| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
6035
(Primary Standard Industrial
Classification Code Number) |
| |
42-4906282
(I.R.S. Employer
Identification Number) |
|
| |
Daniel C. McKay II
Jennifer D. King Vedder Price P.C. 222 North LaSalle Street Suite 2600 Chicago, Illinois 60601 (312) 609-7500 |
| |
John F. Breyer, Jr.
Breyer & Associates PC 3299 K Street, NW Suite 100 Washington, D.C. 20007 (703) 883-1100 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |
Adjusted
Maximum |
| ||||||||||||
|
Number of shares
|
| | | | 765,000 | | | | | | 900,000 | | | | | | 1,035,000 | | | | | | 1,190,250 | | |
|
Gross offering proceeds
|
| | | $ | 7,650,000 | | | | | $ | 9,000,000 | | | | | $ | 10,350,000 | | | | | $ | 11,902,500 | | |
|
Estimated offering expenses, excluding marketing agent fees and expenses(1)
|
| | | $ | 1,340,000 | | | | | $ | 1,340,000 | | | | | $ | 1,340,000 | | | | | $ | 1,340,000 | | |
|
Estimated marketing agent fees and expenses(1)(2)
|
| | | $ | 425,000 | | | | | $ | 425,000 | | | | | $ | 425,000 | | | | | $ | 425,000 | | |
|
Estimated net proceeds
|
| | | $ | 5,885,000 | | | | | $ | 7,235,000 | | | | | $ | 8,585,000 | | | | | $ | 10,137,500 | | |
|
Estimated net proceeds per share
|
| | | $ | 7.69 | | | | | $ | 8.04 | | | | | $ | 8.29 | | | | | $ | 8.52 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 40 | | | |
| | | | | 42 | | | |
| | | | | 44 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 49 | | | |
| | | | | 57 | | | |
| | | | | 73 | | | |
| | | | | 74 | | | |
| | | | | 88 | | | |
| | | | | 97 | | | |
| | | | | 98 | | | |
| | | | | 107 | | | |
| | | | | 108 | | | |
| | | | | 109 | | | |
| | | | | 139 | | | |
| | | | | 143 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | 145 | | | |
| | | | | 146 | | | |
| | | | | F-1 | | | |
|
Company Name
|
| |
Ticker
Symbol |
| |
Headquarters
|
| |
Total Assets
(In millions) |
| |||
|
BV Financial, Inc.
|
| |
BVFL
|
| |
Baltimore, MD
|
| | | $ | 878 | | |
|
Catalyst Bancorp, Inc.
|
| |
CLST
|
| |
Opelousas, LA
|
| | | $ | 290 | | |
|
FB Bancorp, Inc.
|
| |
FBLA
|
| |
New Orleans, LA
|
| | | $ | 1,226 | | |
|
Fifth District Bancorp, Inc
|
| |
FDSB
|
| |
New Orleans, LA
|
| | | $ | 536(1) | | |
|
Hoyne Bancorp, Inc
|
| |
HYNE
|
| |
Oak Park, IL
|
| | | $ | 477(1) | | |
|
Lake Shore Bancorp, Inc.
|
| |
LSBK
|
| |
Dunkirk, NY
|
| | | $ | 737 | | |
|
Magyar Bancorp, Inc.
|
| |
MGYR
|
| |
New Brunswick, NJ
|
| | | $ | 1,049 | | |
|
Provident Financial Holdings, Inc.
|
| |
PROV
|
| |
Riverside, CA
|
| | | $ | 1,208 | | |
|
Riverview Bancorp, Inc.
|
| |
RVSB
|
| |
Vancouver, WA
|
| | | $ | 1,471 | | |
|
SR Bancorp, Inc.
|
| |
SRBK
|
| |
Bound Brook. NJ
|
| | | $ | 1,189 | | |
|
Texas Community Bancshares, Inc.
|
| |
TCBS
|
| |
Mineola, TX
|
| | | $ | 430(1) | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of the conversion)
|
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 58.82x | | | | | | 59.67% | | | | | | 59.67% | | |
|
Maximum
|
| | | | 56.72x | | | | | | 54.82% | | | | | | 54.82% | | |
|
Midpoint
|
| | | | 54.49x | | | | | | 50.15% | | | | | | 50.15% | | |
|
Minimum
|
| | | | 51.73x | | | | | | 44.96% | | | | | | 44.96% | | |
|
Valuation of peer group companies, all of which are fully converted (on a historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.68x | | | | | | 88.40% | | | | | | 92.19% | | |
|
Median
|
| | | | 17.36x | | | | | | 88.45% | | | | | | 93.08% | | |
| | | |
Shares to be
Sold in This Offering |
| |
New Shares
of MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Offering |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 209,277 | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 246,208 | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 283,139 | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 325,610 | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Number of Shares to be Granted or Purchased
|
| |
Dilution
Resulting from Issuance of Shares for Stock-Based Benefit Plans(2) |
| |
Value of Grants
(In Thousands)(1) |
| |||||||||||||||||||||||||||
| | | |
At
Minimum of Offering Range |
| |
At Adjusted
Maximum of Offering Range |
| |
As a
Percentage of Common Stock to be Sold in the Offering |
| |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |||||||||||||||||||||
|
Employee stock ownership plan
|
| | | | 61,200 | | | | | | 95,220 | | | | | | 8.00% | | | | | | — | | | | | $ | 612 | | | | | $ | 952 | | |
|
Restricted stock awards
|
| | | | 30,600 | | | | | | 47,610 | | | | | | 4.00% | | | | | | 3.05% | | | | | $ | 306 | | | | | $ | 476 | | |
|
Stock options
|
| | | | 76,500 | | | | | | 119,025 | | | | | | 10.00% | | | | | | 7.28% | | | | | $ | 358 | | | | | $ | 557 | | |
|
Total
|
| | | | 168,300 | | | | | | 261,855 | | | | | | 22.00% | | | | | | 9.90% | | | | | $ | 1,276 | | | | | $ | 1,985 | | |
| | | |
At June 30,
2026 (unaudited) |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | | | | $ | 97,088 | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Loans, net of allowance for credit losses
|
| | | $ | 82,471 | | | | | $ | 85,023 | | | | | $ | 83,790 | | |
|
Federal Home Loan Bank of Chicago stock, at cost
|
| | | $ | 1,357 | | | | | $ | 1,357 | | | | | $ | 1,357 | | |
|
Premises and equipment, net
|
| | | $ | 1,652 | | | | | $ | 1,679 | | | | | $ | 1,618 | | |
|
Total Liabilities
|
| | | $ | 80,327 | | | | | $ | 80,948 | | | | | $ | 81,127 | | |
|
Deposits
|
| | | $ | 61,882 | | | | | $ | 61,295 | | | | | $ | 61,325 | | |
|
Federal Home Loan Bank of Chicago advances
|
| | | $ | 16,500 | | | | | $ | 18,000 | | | | | $ | 18,000 | | |
|
Stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 16,299 | | | | | $ | 15,961 | | |
| | | |
For the Six Months
Ended June 30, (unaudited) |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 2,559 | | | | | $ | 2,669 | | | | | $ | 5,171 | | | | | $ | 4,857 | | |
|
Interest expense
|
| | | $ | 822 | | | | | $ | 910 | | | | | $ | 1,736 | | | | | $ | 1,722 | | |
|
Net interest income
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net interest income after provision for (recovery of) credit losses
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | 54 | | | | | $ | 57 | | |
|
Non-interest expenses
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 3,151 | | | | | $ | 3,522 | | |
|
Income (loss) before income taxes (benefit)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
| | | |
At or For the Six Months
Ended June 30,(1) |
| |
At or For the Years
Ended December 31, |
| | | | ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| | ||||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Return (loss) on average assets
|
| | | | (0.04)% | | | | | | 0.52% | | | | | | 0.35% | | | | | | (0.35)% | | | | ||
|
Return (loss) on average equity
|
| | | | (0.22)% | | | | | | 3.16% | | | | | | 2.07% | | | | | | (2.01)% | | | | ||
|
Interest rate spread(2)
|
| | | | 3.16% | | | | | | 3.18% | | | | | | 3.11% | | | | | | 2.84% | | | | ||
|
Net interest margin(3)
|
| | | | 3.62% | | | | | | 3.62% | | | | | | 3.58% | | | | | | 3.33% | | | | ||
|
Non-interest expenses to average assets
|
| | | | 3.66% | | | | | | 3.13% | | | | | | 3.26% | | | | | | 3.70% | | | | ||
|
Efficiency ratio(4)
|
| | | | 101.02% | | | | | | 85.71% | | | | | | 90.32% | | | | | | 110.30% | | | | ||
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.8% | | | | | | 123.9% | | | | | | 126.3% | | | | | | 126.7% | | | | ||
| Capital Ratios(5): | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Average equity to average assets
|
| | | | 16.92% | | | | | | 16.52% | | | | | | 16.85% | | | | | | 17.26% | | | | ||
|
Tier 1 capital to average assets
|
| | | | 16.34% | | | | | | 15.61% | | | | | | 16.37% | | | | | | 16.46% | | | | ||
|
Common Equity Tier 1
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | | | ||
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | | | ||
|
Total capital to risk-weighted assets
|
| | | | 25.80% | | | | | | 24.59% | | | | | | 24.45% | | | | | | 24.42% | | | | ||
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | | | ||
|
Allowance for credit losses as a percentage of non-performing loans
|
| | | | 137.53% | | | | | | 64.76% | | | | | | 106.33% | | | | | | 62.91% | | | | ||
|
Net (charge-offs) recoveries to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | | | | | (0.05)% | | | | | | 0.02% | | | | ||
|
Non-performing loans as a percentage of total loans
|
| | | | 1.11% | | | | | | 2.40% | | | | | | 1.39% | | | | | | 2.46% | | | | ||
|
Non-performing loans as a percentage of total assets
|
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | | | ||
|
Total non-performing assets as a percentage of total
assets |
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | | | ||
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Number of offices
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | ||
|
Number of full-time equivalent employees
|
| | | | 13 | | | | | | 13 | | | | | | 13 | | | | | | 13.5 | | | | ||
| | | |
At September 30,
2026 (unaudited) |
| |
At December 31,
2025 |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,161 | | | | | $ | 97,247 | | |
|
Cash and cash equivalents
|
| | | $ | 9,843 | | | | | $ | 8,550 | | |
|
Loans, net of allowance for credit losses
|
| | | $ | 81,975 | | | | | $ | 85,023 | | |
|
Federal Home Loan Bank of Chicago stock, at cost
|
| | | $ | 1,357 | | | | | $ | 1,357 | | |
|
Premises and equipment, net
|
| | | $ | 1,684 | | | | | $ | 1,679 | | |
|
Other assets
|
| | | $ | 855 | | | | | $ | 160 | | |
|
Total liabilities
|
| | | $ | 79,820 | | | | | $ | 80,948 | | |
|
Deposits
|
| | | $ | 61,847 | | | | | $ | 61,295 | | |
|
Federal Home Loan Bank advances
|
| | | $ | 16,500 | | | | | $ | 18,000 | | |
|
Stockholders’ equity
|
| | | $ | 16,341 | | | | | $ | 16,299 | | |
| | | |
For the Nine Months
Ended September 30, |
| |||||||||
| | | |
2026
(unaudited) |
| |
2025
(unaudited) |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Operating Data: | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 3,884 | | | | | $ | 3,944 | | |
|
Interest expense
|
| | | $ | 1,233 | | | | | $ | 1,327 | | |
|
Net interest income
|
| | | $ | 2,651 | | | | | $ | 2,617 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | $ | 2,651 | | | | | $ | 2,617 | | |
|
Non-interest income
|
| | | $ | 34 | | | | | $ | 42 | | |
|
Non-interest expense
|
| | | $ | 2,643 | | | | | $ | 2,282 | | |
|
Income before income taxes
|
| | | $ | 42 | | | | | $ | 377 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income
|
| | | $ | 42 | | | | | $ | 377 | | |
| | | |
At or For the Nine Months
Ended September 30,(1) |
| |||||||||
| | | |
2026
(unaudited) |
| |
2025
(unaudited) |
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 0.04% | | | | | | 0.39% | | |
|
Return on average equity
|
| | | | 0.26% | | | | | | 2.32% | | |
|
Interest rate spread(2)
|
| | | | 3.16% | | | | | | 3.08% | | |
|
Net interest margin(3)
|
| | | | 3.60% | | | | | | 3.56% | | |
|
Non-interest expenses to average assets
|
| | | | 2.72% | | | | | | 2.35% | | |
|
Efficiency ratio(4)
|
| | | | 98.43% | | | | | | 85.82% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.1% | | | | | | 126.2% | | |
| Capital Ratios(5): | | | | | | | | | | | | | |
|
Average equity to average assets
|
| | | | 16.92% | | | | | | 16.71% | | |
|
Tier 1 capital to average assets
|
| | | | 16.65% | | | | | | 16.77% | | |
|
Common Tier 1 (CET1)
|
| | | | 24.35% | | | | | | 23.82% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 24.35% | | | | | | 23.82% | | |
|
Total capital to risk-weighted assets
|
| | | | 25.60% | | | | | | 25.07% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.57% | | | | | | 1.60% | | |
|
Allowance for credit losses as a percentage of non-performing loans
|
| | | | 139.12% | | | | | | 87.90% | | |
|
Net (charge-offs) recoveries to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Non-performing loans as a percentage of total loans
|
| | | | 1.11% | | | | | | 1.79% | | |
|
Non-performing loans as a percentage of total assets
|
| | | | 0.96% | | | | | | 1.59% | | |
|
Total non-performing assets as a percentage of total assets
|
| | | | 0.96% | | | | | | 1.59% | | |
| Other: | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 1 | | | | | | 1 | | |
|
Number of full-time equivalent employees
|
| | | | 13 | | | | | | 13 | | |
| | | |
Based Upon the Sale at $10.00 Per Share of:
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Gross offering proceeds
|
| | | $ | 7,650 | | | | | | | | | | | $ | 9,000 | | | | | | | | | | | $ | 10,350 | | | | | | | | | | | $ | 11,902 | | | | | | | | |
|
Less offering expenses
|
| | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | |
|
Net offering proceeds
|
| | | $ | 5,885 | | | | | | 100.0% | | | | | $ | 7,235 | | | | | | 100.0% | | | | | $ | 8,585 | | | | | | 100.0% | | | | | $ | 10,137 | | | | | | 100.0% | | |
| Distribution of net proceeds: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
To Mutual Federal Bank
|
| | | $ | 2,943 | | | | | | 50.0% | | | | | $ | 3,618 | | | | | | 50.0% | | | | | $ | 4,293 | | | | | | 50.0% | | | | | $ | 5,069 | | | | | | 50.0% | | |
|
To fund loan to employee stock ownership plan
|
| | | $ | 612 | | | | | | 10.4% | | | | | $ | 720 | | | | | | 10.0% | | | | | $ | 828 | | | | | | 9.6% | | | | | $ | 952 | | | | | | 9.4% | | |
|
Retained by MFB Bancorp
|
| | | $ | 2,331 | | | | | | 39.6% | | | | | $ | 2,898 | | | | | | 40.0% | | | | | $ | 3,465 | | | | | | 40.4% | | | | | $ | 4,117 | | | | | | 40.6% | | |
| | | |
Mutual Federal
Bank Historical at June 30, 2026 |
| |
Mutual Federal Bank Pro Forma at June 30, 2026 Based Upon the Sale in the Offering of:
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Percent
of Assets |
| |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 15,939 | | | | | | 16.50% | | | | | $ | 17,964 | | | | | | 18.06% | | | | | $ | 18,477 | | | | | | 18.45% | | | | | $ | 18,990 | | | | | | 18.84% | | | | | $ | 19,580 | | | | | | 19.28% | | |
|
Tier 1 leverage capital(2)(3)
|
| | | $ | 15,939 | | | | | | 16.34% | | | | | $ | 17,964 | | | | | | 17.90% | | | | | $ | 18,477 | | | | | | 18.29% | | | | | $ | 18,990 | | | | | | 18.68% | | | | | $ | 19,580 | | | | | | 19.11% | | |
|
Tier 1 leverage requirement
|
| | | $ | 4,877 | | | | | | 5.00% | | | | | $ | 5,017 | | | | | | 5.00% | | | | | $ | 5,051 | | | | | | 5.00% | | | | | $ | 5,084 | | | | | | 5.00% | | | | | $ | 5,123 | | | | | | 5.00% | | |
|
Excess
|
| | | $ | 11,062 | | | | | | 11.34% | | | | | $ | 12,947 | | | | | | 12.90% | | | | | $ | 13,426 | | | | | | 13.29% | | | | | $ | 13,906 | | | | | | 13.68% | | | | | $ | 14,457 | | | | | | 14.11% | | |
|
Tier 1 risk-based capital(2)(3)
|
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Tier 1 risk-based requirement
|
| | | $ | 5,196 | | | | | | 8.00% | | | | | $ | 5,243 | | | | | | 8.00% | | | | | $ | 5,254 | | | | | | 8.00% | | | | | $ | 5,264 | | | | | | 8.00% | | | | | $ | 5,277 | | | | | | 8.00% | | |
|
Excess
|
| | | $ | 10,743 | | | | | | 16.54% | | | | | $ | 12,721 | | | | | | 19.41% | | | | | $ | 13,223 | | | | | | 20.14% | | | | | $ | 13,726 | | | | | | 20.86% | | | | | $ | 14,303 | | | | | | 21.68% | | |
|
Common equity Tier 1 risk-based
capital(2)(3) |
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Common equity Tier 1 risk-based
requirement |
| | | $ | 4,221 | | | | | | 6.50% | | | | | $ | 4,260 | | | | | | 6.50% | | | | | $ | 4,269 | | | | | | 6.50% | | | | | $ | 4,277 | | | | | | 6.50% | | | | | $ | 4,287 | | | | | | 6.50% | | |
|
Excess
|
| | | $ | 11,718 | | | | | | 18.04% | | | | | $ | 13,704 | | | | | | 20.91% | | | | | $ | 14,208 | | | | | | 21.64% | | | | | $ | 14,713 | | | | | | 22.36% | | | | | $ | 15,293 | | | | | | 23.18% | | |
|
Total risk-based capital(2)(3)
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 18,777 | | | | | | 28.65% | | | | | $ | 19,290 | | | | | | 29.37% | | | | | $ | 19,803 | | | | | | 30.09% | | | | | $ | 20,393 | | | | | | 30.92% | | |
|
Total risk-based requirement
|
| | | $ | 6,495 | | | | | | 10.00% | | | | | $ | 6,553 | | | | | | 10.00% | | | | | $ | 6,567 | | | | | | 10.00% | | | | | $ | 6,580 | | | | | | 10.00% | | | | | $ | 6,596 | | | | | | 10.00% | | |
|
Excess
|
| | | $ | 10,261 | | | | | | 15.80% | | | | | $ | 12,224 | | | | | | 18.65% | | | | | $ | 12,723 | | | | | | 19.37% | | | | | $ | 13,223 | | | | | | 20.09% | | | | | $ | 13,797 | | | | | | 20.92% | | |
|
Reconciliation of capital infused into Mutual Federal Bank:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net proceeds
|
| | | | | | | | | | | | | | | $ | 2,943 | | | | | | | | | | | $ | 3,618 | | | | | | | | | | | $ | 4,293 | | | | | | | | | | | $ | 5,069 | | | | | | | | |
|
Less: Common stock acquired by
stock-based benefit plans |
| | | | | | | | | | | | | | | $ | (306) | | | | | | | | | | | $ | (360) | | | | | | | | | | | $ | (414) | | | | | | | | | | | $ | (476) | | | | | | | | |
|
Less: Common stock acquired by employee stock ownership plan
|
| | | | | | | | | | | | | | | $ | (612) | | | | | | | | | | | $ | (720) | | | | | | | | | | | $ | (828) | | | | | | | | | | | $ | (952) | | | | | | | | |
|
Pro forma increase in Tier 1 capital
|
| | | | | | | | | | | | | | | $ | 2,025 | | | | | | | | | | | $ | 2,538 | | | | | | | | | | | $ | 3,051 | | | | | | | | | | | $ | 3,641 | | | | | | | | |
| | | |
Mutual Federal
Bancorp Historical at June 30, 2026 |
| |
MFB Bancorp Pro Forma at June 30, 2026
Based Upon the Sale in the Offering at $10.00 per share of: |
| ||||||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||||||||
| Deposits(2) | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | |
|
Total deposits and FHLB advances
|
| | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock, $0.01 par value, 2.5 million
shares authorized (post-conversion); shares to be issued as reflected(3)(4) |
| | | $ | 36 | | | | | $ | 10 | | | | | $ | 11 | | | | | $ | 13 | | | | | $ | 15 | | |
|
Treasury stock
|
| | | $ | (3,075) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital(3)
|
| | | $ | 10,423 | | | | | $ | 13,618 | | | | | $ | 14,967 | | | | | $ | 16,315 | | | | | $ | 17,865 | | |
|
Retained earnings(5)
|
| | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock to be acquired by stock-based
benefit plans(6) |
| | | | — | | | | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Unallocated common stock held by employee
stock ownership plan(7) |
| | | | — | | | | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Total stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares offered for sale
|
| | | | — | | | | | | 765,000 | | | | | | 900,000 | | | | | | 1,035,000 | | | | | | 1,190,250 | | |
|
Exchange shares issued
|
| | | | — | | | | | | 209,277 | | | | | | 246,208 | | | | | | 283,139 | | | | | | 325,610 | | |
|
Total shares outstanding
|
| | | | 3,289,067 | | | | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
|
Total stockholders’ equity as a percentage of total assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
|
Tangible equity as a percentage of tangible assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,093 | | | | | $ | 2,462 | | | | | $ | 2,831 | | | | | $ | 3,256 | | |
|
Pro forma market capitalization
|
| | | $ | 9,743 | | | | | $ | 11,462 | | | | | $ | 13,181 | | | | | $ | 15,158 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
| For the Six Months Ended June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | |
|
Income on adjusted net proceeds
|
| | | $ | 105 | | | | | $ | 129 | | | | | $ | 154 | | | | | $ | 183 | | |
|
Income on MHC asset contribution
|
| | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (12) | | | | | $ | (14) | | | | | $ | (17) | | | | | $ | (19) | | |
|
Stock awards(3)
|
| | | $ | (31) | | | | | $ | (36) | | | | | $ | (41) | | | | | $ | (48) | | |
|
Stock options(4)
|
| | | $ | (36) | | | | | $ | (42) | | | | | $ | (48) | | | | | $ | (56) | | |
|
Pro forma net income
|
| | | $ | 14 | | | | | $ | 25 | | | | | $ | 36 | | | | | $ | 48 | | |
| Earnings (loss) per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (0.02) | | | | | $ | (0.02) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.12 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.00 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Stock awards(3)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock options(4)
|
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 250.00 | | | | | | 250.00 | | | | | | 166.67 | | | | | | 166.67 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 914,301 | | | | | | 1,075,648 | | | | | | 1,236,995 | | | | | | 1,422,544 | | |
| At June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.71 | | | | | $ | 14.21 | | | | | $ | 12.35 | | | | | $ | 10.73 | | |
|
Estimated net proceeds
|
| | | $ | 6.04 | | | | | $ | 6.31 | | | | | $ | 6.51 | | | | | $ | 6.69 | | |
|
MHC capital contribution
|
| | | $ | 0.37 | | | | | $ | 0.31 | | | | | $ | 0.27 | | | | | $ | 0.24 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,069 | | | | | $ | 2,434 | | | | | $ | 2,799 | | | | | $ | 3,219 | | |
|
Pro forma market capitalization
|
| | | $ | 9,719 | | | | | $ | 11,434 | | | | | $ | 13,149 | | | | | $ | 15,121 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| For the Year Ended December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | |
|
Income on adjusted net proceeds
|
| | | $ | 208 | | | | | $ | 258 | | | | | $ | 308 | | | | | $ | 365 | | |
|
Income on MHC asset contribution
|
| | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Employee stock ownership plan(2)
|
| | | $ | (24) | | | | | $ | (29) | | | | | $ | (33) | | | | | $ | (38) | | |
|
Stock awards(3)
|
| | | $ | (61) | | | | | $ | (72) | | | | | $ | (83) | | | | | $ | (95) | | |
|
Stock options(4)
|
| | | $ | (72) | | | | | $ | (84) | | | | | $ | (97) | | | | | $ | (111) | | |
|
Pro forma net income
|
| | | $ | 410 | | | | | $ | 432 | | | | | $ | 454 | | | | | $ | 480 | | |
| Earnings per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.38 | | | | | $ | 0.32 | | | | | $ | 0.28 | | | | | $ | 0.25 | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.23 | | | | | $ | 0.24 | | | | | $ | 0.25 | | | | | $ | 0.26 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.01 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock awards(3)
|
| | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
|
Stock options(4)
|
| | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.45 | | | | | $ | 0.40 | | | | | $ | 0.37 | | | | | $ | 0.34 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 22.22 | | | | | | 25.00 | | | | | | 27.03 | | | | | | 29.41 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 913,144 | | | | | | 1,074,288 | | | | | | 1,235,430 | | | | | | 1,420,746 | | |
| At December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.76 | | | | | $ | 14.25 | | | | | $ | 12.39 | | | | | $ | 10.78 | | |
|
Estimated net proceeds
|
| | | $ | 6.06 | | | | | $ | 6.33 | | | | | $ | 6.53 | | | | | $ | 6.70 | | |
|
MHC capital contribution
|
| | | $ | 0.47 | | | | | $ | 0.40 | | | | | $ | 0.35 | | | | | $ | 0.30 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 971,896 | | | | | | 1,143,408 | | | | | | 1,314,918 | | | | | | 1,512,157 | | |
| | | |
For the Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,905 | | | | | $ | 158 | | | | | | 3.19% | | | | | $ | 9,451 | | | | | $ | 180 | | | | | | 3.80% | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 84,812 | | | | | | 2,353 | | | | | | 5.55% | | | | | | 86,245 | | | | | | 2,441 | | | | | | 5.66% | | |
|
Other
|
| | | | 1,357 | | | | | | 48 | | | | | | 7.09% | | | | | | 1,357 | | | | | | 48 | | | | | | 7.01% | | |
|
Total interest-earning assets
|
| | | | 96,074 | | | | | | 2,559 | | | | | | 5.33% | | | | | | 97,058 | | | | | | 2,669 | | | | | | 5.50% | | |
|
Non-interest-earning assets
|
| | | | 1,085 | | | | | | | | | | | | | | | | | | 861 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 4,610 | | | | | | 15 | | | | | | 0.66% | | | | | $ | 6,360 | | | | | | 16 | | | | | | 0.49% | | |
|
Savings deposits
|
| | | | 26,457 | | | | | | 33 | | | | | | 0.25% | | | | | | 28,050 | | | | | | 34 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 27,051 | | | | | | 407 | | | | | | 3.01% | | | | | | 25,462 | | | | | | 442 | | | | | | 3.47% | | |
|
Total interest-bearing deposits
|
| | | | 58,118 | | | | | | 455 | | | | | | 1.57% | | | | | | 59,872 | | | | | | 492 | | | | | | 1.64% | | |
|
FHLB advances
|
| | | | 17,648 | | | | | | 367 | | | | | | 4.16% | | | | | | 18,464 | | | | | | 418 | | | | | | 4.53% | | |
|
Total interest-bearing liabilities
|
| | | | 75,766 | | | | | | 822 | | | | | | 2.17% | | | | | | 78,336 | | | | | | 910 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 3,201 | | | | | | | | | | | | | | | | | | 2,866 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 1,757 | | | | | | | | | | | | | | | | | | 541 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,724 | | | | | | | | | | | | | | | | | | 81,743 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,435 | | | | | | | | | | | | | | | | | | 16,176 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’
equity |
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 1,737 | | | | | | | | | | | | | | | | | $ | 1,759 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.16% | | | | | | | | | | | | | | | | | | 3.18% | | |
|
Net interest-earning assets(3)
|
| | | $ | 20,308 | | | | | | | | | | | | | | | | | $ | 18,722 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.62% | | | | | | | | | | | | | | | | | | 3.62% | | |
|
Average interest-earning assets to average
interest-bearing liabilities |
| | | | 126.8% | | | | | | | | | | | | | | | | | | 123.9% | | | | | | | | | | | | | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,247 | | | | | $ | 341 | | | | | | 3.69% | | | | | $ | 10,052 | | | | | $ | 454 | | | | | | 4.52% | | |
|
Available-for-sale securities
|
| | | | 3 | | | | | | — | | | | | | 0.00% | | | | | | 17 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 85,268 | | | | | | 4,732 | | | | | | 5.55% | | | | | | 82,662 | | | | | | 4,307 | | | | | | 5.21% | | |
|
Other
|
| | | | 1,357 | | | | | | 98 | | | | | | 7.22% | | | | | | 1,357 | | | | | | 96 | | | | | | 7.07% | | |
|
Total interest-earning assets
|
| | | | 95,875 | | | | | | 5,171 | | | | | | 5.40% | | | | | | 94,088 | | | | | | 4,857 | | | | | | 5.16% | | |
|
Non-interest-earning assets
|
| | | | 888 | | | | | | | | | | | | | | | | | | 1,053 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 5,180 | | | | | | 32 | | | | | | 0.61% | | | | | $ | 8,165 | | | | | | 174 | | | | | | 2.13% | | |
|
Savings deposits
|
| | | | 27,838 | | | | | | 69 | | | | | | 0.25% | | | | | | 28,495 | | | | | | 70 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 25,449 | | | | | | 856 | | | | | | 3.36% | | | | | | 25,504 | | | | | | 918 | | | | | | 3.60% | | |
|
Total interest-bearing deposits
|
| | | | 58,467 | | | | | | 957 | | | | | | 1.64% | | | | | | 62,164 | | | | | | 1,162 | | | | | | 1.87% | | |
|
FHLB advances
|
| | | | 17,431 | | | | | | 779 | | | | | | 4.47% | | | | | | 12,085 | | | | | | 560 | | | | | | 4.63% | | |
|
Total interest-bearing liabilities
|
| | | | 75,898 | | | | | | 1,736 | | | | | | 2.29% | | | | | | 74,249 | | | | | | 1,722 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 4,065 | | | | | | | | | | | | | | | | | | 3,976 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 500 | | | | | | | | | | | | | | | | | | 495 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,463 | | | | | | | | | | | | | | | | | | 78,720 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,300 | | | | | | | | | | | | | | | | | | 16,421 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 3,435 | | | | | | | | | | | | | | | | | $ | 3,135 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.11% | | | | | | | | | | | | | | | | | | 2.84% | | |
|
Net interest-earning assets(3)
|
| | | $ | 19,977 | | | | | | | | | | | | | | | | | $ | 19,839 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.58% | | | | | | | | | | | | | | | | | | 3.33% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.3% | | | | | | | | | | | | | | | | | | 126.7% | | | | | | | | | | | | | | |
| | | |
Six Months Ended June 30,
2026 vs. 2025 |
| |
Year Ended December 31,
2025 vs. 2024 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Volume
|
| |
Rate
|
| ||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 10 | | | | | | (32) | | | | | | (22) | | | | | | (35) | | | | | | (78) | | | | | | (113) | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loans
|
| | | | (41) | | | | | | (47) | | | | | | (88) | | | | | | 138 | | | | | | 287 | | | | | | 425 | | |
|
Other
|
| | | | — | | | | | | (1) | | | | | | (1) | | | | | | — | | | | | | 2 | | | | | | 2 | | |
|
Total interest-earning assets
|
| | | | (31) | | | | | | (80) | | | | | | (111) | | | | | | 103 | | | | | | 211 | | | | | | 314 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | | 4 | | | | | | (5) | | | | | | (1) | | | | | | (14) | | | | | | (128) | | | | | | (142) | | |
|
Savings deposits
|
| | | | (2) | | | | | | 0 | | | | | | (2) | | | | | | (1) | | | | | | — | | | | | | (1) | | |
|
Certificates of deposit
|
| | | | 65 | | | | | | (99) | | | | | | (34) | | | | | | — | | | | | | (62) | | | | | | (62) | | |
|
Total interest-bearing deposits
|
| | | | 67 | | | | | | (104) | | | | | | (37) | | | | | | (15) | | | | | | (190) | | | | | | (205) | | |
|
FHLB advances
|
| | | | (3) | | | | | | (49) | | | | | | (52) | | | | | | 238 | | | | | | (19) | | | | | | 219 | | |
|
Total interest-bearing liabilities
|
| | | | 64 | | | | | | (153) | | | | | | (89) | | | | | | 223 | | | | | | (209) | | | | | | 14 | | |
|
Change in net interest income
|
| | | | (95) | | | | | | 73 | | | | | | (22) | | | | | | (120) | | | | | | 420 | | | | | | 300 | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 3 | | | | | $ | 3 | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 20 | | | | | | 27 | | | | | | (7) | | | | | | (25.9)% | | |
|
Total non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | (7) | | | | | | (23.3)% | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,025 | | | | | $ | 956 | | | | | $ | 69 | | | | | | 7.2% | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | | | | | (2) | | | | | | (1.8)% | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | | | | | (9) | | | | | | (5.3)% | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | | | | | 174 | | | | | | 121.7% | | |
|
Other
|
| | | | 168 | | | | | | 155 | | | | | | 13 | | | | | | 8.4% | | |
|
Total non-interest expense
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 245 | | | | | | 16.0% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 7 | | | | | $ | 6 | | | | | $ | 1 | | | | | | 16.67% | | |
|
Other
|
| | | | 47 | | | | | | 51 | | | | | | (4) | | | | | | (7.84)% | | |
|
Total non-interest income
|
| | | $ | 54 | | | | | $ | 57 | | | | | $ | (3) | | | | | | (5.26)% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,951 | | | | | $ | 1,922 | | | | | $ | 29 | | | | | | 1.51% | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | | | | | (34) | | | | | | (14.53)% | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | | | | | 11 | | | | | | 3.31% | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | | | | | (229) | | | | | | (40.18)% | | |
|
Other
|
| | | | 316 | | | | | | 464 | | | | | | (148) | | | | | | (31.90)% | | |
|
Total non-interest expenses
|
| | | $ | 3,151 | | | | | $ | 3,522 | | | | | $ | (371) | | | | | | (10.53)% | | |
| | | |
At June 30, 2026
|
| |||||||||
|
Change in Interest Rates(1)
|
| |
Net Interest Income
Year 1 Forecast |
| |
Year 1 Change
from Level |
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
+200 basis points
|
| | | | 4,033 | | | | | | 8.83% | | |
|
+100 basis points
|
| | | | 3,874 | | | | | | 4.53% | | |
|
----
|
| | | | 3,706 | | | | | | — | | |
|
-100 basis points
|
| | | | 3,676 | | | | | | (0.81)% | | |
|
-200 basis points
|
| | | | 3,633 | | | | | | (1.97)% | | |
| | | |
At June 30, 2026
|
| |||||||||||||||||||||||||||
|
Change in Interest Rates(1)
|
| |
Estimated
EVE(2) |
| |
Estimated Increase (Decrease) in EVE
|
| |
EVE as a Percentage of Present Value
of Assets(3) |
| |||||||||||||||||||||
| |
Amount
|
| |
Percent
|
| |
EVE Ratio(4)
|
| |
Increase (Decrease)
(basis points) |
| ||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
+200 basis points
|
| | | $ | 18,271 | | | | | $ | (425) | | | | | | (2.27)% | | | | | | 20.01% | | | | | | 19 | | |
|
+100 basis points
|
| | | $ | 18,571 | | | | | $ | (125) | | | | | | (0.67)% | | | | | | 20.01% | | | | | | 19 | | |
|
----
|
| | | $ | 18,696 | | | | | | | | | | | | — | | | | | | 19.82% | | | | | | — | | |
|
-100 basis points
|
| | | $ | 18,759 | | | | | $ | 63 | | | | | | 0.34% | | | | | | 19.57% | | | | | | (25) | | |
|
-200 basis points
|
| | | $ | 18,701 | | | | | $ | 5 | | | | | | 0.03% | | | | | | 19.21% | | | | | | (61) | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 65,302 | | | | | | 78.1% | | | | | $ | 70,692 | | | | | | 82.0% | | | | | $ | 72,581 | | | | | | 85.2% | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 16.9% | | | | | | 12,959 | | | | | | 15.0% | | | | | | 9,650 | | | | | | 11.3% | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 5.0% | | | | | | 2,550 | | | | | | 3.0% | | | | | | 2,978 | | | | | | 3.5% | | |
|
Total loans
|
| | | | 83,613 | | | | | | 100.0% | | | | | | 86,201 | | | | | | 100.0% | | | | | | 85,209 | | | | | | 100.0% | | |
|
Deferred loan (fees) costs, net
|
| | | | 134 | | | | | | | | | | | | 98 | | | | | | | | | | | | (101) | | | | | | | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | | | | | | | (1,276) | | | | | | | | | | | | (1,318) | | | | | | | | |
|
Total loans, net
|
| | | $ | 82,471 | | | | | | | | | | | $ | 85,023 | | | | | | | | | | | $ | 83,790 | | | | | | | | |
| | | |
One-to-Four
Family Residential |
| |
Multifamily
|
| |
Commercial
Real Estate |
| | |||||||||||
| | | |
(In thousands)
|
| | |||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 1,837 | | | | | $ | 4,005 | | | | | $ | 861 | | | | ||
|
After one through five years
|
| | | | 1,692 | | | | | | 9,033 | | | | | | 2,200 | | | | ||
|
After five through 15 years
|
| | | | 2,582 | | | | | | 1,103 | | | | | | 1,109 | | | | ||
|
More than 15 years
|
| | | | 59,191 | | | | | | — | | | | | | — | | | | ||
|
Total
|
| | | $ | 65,302 | | | | | $ | 14,141 | | | | | $ | 4,170 | | | | ||
| | | |
Due After December 31, 2026
|
| |||||||||||||||
| | | |
Fixed
|
| |
Adjustable
|
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 9,394 | | | | | $ | 55,694 | | | | | $ | 65,088 | | |
|
Multifamily
|
| | | $ | 12,222 | | | | | | — | | | | | $ | 12,222 | | |
|
Commercial real estate
|
| | | $ | 3,061 | | | | | $ | 1,109 | | | | | $ | 4,170 | | |
|
Total loans
|
| | | $ | 24,677 | | | | | $ | 56,803 | | | | | $ | 81,480 | | |
| | | |
Loans by Industry Sector
|
| |||||||||
| | | |
As of June 30, 2026
|
| |||||||||
| | | |
Balance
|
| |
Percentage of Total
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
| Commercial real estate loans: | | | | | | | | | | | | | |
| Owner occupied real estate: | | | | | | | | | | | | | |
|
Retail
|
| | | $ | 207 | | | | | | 5.0% | | |
|
Mixed-use
|
| | | $ | 860 | | | | | | 20.6% | | |
|
Office and warehouse
|
| | | $ | 662 | | | | | | 15.9% | | |
|
Total owner-occupied real estate
|
| | | $ | 1,729 | | | | | | 41.5% | | |
| Non-owner-occupied real estate: | | | | | | | | | | | | | |
|
Mixed use
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total non-owner-occupied real estate
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total commercial real estate loans
|
| | | $ | 4,170 | | | | | | 100.00% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days or
More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |||||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60 | | | | | | — | | | | | | — | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | |
| | | |
At June 30
2026 |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 928 | | | | | $ | 1,140 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | $ | 60 | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-accrual loans
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-performing assets
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Total non-performing assets to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-accruing loans to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-performing assets to total assets
|
| | | | 0.96% | | | | | | 1.23% | | | | | | 2.16% | | |
| | | |
For the Six Months Ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Allowance for credit losses at beginning of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,318 | | | | | $ | 1,307 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | 42 | | | | | | 1 | | |
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
|
Allowance for credit losses at end of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,276 | | | | | $ | 1,318 | | |
|
Allowance to non-accrual loans
|
| | | | 137.5% | | | | | | 64.8% | | | | | | 106.3% | | | | | | 62.9% | | |
|
Allowance to total loans outstanding at the end of the period
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | |
|
Net (charge-offs) recoveries to average loans outstanding during the period
|
| | | | — | | | | | | — | | | | | | (0.05)% | | | | | | 0.02% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 1,120 | | | | | | 87.77% | | | | | | 95.0% | | | | | $ | 1,120 | | | | | | 87.77% | | | | | | 97.0% | | | | | $ | 1,162 | | | | | | 88.16% | | | | | | 96.5% | | |
|
Commercial real estate
|
| | | | 156 | | | | | | 12.23% | | | | | | 5.0% | | | | | | 156 | | | | | | 12.23% | | | | | | 3.0% | | | | | | 156 | | | | | | 11.84% | | | | | | 3.5% | | |
|
Total Allocated Allowance
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
|
Unallocated allowance
|
| | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | |
|
Total allowance for credit losses
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Interest-bearing checking
|
| | | $ | 1,223 | | | | | | 2.0% | | | | | $ | 1,039 | | | | | | 1.7% | | | | | $ | 992 | | | | | | 1.6% | | |
|
Savings
|
| | | | 26,027 | | | | | | 42.1% | | | | | | 26,653 | | | | | | 43.5% | | | | | | 27,907 | | | | | | 45.5% | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 7.5% | | | | | | 3,944 | | | | | | 6.4% | | | | | | 4,091 | | | | | | 6.7% | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 44.2% | | | | | | 26,912 | | | | | | 43.9% | | | | | | 25,356 | | | | | | 41.3% | | |
|
Non-interest bearing deposits
|
| | | | 2,634 | | | | | | 4.2% | | | | | | 2,747 | | | | | | 4.5% | | | | | | 2,979 | | | | | | 4.9% | | |
|
Total deposits
|
| | | $ | 61,882 | | | | | | 100.00% | | | | | $ | 61,295 | | | | | | 100.00% | | | | | $ | 61,325 | | | | | | 100.00% | | |
| | | |
At June 30, 2026
|
| |||
| | | |
(In Thousands)
|
| |||
| Maturity Period: | | | | | | | |
|
Three months or less
|
| | | $ | 273 | | |
|
Over three through six months
|
| | | $ | 1,222 | | |
|
Over six through twelve months
|
| | | $ | 127 | | |
|
Over twelve months
|
| | | | — | | |
|
Total
|
| | | $ | 1,622 | | |
|
Location(1)
|
| |
Leased
or Owned |
| |
Year
Acquired or Leased |
| |
Net Book Value
of Real Property |
| |||||||||
|
2212 West Cermak Road, Chicago, IL 60608
|
| | | | Owned | | | | | | 1964 | | | | | $ | 817,000 | | |
|
Name
|
| |
Age
|
| |
Position(s) Held with Mutual Federal, MHC,
Mutual Federal Bancorp and Mutual Federal Bank |
| |
Position
Held Since |
| |
Year Term
Expires(2) |
|
| Stephen M. Oksas | | |
68
|
| | President and Chief Executive Officer | | |
2000
|
| |
2029
|
|
| Rodney D. Stickle, C.P.A.(1) | | |
65
|
| | Executive Vice President and Chief Financial Officer | | |
2026
|
| |
2027
|
|
| Julie H. Oksas | | |
64
|
| | Executive Vice President, Chief Credit Officer and Corporate Secretary | | |
2005
|
| |
2028
|
|
| Stanley Balzekas III | | |
72
|
| | Director | | |
1999
|
| |
2027
|
|
| John L. Garlanger, C.P.A. | | |
80
|
| | Director | | |
2008
|
| |
2027
|
|
| Robert P. Kazan, M.D. | | |
79
|
| | Director | | |
1996
|
| |
2028
|
|
| Amy P. Keane, C.P.A. | | |
63
|
| | Director | | |
2007
|
| |
2029
|
|
| |
Audit Committee
|
| |
Nominating and Corporate
Governance Committee |
| |
Compensation Committee
|
|
| |
Amy P. Keane, C.P.A., Chair
|
| |
Robert P. Kazan, M.D., Chair
|
| |
Stanley Balzekas III, Chair
|
|
| |
Stanley Balzekas III
|
| |
John L. Garlanger, C.P.A.
|
| |
Robert P. Kazan, M.D.
|
|
| |
John L. Garlanger, C.P.A
|
| |
Stanley Balzekas III
|
| |
Amy P. Keane, C.P.A.
|
|
|
Name(1)(2)
|
| |
Board/Committee
Fees Earned or Paid in Cash(3) |
| |
All Other
Compensation(4) |
| |
Total
|
| |||||||||
|
Stephen M. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Julie H. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Stanley Balzekas III(5)
|
| | | $ | 39,700 | | | | | $ | 18,480 | | | | | $ | 58,180 | | |
|
Robert P. Kazan(5)
|
| | | $ | 29,700 | | | | | $ | 17,808 | | | | | $ | 47,508 | | |
|
Leonard F. Kosacz
|
| | | $ | 29,200 | | | | | $ | 0 | | | | | $ | 29,200 | | |
|
John L. Garlanger(5)
|
| | | $ | 47,125 | | | | | $ | 18,480 | | | | | $ | 65,605 | | |
|
Amy P. Keane(5)
|
| | | $ | 30,200 | | | | | $ | 0 | | | | | $ | 30,200 | | |
|
Name and Principal Position
|
| |
Salary
|
| |
Bonus(1)
|
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||
|
Stephen M. Oksas,
President and Chief Executive Officer |
| | | $ | 226,446 | | | | | $ | — | | | | | $ | 55,373 | | | | | $ | 281,819 | | |
|
Rodney D. Stickle,
Executive Vice President and Chief Financial Officer |
| | | $ | 164,768 | | | | | $ | 41,000 | | | | | $ | 18,272 | | | | | $ | 224,040 | | |
|
Julie H. Oksas,
Executive Vice President and Chief Credit Officer |
| | | $ | 163,544 | | | | | $ | — | | | | | $ | 38,438 | | | | | $ | 201,982 | | |
|
Name
|
| |
Stock Option
Plan Awards(1) |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |||||||||
|
Stephen M. Oksas
|
| | | | 50,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Rodney D. Stickle
|
| | | | 25,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Julie H. Oksas
|
| | | | 20,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Share Price
|
| |
30,600 Shares
Awarded at Minimum of Offering Range |
| |
36,000 Shares
Awarded at Midpoint of Offering Range |
| |
41,400 Shares
Awarded at Maximum of Offering Range |
| |
47,610 Shares
Awarded at Adjusted Maximum of Offering Range |
| ||||||||||||
|
$8.00
|
| | | $ | 244,800 | | | | | $ | 288,000 | | | | | $ | 331,200 | | | | | $ | 380,880 | | |
|
$10.00
|
| | | $ | 306,000 | | | | | $ | 360,000 | | | | | $ | 414,000 | | | | | $ | 476,100 | | |
|
$12.00
|
| | | $ | 367,200 | | | | | $ | 432,000 | | | | | $ | 496,800 | | | | | $ | 571,320 | | |
|
$14.00
|
| | | $ | 428,400 | | | | | $ | 504,000 | | | | | $ | 579,600 | | | | | $ | 666,540 | | |
|
Exercise Price
|
| |
Grant Date
Fair Value Per Option |
| |
76,500 Options
Awarded at Minimum of Offering Range |
| |
90,000 Options
Awarded at Midpoint of Offering Range |
| |
103,500 Options
Awarded at Maximum of Offering Range |
| |
119,025 Options
Awarded at Adjusted Maximum of Offering Range |
| |||||||||||||||
|
$8.00
|
| | | $ | 3.74 | | | | | $ | 286,110 | | | | | $ | 336,600 | | | | | $ | 387,090 | | | | | $ | 445,154 | | |
|
$10.00
|
| | | $ | 4.68 | | | | | $ | 358,020 | | | | | $ | 421,200 | | | | | $ | 484,380 | | | | | $ | 557,037 | | |
|
$12.00
|
| | | $ | 5.62 | | | | | $ | 429,930 | | | | | $ | 505,800 | | | | | $ | 581,670 | | | | | $ | 668,921 | | |
|
$14.00
|
| | | $ | 6.55 | | | | | $ | 501,075 | | | | | $ | 589,500 | | | | | $ | 677,925 | | | | | $ | 779,614 | | |
| | | |
Number
of Shares(1) |
| |
Percent
Outstanding(2) |
| ||||||
| >5% Beneficial Owners: | | | | | | | | | | | | | |
|
Mutual Federal, MHC
|
| | | | 2,545,813 | | | | | | 77.40% | | |
| Directors: | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 68,155 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 37,479 | | | | | | 1.14% | | |
|
Robert P. Kazan, M.D.
|
| | | | 28,564 | | | | | | 0.87% | | |
|
Amy P. Keane, C.P.A.
|
| | | | 13,138 | | | | | | 0.40% | | |
|
Julie H. Oksas
|
| | | | 44,243 | | | | | | 1.34% | | |
|
Stephen M. Oksas
|
| | | | 107,299 | | | | | | 3.21% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 25,000 | | | | | | 0.75% | | |
|
All directors and executive officers as a group (7 persons)
|
| | | | 323,878 | | | | | | 9.46% | | |
| | | |
Number of
Exchange Shares to Be Held(1) |
| |
Proposed Purchases
of Stock in the Offering(2) |
| |
Total Common Stock
to be Held at Minimum of Offering Range(1)(3) |
| |||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
of Shares |
| |
Amount
|
| |
Number
of Shares |
| |
Percentage of
Shares Outstanding |
| ||||||||||||||||||
| Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 19,192 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 20,192 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 10,554 | | | | | | 5,000 | | | | | | 50,000 | | | | | | 15,554 | | | | | | 1.59% | | |
|
Robert P. Kazan, M.D.
|
| | | | 8,043 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 9,043 | | | | | | * | | |
|
Amy P. Keane, C.P.A.
|
| | | | 3,699 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 4,699 | | | | | | * | | |
|
Julie H. Oksas
|
| | | | 12,458 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 14,958 | | | | | | 1.53% | | |
|
Stephen M. Oksas
|
| | | | 30,215 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 32,715 | | | | | | 3.31% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 7,040 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 8,040 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (7 persons)
|
| | | | 91,201 | | | | | | 14,000 | | | | | $ | 140,000 | | | | | | 105,201 | | | | | | 10.39% | | |
| | | |
Shares to be Sold
in This Offering |
| |
New Shares of
MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Exchange |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 78.52% | | | | | | 209,277 | | | | | | 21.48% | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 78.52% | | | | | | 246,208 | | | | | | 21.48% | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 78.52% | | | | | | 283,139 | | | | | | 21.48% | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 78.52% | | | | | | 325,610 | | | | | | 21.48% | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-
tangible book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of
the conversion) |
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 58.82x | | | | | | 59.67% | | | | | | 59.67% | | |
|
Maximum
|
| | | | 56.72x | | | | | | 54.82% | | | | | | 54.82% | | |
|
Midpoint
|
| | | | 54.49x | | | | | | 50.15% | | | | | | 50.15% | | |
|
Minimum
|
| | | | 51.73x | | | | | | 44.96% | | | | | | 44.96% | | |
|
Valuation of peer group companies, all of which are fully converted (on
a historical basis): |
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.68x | | | | | | 88.40% | | | | | | 92.19% | | |
|
Median
|
| | | | 17.36x | | | | | | 88.45% | | | | | | 93.08% | | |
| | | |
Page
|
| |||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | |
|
Loans, net of allowance for credit losses of $1,276 at June 30, 2026 and December 31, 2025
|
| | | | 82,471 | | | | | | 85,023 | | |
|
Premises and equipment, net
|
| | | | 1,652 | | | | | | 1,679 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | 478 | | |
|
Other assets
|
| | | | 277 | | | | | | 160 | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing deposits
|
| | | | 59,248 | | | | | | 58,548 | | |
|
Total deposits
|
| | | | 61,882 | | | | | | 61,295 | | |
|
Federal Home Loan Bank advances
|
| | | | 16,500 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 982 | | |
|
Accrued interest payable and other liabilities
|
| | | | 753 | | | | | | 671 | | |
|
Total liabilities
|
| | | | 80,327 | | | | | | 80,948 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at June 30, 2026 and December 31, 2025
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at June 30, 2026 and December 31, 2025
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at June 30, 2026 and December 31,
2025) |
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,897 | | | | | | 8,915 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,281 | | | | | | 16,299 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 2,353 | | | | | $ | 2,441 | | |
|
Interest earning deposits
|
| | | | 158 | | | | | | 180 | | |
|
Federal Home Loan Bank stock
|
| | | | 48 | | | | | | 48 | | |
|
Total interest and dividend income
|
| | | | 2,559 | | | | | | 2,669 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 455 | | | | | | 492 | | |
|
Federal Home Loan Bank advances
|
| | | | 367 | | | | | | 418 | | |
|
Total interest expense
|
| | | | 822 | | | | | | 910 | | |
|
Net interest income
|
| | | | 1,737 | | | | | | 1,759 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 1,737 | | | | | | 1,759 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 23 | | | | | | 30 | | |
|
Total non-interest income
|
| | | | 23 | | | | | | 30 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,025 | | | | | | 956 | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | |
|
Other expense
|
| | | | 168 | | | | | | 155 | | |
|
Total non-interest expense
|
| | | | 1,778 | | | | | | 1,533 | | |
|
Income (loss) before income taxes
|
| | | | (18) | | | | | | 256 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Diluted
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
|
Balance at January 1, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,577 | | | | | $ | — | | | | | $ | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 256 | | | | | | — | | | | | | 256 | | |
|
Balance at June 30, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,833 | | | | | $ | — | | | | | $ | 16,217 | | |
|
Balance at January 1, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18) | | | | | | — | | | | | | (18) | | |
|
Balance at June 30, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,897 | | | | | $ | — | | | | | $ | 16,281 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Net accretion of deferred costs on loans
|
| | | | (59) | | | | | | (193) | | |
|
Depreciation
|
| | | | 27 | | | | | | 27 | | |
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | 210 | | | | | | 78 | | |
|
Change in accrued interest receivable and other assets
|
| | | | (109) | | | | | | (127) | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 82 | | | | | | (122) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 133 | | | | | | (81) | | |
|
Cash flows from investing activities
|
| | | | | | | | | | | | |
|
Proceeds from maturities, calls, and principal repayments of securities available-for-
sale |
| | | | — | | | | | | 6 | | |
|
Net principal repayments on loans held-for-investment
|
| | | | 5,145 | | | | | | 3,141 | | |
|
Purchases of residential real estate loans
|
| | | | (2,534) | | | | | | (2,789) | | |
|
Net cash provided by investing activities
|
| | | | 2,611 | | | | | | 358 | | |
|
Cash flows from financing activities
|
| | | | | | | | | | | | |
|
Net increase in deposits
|
| | | | 587 | | | | | | 188 | | |
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 6,750 | | | | | | 6,000 | | |
|
Repayment of Federal Home Loan Bank advances
|
| | | | (8,250) | | | | | | (6,000) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (913) | | | | | | 188 | | |
|
Net increase in cash and cash equivalents
|
| | | | 1,831 | | | | | | 465 | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 8,550 | | | | | | 9,802 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 10,381 | | | | | $ | 10,267 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Cash paid during the period for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 809 | | | | | $ | 895 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 65,302 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 2,550 | | |
|
Total loans
|
| | | | 83,613 | | | | | | 86,201 | | |
|
Deferred loan costs, net
|
| | | | 134 | | | | | | 98 | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,276) | | |
|
Loans, net
|
| | | $ | 82,471 | | | | | $ | 85,023 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
|
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Non-accrual
|
| |
Non-accrual With
No Allowance For Credit Loss |
| ||||||
| June 30, 2026 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 928 | | | | | $ | 928 | | |
|
Total
|
| | | $ | 928 | | | | | $ | 928 | | |
| December 31, 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 61,275 | | | | | $ | 65,302 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,141 | | | | | | 14,141 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,170 | | | | | | 4,170 | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 79,586 | | | | | $ | 83,613 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,001 | | | | | $ | 2,842 | | | | | $ | 64,374 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 928 | | | | | | — | | | | | | 928 | | |
|
Total
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,929 | | | | | $ | 2,842 | | | | | $ | 65,302 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
|
June 30, 2026:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 10,381 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,381 | | |
|
Loans, net
|
| | | | 82,471 | | | | | | — | | | | | | — | | | | | | 80,314 | | | | | | 80,314 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | — | | | | | | 470 | | | | | | — | | | | | | 470 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | — | | | | | $ | 16,595 | | | | | $ | — | | | | | $ | 16,595 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 1,192 | | | | | | — | | | | | | — | | | | | | 1,192 | | |
|
Accrued interest payable
|
| | | | 206 | | | | | | — | | | | | | 206 | | | | | | — | | | | | | 206 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | — | | | | | | 27,245 | | | | | | — | | | | | | 27,245 | | |
|
Other deposits
|
| | | | 34,524 | | | | | | — | | | | | | 34,524 | | | | | | — | | | | | | 34,524 | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 837 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 429 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,005 | | |
|
Accumulated depreciation
|
| | | | (1,353) | | | | | | (1,326) | | |
| | | | | $ | 1,652 | | | | | $ | 1,679 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing checking
|
| | | | 1,223 | | | | | | 1,039 | | |
|
Savings
|
| | | | 26,027 | | | | | | 26,653 | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 3,944 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 26,912 | | |
| | | | | $ | 61,882 | | | | | $ | 61,295 | | |
| |
June 30, 2027
|
| | | $ | 12,500 | | |
| |
June 30, 2028
|
| | | | 4,000 | | |
| |
June 30, 2029
|
| | | | — | | |
| |
June 30, 2030
|
| | | | — | | |
| |
June 30, 2031
|
| | | | — | | |
| | | | | | $ | 16,500 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2026
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | 10,000 | | | | | | 1.43 | | | | | | — | | |
|
Outstanding at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Exercisable at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Vested at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
| | | |
Six Months
Ended June 30, 2026 |
| |
Six Months
Ended June 30, 2025 |
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | — | | | | | | 63,043 | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,289,067 | | | | | | 3,352,110 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Antidilutive stock options
|
| | | | 135,000 | | | | | | — | | |
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 6,819 | | | | | | 10.50% | | | | | $ | 6,495 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 5,520 | | | | | | 8.50 | | | | | | 5,196 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 4,546 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,939 | | | | | | 16.34 | | | | | | 3,902 | | | | | | 4.00 | | | | | | 4,877 | | | | | | 5.00 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Securities available-for-sale, at fair value
|
| | | | — | | | | | | 8 | | |
|
Loans, net of allowance for credit losses of $1,276 at December 31, 2025 and $1,318 at
December 31, 2024 |
| | | | 85,023 | | | | | | 83,790 | | |
|
Premises and equipment, net
|
| | | | 1,679 | | | | | | 1,618 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | 396 | | |
|
Other assets
|
| | | | 160 | | | | | | 117 | | |
|
Total assets
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing deposits
|
| | | | 58,548 | | | | | | 58,346 | | |
|
Total deposits
|
| | | | 61,295 | | | | | | 61,325 | | |
|
Federal Home Loan Bank advances
|
| | | | 18,000 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 1,107 | | |
|
Accrued interest payable and other liabilities
|
| | | | 671 | | | | | | 695 | | |
|
Total liabilities
|
| | | | 80,948 | | | | | | 81,127 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at December 31, 2025 and 2024
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at December 31, 2025 and 2024
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at December 31, 2025 and 2024)
|
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,915 | | | | | | 8,577 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 4,732 | | | | | $ | 4,307 | | |
|
Interest earning deposits
|
| | | | 341 | | | | | | 454 | | |
|
Federal Home Loan Bank stock
|
| | | | 98 | | | | | | 96 | | |
|
Total interest and dividend income
|
| | | | 5,171 | | | | | | 4,857 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 957 | | | | | | 1,162 | | |
|
Federal Home Loan Bank advances
|
| | | | 779 | | | | | | 560 | | |
|
Total interest expense
|
| | | | 1,736 | | | | | | 1,722 | | |
|
Net interest income
|
| | | | 3,435 | | | | | | 3,135 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 3,435 | | | | | | 3,135 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 54 | | | | | | 57 | | |
|
Total non-interest income
|
| | | | 54 | | | | | | 57 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,951 | | | | | | 1,922 | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | |
|
Other expense
|
| | | | 316 | | | | | | 464 | | |
|
Total non-interest expense
|
| | | | 3,151 | | | | | | 3,522 | | |
|
Income (loss) before income taxes
|
| | | | 338 | | | | | | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Diluted
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
|
| ||||||||||||||||||
|
Balance at January 1, 2024
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,907 | | | | | $ | — | | | | | $ | 16,291 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (330) | | | | | | — | | | | | | (330) | | |
|
Balance at December 31, 2024
|
| | | | 36 | | | | | | 10,423 | | | | | | (3,075) | | | | | | 8,577 | | | | | | — | | | | | | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 338 | | | | | | — | | | | | | 338 | | |
|
Balance at December 31, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
| | | |
For the years ended
December 31, |
| | | |||||||||||||
| | | |
2025
|
| |
2024
|
| | | ||||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | ||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | | | | ||||
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | | | | ||||
|
Net accretion of deferred costs on loans
|
| | | | (238) | | | | | | (240) | | | | | ||||
|
Depreciation
|
| | | | 56 | | | | | | 67 | | | | | ||||
|
Loss on disposal of premises and equipment
|
| | | | 6 | | | | | | — | | | | | ||||
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | (125) | | | | | | (101) | | | | | ||||
|
Change in accrued interest receivable and other assets
|
| | | | (125) | | | | | | 313 | | | | | ||||
|
Change in accrued interest payable and other liabilities
|
| | | | (24) | | | | | | (217) | | | | | ||||
|
Net cash used in operating activities
|
| | | | (112) | | | | | | (508) | | | | | ||||
|
Cash flows from investing activities
|
| | | | | | | | | | | | | | | ||||
|
Proceeds from maturities, calls, and principal repayments of securities available-for-sale
|
| | | | 8 | | | | | | 18 | | | | | ||||
|
Net principal repayments on loans held-for-investment
|
| | | | 6,962 | | | | | | 7,088 | | | | | ||||
|
Purchases of residential real estate loans
|
| | | | (7,957) | | | | | | (5,998) | | | | | ||||
|
Purchases of premises and equipment
|
| | | | (123) | | | | | | (18) | | | | | ||||
|
Net cash provided by (used in) investing activities
|
| | | | (1,110) | | | | | | 1,090 | | | | | ||||
|
Cash flows from financing activities
|
| | | | | | | | | | | | | | | ||||
|
Net decrease in deposits
|
| | | | (30) | | | | | | (5,471) | | | | | ||||
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 9,000 | | | | | | 18,500 | | | | | ||||
|
Repayment of Federal Home Loan Bank advances
|
| | | | (9,000) | | | | | | (15,000) | | | | | ||||
|
Net cash used in financing activities
|
| | | | (30) | | | | | | (1,971) | | | | | ||||
|
Net decrease in cash and cash equivalents
|
| | | | (1,252) | | | | | | (1,389) | | | | | ||||
|
Cash and cash equivalents at beginning of period
|
| | | | 9,802 | | | | | | 11,191 | | | | | ||||
|
Cash and cash equivalents at end of period
|
| | | $ | 8,550 | | | | | $ | 9,802 | | | | | ||||
|
Supplemental cash flow information
|
| | | | | ||||||||||||||
| Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | 1,718 | | | | | $ | 1,720 | | | | | ||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities – FHLMC
|
| | | $ | 3 | | | | | $ | — | | | | | $ | — | | | | | $ | 3 | | |
|
Collateralized mortgage obligations
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | — | | | | | $ | 8 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 70,692 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | 12,959 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | 2,550 | | | | | | 2,978 | | |
|
Total loans
|
| | | | 86,201 | | | | | | 85,209 | | |
|
Deferred loan (fees) costs, net
|
| | | | 98 | | | | | | (101) | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,318) | | |
|
Loans, net
|
| | | $ | 85,023 | | | | | $ | 83,790 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2024 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,151 | | | | | $ | 156 | | | | | $ | 1,307 | | |
|
Loans charged-off
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
|
Recoveries
|
| | | | 12 | | | | | | — | | | | | | 12 | | |
|
Total ending allowance balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
| | | |
Non-accrual
|
| |
Non-accrual
With No Allowance For Credit Loss |
| ||||||
| 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| 2024 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 2,027 | | | | | $ | 1,145 | | |
|
Multifamily
|
| | | | 68 | | | | | | 68 | | |
|
Total
|
| | | $ | 2,095 | | | | | $ | 1,213 | | |
| | | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | | | | $ | 3,874 | | | | | $ | 68,707 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 68 | | | | | | 68 | | | | | | 9,582 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,978 | | | | | | 2,978 | | |
|
Total
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | | | | $ | 3,942 | | | | | $ | 81,267 | | | | | $ | 85,209 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,397 | | | | | $ | — | | | | | $ | 9,582 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 68 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,465 | | | | | $ | — | | | | | $ | 9,650 | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family Payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,751 | | | | | $ | 12,985 | | | | | $ | 8,379 | | | | | $ | 3,121 | | | | | $ | 70,554 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | 133 | | | | | | 865 | | | | | | 1,029 | | | | | | — | | | | | | 2,027 | | |
|
Total
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,884 | | | | | $ | 13,850 | | | | | $ | 9,408 | | | | | $ | 3,121 | | | | | $ | 72,581 | | |
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
|
Total collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
|
December 31, 2024:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,802 | | | | | $ | 9,802 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,802 | | |
|
Loans, net
|
| | | | 83,790 | | | | | | — | | | | | | — | | | | | | 83,812 | | | | | | 83,812 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 396 | | | | | | — | | | | | | 396 | | | | | | — | | | | | | 396 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 17,983 | | | | | $ | — | | | | | $ | 17,983 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,107 | | | | | | 1,107 | | | | | | — | | | | | | — | | | | | | 1,107 | | |
|
Accrued interest payable
|
| | | | 175 | | | | | | — | | | | | | 175 | | | | | | — | | | | | | 175 | | |
|
Certificates of deposit
|
| | | | 25,356 | | | | | | — | | | | | | 25,324 | | | | | | — | | | | | | 25,324 | | |
|
Other deposits
|
| | | | 35,969 | | | | | | — | | | | | | 35,969 | | | | | | — | | | | | | 35,969 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 728 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 634 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,101 | | |
|
Accumulated depreciation
|
| | | | (1,326) | | | | | | (1,483) | | |
| | | | | $ | 1,679 | | | | | $ | 1,618 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing checking
|
| | | | 1,039 | | | | | | 992 | | |
|
Savings
|
| | | | 26,653 | | | | | | 27,907 | | |
|
Money market deposit accounts
|
| | | | 3,944 | | | | | | 4,091 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | 25,356 | | |
| | | | | $ | 61,295 | | | | | $ | 61,325 | | |
| |
2026
|
| | | $ | 26,442 | | |
| |
2027
|
| | | | 433 | | |
| |
2028
|
| | | | 23 | | |
| |
2029
|
| | | | 14 | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 26,912 | | |
| |
2026
|
| | | $ | 7,000 | | |
| |
2027
|
| | | | 7,000 | | |
| |
2028
|
| | | | 4,000 | | |
| |
2029
|
| | | | — | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 18,000 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Current tax expense (benefit)
|
| | | | — | | | | | | — | | |
|
Deferred tax expense (benefit)
|
| | | $ | 97 | | | | | $ | (100) | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | 100 | | |
| | | | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |||||||||
| | | |
Amount
|
| |
Percent
|
| ||||||
|
Federal statutory income tax
|
| | | $ | 71 | | | | | | 21.0% | | |
|
Effect of:
|
| | | | | | | | | | | | |
|
State and local income taxes, net of federal benefit(*)
|
| | | | 23 | | | | | | 6.8 | | |
|
Nondeductible items
|
| | | | 3 | | | | | | 0.9 | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | (28.7) | | |
|
Total
|
| | | $ | — | | | | | | 0.0% | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | $ | 355 | | | | | $ | 355 | | |
|
Interest on nonaccrual loans
|
| | | | 191 | | | | | | 191 | | |
|
Stock compensation
|
| | | | 64 | | | | | | 64 | | |
|
Accrued bonus
|
| | | | 33 | | | | | | 14 | | |
|
Depreciation
|
| | | | 21 | | | | | | 20 | | |
|
Net operating losses
|
| | | | 1,722 | | | | | | 1,766 | | |
|
Deferred transaction costs
|
| | | | — | | | | | | 67 | | |
|
Other
|
| | | | 13 | | | | | | 19 | | |
| | | | | | 2,399 | | | | | | 2,496 | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | — | | |
|
Valuation allowance for deferred tax assets
|
| | | | (2,399) | | | | | | (2,496) | | |
|
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | 61,053 | | | | | | — | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,350,120 | | | | | | 3,289,067 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Antidilutive stock options
|
| | | | — | | | | | | 145,000 | | |
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 15,855 | | | | | | 24.42% | | | | | $ | 6,818 | | | | | | 10.50% | | | | | $ | 6,493 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk- weighted assets
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 5,519 | | | | | | 8.50 | | | | | | 5,195 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 4,545 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,038 | | | | | | 16.46 | | | | | | 3,655 | | | | | | 4.00 | | | | | | 4,569 | | | | | | 5.00 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 822 | | | | | $ | 935 | | |
|
Investment in banking subsidiaries
|
| | | | 15,644 | | | | | | 15,039 | | |
|
Other assets
|
| | | | 16 | | | | | | — | | |
|
Total assets
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Accrued interest payable and other liabilities
|
| | | $ | 183 | | | | | $ | 13 | | |
|
Stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| INCOME | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 1 | | | | | $ | 1 | | |
|
Total income
|
| | | $ | 1 | | | | | $ | 1 | | |
| EXPENSE | | | | | | | | | | | | | |
|
Professional fees
|
| | | $ | 157 | | | | | $ | 23 | | |
|
Directors and management fees
|
| | | | 100 | | | | | | 65 | | |
|
Other expenses
|
| | | | 11 | | | | | | 15 | | |
|
Total expense
|
| | | $ | 268 | | | | | $ | 103 | | |
| | | | | | | | | | | | | | |
|
LOSS BEFORE INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | (267) | | | | | $ | (102) | | |
|
Income tax expense (benefit)
|
| | | $ | — | | | | | $ | — | | |
|
Equity in undistributed income (loss)
|
| | | | 605 | | | | | | (228) | | |
| | | | | | | | | | | | | | |
|
INCOME (LOSS) AFTER INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | 338 | | | | | $ | (330) | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed (income) loss of subsidiary
|
| | | | (605) | | | | | | 228 | | |
|
Change in other assets
|
| | | | (16) | | | | | | — | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 170 | | | | | | (6) | | |
|
Net cash used in operating activities
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Net decrease in cash and cash equivalents
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 935 | | | | | | 1,043 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 822 | | | | | $ | 935 | | |
| | | |
Page
|
| |||
| | | | | 5 | | | |
| | | | | 18 | | | |
| | | | | 37 | | | |
| | | | | 40 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 158 | | | |
| | | | | 159 | | | |
| | | | | 160 | | | |
| | | | | 161 | | | |
|
Company Name
|
| |
Ticker
Symbol |
| |
Headquarters
|
| |
Total Assets
(In millions) |
| |||
|
BV Financial, Inc.
|
| |
BVFL
|
| |
Baltimore, MD
|
| | | $ | 878 | | |
|
Catalyst Bancorp, Inc.
|
| |
CLST
|
| |
Opelousas, LA
|
| | | $ | 290 | | |
|
FB Bancorp, Inc.
|
| |
FBLA
|
| |
New Orleans, LA
|
| | | $ | 1,226 | | |
|
Fifth District Bancorp, Inc
|
| |
FDSB
|
| |
New Orleans, LA
|
| | | $ | 536(1) | | |
|
Hoyne Bancorp, Inc
|
| |
HYNE
|
| |
Oak Park, IL
|
| | | $ | 477(1) | | |
|
Lake Shore Bancorp, Inc.
|
| |
LSBK
|
| |
Dunkirk, NY
|
| | | $ | 737 | | |
|
Magyar Bancorp, Inc.
|
| |
MGYR
|
| |
New Brunswick, NJ
|
| | | $ | 1,049 | | |
|
Provident Financial Holdings, Inc.
|
| |
PROV
|
| |
Riverside, CA
|
| | | $ | 1,208 | | |
|
Riverview Bancorp, Inc.
|
| |
RVSB
|
| |
Vancouver, WA
|
| | | $ | 1,471 | | |
|
SR Bancorp, Inc.
|
| |
SRBK
|
| |
Bound Brook. NJ
|
| | | $ | 1,189 | | |
|
Texas Community Bancshares, Inc.
|
| |
TCBS
|
| |
Mineola, TX
|
| | | $ | 430(1) | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-tangible
book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of the conversion)
|
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 58.82x | | | | | | 59.67% | | | | | | 59.67% | | |
|
Maximum
|
| | | | 56.72x | | | | | | 54.82% | | | | | | 54.82% | | |
|
Midpoint
|
| | | | 54.49x | | | | | | 50.15% | | | | | | 50.15% | | |
|
Minimum
|
| | | | 51.73x | | | | | | 44.96% | | | | | | 44.96% | | |
|
Valuation of peer group companies, all of which are fully converted (on a historical basis):
|
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.68x | | | | | | 88.40% | | | | | | 92.19% | | |
|
Median
|
| | | | 17.36x | | | | | | 88.45% | | | | | | 93.08% | | |
| | | |
Shares to be
Sold in This Offering |
| |
New Shares
of MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Offering |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 209,277 | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 246,208 | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 283,139 | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 325,610 | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Number of Shares to be Granted or Purchased
|
| |
Dilution
Resulting from Issuance of Shares for Stock-Based Benefit Plans(2) |
| |
Value of Grants
(In Thousands)(1) |
| |||||||||||||||||||||||||||
| | | |
At
Minimum of Offering Range |
| |
At Adjusted
Maximum of Offering Range |
| |
As a
Percentage of Common Stock to be Sold in the Offering |
| |
At
Minimum of Offering Range |
| |
At
Adjusted Maximum of Offering Range |
| |||||||||||||||||||||
|
Employee stock ownership plan
|
| | | | 61,200 | | | | | | 95,220 | | | | | | 8.00% | | | | | | — | | | | | $ | 612 | | | | | $ | 952 | | |
|
Restricted stock awards
|
| | | | 30,600 | | | | | | 47,610 | | | | | | 4.00% | | | | | | 3.05% | | | | | $ | 306 | | | | | $ | 476 | | |
|
Stock options
|
| | | | 76,500 | | | | | | 119,025 | | | | | | 10.00% | | | | | | 7.28% | | | | | $ | 358 | | | | | $ | 557 | | |
|
Total
|
| | | | 168,300 | | | | | | 261,855 | | | | | | 22.00% | | | | | | 9.90% | | | | | $ | 1,276 | | | | | $ | 1,985 | | |
| | | |
Shares to be Sold
in This Offering |
| |
New Shares of
MFB Bancorp to be Issued for Current Shares of Mutual Federal Bancorp |
| |
Total Shares
of Common Stock to be Issued in Exchange and Exchange |
| |
Exchange
Ratio |
| |
Equivalent
Value of Shares Based Upon Offering Price(1) |
| |
Equivalent
Pro Forma Tangible Book Value Per Exchanged Share(2) |
| |
Whole
Shares to be Received for 100 Existing Shares(3) |
| |||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 765,000 | | | | | | 78.52% | | | | | | 209,277 | | | | | | 21.48% | | | | | | 974,277 | | | | | | 0.2816 | | | | | $ | 2.82 | | | | | $ | 6.25 | | | | | | 28 | | |
|
Midpoint
|
| | | | 900,000 | | | | | | 78.52% | | | | | | 246,208 | | | | | | 21.48% | | | | | | 1,146,208 | | | | | | 0.3313 | | | | | $ | 3.31 | | | | | $ | 6.59 | | | | | | 33 | | |
|
Maximum
|
| | | | 1,035,000 | | | | | | 78.52% | | | | | | 283,139 | | | | | | 21.48% | | | | | | 1,318,139 | | | | | | 0.3809 | | | | | $ | 3.81 | | | | | $ | 6.93 | | | | | | 38 | | |
|
Adjusted Maximum
|
| | | | 1,190,250 | | | | | | 78.52% | | | | | | 325,610 | | | | | | 21.48% | | | | | | 1,515,860 | | | | | | 0.4381 | | | | | $ | 4.38 | | | | | $ | 7.33 | | | | | | 43 | | |
| | | |
Price-to-core
earnings multiple(1) |
| |
Price-to-book
value ratio |
| |
Price-to-
tangible book value ratio |
| |||||||||
|
Mutual Federal Bancorp (on a pro forma basis, assuming completion of
the conversion) |
| | | | | | | | | | | | | | | | | | |
|
Adjusted Maximum
|
| | | | 58.82x | | | | | | 59.67% | | | | | | 59.67% | | |
|
Maximum
|
| | | | 56.72x | | | | | | 54.82% | | | | | | 54.82% | | |
|
Midpoint
|
| | | | 54.49x | | | | | | 50.15% | | | | | | 50.15% | | |
|
Minimum
|
| | | | 51.73x | | | | | | 44.96% | | | | | | 44.96% | | |
|
Valuation of peer group companies, all of which are fully converted (on
a historical basis): |
| | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 19.68x | | | | | | 88.40% | | | | | | 92.19% | | |
|
Median
|
| | | | 17.36x | | | | | | 88.45% | | | | | | 93.08% | | |
| | | |
At June 30,
2026 (unaudited) |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | | | | $ | 97,088 | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Loans, net of allowance for credit losses
|
| | | $ | 82,471 | | | | | $ | 85,023 | | | | | $ | 83,790 | | |
|
Federal Home Loan Bank of Chicago stock, at cost
|
| | | $ | 1,357 | | | | | $ | 1,357 | | | | | $ | 1,357 | | |
|
Premises and equipment, net
|
| | | $ | 1,652 | | | | | $ | 1,679 | | | | | $ | 1,618 | | |
|
Total Liabilities
|
| | | $ | 80,327 | | | | | $ | 80,948 | | | | | $ | 81,127 | | |
|
Deposits
|
| | | $ | 61,882 | | | | | $ | 61,295 | | | | | $ | 61,325 | | |
|
Federal Home Loan Bank of Chicago advances
|
| | | $ | 16,500 | | | | | $ | 18,000 | | | | | $ | 18,000 | | |
|
Stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 16,299 | | | | | $ | 15,961 | | |
| | | |
For the Six Months
Ended June 30, (unaudited) |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||
| Selected Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 2,559 | | | | | $ | 2,669 | | | | | $ | 5,171 | | | | | $ | 4,857 | | |
|
Interest expense
|
| | | $ | 822 | | | | | $ | 910 | | | | | $ | 1,736 | | | | | $ | 1,722 | | |
|
Net interest income
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net interest income after provision for (recovery of) credit losses
|
| | | $ | 1,737 | | | | | $ | 1,759 | | | | | $ | 3,435 | | | | | $ | 3,135 | | |
|
Non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | 54 | | | | | $ | 57 | | |
|
Non-interest expenses
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 3,151 | | | | | $ | 3,522 | | |
|
Income (loss) before income taxes (benefit)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | | | | $ | 338 | | | | | $ | (330) | | |
| | | |
At or For the Six Months
Ended June 30,(1) |
| |
At or For the Years
Ended December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return (loss) on average assets
|
| | | | (0.04)% | | | | | | 0.52% | | | | | | 0.35% | | | | | | (0.35)% | | |
|
Return (loss) on average equity
|
| | | | (0.22)% | | | | | | 3.16% | | | | | | 2.07% | | | | | | (2.01)% | | |
|
Interest rate spread(2)
|
| | | | 3.16% | | | | | | 3.18% | | | | | | 3.11% | | | | | | 2.84% | | |
|
Net interest margin(3)
|
| | | | 3.62% | | | | | | 3.62% | | | | | | 3.58% | | | | | | 3.33% | | |
|
Non-interest expenses to average assets
|
| | | | 3.66% | | | | | | 3.13% | | | | | | 3.26% | | | | | | 3.70% | | |
|
Efficiency ratio(4)
|
| | | | 101.02% | | | | | | 85.71% | | | | | | 90.32% | | | | | | 110.30% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.8% | | | | | | 123.9% | | | | | | 126.3% | | | | | | 126.7% | | |
| Capital Ratios(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Average equity to average assets
|
| | | | 16.92% | | | | | | 16.52% | | | | | | 16.85% | | | | | | 17.26% | | |
|
Tier 1 capital to average assets
|
| | | | 16.34% | | | | | | 15.61% | | | | | | 16.37% | | | | | | 16.46% | | |
|
Common Equity Tier 1
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 24.54% | | | | | | 23.33% | | | | | | 23.19% | | | | | | 23.16% | | |
|
Total capital to risk-weighted assets
|
| | | | 25.80% | | | | | | 24.59% | | | | | | 24.45% | | | | | | 24.42% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | |
|
Allowance for credit losses as a percentage of non-performing loans
|
| | | | 137.53% | | | | | | 64.76% | | | | | | 106.33% | | | | | | 62.91% | | |
|
Net (charge-offs) recoveries to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | | | | | (0.05)% | | | | | | 0.02% | | |
|
Non-performing loans as a percentage of total loans
|
| | | | 1.11% | | | | | | 2.40% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Non-performing loans as a percentage of total assets
|
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | |
|
Total non-performing assets as a percentage of total
assets |
| | | | 0.96% | | | | | | 2.09% | | | | | | 1.23% | | | | | | 2.16% | | |
| Other: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
|
Number of full-time equivalent employees
|
| | | | 13 | | | | | | 13 | | | | | | 13 | | | | | | 13.5 | | |
| | | |
At September 30,
2026 (unaudited) |
| |
At December 31,
2025 |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,161 | | | | | $ | 97,247 | | |
|
Cash and cash equivalents
|
| | | $ | 9,843 | | | | | $ | 8,550 | | |
|
Loans, net of allowance for credit losses
|
| | | $ | 81,975 | | | | | $ | 85,023 | | |
|
Federal Home Loan Bank of Chicago stock, at cost
|
| | | $ | 1,357 | | | | | $ | 1,357 | | |
|
Premises and equipment, net
|
| | | $ | 1,684 | | | | | $ | 1,679 | | |
|
Other assets
|
| | | $ | 855 | | | | | $ | 160 | | |
|
Total liabilities
|
| | | $ | 79,820 | | | | | $ | 80,948 | | |
|
Deposits
|
| | | $ | 61,847 | | | | | $ | 61,295 | | |
|
Federal Home Loan Bank advances
|
| | | $ | 16,500 | | | | | $ | 18,000 | | |
|
Stockholders’ equity
|
| | | $ | 16,341 | | | | | $ | 16,299 | | |
| | | |
For the Nine Months
Ended September 30, |
| |||||||||
| | | |
2026
(unaudited) |
| |
2025
(unaudited) |
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Selected Operating Data: | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 3,884 | | | | | $ | 3,944 | | |
|
Interest expense
|
| | | $ | 1,233 | | | | | $ | 1,327 | | |
|
Net interest income
|
| | | $ | 2,651 | | | | | $ | 2,617 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | $ | 2,651 | | | | | $ | 2,617 | | |
|
Non-interest income
|
| | | $ | 34 | | | | | $ | 42 | | |
|
Non-interest expense
|
| | | $ | 2,643 | | | | | $ | 2,282 | | |
|
Income before income taxes
|
| | | $ | 42 | | | | | $ | 377 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income
|
| | | $ | 42 | | | | | $ | 377 | | |
| | | |
At or For the Nine Months
Ended September 30,(1) |
| |||||||||
| | | |
2026
(unaudited) |
| |
2025
(unaudited) |
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 0.04% | | | | | | 0.39% | | |
|
Return on average equity
|
| | | | 0.26% | | | | | | 2.32% | | |
|
Interest rate spread(2)
|
| | | | 3.16% | | | | | | 3.08% | | |
|
Net interest margin(3)
|
| | | | 3.60% | | | | | | 3.56% | | |
|
Non-interest expenses to average assets
|
| | | | 2.72% | | | | | | 2.35% | | |
|
Efficiency ratio(4)
|
| | | | 98.43% | | | | | | 85.82% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.1% | | | | | | 126.2% | | |
| Capital Ratios(5): | | | | | | | | | | | | | |
|
Average equity to average assets
|
| | | | 16.92% | | | | | | 16.71% | | |
|
Tier 1 capital to average assets
|
| | | | 16.65% | | | | | | 16.77% | | |
|
Common Tier 1 (CET1)
|
| | | | 24.35% | | | | | | 23.82% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 24.35% | | | | | | 23.82% | | |
|
Total capital to risk-weighted assets
|
| | | | 25.60% | | | | | | 25.07% | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for credit losses as a percentage of total loans
|
| | | | 1.57% | | | | | | 1.60% | | |
|
Allowance for credit losses as a percentage of non-performing loans
|
| | | | 139.12% | | | | | | 87.90% | | |
|
Net (charge-offs) recoveries to average outstanding loans during the period
|
| | | | 0.00% | | | | | | 0.00% | | |
|
Non-performing loans as a percentage of total loans
|
| | | | 1.11% | | | | | | 1.79% | | |
|
Non-performing loans as a percentage of total assets
|
| | | | 0.96% | | | | | | 1.59% | | |
|
Total non-performing assets as a percentage of total assets
|
| | | | 0.96% | | | | | | 1.59% | | |
| Other: | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 1 | | | | | | 1 | | |
|
Number of full-time equivalent employees
|
| | | | 13 | | | | | | 13 | | |
| | | |
Based Upon the Sale at $10.00 Per Share of:
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| |
Amount
|
| |
Percent
of Net Proceeds |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Gross offering proceeds
|
| | | $ | 7,650 | | | | | | | | | | | $ | 9,000 | | | | | | | | | | | $ | 10,350 | | | | | | | | | | | $ | 11,902 | | | | | | | | |
|
Less offering expenses
|
| | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | | | | $ | (1,765) | | | | | | | | |
|
Net offering proceeds
|
| | | $ | 5,885 | | | | | | 100.0% | | | | | $ | 7,235 | | | | | | 100.0% | | | | | $ | 8,585 | | | | | | 100.0% | | | | | $ | 10,137 | | | | | | 100.0% | | |
| Distribution of net proceeds: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
To Mutual Federal Bank
|
| | | $ | 2,943 | | | | | | 50.0% | | | | | $ | 3,618 | | | | | | 50.0% | | | | | $ | 4,293 | | | | | | 50.0% | | | | | $ | 5,069 | | | | | | 50.0% | | |
|
To fund loan to employee stock ownership plan
|
| | | $ | 612 | | | | | | 10.4% | | | | | $ | 720 | | | | | | 10.0% | | | | | $ | 828 | | | | | | 9.6% | | | | | $ | 952 | | | | | | 9.4% | | |
|
Retained by MFB Bancorp
|
| | | $ | 2,331 | | | | | | 39.6% | | | | | $ | 2,898 | | | | | | 40.0% | | | | | $ | 3,465 | | | | | | 40.4% | | | | | $ | 4,117 | | | | | | 40.6% | | |
| | | |
Mutual Federal
Bank Historical at June 30, 2026 |
| |
Mutual Federal Bank Pro Forma at June 30, 2026 Based Upon the Sale in the Offering of:
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Percent
of Assets |
| |
765,000 Shares
|
| |
900,000 Shares
|
| |
1,035,000 Shares
|
| |
1,190,250 Shares(1)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |
Amount
|
| |
Percent
of Assets |
| |||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 15,939 | | | | | | 16.50% | | | | | $ | 17,964 | | | | | | 18.06% | | | | | $ | 18,477 | | | | | | 18.45% | | | | | $ | 18,990 | | | | | | 18.84% | | | | | $ | 19,580 | | | | | | 19.28% | | |
|
Tier 1 leverage capital(2)(3)
|
| | | $ | 15,939 | | | | | | 16.34% | | | | | $ | 17,964 | | | | | | 17.90% | | | | | $ | 18,477 | | | | | | 18.29% | | | | | $ | 18,990 | | | | | | 18.68% | | | | | $ | 19,580 | | | | | | 19.11% | | |
|
Tier 1 leverage requirement
|
| | | $ | 4,877 | | | | | | 5.00% | | | | | $ | 5,017 | | | | | | 5.00% | | | | | $ | 5,051 | | | | | | 5.00% | | | | | $ | 5,084 | | | | | | 5.00% | | | | | $ | 5,123 | | | | | | 5.00% | | |
|
Excess
|
| | | $ | 11,062 | | | | | | 11.34% | | | | | $ | 12,947 | | | | | | 12.90% | | | | | $ | 13,426 | | | | | | 13.29% | | | | | $ | 13,906 | | | | | | 13.68% | | | | | $ | 14,457 | | | | | | 14.11% | | |
|
Tier 1 risk-based capital(2)(3)
|
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Tier 1 risk-based requirement
|
| | | $ | 5,196 | | | | | | 8.00% | | | | | $ | 5,243 | | | | | | 8.00% | | | | | $ | 5,254 | | | | | | 8.00% | | | | | $ | 5,264 | | | | | | 8.00% | | | | | $ | 5,277 | | | | | | 8.00% | | |
|
Excess
|
| | | $ | 10,743 | | | | | | 16.54% | | | | | $ | 12,721 | | | | | | 19.41% | | | | | $ | 13,223 | | | | | | 20.14% | | | | | $ | 13,726 | | | | | | 20.86% | | | | | $ | 14,303 | | | | | | 21.68% | | |
|
Common equity Tier 1 risk-based
capital(2)(3) |
| | | $ | 15,939 | | | | | | 24.54% | | | | | $ | 17,964 | | | | | | 27.41% | | | | | $ | 18,477 | | | | | | 28.14% | | | | | $ | 18,990 | | | | | | 28.86% | | | | | $ | 19,580 | | | | | | 29.68% | | |
|
Common equity Tier 1 risk-based
requirement |
| | | $ | 4,221 | | | | | | 6.50% | | | | | $ | 4,260 | | | | | | 6.50% | | | | | $ | 4,269 | | | | | | 6.50% | | | | | $ | 4,277 | | | | | | 6.50% | | | | | $ | 4,287 | | | | | | 6.50% | | |
|
Excess
|
| | | $ | 11,718 | | | | | | 18.04% | | | | | $ | 13,704 | | | | | | 20.91% | | | | | $ | 14,208 | | | | | | 21.64% | | | | | $ | 14,713 | | | | | | 22.36% | | | | | $ | 15,293 | | | | | | 23.18% | | |
|
Total risk-based capital(2)(3)
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 18,777 | | | | | | 28.65% | | | | | $ | 19,290 | | | | | | 29.37% | | | | | $ | 19,803 | | | | | | 30.09% | | | | | $ | 20,393 | | | | | | 30.92% | | |
|
Total risk-based requirement
|
| | | $ | 6,495 | | | | | | 10.00% | | | | | $ | 6,553 | | | | | | 10.00% | | | | | $ | 6,567 | | | | | | 10.00% | | | | | $ | 6,580 | | | | | | 10.00% | | | | | $ | 6,596 | | | | | | 10.00% | | |
|
Excess
|
| | | $ | 10,261 | | | | | | 15.80% | | | | | $ | 12,224 | | | | | | 18.65% | | | | | $ | 12,723 | | | | | | 19.37% | | | | | $ | 13,223 | | | | | | 20.09% | | | | | $ | 13,797 | | | | | | 20.92% | | |
|
Reconciliation of capital infused into Mutual Federal Bank:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net proceeds
|
| | | | | | | | | | | | | | | $ | 2,943 | | | | | | | | | | | $ | 3,618 | | | | | | | | | | | $ | 4,293 | | | | | | | | | | | $ | 5,069 | | | | | | | | |
|
Less: Common stock acquired by
stock-based benefit plans |
| | | | | | | | | | | | | | | $ | (306) | | | | | | | | | | | $ | (360) | | | | | | | | | | | $ | (414) | | | | | | | | | | | $ | (476) | | | | | | | | |
|
Less: Common stock acquired by employee stock ownership plan
|
| | | | | | | | | | | | | | | $ | (612) | | | | | | | | | | | $ | (720) | | | | | | | | | | | $ | (828) | | | | | | | | | | | $ | (952) | | | | | | | | |
|
Pro forma increase in Tier 1 capital
|
| | | | | | | | | | | | | | | $ | 2,025 | | | | | | | | | | | $ | 2,538 | | | | | | | | | | | $ | 3,051 | | | | | | | | | | | $ | 3,641 | | | | | | | | |
| | | |
Mutual Federal
Bancorp Historical at June 30, 2026 |
| |
MFB Bancorp Pro Forma at June 30, 2026
Based Upon the Sale in the Offering at $10.00 per share of: |
| ||||||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||||||||
| Deposits(2) | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | | | | $ | 61,882 | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | | | | $ | 16,500 | | |
|
Total deposits and FHLB advances
|
| | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | | | | $ | 78,382 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock, $0.01 par value, 2.5 million
shares authorized (post-conversion); shares to be issued as reflected(3)(4) |
| | | $ | 36 | | | | | $ | 10 | | | | | $ | 11 | | | | | $ | 13 | | | | | $ | 15 | | |
|
Treasury stock
|
| | | $ | (3,075) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Additional paid-in capital(3)
|
| | | $ | 10,423 | | | | | $ | 13,618 | | | | | $ | 14,967 | | | | | $ | 16,315 | | | | | $ | 17,865 | | |
|
Retained earnings(5)
|
| | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | | | | $ | 8,897 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock to be acquired by stock-based
benefit plans(6) |
| | | | — | | | | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Unallocated common stock held by employee
stock ownership plan(7) |
| | | | — | | | | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Total stockholders’ equity
|
| | | $ | 16,281 | | | | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Pro Forma Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares offered for sale
|
| | | | — | | | | | | 765,000 | | | | | | 900,000 | | | | | | 1,035,000 | | | | | | 1,190,250 | | |
|
Exchange shares issued
|
| | | | — | | | | | | 209,277 | | | | | | 246,208 | | | | | | 283,139 | | | | | | 325,610 | | |
|
Total shares outstanding
|
| | | | 3,289,067 | | | | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
|
Total stockholders’ equity as a percentage of total assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
|
Tangible equity as a percentage of tangible assets
|
| | | | 16.85% | | | | | | 21.20% | | | | | | 22.10% | | | | | | 22.99% | | | | | | 23.99% | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,093 | | | | | $ | 2,462 | | | | | $ | 2,831 | | | | | $ | 3,256 | | |
|
Pro forma market capitalization
|
| | | $ | 9,743 | | | | | $ | 11,462 | | | | | $ | 13,181 | | | | | $ | 15,158 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
| For the Six Months Ended June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | | | | $ | (18) | | |
|
Income on adjusted net proceeds
|
| | | $ | 105 | | | | | $ | 129 | | | | | $ | 154 | | | | | $ | 183 | | |
|
Income on MHC asset contribution
|
| | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | | | | $ | 6 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (12) | | | | | $ | (14) | | | | | $ | (17) | | | | | $ | (19) | | |
|
Stock awards(3)
|
| | | $ | (31) | | | | | $ | (36) | | | | | $ | (41) | | | | | $ | (48) | | |
|
Stock options(4)
|
| | | $ | (36) | | | | | $ | (42) | | | | | $ | (48) | | | | | $ | (56) | | |
|
Pro forma net income
|
| | | $ | 14 | | | | | $ | 25 | | | | | $ | 36 | | | | | $ | 48 | | |
| Earnings (loss) per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | (0.02) | | | | | $ | (0.02) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.11 | | | | | $ | 0.12 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | 0.00 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | $ | (0.01) | | |
|
Stock awards(3)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock options(4)
|
| | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | | | | $ | (0.04) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.03 | | | | | $ | 0.03 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 250.00 | | | | | | 250.00 | | | | | | 166.67 | | | | | | 166.67 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 914,301 | | | | | | 1,075,648 | | | | | | 1,236,995 | | | | | | 1,422,544 | | |
| At June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | | | | $ | 16,281 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | | | | $ | 359 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,607 | | | | | $ | 22,795 | | | | | $ | 23,983 | | | | | $ | 25,349 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.71 | | | | | $ | 14.21 | | | | | $ | 12.35 | | | | | $ | 10.73 | | |
|
Estimated net proceeds
|
| | | $ | 6.04 | | | | | $ | 6.31 | | | | | $ | 6.51 | | | | | $ | 6.69 | | |
|
MHC capital contribution
|
| | | $ | 0.37 | | | | | $ | 0.31 | | | | | $ | 0.27 | | | | | $ | 0.24 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.18 | | | | | $ | 19.89 | | | | | $ | 18.19 | | | | | $ | 16.72 | | |
| | | |
At or for the Six Months Ended June 30, 2026 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 45.09% | | | | | | 50.28% | | | | | | 54.99% | | | | | | 59.81% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 974,277 | | | | | | 1,146,208 | | | | | | 1,318,139 | | | | | | 1,515,860 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Market value of shares issued in the exchange
|
| | | $ | 2,069 | | | | | $ | 2,434 | | | | | $ | 2,799 | | | | | $ | 3,219 | | |
|
Pro forma market capitalization
|
| | | $ | 9,719 | | | | | $ | 11,434 | | | | | $ | 13,149 | | | | | $ | 15,121 | | |
|
Gross proceeds of offering
|
| | | $ | 7,650 | | | | | $ | 9,000 | | | | | $ | 10,350 | | | | | $ | 11,902 | | |
|
Expenses
|
| | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | | | | $ | 1,765 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
Common stock purchased by employee stock ownership plan
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock purchased by stock-based benefit plans
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 4,967 | | | | | $ | 6,155 | | | | | $ | 7,343 | | | | | $ | 8,709 | | |
| For the Year Ended December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | | | | $ | 338 | | |
|
Income on adjusted net proceeds
|
| | | $ | 208 | | | | | $ | 258 | | | | | $ | 308 | | | | | $ | 365 | | |
|
Income on MHC asset contribution
|
| | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | | | | $ | 21 | | |
| | | |
At or for the Year Ended December 31, 2025 Based
upon the Sale at $10.00 Per Share of: |
| |||||||||||||||||||||
| | | |
765,000
Shares |
| |
900,000
Shares |
| |
1,035,000
Shares |
| |
1,190,250
Shares(1) |
| ||||||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||||||||
|
Employee stock ownership plan(2)
|
| | | $ | (24) | | | | | $ | (29) | | | | | $ | (33) | | | | | $ | (38) | | |
|
Stock awards(3)
|
| | | $ | (61) | | | | | $ | (72) | | | | | $ | (83) | | | | | $ | (95) | | |
|
Stock options(4)
|
| | | $ | (72) | | | | | $ | (84) | | | | | $ | (97) | | | | | $ | (111) | | |
|
Pro forma net income
|
| | | $ | 410 | | | | | $ | 432 | | | | | $ | 454 | | | | | $ | 480 | | |
| Earnings per share(5): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.38 | | | | | $ | 0.32 | | | | | $ | 0.28 | | | | | $ | 0.25 | | |
|
Income on adjusted net proceeds
|
| | | $ | 0.23 | | | | | $ | 0.24 | | | | | $ | 0.25 | | | | | $ | 0.26 | | |
|
Income on MHC asset contribution
|
| | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.02 | | | | | $ | 0.01 | | |
|
Employee stock ownership plan(2)
|
| | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | | | | $ | (0.03) | | |
|
Stock awards(3)
|
| | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | | | | $ | (0.07) | | |
|
Stock options(4)
|
| | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | | | | $ | (0.08) | | |
|
Pro forma earnings per share(5)
|
| | | $ | 0.45 | | | | | $ | 0.40 | | | | | $ | 0.37 | | | | | $ | 0.34 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 22.22 | | | | | | 25.00 | | | | | | 27.03 | | | | | | 29.41 | | |
|
Number of shares used in earnings per share calculations
|
| | | | 913,144 | | | | | | 1,074,288 | | | | | | 1,235,430 | | | | | | 1,420,746 | | |
| At December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | | | | $ | 16,299 | | |
|
Estimated net proceeds
|
| | | $ | 5,885 | | | | | $ | 7,235 | | | | | $ | 8,585 | | | | | $ | 10,137 | | |
|
MHC capital contribution
|
| | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | | | | $ | 457 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (612) | | | | | $ | (720) | | | | | $ | (828) | | | | | $ | (952) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (306) | | | | | $ | (360) | | | | | $ | (414) | | | | | $ | (476) | | |
|
Pro forma stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity(6)
|
| | | $ | 21,723 | | | | | $ | 22,911 | | | | | $ | 24,099 | | | | | $ | 25,465 | | |
| Stockholders’ equity per share(7): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 16.76 | | | | | $ | 14.25 | | | | | $ | 12.39 | | | | | $ | 10.78 | | |
|
Estimated net proceeds
|
| | | $ | 6.06 | | | | | $ | 6.33 | | | | | $ | 6.53 | | | | | $ | 6.70 | | |
|
MHC capital contribution
|
| | | $ | 0.47 | | | | | $ | 0.40 | | | | | $ | 0.35 | | | | | $ | 0.30 | | |
|
Common stock acquired by employee stock ownership plan(2)
|
| | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | | | | $ | (0.63) | | |
|
Common stock acquired by stock-based benefit plans(3)
|
| | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | | | | $ | (0.31) | | |
|
Pro forma stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Intangible assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Pro forma tangible stockholders’ equity per share(6)(7)
|
| | | $ | 22.35 | | | | | $ | 20.04 | | | | | $ | 18.33 | | | | | $ | 16.84 | | |
|
Offering price as percentage of pro forma stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Offering price as percentage of pro forma tangible stockholders’ equity per share
|
| | | | 44.74% | | | | | | 49.90% | | | | | | 54.56% | | | | | | 59.38% | | |
|
Number of shares outstanding for pro forma book value per share calculations
|
| | | | 971,896 | | | | | | 1,143,408 | | | | | | 1,314,918 | | | | | | 1,512,157 | | |
| | | |
For the Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,905 | | | | | $ | 158 | | | | | | 3.19% | | | | | $ | 9,451 | | | | | $ | 180 | | | | | | 3.80% | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 84,812 | | | | | | 2,353 | | | | | | 5.55% | | | | | | 86,245 | | | | | | 2,441 | | | | | | 5.66% | | |
|
Other
|
| | | | 1,357 | | | | | | 48 | | | | | | 7.09% | | | | | | 1,357 | | | | | | 48 | | | | | | 7.01% | | |
|
Total interest-earning assets
|
| | | | 96,074 | | | | | | 2,559 | | | | | | 5.33% | | | | | | 97,058 | | | | | | 2,669 | | | | | | 5.50% | | |
|
Non-interest-earning assets
|
| | | | 1,085 | | | | | | | | | | | | | | | | | | 861 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 4,610 | | | | | | 15 | | | | | | 0.66% | | | | | $ | 6,360 | | | | | | 16 | | | | | | 0.49% | | |
|
Savings deposits
|
| | | | 26,457 | | | | | | 33 | | | | | | 0.25% | | | | | | 28,050 | | | | | | 34 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 27,051 | | | | | | 407 | | | | | | 3.01% | | | | | | 25,462 | | | | | | 442 | | | | | | 3.47% | | |
|
Total interest-bearing deposits
|
| | | | 58,118 | | | | | | 455 | | | | | | 1.57% | | | | | | 59,872 | | | | | | 492 | | | | | | 1.64% | | |
|
FHLB advances
|
| | | | 17,648 | | | | | | 367 | | | | | | 4.16% | | | | | | 18,464 | | | | | | 418 | | | | | | 4.53% | | |
|
Total interest-bearing liabilities
|
| | | | 75,766 | | | | | | 822 | | | | | | 2.17% | | | | | | 78,336 | | | | | | 910 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 3,201 | | | | | | | | | | | | | | | | | | 2,866 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 1,757 | | | | | | | | | | | | | | | | | | 541 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,724 | | | | | | | | | | | | | | | | | | 81,743 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,435 | | | | | | | | | | | | | | | | | | 16,176 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’
equity |
| | | $ | 97,159 | | | | | | | | | | | | | | | | | $ | 97,919 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 1,737 | | | | | | | | | | | | | | | | | $ | 1,759 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.16% | | | | | | | | | | | | | | | | | | 3.18% | | |
|
Net interest-earning assets(3)
|
| | | $ | 20,308 | | | | | | | | | | | | | | | | | $ | 18,722 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.62% | | | | | | | | | | | | | | | | | | 3.62% | | |
|
Average interest-earning assets to average
interest-bearing liabilities |
| | | | 126.8% | | | | | | | | | | | | | | | | | | 123.9% | | | | | | | | | | | | | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| |
Average
Outstanding Balance |
| |
Interest
|
| |
Average
Yield/Rate(1) |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,247 | | | | | $ | 341 | | | | | | 3.69% | | | | | $ | 10,052 | | | | | $ | 454 | | | | | | 4.52% | | |
|
Available-for-sale securities
|
| | | | 3 | | | | | | — | | | | | | 0.00% | | | | | | 17 | | | | | | — | | | | | | 0.00% | | |
|
Loans
|
| | | | 85,268 | | | | | | 4,732 | | | | | | 5.55% | | | | | | 82,662 | | | | | | 4,307 | | | | | | 5.21% | | |
|
Other
|
| | | | 1,357 | | | | | | 98 | | | | | | 7.22% | | | | | | 1,357 | | | | | | 96 | | | | | | 7.07% | | |
|
Total interest-earning assets
|
| | | | 95,875 | | | | | | 5,171 | | | | | | 5.40% | | | | | | 94,088 | | | | | | 4,857 | | | | | | 5.16% | | |
|
Non-interest-earning assets
|
| | | | 888 | | | | | | | | | | | | | | | | | | 1,053 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | $ | 5,180 | | | | | | 32 | | | | | | 0.61% | | | | | $ | 8,165 | | | | | | 174 | | | | | | 2.13% | | |
|
Savings deposits
|
| | | | 27,838 | | | | | | 69 | | | | | | 0.25% | | | | | | 28,495 | | | | | | 70 | | | | | | 0.25% | | |
|
Certificates of deposit
|
| | | | 25,449 | | | | | | 856 | | | | | | 3.36% | | | | | | 25,504 | | | | | | 918 | | | | | | 3.60% | | |
|
Total interest-bearing deposits
|
| | | | 58,467 | | | | | | 957 | | | | | | 1.64% | | | | | | 62,164 | | | | | | 1,162 | | | | | | 1.87% | | |
|
FHLB advances
|
| | | | 17,431 | | | | | | 779 | | | | | | 4.47% | | | | | | 12,085 | | | | | | 560 | | | | | | 4.63% | | |
|
Total interest-bearing liabilities
|
| | | | 75,898 | | | | | | 1,736 | | | | | | 2.29% | | | | | | 74,249 | | | | | | 1,722 | | | | | | 2.32% | | |
|
Non-interest-bearing deposits
|
| | | | 4,065 | | | | | | | | | | | | | | | | | | 3,976 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 500 | | | | | | | | | | | | | | | | | | 495 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 80,463 | | | | | | | | | | | | | | | | | | 78,720 | | | | | | | | | | | | | | |
|
Total stockholders’ equity
|
| | | | 16,300 | | | | | | | | | | | | | | | | | | 16,421 | | | | | | | | | | | | | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,763 | | | | | | | | | | | | | | | | | $ | 95,141 | | | | | | | | | | | | | | |
|
Net interest income
|
| | | | | | | | | $ | 3,435 | | | | | | | | | | | | | | | | | $ | 3,135 | | | | | | | | |
|
Net interest rate spread(2)
|
| | | | | | | | | | | | | | | | 3.11% | | | | | | | | | | | | | | | | | | 2.84% | | |
|
Net interest-earning assets(3)
|
| | | $ | 19,977 | | | | | | | | | | | | | | | | | $ | 19,839 | | | | | | | | | | | | | | |
|
Net interest margin(4)
|
| | | | | | | | | | | | | | | | 3.58% | | | | | | | | | | | | | | | | | | 3.33% | | |
|
Average interest-earning assets to average interest-bearing liabilities
|
| | | | 126.3% | | | | | | | | | | | | | | | | | | 126.7% | | | | | | | | | | | | | | |
| | | |
Six Months Ended June 30,
2026 vs. 2025 |
| |
Year Ended December 31,
2025 vs. 2024 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| |
Increase (Decrease)
Due to |
| |
Total
Increase (Decrease) |
| ||||||||||||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Volume
|
| |
Rate
|
| ||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 10 | | | | | | (32) | | | | | | (22) | | | | | | (35) | | | | | | (78) | | | | | | (113) | | |
|
Available-for-sale securities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loans
|
| | | | (41) | | | | | | (47) | | | | | | (88) | | | | | | 138 | | | | | | 287 | | | | | | 425 | | |
|
Other
|
| | | | — | | | | | | (1) | | | | | | (1) | | | | | | — | | | | | | 2 | | | | | | 2 | | |
|
Total interest-earning assets
|
| | | | (31) | | | | | | (80) | | | | | | (111) | | | | | | 103 | | | | | | 211 | | | | | | 314 | | |
| Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
NOW and money market deposits
|
| | | | 4 | | | | | | (5) | | | | | | (1) | | | | | | (14) | | | | | | (128) | | | | | | (142) | | |
|
Savings deposits
|
| | | | (2) | | | | | | 0 | | | | | | (2) | | | | | | (1) | | | | | | — | | | | | | (1) | | |
|
Certificates of deposit
|
| | | | 65 | | | | | | (99) | | | | | | (34) | | | | | | — | | | | | | (62) | | | | | | (62) | | |
|
Total interest-bearing deposits
|
| | | | 67 | | | | | | (104) | | | | | | (37) | | | | | | (15) | | | | | | (190) | | | | | | (205) | | |
|
FHLB advances
|
| | | | (3) | | | | | | (49) | | | | | | (52) | | | | | | 238 | | | | | | (19) | | | | | | 219 | | |
|
Total interest-bearing liabilities
|
| | | | 64 | | | | | | (153) | | | | | | (89) | | | | | | 223 | | | | | | (209) | | | | | | 14 | | |
|
Change in net interest income
|
| | | | (95) | | | | | | 73 | | | | | | (22) | | | | | | (120) | | | | | | 420 | | | | | | 300 | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 3 | | | | | $ | 3 | | | | | | — | | | | | | — | | |
|
Other
|
| | | | 20 | | | | | | 27 | | | | | | (7) | | | | | | (25.9)% | | |
|
Total non-interest income
|
| | | $ | 23 | | | | | $ | 30 | | | | | $ | (7) | | | | | | (23.3)% | | |
| | | |
Six Months
Ended June 30, |
| |
Change
|
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,025 | | | | | $ | 956 | | | | | $ | 69 | | | | | | 7.2% | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | | | | | (2) | | | | | | (1.8)% | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | | | | | (9) | | | | | | (5.3)% | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | | | | | 174 | | | | | | 121.7% | | |
|
Other
|
| | | | 168 | | | | | | 155 | | | | | | 13 | | | | | | 8.4% | | |
|
Total non-interest expense
|
| | | $ | 1,778 | | | | | $ | 1,533 | | | | | $ | 245 | | | | | | 16.0% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Service charges on deposit accounts
|
| | | $ | 7 | | | | | $ | 6 | | | | | $ | 1 | | | | | | 16.67% | | |
|
Other
|
| | | | 47 | | | | | | 51 | | | | | | (4) | | | | | | (7.84)% | | |
|
Total non-interest income
|
| | | $ | 54 | | | | | $ | 57 | | | | | $ | (3) | | | | | | (5.26)% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Compensation and benefits
|
| | | $ | 1,951 | | | | | $ | 1,922 | | | | | $ | 29 | | | | | | 1.51% | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | | | | | (34) | | | | | | (14.53)% | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | | | | | 11 | | | | | | 3.31% | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | | | | | (229) | | | | | | (40.18)% | | |
|
Other
|
| | | | 316 | | | | | | 464 | | | | | | (148) | | | | | | (31.90)% | | |
|
Total non-interest expenses
|
| | | $ | 3,151 | | | | | $ | 3,522 | | | | | $ | (371) | | | | | | (10.53)% | | |
| | | |
At June 30, 2026
|
| |||||||||
|
Change in Interest Rates(1)
|
| |
Net Interest Income
Year 1 Forecast |
| |
Year 1 Change
from Level |
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
+200 basis points
|
| | | | 4,033 | | | | | | 8.83% | | |
|
+100 basis points
|
| | | | 3,874 | | | | | | 4.53% | | |
|
----
|
| | | | 3,706 | | | | | | — | | |
|
-100 basis points
|
| | | | 3,676 | | | | | | (0.81)% | | |
|
-200 basis points
|
| | | | 3,633 | | | | | | (1.97)% | | |
| | | |
At June 30, 2026
|
| |||||||||||||||||||||||||||
|
Change in Interest Rates(1)
|
| |
Estimated
EVE(2) |
| |
Estimated Increase (Decrease) in EVE
|
| |
EVE as a Percentage of Present Value
of Assets(3) |
| |||||||||||||||||||||
| |
Amount
|
| |
Percent
|
| |
EVE Ratio(4)
|
| |
Increase (Decrease)
(basis points) |
| ||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
+200 basis points
|
| | | $ | 18,271 | | | | | $ | (425) | | | | | | (2.27)% | | | | | | 20.01% | | | | | | 19 | | |
|
+100 basis points
|
| | | $ | 18,571 | | | | | $ | (125) | | | | | | (0.67)% | | | | | | 20.01% | | | | | | 19 | | |
|
----
|
| | | $ | 18,696 | | | | | | | | | | | | — | | | | | | 19.82% | | | | | | — | | |
|
-100 basis points
|
| | | $ | 18,759 | | | | | $ | 63 | | | | | | 0.34% | | | | | | 19.57% | | | | | | (25) | | |
|
-200 basis points
|
| | | $ | 18,701 | | | | | $ | 5 | | | | | | 0.03% | | | | | | 19.21% | | | | | | (61) | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 65,302 | | | | | | 78.1% | | | | | $ | 70,692 | | | | | | 82.0% | | | | | $ | 72,581 | | | | | | 85.2% | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 16.9% | | | | | | 12,959 | | | | | | 15.0% | | | | | | 9,650 | | | | | | 11.3% | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 5.0% | | | | | | 2,550 | | | | | | 3.0% | | | | | | 2,978 | | | | | | 3.5% | | |
|
Total loans
|
| | | | 83,613 | | | | | | 100.0% | | | | | | 86,201 | | | | | | 100.0% | | | | | | 85,209 | | | | | | 100.0% | | |
|
Deferred loan (fees) costs, net
|
| | | | 134 | | | | | | | | | | | | 98 | | | | | | | | | | | | (101) | | | | | | | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | | | | | | | (1,276) | | | | | | | | | | | | (1,318) | | | | | | | | |
|
Total loans, net
|
| | | $ | 82,471 | | | | | | | | | | | $ | 85,023 | | | | | | | | | | | $ | 83,790 | | | | | | | | |
| | | |
One-to-Four
Family Residential |
| |
Multifamily
|
| |
Commercial
Real Estate |
| | |||||||||||
| | | |
(In thousands)
|
| | |||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | 1,837 | | | | | $ | 4,005 | | | | | $ | 861 | | | | ||
|
After one through five years
|
| | | | 1,692 | | | | | | 9,033 | | | | | | 2,200 | | | | ||
|
After five through 15 years
|
| | | | 2,582 | | | | | | 1,103 | | | | | | 1,109 | | | | ||
|
More than 15 years
|
| | | | 59,191 | | | | | | — | | | | | | — | | | | ||
|
Total
|
| | | $ | 65,302 | | | | | $ | 14,141 | | | | | $ | 4,170 | | | | ||
| | | |
Due After December 31, 2026
|
| |||||||||||||||
| | | |
Fixed
|
| |
Adjustable
|
| |
Total
|
| |||||||||
| | | |
(In thousands)
|
| |||||||||||||||
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 9,394 | | | | | $ | 55,694 | | | | | $ | 65,088 | | |
|
Multifamily
|
| | | $ | 12,222 | | | | | | — | | | | | $ | 12,222 | | |
|
Commercial real estate
|
| | | $ | 3,061 | | | | | $ | 1,109 | | | | | $ | 4,170 | | |
|
Total loans
|
| | | $ | 24,677 | | | | | $ | 56,803 | | | | | $ | 81,480 | | |
| | | |
Loans by Industry Sector
|
| |||||||||
| | | |
As of June 30, 2026
|
| |||||||||
| | | |
Balance
|
| |
Percentage of Total
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
| Commercial real estate loans: | | | | | | | | | | | | | |
| Owner occupied real estate: | | | | | | | | | | | | | |
|
Retail
|
| | | $ | 207 | | | | | | 5.0% | | |
|
Mixed-use
|
| | | $ | 860 | | | | | | 20.6% | | |
|
Office and warehouse
|
| | | $ | 662 | | | | | | 15.9% | | |
|
Total owner-occupied real estate
|
| | | $ | 1,729 | | | | | | 41.5% | | |
| Non-owner-occupied real estate: | | | | | | | | | | | | | |
|
Mixed use
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total non-owner-occupied real estate
|
| | | $ | 2,441 | | | | | | 58.5% | | |
|
Total commercial real estate loans
|
| | | $ | 4,170 | | | | | | 100.00% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days or
More Past Due |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Non-
accrual Loans |
| |||||||||||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 60 | | | | | | — | | | | | | — | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | |
| | | |
At June 30
2026 |
| |
At December 31,
|
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | |
| Real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 928 | | | | | $ | 1,140 | | | | | $ | 2,027 | | |
|
Multifamily
|
| | | | — | | | | | $ | 60 | | | | | $ | 68 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-accrual loans
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total non-performing assets
|
| | | $ | 928 | | | | | $ | 1,200 | | | | | $ | 2,095 | | |
|
Total non-performing assets to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-accruing loans to total loans
|
| | | | 1.11% | | | | | | 1.39% | | | | | | 2.46% | | |
|
Total non-performing assets to total assets
|
| | | | 0.96% | | | | | | 1.23% | | | | | | 2.16% | | |
| | | |
For the Six Months Ended
June 30, |
| |
For the Years Ended
December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Allowance for credit losses at beginning of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,318 | | | | | $ | 1,307 | | |
|
Provision for (recovery of) credit losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Charge-offs
|
| | | | — | | | | | | — | | | | | | 42 | | | | | | 1 | | |
|
Recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | |
|
Allowance for credit losses at end of period
|
| | | $ | 1,276 | | | | | $ | 1,318 | | | | | $ | 1,276 | | | | | $ | 1,318 | | |
|
Allowance to non-accrual loans
|
| | | | 137.5% | | | | | | 64.8% | | | | | | 106.3% | | | | | | 62.9% | | |
|
Allowance to total loans outstanding at the end of the period
|
| | | | 1.53% | | | | | | 1.55% | | | | | | 1.48% | | | | | | 1.55% | | |
|
Net (charge-offs) recoveries to average loans outstanding during the period
|
| | | | — | | | | | | — | | | | | | (0.05)% | | | | | | 0.02% | | |
| | | | | | | | | | | | |
At December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | | |
At June 30, 2026
|
| |
2025
|
| |
2024
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |
Allowance
for Credit Losses |
| |
Percent of
Allowance to Total Allowance |
| |
Percent of
Loans in Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family residential
|
| | | $ | 1,120 | | | | | | 87.77% | | | | | | 95.0% | | | | | $ | 1,120 | | | | | | 87.77% | | | | | | 97.0% | | | | | $ | 1,162 | | | | | | 88.16% | | | | | | 96.5% | | |
|
Commercial real estate
|
| | | | 156 | | | | | | 12.23% | | | | | | 5.0% | | | | | | 156 | | | | | | 12.23% | | | | | | 3.0% | | | | | | 156 | | | | | | 11.84% | | | | | | 3.5% | | |
|
Total Allocated Allowance
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
|
Unallocated allowance
|
| | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | | | | | — | | | | | | 0.00% | | | | | | 0.00% | | |
|
Total allowance for credit losses
|
| | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | $ | 1,276 | | | | | | 100.00% | | | | | | 100.00% | | | | | | 1,318 | | | | | | 100.00% | | | | | | 100.00% | | |
| | | |
At June 30,
2026 |
| |
At December 31,
|
| ||||||||||||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Interest-bearing checking
|
| | | $ | 1,223 | | | | | | 2.0% | | | | | $ | 1,039 | | | | | | 1.7% | | | | | $ | 992 | | | | | | 1.6% | | |
|
Savings
|
| | | | 26,027 | | | | | | 42.1% | | | | | | 26,653 | | | | | | 43.5% | | | | | | 27,907 | | | | | | 45.5% | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 7.5% | | | | | | 3,944 | | | | | | 6.4% | | | | | | 4,091 | | | | | | 6.7% | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 44.2% | | | | | | 26,912 | | | | | | 43.9% | | | | | | 25,356 | | | | | | 41.3% | | |
|
Non-interest bearing deposits
|
| | | | 2,634 | | | | | | 4.2% | | | | | | 2,747 | | | | | | 4.5% | | | | | | 2,979 | | | | | | 4.9% | | |
|
Total deposits
|
| | | $ | 61,882 | | | | | | 100.00% | | | | | $ | 61,295 | | | | | | 100.00% | | | | | $ | 61,325 | | | | | | 100.00% | | |
| | | |
At June 30, 2026
|
| |||
| | | |
(In Thousands)
|
| |||
| Maturity Period: | | | | | | | |
|
Three months or less
|
| | | $ | 273 | | |
|
Over three through six months
|
| | | $ | 1,222 | | |
|
Over six through twelve months
|
| | | $ | 127 | | |
|
Over twelve months
|
| | | | — | | |
|
Total
|
| | | $ | 1,622 | | |
|
Location(1)
|
| |
Leased
or Owned |
| |
Year
Acquired or Leased |
| |
Net Book Value
of Real Property |
| |||||||||
|
2212 West Cermak Road, Chicago, IL 60608
|
| | | | Owned | | | | | | 1964 | | | | | $ | 817,000 | | |
|
Name
|
| |
Age
|
| |
Position(s) Held with Mutual Federal, MHC,
Mutual Federal Bancorp and Mutual Federal Bank |
| |
Position
Held Since |
| |
Year Term
Expires(2) |
|
| Stephen M. Oksas | | |
68
|
| | President and Chief Executive Officer | | |
2000
|
| |
2029
|
|
| Rodney D. Stickle, C.P.A.(1) | | |
65
|
| | Executive Vice President and Chief Financial Officer | | |
2026
|
| |
2027
|
|
| Julie H. Oksas | | |
64
|
| | Executive Vice President, Chief Credit Officer and Corporate Secretary | | |
2005
|
| |
2028
|
|
| Stanley Balzekas III | | |
72
|
| | Director | | |
1999
|
| |
2027
|
|
| John L. Garlanger, C.P.A. | | |
80
|
| | Director | | |
2008
|
| |
2027
|
|
| Robert P. Kazan, M.D. | | |
79
|
| | Director | | |
1996
|
| |
2028
|
|
| Amy P. Keane, C.P.A. | | |
63
|
| | Director | | |
2007
|
| |
2029
|
|
| |
Audit Committee
|
| |
Nominating and Corporate
Governance Committee |
| |
Compensation Committee
|
|
| |
Amy P. Keane, C.P.A., Chair
|
| |
Robert P. Kazan, M.D., Chair
|
| |
Stanley Balzekas III, Chair
|
|
| |
Stanley Balzekas III
|
| |
John L. Garlanger, C.P.A.
|
| |
Robert P. Kazan, M.D.
|
|
| |
John L. Garlanger, C.P.A
|
| |
Stanley Balzekas III
|
| |
Amy P. Keane, C.P.A.
|
|
|
Name(1)(2)
|
| |
Board/Committee
Fees Earned or Paid in Cash(3) |
| |
All Other
Compensation(4) |
| |
Total
|
| |||||||||
|
Stephen M. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Julie H. Oksas
|
| | | $ | 28,200 | | | | | $ | 0 | | | | | $ | 28,200 | | |
|
Stanley Balzekas III(5)
|
| | | $ | 39,700 | | | | | $ | 18,480 | | | | | $ | 58,180 | | |
|
Robert P. Kazan(5)
|
| | | $ | 29,700 | | | | | $ | 17,808 | | | | | $ | 47,508 | | |
|
Leonard F. Kosacz
|
| | | $ | 29,200 | | | | | $ | 0 | | | | | $ | 29,200 | | |
|
John L. Garlanger(5)
|
| | | $ | 47,125 | | | | | $ | 18,480 | | | | | $ | 65,605 | | |
|
Amy P. Keane(5)
|
| | | $ | 30,200 | | | | | $ | 0 | | | | | $ | 30,200 | | |
|
Name and Principal Position
|
| |
Salary
|
| |
Bonus(1)
|
| |
All Other
Compensation(2) |
| |
Total
|
| ||||||||||||
|
Stephen M. Oksas,
President and Chief Executive Officer |
| | | $ | 226,446 | | | | | $ | — | | | | | $ | 55,373 | | | | | $ | 281,819 | | |
|
Rodney D. Stickle,
Executive Vice President and Chief Financial Officer |
| | | $ | 164,768 | | | | | $ | 41,000 | | | | | $ | 18,272 | | | | | $ | 224,040 | | |
|
Julie H. Oksas,
Executive Vice President and Chief Credit Officer |
| | | $ | 163,544 | | | | | $ | — | | | | | $ | 38,438 | | | | | $ | 201,982 | | |
|
Name
|
| |
Stock Option
Plan Awards(1) |
| |
Option
Exercise Price |
| |
Option
Expiration Date |
| |||||||||
|
Stephen M. Oksas
|
| | | | 50,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Rodney D. Stickle
|
| | | | 25,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Julie H. Oksas
|
| | | | 20,000 | | | | | $ | 1.43 | | | | | | 2033 | | |
|
Share Price
|
| |
30,600 Shares
Awarded at Minimum of Offering Range |
| |
36,000 Shares
Awarded at Midpoint of Offering Range |
| |
41,400 Shares
Awarded at Maximum of Offering Range |
| |
47,610 Shares
Awarded at Adjusted Maximum of Offering Range |
| ||||||||||||
|
$8.00
|
| | | $ | 244,800 | | | | | $ | 288,000 | | | | | $ | 331,200 | | | | | $ | 380,880 | | |
|
$10.00
|
| | | $ | 306,000 | | | | | $ | 360,000 | | | | | $ | 414,000 | | | | | $ | 476,100 | | |
|
$12.00
|
| | | $ | 367,200 | | | | | $ | 432,000 | | | | | $ | 496,800 | | | | | $ | 571,320 | | |
|
$14.00
|
| | | $ | 428,400 | | | | | $ | 504,000 | | | | | $ | 579,600 | | | | | $ | 666,540 | | |
|
Exercise Price
|
| |
Grant Date
Fair Value Per Option |
| |
76,500 Options
Awarded at Minimum of Offering Range |
| |
90,000 Options
Awarded at Midpoint of Offering Range |
| |
103,500 Options
Awarded at Maximum of Offering Range |
| |
119,025 Options
Awarded at Adjusted Maximum of Offering Range |
| |||||||||||||||
|
$8.00
|
| | | $ | 3.74 | | | | | $ | 286,110 | | | | | $ | 336,600 | | | | | $ | 387,090 | | | | | $ | 445,154 | | |
|
$10.00
|
| | | $ | 4.68 | | | | | $ | 358,020 | | | | | $ | 421,200 | | | | | $ | 484,380 | | | | | $ | 557,037 | | |
|
$12.00
|
| | | $ | 5.62 | | | | | $ | 429,930 | | | | | $ | 505,800 | | | | | $ | 581,670 | | | | | $ | 668,921 | | |
|
$14.00
|
| | | $ | 6.55 | | | | | $ | 501,075 | | | | | $ | 589,500 | | | | | $ | 677,925 | | | | | $ | 779,614 | | |
| | | |
Number
of Shares(1) |
| |
Percent
Outstanding(2) |
| ||||||
| >5% Beneficial Owners: | | | | | | | | | | | | | |
|
Mutual Federal, MHC
|
| | | | 2,545,813 | | | | | | 77.40% | | |
| Directors: | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 68,155 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 37,479 | | | | | | 1.14% | | |
|
Robert P. Kazan, M.D.
|
| | | | 28,564 | | | | | | 0.87% | | |
|
Amy P. Keane, C.P.A.
|
| | | | 13,138 | | | | | | 0.40% | | |
|
Julie H. Oksas
|
| | | | 44,243 | | | | | | 1.34% | | |
|
Stephen M. Oksas
|
| | | | 107,299 | | | | | | 3.21% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 25,000 | | | | | | 0.75% | | |
|
All directors and executive officers as a group (7 persons)
|
| | | | 323,878 | | | | | | 9.46% | | |
| | | |
Number of
Exchange Shares to Be Held(1) |
| |
Proposed Purchases
of Stock in the Offering(2) |
| |
Total Common Stock
to be Held at Minimum of Offering Range(1)(3) |
| |||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
of Shares |
| |
Amount
|
| |
Number
of Shares |
| |
Percentage of
Shares Outstanding |
| ||||||||||||||||||
| Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Stanley Balzekas III
|
| | | | 19,192 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 20,192 | | | | | | 2.07% | | |
|
John L. Garlanger, C.P.A.
|
| | | | 10,554 | | | | | | 5,000 | | | | | | 50,000 | | | | | | 15,554 | | | | | | 1.59% | | |
|
Robert P. Kazan, M.D.
|
| | | | 8,043 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 9,043 | | | | | | * | | |
|
Amy P. Keane, C.P.A.
|
| | | | 3,699 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 4,699 | | | | | | * | | |
|
Julie H. Oksas
|
| | | | 12,458 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 14,958 | | | | | | 1.53% | | |
|
Stephen M. Oksas
|
| | | | 30,215 | | | | | | 2,500 | | | | | | 25,000 | | | | | | 32,715 | | | | | | 3.31% | | |
|
Rodney D. Stickle, C.P.A.
|
| | | | 7,040 | | | | | | 1,000 | | | | | | 10,000 | | | | | | 8,040 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (7 persons)
|
| | | | 91,201 | | | | | | 14,000 | | | | | $ | 140,000 | | | | | | 105,201 | | | | | | 10.39% | | |
| | | |
Page
|
| |||
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-25 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 8,550 | | |
|
Loans, net of allowance for credit losses of $1,276 at June 30, 2026 and December 31, 2025
|
| | | | 82,471 | | | | | | 85,023 | | |
|
Premises and equipment, net
|
| | | | 1,652 | | | | | | 1,679 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | 478 | | |
|
Other assets
|
| | | | 277 | | | | | | 160 | | |
|
Total assets
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing deposits
|
| | | | 59,248 | | | | | | 58,548 | | |
|
Total deposits
|
| | | | 61,882 | | | | | | 61,295 | | |
|
Federal Home Loan Bank advances
|
| | | | 16,500 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 982 | | |
|
Accrued interest payable and other liabilities
|
| | | | 753 | | | | | | 671 | | |
|
Total liabilities
|
| | | | 80,327 | | | | | | 80,948 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at June 30, 2026 and December 31, 2025
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at June 30, 2026 and December 31, 2025
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at June 30, 2026 and December 31,
2025) |
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,897 | | | | | | 8,915 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,281 | | | | | | 16,299 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 96,608 | | | | | $ | 97,247 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 2,353 | | | | | $ | 2,441 | | |
|
Interest earning deposits
|
| | | | 158 | | | | | | 180 | | |
|
Federal Home Loan Bank stock
|
| | | | 48 | | | | | | 48 | | |
|
Total interest and dividend income
|
| | | | 2,559 | | | | | | 2,669 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 455 | | | | | | 492 | | |
|
Federal Home Loan Bank advances
|
| | | | 367 | | | | | | 418 | | |
|
Total interest expense
|
| | | | 822 | | | | | | 910 | | |
|
Net interest income
|
| | | | 1,737 | | | | | | 1,759 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 1,737 | | | | | | 1,759 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 23 | | | | | | 30 | | |
|
Total non-interest income
|
| | | | 23 | | | | | | 30 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,025 | | | | | | 956 | | |
|
Occupancy and equipment
|
| | | | 108 | | | | | | 110 | | |
|
Data processing
|
| | | | 160 | | | | | | 169 | | |
|
Professional fees
|
| | | | 317 | | | | | | 143 | | |
|
Other expense
|
| | | | 168 | | | | | | 155 | | |
|
Total non-interest expense
|
| | | | 1,778 | | | | | | 1,533 | | |
|
Income (loss) before income taxes
|
| | | | (18) | | | | | | 256 | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Diluted
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
|
Balance at January 1, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,577 | | | | | $ | — | | | | | $ | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 256 | | | | | | — | | | | | | 256 | | |
|
Balance at June 30, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,833 | | | | | $ | — | | | | | $ | 16,217 | | |
|
Balance at January 1, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (18) | | | | | | — | | | | | | (18) | | |
|
Balance at June 30, 2026
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,897 | | | | | $ | — | | | | | $ | 16,281 | | |
| | | |
June 30,
2026 |
| |
June 30,
2025 |
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Net accretion of deferred costs on loans
|
| | | | (59) | | | | | | (193) | | |
|
Depreciation
|
| | | | 27 | | | | | | 27 | | |
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | 210 | | | | | | 78 | | |
|
Change in accrued interest receivable and other assets
|
| | | | (109) | | | | | | (127) | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 82 | | | | | | (122) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 133 | | | | | | (81) | | |
|
Cash flows from investing activities
|
| | | | | | | | | | | | |
|
Proceeds from maturities, calls, and principal repayments of securities available-for-
sale |
| | | | — | | | | | | 6 | | |
|
Net principal repayments on loans held-for-investment
|
| | | | 5,145 | | | | | | 3,141 | | |
|
Purchases of residential real estate loans
|
| | | | (2,534) | | | | | | (2,789) | | |
|
Net cash provided by investing activities
|
| | | | 2,611 | | | | | | 358 | | |
|
Cash flows from financing activities
|
| | | | | | | | | | | | |
|
Net increase in deposits
|
| | | | 587 | | | | | | 188 | | |
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 6,750 | | | | | | 6,000 | | |
|
Repayment of Federal Home Loan Bank advances
|
| | | | (8,250) | | | | | | (6,000) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (913) | | | | | | 188 | | |
|
Net increase in cash and cash equivalents
|
| | | | 1,831 | | | | | | 465 | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 8,550 | | | | | | 9,802 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 10,381 | | | | | $ | 10,267 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Cash paid during the period for:
|
| | | | | | | | | | | | |
|
Interest
|
| | | $ | 809 | | | | | $ | 895 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 65,302 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | 14,141 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | 4,170 | | | | | | 2,550 | | |
|
Total loans
|
| | | | 83,613 | | | | | | 86,201 | | |
|
Deferred loan costs, net
|
| | | | 134 | | | | | | 98 | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,276) | | |
|
Loans, net
|
| | | $ | 82,471 | | | | | $ | 85,023 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
|
Loans charged-off
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Non-accrual
|
| |
Non-accrual With
No Allowance For Credit Loss |
| ||||||
| June 30, 2026 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 928 | | | | | $ | 928 | | |
|
Total
|
| | | $ | 928 | | | | | $ | 928 | | |
| December 31, 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-Four Family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 61,275 | | | | | $ | 65,302 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,141 | | | | | | 14,141 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,170 | | | | | | 4,170 | | |
|
Total
|
| | | $ | 3,015 | | | | | $ | 84 | | | | | $ | 928 | | | | | $ | 4,027 | | | | | $ | 79,586 | | | | | $ | 83,613 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 2,362 | | | | | $ | 3,998 | | | | | $ | 948 | | | | | $ | 701 | | | | | $ | 3,436 | | | | | $ | 2,696 | | | | | | — | | | | | $ | 14,141 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 1,804 | | | | | $ | 323 | | | | | $ | 360 | | | | | $ | 1,683 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 4,170 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multi family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
| | | |
2026
|
| |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,001 | | | | | $ | 2,842 | | | | | $ | 64,374 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 928 | | | | | | — | | | | | | 928 | | |
|
Total
|
| | | $ | 1,260 | | | | | $ | 4,055 | | | | | $ | 5,801 | | | | | $ | 3,395 | | | | | $ | 30,020 | | | | | $ | 17,929 | | | | | $ | 2,842 | | | | | $ | 65,302 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| One-to-four family | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Payment performance: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
|
June 30, 2026:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 10,381 | | | | | $ | 10,381 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,381 | | |
|
Loans, net
|
| | | | 82,471 | | | | | | — | | | | | | — | | | | | | 80,314 | | | | | | 80,314 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 470 | | | | | | — | | | | | | 470 | | | | | | — | | | | | | 470 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 16,500 | | | | | $ | — | | | | | $ | 16,595 | | | | | $ | — | | | | | $ | 16,595 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,192 | | | | | | 1,192 | | | | | | — | | | | | | — | | | | | | 1,192 | | |
|
Accrued interest payable
|
| | | | 206 | | | | | | — | | | | | | 206 | | | | | | — | | | | | | 206 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | — | | | | | | 27,245 | | | | | | — | | | | | | 27,245 | | |
|
Other deposits
|
| | | | 34,524 | | | | | | — | | | | | | 34,524 | | | | | | — | | | | | | 34,524 | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 837 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 429 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,005 | | |
|
Accumulated depreciation
|
| | | | (1,353) | | | | | | (1,326) | | |
| | | | | $ | 1,652 | | | | | $ | 1,679 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,634 | | | | | $ | 2,747 | | |
|
Interest-bearing checking
|
| | | | 1,223 | | | | | | 1,039 | | |
|
Savings
|
| | | | 26,027 | | | | | | 26,653 | | |
|
Money market deposit accounts
|
| | | | 4,640 | | | | | | 3,944 | | |
|
Certificates of deposit
|
| | | | 27,358 | | | | | | 26,912 | | |
| | | | | $ | 61,882 | | | | | $ | 61,295 | | |
| |
June 30, 2027
|
| | | $ | 12,500 | | |
| |
June 30, 2028
|
| | | | 4,000 | | |
| |
June 30, 2029
|
| | | | — | | |
| |
June 30, 2030
|
| | | | — | | |
| |
June 30, 2031
|
| | | | — | | |
| | | | | | $ | 16,500 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2026
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | 10,000 | | | | | | 1.43 | | | | | | — | | |
|
Outstanding at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Exercisable at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
|
Vested at June 30, 2026
|
| | | | 135,000 | | | | | $ | 1.43 | | | | | | 7.5 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
| | | |
Six Months
Ended June 30, 2026 |
| |
Six Months
Ended June 30, 2025 |
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | (18) | | | | | $ | 256 | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | — | | | | | | 63,043 | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,289,067 | | | | | | 3,352,110 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | (0.01) | | | | | $ | 0.08 | | |
|
Antidilutive stock options
|
| | | | 135,000 | | | | | | — | | |
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| June 30, 2026 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,756 | | | | | | 25.80% | | | | | $ | 6,819 | | | | | | 10.50% | | | | | $ | 6,495 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 5,520 | | | | | | 8.50 | | | | | | 5,196 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,939 | | | | | | 24.54 | | | | | | 4,546 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,939 | | | | | | 16.34 | | | | | | 3,902 | | | | | | 4.00 | | | | | | 4,877 | | | | | | 5.00 | | |
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Equity Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 9,802 | | |
|
Securities available-for-sale, at fair value
|
| | | | — | | | | | | 8 | | |
|
Loans, net of allowance for credit losses of $1,276 at December 31, 2025 and $1,318 at
December 31, 2024 |
| | | | 85,023 | | | | | | 83,790 | | |
|
Premises and equipment, net
|
| | | | 1,679 | | | | | | 1,618 | | |
|
Federal Home Loan Bank stock, at cost
|
| | | | 1,357 | | | | | | 1,357 | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | 396 | | |
|
Other assets
|
| | | | 160 | | | | | | 117 | | |
|
Total assets
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
| Liabilities: | | | | | | | | | | | | | |
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing deposits
|
| | | | 58,548 | | | | | | 58,346 | | |
|
Total deposits
|
| | | | 61,295 | | | | | | 61,325 | | |
|
Federal Home Loan Bank advances
|
| | | | 18,000 | | | | | | 18,000 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 1,107 | | |
|
Accrued interest payable and other liabilities
|
| | | | 671 | | | | | | 695 | | |
|
Total liabilities
|
| | | | 80,948 | | | | | | 81,127 | | |
| Commitments and contingencies | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized at December 31, 2025 and 2024
|
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value, 12,000,000 shares authorized, 3,634,047 shares issued at December 31, 2025 and 2024
|
| | | | 36 | | | | | | 36 | | |
|
Additional paid-in capital
|
| | | | 10,423 | | | | | | 10,423 | | |
|
Treasury stock, at cost (344,980 shares at December 31, 2025 and 2024)
|
| | | | (3,075) | | | | | | (3,075) | | |
|
Retained earnings
|
| | | | 8,915 | | | | | | 8,577 | | |
|
Accumulated other comprehensive income
|
| | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 97,247 | | | | | $ | 97,088 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Interest and dividend income: | | | | | | | | | | | | | |
|
Loans, including fees
|
| | | $ | 4,732 | | | | | $ | 4,307 | | |
|
Interest earning deposits
|
| | | | 341 | | | | | | 454 | | |
|
Federal Home Loan Bank stock
|
| | | | 98 | | | | | | 96 | | |
|
Total interest and dividend income
|
| | | | 5,171 | | | | | | 4,857 | | |
| Interest expense: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 957 | | | | | | 1,162 | | |
|
Federal Home Loan Bank advances
|
| | | | 779 | | | | | | 560 | | |
|
Total interest expense
|
| | | | 1,736 | | | | | | 1,722 | | |
|
Net interest income
|
| | | | 3,435 | | | | | | 3,135 | | |
|
Provision for credit losses
|
| | | | — | | | | | | — | | |
|
Net interest income after provision for credit losses
|
| | | | 3,435 | | | | | | 3,135 | | |
| Non-interest income: | | | | | | | | | | | | | |
|
Other income
|
| | | | 54 | | | | | | 57 | | |
|
Total non-interest income
|
| | | | 54 | | | | | | 57 | | |
| Non-interest expense: | | | | | | | | | | | | | |
|
Compensation and benefits
|
| | | | 1,951 | | | | | | 1,922 | | |
|
Occupancy and equipment
|
| | | | 200 | | | | | | 234 | | |
|
Data processing
|
| | | | 343 | | | | | | 332 | | |
|
Professional fees
|
| | | | 341 | | | | | | 570 | | |
|
Other expense
|
| | | | 316 | | | | | | 464 | | |
|
Total non-interest expense
|
| | | | 3,151 | | | | | | 3,522 | | |
|
Income (loss) before income taxes
|
| | | | 338 | | | | | | (330) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Earnings (loss) per common share: | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Diluted
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Unrealized gain on securities available for sale:
|
| | | | | | | | | | | | |
|
Unrealized holding gain arising during the period
|
| | | | — | | | | | | — | | |
|
Tax effect
|
| | | | — | | | | | | — | | |
|
Total other comprehensive income
|
| | | | — | | | | | | — | | |
|
Comprehensive income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
| | | |
Common
Stock |
| |
Additional
Paid-in Capital |
| |
Treasury
Stock |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income |
| |
Total
|
| ||||||||||||||||||
|
Balance at January 1, 2024
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,907 | | | | | $ | — | | | | | $ | 16,291 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (330) | | | | | | — | | | | | | (330) | | |
|
Balance at December 31, 2024
|
| | | | 36 | | | | | | 10,423 | | | | | | (3,075) | | | | | | 8,577 | | | | | | — | | | | | | 15,961 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 338 | | | | | | — | | | | | | 338 | | |
|
Balance at December 31, 2025
|
| | | $ | 36 | | | | | $ | 10,423 | | | | | $ | (3,075) | | | | | $ | 8,915 | | | | | $ | — | | | | | $ | 16,299 | | |
| | | |
For the years ended
December 31, |
| | | |||||||||||||
| | | |
2025
|
| |
2024
|
| | | ||||||||||
| Cash flows from operating activities | | | | | | | | | | | | | | | | ||||
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | | | | ||||
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | | | | ||||
|
Net accretion of deferred costs on loans
|
| | | | (238) | | | | | | (240) | | | | | ||||
|
Depreciation
|
| | | | 56 | | | | | | 67 | | | | | ||||
|
Loss on disposal of premises and equipment
|
| | | | 6 | | | | | | — | | | | | ||||
|
Net change in advance payments by borrowers for taxes and insurance
|
| | | | (125) | | | | | | (101) | | | | | ||||
|
Change in accrued interest receivable and other assets
|
| | | | (125) | | | | | | 313 | | | | | ||||
|
Change in accrued interest payable and other liabilities
|
| | | | (24) | | | | | | (217) | | | | | ||||
|
Net cash used in operating activities
|
| | | | (112) | | | | | | (508) | | | | | ||||
|
Cash flows from investing activities
|
| | | | | | | | | | | | | | | ||||
|
Proceeds from maturities, calls, and principal repayments of securities available-for-sale
|
| | | | 8 | | | | | | 18 | | | | | ||||
|
Net principal repayments on loans held-for-investment
|
| | | | 6,962 | | | | | | 7,088 | | | | | ||||
|
Purchases of residential real estate loans
|
| | | | (7,957) | | | | | | (5,998) | | | | | ||||
|
Purchases of premises and equipment
|
| | | | (123) | | | | | | (18) | | | | | ||||
|
Net cash provided by (used in) investing activities
|
| | | | (1,110) | | | | | | 1,090 | | | | | ||||
|
Cash flows from financing activities
|
| | | | | | | | | | | | | | | ||||
|
Net decrease in deposits
|
| | | | (30) | | | | | | (5,471) | | | | | ||||
|
Proceeds from Federal Home Loan Bank advances
|
| | | | 9,000 | | | | | | 18,500 | | | | | ||||
|
Repayment of Federal Home Loan Bank advances
|
| | | | (9,000) | | | | | | (15,000) | | | | | ||||
|
Net cash used in financing activities
|
| | | | (30) | | | | | | (1,971) | | | | | ||||
|
Net decrease in cash and cash equivalents
|
| | | | (1,252) | | | | | | (1,389) | | | | | ||||
|
Cash and cash equivalents at beginning of period
|
| | | | 9,802 | | | | | | 11,191 | | | | | ||||
|
Cash and cash equivalents at end of period
|
| | | $ | 8,550 | | | | | $ | 9,802 | | | | | ||||
|
Supplemental cash flow information
|
| | | | | ||||||||||||||
| Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | 1,718 | | | | | $ | 1,720 | | | | | ||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities – FHLMC
|
| | | $ | 3 | | | | | $ | — | | | | | $ | — | | | | | $ | 3 | | |
|
Collateralized mortgage obligations
|
| | | | 5 | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | — | | | | | $ | 8 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 70,692 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | 12,959 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | 2,550 | | | | | | 2,978 | | |
|
Total loans
|
| | | | 86,201 | | | | | | 85,209 | | |
|
Deferred loan (fees) costs, net
|
| | | | 98 | | | | | | (101) | | |
|
Allowance for credit losses
|
| | | | (1,276) | | | | | | (1,318) | | |
|
Loans, net
|
| | | $ | 85,023 | | | | | $ | 83,790 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2025 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
|
Loans charged-off
|
| | | | (42) | | | | | | — | | | | | | (42) | | |
|
Total ending allowance balance
|
| | | $ | 1,120 | | | | | $ | 156 | | | | | $ | 1,276 | | |
| | | |
Residential
Real Estate |
| |
Commercial
Real Estate |
| |
Total
|
| |||||||||
| 2024 | | | | | | | | | | | | | | | | | | | |
| Allowance for credit losses: | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 1,151 | | | | | $ | 156 | | | | | $ | 1,307 | | |
|
Loans charged-off
|
| | | | (1) | | | | | | — | | | | | | (1) | | |
|
Recoveries
|
| | | | 12 | | | | | | — | | | | | | 12 | | |
|
Total ending allowance balance
|
| | | $ | 1,162 | | | | | $ | 156 | | | | | $ | 1,318 | | |
| | | |
Non-accrual
|
| |
Non-accrual
With No Allowance For Credit Loss |
| ||||||
| 2025 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,140 | | | | | $ | 1,140 | | |
|
Multifamily
|
| | | | 60 | | | | | | 60 | | |
|
Total
|
| | | $ | 1,200 | | | | | $ | 1,200 | | |
| 2024 | | | | | | | | | | | | | |
| Residential real estate | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 2,027 | | | | | $ | 1,145 | | |
|
Multifamily
|
| | | | 68 | | | | | | 68 | | |
|
Total
|
| | | $ | 2,095 | | | | | $ | 1,213 | | |
| | | |
30 – 59
Days Past Due |
| |
60 – 89
Days Past Due |
| |
90 Days
and Greater Past Due |
| |
Total
Past Due |
| |
Current
|
| |
Total
|
| ||||||||||||||||||
| 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,140 | | | | | $ | 3,501 | | | | | $ | 67,191 | | | | | $ | 70,692 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 60 | | | | | | 60 | | | | | | 12,899 | | | | | | 12,959 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,550 | | | | | | 2,550 | | |
|
Total
|
| | | $ | 1,516 | | | | | $ | 845 | | | | | $ | 1,200 | | | | | $ | 3,561 | | | | | $ | 82,640 | | | | | $ | 86,201 | | |
| 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,027 | | | | | $ | 3,874 | | | | | $ | 68,707 | | | | | $ | 72,581 | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 68 | | | | | | 68 | | | | | | 9,582 | | | | | | 9,650 | | |
|
Commercial real estate
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,978 | | | | | | 2,978 | | |
|
Total
|
| | | $ | 1,293 | | | | | $ | 554 | | | | | $ | 2,095 | | | | | $ | 3,942 | | | | | $ | 81,267 | | | | | $ | 85,209 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,237 | | | | | | — | | | | | $ | 12,899 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | — | | | | | | 60 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 4,025 | | | | | $ | 956 | | | | | $ | 721 | | | | | $ | 4,400 | | | | | $ | 1,560 | | | | | $ | 1,297 | | | | | | — | | | | | $ | 12,959 | | |
| Commercial real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 333 | | | | | | — | | | | | $ | 370 | | | | | $ | 1,847 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 2,550 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Multifamily | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,397 | | | | | $ | — | | | | | $ | 9,582 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 68 | | | | | | — | | | | | | 68 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | 970 | | | | | $ | 755 | | | | | $ | 4,839 | | | | | $ | 1,621 | | | | | $ | 1,465 | | | | | $ | — | | | | | $ | 9,650 | | |
| Commercial real estate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Risk rating:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Substandard
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | $ | — | | | | | $ | 388 | | | | | $ | 1,901 | | | | | $ | 689 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,978 | | |
| | | |
2025
|
| |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| ||||||||||||||||||||||||
| As of December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family Payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 7,758 | | | | | $ | 4,362 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 10,986 | | | | | $ | 8,129 | | | | | $ | 2,917 | | | | | $ | 69,552 | | |
|
Non-performing
|
| | | | — | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 865 | | | | | | 101 | | | | | | — | | | | | | 1,140 | | |
|
Total
|
| | | $ | 7,758 | | | | | $ | 4,536 | | | | | $ | 2,319 | | | | | $ | 33,081 | | | | | $ | 11,851 | | | | | $ | 8,230 | | | | | $ | 2,917 | | | | | $ | 70,692 | | |
| | | |
2024
|
| |
2023
|
| |
2022
|
| |
2021
|
| |
Prior
|
| |
Revolving
Loans Amortized Cost Basis |
| |
Total
|
| |||||||||||||||||||||
| As of December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate – | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One-to-four-family payment performance:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Performing
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,751 | | | | | $ | 12,985 | | | | | $ | 8,379 | | | | | $ | 3,121 | | | | | $ | 70,554 | | |
|
Non-performing
|
| | | | — | | | | | | — | | | | | | 133 | | | | | | 865 | | | | | | 1,029 | | | | | | — | | | | | | 2,027 | | |
|
Total
|
| | | $ | 5,719 | | | | | $ | 2,599 | | | | | $ | 37,884 | | | | | $ | 13,850 | | | | | $ | 9,408 | | | | | $ | 3,121 | | | | | $ | 72,581 | | |
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
|
Total collateral dependent loans
|
| | | $ | 882 | | | | | $ | — | | | | | $ | — | | | | | $ | 882 | | |
| | | | | | |
Fair Value Measurements Using
|
| ||||||||||||||||||
| | | |
Carrying
Value |
| |
Quoted Prices in
Active Markets for Identical Assets |
| |
Significant Other
Observable Inputs |
| |
Significant
Unobservable Inputs |
| ||||||||||||
| | | | | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| At December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
Total securities available-for-sale
|
| | | $ | 8 | | | | | $ | — | | | | | $ | 8 | | | | | $ | — | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 8,550 | | | | | $ | 8,550 | | | | | $ | — | | | | | $ | — | | | | | $ | 8,550 | | |
|
Loans, net
|
| | | | 85,023 | | | | | | — | | | | | | — | | | | | | 82,926 | | | | | | 82,926 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 478 | | | | | | — | | | | | | 478 | | | | | | — | | | | | | 478 | | |
|
December 31, 2025:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 18,139 | | | | | $ | — | | | | | $ | 18,139 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 982 | | | | | | 982 | | | | | | — | | | | | | — | | | | | | 982 | | |
|
Accrued interest payable
|
| | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | 193 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | — | | | | | | 26,042 | | | | | | — | | | | | | 26,042 | | |
|
Other deposits
|
| | | | 34,383 | | | | | | — | | | | | | 34,383 | | | | | | — | | | | | | 34,383 | | |
|
December 31, 2024:
|
| |
Carrying
Value |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| |||||||||||||||
| Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,802 | | | | | $ | 9,802 | | | | | $ | — | | | | | $ | — | | | | | $ | 9,802 | | |
|
Loans, net
|
| | | | 83,790 | | | | | | — | | | | | | — | | | | | | 83,812 | | | | | | 83,812 | | |
|
Federal Home Loan Bank stock
|
| | | | 1,357 | | | | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Accrued interest receivable
|
| | | | 396 | | | | | | — | | | | | | 396 | | | | | | — | | | | | | 396 | | |
| Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLB advances
|
| | | $ | 18,000 | | | | | $ | — | | | | | $ | 17,983 | | | | | $ | — | | | | | $ | 17,983 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 1,107 | | | | | | 1,107 | | | | | | — | | | | | | — | | | | | | 1,107 | | |
|
Accrued interest payable
|
| | | | 175 | | | | | | — | | | | | | 175 | | | | | | — | | | | | | 175 | | |
|
Certificates of deposit
|
| | | | 25,356 | | | | | | — | | | | | | 25,324 | | | | | | — | | | | | | 25,324 | | |
|
Other deposits
|
| | | | 35,969 | | | | | | — | | | | | | 35,969 | | | | | | — | | | | | | 35,969 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Land
|
| | | $ | 807 | | | | | $ | 807 | | |
|
Building
|
| | | | 355 | | | | | | 355 | | |
|
Building improvements
|
| | | | 837 | | | | | | 728 | | |
|
Drive-up addition
|
| | | | 577 | | | | | | 577 | | |
|
Furniture and equipment
|
| | | | 429 | | | | | | 634 | | |
|
Total cost
|
| | | | 3,005 | | | | | | 3,101 | | |
|
Accumulated depreciation
|
| | | | (1,326) | | | | | | (1,483) | | |
| | | | | $ | 1,679 | | | | | $ | 1,618 | | |
| | | |
At December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Non-interest-bearing deposits
|
| | | $ | 2,747 | | | | | $ | 2,979 | | |
|
Interest-bearing checking
|
| | | | 1,039 | | | | | | 992 | | |
|
Savings
|
| | | | 26,653 | | | | | | 27,907 | | |
|
Money market deposit accounts
|
| | | | 3,944 | | | | | | 4,091 | | |
|
Certificates of deposit
|
| | | | 26,912 | | | | | | 25,356 | | |
| | | | | $ | 61,295 | | | | | $ | 61,325 | | |
| |
2026
|
| | | $ | 26,442 | | |
| |
2027
|
| | | | 433 | | |
| |
2028
|
| | | | 23 | | |
| |
2029
|
| | | | 14 | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 26,912 | | |
| |
2026
|
| | | $ | 7,000 | | |
| |
2027
|
| | | | 7,000 | | |
| |
2028
|
| | | | 4,000 | | |
| |
2029
|
| | | | — | | |
| |
2030
|
| | | | — | | |
| | | | | | $ | 18,000 | | |
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Term |
| |||||||||
|
Outstanding at January 1, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 9 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited or expired
|
| | | | — | | | | | | — | | | | | | — | | |
|
Outstanding at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Exercisable at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
|
Vested at December 31, 2025
|
| | | | 145,000 | | | | | $ | 1.43 | | | | | | 8 | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Current tax expense (benefit)
|
| | | | — | | | | | | — | | |
|
Deferred tax expense (benefit)
|
| | | $ | 97 | | | | | $ | (100) | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | 100 | | |
| | | | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |||||||||
| | | |
Amount
|
| |
Percent
|
| ||||||
|
Federal statutory income tax
|
| | | $ | 71 | | | | | | 21.0% | | |
|
Effect of:
|
| | | | | | | | | | | | |
|
State and local income taxes, net of federal benefit(*)
|
| | | | 23 | | | | | | 6.8 | | |
|
Nondeductible items
|
| | | | 3 | | | | | | 0.9 | | |
|
Change in valuation allowance
|
| | | | (97) | | | | | | (28.7) | | |
|
Total
|
| | | $ | — | | | | | | 0.0% | | |
| | | |
For the years ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | |
|
Allowance for credit losses
|
| | | $ | 355 | | | | | $ | 355 | | |
|
Interest on nonaccrual loans
|
| | | | 191 | | | | | | 191 | | |
|
Stock compensation
|
| | | | 64 | | | | | | 64 | | |
|
Accrued bonus
|
| | | | 33 | | | | | | 14 | | |
|
Depreciation
|
| | | | 21 | | | | | | 20 | | |
|
Net operating losses
|
| | | | 1,722 | | | | | | 1,766 | | |
|
Deferred transaction costs
|
| | | | — | | | | | | 67 | | |
|
Other
|
| | | | 13 | | | | | | 19 | | |
| | | | | | 2,399 | | | | | | 2,496 | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | — | | |
|
Valuation allowance for deferred tax assets
|
| | | | (2,399) | | | | | | (2,496) | | |
|
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Basic: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Basic earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
| Diluted: | | | | | | | | | | | | | |
|
Net Income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Weighted average common shares outstanding
|
| | | | 3,289,067 | | | | | | 3,289,067 | | |
|
Add: Dilutive effects of assumed exercises of stock options
|
| | | | 61,053 | | | | | | — | | |
|
Average shares and dilutive potential common shares
|
| | | | 3,350,120 | | | | | | 3,289,067 | | |
|
Diluted earnings (loss) per common share
|
| | | $ | 0.10 | | | | | $ | (0.10) | | |
|
Antidilutive stock options
|
| | | | — | | | | | | 145,000 | | |
| | | |
Actual
|
| |
Minimum Required for
Capital Adequacy Purposes under Basel III |
| |
To Be Well Capitalized
Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| December 31, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 16,492 | | | | | | 24.45% | | | | | $ | 7,083 | | | | | | 10.50% | | | | | $ | 6,746 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk-weighted assets
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 5,734 | | | | | | 8.50 | | | | | | 5,397 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,644 | | | | | | 23.19 | | | | | | 4,722 | | | | | | 7.00 | | | | | | 4,385 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,644 | | | | | | 16.37 | | | | | | 3,822 | | | | | | 4.00 | | | | | | 4,777 | | | | | | 5.00 | | |
| December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital to risk-weighted assets
|
| | | $ | 15,855 | | | | | | 24.42% | | | | | $ | 6,818 | | | | | | 10.50% | | | | | $ | 6,493 | | | | | | 10.00% | | |
|
Tier 1 (core) capital to risk- weighted assets
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 5,519 | | | | | | 8.50 | | | | | | 5,195 | | | | | | 8.00 | | |
|
Common Tier 1 (CET1)
|
| | | | 15,038 | | | | | | 23.16 | | | | | | 4,545 | | | | | | 7.00 | | | | | | 4,221 | | | | | | 6.50 | | |
|
Tier 1 (core) capital to adjusted total assets
|
| | | | 15,038 | | | | | | 16.46 | | | | | | 3,655 | | | | | | 4.00 | | | | | | 4,569 | | | | | | 5.00 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 822 | | | | | $ | 935 | | |
|
Investment in banking subsidiaries
|
| | | | 15,644 | | | | | | 15,039 | | |
|
Other assets
|
| | | | 16 | | | | | | — | | |
|
Total assets
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Accrued interest payable and other liabilities
|
| | | $ | 183 | | | | | $ | 13 | | |
|
Stockholders’ equity
|
| | | | 16,299 | | | | | | 15,961 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 16,482 | | | | | $ | 15,974 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| INCOME | | | | | | | | | | | | | |
|
Interest income
|
| | | $ | 1 | | | | | $ | 1 | | |
|
Total income
|
| | | $ | 1 | | | | | $ | 1 | | |
| EXPENSE | | | | | | | | | | | | | |
|
Professional fees
|
| | | $ | 157 | | | | | $ | 23 | | |
|
Directors and management fees
|
| | | | 100 | | | | | | 65 | | |
|
Other expenses
|
| | | | 11 | | | | | | 15 | | |
|
Total expense
|
| | | $ | 268 | | | | | $ | 103 | | |
| | | | | | | | | | | | | | |
|
LOSS BEFORE INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | (267) | | | | | $ | (102) | | |
|
Income tax expense (benefit)
|
| | | $ | — | | | | | $ | — | | |
|
Equity in undistributed income (loss)
|
| | | | 605 | | | | | | (228) | | |
| | | | | | | | | | | | | | |
|
INCOME (LOSS) AFTER INCOME TAX AND UNDISTRIBUTED SUBSIDIARY INCOME (LOSS)
|
| | | $ | 338 | | | | | $ | (330) | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 338 | | | | | $ | (330) | | |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed (income) loss of subsidiary
|
| | | | (605) | | | | | | 228 | | |
|
Change in other assets
|
| | | | (16) | | | | | | — | | |
|
Change in accrued interest payable and other liabilities
|
| | | | 170 | | | | | | (6) | | |
|
Net cash used in operating activities
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Net decrease in cash and cash equivalents
|
| | | $ | (113) | | | | | $ | (108) | | |
|
Cash and cash equivalents at beginning of period
|
| | | | 935 | | | | | | 1,043 | | |
|
Cash and cash equivalents at end of period
|
| | | $ | 822 | | | | | $ | 935 | | |
| | | |
Estimated
Amounts(1) |
| |||
|
Registrant’s Legal Fees and Expenses
|
| | | $ | 650,000 | | |
|
Registrant’s Accounting, Tax, Fees and Expenses
|
| | | | 250,000 | | |
|
Marketing Agent’s Fees and Expenses
|
| | | | 385,000 | | |
|
Records Management Agent’s Fees and Expenses
|
| | | | 40,000 | | |
|
Independent Appraiser’s Fees and Expenses
|
| | | | 67,500 | | |
|
Printing, Postage, Mailing and EDGAR Fees and Expenses
|
| | | | 195,000 | | |
|
Regulatory Filing Fees (SEC, FINRA, Blue Sky and OTCQB)
|
| | | | 45,000 | | |
|
Transfer Agent’s Fees and Expenses
|
| | | | 20,000 | | |
|
Business Plan Fees and Expenses
|
| | | | 37,500 | | |
|
Consultant’s Fees and Expenses
|
| | | | 30,000 | | |
|
Proxy Solicitation Fees and Expenses
|
| | | | 12,500 | | |
|
Other
|
| | | | 32,500 | | |
|
Total
|
| | | $ | 1,765,000 | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 1.1 | | | | |
| | 1.2 | | | Engagement Letter between Performance Trust Capital Partners, LLC, Mutual Federal Bank, Mutual Federal Bancorp and Mutual Federal, MHC with respect to records agent and Stock Information Center management services* | |
| | 1.3 | | | | |
| | 2.1 | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 4.1 | | | | |
| | 5.1 | | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 8.1 | | | | |
| | 10.1 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Stephen M. Oksas†* | |
| | 10.2 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Rodney D. Stickle†* | |
| | 10.3 | | | Form of Amended and Restated Employment Agreement by and between MFB Bancorp, Inc., Mutual Federal Bank and Julie H. Oksas†* | |
| | 10.4 | | | | |
| | 10.5 | | | Form of Non-Qualified Stock Option Award Agreement Under the Mutual Federal Bancorp 2023 Stock Option Plan†* | |
| | 21.1 | | | | |
| | 23.1 | | | Consent of Vedder Price P.C. (contained in opinions included as Exhibits 5.1 and 8.1) | |
| | 23.2 | | | | |
| | 23.3 | | | | |
| | 24.1 | | | | |
| | 99.1 | | | | |
| | 99.2 | | | | |
| | 99.3 | | | | |
| | 99.4 | | | | |
| | 99.5 | | | | |
| | 99.6 | | | | |
| | 99.7 | | | | |
| | 99.8 | | | | |
| | 99.9 | | | | |
| |
107.1
|
| | |
| |
Signatures
|
| |
Title
|
| |
Date
|
| |||
| |
/s/ Stephen M. Oksas
Stephen M. Oksas
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
| |
November 6, 2026
|
| |||
| |
/s/ Rodney D. Stickle
Rodney D. Stickle
|
| |
Executive Vice President, Chief Financial
Officer and Director (Principal Financial and Principal Accounting Officer) |
| |
November 6, 2026
|
| |||
| |
*
Julie H. Oksas
|
| |
Executive Vice President, Chief Credit Officer,
Corporate Secretary and Director |
| |
November 6, 2026
|
| |||
| |
*
Stanley Balzekas III
|
| |
Director
|
| |
November 6, 2026
|
| |||
| |
*
John L. Garlanger
|
| |
Director
|
| |
November 6, 2026
|
| |||
| |
*
Robert P. Kazan
|
| |
Director
|
| |
November 6, 2026
|
| |||
| |
*
Amy P. Keane
|
| |
Director
|
| |
November 6, 2026
|
| |||
| |
* By:
|
| |
/s/ Stephen M. Oksas
Stephen M. Oksas
|
| |
Attorney-in-Fact
|
| |
November 6, 2026
|
|
Exhibit 23.3
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement of MFB Bancorp, Inc. on Form S-1 as amended of our report dated September 14, 2026 on the consolidated financial statements of Mutual Federal Bancorp, Inc. and to the reference to us under the heading “Experts” in the prospectus.
| /s/ Crowe LLP | |
| Crowe LLP |
Oakbrook Terrace, Illinois
November 6, 2026
Exhibit 99.9
REVOCABLE PROXY
THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS OF
MUTUAL FEDERAL BANCORP, INC.
SPECIAL MEETING OF STOCKHOLDERS TO BE HELD ON JANUARY 6, 2027
The undersigned hereby appoints the Board of Directors of Mutual Federal Bancorp, Inc., with full powers of substitution, to act as attorney and proxy for the undersigned to vote all shares of common stock of Mutual Federal Bancorp, Inc. that the undersigned is entitled to vote at the Special Meeting of Stockholders (“Special Meeting”), to be held at Chicago Marriott Southwest at Burr Ridge, 1200 Burr Ridge Parkway, Burr Ridge, IL 60527 at 2:00 p.m., Central Time, on January 6, 2027 as follows:
| FOR | AGAINST | ABSTAIN | ||
| 1. | The approval of a plan of conversion and reorganization (the “Plan of Conversion”), whereby Mutual Federal, MHC and Mutual Federal Bancorp, Inc. 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; and | ¨ | ¨ | ¨ |
| 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 following informational proposals: | ||||
| 3. | The approval of a provision in MFB Bancorp’s certificate of incorporation requiring a super-majority vote of stockholders to approve certain amendments to the certificate of incorporation; and | ¨ | ¨ | ¨ |
| 4. | The approval of a provision in MFB Bancorp’s certificate of incorporation requiring a super-majority vote of stockholders to approve stockholder-proposed amendments to MFB Bancorp’s bylaws; | ¨ | ¨ | ¨ |
| 5. | The approval of a provision in MFB Bancorp’s certificate of incorporation to limit the voting rights of shares beneficially owned in excess of 10% of MFB Bancorp’s outstanding voting stock; and | ¨ | ¨ | ¨ |
| Such other business that may properly come before the Special Meeting. | ||||
The Board of Directors recommends a vote “FOR” each of the above-listed proposals.
THE PROVISIONS OF MFB BANCORP’S CERTIFICATE OF INCORPORATION THAT ARE SUMMARIZED AS INFORMATIONAL PROPOSALS 3 THROUGH 5 WERE UNANIMOUSLY APPROVED BY THE BOARDS OF DIRECTORS OF MUTUAL FEDERAL BANCORP, MHC AND MUTUAL FEDERAL BANCORP, INC. AS PART OF THE PROCESS BY WHICH THE BOARDS OF DIRECTORS APPROVED THE 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 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 PLAN OF CONVERSION AND REORGANIZATION, REGARDLESS OF WHETHER STOCKHOLDERS VOTE TO APPROVE ANY OR ALL OF THE INFORMATIONAL PROPOSALS.
THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED FOR ONE OR MORE PROPOSALS, THIS PROXY, IF SIGNED, WILL BE VOTED “FOR” THE PROPOSALS. NOT VOTING IS THE EQUIVALENT OF VOTING “AGAINST” THE APPROVAL OF THE PLAN OF CONVERSION. IF ANY OTHER BUSINESS IS PRESENTED AT THE SPECIAL MEETING OF STOCKHOLDERS, THIS PROXY WILL BE VOTED BY THE BOARD OF DIRECTORS IN ITS 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 or at any adjournment thereof and after notification to the Secretary of Mutual Federal Bancorp, Inc. at the Special Meeting of the stockholder’s decision to terminate 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 Secretary of Mutual Federal Bancorp, Inc. at the address set forth on the Notice of Special Meeting of Stockholders, or by the filing of a later-dated proxy before a vote being taken on a particular proposal at the Special Meeting.
The undersigned acknowledges receipt from Mutual Federal Bancorp, Inc. before the execution of this proxy of a Notice of Special Meeting and the enclosed proxy statement/prospectus dated [Date of Proxy Statement].
| Dated: _________________, ______ | ¨ Check Box if You Plan to Attend the Special Meeting |
| 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 promptly in the enclosed postage-prepaid envelope. Alternatively, you can vote by telephone or Internet today by following the below instructions. Please vote all proxy cards that you receive; none are duplicates.
Internet and telephone voting are quick and simple ways to vote and are available 24 hours a day, 7 days a week through 11:59 p.m., Central Time, on _____________, 2027.
If you vote by telephone or Internet, you DO NOT need to return your proxy card by mail.
VOTE BY INTERNET at _________________. Have your proxy card in hand when you access the website.
VOTE BY TELEPHONE at ______________. Use any touch-tone telephone to vote your proxy. Have your proxy card in hand when you call.
IMPORTANT NOTICE REGARDING THE AVAILABILITY OF PROXY MATERIALS FOR THE SPECIAL MEETING
The Notice of Special Meeting of Stockholders, Proxy Statement and Proxy Card are available at _______________________________.