %      13.59 %      19.52 %      8.42 %      1.70 %      71.77 %    $ 30,755  

Medians

        7.84 %      23.65 %      3.89 %      7.20 %      15.62 %      5.46 %      0.22 %      79.46 %    $ 130  
Comparable Group                      

Averages

        7.72 %      22.78 %      5.14 %      7.42 %      29.19 %      11.44 %      2.15 %      72.55 %    $ 210  

Medians

        4.89 %      24.50 %      4.63 %      5.69 %      29.34 %      7.49 %      0.50 %      69.10 %    $ 0  
Comparable Group                      

AFBI

  Affinity Bancshares, Inc.     GA     1.82 %      6.08 %      7.35 %      0.53 %      35.98 %      16.95 %      13.61 %      78.67 %    $ 0  

BVFL

  BV Financial, Inc.     MD     2.12 %      24.35 %      2.66 %      2.72 %      42.29 %      2.05 %      1.92 %      65.65 %    $ 0  

CPBI

  Central Plains Bancshares, Inc.   (1)   NE     10.90 %      24.66 %      5.73 %      7.20 %      30.16 %      11.39 %      3.66 %      74.57 %    $ 385  

ECBK

  ECB Bancorp, Inc.   (1)   MA     3.66 %      33.85 %      7.43 %      24.07 %      16.39 %      1.07 %      0.01 %      69.10 %    $ 0  

HFBL

  Home Federal Bancorp, Inc. of Louisiana     LA     15.32 %      33.17 %      4.84 %      5.16 %      24.12 %      8.35 %      0.22 %      63.00 %    $ 0  

IROQ

  IF Bancorp, Inc.     IL     18.30 %      21.23 %      4.42 %      14.61 %      22.32 %      10.64 %      0.78 %      NA     $ 1,478  

MGYR

  Magyar Bancorp, Inc.     NJ     6.12 %      26.84 %      2.31 %      7.16 %      38.45 %      2.38 %      0.22 %      66.23 %    $ 0  

PBBK

  PB Bankshares, Inc.   (1)   PA     0.46 %      23.40 %      1.70 %      6.23 %      39.15 %      6.63 %      0.00 %      NA     $ 0  

PVBC

  Provident Bancorp, Inc.     MA     0.54 %      2.18 %      2.60 %      4.18 %      28.52 %      50.94 %      0.00 %      90.64 %    $ 0  

TCBS

  Texas Community Bancshares, Inc.   (1)   TX     17.97 %      32.08 %      12.37 %      2.35 %      14.55 %      4.00 %      1.04 %      NA     $ 239  

 

(1)

As of September 30, 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.


RP® Financial, LC.    Peer Group Analysis
   Page III.13

 

Table 3.5

Interest Rate Risk Measures and Net Interest Income Volatility

Comparable Institution Analysis

As of December 31, 2024 or the Most Recent Date Available

 

                Balance Sheet Measures                                      
                Tangible
Equity/
Assets
    IEA/
IBL
    Non-Earn.
Assets/
Assets
    Quarterly Change in Net Interest Income  
                                                 
            12/31/2024     9/30/2024     6/30/2024     3/31/2024     12/31/2023     9/30/2023  
                (%)     (%)     (%)     (change in net interest income is annualized in basis points)  

Lake Shore Bancorp, Inc.

    NY                  

December 31, 2024

        13.1 %      108.9 %      7.3 %      2       13       5       -22       -38       8  

All Non-MHC Public Thrifts

                     

Average

        13.0 %      109.6 %      6.0 %      1       5       3       -7       -3       -7  

Median

          11.1 %      108.0 %      6.4 %      0       5       3       -6       -7       -8  

Comparable Group

                     

Average

        12.6 %      110.7 %      5.2 %      5       8       9       -12       -6       -3  

Median

          12.0 %      110.0 %      5.5 %      2       10       6       -9       -4       -5  

Comparable Group

                     

AFBI

  Affinity Bancshares, Inc.     GA     12.8 %      111.6 %      5.7 %      4       -13       32       2       -5       20  

BVFL

  BV Financial, Inc.     MD     19.8 %      120.4 %      7.4 %      -13       18       39       -35       15       5  

CPBI

  Central Plains Bancshares, Inc.   (1)   NE     16.9 %      118.3 %      3.8 %      0       2       1       8       14       15  

ECBK

  ECB Bancorp, Inc.   (1)   MA     12.2 %      112.6 %      2.3 %      0       4       -1       -6       -12       -14  

HFBL

  Home Federal Bancorp, Inc. of Louisiana     LA     8.2 %      104.3 %      5.5 %      16       9       3       -27       -22       -5  

IROQ

  IF Bancorp, Inc.     IL     8.6 %      105.3 %      4.9 %      9       16       13       -10       -17       -6  

MGYR

  Magyar Bancorp, Inc.     NJ     11.1 %      105.9 %      7.7 %      7       10       -10       -18       -3       -7  

PBBK

  PB Bankshares, Inc.   (1)   PA     10.5 %      109.3 %      3.3 %      0       5       10       -27       -27       -25  

PVBC

  Provident Bancorp, Inc.     MA     14.5 %      110.7 %      5.7 %      23       12       -11       -7       1       -25  

TCBS

  Texas Community Bancshares, Inc.   (1)   TX     11.8 %      108.3 %      5.5 %      0       10       17       -3       1       15  

NA=Change is greater than 100 basis points during the quarter.

(1)

As of September 30, 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.


RP® Financial, LC.    PEER GROUP ANALYSIS
   III.14

 

and the Peer Group. In general, the comparative fluctuations in the Company’s and the Peer Group’s net interest income ratios implied that a slightly greater degree of interest rate risk was associated with the Company’s net interest margin, based on the interest rate environment that prevailed during the period covered in Table 3.5. The stability of the Company’s net interest margin should be enhanced by the infusion of stock proceeds, as interest rate sensitive liabilities will be funding a lower portion of Lake Shore Bancorp’s assets and the proceeds will be substantially deployed into interest-earning assets.

Credit Risk

Overall, based on a comparison of credit risk measures, the Company’s implied credit risk exposure was viewed to be similar to the Peer Group’s credit risk exposure. As shown in Table 3.6, the Company’s ratios for non-performing/assets and non-performing loans/loans equaled 0.71% and 0.90%, respectively, versus comparable measures of 0.75% and 0.87% for the Peer Group. It should be noted that the measures for non-performing assets and non-performing loans include performing loans that are classified as troubled debt restructurings, which accounted for slightly more than 22% of the Company’s non-performing assets at December 31, 2024. The Company’s and Peer Group’s loss reserves as a percent of non-performing loans equaled 104.73% and 202.69%, respectively. Loss reserves maintained as percent of loans receivable equaled 0.94% for the Company, versus 1.16% for the Peer Group. Net loan charge-offs were a slightly larger factor for the Peer Group, as net loan charge-offs for the Company were nominal versus 0.03% of loans for the Peer Group.

Summary

Based on the above analysis, RP Financial concluded that the Peer Group forms a reasonable basis for determining the pro forma market value of the Company. Such general characteristics as asset size, capital position, interest-earning asset composition, funding composition, core earnings measures, loan composition, credit quality and exposure to interest rate risk all tend to support the reasonability of the Peer Group from a financial standpoint. Those areas where differences exist will be addressed in the form of valuation adjustments to the extent necessary.


RP® Financial, LC.    Peer Group Analysis
   Page III.15

 

Table 3.6

Credit Risk Measures and Related Information

Comparable Institution Analysis

As of December 31, 2024

 

                REO/
Assets
    NPAs &
90+Del/
Assets (1)
    NPLs/
Loans (2)
    Rsrves/
Loans
HFI
    Rsrves/
NPLs (2)
    Rsrves/
NPAs &
90+Del (1)
    Net Loan
Chargeoffs (3)
    NLCs/
Loans
 
                (%)     (%)     (%)     (%)     (%)     (%)     ($000)     (%)  

Lake Shore Bancorp, Inc.

    NY                

December 31, 2024

        0.00 %      0.71 %      0.90 %      0.94 %      104.73 %      104.73 %    $ 22       0.00 % 

All Non-MHC Public Thrifts

                   

Averages

        0.03 %      0.44 %      0.74 %      1.04 %      237.13 %      229.93 %    $ 27,347       0.09 % 

Medians

        0.00 %      0.25 %      0.37 %      1.00 %      201.73 %      235.79 %    $ 109       0.01 % 

Comparable Group

                   

Averages

        0.04 %      0.75 %      0.87 %      1.16 %      202.69 %      205.35 %    $ 195       0.03 % 

Medians

        0.00 %      0.46 %      0.57 %      1.14 %      173.59 %      173.60 %    $ 55       0.02 % 

Comparable Group

                   

AFBI

 

Affinity Bancshares, Inc.

    GA     0.00 %      0.59 %      0.71 %      1.19 %      167.77 %      167.77 %    $ 650       0.10 % 

BVFL

 

BV Financial, Inc.

    MD     0.02 %      0.54 %      0.64 %      1.16 %      179.41 %      173.60 %    -$ 315       -0.04 % 

CPBI

 

Central Plains Bancshares, Inc.

  (4)   NE     0.00 %      0.85 %      0.93 %      1.46 %      156.69 %      143.78 %    -$ 27       0.00 % 

ECBK

 

ECB Bancorp, Inc.

  (4)   MA     0.00 %      0.14 %      0.17 %      0.78 %      454.19 %      454.19 %    $ 4       0.00 % 

HFBL

 

Home Federal Bancorp, Inc. of Louisiana

    LA     0.00 %      0.38 %      0.50 %      1.02 %      204.70 %      204.70 %    $ 202       0.04 % 

IROQ

 

IF Bancorp, Inc.

    IL     0.00 %      0.07 %      0.09 %      1.12 %      NM       NM     -$ 42       -0.01 % 

MGYR

 

Magyar Bancorp, Inc.

    NJ     0.25 %      0.29 %      0.04 %      0.98 %      NM       273.33 %    -$ 170       -0.02 % 

PBBK

 

PB Bankshares, Inc.

  (4)   PA     0.00 %      0.36 %      0.46 %      1.25 %      270.90 %      270.90 %    $ 105       0.06 % 

PVBC

 

Provident Bancorp, Inc.

    MA     0.00 %      3.66 %      4.39 %      1.59 %      36.20 %      36.20 %    $ 1,371       0.10 % 

TCBS

 

Texas Community Bancshares, Inc.

  (4)   TX     0.11 %      0.59 %      0.72 %      1.09 %      151.62 %      123.69 %    $ 168       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 September 30, 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.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.1

 

IV. VALUATION ANALYSIS

Introduction

This chapter presents the valuation analysis and methodology, prepared pursuant to the regulatory valuation guidelines, and valuation adjustments and assumptions used to determine the estimated pro forma market value of the common stock to be issued in conjunction with the Company’s conversion transaction.

Appraisal Guidelines

The federal regulatory appraisal guidelines required by the FRB, the OCC, the FDIC and state banking agencies specify the pro forma market value methodology for estimating the pro forma market value of a converting thrift. Pursuant to this methodology: (1) a peer group of comparable publicly-traded institutions is selected; (2) a financial and operational comparison of the subject company to the peer group is conducted to discern key differences; and (3) a valuation analysis in which the pro forma market value of the subject company is determined based on the market pricing of the peer group as of the date of valuation, incorporating valuation adjustments for key differences. In addition, the pricing characteristics of recent conversions, both at conversion and in the aftermarket, must be considered.

RP Financial Approach to the Valuation

The valuation analysis herein complies with such regulatory approval guidelines. Accordingly, the valuation incorporates a detailed analysis based on the Peer Group, discussed in Chapter III, which constitutes “fundamental analysis” techniques. Additionally, the valuation incorporates a “technical analysis” of recently completed stock conversions, particularly second-step conversions, including closing pricing and aftermarket trading of such offerings. It should be noted that these valuation analyses cannot possibly fully account for all the market forces which impact trading activity and pricing characteristics of a particular stock on a given day.

The pro forma market value determined herein is a preliminary value for the Company’s to-be-issued stock. Throughout the conversion process, RP Financial will: (1) review changes in Lake Shore Bancorp’s operations and financial condition; (2) monitor Lake Shore Bancorp’s operations and financial condition relative to the Peer Group to identify any fundamental changes; (3) monitor the external factors affecting value including, but not limited to, local and


RP® Financial, LC.    VALUATION ANALYSIS
   IV.2

 

national economic conditions, interest rates, and the stock market environment, including the market for thrift stocks and LSBK’s stock specifically; and (4) monitor pending conversion offerings, particularly second-step conversions, (including those in the offering phase), both regionally and nationally. If during the second-conversion process material changes occur, RP Financial will determine if updated valuation reports should be prepared to reflect such changes and their related impact on value, if any. RP Financial will also prepare a final valuation update at the closing of the offering to determine if the prepared valuation analysis and resulting range of value continues to be appropriate.

The appraised value determined herein is based on the current market and operating environment for the Company and for all thrifts. Subsequent changes in the local and national economy, the legislative and regulatory environment, the stock market, interest rates, and other external forces (such as natural disasters or major world events), which may occur from time to time (often with great unpredictability) may materially impact the market value of all thrift stocks, including Lake Shore Bancorp’s value or Lake Shore Bancorp’s value alone. To the extent a change in factors impacting the Company’s value can be reasonably anticipated and/or quantified, RP Financial has incorporated the estimated impact into the analysis.

Valuation Analysis

A fundamental analysis discussing similarities and differences relative to the Peer Group was presented in Chapter III. The following sections summarize the key differences between the Company and the Peer Group and how those differences affect the pro forma valuation. Emphasis is placed on the specific strengths and weaknesses of the Company relative to the Peer Group in such key areas as financial condition, profitability, growth and viability of earnings, asset growth, primary market area, dividends, liquidity of the shares, marketing of the issue, management and the effect of government regulations and/or regulatory reform. We have also considered the market for thrift stocks, in particular new issues, to assess the impact on value of the Company coming to market at this time.

 

1.

Financial Condition

The financial condition of an institution is an important determinant in pro forma market value because investors typically look to such factors as liquidity, capital, asset composition and quality and funding sources in assessing investment attractiveness. The similarities and differences in the Company’s and the Peer Group’s financial strengths are noted as follows:


RP® Financial, LC.    VALUATION ANALYSIS
   IV.3

 

  •  

Overall A/L Composition. In comparison to the Peer Group, the Company’s interest-earning asset composition showed a slightly higher concentration of loans and a slightly lower concentration of cash and investments. Diversification into higher risk and higher yielding types of loans was more significant for the Peer Group, while the Company maintained a higher concentration of 1-4 family loans. Overall, in comparison to the Peer Group, the Company’s interest-earning asset composition provided for a slightly lower yield earned on interest-earning assets. Lake Shore Bancorp’s funding composition reflected a higher level of deposits and a lower level of borrowings relative to the comparable Peer Group measures, which translated into a lower cost of funds for the Company. Overall, as a percent of assets, the Company maintained a slightly lower level of interest-earning assets and a similar level of interest-bearing liabilities compared to the Peer Group’s ratios, which resulted in a slightly lower IEA/IBL ratio for the Company. After factoring in the impact of the net stock proceeds, the Company’s IEA/IBL ratio should be more comparable to or exceed the Peer Group’s IEA/IBL ratio. On balance, RP Financial concluded that asset/liability composition was a neutral factor in our adjustment for financial condition.

 

  •  

Credit Quality. The Company’s ratios for non-performing assets as a percent of assets and non-performing loans as a percent of loans were similar to the comparable ratios for the Peer Group. In comparison to the Peer Group, the Company maintained lower loss reserves as a percent of non-performing loans and as a percent of loans. Net loan charge-offs as a percent of loans were slightly higher for the Peer Group. Overall, RP Financial concluded that credit quality was a neural factor in our adjustment for financial condition.

 

  •  

Balance Sheet Liquidity. The Company operated with a lower level of cash and investment securities relative to the Peer Group (13.24% of assets versus 17.19% for the Peer Group). Following the infusion of stock proceeds, the Company’s cash and investments ratio is expected to increase as the net proceeds realized from the second-step offering will be initially deployed into cash and investments. The Company was viewed as having slightly greater future borrowing capacity relative to the Peer Group, based on the higher level of borrowings currently funding the Peer Group’s assets. Overall, RP Financial concluded that balance sheet liquidity was a neutral factor in our adjustment for financial condition.

 

  •  

Funding Liabilities. The Company’s interest-bearing funding composition reflected a higher concentration of deposits and a lower concentration of borrowings relative to the comparable Peer Group ratios, which translated into a lower cost of funds for the Company. Total interest-bearing liabilities as a percent of assets were approximately the same for the Company and the Peer Group. Following the stock offering, the increase in the Company’s capital position will reduce the level of interest-bearing liabilities funding the Company’s assets. Overall, RP Financial concluded that funding liabilities were a slightly positive factor in our adjustment for financial condition.

 

  •  

Capital. The Company currently operates with a slightly higher tangible equity-to-assets ratio than the Peer Group. Following the stock offering, Lake Shore Bancorp’s pro forma tangible capital position will further exceed the Peer Group’s tangible equity-to-assets ratio. The increase in the Company’s pro forma capital position will result in greater leverage potential and reduce the level of interest-bearing liabilities utilized to fund assets. At the same time, the Company’s more significant capital surplus will likely result in a lower ROE. On balance, RP Financial concluded that capital strength was a slightly positive factor in our adjustment for financial condition.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.4

 

On balance, Lake Shore Bancorp’s balance sheet strength was considered to be slightly more favorable than the Peer Group’s balance sheet strength and, thus, a slight upward adjustment was applied for the Company’s financial condition.

 

2.

Profitability, Growth and Viability of Earnings

Earnings are a key factor in determining pro forma market value, as the level and risk characteristics of an institution’s earnings stream and the prospects and ability to generate future earnings heavily influence the multiple that the investment community will pay for earnings. The major factors considered in the valuation are described below.

 

  •  

Reported Earnings. The Company’s reported earnings were higher than the Peer Group’s on a ROAA basis (0.70% of average assets versus 0.03% for the Peer Group). The Company’s higher return was realized through higher ratios for net interest income, non-interest operating income and non-operating income and lower ratios for credit loss provisions and effective tax rate. The Peer Group maintained an earnings advantage with respect to a lower operating expense ratio. Reinvestment of stock proceeds into interest-earning assets will serve to increase the Company’s earnings, with the benefit of reinvesting proceeds expected to be somewhat offset by implementation of the stock benefit plans in connection with the second-step offering. Overall, the Company’s pro forma reported earnings were considered to be slightly more favorable than the Peer Group’s reported earnings and, thus, RP Financial concluded that this was a slightly positive factor in our adjustment for profitability, growth and viability of earnings.

 

  •  

Core Earnings. Net interest income, operating expenses, non-interest operating income and credit loss provisions were reviewed in assessing the relative strengths and weaknesses of the Company’s and the Peer Group’s core earnings. The Company maintained a higher net interest income ratio, a higher operating expense ratio and a higher level of non-interest operating income. The Company’s more favorable net interest income ratio and less favorable operating expense ratio translated into a lower expense coverage ratio in comparison to the Peer Group’s ratio (equal to 1.05x versus 1.19x for the Peer Group). Likewise, the Company’s efficiency ratio of 82.27% was less favorable than the Peer Group’s efficiency ratio of 75.23%. Credit loss provisions had a larger negative impact on the Peer Group’s earnings, as the Company recorded a credit to loss provisions. Overall, these measures, as well as the expected earnings benefits the Company should realize from the redeployment of stock proceeds into interest-earning assets and leveraging of post-conversion capital, which will be somewhat negated by expenses associated with the stock benefit plans, indicate that the Company’s pro forma core earnings will remain slightly less favorable than the Peer Group’s core earnings. Therefore, RP Financial concluded that this was a slightly negative factor in our adjustment for profitability, growth and viability of earnings.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.5

 

  •  

Interest Rate Risk. Quarterly changes in the Company’s and the Peer Group’s net interest income to average assets ratios indicated a slightly greater degree of volatility was associated with the Company’s net interest margin. Other measures of interest rate risk, such as capital, IEA/IBL and non-interest earning asset ratios were similar for the Company and the Peer Group. On a pro forma basis, the infusion of stock proceeds can be expected to provide the Company with equity-to-assets and IEA/ILB ratios that exceed the Peer Group’s ratios and perhaps provide greater stability in the quarterly net interest margin. On balance, RP Financial concluded that interest rate risk was a neutral factor in our adjustment for profitability, growth and viability of earnings.

 

  •  

Credit Risk. Loan loss provisions were a larger negative factor in the Peer Group’s earnings (0.01% of average assets versus recovery of 0.21% of average assets for the Company). In terms of future exposure to credit quality related losses, lending diversification into higher risk types of loans was more significant for the Peer Group. The Company’s credit quality measures generally implied a similar degree of credit risk exposure relative to the comparable credit quality measures indicated for the Peer Group. Overall, RP Financial concluded that credit risk was a neutral factor in our adjustment for profitability, growth and viability of earnings.

 

  •  

Earnings Growth Potential. Several factors were considered in assessing earnings growth potential. First, the Company maintained a higher interest rate spread than the Peer Group, which would tend to facilitate continuation of a higher net interest margin for the Company going forward based on the current prevailing interest rate environment. The reinvestment of the net proceeds will add to the Company’s net interest income, which will be somewhat negated by expenses associated with the new stock benefit plans. Second, the infusion of stock proceeds will provide the Company with greater growth potential through leverage than currently maintained by the Peer Group. Third, the Peer Group’s lower operating expense ratio was viewed as an advantage to sustain earnings growth during periods when net interest margins come under pressure as the result of adverse changes in interest rates. Overall, earnings growth potential was considered to be a slightly positive factor in our adjustment for profitability, growth and viability of earnings.

 

  •  

Return on Equity. Currently, the Company’s core ROE is slightly higher than the Peer Group’s core ROE. As the result of the increase in capital that will be realized from the infusion of net stock proceeds into the Company’s equity, the Company’s pro forma return equity on a core earnings basis will likely be lower than the Peer Group’s core ROE. Accordingly, this was a slightly negative factor in the adjustment for profitability, growth and viability of earnings.

On balance, Lake Shore Bancorp’s pro forma earnings strength was considered to be less favorable than the Peer Group’s earnings strength and, thus, a slight downward adjustment was applied for profitability, growth and viability of earnings.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.6

 

3.

Asset Growth

Comparative annual asset growth rates for the Company and the Peer Group showed a decrease of 5.46% and an increase of 3.21%, respectively. Asset shrinkage for the Company consisted of loans and cash and investments, while asset growth for the Peer Group was driven by loan growth and partially offset by a decline in cash and investments. Overall, the Company’s historical asset growth was viewed as less favorable than the Peer Group’s historical asset growth. On a pro forma basis, the Company’s tangible equity-to-assets ratio will be higher than the Peer Group’s tangible equity-to-assets ratio, indicating greater leverage capacity for the Company. On balance, no adjustment was applied for asset growth.

 

4.

Primary Market Area

The general condition of an institution’s market area has an impact on value, as future success is in part dependent upon opportunities for profitable activities in the local market served. Operating in the western region of northern New York, the markets served by the Company include a mix of rural, suburban and urban communities. The Company maintains a branch presence in Chautauqua County and Erie County. Chautauqua County, where the Company maintains its main office, has a relatively small population base and is somewhat rural in nature, while Erie County has a much larger population and includes the city of Buffalo. Both of the primary market area counties experienced a decline in population during the past five years. The Company competes against significantly larger institutions that provide a larger array of services and have significantly larger branch networks than maintained by Lake Shore Bancorp.

Based on a comparison of the counties where the Company and the Peer Group maintain their main offices, the Peer Group companies operate in markets which in general have larger populations than Chautauqua County. Population growth for the primary market area counties served by the Peer Group companies reflected a range of growth rates, but overall population growth rates in the markets served by the Peer Group companies were stronger than Chautauqua County’s historical and projected population growth rates which showed a declining population base. Chautauqua County has a per capita income, which is less than the Peer Group’s average and median per capita income measures and the Peer Group’s primary market area counties were relatively more affluent markets within their respective states compared to Chautauqua County which had a comparatively lower per capita income as a percent of New York’s per capita income (69.2% versus 98.1% for the Peer Group average). The average and median deposit market shares maintained by the Peer Group companies were less than the Company’s market share of deposits in Chautauqua County. Overall, the degree of competition faced by the Peer Group companies was viewed to be


RP® Financial, LC.    VALUATION ANALYSIS
   IV.7

 

greater than faced by the Company, while the growth potential in the markets served by the Peer Group companies was for the most part viewed to be more favorable than the Company’s primary market area. Summary demographic and deposit market share data for the Company and the Peer Group companies is provided in Exhibit III-4. As shown in Table 4.1, the average unemployment rate for the primary market area counties served by the Peer Group companies was lower than the unemployment rate reflected for Chautauqua County. On balance, we concluded that a slight downward adjustment was appropriate for the Company’s market area.

Table 4.1

Market Area Unemployment Rates

Lake Shore Bancorp, Inc. and the Peer Group Companies(1)

 

     County    December 2024
Unemployment
 

Lake Shore Bancorp, Inc. - NY

   Chautauqua      4.2 % 

Peer Group Average

        3.7 % 

Affinity Bancshares, Inc. – GA

   Newton      4.3 % 

BV Financial, Inc. - MD

   Baltimore      2.7  

Central Plain Bancshares, Inc. – NE

   Hall      3.2  

ECB Bancorp, Inc. – MA

   Middlesex      3.7  

Home Federal Bancorp, Inc. - LA

   Caddo      4.3  

IF Bancorp, Inc. - IL

   Iroquois      3.9  

Magyar Bancorp, Inc. – NJ

   Middlesex      3.9  

PB Bankshares, Inc. - PA

   Chester      2.4  

Provident Bancorp, Inc. – MA

   Essex      4.3  

Texas Community Bancshares, Inc. – TX

   Wood      4.1  

 

(1)

Unemployment rates are not seasonally adjusted.

Source: S&P Global Market Intelligence.

 

5.

Dividends

Lake Shore Bancorp has historically paid a quarterly dividend to its minority shareholders, in which the most recent dividend of $0.18 per share was declared on January 27, 2025. Lake Shore Bancorp has not stated a dividend policy with respect to paying cash dividends following the second-step conversion. Future declarations of dividends by the Board of Directors will depend upon a number of factors, including investment opportunities, growth objectives, financial condition, profitability, tax considerations, minimum capital requirements, regulatory limitations, stock market characteristics and general economic conditions.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.8

 

Four out of the ten Peer Group companies pay regular cash dividends, with implied dividend yields ranging from 1.02% to 4.09%. The average dividend yield on the stocks of the Peer Group institutions was 0.85% as of February 3, 2025. Comparatively, as of February 3, 2025, the average dividend yield on the stocks of all fully-converted publicly-traded thrifts equaled 2.45%.

Overall, following the second-step conversion, the Company’s capacity to pay dividends is viewed to be comparable to the Peer Group’s capacity to pay dividends based on pro forma earnings and capitalization. On balance, we concluded that no adjustment was warranted for this factor.

 

6.

Liquidity of the Shares

The Peer Group is by definition composed of companies that are traded in the public markets. All of the Peer Group companies trade on NASDAQ. Typically, the number of shares outstanding and market capitalization provides an indication of how much liquidity there will be in a particular stock. The market capitalization of the Peer Group companies ranged from $35.7 million to $198.1 million as of February 3, 2025, with average and median market values of $96.3 million and $84.8 million, respectively. The shares issued and outstanding of the Peer Group companies ranged from 2.6 million to 17.8 million, with average and median shares outstanding equal to 6.7 million and 5.3 million, respectively. The Company’s second-step stock offering is expected to provide for a pro forma market value and shares outstanding that will be in the middle to upper half of the Peer Group’s range of market values and shares outstanding. Following the second-step conversion, the Company’s stock will continue to be traded on the NASDAQ Global Market. Overall, we anticipate that the Company’s stock will have a fairly comparable trading market as the Peer Group companies on average and, therefore, concluded no adjustment was necessary for this factor.

 

7.

Marketing of the Issue

We believe that four separate markets exist for thrift stocks, including those coming to market such as Lake Shore Bancorp: (A) the after-market for public companies, in which trading activity is regular and investment decisions are made based upon financial condition, earnings, capital, ROE, dividends and future prospects; (B) the new issue market in which converting thrifts are evaluated on the basis of the same factors, but on a pro forma basis without the benefit of prior operations as a fully-converted company; (C) the acquisition market for thrift and bank franchises based in New York; and (D) the market for the public stock of LSBK. All of these markets were considered in the valuation of the Company’s to-be-issued stock.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.9

 

  A.

The Public Market

The value of publicly-traded thrift stocks is easily measurable, and is tracked by most investment houses and related organizations. Exhibit IV-1 provides pricing and financial data on all publicly-traded thrifts. In general, thrift stock values react to market stimuli such as interest rates, inflation, perceived industry health, projected rates of economic growth, regulatory issues and stock market conditions in general. Exhibit IV-2 displays historical stock market trends for various indices and includes historical stock price index values for publicly-traded thrifts and commercial banks. Exhibit IV-3 displays various stock price indices as of February 3, 2025.

In terms of assessing general stock market conditions, the performance of the overall stock market has been mixed in recent quarters. After closing out the first quarter on an upswing, stocks retreated at the start of the second quarter of 2024 as strong economic data prompted investors to dial back bets on the Federal Reserve cutting rates in 2024. A higher-than-expected increase in the March CPI and mounting tensions between Iran and Israel deepened the selloff in the boarder stock market in mid-April. The NASDAQ posted a weekly decline of 5.5% in the third week of April, its worst performance since 2022. Stocks see-sawed in last two weeks of April and then closed sharply lower at the end of April, with the major U.S. stock indexes posting their worst month of the year as investors considered that the Federal Reserve’s campaign to end inflation was going to take longer than anticipated. Tech and bank stocks were among the sectors that led a stock market rebound at the start of May, which was triggered by the Federal Reserve’s comments at the conclusion of its policy meeting on May 1st that it was more likely to lower interest rates than raise them again. Renewed hopes for interest rate cuts later in 2024 following April’s employment report showing weaker-than-expected job growth served to extend the stock market rally through the beginning of the second week of May. Some healthy corporate earnings reports and cooling economic data sustained the stock market rally through mid-May, with all three of the major U.S. stock indexes posting record highs. While renewed inflation fears and rising Treasury yields pressured stocks lower at the end of May, all three major U.S. stock indexes logged monthly gains for May. Technology shares led the NASDAQ and S&P 500 to more record highs through mid-June, as economic data suggested that the economy was slowing but at a gradual pace and without any signs of serious deterioration. Divergent trading patterns were evident in the S&P 500 and NASDAQ relative to the Dow Jones Industrial Average (“DJIA”) in the closing weeks of the second quarter, which was driven by a bumpy market in the trading prices of large technology stocks. The second quarter ended with stocks trading lower, which was in general a strong first half of the year for stocks.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.10

 

The NASDAQ and S&P 500 started the third quarter of 2024 posting a string of new record high closings, which was fueled by a jump in Tesla’s stock price and growing confidence that the Federal Reserve was on track to potentially begin cutting rates in September in light of June’s employment report showing an uptick in the unemployment rate. All three of the U.S. major stock indexes notched record highs in mid-July, which was followed by investors rotating out of technology shares and into laggards such as financials, industrials and small-cap companies. The selloff in tech stocks was fueled by growing fears that shares of chip manufactures would face more U.S. trade restrictions and, in turn, reduce the potential for artificial intelligence investments paying off, with the rotation out of tech stocks continuing into late-July. Stocks closed out July swinging higher after the Federal Reserve held interest rates steady and signaled the central bank was prepared to cut interest rates in September if inflation continued to move lower. A lackluster jobs report for July and data showing weakness in manufacturing and construction sparked a broad-based selloff at the beginning of August, as fears of slowing growth rattled markets worldwide. Data showing cooling inflation and a favorable report for retail sales in July contributed to stocks rebounding in mid-August, with the S&P 500 and NASDAQ logging eight consecutive days of gains that extended into the second half of August. Strong signals from the Federal Reserve Chairman that interest rate cuts were coming soon spurred a stock market rally heading into the last week of August, with the DJIA closing at a record high. A volatile month of trading concluded with all three of the major U.S. stock indexes posting gains for the month of August. Data showing continued weakness in the manufacturing sector and a softening labor market pressured stocks lower in the first week of September. Stocks rebounded in the second week of September, as investors weighed the possibility that the Federal Reserve would kick off its rate easing campaign with a 0.5% rate-cut amid signs of a softening economy and the CPI for August showing a slower pace of inflation. The Federal Reserve’s 0.5% rate cut sparked a global stock market rally heading into the final weeks of the third quarter, which was followed by a narrow trading range to close out a generally strong third quarter for U.S. stocks. Overall, stock market trends saw investors gravitating into value stocks during the third quarter, in which industrials, utilities and financials outperformed the technology sector.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.11

 

Stocks traded mixed at the start of the fourth quarter of 2024, as investors weighed the prospect of a widening war in the Middle East and higher oil prices against stronger-than-expected job growth reported for September. The DJIA and S&P 500 climbed to fresh record highs heading into mid-October, with some large banks starting the third quarter earnings season posting earnings that beat expectations. Mixed earnings reports pulled the DJIA and S&P 500 down off of record highs in the second half of October, while advances in tech shares led the NASDAQ to a record high close heading into late-October. Stocks closed out October trading lower, which was led by a downturn in tech shares as some big tech companies posted disappointing earnings. The weaker than expected jobs report for October translated into stock market gains at the start of November. A broad-based rally pushed stocks higher on Election Day, which was followed by Donald Trump’s election victory powering major U.S. stock indexes to record highs. Following the Federal Reserve’s November 7th rate cut, investor optimism of tax cuts and reduced regulation under a unified Republican government sustained the stock market rally heading into mid-November. The generally positive trend for stocks continued through the second half of November, with U.S. stocks posting their biggest monthly gains for 2024. A batch of better-than-expected earnings posted by some technology companies boosted all three of the major U.S. stock indexes to record highs in early-December, which included the DJIA closing above 45000 for the first time. Following November’s employment report stocks traded mixed heading into mid-December, as the Dow retreated slightly while a rally in AI stocks led the NASDAQ to a record high close above the 20000 mark. Stocks plummeted following the Federal Reserve’s rate cut on December 18th, as investors reacted to the Federal Reserve’s statement signaling greater doubts about future interest rate cuts. A less-than-expected increase in a measure of inflation favored by the Federal Reserve sparked a stock market rally heading into the final trading days of 2024, which was followed by the major U.S. stock indexes declining in a year end selloff led by a pullback in technology stocks. Overall, the DJIA closed at 42544.22 on the last day of trading in 2024, an increase of 12.9% for 2024, while the S&P 500 and the NASDAQ Composite ended 2024 with respective increases of 23.3% and 28.6%.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.12

 

The broader stock market was somewhat trendless at the start of 2025, which was followed by a sharp selloff with the release of the stronger-than-expected December jobs report dampening expectations of further interest rate cuts by the Federal Reserve. Stocks spiked higher in mid-January, as investors cheered December’s CPI report that indicated underlying price pressures were easing. A strong start to the fourth quarter earnings season and President Trump’s support for tax cuts and deregulation helped the DJIA and S&P post new highs for 2025 going into late-January. Technology shares plunged in late-January after the emergence of a Chinese company posed a new threat to the U.S. artificial industry, while the broader stock market closed out January trading in narrow range. Stocks edged lower at the start of February, after President Trump placed new tariffs on China and agreed to delay imposing tariffs on Mexico and Canada. On February 3, 2025, the DJIA closed at 44421.91, an increase of 15.7% from one year ago and an increase of 4.4% year-to-date, and the NASDAQ closed at 19391.96, an increase of 24.3% from one year ago and an increase of 0.4% year-to-date. The S&P 500 Index closed at 5994.57 on February 3, 2025, an increase of 21.3% from one year ago and an increase of 1.9% year-to-date.

The market for financial shares has also generally experienced an upward trend in recent quarters. Inflation worries and growing doubts about the Federal Reserve cutting rates in 2024 pressured bank stocks lower at the start of the second quarter of 2024, with the downturn in bank stocks extending into mid-April as Treasury yields hit highs for 2024. Bank shares regained some footing along with the broader stock market going into the second half of April, as easing tensions between Iran and Israel helped to restore some confidence in the market. As investors abandoned expectations of an imminent interest rate cut, bank stocks dipped lower at the end of April and then participated in the broader stock market rally through the first half of May as signs of a cooling economy and milder inflation boosted hopes for the Federal Reserve cutting interest rates in 2024. Rekindled inflation fears and higher Treasury yields translated into financial shares edging lower from the end of May through mid-June, while easing inflation data and lower Treasury yields provided for a slightly positive trend in bank stocks in the final weeks of the second quarter.

Signs of some slack in the labor market provided a boost to financial shares in the first week of July 2024, as June’s higher unemployment rate increased confidence that the Federal Reserve would cut rates in September. As investors rotated into stock market laggards, financial shares continued to rally going into the second half of July and then traded in a narrow range through the Federal Reserve’s end of July policy meeting. Financial shares participated in the broader market selloff at the beginning of August, with July’s disappointing employment report prompting heightened concerns about an economic slowdown. Milder inflation data boosted bank and thrift stocks along with the broader stock market going into the second half of August, as investors became more confident that the Federal Reserve would cut interest rates


RP® Financial, LC.    VALUATION ANALYSIS
   IV.13

 

in September. Comments by the Federal Reserve Chairman that solidified expectations of a rate cut in September sustained the positive trend in financial stocks through the end of August. Bank and thrift stocks followed the broader stock market lower during the first week of September, as investors reacted to data pointing towards a weakening economy. While the broader stock market rallied in the second week of September, bank and thrift shares eased lower in advance of the Federal Reserve’s September policy meeting. Financial shares rallied on news of the Federal Reserve cutting its target rate by 0.5% and then retreated slightly to close out the third quarter.

After edging lower at the beginning of October 2024, strong job growth reflected in September’s employment report and better-than-expected third quarter earnings reported by some large banks served as a catalyst to financial shares trading higher through mid-October. As long-term Treasury yields trended higher, bank and thrift shares traded in a narrow range through the second half of October and then dipped slightly lower in early-November after October’s employment report showed meager job growth. Bank shares were among the strongest performers that led a post-election stock market rally on optimism that Donald Trump’s second term would lead to reduced regulation and a revival in deal making. Following the post-election rally, bank stocks traded in a narrow range over the next month, edging up slightly in late-November and then pulling back slightly in early-December. November’s CPI showing a slight uptick in inflation provided for a slight pullback in financial shares ahead of the Federal Reserve’s December meeting, which was followed by a sharp downturn in bank stocks after the Federal Reserve cast doubts on future rate cuts at the conclusion of its December policy meeting. Following the one-day selloff, bank shares edged higher in the final trading days of 2024. For 2024 overall, the S&P U.S. BMI Banks Index was up 30.0%.

Bank shares paralleled movements in the broader stock market during the first couple weeks of 2025, retreating when the December jobs report showed stronger-than-expected growth and then rallying in mid-January when the December CPI showed a slow down in core inflation. A slight upward trend in financial stocks was sustained going into the second half of January, as bank shares were buoyed by generally healthy fourth quarter earnings coming out of the banking sector. As the fourth quarter earnings season progressed, bank shares traded in a narrow range at the end of January and into early-February. On February 3, 2025, the S&P U.S. BMI Banks Index closed at 218.1, an increase of 41.2% from one year ago and an increase of 7.4% year-to-date.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.14

 

  B.

The New Issue Market

In addition to thrift stock market conditions in general, the new issue market for converting thrifts is also an important consideration in determining the Company’s pro forma market value. The new issue market is separate and distinct from the market for seasoned thrift stocks 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 pricing of converting and existing issues is perhaps no clearer than 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 4.2, five standard conversion offerings have been completed during the past twelve months and no second -step or MHC offerings were completed during the past twelve months. The average closing pro forma price/tangible book ratio of the five standard conversion offerings equaled 47.7%. The most recent second-step offering was completed by Gouverneur Bancorp, Inc. of New York (“Gouverneur Bancorp”), which was completed in November 2023. Gouverneur Bancorp’s offering closed at the minimum of its offering range, raising gross proceeds of $7.2 million at a pro forma price/tangible book ratio of 44.0%. Gouverneur Bancorp’s stock price closed down 10.0% after its first week of trading and as of February 3, 2025, Gouverneur Bancorp’s stock price was up 24.0% from its IPO price.

 

  C.

The Acquisition Market

Also considered in the valuation was the potential impact on Lake Shore Bancorp’s stock price of recently completed and pending acquisitions of other thrift and bank institutions operating in New York. As shown in Exhibit IV-4, there were 17 acquisitions of New York based bank and savings institutions completed from the beginning of 2020 through February 3, 2025 and there are currently five acquisitions pending for a New York based bank or savings institution. The recent acquisition activity involving New York bank and savings institutions may imply a certain degree of acquisition speculation for the Company’s stock. To


RP® Financial, LC.    VALUATION ANALYSIS
   IV.15

 

Table 4.2

Pricing Characteristics and After-Market Trends

Conversions Completed Twelve Months Ended February 3, 2025

 

Institutional Information

    Pre-Conversion Data     Offering Information     Contribution to
Char. Found.
    Insider Purchases           Pro Forma Data           Post-IPO Pricing Trends  
                Financial Info.     Asset Quality           % Off Incl. Fdn.+Merger Shares           Pricing Ratios(2)(5)     Financial Charac.           Closing Price:  
                                        Excluding Foundation          

% of

Public Off.
Inc. Fdn.
(%)

    Benefit Plans     Mgmt.&
Dirs.
(%)(1)
   

Initial

Div.
Yield
(%)

                                             

First

Trading

Day

($)

         

After

First
Week(3)
($)

         

After

First
Month(4)
($)

                   
Institution   Conversion
Date
    Ticker     Assets
($Mil)
    Equity/
Assets
(%)
    NPAs/
Assets
(%)
    Res.
Cov.
(%)
    Gross
Proc.
($Mil.)
    %
Offer
(%)
    %
of
Mid.
(%)
    Exp./
Proc.
(%)
   

Form

 

    ESOP
(%)
    Recog.
Plans
(%)
    Stk
Option
(%)
    P/TB
(%)
    Core
P/E
(x)
    P/A
(%)
    Core
ROA
(%)
    TE/A
(%)
    Core
ROE
(%)
    IPO
Price
($)
    %
Chg
(%)
    %
Chg
(%)
    %
Chg
(%)
    Thru
2/3/2025
($)
    %
Chg
(%)
 

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 %    $ 11.14       11.4 %    $ 11.14       11.4 % 

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 %    $ 13.25       32.5 % 

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 %      33.0x       14.7 %      0.4 %      24.6 %      1.8 %    $ 10.00     $ 11.86       18.6 %    $ 11.82       18.2 %    $ 11.93       19.3 %    $ 11.49       14.9 % 

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 %    $ 10.54       5.4 % 

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 %      110.6x       10.5 %      0.1 %      23.1 %      0.4 %    $ 10.00     $ 10.25       2.5 %    $ 10.24       2.4 %    $ 10.51       5.1 %    $ 12.99       29.9 % 
     

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 %      71.8x       10.4 %      0.1 %      22.0 %      0.4 %    $ 10.00     $ 11.02       10.2 %    $ 11.46       14.6 %    $ 11.52       15.2 %    $ 11.88       18.8 % 
     

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 %      71.8x       10.5 %      0.1 %      23.1 %      0.2 %    $ 10.00     $ 11.12       11.2 %    $ 11.01       10.1 %    $ 11.50       15.0 %    $ 11.49       14.9 % 

Second Step Conversions

                                                               

Mutual Holding Companies

                                                               
     

Averages -
All
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 %      71.8x       10.4 %      0.1 %      22.0 %      0.4 %    $ 10.00     $ 11.02       10.2 %    $ 11.46       14.6 %    $ 11.52       15.2 %    $ 11.88       18.8 % 
     

Medians -
All
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 %      71.8x       10.5 %      0.1 %      23.1 %      0.2 %    $ 10.00     $ 11.12       11.2 %    $ 11.01       10.1 %    $ 11.50       15.0 %    $ 11.49       14.9 % 

 

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. 2/3/2025


RP® Financial, LC.    VALUATION ANALYSIS
   IV.16

 

the extent that acquisition speculation may impact the Company’s offering, we have largely taken this into account in selecting companies for the Peer Group that could be subject to the same type of acquisition speculation that may influence Lake Shore Bancorp’s stock. However, since converting thrifts are subject to a three-year regulatory moratorium from being acquired, acquisition speculation in Lake Shore Bancorp’s stock would tend to be less compared to the stocks of the Peer Group companies.

 

  D.

Trading in LSBK’s Stock

Since LSBK’s minority stock currently trades under the symbol “LSBK” on the NASDAQ Global Market, RP Financial also considered the recent trading activity in the valuation analysis. LSBK had a total of 5,735,226 shares issued and outstanding at December 31, 2024, of which 2,098,351 shares were held by public shareholders and traded as public securities. The Company’s stock has had a 52 week trading range of $10.30 to $15.88 per share and its closing price on February 3, 2025 was $15.15 per share. There are significant differences between the Company’s minority stock (currently being traded) and the conversion stock that will be issued by the Company. Such differences include different liquidity characteristics, a different return on equity for the conversion stock and the stock is currently traded based on its MHC ownership structure. Since the pro forma impact has not been publicly disseminated to date, it is appropriate to discount the current trading level. As the pro forma impact is made known publicly, the trading level will become more informative.

* * * * * * * * * * *

In determining our valuation adjustment for marketing of the issue, we considered trends in both the overall thrift market, the new issue market including the new issue market for second-step conversions, the acquisition market and recent trading activity in the Company’s minority stock. Taking these factors and trends into account, RP Financial concluded that no adjustment was appropriate in the valuation analysis for purposes of marketing of the issue.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.17

 

8.

Management

The Company’s management team appears to have experience and expertise in all of the key areas of the Company’s operations. Exhibit IV-5 provides summary resumes of the Company’s Board of Directors and senior management. The financial characteristics of the Company suggest that the Board and senior management have been effective in implementing an operating strategy that can be well managed by the Company’s present organizational structure. The Company currently does not have any senior management positions that are vacant.

Similarly, the returns, equity positions and other operating measures of the Peer Group companies are indicative of well-managed financial institutions, which have Boards and management teams that have been effective in implementing competitive operating strategies. Therefore, on balance, we concluded no valuation adjustment relative to the Peer Group was appropriate for this factor.

 

9.

Effect of Government Regulation and Regulatory Reform

As a fully-converted regulated institution, Lake Shore Bancorp will operate in substantially the same regulatory environment as the Peer Group members — all of whom are adequately capitalized institutions and are operating with no apparent restrictions. Exhibit IV-6 reflects the Bank’s pro forma regulatory capital ratios. On balance, no adjustment has been applied for the effect of government regulation and regulatory reform.

Summary of Adjustments

Overall, based on the factors discussed above, we concluded that the Company’s pro forma market value should reflect the following valuation adjustments relative to the Peer Group:

 

Key Valuation Parameters:

  

Valuation Adjustment

Financial Condition    Slight Upward
Profitability, Growth and Viability of Earnings    Slight Downward
Asset Growth    No Adjustment
Primary Market Area    Slight Downward
Dividends    No Adjustment
Liquidity of the Shares    No Adjustment
Marketing of the Issue    No Adjustment
Management    No Adjustment
Effect of Govt. Regulations and Regulatory Reform    No Adjustment


RP® Financial, LC.    VALUATION ANALYSIS
   IV.18

 

Valuation Approaches

In applying the accepted valuation methodology promulgated by the FRB, i.e., the pro forma market value approach, we considered the three key pricing ratios in valuing the Company’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 stock proceeds. In computing the pro forma impact of the conversion and the related pricing ratios, we have incorporated the valuation parameters disclosed in the Company’s prospectus for reinvestment rate, effective tax rate, stock benefit plan assumptions and expenses (summarized in Exhibits IV-7 and IV-8). In our estimate of value, we assessed the relationship of the pro forma pricing ratios relative to the Peer Group and recent conversion offerings.

RP Financial’s valuation placed an emphasis on the following:

 

  •  

P/E Approach. The P/E approach is generally the best indicator of long-term value for a stock and we have given it significant weight among the valuation approaches. Given certain similarities between the Company’s and the Peer Group’s earnings composition and overall financial condition, the P/E approach was carefully considered in this valuation. At the same time, recognizing that (1) the earnings multiples will be evaluated on a pro forma basis for the Company; and (2) the Peer Group companies have had the opportunity to realize the benefit of reinvesting and leveraging their offering proceeds, we also gave weight to the other valuation approaches.

 

  •  

P/B Approach. P/B ratios have generally served as a useful benchmark in the valuation of thrift stocks, particularly in the context of a public offering, as the earnings approach involves assumptions regarding the use of proceeds. RP Financial considered the P/B approach to be a valuable indicator of pro forma value, taking into account the pricing ratios under the P/E and P/A approaches. We have also modified the P/B approach to exclude the impact of intangible assets (i.e., price/tangible book value or “P/TB”), in that the investment community frequently makes this adjustment in its evaluation of this pricing approach.

 

  •  

P/A Approach. P/A ratios are generally a less reliable indicator of market value, as investors typically assign less weight to assets and attribute greater weight to book value and earnings. Furthermore, this approach as set forth in the regulatory valuation guidelines does not take into account the amount of stock purchases funded by deposit withdrawals, thus understating the pro forma P/A ratio. At the same time, the P/A ratio is an indicator of franchise value, and, in the case of highly capitalized institutions, high P/A ratios may limit the investment community’s willingness to pay market multiples for earnings or book value when ROE is expected to be low.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.19

 

  •  

Trading of LSBK stock. Converting institutions generally do not have stock outstanding. LSBK, however, has public shares outstanding due to the mutual holding company form of ownership and first-step minority stock offering. Since LSBK’s’ stock is currently traded on the NASDAQ Global Market, it is an indicator of the Company’s current market value and, therefore, received some limited consideration in our valuation. Based on the February 3, 2025 closing stock price of $15.15 per share and the 5,735,226 shares of LSBK common stock outstanding, the Company’s implied market value of $86.9 million was considered in the valuation process. However, since the Company’s conversion stock will have different characteristics than the minority shares and the pro forma information has not been publicly disseminated to date, the current trading price of LSBK’s stock was somewhat discounted herein but will become more important towards the closing of the offering.

The Company has adopted “Employers’ Accounting for Employee Stock Ownership Plans” (“ASC 718-40”), which causes 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 ASC 718-40 in the valuation.

In preparing the pro forma pricing analysis we have taken into account the pro forma impact of the MHC’s net assets (i.e., unconsolidated equity) that will be consolidated with the Company and, thus, will slightly increase equity. At December 31, 2024, the MHC had net assets of $230,000, which has been added to the Company’s December 31, 2024 pro forma equity to reflect the consolidation of the MHC into the Company’s operations. Exhibit IV-9 shows that after accounting for the impact of the MHC’s net assets, the public shareholders’ ownership interest was reduced by approximately 0.11%. Accordingly, for purposes of the Company’s pro forma valuation, the public shareholders’ ownership interest was reduced from 36.59% to 36.48% and the MHC’s ownership interest was increased from 63.41% to 63.52%.

Based on the application of the three valuation approaches, taking into consideration the valuation adjustments discussed above, RP Financial concluded that as of February 3, 2025, the aggregate pro forma market value of Lake Shore Bancorp’s conversion stock equaled $78,715,570 at the midpoint, equal to 7,871,557 shares at $10.00 per share. The $10.00 per share price was determined by the Boards of Directors of LSBK, the Bank and the MHC. The midpoint and resulting valuation range is based on the sale of a 63.52% ownership interest to the public, which provides for a $50,000,000 public offering at the midpoint value.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.20

 

1. Price-to-Earnings (“P/E”). The application of the P/E valuation method requires calculating the Company’s pro forma market value by applying a valuation P/E multiple to the pro forma earnings base. In applying this technique, we considered both reported earnings and a recurring earnings base, that is, earnings adjusted to exclude any one-time non-operating items, plus the estimated after-tax earnings benefit of the reinvestment of the net proceeds. The Company’s reported earnings equaled $4.931 million for the twelve months ended December 31, 2024. In deriving Lake Shore Bancorp’s core earnings, the adjustments we made to reported earnings included the elimination of gain on equity securities of $54,000 and recovery on previously impaired investment securities of $6,000. As shown below, on a tax-effected basis, assuming an effective marginal tax rate of 21.0% for the earnings adjustments, the Company’s core earnings were determined to equal $4.883 million for the twelve months ended December 31, 2024.

 

     Amount  
     ($000)  

Net income(loss)

   $ 4,931  

Deduct; Gain on equity securities (1)

     (43 ) 

Deduct: Recovery on previously impaired investments (1)

     (5 ) 
  

 

 

 

Core earnings estimate

   $ 4,883  

 

(1)

Tax effected at 21.0%.

Based on the Company’s reported and core earnings and incorporating the impact of the pro forma assumptions discussed previously, the Company’s pro forma reported and core P/E multiples at the $78.7 million midpoint value equaled 14.37x and 14.50x, respectively, indicating discounts of 25.62% and 25.14% relative to the Peer Group’s average reported and core earnings multiples of 19.32x and 19.37x, respectively (see Table 4.3). In comparison to the Peer Group’s median reported and core earnings multiples of 21.99x and 17.27x, respectively, the Company’s pro forma reported and core P/E multiples at the midpoint value indicated discounts of 34.65% and 16.04%, respectively. The Company’s pro forma P/E ratios based on reported earnings at the minimum and the super maximum equaled 12.39x and 18.42x, respectively, and based on core earnings at the minimum and the super maximum equaled 12.50x and 18.58x, respectively.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.21

 

Table 4.3

Market Pricing Versus Peer Group

Lake Shore Bancorp, Inc.

As of February 3, 2025

 

          Market
Capitalization
    Per Share Data                                                                                                              
          Core     Book                                   Dividends(3)     Financial Characteristics(5)              
          Price/     Market     12 Month     Value/     Pricing Ratios(2)     Amount/           Payout     Total     Equity/     Tang. Eq./     NPAs/     Reported     Core     Offering     Exchange  
          Share
($)
    Value
($Mil)
    EPS(1)
($)
    Share
($)
    P/E
(x)
    P/B
(%)
    P/A
(%)
    P/TB
(%)
    P/Core
(x)
    Share
($)
    Yield
(%)
    Ratio(4)
(%)
    Assets
($Mil)
    Assets
(%)
    T. Assets
(%)
    Assets
(%)
    ROAA
(%)
    ROAE
(%)
    ROAA
(%)
    ROAE
(%)
    Range
($Mil)
   

Ratio

(xl)

 

Lake Shore Bancorp, Inc.

    NY                                              

Super Maximum

    $ 10.00     $ 104.10     $ 0.54     $ 14.01       18.42x       71.38 %      14.04 %      71.38 %      18.58x     $ 0.00       0.00 %      0.00 %    $ 742       19.67 %      19.67 %      0.66 %      0.76 %      3.87 %      0.76 %      3.84 %    $ 66.13       1.8098x  

Maximum

      10.00     $ 90.52     $ 0.61     $ 15.29       16.30x       65.40 %      12.33 %      65.40 %      16.44x     $ 0.00       0.00 %      0.00 %      734       18.85 %      18.85 %      0.67 %      0.76 %      4.01 %      0.75 %      3.98 %    $ 57.50       1.5738x  

Midpoint

      10.00     $ 78.72     $ 0.69     $ 16.75       14.37x       59.70 %      10.82 %      59.70 %      14.50x     $ 0.00       0.00 %      0.00 %      728       18.13 %      18.13 %      0.67 %      0.75 %      4.15 %      0.75 %      4.12 %    $ 50.00       1.3685x  

Minimum

      10.00     $ 66.91     $ 0.80     $ 18.74       12.39x       53.36 %      9.28 %      53.36 %      12.50x     $ 0.00       0.00 %      0.00 %      721       17.39 %      17.39 %      0.68 %      0.75 %      4.31 %      0.74 %      4.27 %    $ 42.50       1.1632x  

All Non-MHC Public Thrifts(6)

                                             

Averages

    $ 23.60     $ 571.83     $ 1.13     $ 23.68       16.15x       86.14 %      11.08 %      94.76 %      16.57x     $ 0.51       2.45 %      61.38 %    $ 6,191       13.47 %      13.01 %      0.62 %      0.27 %      2.15 %      0.43 %      3.24 %     

Median

    $ 12.99     $ 193.42     $ 0.58     $ 17.84       15.59x       80.40 %      10.04 %      82.18 %      14.42x     $ 0.37       2.49 %      48.48 %    $ 1,593       11.82 %      11.12 %      0.34 %      0.41 %      3.21 %      0.47 %      3.21 %     

All Non-MHC State of NY(6)

                                             

Averages

    $ 16.58     $ 1,207.35     $ 0.65     $ 18.42       16.05x       84.25 %      8.82 %      85.12 %      16.29x     $ 0.52       1.82 %      37.09 %    $ 22,446       11.37 %      11.28 %      1.38 %      0.43 %      0.50 %      0.47 %      1.05 %     

Medians

    $ 13.31     $ 299.39     $ 0.45     $ 18.54       12.39x       89.57 %      9.71 %      89.64 %      12.68x     $ 0.32       1.38 %      37.09 %    $ 3,040       10.84 %      10.83 %      1.32 %      0.37 %      2.20 %      0.37 %      2.16 %     

Comparable Group

                                             

Averages

    $ 15.55     $ 96.25     $ 0.82     $ 18.20       19.32x       85.09 %      11.06 %      87.89 %      19.37x     $ 0.13       0.85 %      12.15 %    $ 861       13.09 %      12.71 %      0.75 %      0.50 %      3.77 %      0.60 %      4.74 %     

Medians

    $ 14.94     $ 84.76     $ 0.84     $ 18.25       21.99x       82.20 %      10.13 %      85.68 %      17.27x     $ 0.00       0.00 %      0.00 %    $ 876       12.02 %      12.01 %      0.46 %      0.49 %      4.16 %      0.51 %      4.75 %     

Comparable Group

                                             

AFBI  Affinity Bancshares, Inc.

    GA     $ 18.25     $ 117.03     $ 1.06     $ 20.14       21.99x       90.60 %      13.49 %      105.44 %      17.27x     $ 0.00       0.00 %      0.00 %    $ 867       14.90 %      13.07 %      0.59 %      0.62 %      4.33 %      0.79 %      5.51 %     

BVFL   BV Financial, Inc.

    MD     $ 15.10     $ 171.77     $ 1.10     $ 18.36       13.73x       82.22 %      17.63 %      89.18 %      13.74x     $ 0.00       0.00 %      0.00 %    $ 912       21.44 %      20.10 %      0.54 %      1.32 %      5.77 %      1.32 %      5.77 %     

CPBI  Central Plains Bancshares, Inc.

    NE     $ 14.78     $ 61.05       NA     $ 19.76       NM       74.80 %      12.67 %      74.80 %      NM     $ 0.00       0.00 %      0.00 %    $ 482       16.93 %      16.93 %      0.85 %      0.80 %      6.11 %      0.80 %      6.11 %     

ECBK   ECB Bancorp, Inc.

    MA     $ 13.69     $ 125.16     $ 0.39     $ 18.14       NM       75.46 %      9.23 %      75.46 %      NM     $ 0.00       0.00 %      0.00 %    $ 1,358       12.23 %      12.23 %      0.14 %      0.26 %      2.00 %      0.26 %      2.00 %     

HFBL   Home Federal Bancorp, Inc. of Louisiana

    LA     $ 12.70     $ 38.58     $ 1.16     $ 17.22       11.65x       73.77 %      6.55 %      79.75 %      10.92x     $ 0.52       4.09 %      47.25 %    $ 608       8.87 %      8.26 %      0.38 %      0.52 %      6.32 %      0.56 %      6.74 %     

IROQ IF Bancorp, Inc.

    IL     $ 24.14     $ 77.81       NA     $ 22.66       25.96x       106.54 %      9.14 %      106.54 %      NM     $ 0.40       1.67 %      43.01 %    $ 885       8.58 %      8.58 %      0.07 %      0.33 %      3.99 %      0.33 %      3.99 %     

MGYR Magyar Bancorp, Inc.

    NJ     $ 14.16     $ 91.72     $ 1.31     $ 17.23       10.81x       82.18 %      9.10 %      82.18 %      10.81x     $ 0.24       1.69 %      19.08 %    $ 1,008       11.07 %      11.07 %      0.29 %      0.86 %      7.59 %      0.86 %      7.59 %     

PBBK   PB Bankshares, Inc.

    PA     $ 15.10     $ 35.69     $ 0.63     $ 18.69       23.59x       80.80 %      8.51 %      80.80 %      24.12x     $ 0.00       0.00 %      0.00 %    $ 453       10.53 %      10.53 %      0.36 %      0.34 %      3.20 %      0.33 %      3.13 %     

PVBC   Provident Bancorp, Inc.

    MA     $ 11.84     $ 198.06     $ 0.43     $ 12.99       27.53x       91.14 %      13.22 %      91.14 %      27.53x     $ 0.00       0.00 %      0.00 %    $ 1,593       14.50 %      14.50 %      3.66 %      0.46 %      3.21 %      0.46 %      3.21 %     

TCBS   Texas Community Bancshares, Inc.

    TX     $ 15.70     $ 45.61     $ 0.50     $ 16.81       NM       93.36 %      11.03 %      93.65 %      31.19x     $ 0.16       1.02 %      NM     $ 446       11.82 %      11.79 %      0.59 %      -0.48 %      -4.80 %      0.33 %      3.34 %     

 

(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.

(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.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.22

 

2. Price-to-Book (“P/B”). The application of the P/B valuation method requires calculating the Company’s pro forma market value by applying a valuation P/B ratio, as derived from the Peer Group’s P/B ratio, to the Company’s pro forma book value. Based on the $78.7 million midpoint valuation, the Company’s pro forma P/B and P/TB ratios both equaled 59.70%. In comparison to the average P/B and P/TB ratios for the Peer Group of 85.09% and 87.89%, respectively, the Company’s ratios reflected discounts of 29.84% on a P/B basis and 32.07% on a P/TB basis. In comparison to the Peer Group’s median P/B and P/TB ratios of 82.20% and 85.68%, respectively, the Company’s pro forma P/B and P/TB ratios at the midpoint value reflected discounts of 27.37% on a P/B basis and 30.32% on a P/TB basis. At the super maximum of the range, the Company’s P/B and P/TB ratios both equaled 71.38%. 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 super maximum of the range reflected discounts of 16.11% and 18.78%, respectively. In comparison to the Peer Group’s median P/B and P/TB ratios, the Company’s P/B and P/TB ratio at the super maximum of the range reflected discounts of 13.16% and 16.69%, respectively.

3. Price-to-Assets (“P/A”). The P/A valuation methodology determines market value by applying a valuation P/A ratio to the Company’s pro forma asset base, conservatively assuming no deposit withdrawals are made to fund stock purchases. In all likelihood there will be deposit withdrawals, which results in understating the pro forma P/A ratio which is computed herein. At the $78.7 million midpoint of the valuation range, the Company’s value equaled 10.82% of pro forma assets. Comparatively, the Peer Group companies exhibited an average P/A ratio of 11.06%, which implies a discount of 2.17% has been applied to the Company’s pro forma P/A ratio. In comparison to the Peer Group’s median P/A ratio of 10.13%, the Company’s pro forma P/A ratio at the midpoint value reflects a premium of 6.81%.

Comparison to Recent Offerings

As indicated at the beginning of this chapter, RP Financial’s analysis of recent conversion offering pricing characteristics at closing and in the aftermarket has been limited to a “technical” analysis and, thus, the pricing characteristics of recent conversion offerings cannot be a primary determinate of value. 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 stock proceeds (i.e., external funds vs. deposit withdrawals). As discussed previously, the most recently completed second-step offering was by Gouverneur Bancorp in November 2023. In comparison to Gouverneur Bancorp’s 44.00% closing pro forma P/TB ratio, the Company’s pro forma P/TB ratio of 59.70% at the midpoint value reflects an implied premium of 35.68%. At the super maximum of the offering range, the Company’s pro forma P/TB ratio of 71.38% reflects an implied premium of 62.23% relative to Gouverneur Bancorp’s pro forma P/TB ratio at closing. As of February 3, 2025, Gouverneur Bancorp’s stock price was up 24.0% from its IPO price.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.23

 

Valuation Conclusion

Based on the foregoing, it is our opinion that, as of February 3, 2025, the estimated aggregate pro forma valuation of the shares of the Company to be issued and outstanding at the end of the conversion offering – including (1) newly-issued shares representing the MHC’s current ownership interest in the Company and (2) exchange shares issued to existing public shareholders of the Company - was $78,715,570 at the midpoint, equal to 7,871,557 shares at a per share value of $10.00. The resulting range of value and pro forma shares, all based on $10.00 per share, are shown below.

 

     Total Shares     Offering
Shares
    Exchange Shares
Issued to Public
Shareholders
    Exchange
Ratio
 

Shares

        

Maximum, as Adjusted

     10,410,135       6,612,500       3,797,635       1.8098  

Maximum

     9,052,290       5,750,000       3,302,290       1.5738  

Midpoint

     7,871,557       5,000,000       2,871,557       1.3685  

Minimum

     6,690,823       4,250,000       2,440,823       1.1632  

Distribution of Shares

        

Maximum, as Adjusted

     100.00 %      63.52 %      36.48 %   

Maximum

     100.00 %      63.52 %      36.48 %   

Midpoint

     100.00 %      63.52 %      36.48 %   

Minimum

     100.00 %      63.52 %      36.48 %   

Aggregate Market Value at $10 per share

        

Maximum, as Adjusted

   $ 104,101,350     $ 66,125,000     $ 37,976,350    

Maximum

   $ 90,522,900     $ 57,500,000     $ 33,022,900    

Midpoint

   $ 78,715,570     $ 50,000,000     $ 28,715,570    

Minimum

   $ 66,908,230     $ 42,500,000     $ 24,408,230    

The pro forma valuation calculations relative to the Peer Group are shown in Table 4.3 and are detailed in Exhibit IV-7 and Exhibit IV-8.


RP® Financial, LC.    VALUATION ANALYSIS
   IV.24

 

Establishment of the Exchange Ratio

Conversion regulations provide that in a conversion of a mutual holding company, the minority shareholders are entitled to exchange the public shares for newly issued shares in the fully converted company. The Boards of Directors of the MHC, the Bank and LSBK have independently determined the exchange ratio, which has been designed to preserve the current aggregate percentage ownership in the Company (adjusted for the dilution resulting from the consolidation of the MHC’s unconsolidated equity into the Company). The exchange ratio to be received by the existing minority shareholders of the Company will be determined at the end of the offering, based on the total number of shares sold in the second-step conversion offering and the final appraisal. Based on the valuation conclusion herein, the resulting offering value and the $10.00 per share offering price, the indicated exchange ratio at the midpoint is 1.3685 shares of the Company for every one public share held by public shareholders. Furthermore, based on the offering range of value, the indicated exchange ratio is 1.1632 at the minimum, 1.5738 at the maximum and 1.8098 at the super maximum. RP Financial expresses no opinion on the proposed exchange of newly issued Company shares for the shares held by the public shareholders or on the proposed exchange ratio.


EXHIBITS


LIST OF EXHIBITS

 

Exhibit

Number

  

Description

I-1

   Map of Office Locations

I-2

   Audited Financial Statements

I-3

   Key Operating Ratios

I-4

   Yields and Costs

I-5

   Credit Loss Allowance Activity

I-6

   Fixed and Adjustable Rate Loans

I-7

   Interest Rate Risk Analysis

I-8

   Loan Portfolio Composition

I-9

   Contractual Maturity by Loan Type

I-10

   Non-Performing Assets

I-11

   Deposit Composition

I-12

   Maturity of Time Deposits

II-1

   Description of Office Properties

II-2

   Historical Interest Rates

III-1

   Characteristics of Publicly-Traded Thrifts

III-2

   Public Market Pricing of Mid-Atlantic and New England Thrifts

III-3

   Public Market Pricing of Midwest, Southeast and Southwest Thrifts

III-4

   Peer Group Market Area Comparative Analysis


LIST OF EXHIBITS (continued)

 

Exhibit

Number

  

Description

IV-1

   Stock Prices: As of February 3, 2025

IV-2

   Historical Stock Price Indices

IV-3

   Stock Price Indices as of February 3, 2025

IV-4

   New York Bank and Thrift Acquisitions 2020 - Present

IV-5

   Director and Senior Management Summary Resumes

IV-6

   Pro Forma Regulatory Capital Ratios

IV-7

   Pro Forma Analysis Sheet

IV-8

   Pro Forma Effect of Conversion Proceeds

IV-9

   Calculation of Minority Ownership Dilution in a Second-Step Offering

V-1

   Firm Qualifications Statement


EXHIBIT I-1

Lake Shore Bancorp, Inc.

Map of Office Locations


Exhibit I-1

Lake Shore Bancorp, Inc.

Map of Office Locations

 

LOGO


EXHIBIT I-2

Lake Shore Bancorp, Inc.

Audited Financial Statements

[Incorporated by Reference]


EXHIBIT I-3

Lake Shore Bancorp, Inc.

Key Operating Ratios


Exhibit I-3

Lake Shore Bancorp, Inc.

Key Operating Ratios

 

     At or For the Years Ended
December 31,
 
     2024     2023  

Performance Ratios:

    

Return on average assets

     0.70 %      0.67 % 

Return on average equity

     5.62 %      5.78 % 

Interest rate spread(1)

     2.62 %      3.23 % 

Net interest margin(2)

     3.21 %      3.62 % 

Non-interest expense to average assets

     2.83 %      3.04 % 

Efficiency ratio(3)

     82.00 %      80.83 % 

Average interest-earning assets to average interest-bearing liabilities

     127.88 %      128.06 % 

Average equity to average assets

     12.43 %      11.62 % 

Capital Ratios(4):

    

Average equity to average assets

     12.64 %      11.15 % 

Tier 1 capital to average assets

     13.83 %      12.68 % 

Asset Quality Ratios:

    

Allowance for credit losses as a percentage of total loans

     0.93 %      1.16 % 

Allowance for credit losses as a percentage of non-performing loans

     134.91 %      193.09 % 

Net (charge-offs) recoveries to average outstanding loans during the year

     0.00 %      0.00 % 

Non-performing loans as a percentage of total loans

     0.69 %      0.60 % 

Non-performing loans as a percentage of total assets

     0.55 %      0.47 % 

Total non-performing assets as a percentage of total assets

     0.55 %      0.47 % 

Other:

    

Number of branches

     10       11  

Number of full-time equivalent employees

     97       117  

 

(1)

Represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.

 

(2)

Represents net interest income as a percentage of average interest-earning assets.

 

(3)

Represents non-interest expenses divided by the sum of net interest income and non-interest income.

 

(4)

Lake Shore Savings Bank only and ratios reflected are based on averages derived in conformity with the Federal Financial Institutions Examination Council (“FFIEC”) Call Report.

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-4

Lake Shore Bancorp, Inc.

Yields and Costs


Exhibit I-4

Lake Shore Bancorp, Inc.

Yields and Costs

 

     For the Year Ended  
     December 31, 2024     December 31, 2023  
     Average
Balance
     Interest
Income/
Expense
     Yield/Rate     Average
Balance
     Interest
Income/
Expense
     Yield/Rate  
     (Dollars in thousands)  

Interest-earning assets:

                

Interest-earning deposits & federal funds sold

   $ 48,639      $ 2,460        5.06 %    $ 36,948      $ 1,805        4.89 % 

Securities(1)

     60,347        1,631        2.70 %      67,840        1,941        2.86 % 

Loans, including fees

     547,525        30,713        5.61 %      567,319        30,009        5.29 % 
  

 

 

    

 

 

         

 

 

    

Total interest-earning assets

     656,511        34,804        5.30 %      672,107        33,755        5.02 % 
     

 

 

         

 

 

    

Other assets

     49,629             46,057        
  

 

 

         

 

 

       

Total assets

   $ 706,140           $ 718,164        
  

 

 

         

 

 

       

Interest-bearing liabilities:

                

Demand & NOW accounts

   $ 67,023      $ 64        0.10 %    $ 76,495      $ 75        0.10 % 

Money market accounts

     144,926        3,811        2.63 %      132,816        1,914        1.44 % 

Savings accounts

     59,095        40        0.07 %      70,600        47        0.07 % 

Time deposits

     220,856        9,162        4.15 %      206,218        6,033        2.93 % 

Borrowed funds & other interest-bearing liabilities

     21,465        664        3.09 %      38,701        1,328        3.43 % 
  

 

 

    

 

 

      

 

 

    

 

 

    

Total interest-bearing liabilities

     513,365        13,741        2.68 %      524,830        9,397        1.79 % 
     

 

 

         

 

 

    

Other non-interest-bearing liabilities

     105,018             109,907        

Stockholders’ equity

     87,757             83,427        
  

 

 

               

Total liabilities & stockholders’ equity

   $ 706,140           $ 718,164        
  

 

 

         

 

 

       

Net interest income

      $ 21,063           $ 24,358     
     

 

 

         

 

 

    

Interest rate spread

           2.62 %            3.23 % 

Net interest margin

           3.21 %            3.62 % 

 

(1)

The tax equivalent adjustment for bank qualified tax exempt municipal securities, using a federal statutory rate of 21%, results in rates of 3.08% and 3.27% for the years ended December 31, 2024 and 2023, respectively.

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-5

Lake Shore Bancorp, Inc.

Credit Loss Allowance Activity


Exhibit I-5

Lake Shore Bancorp, Inc.

Credit Loss Allowance Activity

 

     At or for the Year
Ended December 31,
 
     2024     2023  

Beginning balance, prior to adoption of ASC 326

   $ 6,463     $ 7,065  

Impact of adopting ASC 326

     —        282  

(Credit) provision for credit losses

     (1,308 )      (897 ) 
  

 

 

   

 

 

 

Charge-offs:

    

Real estate loans:

    

Residential, one- to four-family

     —        (3 ) 

Other loans:

    

Consumer

     (41 )      (58 ) 
  

 

 

   

 

 

 

Total charge-offs

     (41 )      (61 ) 
  

 

 

   

 

 

 

Recoveries:

    

Real estate loans:

    

Residential, one- to four-family

     10       2  

Commercial

     —        35  

Other loans:

    

Commercial

     —        29  

Consumer

     9       8  
  

 

 

   

 

 

 

Total recoveries

     19       74  
  

 

 

   

 

 

 

Net (charge-offs) recoveries

     (22 )      13  
  

 

 

   

 

 

 

Balance at end of period

     5,133       6,463  
  

 

 

   

 

 

 

Average loans outstanding, including fees

   $ 547,525     $ 567,319  
  

 

 

   

 

 

 

Allowance for credit losses as a percent of loans at amortized cost

     0.93 %      1.16 % 

Allowance for credit losses as a percent of non-performing loans

     134.91 %      193.09 % 

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-6

Lake Shore Bancorp, Inc.

Fixed and Adjustable Rate Loans


Exhibit I-6

Lake Shore Bancorp, Inc.

Fixed and Adjustable Rate Loans

Loan Maturity. The following table sets forth our fixed and adjustable rate loans at December 31, 2024, that are contractually due after December 31, 2025. The table does not include the effect of prepayments or scheduled principal amortization.

 

     Real Estate      Other Loans      Total  
     Residential,
One- to Four-
Family (1)
     Home
Equity
     Commercial (2)      Commercial      Consumer  
     (Dollars in thousands)  

Interest rate terms on amounts due after one year:

                 

Fixed rate

   $ 157,153      $ 5,795      $ 110,579      $ 8,321      $ 335      $ 282,183  

Adjustable rate

     4,088        41,279        186,209        2,748        —         234,324  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 161,241      $ 47,074      $ 296,788      $ 11,069      $ 335      $ 516,507  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-7

Lake Shore Bancorp, Inc.

Interest Rate Risk Analysis


Exhibit I-7

Lake Shore Bancorp, Inc.

Interest Rate Risk Analysis

 

At December 31, 2024  

Change in Interest Rates

(basis points) (1)

   Net Interest Income
Year 1 Forecast
   Year 1 Change
from Level
 
(Dollars in thousands)  
+200    $22,838      (4.20 )% 
+100    23,357      (2.02 )% 
Level    23,839      —   
-100    24,237      1.67 % 
-200    24,625      3.30 % 
-300    24,964      4.72 % 
-400    25,042      5.05 % 

 

(1)

Assumes an immediate uniform change in interest rates at all maturities.

 

At December 31, 2024

 
            Estimated Increase (Decrease) in
EVE
    EVE as a Percentage of
Present Value of Assets (3)
 

Change in Interest

Rates (basis points) (1)

   Estimated
EVE (2)
    EVE
Ratio (4)
    Increase
(Decrease)
(basis points)
 
   Amount     Percent  
(Dollars in thousands)  

+200

   $ 100,608      $ (13,129 )      (11.54 )%      16.26 %      (117 ) 

+100

     107,386        (6,351 )      (5.58 )%      16.90 %      (53 ) 

Level

     113,737        —        —        17.43 %      —   

-100

     119,409        5,672       4.99 %      17.83 %      40  

-200

     125,431        11,694       10.28 %      18.23 %      80  

-300

     130,020        16,284       14.32 %      18.42 %      99  

-400

     131,796        18,060       15.88 %      18.25 %      82  

 

(1)

Assumes an immediate uniform change in interest rates at all maturities.

 

(2)

EVE is the discounted present value of expected cash flows from assets and liabilities.

 

(3)

Present value of assets represents the discounted present value of incoming cash flows on interest-earning assets.

 

(4)

EVE Ratio represents EVE divided by the present value of assets.

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-8

Lake Shore Bancorp, Inc.

Loan Portfolio Composition


Exhibit I-8

Lake Shore Bancorp, Inc.

Loan Portfolio Composition

 

     At December 31,  
     2024     2023  
     Amount     Percent     Amount     Percent  
     (Dollars in thousands)  

Real estate loans:

    

Residential, one- to four-family(1)

   $ 161,331       29.5 %    $ 172,005       30.8 % 

Home equity

     47,456       8.7       51,869       9.3  

Commercial(2)

     320,984       58.7       316,986       56.8  

Commercial

     15,728       2.9       16,546       2.9  

Consumer

     991       0.2       1,130       0.2  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total gross loans

     546,490       100.0 %      558,536       100.0 % 
    

 

 

     

 

 

 

Allowance for credit losses

     (5,133 )        (6,463 )   

Net deferred loan costs and fees

     3,263         3,755    
  

 

 

     

 

 

   

Loans, net

   $ 544,620       $ 555,828    
  

 

 

     

 

 

   

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-9

Lake Shore Bancorp, Inc.

Contractual Maturity by Loan Type


Exhibit I-9

Lake Shore Bancorp, Inc.

Contractual Maturity by Loan Type

Loan Maturity. The following tables present the contractual maturity of our gross loans at December 31, 2024. The table does not include the effect of prepayments or scheduled principal amortization. Loans having no stated repayment schedule or maturity and overdraft loans are reported as being due in one year or less.

 

     Real Estate      Other Loans      Total  
     Residential,
One- to Four-
Family (1)
     Home Equity      Commercial (2)      Commercial      Consumer  
     (Dollars in thousands)  

Amounts due in:

                 

One year or less

   $ 90      $ 382      $ 24,196      $ 4,659      $ 656      $ 29,983  

After one year through five years

     1,904        2,838        99,436        7,186        335        111,699  

After five year through 15 years

     33,724        24,939        197,352        3,883        —         259,898  

Beyond 15 years

     125,613        19,297        —         —         —         144,910  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 161,331      $ 47,456      $ 320,984      $ 15,728      $ 991      $ 546,490  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-10

Lake Shore Bancorp, Inc.

Non-Performing Assets


Exhibit I-10

Lake Shore Bancorp, Inc.

Non-Performing Assets

 

     At December 31,  
     2024     2023  
     (Dollars in thousands)  

Loans accounted for on a non-accrual basis:

    

Real estate loans:

    

Residential, one- to four-family(1)

   $ 1,891     $ 1,904  

Home equity

     683       196  

Commercial(2)

     1,226       1,242  

Other loans:

    

Commercial

     —        —   

Consumer

     4       5  
  

 

 

   

 

 

 

Total non-accrual loans

     3,804       3,347  
  

 

 

   

 

 

 

Total non-performing loans

     3,804       3,347  
  

 

 

   

 

 

 

Foreclosed real estate

     —        34  
  

 

 

   

 

 

 

Total non-performing assets

   $ 3,804     $ 3,381  
  

 

 

   

 

 

 

Ratios:

    

Non-performing loans as a percent of total net loans:

     0.69 %      0.60 % 

Non-performing assets as a percent of total assets:

     0.55 %      0.47 % 

 

(1)

Includes one- to four-family construction loans.

(2)

Includes commercial construction loans.

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-11

Lake Shore Bancorp, Inc.

Deposit Composition


Exhibit I-11

Lake Shore Bancorp, Inc.

Deposit Composition

 

     At December 31,     Change  
     2024     2023     $     %  
    

(Dollars in

thousands)

    

Percent of

total

   

(Dollars in

thousands)

    

Percent of

total

   

(Dollars in

thousands)

    Percent of
total
 

Core Deposits

        

Demand deposits and NOW accounts:

        

Non-interest bearing

   $ 96,412        16.8 %    $ 95,186        16.1 %    $ 1,226       1.3 % 

Interest bearing

     65,020        11.4 %      72,966        12.4 %      (7,946 )      (10.9 )% 

Time deposits less than or equal to $250,000

     173,745        30.3 %      166,381        28.2 %      7,364       4.4 % 

Money market

     149,550        26.1 %      137,374        23.2 %      12,176       8.9 % 

Savings

     54,322        9.5 %      64,584        10.9 %      (10,262 )      (15.9 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total core deposits

     539,049        94.1 %      536,491        90.8 %      2,558       0.5 % 

Non-core Deposits

        

Time deposits greater than $250,000

     33,929        5.9 %      38,433        6.5 %      (4,504 )      (11.7 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Brokered certificates of deposit

     —         —        16,000        2.7 %      (16,000 )      (100.0 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total non-core deposits

     33,929        5.9 %      54,433        9.2 %      (20,504 )      (37.7 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Total deposits

   $ 572,978        100.0 %    $ 590,924        100.0 %    $ (1,946 )      (0.3 )% 
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT I-12

Lake Shore Bancorp, Inc.

Maturity of Time Deposits


Exhibit I-12

Lake Shore Bancorp, Inc.

Maturity of Time Deposits

 

     Period to maturity at December 31, 2024      At December 31,  
     Less than One
Year
     More than
One Year to
Two Years
     Two Years to
Three Years
     More than
Three Years
     2024      2023  
     (Dollars in thousands)  

Interest Rate Range

                 

0.49% and below

   $ 7,596      $ 2,310      $ 917      $ 185      $ 11,008      $ 20,785  

0.50% to 0.99%

     434        3,168        1,417        969        5,988        6,697  

1.00% to 1.99%

     3,714        —         7        —         3,721        6,691  

2.00% to 2.99%

     12,468        3        1        —         12,472        19,967  

3.00% to 3.99%

     23,070        11,044        2,964        853        37,931        12,275  

4.00% to 4.99%

     93,805        —         109        1,773        95,687        93,738  

5.00% to 5.99%

     40,867        —         —         —         40,867        60,661  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 181,954      $ 16,525      $ 5,415      $ 3,780      $ 207,674      $ 220,814  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT II-1

Description of Office Properties


Exhibit II-1

Lake Shore Bancorp, Inc.

Description of Office Properties

 

Location

  

Leased or

Owned

  

Original Date
Acquired

Corporate Headquarters

     

31 East Fourth Street

Dunkirk, NY 14048

   Owned    2003

Branch Offices:

     

Chautauqua County branches

     

128 East Fourth Street

Dunkirk, NY 14048

   Owned/Leased(1)    1926

30 East Main Street

Fredonia, NY 14063

   Owned    1996

1 Green Avenue, WE

Jamestown, NY 14701

   Owned/Leased(2)    1996

106 East Main Street

Westfield, NY 14787

   Owned    1998

Erie County branches

     

5751 Transit Road

East Amherst, NY 14051

   Owned    2003

3111 Union Road

Orchard Park, NY 14127

   Owned    2003

59 Main Street

Hamburg, NY 14075

   Leased(3)    2005

3438 Delaware Avenue

Kenmore, NY 14217

   Owned    2008

570 Dick Road

Depew, NY 14043

   Leased(4)    2009

4950 Main Street

Snyder, NY 14226

   Owned    2012

Administrative Offices:

     

125 East Fourth Street

Dunkirk, NY 14048

   Owned    1995

123 East Fourth Street

Dunkirk, NY 14048

   Owned    2001

115 East Fourth Street

Jamestown, NY 14701

   Owned    1997

Source: Lake Shore Bancorp’s prospectus.


EXHIBIT II-2

Historical Interest Rates


Exhibit II-2

Historical Interest Rates(1)

 

Year/Qtr. Ended

     Prime
Rate
     90 Day
T-Note
     One Year
T-Note
     10 Year
T-Note
 

2014:

   Quarter 1        3.25 %       0.05 %       0.13 %       2.73 % 
   Quarter 2        3.25 %       0.04 %       0.11 %       2.53 % 
   Quarter 3        3.25 %       0.02 %       0.13 %       2.52 % 
   Quarter 4        3.25 %       0.04 %       0.25 %       2.17 % 

2015:

   Quarter 1        3.25 %       0.03 %       0.26 %       1.94 % 
   Quarter 2        3.25 %       0.01 %       0.28 %       2.35 % 
   Quarter 3        3.25 %       0.00 %       0.33 %       2.06 % 
   Quarter 4        3.50 %       0.16 %       0.65 %       2.27 % 

2016:

   Quarter 1        3.50 %       0.21 %       0.59 %       1.78 % 
   Quarter 2        3.50 %       0.26 %       0.45 %       1.49 % 
   Quarter 3        3.50 %       0.29 %       0.59 %       1.60 % 
   Quarter 4        3.75 %       0.51 %       0.85 %       2.45 % 

2017:

   Quarter 1        4.00 %       0.76 %       1.03 %       2.40 % 
   Quarter 2        4.25 %       1.03 %       1.24 %       2.31 % 
   Quarter 3        4.25 %       1.06 %       1.31 %       2.33 % 
   Quarter 4        4.50 %       1.39 %       1.76 %       2.40 % 

2018:

   Quarter 1        4.75 %       1.73 %       2.09 %       2.74 % 
   Quarter 2        5.00 %       1.93 %       2.33 %       2.85 % 
   Quarter 3        5.25 %       2.19 %       2.59 %       3.05 % 
   Quarter 4        5.50 %       2.45 %       2.63 %       2.69 % 

2019:

   Quarter 1        5.50 %       2.40 %       2.40 %       2.41 % 
   Quarter 2        5.00 %       2.12 %       1.92 %       2.00 % 
   Quarter 3        4.75 %       1.88 %       1.75 %       1.68 % 
   Quarter 4        4.75 %       1.55 %       1.59 %       1.92 % 

2020:

   Quarter 1        3.25 %       0.11 %       0.17 %       0.70 % 
   Quarter 2        3.25 %       0.16 %       0.16 %       0.66 % 
   Quarter 3        3.25 %       0.10 %       0.12 %       0.69 % 
   Quarter 4        3.25 %       0.09 %       0.10 %       0.93 % 

2021:

   Quarter 1        3.25 %       0.03 %       0.07 %       1.74 % 
   Quarter 2        3.25 %       0.05 %       0.08 %       1.44 % 
   Quarter 3        3.25 %       0.04 %       0.09 %       1.52 % 
   Quarter 4        3.25 %       0.06 %       0.39 %       1.52 % 

2022:

   Quarter 1        3.50 %       0.52 %       1.63 %       2.32 % 
   Quarter 2        4.75 %       1.72 %       2.80 %       2.98 % 
   Quarter 3        6.25 %       3.33 %       4.05 %       3.83 % 
   Quarter 4        7.50 %       4.42 %       4.73 %       3.88 % 

2023:

   Quarter 1        8.00 %       4.85 %       4.64 %       3.48 % 
   Quarter 2        8.25 %       5.43 %       5.40 %       3.81 % 
   Quarter 3        8.50 %       5.55 %       5.46 %       4.59 % 
   Quarter 4        8.50 %       5.40 %       4.79 %       3.88 % 

2024:

   Quarter 1        8.50 %       5.46 %       5.03 %       4.20 % 
   Quarter 2        8.50 %       5.48 %       5.09 %       4.36 % 
   Quarter 3        8.00 %       4.73 %       3.98 %       3.81 % 
   Quarter 4        7.50 %       4.37 %       4.16 %       4.58 % 

As of February 3, 2025

       7.50 %       4.34 %       4.20 %       4.54 % 

 

(1)

End of period data.

Sources: Federal Reserve and The Wall Street Journal.


EXHIBIT III-1

Characteristics of Publicly-Traded Thrifts


Exhibit III-1

Characteristics of Publicly-Traded Thrifts

February 3, 2025

 

                                                      As of  
                                                      February 3, 2025  
                              Total             Fiscal    Conv.    Stock      Market  

Ticker

  

Financial Institution

   Exchange    Region   

City

   State    Assets      Offices      Mth End    Date    Price      Value  
                              ($Mil)                       ($)      ($Mil)  

BCOW

   1895 Bancorp of Wisconsin, Inc.    NASDAQCM    MW    Greenfield    WI    $ 565        6      Dec    1/8/19    $ 9.41      $ 52  

AFBI

   Affinity Bancshares, Inc.    NASDAQCM    SE    Covington    GA    $ 867        3      Dec    4/27/17    $ 18.25      $ 117  

AX

   Axos Financial, Inc.    NYSE    WE    Las Vegas    NV    $ 23,709        1      Jun    3/14/05    $ 68.93      $ 3,936  

BLFY

   Blue Foundry Bancorp    NASDAQGS    MA    Rutherford    NJ    $ 2,061        21      Dec    7/15/21    $ 9.74      $ 200  

BYFC

   Broadway Financial Corporation    NASDAQCM    WE    Los Angeles    CA    $ 1,304        4      Dec    1/8/96    $ 7.55      $ 42  

BVFL

   BV Financial, Inc.    NASDAQCM    MA    Baltimore    MD    $ 912        14      Dec    1/12/05    $ 15.10      $ 172  

CFFN

   Capitol Federal Financial, Inc.    NASDAQGS    MW    Topeka    KS    $ 9,538        47      Sep    3/31/99    $ 5.94      $ 771  

CARV

   Carver Bancorp, Inc.    NASDAQCM    MA    New York    NY    $ 749        7      Mar    10/24/94    $ 1.69      $ 9  

CLST

   Catalyst Bancorp, Inc.    NASDAQCM    SW    Opelousas    LA    $ 277        6      Dec    10/12/21    $ 11.63      $ 51  

CPBI

   Central Plains Bancshares, Inc.    NASDAQCM    MW    Grand Island    NE    $ 482        9      Mar    10/19/23    $ 14.78      $ 61  

ECBK

   ECB Bancorp, Inc.    NASDAQCM    NE    Everett    MA    $ 1,358        3      Dec    7/27/22    $ 13.69      $ 125  

FBLA

   FB Bancorp, Inc.    NASDAQCM    SW    New Orleans    LA    $ 1,408        19      Dec    10/22/24    $ 11.49      $ 228  

FDSB

   Fifth District Bancorp, Inc.    NASDAQCM    SW    New Orleans    LA    $ 524        7      Dec    7/31/24    $ 12.99      $ 72  

FNWB

   First Northwest Bancorp    NASDAQGM    WE    Port Angeles    WA    $ 2,255        15      Dec    1/29/15    $ 10.90      $ 95  

FSEA

   First Seacoast Bancorp, Inc.    NASDAQCM    NE    Dover    NH    $ 602        5      Dec    7/16/19    $ 10.10      $ 45  

FLG

   Flagstar Financial, Inc.    NYSE    MA    Hicksville    NY    $ 100,190        416      Dec    11/23/93    $ 11.66      $ 4,838  

FSBW

   FS Bancorp, Inc.    NASDAQCM    WE    Mountlake Terrace    WA    $ 3,029        38      Dec    7/9/12    $ 39.87      $ 308  

HONE

   HarborOne Bancorp, Inc.    NASDAQGS    NE    Brockton    MA    $ 5,753        33      Dec    6/29/16    $ 10.52      $ 435  

HIFS

   Hingham Institution for Savings    NASDAQGM    NE    Hingham    MA    $ 4,458        10      Dec    12/13/88    $ 248.85      $ 543  

HFBL

   Home Federal Bancorp, Inc. of Louisiana    NASDAQCM    SW    Shreveport    LA    $ 608        11      Jun    1/18/05    $ 12.70      $ 39  

IROQ

   IF Bancorp, Inc.    NASDAQCM    MW    Watseka    IL    $ 885        8      Jun    7/7/11    $ 24.14      $ 78  

KRNY

   Kearny Financial Corp.    NASDAQGS    MA    Fairfield    NJ    $ 7,731        43      Jun    2/23/05    $ 6.83      $ 427  

MGYR

   Magyar Bancorp, Inc.    NASDAQGM    MA    New Brunswick    NJ    $ 1,008        7      Sep    1/23/06    $ 14.16      $ 92  

NECB

   Northeast Community Bancorp, Inc.    NASDAQCM    MA    White Plains    NY    $ 2,010        12      Dec    7/5/06    $ 24.40      $ 285  

NFBK

   Northfield Bancorp, Inc. (Staten Island, NY)    NASDAQGS    MA    Woodbridge    NJ    $ 5,666        38      Dec    11/7/07    $ 11.53      $ 495  

NSTS

   NSTS Bancorp, Inc.    NASDAQCM    MW    Waukegan    IL    $ 268        3      Dec    1/18/22    $ 12.10      $ 59  

PBBK

   PB Bankshares, Inc.    NASDAQCM    MA    Coatesville    PA    $ 453        6      Dec    7/14/21    $ 15.10      $ 36  

PDLB

   Ponce Financial Group, Inc.    NASDAQGM    MA    Bronx    NY    $ 3,040        14      Dec    9/29/17    $ 13.31      $ 299  

PVBC

   Provident Bancorp, Inc.    NASDAQCM    NE    Amesbury    MA    $ 1,593        7      Dec    7/15/15    $ 11.84      $ 198  

PROV

   Provident Financial Holdings, Inc.    NASDAQGS    WE    Riverside    CA    $ 1,255        14      Jun    6/27/96    $ 15.83      $ 107  

PFS

   Provident Financial Services, Inc.    NYSE    MA    Jersey City    NJ    $ 24,052        143      Dec    1/15/03    $ 18.23      $ 2,379  

RVSB

   Riverview Bancorp, Inc.    NASDAQGS    WE    Vancouver    WA    $ 1,509        17      Mar    10/26/93    $ 5.60      $ 118  

SRBK

   SR Bancorp, Inc.    NASDAQCM    MA    Bound Brook    NJ    $ 1,065        14      Jun    9/19/23    $ 12.44      $ 108  

SBT

   Sterling Bancorp, Inc. (Southfield, MI)    NASDAQCM    MW    Southfield    MI    $ 2,437        27      Dec    11/16/17    $ 4.72      $ 247  

TCBS

   Texas Community Bancshares, Inc.    NASDAQCM    SW    Mineola    TX    $ 446        7      Dec    7/14/21    $ 15.70      $ 46  

TSBK

   Timberland Bancorp, Inc.    NASDAQGM    WE    Hoquiam    WA    $ 1,909        23      Sep    1/12/98    $ 29.70      $ 236  

TFIN

   Triumph Financial, Inc.    NASDAQGS    SW    Dallas    TX    $ 5,949        63      Dec    11/6/14    $ 75.96      $ 1,773  

TRST

   TrustCo Bank Corp NY    NASDAQGS    MA    Glenville    NY    $ 6,239        137      Dec       $ 31.85      $ 606  

WSBF

   Waterstone Financial, Inc.    NASDAQGS    MW    Wauwatosa    WI    $ 2,210        16      Dec    10/4/05    $ 13.48      $ 247  

WNEB

   Western New England Bancorp, Inc.    NASDAQGS    NE    Westfield    MA    $ 2,653        27      Dec    12/27/01    $ 9.30      $ 193  

WSFS

   WSFS Financial Corporation    NASDAQGS    MA    Wilmington    DE    $ 20,814        94      Dec    11/26/86    $ 55.50      $ 3,255  

BSBK

   Bogota Financial Corp.    NASDAQCM    MA    Teaneck    NJ    $ 979        10      Dec    1/15/20    $ 7.79      $ 99  

CFSB

   CFSB Bancorp, Inc.    NASDAQCM    NE    Quincy    MA    $ 363        4      Jun    1/12/22    $ 7.70      $ 49  

CLBK

   Columbia Financial, Inc.    NASDAQGS    MA    Fair Lawn    NJ    $ 10,475        70      Dec    4/19/18    $ 14.76      $ 1,546  

GCBC

   Greene County Bancorp, Inc.    NASDAQCM    MA    Catskill    NY    $ 2,966        21      Jun    12/30/98    $ 26.30      $ 448  

KFFB

   Kentucky First Federal Bancorp    NASDAQGM    MW    Hazard    KY    $ 376        7      Jun    3/2/05    $ 3.19      $ 26  

LSBK

   Lake Shore Bancorp, Inc.    NASDAQGM    MA    Dunkirk    NY    $ 686        11      Dec    4/3/06    $ 15.15      $ 85  

PBFS

   Pioneer Bancorp, Inc.    NASDAQCM    MA    Albany    NY    $ 1,980        23      Jun    7/17/19    $ 11.33      $ 286  

RBKB

   Rhinebeck Bancorp, Inc.    NASDAQCM    MA    Poughkeepsie    NY    $ 1,256        17      Dec    1/16/19    $ 9.98      $ 108  

TFSL

   TFS Financial Corporation    NASDAQGS    MW    Cleveland    OH    $ 17,058        38      Sep    4/20/07    $ 13.48      $ 3,755  

Source: S&P Global Market Intelligence.


EXHIBIT III-2

Public Market Pricing of Mid-Atlantic and New England Thrifts


Exhibit III-2

Public Market Pricing of Mid-Atlantic and New England

As of February 3, 2025

 

              Market     Per Share Data                                                                                                  
              Capitalization     Core     Book                                   Dividends(3)     Financial Characteristics(5)  
              Price/     Market     12 Month     Value/     Pricing Ratios(2)     Amount/           Payout     Total     Equity/     Tang. Eq./     NPAs/     Reported     Core  
          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)     ($)     ($)     (x)     (%)     (%)     (%)     (x)     ($)     (%)     (%)     ($Mil)     (%)     (%)     (%)     (%)     (%)     (%)     (%)  

All Non-MHC Public Thrifts(6)

                                         

Averages

    $ 23.60     $ 571.83     $ 1.13     $ 23.68       16.15x       86.14 %      11.08 %      94.76 %      16.57x     $ 0.51       2.45 %      61.38 %    $ 6,191       13.47 %      13.01 %      0.62 %      0.27 %      2.15 %      0.43 %      3.24 % 

Median

    $ 12.99     $ 193.42     $ 0.58     $ 17.84       15.59x       80.40 %      10.04 %      82.18 %      14.42x     $ 0.37       2.49 %      48.48 %    $ 1,593       11.82 %      11.12 %      0.34 %      0.41 %      3.21 %      0.47 %      3.21 % 

Comparable Group

                                         

Averages

    $ 27.29     $ 736.90     $ 0.95     $ 27.11       17.05x       83.21 %      9.93 %      91.20 %      16.93x     $ 0.58       2.37 %      43.18 %    $ 9,620       12.31 %      11.94 %      0.75 %      0.32 %      1.73 %      0.40 %      2.48 % 

Medians

    $ 12.88     $ 242.32     $ 0.64     $ 17.69       16.01x       81.49 %      9.47 %      84.82 %      15.64x     $ 0.38       2.06 %      48.48 %    $ 2,357       11.00 %      10.99 %      0.46 %      0.46 %      3.76 %      0.44 %      3.17 % 

Comparable Group

                                         

BLFY

  Blue Foundry Bancorp     NJ     $ 9.74     $ 199.81     ($ 0.55 )    $ 14.75       NM       66.04 %      10.65 %      66.08 %      NM       NA       NA       NA     $ 2,061       16.12 %      16.11 %      NA       -0.58 %      -3.45 %      -0.58 %      -3.45 % 

BVFL

  BV Financial, Inc.     MD     $ 15.10     $ 171.77     $ 1.10     $ 18.36       13.73x       82.22 %      17.63 %      89.18 %      13.74x     $ 0.13       0.00 %      NA     $ 912       21.44 %      20.10 %      0.46 %      1.32 %      5.77 %      1.32 %      5.77 % 

CARV

  Carver Bancorp, Inc.     NY     $ 1.69     $ 8.64     ($ 0.82 )    $ 3.53       NM       47.91 %      1.20 %      47.91 %      NM     $ 0.00       0.00 %      NA     $ 749       5.32 %      5.32 %      2.29 %      -0.57 %      -10.45 %      -0.60 %      -11.02 % 

ECBK

  ECB Bancorp, Inc.     MA     $ 13.69     $ 125.16     $ 0.39     $ 18.14       NM       75.46 %      9.23 %      75.46 %      NM       NA       NA       NA     $ 1,358       12.23 %      12.23 %      NA       0.26 %      2.00 %      0.26 %      2.00 % 

FSEA

  First Seacoast Bancorp, Inc.     NH     $ 10.10     $ 44.53     ($ 1.59 )    $ 13.94       NM       72.42 %      7.92 %      72.66 %      NM       NA       NA       NA     $ 602       10.93 %      10.90 %      0.00 %      -1.52 %      -13.43 %      -1.29 %      -11.39 % 

FLG

  Flagstar Financial, Inc.     NY     $ 11.66     $ 4,838.14     ($ 2.48 )    $ 18.54       NM       62.90 %      4.85 %      67.16 %      NM     $ 0.04       0.34 %      NA     $ 100,190       8.18 %      7.73 %      2.62 %      -0.94 %      -12.49 %      -0.68 %      -9.00 % 

HONE

  HarborOne Bancorp, Inc.     MA     $ 10.52     $ 434.63     $ 0.67     $ 13.15       15.94x       79.99 %      8.00 %      89.28 %      15.64x     $ 0.32       3.04 %      48.48 %    $ 5,753       9.99 %      9.05 %      0.51 %      0.47 %      4.71 %      0.48 %      4.80 % 

HIFS

  Hingham Institution for Savings     MA     $ 248.85     $ 542.56     $ 5.51     $ 198.03       19.37x       125.66 %      12.17 %      125.66 %      NM     $ 2.52       0.99 %      19.61 %    $ 4,458       9.69 %      9.69 %      NA       0.65 %      6.68 %      0.28 %      2.87 % 

KRNY

  Kearny Financial Corp.     NJ     $ 6.83     $ 426.69     $ 0.10     $ 11.53       NM       59.22 %      5.71 %      69.34 %      NM     $ 0.44       6.44 %      NA     $ 7,731       9.63 %      NA       0.49 %      -0.91 %      -9.05 %      0.08 %      0.84 % 

MGYR

  Magyar Bancorp, Inc.     NJ     $ 14.16     $ 91.72     $ 1.31     $ 17.23       10.81x       82.18 %      9.10 %      82.18 %      10.81x     $ 0.24       1.69 %      19.08 %    $ 1,008       11.07 %      11.07 %      NA       0.86 %      7.59 %      0.86 %      7.59 % 

NECB

  Northeast Community Bancorp, Inc.     NY     $ 24.40     $ 284.82     $ 3.59     $ 22.76       6.82x       107.19 %      17.01 %      107.19 %      6.80x     $ 0.60       2.42 %      18.16 %    $ 2,010       15.87 %      15.87 %      0.25 %      2.50 %      15.83 %      2.50 %      15.86 % 

NFBK

  Northfield Bancorp, Inc. (Staten Island, NY)     NJ     $ 11.53     $ 494.68     $ 0.66     $ 16.43       16.01x       70.20 %      8.73 %      74.54 %      17.55x     $ 0.52       4.46 %      72.22 %    $ 5,666       12.44 %      11.80 %      NA       0.52 %      4.30 %      0.48 %      3.93 % 

PBBK

  PB Bankshares, Inc.     PA     $ 15.10     $ 35.69     $ 0.63     $ 18.69       23.59x       80.80 %      8.51 %      80.80 %      24.12x       NA       NA       NA     $ 453       10.53 %      10.53 %      0.28 %      0.34 %      3.20 %      0.33 %      3.13 % 

PDLB

  Ponce Financial Group, Inc.     NY     $ 13.31     $ 299.39     $ 0.45     $ 11.71       28.93x       113.70 %      11.33 %      113.70 %      29.39x       NA       NA       NA     $ 3,040       16.63 %      16.63 %      NA       0.37 %      2.20 %      0.37 %      2.16 % 

PVBC

  Provident Bancorp, Inc.     MA     $ 11.84     $ 198.06     $ 0.43     $ 12.99       27.53x       91.14 %      13.22 %      91.14 %      27.53x     $ 0.00       0.00 %      NA     $ 1,593       14.50 %      14.50 %      1.31 %      0.46 %      3.21 %      0.46 %      3.21 % 

PFS

  Provident Financial Services, Inc.     NJ     $ 18.23     $ 2,378.80     $ 1.48     $ 19.93       17.36x       91.45 %      9.89 %      133.49 %      12.31x     $ 0.96       5.27 %      91.43 %    $ 24,052       10.82 %      7.67 %      0.34 %      0.57 %      5.07 %      0.80 %      7.15 % 

SRBK

  SR Bancorp, Inc.     NJ     $ 12.44     $ 108.31     $ 0.64     $ 21.41       NM       58.11 %      10.82 %      67.43 %      19.30x       NA       NA       NA     $ 1,065       18.61 %      16.46 %      NA       0.04 %      0.21 %      0.53 %      2.81 % 

TRST

  TrustCo Bank Corp NY     NY     $ 31.85     $ 605.79     $ 2.51     $ 35.56       12.39x       89.57 %      9.71 %      89.64 %      12.68x     $ 1.44       4.52 %      56.03 %    $ 6,239       10.84 %      10.83 %      0.34 %      0.80 %      7.43 %      0.78 %      7.26 % 

WNEB

  Western New England Bancorp, Inc.     MA     $ 9.30     $ 193.42     $ 0.53     $ 11.30       16.61x       82.30 %      7.32 %      87.46 %      17.71x     $ 0.28       2.97 %      50.00 %    $ 2,653       8.89 %      8.41 %      0.20 %      0.45 %      4.93 %      0.42 %      4.62 % 

WSFS

  WSFS Financial Corporation     DE     $ 55.50     $ 3,255.46     $ 4.43     $ 44.15       12.59x       125.71 %      15.63 %      193.69 %      12.53x     $ 0.60       1.08 %      13.61 %    $ 20,814       12.39 %      NA       0.61 %      1.26 %      10.43 %      1.27 %      10.44 % 

MHCs

                                         

BSBK

  Bogota Financial Corp.     NJ     $ 7.79     $ 98.82     ($ 0.18 )    $ 10.46       NM       74.48 %      10.42 %      74.57 %      NM       NA       NA       NA     $ 979       13.99 %      13.97 %      1.41 %      -0.25 %      -1.78 %      -0.25 %      -1.75 % 

CFSB

  CFSB Bancorp, Inc.     MA     $ 7.70     $ 49.10     ($ 0.01 )      NA       NM       66.88 %      NA       66.88 %      NM       NA       NA       NA     $ 363       20.86 %      20.86 %      NA       -0.01 %      -0.06 %      -0.01 %      -0.06 % 

CLBK

  Columbia Financial, Inc.     NJ     $ 14.76     $ 1,546.25     $ 0.17     $ 10.31       NM       143.12 %      14.76 %      160.95 %      NM       NA       NA       NA     $ 10,475       10.31 %      9.28 %      0.22 %      -0.11 %      -1.11 %      0.17 %      1.72 % 

GCBC

  Greene County Bancorp, Inc.     NY     $ 26.30     $ 447.81       NA     $ 12.83       16.97x       204.99 %      15.10 %      204.99 %      NM     $ 0.36       1.37 %      22.58 %    $ 2,966       7.37 %      7.37 %      NA       0.95 %      12.73 %      NA       NA  

LSBK

  Lake Shore Bancorp, Inc.     NY     $ 15.15     $ 85.45       NA     $ 15.67       17.22x       96.68 %      12.68 %      96.68 %      NM     $ 0.72       4.75 %      81.82 %    $ 686       13.11 %      13.11 %      NA       0.70 %      5.62 %      NA       NA  

PBFS

  Pioneer Bancorp, Inc.     NY     $ 11.33     $ 286.06       NA       NA       15.52x       97.51 %      NA       102.12 %      NM       NA       NA       NA     $ 1,980       15.38 %      NA       NA       0.94 %      6.17 %      NA       NA  

RBKB

  Rhinebeck Bancorp, Inc.     NY     $ 9.98     $ 107.55     $ 0.35     $ 10.97       NM       91.00 %      8.83 %      92.83 %      28.38x       NA       NA       NA     $ 1,256       9.70 %      9.53 %      NA       -0.67 %      -7.31 %      0.30 %      3.21 % 

 

(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.


EXHIBIT III-3

Public Market Pricing of Midwest, Southeast and Southwest Thrifts


Exhibit III-3

Public Market Pricing of Southwest, Southeast and Midwest Institutions

As of February 3, 2025

 

              Market     Per Share Data                                                                                                  
              Capitalization     Core     Book                                   Dividends(3)     Financial Characteristics(5)  
              Price/     Market     12 Month     Value/     Pricing Ratios(2)     Amount/           Payout     Total     Equity/     Tang. Eq./     NPAs/     Reported     Core  
          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)     ($)     ($)     (x)     (%)     (%)     (%)     (x)     ($)     (%)     (%)     ($Mil)     (%)     (%)     (%)     (%)     (%)     (%)     (%)  

All Non-MHC Public Thrifts(6)

                                         

Averages

    $ 23.60     $ 571.83     $ 1.13     $ 23.68       16.15x       86.14 %      11.08 %      94.76 %      16.57x     $ 0.51       2.45 %      61.38 %    $ 6,191       13.47 %      13.01 %      0.62 %      0.27 %      2.15 %      0.43 %      3.24 % 

Median

    $ 12.99     $ 193.42     $ 0.58     $ 17.84       15.59x       80.40 %      10.04 %      82.18 %      14.42x     $ 0.37       2.49 %      48.48 %    $ 1,593       11.82 %      11.12 %      0.34 %      0.41 %      3.21 %      0.47 %      3.21 % 

Comparable Group

                                         

Averages

    $ 17.38     $ 274.35     $ 0.41     $ 17.95       17.63x       88.72 %      13.74 %      99.37 %      19.78x     $ 0.34       2.83 %      59.21 %    $ 1,890       15.93 %      15.71 %      0.37 %      0.00 %      0.86 %      0.26 %      2.37 % 

Medians

    $ 12.84     $ 75.01     $ 0.39     $ 17.53       15.23x       76.80 %      11.80 %      78.44 %      16.19x     $ 0.37       2.88 %      53.33 %    $ 737       14.30 %      13.02 %      0.13 %      0.28 %      1.23 %      0.53 %      2.59 % 

Comparable Group

                                         

BCOW

  1895 Bancorp of Wisconsin, Inc.     WI     $ 9.41     $ 52.12     ($ 0.22 )    $ 12.27       NM       76.71 %      9.94 %      76.71 %      NM       NA       NA       NA     $ 565       12.96 %      12.96 %      NA       -0.59 %      -4.65 %      -0.22 %      -1.72 % 

AFBI

  Affinity Bancshares, Inc.     GA     $ 18.25     $ 117.03     $ 1.06     $ 20.14       21.99x       90.60 %      13.49 %      105.44 %      17.27x       NA       NA       NA     $ 867       14.90 %      13.07 %      NA       0.62 %      4.33 %      0.79 %      5.51 % 

CFFN

  Capitol Federal Financial, Inc.     KS     $ 5.94     $ 771.13     $ 0.39     $ 7.73       15.23x       76.80 %      8.27 %      77.13 %      15.10x     $ 0.34       5.72 %      87.18 %    $ 9,538       10.77 %      NA       0.12 %      0.53 %      4.94 %      0.53 %      4.94 % 

CLST

  Catalyst Bancorp, Inc.     LA     $ 11.63     $ 51.16     $ 0.38     $ 18.75       NM       62.04 %      17.98 %      62.04 %      30.85x       NA       NA       NA     $ 277       28.99 %      28.99 %      0.64 %      -1.10 %      -3.79 %      0.53 %      1.83 % 

CPBI

  Central Plains Bancshares, Inc.     NE     $ 14.78     $ 61.05       NA     $ 19.76       NM       74.80 %      12.67 %      NA       NM       NA       NA       NA     $ 482       16.93 %      NA       NA       0.80 %      6.11 %      0.80 %      6.11 % 

FBLA

  FB Bancorp, Inc.     LA     $ 11.49     $ 227.93       NA       NA       NM       NA       NA       NA       NM       NA       NA       NA     $ 1,408       11.47 %      11.11 %      0.95 %      -0.18 %      -1.31 %      -0.19 %      -1.39 % 

FDSB

  Fifth District Bancorp, Inc.     LA     $ 12.99     $ 72.22       NA     $ 23.00       NM       56.47 %      13.79 %      56.47 %      NM       NA       NA       NA     $ 524       24.41 %      24.41 %      0.13 %      NA       -1.24 %      NA       0.99 % 

HFBL

  Home Federal Bancorp, Inc. of Louisiana     LA     $ 12.70     $ 38.58     $ 1.16     $ 17.22       11.65x       73.77 %      6.55 %      79.75 %      10.92x     $ 0.52       4.09 %      47.25 %    $ 608       8.87 %      8.26 %      NA       0.52 %      6.32 %      0.56 %      6.74 % 

IROQ

  IF Bancorp, Inc.     IL     $ 24.14     $ 77.81       NA     $ 22.66       25.96x       106.54 %      9.14 %      106.54 %      NM     $ 0.40       1.67 %      43.01 %    $ 885       8.58 %      8.58 %      NA       0.33 %      3.99 %      NA       NA  

NSTS

  NSTS Bancorp, Inc.     IL     $ 12.10     $ 59.14     ($ 0.63 )    $ 14.87       NM       81.38 %      23.78 %      81.38 %      NM       NA       NA       NA     $ 268       29.22 %      29.22 %      0.00 %      -1.72 %      -5.86 %      -1.20 %      -4.09 % 

SBT

  Sterling Bancorp, Inc. (Southfield, MI)     MI     $ 4.72     $ 246.88     $ 0.04     $ 6.38       NM       73.92 %      10.13 %      73.92 %      NM     $ 0.00       0.00 %      NA     $ 2,437       13.71 %      13.71 %      NA       0.09 %      0.65 %      0.09 %      0.66 % 

TCBS

  Texas Community Bancshares, Inc.     TX     $ 15.70     $ 45.61     $ 0.50     $ 16.81       NM       93.36 %      11.03 %      93.65 %      31.19x     $ 0.16       1.02 %      NA     $ 446       11.82 %      11.79 %      NA       -0.48 %      -4.80 %      0.33 %      3.34 % 

TFIN

  Triumph Financial, Inc.     TX     $ 75.96     $ 1,773.10       NA     $ 36.16       NM       210.05 %      30.10 %      302.33 %      NM       NA       NA       NA     $ 5,949       14.98 %      11.12 %      NA       0.28 %      1.81 %      NA       NA  

WSBF

  Waterstone Financial, Inc.     WI     $ 13.48     $ 247.15     $ 1.01     $ 17.53       13.35x       76.88 %      11.80 %      77.02 %      13.35x     $ 0.60       4.45 %      59.41 %    $ 2,210       15.35 %      15.32 %      NA       0.84 %      5.49 %      0.84 %      5.49 % 

MHC

                                         

KFFB

  Kentucky First Federal Bancorp     KY     $ 2.85     $ 23.03     ($ 0.12 )    $ 5.94       NM       47.98 %      6.14 %      47.98 %      NM     $ 0.00       0.00 %      NA     $ 375       12.80 %      12.80 %      0.98 %      -0.47 %      -3.49 %      -0.27 %      -1.97 % 

TFSL

  TFS Financial Corporation     OH     $ 14.13     $ 3,932.77     $ 0.28     $ 0.00       NM       207.12 %      0.00 %      208.18 %      NM     $ 1.13       8.00 %      403.57 %    $ 17,091       10.90 %      10.85 %      0.20 %      0.47 %      4.12 %      0.47 %      4.12 % 

 

(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.


EXHIBIT III-4

Peer Group Market Area Comparative Analysis


Exhibit III-4

Peer Group Market Area Comparative Analysis

 

                        Proj.                  Per Capita Income     Deposit  
          Population      Pop.      2020-2025     2025-2030     2025      % State     Market  

Institution

  

County

   2020      2025      2030      % Change     % Change     Amount      Average     Share(1)  

Affinity Bancshares, Inc.

   Newton, GA      112,483        123,931        133,477        2.0 %      1.5 %      33,109        80.4 %      19.83 % 

BV Financial, Inc.

   Baltimore, MD      854,535        842,688        841,188        -0.3 %      0.0 %      48,541        90.2 %      0.83 % 

Central Plains Bancshares, Inc.

   Hall, NE      62,895        62,291        62,769        -0.2 %      0.2 %      34,848        83.2 %      10.35 % 

ECB Bancorp, Inc.

   Middlesex, MA      1,632,002        1,631,199        1,652,144        0.0 %      0.3 %      70,709        121.7 %      0.89 % 

Home Federal Bancorp, Inc. of Louisiana

   Caddo, LA      237,848        222,206        212,000        -1.4 %      -0.9 %      31,411        90.7 %      7.17 % 

IF Bancorp, Inc.

   Iroquois, IL      27,077        25,701        24,769        -1.0 %      -0.7 %      38,150        83.4 %      21.47 % 

Magyar Bancorp, Inc.

   Middlesex, NJ      863,162        866,972        880,040        0.1 %      0.3 %      52,172        96.0 %      1.52 % 

PB Bankshares, Inc.

   Chester, PA      534,413        557,019        580,140        0.8 %      0.8 %      65,968        149.0 %      1.41 % 

Provident Bancorp, Inc.

   Essex, MA      809,829        814,204        827,541        0.1 %      0.3 %      53,581        92.2 %      2.35 % 

Texas Community Bancshares, Inc.

   Wood, TX      44,843        50,165        55,131        2.3 %      1.9 %      38,162        94.0 %      19.94 % 
   Averages:      517,909        519,638        526,920        0.2 %      0.4 %      46,665        98.1 %      8.58 % 
   Medians:      386,131        389,613        396,070        0.0 %      0.3 %      43,352        91.5 %      4.76 % 

Lake Shore Bancorp, Inc.

   Chautauqua, NY      127,657        124,168        122,909        -0.6 %      -0.2 %      33,993        69.2 %      15.23 % 

 

(1)

Total institution deposits in headquarters county as percent of total county deposits as of June 30, 2024.

Sources: S&P Global Market Intelligence and FDIC.


EXHIBIT IV-1

Stock Prices:

As of February 3, 2025


RP® Financial, LC.

Exhibit IV-1A

Weekly Thrift Market Line - Part One

Prices As of February 3, 2025

 

              Market Capitalization     Price Change Data     Current Per Share Financials        
              Price/     Shares     Market     52 Week (1)           % Change From     LTM     LTM Core     BV/     TBV/     Assets/     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

                               

BCOW

  1895 Bancorp of Wisconsin, Inc.     MW       9.41       5,539       52.1       10.69       6.69       9.59       -1.88       15.18       -5.90       -0.60       -0.22       12.27       12.27       101.92       564,540  

AFBI

  Affinity Bancshares, Inc.     SE       18.25       6,412       117.0       22.50       14.93       18.58       -1.78       12.65       4.29       0.83       1.06       20.14       17.31       135.18       866,817  

AX

  Axos Financial, Inc.     WE       68.93       57,098       3,935.8       88.46       44.10       72.50       -4.92       29.32       -1.32       7.44       7.67       44.17       41.76       415.24       23,709,422  

BLFY

  Blue Foundry Bancorp     MA       9.74       20,515       199.8       11.48       7.90       9.95       -2.11       3.51       -0.71       -0.55       -0.55       14.75       14.74       100.45       2,060,683  

BYFC

  Broadway Financial Corporation     WE       7.55       8,661       65.4       9.46       4.41       8.29       -8.94       20.22       10.22       0.04       0.15       14.82       11.79       150.53       1,303,711  

BVFL

  BV Financial, Inc.     MA       15.10       11,376       171.8       18.19       10.14       16.16       -6.56       11.11       -12.31       1.10       1.10       18.36       16.93       80.15       911,821  

CFFN

  Capitol Federal Financial, Inc.     MW       5.94       130,019       771.1       7.20       4.76       5.80       2.41       -4.04       0.51       0.39       0.39       7.73       NA       73.36       9,538,167  

CARV

  Carver Bancorp, Inc.     MA       1.69       5,110       8.6       2.39       1.26       1.83       -7.71       -2.31       -8.15       -0.82       -0.82       3.53       3.53       146.54       748,760  

CLST

  Catalyst Bancorp, Inc.     SW       11.63       4,399       51.2       12.10       10.78       11.82       -1.61       -2.92       -1.19       -0.78       0.38       18.75       18.75       62.90       276,697  

CPBI

  Central Plains Bancshares, Inc.     MW       14.78       4,131       61.1       15.50       9.91       14.79       -0.07       44.05       -1.20       NA       NA       19.76       NA       116.69       482,027  

ECBK

  ECB Bancorp, Inc.     NE       13.69       9,188       125.2       15.75       11.39       13.13       4.27       0.51       -7.75       0.39       0.39       18.14       18.14       147.80       1,357,954  

FBLA

  FB Bancorp, Inc.     SW       11.49       19,838       227.9       12.74       10.74       11.84       -2.96       -3.12       -3.61       NA       NA       NA       NA       70.96       1,407,680  

FDSB

  Fifth District Bancorp, Inc.     SW       12.99       5,559       72.2       14.50       9.85       12.84       1.17       26.73       2.93       NA       NA       23.00       23.00       94.22       523,821  

FNWB

  First Northwest Bancorp     WE       10.90       8,704       94.9       16.00       8.91       10.69       1.96       -21.81       6.86       -1.06       -0.78       17.17       17.05       259.13       2,255,486  

FSEA

  First Seacoast Bancorp, Inc.     NE       10.10       4,836       44.5       10.40       8.05       10.10       -0.03       15.79       0.57       -1.89       -1.59       13.94       13.90       124.45       601,779  

FLG

  Flagstar Financial, Inc.     MA       11.66       414,935       4,838.1       18.72       5.10       9.71       20.08       -35.65       24.97       -3.40       -2.48       18.54       17.36       241.46       100,190,000  

FSBW

  FS Bancorp, Inc.     WE       39.87       7,730       308.2       49.15       30.64       41.10       -2.99       15.50       -2.90       4.36       5.49       37.76       35.55       391.88       3,029,177  

HONE

  HarborOne Bancorp, Inc.     NE       10.52       41,314       434.6       14.00       9.16       12.31       -14.54       -2.32       -11.07       0.66       0.67       13.15       11.78       139.25       5,753,133  

HIFS

  Hingham Institution for Savings     NE       248.85       2,180       542.6       300.00       150.11       257.00       -3.17       41.15       -2.08       12.85       5.51       198.03       198.03       2044.61       4,457,771  

HFBL

  Home Federal Bancorp, Inc. of Louisiana     SW       12.70       3,051       38.6       14.08       10.60       12.70       0.00       -5.79       1.19       1.09       1.16       17.22       15.93       199.23       607,763  

IROQ

  IF Bancorp, Inc.     MW       24.14       3,223       77.8       24.64       14.85       23.12       4.41       42.00       3.61       0.93       NA       22.66       22.66       274.62       885,149  

KRNY

  Kearny Financial Corp.     MA       6.83       62,472       426.7       8.59       5.28       7.30       -6.44       -5.53       -3.53       -1.13       0.10       11.53       NA       123.76       7,731,385  

MGYR

  Magyar Bancorp, Inc.     MA       14.16       6,478       91.7       14.74       10.30       14.60       -3.01       24.43       -3.01       1.31       1.31       17.23       17.23       155.68       1,008,408  

NECB

  Northeast Community Bancorp, Inc.     MA       24.40       12,709       284.8       31.72       14.26       25.58       -4.61       45.15       -0.25       3.58       3.59       22.76       22.76       158.18       2,010,298  

NFBK

  Northfield Bancorp, Inc. (Staten Island, NY)     MA       11.53       42,904       494.7       14.39       6.98       11.87       -2.86       0.26       -0.77       0.72       0.66       16.43       15.47       132.07       5,666,378  

NSTS

  NSTS Bancorp, Inc.     MW       12.10       4,888       59.1       12.94       9.35       11.99       0.92       25.78       2.54       -0.90       -0.63       14.87       14.87       54.92       268,439  

PBBK

  PB Bankshares, Inc.     MA       15.10       2,363       35.7       17.50       11.90       14.99       0.73       16.42       -1.18       0.64       0.63       18.69       18.69       191.62       452,857  

PDLB

  Ponce Financial Group, Inc.     MA       13.31       22,494       299.4       13.43       7.89       13.28       0.23       44.05       2.38       0.46       0.45       11.71       11.71       135.15       3,039,938  

PVBC

  Provident Bancorp, Inc.     NE       11.84       16,728       198.1       12.40       7.36       11.94       -0.84       14.95       3.86       0.43       0.43       12.99       12.99       95.24       1,593,170  

PROV

  Provident Financial Holdings, Inc.     WE       15.83       6,706       107.1       16.70       12.01       15.88       -0.31       4.49       -0.50       0.91       NA       19.18       19.18       187.15       1,254,966  

PFS

  Provident Financial Services, Inc.     MA       18.23       130,488       2,378.8       22.24       13.07       19.15       -4.80       13.09       -3.39       1.05       1.48       19.93       13.66       184.32       24,051,825  

RVSB

  Riverview Bancorp, Inc.     WE       5.60       21,135       118.4       5.89       3.30       5.64       -0.71       5.86       -2.44       0.04       NA       7.49       6.20       71.38       1,508,609  

SRBK

  SR Bancorp, Inc.     MA       12.44       8,707       108.3       12.76       8.94       12.18       2.13       30.95       4.45       0.06       0.64       21.41       18.45       122.26       1,064,505  

SBT

  Sterling Bancorp, Inc. (Southfield, MI)     MW       4.72       52,305       246.9       5.97       4.40       4.78       -1.26       -10.27       -0.84       0.04       0.04       6.38       6.38       46.58       2,436,512  

TCBS

  Texas Community Bancshares, Inc.     SW       15.70       2,906       45.6       15.90       13.11       15.51       1.19       10.26       2.92       -0.71       0.50       16.81       16.76       153.50       446,023  

TSBK

  Timberland Bancorp, Inc.     WE       29.70       7,955       236.3       33.98       23.93       29.52       0.61       9.96       -2.65       3.09       3.11       31.33       29.37       240.05       1,909,480  

TFIN

  Triumph Financial, Inc.     SW       75.96       23,342       1,773.1       110.58       66.85       76.46       -0.65       6.90       -16.42       0.54       NA       36.16       25.13       254.86       5,948,975  

TRST

  TrustCo Bank Corp NY     MA       31.85       19,020       605.8       38.89       25.83       32.56       -2.18       14.53       -4.38       2.57       2.51       35.56       35.53       328.01       6,238,744  

WSBF

  Waterstone Financial, Inc.     MW       13.48       18,489       247.1       16.86       10.60       13.50       -0.15       8.19       0.30       1.01       1.01       17.53       17.50       119.51       2,209,608  

WNEB

  Western New England Bancorp, Inc.     NE       9.30       20,798       193.4       10.08       6.00       8.91       4.38       11.91       1.09       0.56       0.53       11.30       10.63       127.56       2,653,090  

WSFS

  WSFS Financial Corporation     MA       55.50       58,657       3,255.5       62.75       40.20       54.79       1.30       28.62       4.46       4.41       4.43       44.15       NA       354.85       20,814,303  

MHCs

                                 

BSBK

  Bogota Financial Corp.     MA       7.79       12,685       98.8       8.66       6.40       8.00       -2.63       -4.30       3.87       -0.18       -0.18       10.46       10.45       77.17       978,889  

CFSB

  CFSB Bancorp, Inc.     NE       7.70       6,376       49.1       7.97       6.34       7.75       -0.68       0.00       13.91       -0.01       -0.01       NA       NA       56.89       362,758  

CLBK

  Columbia Financial, Inc.     MA       14.76       104,759       1,546.2       19.28       13.79       15.39       -4.09       -15.32       -6.64       -0.11       0.17       10.31       9.17       100.00       10,475,493  

GCBC

  Greene County Bancorp, Inc.     MA       26.30       17,027       447.8       37.25       24.10       26.40       -0.38       4.12       -5.12       1.55       NA       12.83       12.83       174.18       2,965,771  

KFFB

  Kentucky First Federal Bancorp     MW       3.19       8,087       25.8       4.15       2.50       3.22       -0.93       -17.78       6.91       -0.19       -0.10       5.96       5.96       46.45       375,650  

LSBK

  Lake Shore Bancorp, Inc.     MA       15.15       5,640       85.4       15.98       10.30       13.40       13.06       30.60       10.24       0.88       NA       15.67       15.67       121.54       685,504  

PBFS

  Pioneer Bancorp, Inc.     MA       11.33       25,248       286.1       12.00       8.76       11.70       -3.16       15.49       -1.65       0.73       NA       NA       NA       78.41       1,979,730  

RBKB

  Rhinebeck Bancorp, Inc.     MA       9.98       10,777       107.6       10.24       7.30       9.96       0.20       12.77       3.21       -0.80       0.35       10.97       10.75       116.53       1,255,765  

TFSL

  TFS Financial Corporation     MW       13.48       278,524       3,754.5       15.00       11.70       13.00       3.69       1.13       7.32       0.28       0.28       NA       NA       61.24       17,057,586  

Under Acquisition

                               

ESSA

  ESSA Bancorp, Inc.     MA       20.78       10,099       209.9       21.62       15.29       21.15       -1.75       11.42       6.56       1.74       1.74       23.06       21.70       217.45       2,196,099  

TBNK

  Territorial Bancorp Inc.     WE       8.75       8,624       75.4       11.44       6.92       9.25       -5.41       -13.19       -10.07       -0.50       -0.26       28.12       28.12       251.58       2,169,715  

WMPN

  William Penn Bancorporation     MA       12.30       8,442       103.8       13.87       10.80       12.62       -2.54       -0.16       2.50       -0.12       -0.10       13.49       12.93       0.00       796,428  

 

(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 IV-1B

Weekly Thrift Market Line - Part Two

Prices As of February 3, 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

                                 

BCOW

  1895 Bancorp of Wisconsin, Inc.     MW       12.96       12.96       -0.59       -4.65       -0.22       -1.72       NA       426.45       NM       76.71       9.94       76.71       NM       NA       NA       NM  

AFBI

  Affinity Bancshares, Inc.     SE       14.90       13.07       0.62       4.33       0.79       5.51       NA       NA       21.99       90.60       13.49       105.44       17.27       NA       NA       NM  

AX

  Axos Financial, Inc.     WE       10.64       10.12       1.86       18.84       1.90       19.16       1.06       107.58       9.26       156.06       16.60       165.06       8.98       NA       NA       NM  

BLFY

  Blue Foundry Bancorp     MA       16.12       16.11       -0.58       -3.45       -0.58       -3.45       NA       NA       NM       66.04       10.65       66.08       NM       NA       NA       NM  

BYFC

  Broadway Financial Corporation     WE       21.89       20.20       0.14       0.69       0.21       1.03       0.02       NM       188.75       50.95       5.97       64.04       50.61       0.00       0.00       NM  

BVFL

  BV Financial, Inc.     MA       21.44       20.10       1.32       5.77       1.32       5.77       0.46       213.05       13.73       82.22       17.63       89.18       13.74       0.13       0.00       NM  

CFFN

  Capitol Federal Financial, Inc.     MW       10.77       NA       0.53       4.94       0.53       4.94       0.12       220.02       15.23       76.80       8.27       77.13       15.10       0.34       5.72       87.18  

CARV

  Carver Bancorp, Inc.     MA       5.32       5.32       -0.57       -10.45       -0.60       -11.02       2.29       36.45       NM       47.91       1.20       47.91       NM       0.00       0.00       NM  

CLST

  Catalyst Bancorp, Inc.     SW       28.99       28.99       -1.10       -3.79       0.53       1.83       0.64       160.94       NM       62.04       17.98       62.04       30.85       NA       NA       NM  

CPBI

  Central Plains Bancshares, Inc.     MW       16.93       NA       0.80       6.11       0.80       6.11       NA       NM       NA       74.80       12.67       NA       NA       NA       NA       NA  

ECBK

  ECB Bancorp, Inc.     NE       12.23       12.23       0.26       2.00       0.26       2.00       NA       825.87       35.10       75.46       9.23       75.46       35.10       NA       NA       NM  

FBLA

  FB Bancorp, Inc.     SW       11.47       11.11       -0.18       -1.31       -0.19       -1.39       0.95       52.99       NA       NA       NA       NA       NA       NA       NA       NA  

FDSB

  Fifth District Bancorp, Inc.     SW       24.41       24.41       NA       -1.24       NA       0.99       0.13       263.00       NA       56.47       13.79       56.47       NA       NA       NA       NA  

FNWB

  First Northwest Bancorp     WE       7.13       7.08       -0.43       -5.82       -0.31       -4.27       1.35       72.33       NM       63.49       4.53       63.92       NM       0.28       2.56       NM  

FSEA

  First Seacoast Bancorp, Inc.     NE       10.93       10.90       -1.52       -13.43       -1.29       -11.39       0.00       NM       NM       72.42       7.92       72.66       NM       NA       NA       NM  

FLG

  Flagstar Financial, Inc.     MA       8.18       7.73       -0.94       -12.49       -0.68       -9.00       2.62       44.78       NM       62.90       4.85       67.16       NM       0.04       0.34       NM  

FSBW

  FS Bancorp, Inc.     WE       9.76       9.25       1.18       12.39       1.49       15.59       NA       NA       9.14       105.59       10.31       112.15       7.26       1.12       2.77       24.77  

HONE

  HarborOne Bancorp, Inc.     NE       9.99       9.05       0.47       4.71       0.48       4.80       0.51       190.41       15.94       79.99       8.00       89.28       15.64       0.32       3.04       48.48  

HIFS

  Hingham Institution for Savings     NE       9.69       9.69       0.65       6.68       0.28       2.87       NA       NA       19.37       125.66       12.17       125.66       45.15       2.52       0.99       19.61  

HFBL

  Home Federal Bancorp, Inc. of Louisiana     SW       8.87       8.26       0.52       6.32       0.56       6.74       NA       NA       11.65       73.77       6.55       79.75       10.92       0.52       4.09       47.25  

IROQ

  IF Bancorp, Inc.     MW       8.58       8.58       0.33       3.99       NA       NA       NA       NA       25.96       106.54       9.14       106.54       NA       0.40       1.67       43.01  

KRNY

  Kearny Financial Corp.     MA       9.63       NA       -0.91       -9.05       0.08       0.84       0.49       117.93       NM       59.22       5.71       69.34       67.22       0.44       6.44       NM  

MGYR

  Magyar Bancorp, Inc.     MA       11.07       11.07       0.86       7.59       0.86       7.59       NA       NA       10.81       82.18       9.10       82.18       10.81       0.24       1.69       19.08  

NECB

  Northeast Community Bancorp, Inc.     MA       15.87       15.87       2.50       15.83       2.50       15.86       0.25       NM       6.82       107.19       17.01       107.19       6.80       0.60       2.42       18.16  

NFBK

  Northfield Bancorp, Inc. (Staten Island, NY)     MA       12.44       11.80       0.52       4.30       0.48       3.93       NA       246.66       16.01       70.20       8.73       74.54       17.55       0.52       4.46       72.22  

NSTS

  NSTS Bancorp, Inc.     MW       29.22       29.22       -1.72       -5.86       -1.20       -4.09       0.00       NM       NM       81.38       23.78       81.38       NM       NA       NA       NM  

PBBK

  PB Bankshares, Inc.     MA       10.53       10.53       0.34       3.20       0.33       3.13       0.28       348.82       23.59       80.80       8.51       80.80       24.12       NA       NA       NM  

PDLB

  Ponce Financial Group, Inc.     MA       16.63       16.63       0.37       2.20       0.37       2.16       NA       NA       28.93       113.70       11.33       113.70       29.39       NA       NA       NM  

PVBC

  Provident Bancorp, Inc.     NE       14.50       14.50       0.46       3.21       0.46       3.21       1.31       100.96       27.53       91.14       13.22       91.14       27.53       0.00       0.00       NM  

PROV

  Provident Financial Holdings, Inc.     WE       10.25       10.25       0.50       4.74       NA       NA       0.20       274.94       17.40       82.52       8.46       82.52       NA       0.56       3.49       61.54  

PFS

  Provident Financial Services, Inc.     MA       10.82       7.67       0.57       5.07       0.80       7.15       0.34       268.43       17.36       91.45       9.89       133.49       12.31       0.96       5.27       91.43  

RVSB

  Riverview Bancorp, Inc.     WE       10.49       8.84       0.05       0.50       NA       NA       NA       NA       140.00       74.78       7.85       90.35       NA       0.08       1.42       300.00  

SRBK

  SR Bancorp, Inc.     MA       18.61       16.46       0.04       0.21       0.53       2.81       NA       NA       207.33       58.11       10.82       67.43       19.30       NA       NA       NM  

SBT

  Sterling Bancorp, Inc. (Southfield, MI)     MW       13.71       13.71       0.09       0.65       0.09       0.66       NA       142.91       118.00       73.92       10.13       73.92       116.21       0.00       0.00       NM  

TCBS

  Texas Community Bancshares, Inc.     SW       11.82       11.79       -0.48       -4.80       0.33       3.34       NA       154.08       NM       93.36       11.03       93.65       31.19       0.16       1.02       NM  

TSBK

  Timberland Bancorp, Inc.     WE       13.05       12.34       1.30       10.29       1.31       10.36       0.16       632.56       9.61       94.81       12.37       101.11       9.55       1.00       3.37       31.72  

TFIN

  Triumph Financial, Inc.     SW       14.98       11.12       0.28       1.81       NA       NA       NA       NA       140.67       210.05       30.10       302.33       NA       NA       NA       NM  

TRST

  TrustCo Bank Corp NY     MA       10.84       10.83       0.80       7.43       0.78       7.26       0.34       267.28       12.39       89.57       9.71       89.64       12.68       1.44       4.52       56.03  

WSBF

  Waterstone Financial, Inc.     MW       15.35       15.32       0.84       5.49       0.84       5.49       NA       NA       13.35       76.88       11.80       77.02       13.35       0.60       4.45       59.41  

WNEB

  Western New England Bancorp, Inc.     NE       8.89       8.41       0.45       4.93       0.42       4.62       0.20       362.93       16.61       82.30       7.32       87.46       17.71       0.28       2.97       50.00  

WSFS

  WSFS Financial Corporation     MA       12.39       NA       1.26       10.43       1.27       10.44       0.61       159.83       12.59       125.71       15.63       193.69       12.53       0.60       1.08       13.61  

MHCs

                                   

BSBK

  Bogota Financial Corp.     MA       13.99       13.97       -0.25       -1.78       -0.25       -1.75       1.41       19.94       NM       74.48       10.42       74.57       NM       NA       NA       NM  

CFSB

  CFSB Bancorp, Inc.     NE       20.86       20.86       -0.01       -0.06       -0.01       -0.06       NA       NA       NM       66.88       NA       66.88       NM       NA       NA       NM  

CLBK

  Columbia Financial, Inc.     MA       10.31       9.28       -0.11       -1.11       0.17       1.72       0.22       276.29       NM       143.12       14.76       160.95       86.53       NA       NA       NM  

GCBC

  Greene County Bancorp, Inc.     MA       7.37       7.37       0.95       12.73       NA       NA       NA       NA       16.97       204.99       15.10       204.99       NA       0.36       1.37       22.58  

KFFB

  Kentucky First Federal Bancorp     MW       12.84       12.84       -0.42       -3.20       -0.22       -1.67       1.09       52.39       NM       53.49       6.87       53.49       NM       0.00       0.00       NM  

LSBK

  Lake Shore Bancorp, Inc.     MA       13.11       13.11       0.70       5.62       NA       NA       NA       NA       17.22       96.68       12.68       96.68       NA       0.72       4.75       81.82  

PBFS

  Pioneer Bancorp, Inc.     MA       15.38       NA       0.94       6.17       NA       NA       NA       NA       15.52       97.51       NA       102.12       NA       NA       NA       NM  

RBKB

  Rhinebeck Bancorp, Inc.     MA       9.70       9.53       -0.67       -7.31       0.30       3.21       NA       NA       NM       91.00       8.83       92.83       28.38       NA       NA       NM  

TFSL

  TFS Financial Corporation     MW       11.22       11.17       0.48       4.23       0.48       4.23       0.21       193.31       48.14       203.15       NA       204.22       48.14       1.13       8.24       403.57  

Under Acquisition

                                 

ESSA

  ESSA Bancorp, Inc.     MA       10.66       10.10       0.76       7.30       0.76       7.31       NA       NA       11.94       90.11       9.61       95.75       11.92       0.60       2.89       34.48  

TBNK

  Territorial Bancorp Inc.     WE       11.45       11.45       -0.20       -1.71       -0.10       -0.88       NA       NA       NM       31.12       3.56       31.12       NM       0.04       0.46       NM  

WMPN

  William Penn Bancorporation     MA       15.59       15.05       -0.13       -0.82       -0.10       -0.63       0.30       108.11       NM       91.19       14.22       95.13       NM       0.12       0.98       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 IV-2

Historical Stock Price Indices


Exhibit IV-2

Historical Stock Price Indices(1)

 

                                       S&P U.S.        KBW NASDAQ  
                              NASDAQ        BMI Banks        Regional Bank  

Year/Qtr. Ended

     DJIA        S&P 500        Composite        Index        Index  

2014:

   Quarter 1        16457.7          1872.3          4199.0          101.0          79.8  
   Quarter 2        16826.6          1960.2          4408.2          99.0          77.4  
   Quarter 3        17042.9          1972.3          4493.4          100.1          72.6  
   Quarter 4        17823.1          2058.9          4736.1          105.5          79.2  

2015:

   Quarter 1        17776.1          2067.9          4900.9          102.0          79.9  
   Quarter 2        17619.5          2063.1          4986.9          109.1          87.5  
   Quarter 3        16284.7          1920.0          4620.2          100.1          81.2  
   Quarter 4        17425.0          2043.9          5007.4          105.4          82.0  

2016:

   Quarter 1        17685.1          2059.7          4869.9          92.8          77.6  
   Quarter 2        17930.0          2098.9          4842.7          93.9          80.0  
   Quarter 3        18308.2          2168.3          5312.0          100.7          86.5  
   Quarter 4        19762.6          2238.8          5383.1          130.4          111.2  

2017:

   Quarter 1        20663.2          2362.7          5911.7          131.2          106.7  
   Quarter 2        21349.6          2423.4          6140.4          134.9          106.6  
   Quarter 3        22405.1          2519.4          6496.0          140.4          109.0  
   Quarter 4        24719.2          2673.6          6903.4          151.0          110.9  

2018:

   Quarter 1        24103.1          2640.9          7063.5          148.9          111.9  
   Quarter 2        24271.4          2718.4          7510.3          146.2          113.9  
   Quarter 3        26458.3          2914.0          8046.4          149.1          110.7  
   Quarter 4        23327.5          2506.9          6635.3          123.4          89.4  

2019:

   Quarter 1        25928.7          2834.4          7729.3          133.9          97.1  
   Quarter 2        26600.0          2941.8          8006.2          142.2          100.2  
   Quarter 3        26916.8          2976.7          7999.3          145.3          98.8  
   Quarter 4        28538.4          3230.8          8972.6          164.6          107.6  

2020:

   Quarter 1        21917.2          2584.6          7700.1          97.1          63.6  
   Quarter 2        25812.9          3100.3          10058.8          106.3          72.2  
   Quarter 3        27781.7          3363.0          11167.5          103.1          64.1  
   Quarter 4        30606.5          3756.1          12888.3          138.9          94.6  

2021:

   Quarter 1        32981.6          3972.9          13246.9          171.3          121.9  
   Quarter 2        34502.5          4297.5          14504.0          176.0          119.4  
   Quarter 3        33843.9          4307.5          14448.6          182.7          122.5  
   Quarter 4        36338.3          4766.2          15645.0          184.0          126.0  

2022:

   Quarter 1        34678.4          4530.4          14220.5          171.0          122.5  
   Quarter 2        30775.4          3785.4          11028.7          141.2          107.1  
   Quarter 3        28725.5          3585.6          10575.6          136.7          110.5  
   Quarter 4        33147.3          3839.5          10466.5          148.4          114.1  

2023:

   Quarter 1        33274.2          4109.3          12221.9          128.0          92.9  
   Quarter 2        34407.6          4450.4          13787.9          130.4          86.7  
   Quarter 3        33507.5          4288.1          13219.3          128.0          87.9  
   Quarter 4        37689.5          4769.8          15011.4          156.2          109.5  

2024:

   Quarter 1        39807.4          5254.4          16379.5          172.2          102.2  
   Quarter 2        39118.9          5460.5          17732.6          172.5          98.6  
   Quarter 3        42330.2          5762.5          18189.2          182.8          113.2  
   Quarter 4        42544.2          5881.6          19310.8          203.1          120.0  

As of February 3, 2025

       44421.9          5994.6          19392.0          218.1          123.9  

 

(1)

End of period data.

Sources: S&P Global Market Intelligence and The Wall Street Journal.


EXHIBIT IV-3

Stock Price Indices as of February 3, 2025


LOGO

Index Summary (Current Data)

Industry Banking

Geography All

 

Index Name

   Current Value      As Of      Day’s Change     Day’s Change
(%)
 

Banking Indexes

          

S&P United States BMI Banks

     218.14        2/3/2025        (2.32 )      (1.05 ) 

KBW Nasdaq Bank Index

     136.41        2/3/2025        (2.09 )      (1.51 ) 

KBW Nasdaq Regional Bank Index

     123.89        2/3/2025        (2.62 )      (2.07 ) 

S&P 500 Bank

     511.90        2/3/2025        (4.14 )      (0.80 ) 

NASDAQ Bank

     4,513.00        2/3/2025        (84.76 )      (1.84 ) 

S&P 500 Commercial Banks

     731.33        2/3/2025        (5.92 )      (0.80 ) 

S&P 500 Diversified Banks

     967.43        2/3/2025        (6.58 )      (0.68 ) 

S&P 500 Regional Banks

     110.36        2/3/2025        (2.36 )      (2.09 ) 

Market Cap Indexes

          

Dow Jones U.S. MicroCap Banks

     33,166.29        2/3/2025        (433.14 )      (1.29 ) 

S&P U.S. SmallCap Banks

     265.06        2/3/2025        (5.59 )      (2.06 ) 

S&P U.S. MidCap Banks

     628.37        2/3/2025        (13.34 )      (2.08 ) 

S&P U.S. LargeCap Banks

     621.17        2/3/2025        (3.97 )      (0.63 ) 

S&P United States Between USD1 Billion and USD5 Billion Banks

     772.72        2/3/2025        (15.01 )      (1.91 ) 

S&P United States Over USD5 Billion Banks

     646.52        2/3/2025        (6.19 )      (0.95 ) 

S&P United States Between USD250 Million and USD1 Billion Banks

     1,603.05        2/3/2025        (25.88 )      (1.59 ) 

S&P United States Under USD250 Million Banks

     1,314.52        2/3/2025        (15.09 )      (1.13 ) 

Geographic Indexes

          

S&P U.S. BMI Banks - Mid-Atlantic Region

     1,040.99        2/3/2025        (8.06 )      (0.77 ) 

S&P U.S. BMI Banks - Midwest Region

     724.87        2/3/2025        (14.61 )      (1.98 ) 

S&P U.S. BMI Banks - New England Region

     610.51        2/3/2025        (13.30 )      (2.13 ) 

S&P U.S. BMI Banks - Southeast Region

     557.23        2/3/2025        (5.46 )      (0.97 ) 

S&P U.S. BMI Banks - Southwest Region

     1,388.89        2/3/2025        (27.80 )      (1.96 ) 

S&P U.S. BMI Banks - Western Region

     1,696.51        2/3/2025        (19.86 )      (1.16 ) 

Broad Market Indexes

          

DJIA

     44,421.91        2/3/2025        (122.75 )      (0.28 ) 

S&P 500

     5,994.57        2/3/2025        (45.96 )      (0.76 ) 

S&P 400 Mid Cap

     3,199.54        2/3/2025        (39.51 )      (1.22 ) 

S&P 500 Financials

     852.26        2/3/2025        (3.65 )      (0.43 ) 

MSCI US IMI Financials

     3,043.40        2/3/2025        (17.21 )      (0.56 ) 

NASDAQ

     19,391.96        2/3/2025        (235.49 )      (1.20 ) 

NASDAQ Finl

     6,813.02        2/3/2025        (62.54 )      (0.91 ) 

NYSE

     19,870.33        2/3/2025        (128.50 )      (0.64 ) 

Russell 1000

     3,295.77        2/3/2025        (25.22 )      (0.76 ) 

Russell 2000

     2,258.42        2/3/2025        (29.28 )      (1.28 ) 

Russell 3000

     3,433.03        2/3/2025        (27.11 )      (0.78 ) 

S&P TSX Composite

     25,241.76        2/3/2025        (291.34 )      (1.14 ) 

Intraday data is available for certain exchanges. In all cases, the data is at least 15 minutes delayed.

 

*

- Intraday data is not currently available. Data is as of the previous close.

**

- Non-publicly traded institutions and institutions outside of your current subscription are not included in custom indexes. Data is as of the previous close.

Source: MSCI. MSCI makes no express or implied warranties or representations and shall have no liability whatsoever with respect to any MSCI data contained herein. The MSCI data may not be further redistributed or used as a basis for other indices or any securities or financial products.


EXHIBIT IV-4

New York Bank and Thrift Acquisitions 2020 - Present


Exhibit IV-4

New York Bank and Thrift Acquisitions 2020-Present

 

                        Target Financials at Announcement     Deal Terms and Pricing at Announcement  
                        Total                             NPAs/     Rsrvs/     Deal     Value/                             Prem/  
Announce   Complete                   Assets     E/A     TE/A     ROAA     ROAE     Assets     NPLs     Value     Share     P/B     P/TB     P/E     P/A     Cdeps  

Date

 

Date

 

Buyer Name

     

Target Name

      ($000)     (%)     (%)     (%)     (%)     (%)     (%)     ($M)     ($)     (%)     (%)     (x)     (%)     (%)  

09/24/2024

  Pending   ESL FCU   NY   Substantially All of the assets and liabilities of Generations Bank   NY     400,972       8.33       8.19       -0.66       -7.78       0.78       101.18       26.2       NA       78.44       79.92       NA       6.53       -3.26  

09/09/2024

  Pending   NBT Bancorp Inc.   NY   Evans Bancorp, Inc.   NY     2,257,367       7.87       7.79       0.88       11.40       1.31       99.24       236.2       42.115       131.00       132.38       12.17       10.46       3.71  

09/05/2024

  Pending   ConnectOne Bancorp Inc.   NJ   The First of Long Island Corporation   NY     4,209,324       8.94       8.93       0.52       5.97       0.06       NM       280.8       12.404       74.25       74.29       12.66       6.67       -3.13  

08/14/2024

  Pending   Gallatin Point Capital LLC   CT   Israel Discount Bank of New York   NY     12,275,707       10.15       10.15       0.41       4.19       0.67       99.32       150.0       NA       80.29       80.29       19.85       8.15       -4.68  

06/28/2024

  Pending   Banco BTG Pactual S.A.     M.Y. Safra Bank, FSB   NY     404,241       11.42       11.42       0.92       8.12       0.38       186.92       NA       NA       NA       NA       NA       NA       NA  

01/10/2024

  01/31/2025   Hudson Valley Credit Union   NY   Catskill Hudson Bancorp, Inc.   NY     554,458       4.56       NA       NA       NA       NA       NA       28.6       40.500       113.00       NA       NA       5.16       NA  

08/24/2023

  06/12/2024   Helios Bancorp Inc.   NY   Alpine Capital Bank   NY     214,572       27.64       27.64       2.09       8.90       1.63       33.73       NA       NA       NA       NA       NA       NA       NA  

11/28/2022

  10/01/2023   SNBNY Holdings Ltd.     Delta North Bankcorp, Inc.   NY     334,511       15.29       15.29       -0.06       -0.49       0.00       NA       NA       NA       NA       NA       NA       NA       NA  

08/02/2021

  01/06/2023   Newtek Business Services Corp   FL   National Bank of New York City   NY     203,570       17.90       17.90       0.61       3.30       1.65       81.46       20.0       595.238       54.87       54.87       20.60       9.82       NM  

05/24/2022

  01/01/2023   Brookline Bancorp Inc.   MA   PCSB Financial Corporation   NY     1,984,541       13.93       13.66       0.79       5.37       0.44       100.88       320.1       20.724       114.98       117.62       20.32       16.13       3.30  

10/26/2022

  10/26/2022   TBB Investments LLC     Berkshire Bancorp Inc.   NY     702,360       23.50       NA       NA       NA       NA       NA       13.0       12.400       108.31       NA       NA       25.45       NA  

01/08/2022

  10/26/2022   TBB Investments LLC     Berkshire Bancorp Inc.   NY     716,680       23.63       23.63       0.38       1.61       NA       NA       NA       NA       NA       NA       NA       NA       NA  

01/06/2022

  09/16/2022   Gouverneur Bancorp   NY   Citizens Bank of Cape Vincent   NY     87,204       8.34       8.34       0.33       3.66       0.61       123.11       8.4       1056.110       116.23       116.23       31.76       9.69       1.53  

06/16/2021

  06/01/2022   Rhodium BA Holdings LLC   NY   Sunnyside Bancorp, Inc.   NY     95,281       10.90       10.90       -0.90       -7.73       NA       50.62       14.5       20.250       154.68       154.68       NA       16.86       8.94  

10/03/2021

  05/13/2022   Community Bank System Inc.   NY   Elmira Savings Bank   NY     643,596       9.85       8.09       0.83       8.74       NA       98.43       82.8       23.100       129.44       160.69       15.00       12.87       6.95  

09/23/2021

  04/01/2022   Valley National Bancorp   NY   Bank Leumi Le-Israel Corporation   NY     8,350,814       10.54       10.48       0.79       7.13       0.61       136.50       1180.9       51.246       134.30       135.00       19.27       14.14       4.53  

04/19/2021

  01/31/2022   Webster Financial Corp.   CT   Sterling Bancorp   NY     29,914,282       15.44       10.12       1.03       6.83       0.74       149.16       5225.2       26.562       114.08       188.72       17.03       17.47       NA  

10/16/2020

  01/03/2022   First Citizens BancShares Inc.   NC   CIT Group Inc.   NY     60,865,000       9.47       9.05       -0.87       -8.15       NA       NA       2158.6       21.906       41.20       43.56       NA       3.55       -7.35  

06/29/2021

  12/01/2021   Valley National Bancorp   NY   The Westchester Bank Holding Corporation   NY     1,313,073       10.06       10.06       1.07       10.25       0.21       531.50       220.2       3081.836       168.98       168.98       18.05       16.77       8.66  

08/27/2020

  05/26/2021   Hanover Bancorp Inc.   NY   Savoy Bank   NY     596,948       7.11       7.08       1.14       11.93       0.89       190.48       63.0       6.543       148.49       149.20       13.03       10.55       16.45  

07/01/2020

  02/01/2021   Dime Community Bancshares Inc.   NY   Bridge Bancorp, Inc.   NY     6,150,664       8.17       6.53       0.94       9.73       0.51       137.21       498.2       14.800       NA       NA       NA       NA       NA  

01/09/2020

  07/07/2020   Norwood Financial Corp.   PA   UpState New York Bancorp, Inc.   NY     439,784       10.56       10.56       1.08       10.53       1.32       133.45       80.0       36.233       177.94       177.94       17.29       18.25       20.59  
        Average:       6,032,498       12.44       11.79       0.57       4.67       0.74       140.82           114.15       122.29       18.09       12.27       4.33  
        Median:       672,978       10.34       10.13       0.79       6.40       0.64       112.15           114.98       132.38       17.67       10.55       3.71  

Source: S&P Global Market Intelligence.


EXHIBIT IV-5

Lake Shore Bancorp, Inc.

Director and Senior Management Summary Resumes


Exhibit IV-5

Lake Shore Bancorp, Inc.

Director and Senior Management Summary Resumes

Directors

Sharon E. Brautigam. Ms. Brautigam was a partner in the law firm of Brautigam & Brautigam, LLP in Fredonia, New York, from 1986 until 2016, where she concentrated her practice in the areas of real estate transactions, estates and trusts, elder law and small business formation and general advice. She was of counsel to Brautigam & Brautigam, LLP until May 2023 when she retired from the practice. During her 40 years as an attorney, Ms. Brautigam represented borrowers as their attorney in connection with residential real estate purchases and mortgage refinancing. She has also represented a number of clients in connection with commercial mortgage financing and provided ongoing advice and counsel to numerous local small business owners. She has the legal training and skills to analyze and help ensure compliance with the various laws and regulations to which we are subject. The board of directors believes that Ms. Brautigam’s legal expertise makes her qualified to serve as a director.

Michelle M. DeBergalis. Ms. DeBergalis is Chairperson & CEO of American Realty Group, Inc., a full-service commercial real estate corporation which provides real estate advisory services including acquisition, disposition and leasing of commercial properties. Ms. DeBergalis served as President of American Realty Group, Inc. from 2006 to 2022. Ms. DeBergalis is also the Director of Administrative Services for the University of Buffalo Educational Opportunity Center, a position she has held since February 2022. She oversees the business operational areas of finance, human resources, information technology, facilities, procurement, marketing, and communications for the Center. She also held the position of Chief Operating Officer at McGuire Development Company, LLC from 2013 to 2019. Her experience during the past five years includes strategic planning, financial, operational, real estate, marketing, human resources, branding, corporate growth and business development initiatives. The board of directors believes that Ms. DeBergalis’s public and private sector experience along with her commercial real estate, economic development and entrepreneurial expertise makes her qualified to serve as a director.

Kim C. Liddell. Mr. Liddell became President, Chief Executive Officer and a director of Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank in April 2023. Previously, Mr. Liddell served as Chairman and Director of BV Financial, Inc. and Bay Vanguard Bank, headquartered in Baltimore, Maryland, from 2020 to 2022 and Director until 2023. Mr. Liddell sat on the board of directors of the Federal Home Loan Bank of Atlanta from 2015 to 2023, where he served during his tenure as the Chairman of the Finance Committee, and member of the Credit and Member Services and Housing Committees. Additionally, Mr. Liddell serviced as Chairman, President, and Chief Executive Officer of 1880 Bank and Delmarva Bancshares, Inc. from 2010 until its sale in 2020. The board of directors believes that Mr. Liddell’s experience in banking and management makes him qualified to serve as a director.

John P. McGrath. Mr. McGrath retired as the Assistant Treasurer of Moog, Inc., a worldwide designer, manufacturer and systems integrator of high performance precision motion and fluid controls and controls systems for a broad range of applications in aerospace and defense and industrial markets in December 2019. He held this position since 2008. Additionally, Mr. McGrath has nearly 30 years of experience in the banking industry, serving as a branch assistant manager, a branch operations manager and serving in the Treasury departments of Greater Buffalo Savings Bank, First Niagara Financial Group, and Empire of America. Mr. McGrath has extensive experience in securities portfolio management, wholesale funding, asset and liability management, liquidity management and cash flow forecasting. The board of directors believes Mr. McGrath’s experience in treasury management and banking makes him qualified to serve as a director.


Exhibit IV-5 (continued)

Lake Shore Bancorp, Inc.

Director and Senior Management Summary Resumes

Directors

Jack L. Mehltretter. Mr. Mehltretter retired from his position as Vice President of Information Technology for Gibraltar Industries, a leading manufacturer and distributer of building products for the industrial, infrastructure and residential markets, in 2022. He had held this position since January 2017. During 2016, Mr. Mehltretter intermittently provided consulting services as a principal to Nextgen Technology Advisors LLC, a consulting firm established in Hamburg, New York, that focuses on creating business value from information technology. He was formerly the Global Vice President of Information Technology for New Era Cap Co., an international headwear and apparel company with operations in over 20 regional locations serving global markets, a position he held from 2007 to 2016. Mr. Mehltretter has acquired significant business management, strategic planning, and global relationship skills while holding several technology leadership roles during his 34 years of business experience. His international business experience includes doing business in more than 15 different countries. The board of directors believes that Mr. Mehltretter’s experience in information technology, strategic planning and business management makes him qualified to serve as a director.

Ronald J. Passafaro. Mr. Passafaro is currently a Director of ThermoLift Solutions, LLC, a Novi, Michigan headquartered startup dedicated to the development and commercialization of thermally driven heat pumps for HVAC markets, which he joined in June 2023. Mr. Passafaro retired in 2021 as the President, CEO and Chairman of the Board of ECR International, a division of BDR Thermea Group, a position he held since 2015. BDR Thermea, headquartered in the Netherlands, is a global leader providing innovative heating and hot water systems and services for residential and commercial applications marketed in over 100 countries. Mr. Passafaro has 30 years of experience in the HVAC industry and has significant experience and success in growing sales and developing innovative marketing campaigns, including brand development and management. He has created, developed and led multiple joint ventures, supplier relationships, contract manufacturing agreements and branding relationships. He has led or participated in multiple domestic and international mergers, acquisitions, divestitures and joint ventures. Mr. Passafaro also has experience in developing and adopting performance standards in conjunction with relationships developed with applicable federal and state regulators, including the United States Department of Energy, United States Environmental Protection Agency and the New York State Energy Research and Development Agency. The board of directors believes that Mr. Passafaro’s experience in strategic planning, business management, credit workout, stockholder valuation, joint ventures, mergers and acquisitions and development of regulatory requirements for the HVAC industry makes him qualified to serve as a director.

Kevin M. Sanvidge. Mr. Sanvidge has been the Chairman of the board of directors for Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank since May 2020. He previously served as the Vice Chairman of the Board beginning in 2018. Mr. Sanvidge is retired from his position as Chief Executive Officer and Administrative Director of the Chautauqua County Industrial Development Agency (“IDA”), a position he held from June 2014 until December 2017. He was previously the Executive Vice President of Administration and Supply Chain at Cliffstar Corporation in Dunkirk, New York, a private label juice and beverage manufacturer, a position he held from 2006 until 2012. Mr. Sanvidge began his tenure at Cliffstar Corporation in 1999 as Vice President of Human Resources and was promoted to Senior Vice President of Human Resources and Administration in 2003. As Chief Executive Officer and Administrative Director of the Chautauqua County IDA, Mr. Sanvidge was responsible for facilitating development within Chautauqua County by attracting new businesses while promoting the retention and expansion of existing business, with assistance in the form of tax abatements, low interest loans or bond financing to enhance opportunities for job creation and retention. The board of directors believes that Mr. Sanvidge’s business and finance experience makes him qualified to serve as a director.


Exhibit IV-5 (continued)

Lake Shore Bancorp, Inc.

Director and Senior Management Summary Resumes

Directors

Ann M. Segarra. Ms. Segarra joined the board of directors for Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank in October 2023. Since May 2019, Ms. Segarra has been a Unit Business Officer, College of Arts and Sciences for the University At Buffalo acting as a strategic partner and administrator. She is a member of the Dean’s Senior Leadership Team and works directly with Central Administration Finance leadership. Ms. Segarra brings more than 35 years of financial services experience to the board of directors, including 28 years at Key Bank (as well as predecessor First Niagara Bank and its related subsidiaries), where she worked in various roles including Director of Internal Audit; Vice President of Finance and Investor Relations; Senior Vice President and Corporate Controller; Senior Vice President of Corporate Finance; Senior Vice President and Business Unit CFO of Tech Governance and Financial Performance; and Senior Vice President—Merger and Integration Director. She is an inactive Certified Public Accountant and is a past member of both the American Institute of CPAs and the New York State Society of CPAs. Ms. Segarra is the “financial expert” on the Audit committee. The board of directors believes that Ms. Segarra’s experience in financial reporting and analysis, internal control, audit, and finance makes her qualified to serve as a director.

Executive Officers Who are Not Directors

Taylor M. Gilden is the Chief Financial Officer and Treasurer of Lake Shore, MHC, Lake Shore Federal Bancorp and Lake Shore Savings Bank. He was appointed Chief Financial Officer and Treasurer in August 2023 after serving as the Chief Strategy Officer since June 2023. Mr. Gilden served as Senior Vice President and Controller of FVCbank in Fairfax, Virginia from July 2022 until May 2023. He was formerly the Vice President of Finance at BayVanguard Bank, Baltimore, Maryland (and predecessor 1880 Bank) from 2018 until 2022. Mr. Gilden worked for Deloitte and Touche LLP’s Audit and Assurance practice from 2013 to 2018 with a focus in the financial services industry. He graduated from American University with a Bachelor of Science in Accounting and Master of Science in Finance.

Jeffrey M. Werdein is the Executive Vice President for the Commercial Division of Lake Shore Federal Bancorp and Lake Shore Savings Bank. He was appointed Executive Vice President in August 2014 after serving as the Senior Vice President responsible for business development in the commercial real estate and small/middle business segments at Evans Bank since 1999. Mr. Werdein served as Interim Principal Executive Officer of Lake Shore Federal Bancorp from March 2023 until April 2023. Mr. Werdein has over 30 years of commercial banking experience, including prior positions with Citibank and Chase Manhattan Bank. Mr. Werdein has a Bachelor of Science degree and a Masters of Business Administration degree with a focus in Business and Financial Institutions and Markets from the State University of New York at Buffalo. Mr. Werdein is a graduate of the American Bankers Association Stonier National Graduate School of Banking.

Source: Lake Shore Bancorp’s prospectus.


 

EXHIBIT IV-6

Lake Shore Bancorp, Inc.

Pro Forma Regulatory Capital Ratios


Exhibit IV-6

Lake Shore Bancorp, Inc.

Pro Forma Regulatory Capital Ratios

 

    Lake Shore Savings
Bank Historical at
December 31, 2024
    Lake Shore Bank Pro Forma at December 31, 2024 Based Upon the Sale in the  Stock Offering of:  
    4,250,000 Shares     5,000,000 Shares     5,750,000 Shares     6,612,500 Shares(1)  
    Amount     Percent of
Assets
    Amount     Percent of
Assets
    Amount     Percent of
Assets
    Amount     Percent of
Assets
    Amount     Percent of
Assets
 
    (Dollars in thousands)  

Equity

  $ 87,280       12.74 %    $ 102,365       14.51 %    $ 105,168       14.83 %    $ 107,972       15.15 %    $ 111,196       15.51 % 
 

 

 

     

 

 

     

 

 

     

 

 

     

 

 

   

Tier 1 leverage capital (2)

  $ 97,244       13.83 %    $ 112,329       15.53 %    $ 115,132       15.84 %    $ 117,936       16.14 %    $ 121,160       16.49 % 

Tier 1 leverage requirement

    35,150       5.00       36,160       5.00       36,345       5.00       36,530       5.00       36,743       5.00  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Excess

  $ 62,094       8.83 %    $ 76,169       10.53 %    $ 78,787       10.84 %    $ 81,406       11.14 %    $ 84,417       11.49 % 
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of capital infused into Lake Shore Bank:

                   

Net proceeds

      $ 20,185       $ 23,888       $ 27,592       $ 31,851    

Less: Common stock acquired by stock-based benefit plan

        (1,700 )        (2,000 )        (2,300 )        (2,645 )   

Less: Common stock acquired by employee stock ownership plan

        (3,400 )        (4,000 )        (4,600 )        (5,290 )   
     

 

 

     

 

 

     

 

 

     

 

 

   

Pro forma increase

      $ 15,085       $ 17,888       $ 20,692       $ 23,916    
     

 

 

     

 

 

     

 

 

     

 

 

   

 

(1)

As adjusted to give effect to an increase in the number of shares, which could occur due to a 15% increase in the offering range to reflect demand for the shares or changes in market conditions following the commencement of the offering.

(2)

Tier 1 leverage capital levels are shown as a percentage of total average assets.

Source: Lake Shore Bancorp’s prospectus.


 

EXHIBIT IV-7

Lake Shore Bancorp, Inc.

Pro Forma Analysis Sheet


EXHIBIT IV-7

PRO FORMA ANALYSIS SHEET

Lake Shore Bancorp, Inc.

Prices as of February 3, 2025

 

                Subject            Peer Group     New York     All Public  

Valuation Midpoint Pricing Multiples

       Symbol      at Midpoint            Mean     Median     Mean     Median     Mean     Median  

Price-earnings multiple

  =      P/E        14.37       x        19.32 x      21.99 x      16.05 x      12.39 x      16.15 x      15.59 x 

Price-core earnings multiple

  =      P/CE        14.50       x        19.37 x      17.27 x      16.29 x      12.68 x      16.57 x      14.42 x 

Price-book ratio

  =      P/B        59.70 %         85.09 %      82.20 %      84.25 %      89.57 %      86.14 %      80.40 % 

Price-tangible book ratio

  =      P/TB        59.70 %         87.89 %      85.68 %      85,12 %      89.64 %      94.76 %      82.18 % 

Price-assets ratio

  =      P/A        10.82 %         11.06 %      10.13 %      8.82 %      9.71 %      11.08 %      10.04 % 

 

Valuation Parameters

                   Adjusted        

Pre-Conversion Earnings (Y)

   $ 4,938,958     (12 Mths 12/24(2)    ESOP Stock (% of Offering + Foundation) (E)      8.00 %   

Pre-Conversion Core Earnings (YC)

   $ 4,890,958     (12 Mths 12/24(2)    Cost of ESOP Borrowings (S)      0.00 %   

Pre-Conversion Book Value (B)

   $ 90,098,000     (2)    ESOP Amortization (T)      25.00       Years  

Pre-Conv. Tang. Book Value (B)

   $ 90,098,000     (2)    Stock Program (% of Offering + Foundation (M)      4.00 %   

Pre-Conversion Assets (A)

   $ 685,734,000     (2)    Stock Programs Vesting (N)      5.00       Years  

Reinvestment Rate (R)

     4.38 %       Fixed Expenses    $ 1,616,000    

Tax rate (TAX)

     21.00 %       Variable Expenses (Blended Commission %)      1.22 %   

After Tax Reinvest. Rate (R)

     3.46 %       Percentage Sold (PCT)      63.5198 %   

Est. Conversion Expenses (1)(X)

     4.45 %       MHC Assets    $ 230,000    

Insider Purchases

   $ 1,000,000        Options as (% of Offering + Foundation) (O1)      10.00 %   

Price/Share

   $ 10.00        Estimated Option Value (O2)      53.20 %   

Foundation Cash Contribution (FC)

   $ —         Option Vesting Period (O3)      5.00       Years  

Foundation Stock Contribution (FS)

   $ —         % of Options taxable (O4)      25.00 %   

Foundation Tax Benefit (FT)

   $ —             

 

Calculation of Pro Forma Value After Conversion                   

1.  V=

  

P/E * (Y - FC * R)

        V=      $ 78,715,570  
       1 - P/E * PCT * ((1-X-E-M-FS)*R - (1-TAX)*(E/T) - (1-TAX)*(M/N)-(1-TAX*O4)*(O1*O2/O3)))         

2.  V=

  

P/Core E * (YC)

        V=      $ 78,715,570  
       1 - P/Core E *  PCT * ((1-X-E-M-FS)*R - (1-TAX)*(E/T) - (1-TAX)*(M/N)-(1-TAX*O4)*(O1*O2/O3)))                   

3.  V=

     P/B * (B-FC+FT)                  V=      $ 78,715,570  
  

1 - P/B * PCT * (1-X-E-M)

        

4.  V=

     P/TB * (B-FC+FT)                  V=      $ 78,715,570  
  

1 - P/TB * PCT * (1-X-E-M)

        

5.  V=

     P/A * (A-FC+FT)                   V=      $ 78,715,570  
  

1 - P/A * PCT * (1-X-E-M)

        

Shares

 

Conclusion

   2nd Step
Offering
Shares
     2nd Step
Exchange
Shares
     Full
Conversion
Shares
     Plus:
Foundation
Shares
     Total Market
Capitalization
Shares
     Exchange
Ratio
 

Super Maximum

     6,612,500        3,797,635        10,410,135        0        10,410,135        1.8098  

Maximum

     5,750,000        3,302,290        9,052,290        0        9,052,290        1.5738  

Midpoint

     5,000,000        2,871,557        7,871,557        0        7,871,557        1.3685  

Minimum

     4,250,000        2,440,823        6,690,823        0        6,690,823        1.1632  

Market Value

Conclusion

   2nd Step
Offering Value
     2nd Step
Exchange
Shares Value
     Full
Conversion
$ Value
     Foundation
$ Value
     Total Market
Capitalization
$ Value
 

Super Maximum

   $ 66,125,000      $ 37,976,350      $ 104,101,350      $ 0      $ 104,101,350  

Maximum

   $ 57,500,000      $ 33,022,900      $ 90,522,900        0      $ 90,522,900  

Midpoint

   $ 50,000,000      $ 28,715,570      $ 78,715,570        0      $ 78,715,570  

Minimum

   $ 42,500,000      $ 24,408,230      $ 66,908,230        0      $ 66,908,230  

 

(1)

Estimated offering expenses at midpoint of the offering.

(2)

Adjusted to reflect consolidation and reinvesment of $230,000 of MHC net assets.


 

EXHIBIT IV-8

Lake Shore Bancorp, Inc.

Pro Forma Effect of Conversion Proceeds


Exhibit IV-8

PRO FORMA EFFECT OF CONVERSION PROCEEDS

Lake Shore Bancorp, Inc.

At the Minimum of the Range

 

1.

   Fully Converted Value and Exchange Ratio   
  

Fully Converted Value

   $ 66,908,230  
  

Exchange Ratio

     1.16321  
  

2nd Step Offering Proceeds

   $ 42,500,000  
  

Less: Estimated Offering Expenses

     2,130,350  
     

 

 

 
  

2nd Step Net Conversion Proceeds

   $ 40,369,650  

2.

   Estimated Additional Income from Conversion Proceeds   
   Net Conversion Proceeds    $ 40,369,650  
  

Less: Cash Contribution to Foundation

     0  
  

Less: ESOP Stock Purchases (1)

     (3,400,000 ) 
  

Less: RRP Stock Purchases (2)

     (1,700,000 ) 
     

 

 

 
   Net Cash Proceeds    $ 35,269,650  
   Estimated after-tax net incremental rate of return      3.46 % 
     

 

 

 
   Earnings Increase    $ 1,220,400  
  

Less: Consolidated interest cost of ESOP borrowings

     0  
  

Less: Amortization of ESOP borrowings(3)

     (61,440 ) 
  

Less: RRP Vesting (3)

     (268,600 ) 
  

Less: Option Plan Vesting (4)

     (428,460 ) 
     

 

 

 
   Net Earnings Increase    $ 461,901  

 

3.    Pro Forma Earnings    Before
Conversion(5)
     Net
Earnings
Increase
     After
Conversion
 
   12 Months ended December 31, 2024 (reported)    $ 4,938,958      $ 461,901      $ 5,400,859  
   12 Months ended December 31, 2024 (core)    $ 4,890,958      $ 461,901      $ 5,352,859  

 

4.    Pro Forma Net Worth    Before
Conversion(5)
     Net Cash
Proceeds
     Tax Benefit
and Other
     After
Conversion
 
   December 31, 2024    $ 90,098,000      $ 35,269,650      $ 0      $ 125,367,650  
   December 31, 2024 (Tangible)    $ 90,098,000      $ 35,269,650      $ 0      $ 125,367,650  

 

5.    Pro Forma Assets    Before
Conversion(5)
     Net Cash
Proceeds
     Tax Benefit
and Other
     After
Conversion
 
   December 31, 2024    $ 685,734,000      $ 35,269,650      $ 0      $ 721,003,650  

 

(1)

Includes ESOP purchases of 8.0% of the second step offering. 

 

(2)

Includes RRP purchases of 4.0% of the second step offering.

 

(3)

ESOP amortized over 25 years, RRP amortized over 5 years, tax effected at: 21.00%

 

(4)

Option valuation based on Black-Scholes model, 5 year vesting, and assuming 25% of the options are taxable.

 

(5)

Adjusted to reflect consolidation and reinvestment of net MHC assets. 


Exhibit IV-8

PRO FORMA EFFECT OF CONVERSION PROCEEDS

Lake Shore Bancorp, Inc.

At the Midpoint of the Range

 

1.

   Fully Converted Value and Exchange Ratio   
  

Fully Converted Value

   $ 78,715,570  
  

Exchange Ratio

     1.36848  
  

2nd Step Offering Proceeds

   $ 50,000,000  
  

Less: Estimated Offering Expenses

     2,223,500  
     

 

 

 
  

2nd Step Net Conversion Proceeds

   $ 47,776,500  

2.

   Estimated Additional Income from Conversion Proceeds   
   Net Conversion Proceeds    $ 47,776,500  
  

Less: Cash Contribution to Foundation

     0  
  

Less: ESOP Stock Purchases (1)

     (4,000,000 ) 
  

Less: RRP Stock Purchases (2)

     (2,000,000 ) 
     

 

 

 
   Net Cash Proceeds    $ 41,776,500  
   Estimated after-tax net incremental rate of return      3.46 % 
     

 

 

 
   Earnings Increase    $ 1,445,550  
  

Less: Consolidated interest cost of ESOP borrowings

     0  
  

Less: Amortization of ESOP borrowings(3)

     (86,400 ) 
  

Less: RRP Vesting (3)

     (316,000 ) 
  

Less: Option Plan Vesting (4)

     (504,070 ) 
     

 

 

 
   Net Earnings Increase    $ 539,080  

 

3.    Pro Forma Earnings    Before
Conversion(5)
     Net
Earnings
Increase
     After
Conversion
 
   12 Months ended December 31, 2024 (reported)    $ 4,938,958      $ 539,080      $ 5,478,039  
   12 Months ended December 31, 2024 (core)    $ 4,890,958      $ 539,080      $ 5,430,039  

 

4.    Pro Forma Net Worth    Before
Conversion (5)
     Net Cash
Proceeds
     Tax Benefit
of Foundation
     After
Conversion
 
   December 31, 2024    $ 90,098,000      $ 41,776,500      $ 0      $ 131,874,500  
   December 31, 2024 (Tangible)    $ 90,098,000      $ 41,776,500      $ 0      $ 131,874,500  

 

5.    Pro Forma Assets    Before
Conversion (5)
     Net Cash
Proceeds
     Tax Benefit
of Foundation
     After
Conversion
 
   December 31, 2024    $ 685,734,000      $ 41,776,500      $ 0      $ 727,510,500  

 

(1)

Includes ESOP purchases of 8.0% of the second step offering. 

 

(2)

Includes RRP purchases of 4.0% of the second step offering.

 

(3)

ESOP amortized over 25 years, RRP amortized over 5 years, tax effected at: 21.00%

 

(4)

Option valuation based on Black-Scholes model, 5 year vesting, and assuming 25% of the options are taxable.

 

(5)

Adjusted to reflect consolidation and reinvestment of net MHC assets. 


Exhibit IV-8

PRO FORMA EFFECT OF CONVERSION PROCEEDS

Lake Shore Bancorp, Inc.

At the Maximum of the Range

 

1.

   Fully Converted Value and Exchange Ratio   
  

Fully Converted Value

   $ 90,522,900  
  

Exchange Ratio

     1.57375  
  

2nd Step Offering Proceeds

   $ 57,500,000  
  

Less: Estimated Offering Expenses

     2,316,650  
     

 

 

 
  

2nd Step Net Conversion Proceeds

   $ 55,183,350  

2.

   Estimated Additional Income from Conversion Proceeds   
   Net Conversion Proceeds    $ 55,183,350  
  

Less: Cash Contribution to Foundation

     0  
  

Less: ESOP Stock Purchases (1)

     (4,600,000 ) 
  

Less: RRP Stock Purchases (2)

     (2,300,000 ) 
     

 

 

 
   Net Cash Proceeds    $ 48,283,350  
   Estimated after-tax net incremental rate of return      3.46 % 
     

 

 

 
   Earnings Increase    $ 1,670,700  
  

Less: Consolidated interest cost of ESOP borrowings

     0  
  

Less: Amortization of ESOP borrowings(3)

     (111,360 ) 
  

Less: RRP Vesting (3)

     (363,400 ) 
  

Less: Option Plan Vesting (4)

     (579,681 ) 
     

 

 

 
   Net Earnings Increase    $ 616,260  

 

3.   Pro Forma Earnings    Before
Conversion(5)
     Net
Earnings
Increase
     After
Conversion
 
  12 Months ended December 31, 2024 (reported)    $ 4,938,958      $ 616,260      $ 5,555,218  
  12 Months ended December 31, 2024 (core)    $ 4,890,958      $ 616,260      $ 5,507,218  

 

4.   Pro Forma Net Worth    Before
Conversion (5)
     Net Cash
Proceeds
     Tax Benefit
of Foundation
     After
Conversion
 
  December 31, 2024    $ 90,098,000      $ 48,283,350      $ 0      $ 138,381,350  
  December 31, 2024 (Tangible)    $ 90,098,000      $ 48,283,350      $ 0      $ 138,381,350  

 

5.   Pro Forma Assets    Before
Conversion (5)
     Net Cash
Proceeds
     Tax Benefit
of Foundation
     After
Conversion
 
  December 31, 2024    $ 685,734,000      $ 48,283,350      $ 0      $ 734,017,350  

 

(1)

Includes ESOP purchases of 8.0% of the second step offering. 

 

(2)

Includes RRP purchases of 4.0% of the second step offering.

 

(3)

ESOP amortized over 25 years, RRP amortized over 5 years, tax effected at: 21.00%

 

(4)

Option valuation based on Black-Scholes model, 5 year vesting, and assuming 25% of the options are taxable.

 

(5)

Adjusted to reflect consolidation and reinvestment of net MHC assets. 


Exhibit IV-8

PRO FORMA EFFECT OF CONVERSION PROCEEDS

Lake Shore Bancorp, Inc.

At the Super Maximum Value

 

1.

   Fully Converted Value and Exchange Ratio   
  

Fully Converted Value

   $ 104,101,350  
  

Exchange Ratio

     1.80982  
  

2nd Step Offering Proceeds

   $ 66,125,000  
  

Less: Estimated Offering Expenses

     2,423,773  
     

 

 

 
  

2nd Step Net Conversion Proceeds

   $ 63,701,228  

2.

   Estimated Additional Income from Conversion Proceeds   
   Net Conversion Proceeds    $ 63,701,228  
  

Less: Cash Contribution to Foundation

     0  
  

Less: ESOP Stock Purchases (1)

     (5,290,000 ) 
  

Less: RRP Stock Purchases (2)

     (2,645,000 ) 
     

 

 

 
   Net Cash Proceeds    $ 55,766,228  
   Estimated after-tax net incremental rate of return      3.46 % 
     

 

 

 
   Earnings Increase    $ 1,929,623  
  

Less: Consolidated interest cost of ESOP borrowings

     0  
  

Less: Amortization of ESOP borrowings(3)

     (132,164 ) 
  

Less: RRP Vesting (3)

     (417,910 ) 
  

Less: Option Plan Vesting (4)

     (666,633 ) 
     

 

 

 
   Net Earnings Increase    $ 712,916  

 

3.    Pro Forma Earnings    Before
Conversion(5)
     Net
Earnings
Decrease
     After
Conversion
 
   12 Months ended December 31, 2024 (reported)    $ 4,938,958      $ 712,916      $ 5,651,875  
   12 Months ended December 31, 2024 (core)    $ 4,890,958      $ 712,916      $ 5,603,875  

 

4.   Pro Forma Net Worth    Before
Conversion (5)
     Net Cash
Proceeds
     Tax Benefit
of Foundation
     After
Conversion
 
  December 31, 2024    $ 90,098,000      $ 55,766,228      $ 0      $ 145,864,228  
  December 31, 2024 (Tangible)    $ 90,098,000      $ 55,766,228      $ 0      $ 145,864,228  

 

5.   Pro Forma Assets    Before
Conversion (5)
     Net Cash
Proceeds
     Tax Benefit
of Foundation
     After
Conversion
 
  December 31, 2024    $ 685,734,000      $ 55,766,228      $ 0      $ 741,500,228  

 

(1)

Includes ESOP purchases of 8.0% of the second step offering. 

 

(2)

Includes RRP purchases of 4.0% of the second step offering.

 

(3)

ESOP amortized over 25 years, RRP amortized over 5 years, tax effected at: 21.00%

 

(4)

Option valuation based on Black-Scholes model, 5 year vesting, and assuming 25% of the options are taxable.

 

(5)

Adjusted to reflect consolidation and reinvestment of net MHC assets. 


 

EXHIBIT IV-9

Calculation of Minority Ownership Dilution in a Second-Step Offering


Exhibit IV-9

Lake Shore Bancorp, Inc.

Calculation of Minority Ownership Dilution in a Second-Step Offering

Stock Ownership Data as of December 31, 2024

Financial Data as of December 31, 2024

Reflects Pro Forma Market Value as of February 3, 2025

 

Key Input Assumptions           

Mid-Tier Stockholders’ Equity

   $ 89,868,000     (BOOK)

Aggregate Dividends Waived by MHC

   $ 0     (WAIVED DIVIDENDS)

Minority Ownership Interest

     36.5871 %    (PCT)

Pro Forma Market Value

   $ 78,715,570     (VALUE)

Market Value of Net MHC Assets (Other than Stock in Mid-Tier)

   $ 230,000     (MHC ASSETS)

 

Adjustment for MHC Assets & Waived Dividends - 2 Step Calculation (as required by FDIC & FRB)
      (BOOK - WAIVED DIVIDENDS) x PCT

Step 1: To Account for Waiver of Dividends

     =      BOOK
     =      36.5871%  
      (VALUE - MHC ASSETS) x Step 1

Step 2: To Account for MHC Assets

     =      VALUE
     =      36.4802%   (rounded)
     

 

 

 

Current Ownership

             

MHC Shares

     3,636,875        63.41 % 

Public Shares

     2,098,351        36.59 % 
  

 

 

    

 

 

 

Total Shares

     5,735,226        100.00 % 


 

EXHIBIT V-1

RP® Financial, LC.

Firm Qualifications Statement


LOGO

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

Exhibit 99.6

 

LOGO

March 13, 2025

Boards of Directors

Lake Shore, MHC

Lake Shore Bancorp, Inc.

Lake Shore Savings Bank

31 East Fourth Street

Dunkirk, New York 14048

 

Re:

Plan of Conversion and Reorganization

Lake Shore, MHC

Lake Shore Bancorp, Inc.

Lake Shore Savings Bank

Members of the Boards of Directors:

All capitalized terms not otherwise defined in this letter have the meanings given such terms in the Plan of Conversion and Reorganization (the “Plan”) adopted by the Boards of Directors of Lake Shore, MHC (the “MHC”), Lake Shore Bancorp, Inc., a federally chartered corporation (the “Mid-Tier”), and Lake Shore Savings Bank. The Plan provides for the conversion of the MHC into the full stock form of organization. Pursuant to the Plan, a new Maryland stock holding company named Lake Shore Bancorp, Inc. (the “Company”) will be organized and will sell shares of common stock in a public offering. When the conversion is completed, all of the capital stock of Lake Shore Savings Bank will be owned by the Company and all of the common stock of the Company will be owned by public stockholders.

We understand that in accordance with the Plan, depositors will receive rights in a liquidation account maintained by the Company representing the amount of (i) the MHC’s ownership interest in the Mid-Tier’s total stockholders’ equity as of the date of the latest statement of financial condition used in the prospectus plus (ii) the value of the net assets of the MHC as of the date of the latest statement of financial condition of the MHC prior to the consummation of the conversion (excluding its ownership of the Mid-Tier). The Company shall continue to hold the liquidation account for the benefit of Eligible Account Holders and Supplemental Eligible Account Holders who continue to maintain deposits in Lake Shore Savings Bank. The liquidation account is designed to provide payments to depositors of their liquidation interests in the event of liquidation of Lake Shore Savings Bank (or the Company and Lake Shore Savings Bank).

In the unlikely event that either Lake Shore Savings Bank (or the Company and Lake Shore Savings Bank) were to liquidate after the conversion (including, a liquidation of Lake Shore Savings Bank following a purchase and assumption transaction with a credit union acquiror), all claims of creditors, including those of depositors, would be paid first, followed by distribution to depositors as of December 31, 2023 and depositors as of the date of record for Supplement Eligible Account Holders. Also, in a complete liquidation of both entities, or of Lake Shore Savings Bank, when the Company has insufficient assets (other than the stock of Lake Shore Savings Bank), or of Lake Shore Savings Bank following a purchase and assumption transaction with a credit union acquiror, to fund the liquidation account distribution due to Eligible Account Holders and Supplemental Eligible Account Holders and Lake Shore Savings Bank has positive net worth, Lake Shore Savings Bank shall immediately make a distribution to fund the Company’s remaining obligations under the liquidation account. The Plan further provides that if the Company is completely liquidated or sold apart from a sale or liquidation of Lake Shore Savings Bank the rights of Eligible Account Holders and Supplemental Eligible Account Holders in the liquidation account maintained by the Company shall be surrendered and treated as a liquidation account in Lake Shore Savings Bank, the bank liquidation account and depositors shall have an equivalent interest in such bank liquidation account, subject to the same rights and terms as the liquidation account.

 

 

 

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


RP® Financial, LC.

Boards of Directors

March 13, 2025

Page 2

 

Based upon our review of the Plan and our observations that the liquidation rights become payable only upon the unlikely event of the liquidation of Lake Shore Savings Bank (or the Company and Lake Shore Savings Bank), that liquidation rights in the Company automatically transfer to Lake Shore Savings Bank in the event the Company is completely liquidated or sold apart from a sale or liquidation of Lake Shore Savings Bank, and that after two years from the date of conversion and upon written request of the Federal Reserve Board, the Company will transfer the liquidation account and depositors’ interest in such account to Lake Shore Savings Bank and the liquidation account shall thereupon become the liquidation account of Lake Shore Savings Bank no longer subject to the Company’s creditors, we are of the belief that: the benefit provided by the Lake Shore Savings Bank liquidation account supporting the payment of the liquidation account in the event the Company lacks sufficient net assets or following a purchase and assumption transaction with a credit union acquiror does not have any economic value at the time of the transactions contemplated in the first and second paragraphs above. We note that we have not undertaken any independent investigation of state or federal law or the position of the Internal Revenue Service with respect to this issue.

 

Sincerely,

 

LOGO

RP® Financial, LC.

Exhibit 99.7

REVOCABLE PROXY

THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS OF LAKE SHORE BANCORP, INC.

SPECIAL MEETING OF STOCKHOLDERS TO BE HELD ON [DATE], 2025

The undersigned hereby appoints the Board of Directors, with full powers of substitution, to act as attorneys and proxies for the undersigned to vote all shares of common stock of Lake Shore Bancorp, Inc., a federal corporation that the undersigned is entitled to vote at the Special Meeting of Stockholders, to be held at_________, located at _______________________________, at [_:00 p.m.], Eastern time, on [DATE], 2025, as follows:

 

    

FOR

  

AGAINST

  

ABSTAIN

1.  The approval of the Amended and Restated Plan of Conversion and Reorganization pursuant to which: (i) Lake Shore, MHC and Lake Shore Bancorp, Inc., a federal corporation (“Lake Shore Federal Bancorp”) will convert and reorganize from the mutual holding company structure to the stock holding company structure; (ii) Lake Shore Bancorp, Inc., a newly formed Maryland corporation (“Lake Shore Bancorp”), will become the fully public stock bank holding company for Lake Shore Savings Bank (renamed Lake Shore Bank); (iii) the outstanding shares of common stock of Lake Shore Federal Bancorp, other than those owned by Lake Shore, MHC, will be exchanged for shares of common stock of Lake Shore Bancorp; and (iv) Lake Shore Bancorp will offer for sale shares of its common stock in a subscription offering, and, if necessary, a community offering and/or syndicated community offering; and

   ☐    ☐    ☐

2.  The approval of the adjournment of the Special Meeting of Stockholders, if necessary, to solicit additional proxies if there are insufficient votes at the time of the Special Meeting of Stockholders to approve the Amended and Restated Plan of Conversion and Reorganization; and

   ☐    ☐    ☐
The following informational proposals:         

3.  The approval of a provision in Lake Shore Bancorp’s Articles of Incorporation requiring a super-majority vote of stockholders to approve certain amendments to the Articles of Incorporation; and

   ☐    ☐    ☐

4.  The approval of a provision in Lake Shore Bancorp’s Articles of Incorporation requiring a super-majority vote of stockholders to approve stockholder-proposed amendments to Lake Shore Bancorp’s Bylaws; and

   ☐    ☐    ☐

5.  The approval of a provision in Lake Shore Bancorp’s Articles of Incorporation to limit the voting rights of shares beneficially owned in excess of 10% of Lake Shore Bancorp’s outstanding voting stock; and

   ☐    ☐    ☐

Such other business that may properly come before the Special Meeting of Stockholders.

The Board of Directors unanimously recommends a vote “FOR” all of the above proposals.


THE PROVISIONS OF LAKE SHORE BANCORP’S ARTICLES OF INCORPORATION THAT ARE SUMMARIZED AS INFORMATIONAL PROPOSALS 3 THROUGH 5 WERE UNANIMOUSLY APPROVED BY THE BOARDS OF DIRECTORS OF LAKE SHORE, MHC AND LAKE SHORE FEDERAL BANCORP AS PART OF THE PROCESS BY WHICH THE BOARDS OF DIRECTORS APPROVED THE AMENDED AND RESTATED PLAN OF CONVERSION AND REORGANIZATION. THESE PROPOSALS ARE INFORMATIONAL ONLY, BECAUSE FEDERAL REGULATIONS GOVERNING MUTUAL-TO-STOCK CONVERSIONS DO NOT PROVIDE FOR VOTES ON MATTERS OTHER THAN THE AMENDED AND RESTATED PLAN OF CONVERSION AND REORGANIZATION. WHILE YOUR VOTE IS SOLICITED WITH RESPECT TO EACH INFORMATIONAL PROPOSAL, THE PROPOSED PROVISIONS FOR WHICH AN INFORMATIONAL VOTE IS SOLICITED MAY BECOME EFFECTIVE IF STOCKHOLDERS APPROVE THE AMENDED AND RESTATED PLAN OF CONVERSION AND REORGANIZATION, REGARDLESS OF WHETHER STOCKHOLDERS VOTE TO APPROVE ANY OR ALL OF THE INFORMATIONAL PROPOSALS.

 

 

THIS PROXY, PROPERLY SIGNED AND DATED, WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED FOR ONE OR MORE PROPOSALS, THIS PROXY WILL BE VOTED “FOR” EACH PROPOSAL. IF ANY OTHER BUSINESS IS PRESENTED AT THE SPECIAL MEETING OF STOCKHOLDERS, THIS PROXY WILL BE VOTED BY THE THE BOARD OF DIRECTORS IN THEIR BEST JUDGMENT. AT THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF NO OTHER BUSINESS TO BE PRESENTED AT THE SPECIAL MEETING OF STOCKHOLDERS.

 

Should the above-signed be present and elect to vote at the Special Meeting of Stockholders or at any adjournment thereof and after notification to the Corporate Secretary of Lake Shore Federal Bancorp at the Special Meeting of Stockholders of the stockholder’s decision to revoke this proxy, then the power of said attorneys and proxies shall be deemed terminated and of no further force and effect. This proxy may also be revoked by sending written notice to the Corporate Secretary of Lake Shore Federal Bancorp at the address set forth on the Notice of Special Meeting of Stockholders or by the filing of a later-dated and executed proxy before a vote being taken on a particular proposal at the Special Meeting of Stockholders.

The undersigned acknowledges receipt from Lake Shore Federal Bancorp before the execution of this proxy, of the Notice of Special Meeting of Stockholders and the Proxy Statement/Prospectus for the Special Meeting of Stockholders.

 

Dated:             

 

PRINT NAME OF STOCKHOLDER

       

 

PRINT NAME OF STOCKHOLDER

 

SIGNATURE OF STOCKHOLDER

    

 

SIGNATURE OF STOCKHOLDER

Please sign exactly as your name appears on this proxy card. When signing as attorney, executor, administrator, trustee or guardian, please give your full title. If shares are held jointly, each holder should sign, but only one holder is required to sign.

 

 

Please complete, sign and date this proxy card and return it in the enclosed postage-prepaid envelope today.

 

IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR THE

SPECIAL MEETING OF STOCKHOLDERS

The Notice of Special Meeting of Stockholders, Proxy Statement/Prospectus for the Special Meeting of

Stockholders, and Proxy Card are available at www.__________.