Bogota Financial Corp. Reports Results for the Three and Nine Months Ended September 30, 2024

Bogota Financial Corp. (NASDAQ: BSBK) (the “Company”), the holding company for Bogota Savings Bank (the “Bank”), reported a net loss for the three months ended September 30, 2024 of $147,000, or $0.01 per basic and diluted share, compared to a net loss of $29,000, or $0.00 per basic and diluted share, for the comparable prior year period. The Company reported a net loss for the nine months ended September 30, 2024 of $1.0 million, or $0.08 per basic and diluted share, compared to net income of $1.8 million, or $0.14 per basic and diluted share, for the nine months ended September 30, 2023.

On April 24, 2024, the Company announced it had received regulatory approval for the repurchase of up to 237,090 shares of its common stock, or approximately 5% of its then outstanding common stock (excluding shares held by Bogota Financial, MHC). The repurchase program does not have a scheduled expiration date and the Board of Directors has the right to suspend or discontinue the program at any time. As of September 30, 2024, 163,790 shares have been repurchased pursuant to the program at a cost of $1.2 million.

Other Financial Highlights:

Total assets increased $39.5 million, or 4.2%, to $978.8 million at September 30, 2024 from $939.3 million at December 31, 2023, due to an increase in securities, offset by a decrease in cash and cash equivalents and loans.
Cash and cash equivalents decreased $3.9 million, or 15.8%, to $21.0 million at September 30, 2024 from $24.9 million at December 31, 2023 as excess funds were used to purchase securities.
Securities increased $47.1 million, or 33.3%, to $188.7 million at September 30, 2024 from $141.5 million at December 31, 2023.
Net loans decreased $5.8 million, or 0.8%, to $708.9 million at September 30, 2024 from $714.7 million at December 31, 2023.
Total deposits at September 30, 2024 were $629.3 million, increasing $3.9 million, or 0.6%, as compared to $625.3 million at December 31, 2023, due to a $2.3 million increase in interest-bearing deposits, primarily in certificates of deposit, and a $1.6 million increase in non-interest bearing demand accounts. The average cost of deposits increased 121 basis points to 3.88% for the first three quarters of 2024 from 2.67% for the first nine months of 2023 due to higher interest rates and a larger percentage of deposits consisting of higher-costing certificates of deposit.
Federal Home Loan Bank advances increased $34.9 million, or 20.8% to $202.6 million at September 30, 2024 from $167.7 million as of December 31, 2023.

Kevin Pace, President and Chief Executive Officer, said “The Bank continues its growth strategy focusing on core deposits and commercial lending. We have seen an uptick in our commercial pipeline this quarter that shows interest remains strong in our market. Offering new desirable technology through partnerships with our providers is a key initiative we are focusing on going into 2025. This will allow us to attract new customers in our competitive environment.”

"The Bank completed its third stock repurchase program earlier this year and promptly began its fourth buyback. We remain diligent in our efforts to show confidence and deliver value to our shareholders."

Income Statement Analysis

Comparison of Operating Results for the Three Months Ended September 30, 2024 and September 30, 2023

Net income decreased by $118,000 to a net loss of $147,000 for the three months ended September 30, 2024 from a net loss of $29,000 for the three months ended September 30, 2023. This decrease was primarily due to a decrease of $260,000 in net interest income, partially offset by a decrease of $171,000 in salaries and employee benefit costs, an increase of $48,000 in income tax benefit and a $38,000 increase in non-interest income.

Interest income increased $1.3 million, or 14.3%, from $9.3 million for the three months ended September 30, 2023 to $10.6 million for the three months ended September 30, 2024 primarily due to higher yields on interest-earning assets and an increase in the average balance of securities.

Interest income on cash and cash equivalents decreased $30,000, or 17.9%, to $138,000 for the three months ended September 30, 2024 from $168,000 for the three months ended September 30, 2023 due to a $2.6 million decrease in the average balance to $10.2 million for the three months ended September 30, 2024 from $12.8 million for the three months ended September 30, 2023, reflecting the use of excess cash to purchase securities. The decrease was offset by an 18 basis point increase in the average yield from 5.21% for the three months ended September 30, 2023 to 5.39% for the three months ended September 30, 2024 due to the higher interest rate environment.

Interest income on loans increased $401,000, or 5.0%, to $8.4 million for the three months ended September 30, 2024 compared to $8.0 million for the three months ended September 30, 2023 due primarily to a 24 basis point increase in the average yield from 4.45% for the three months ended September 30, 2023 to 4.69% for the three months ended September 30, 2024, and to a lesser extent, a $876,000 increase in the average balance to $711.6 million for the three months ended September 30, 2024 from $710.7 million for the three months ended September 30, 2023.

Interest income on securities increased $889,000, or 88.2%, to $1.9 million for the three months ended September 30, 2024 from $1.0 million for the three months ended September 30, 2023 primarily due to a $48.7 million increase in the average balance to $187.2 million for the three months ended September 30, 2024 from $138.5 million for the three months ended September 30, 2023, and a 114 basis point increase in the average yield from 2.91% for the three months ended September 30, 2023 to 4.05% for the three months ended September 30, 2024 due to the higher interest rate environment.

Interest expense increased $1.6 million, or 26.2%, from $6.1 million for the three months ended September 30, 2023 to $7.7 million for the three months ended September 30, 2024 due to higher costs and average balances on certificates of deposit and borrowings.

Interest expense on interest-bearing deposits increased $1.0 million, or 20.8%, to $5.9 million for the three months ended September 30, 2024 from $4.9 million for the three months ended September 30, 2023. The increase was due to a 73 basis point increase in the average cost of deposits to 3.84% for the three months ended September 30, 2024 from 3.11% for the three months ended September 30, 2023. The increase in the average cost of deposits was due to the higher interest rate environment and a change in the composition of the deposit portfolio. The average balances of certificates of deposit decreased $831,000 to $497.2 million for the three months ended September 30, 2024 from $498.1 million for the three months ended September 30, 2023 while the average balance of NOW/money market accounts and savings accounts decreased $9.0 million and $2.1 million for the three months ended September 30, 2024, respectively, compared to the three months ended September 30, 2023.

Interest expense on Federal Home Loan Bank advances increased $582,000, or 47.7%, from $1.2 million for the three months ended September 30, 2023 to $1.8 million for the three months ended September 30, 2024. The increase was primarily due to an increase in the average balance of $71.6 million to $196.9 million for the three months ended September 30, 2024 from $125.3 million for the three months ended September 30, 2023. The increase was slightly offset by a decrease in the average cost of borrowings of 22 basis points to 3.64% for the three months ended September 30, 2024 from 3.86% for the three months ended September 30, 2023 due to new borrowings being at lower rates. At September 30, 2024, cash flow hedges used to manage interest rate risk had a notional value of $65.0 million, while fair value hedges totaled $60.0 million in notional value. During the three months ended September 30, 2024, the use of the cash flow and fair value hedges reduced the interest expense on the Federal Home Loan Bank advances and certificates of deposit by $498,000.

Net interest income decreased $260,000, or 8.1%, to $3.0 million for the three months ended September 30, 2024 from $3.2 million for the three months ended September 30, 2023. The decrease reflected a 20 basis point decrease in our net interest rate spread to 0.81% for the three months ended September 30, 2024 from 1.01% for the three months ended September 30, 2023. Our net interest margin decreased 19 basis points to 1.28% for the three months ended September 30, 2024 from 1.47% for the three months ended September 30, 2023.

We did not record a provision for credit losses for the three months ended September 30, 2024 or September 30, 2023 due to moderate loan growth and improved economic conditions.

Non-interest income increased by $38,000, or 13.0%, to $327,000 for the three months ended September 30, 2024 from $290,000 for the three months ended September 30, 2023. Bank-owned life insurance income increased $23,000, or 11.6%, due to higher balances during 2024 and gain on sale of loans increased $12,000 compared to no gain on sale of loans for the comparable period last year due to the sale of a $400,000 residential loan in 2024.

For the three months ended September 30, 2024, non-interest expense decreased $56,000, or 1.5%, over the comparable 2023 period. This was due to a $171,000, or 7.5% reduction in salaries and employee benefits, which decreased due to lower headcount and increased expenses in 2023 related to the retirement of the previous Chief Executive Officer, and a $40,000, or 31.9%, decrease in advertising expenses. Our FDIC insurance assessment also decreased by $26,000, or 19.8%. These decreases were partially offset by an increase in professional fees of $99,000, or 66.4%, due to higher consulting expense related to strategic business planning. Data processing expense also increased $100,000, or 48.8%, due to higher processing costs.

Income tax expense decreased $48,000, or 38.3%, to a benefit of $173,000 for the three months ended September 30, 2024 from a $125,000 benefit for the three months ended September 30, 2023. The decrease was due to a reduction of $166,000 in taxable income.

Comparison of Operating Results for the Nine Months Ended September 30, 2024 and September 30, 2023

Net income decreased by $2.8 million, or 156.1%, to a net loss of $1.0 million for the nine months ended September 30, 2024 from net income of $1.8 million for the nine months ended September 30, 2023. This decrease was primarily due to a decrease of $3.7 million in net interest income, partially offset by a decrease of $1.1 million in income tax expense.

Interest income increased $3.4 million, or 12.4%, from $27.7 million for the nine months ended September 30, 2023 to $31.1 million for the nine months ended September 30, 2024 due to higher yields on interest-earning assets and an increase in the average balance of securities, partially offset by a decrease in the average balance of loans and cash and cash equivalents.

Interest income on cash and cash equivalents decreased $8,000, or 1.9%, to $415,000 for the nine months ended September 30, 2024 from $423,000 for the nine months ended September 30, 2023 due a $2.3 million decrease in the average balance to $9.1 million for the nine months ended September 30, 2024 from $11.4 million for the nine months ended September 30, 2023, reflecting the decrease of liquidity due to increased securities purchases. This decrease was offset by a 111 basis point increase in the average yield due to the higher interest rate environment.

Interest income on loans increased $1.1 million, or 4.5%, to $24.9 million for the nine months ended September 30, 2024 compared to $23.8 million for the nine months ended September 30, 2023 due primarily to a 20 basis point increase in the average yield from 4.46% for the nine months ended September 30, 2023 to 4.66% for the nine months ended September 30, 2024, offset by a $1.9 million decrease in the average balance to $711.7 million for the nine months ended September 30, 2024 from $713.6 million for the nine months ended September 30, 2023.

Interest income on securities increased $2.2 million, or 69.4%, to $5.3 million for the nine months ended September 30, 2024 from $3.1 million for the nine months ended September 30, 2023 primarily due to a 112 basis point increase in the average yield from 2.80% for the nine months ended September 30, 2023 to 3.92% for the nine months ended September 30, 2024, and a $31.0 million increase in the average balance to $179.8 million for the nine months ended September 30, 2024 from $148.8 million for the nine months ended September 30, 2023.

Income from other interest-earning assets, which primarily consisted of Federal Home Loan Bank stock, increased $209,000, or 27.1% to $981,000 for the nine months ended September 30, 2024 from $772,000 for the nine months ended September 30, 2023 due to dividends paid on such stock.

Interest expense increased $7.1 million, or 45.5%, from $15.7 million for the nine months ended September 30, 2023 to $22.8 million for the nine months ended September 30, 2024 due to higher costs and average balances on certificates of deposit and borrowings.

Interest expense on interest-bearing deposits increased $5.3 million, or 41.5%, to $18.1 million for the nine months ended September 30, 2024 from $12.8 million for the nine months ended September 30, 2023. The increase was due to a 121 basis point increase in the average cost of deposits to 3.88% for the nine months ended September 30, 2024 from 2.67% for the nine months ended September 30, 2023. The increase in the average cost of deposits was due to the higher interest rate environment and a change in the composition of the deposit portfolio. The average balances of certificates of deposit increased $12.0 million to $510.5 million for the nine months ended September 30, 2024 from $498.5 million for the nine months ended September 30, 2023 while average NOW/money market accounts and savings accounts decreased $24.2 million and $5.7 million for the nine months ended September 30, 2024, respectively, compared to the nine months ended September 30, 2023.

Interest expense on Federal Home Loan Bank advances increased $1.8 million, or 62.7%, from $2.9 million for the nine months ended September 30, 2023 to $4.7 million for the nine months ended September 30, 2024. The increase was primarily due to an increase in the average balance of $60.7 million to $171.6 million for the nine months ended September 30, 2024 from $110.9 million for the nine months ended September 30, 2023. The increase was also due to an increase in the average cost of borrowings of 17 basis points to 3.67% for the nine months ended September 30, 2024 from 3.50% for the nine months ended September 30, 2023 due to new borrowings being at higher rates. At September 30, 2024, cash flow hedges used to manage interest rate risk had a notional value of $65.0 million, while fair value hedges totaled $60.0 million in notional value. During the nine months ended September 30, 2024, the use of the cash flow hedges reduced the interest expense on the Federal Home Loan Bank advances and certificates of deposit by $1.2 million.

Net interest income decreased $3.7 million, or 30.6%, to $8.3 million for the nine months ended September 30, 2024 from $12.0 million for the nine months ended September 30, 2023. The decrease reflected a 68 basis point decrease in our net interest rate spread to 0.73% for the nine months ended September 30, 2024 from 1.41% for the nine months ended September 30, 2023. Our net interest margin decreased 59 basis points to 1.23% for the nine months ended September 30, 2024 from 1.82% for the nine months ended September 30, 2023.

We recorded a $70,000 provision for credit losses for the nine months ended September 30, 2024 compared to a $125,000 recovery for credit losses for the nine-month period ended September 30, 2023, which was due to a decrease in loan balances in 2023. The entire provision in the first three quarters of 2024 was due to an increase in held-to-maturity corporate securities.

Non-interest income increased by $73,000, or 8.5%, to $929,000 for the nine months ended September 30, 2024 from $856,000 for the nine months ended September 30, 2023. The increase was primarily due to bank-owned life insurance income, which increased $74,000, or 12.9%, due to higher balances during 2024.

For the nine months ended September 30, 2024, non-interest expense increased $163,000, or 1.5%, over the comparable 2023 period. Professional fees increased $270,000, or 65.5% due to higher consulting expense related to strategic business planning. Data processing expense increased $210,000, or 29.3%, due to higher processing costs. These were offset by a $333,000, or 4.9%, reduction in salaries and employee benefit, which decreased due to lower headcount and increased expenses in 2023 related to the retirement of the previous Chief Executive Officer.

Income tax expense decreased $1.1 million, or 292.2%, to a benefit of $741,000 for the nine months ended September 30, 2024 from a $386,000 expense for the nine months ended September 30, 2023. The decrease was due to a reduction of $4.0 million in taxable income.

Balance Sheet Analysis

Total assets were $978.8 million at September 30, 2024, representing an increase of $39.5 million, or 4.2%, from December 31, 2023. Cash and cash equivalents decreased $3.9 million during the period primarily due to the purchase of new securities offset by loan repayments. Net loans decreased $5.8 million, or 0.8%, due to $22.5 million in repayments including a $12.6 million decrease in the balance of residential loans, as well as a $9.1 million decrease in the balance of construction loans and a decrease of $915,000 in multifamily loans. The decrease was partially offset by new production of $16.7 million, including $13.1 million and $3.6 million of commercial real estate and commercial and industrial loans, respectively. The Company also purchased a pool of residential loans totaling $10.4 million. Due to the interest rate environment, we have experienced a decrease in demand for residential and construction loans, which have been primary drivers of our loan growth in recent periods. Securities held to maturity increased $7.4 million, or 10.3%, and securities available for sale increased $40.0 million, or 57.6%, due to new purchases of mortgage-backed securities with excess cash.

Delinquent loans increased $8.9 million to $21.5 million, or 3.0% of total loans, at September 30, 2024, compared to $12.6 million, or 1.8% of total loans, at December 31, 2023. The increase was mostly due to four commercial real estate loans to three customers with a balance of $8.1 million. Three of the past due commercial real estate loans are being actively managed with the customers and are expected to be brought current, while one totaling $758,000 has been placed on nonaccrual, but is considered well-secured with a loan-to-value of 59%. During the same timeframe, non-performing assets increased from $12.8 million at December 31, 2023 to $13.8 million, which represented 1.41% of total assets at September 30, 2024. No loans were charged-off during the three or nine months ended September 30, 2024 or September 30, 2023. The Company’s allowance for credit losses related to loans was 0.39% of total loans and 19.94% of non-performing loans at September 30, 2024 compared to 0.39% of total loans and 21.81% of non-performing loans at December 31, 2023. The Bank does not have any exposure to commercial real estate loans secured by office space. At September 30, 2024, the Company's allowance for credit losses related to held-to-maturity securities totaled $108,000 or 0.13% of the total held-to-maturity securities portfolio.

Total liabilities increased $39.5 million, or 4.9%, to $841.6 million mainly due to a $34.9 million increase in borrowings and a $3.9 million increase in total deposits. The increase in deposits reflected an increase in certificate of deposit accounts, which increased by $505,000 to $493.8 million from $493.3 million at December 31, 2023, an increase in NOW deposit accounts, which increased by $4.2 million to $45.5 million from $41.3 million at December 31, 2023, and by an increase in noninterest bearing demand accounts, which increased by $1.6 million from $30.6 million at December 31, 2023 to $32.1 million at September 30, 2024. This was offset by a $2.6 million, or 18.1%, decrease in money market accounts. At September 30, 2024, brokered deposits were $101.1 million or 16.1% of deposits and municipal deposits were $36.0 million or 5.7% of deposits. At September 30, 2024, uninsured deposits represented 10.7% of the Bank’s total deposits. Federal Home Loan Bank advances increased $34.9 million, or 20.8%, due to new borrowings, for which the durations have primarily been short-term in nature as we remain mindful of the changing interest rate environment and the potential for further interest rate cuts from the Federal Reserve. Total borrowing capacity at the Federal Home Loan Bank is $297.9 million of which $202.7 million has been advanced.

Total stockholders’ equity decreased $13,000 to $137.2 million, due to a net loss of $1.0 million and the repurchase of 163,790 shares of stock at a cost of $1.2 million, offset by a decrease in accumulated other comprehensive loss for securities available for sale of $1.6 million and stock compensation of $225,000 for the nine months ended September 30, 2024. At September 30, 2024, the Company’s ratio of average stockholders’ equity-to-total assets was 15.05%, compared to 15.32% at December 31, 2023.

About Bogota Financial Corp.

Bogota Financial Corp. is a Maryland corporation organized as the mid-tier holding company of Bogota Savings Bank and is the majority-owned subsidiary of Bogota Financial, MHC. Bogota Savings Bank is a New Jersey chartered stock savings bank that has served the banking needs of its customers in northern and central New Jersey since 1893. It operates from seven offices located in Bogota, Hasbrouck Heights, Upper Saddle River, Newark, Oak Ridge, Parsippany and Teaneck, New Jersey and operates a loan production office in Spring Lake, New Jersey.

Forward-Looking Statements

This press release contains certain forward-looking statements about the Company and the Bank. Forward-looking statements include statements regarding anticipated future events and can be identified by the fact that they do not relate strictly to historical or current facts. They often include words such as “believe,” “expect,” “anticipate,” “estimate,” and “intend” or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” Forward-looking statements, by their nature, are subject to risks and uncertainties. Certain factors that could cause actual results to differ materially from expected results include increased competitive pressures, changes in the interest rate environment, inflation, general economic conditions or conditions within the securities markets, real estate market values in the Bank’s lending area, changes in liquidity, including the size and composition of our deposit portfolio and the percentage of uninsured deposits in the portfolio; the availability of low-cost funding; our continued reliance on brokered and municipal deposits; demand for loans in our market area; changes in the quality of our loan and security portfolios, economic assumptions or changes in our methodology, either of which may impact our allowance for credit losses calculation, increases in non-performing and classified loans, monetary and fiscal policies of the U.S. Government including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, a failure in or breach of the Company’s operational or security systems or infrastructure, including cyberattacks, the failure to maintain current technologies, failure to retain or attract employees and legislative, accounting and regulatory changes that could adversely affect the business in which the Company and the Bank are engaged.

The Company undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.


BOGOTA FINANCIAL CORP. CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (unaudited)
	As of			As of
	September 30, 2024			December 31, 2023
Assets
Cash and due from banks	$	10,630,086		$	13,567,115
Interest-bearing deposits in other banks		10,372,434			11,362,356
Cash and cash equivalents		21,002,520			24,929,471
Securities available for sale, at fair value		108,560,811			68,888,179
Securities held to maturity, net of allowance for securities credit losses of $108,000 and zero, respectively (fair value - $74,603,097 and $65,374,753, respectively)		80,103,753			72,656,179
Loans, net of allowance for credit losses of $2,747,949 and $2,785,949, respectively		708,896,566			714,688,635
Premises and equipment, net		7,853,076			7,687,387
Federal Home Loan Bank (FHLB) stock and other restricted securities		10,180,100			8,616,100
Accrued interest receivable		4,352,967			3,932,785
Core deposit intangibles		165,454			206,116
Bank-owned life insurance		31,635,988			30,987,851
Other assets		6,058,029			6,731,500
Total Assets	$	978,809,264		$	939,324,203
Liabilities and Equity
Non-interest bearing deposits	$	32,125,742		$	30,554,842
Interest bearing deposits		597,141,995			594,792,300
Total deposits		629,267,737			625,347,142
FHLB advances-short term		53,500,000			37,500,000
FHLB advances-long term		149,065,610			130,189,663
Advance payments by borrowers for taxes and insurance		3,265,262			2,733,709
Other liabilities		6,550,898			6,380,486
Total liabilities		841,649,507			802,151,000

Stockholders’ Equity
Preferred stock $0.01 par value 1,000,000 shares authorized, none issued and outstanding at September 30, 2024 and December 31, 2023		—			—
Common stock $0.01 par value, 30,000,000 shares authorized, 13,092,357 issued and outstanding at September 30, 2024 and 13,279,230 at December 31, 2023		130,823			132,792
Additional paid-in capital		55,315,975			56,149,915
Retained earnings		91,156,649			92,177,068
Unearned ESOP shares (389,674 shares at September 30, 2024 and 409,750 shares at December 31, 2023)		(4,595,895	)		(4,821,798	)
Accumulated other comprehensive loss		(4,847,795	)		(6,464,774	)
Total stockholders’ equity		137,159,757			137,173,203
Total liabilities and stockholders’ equity	$	978,809,264		$	939,324,203


BOGOTA FINANCIAL CORP. CONSOLIDATED STATEMENTS OF OPERATIONS(unaudited)
	Three Months Ended						Nine Months Ended
	September 30,						September 30,
	2024			2023			2024			2023
Interest income
Loans, including fees	$	8,381,581		$	7,980,388		$	24,888,377		$	23,821,545
Securities
Taxable		1,884,276			994,791			5,247,336			3,042,389
Tax-exempt		13,137			13,159			39,409			78,293
Other interest-earning assets		341,268			301,081			980,536			771,584
Total interest income		10,620,262			9,289,419			31,155,658			27,713,811
Interest expense
Deposits		5,860,547			4,851,926			18,084,323			12,777,907
FHLB advances		1,802,387			1,220,166			4,719,056			2,900,359
Total interest expense		7,662,934			6,072,092			22,803,379			15,678,266
Net interest income		2,957,328			3,217,327			8,352,279			12,035,545
Provision (recovery) for credit losses		—			—			70,000			(125,000	)
Net interest income after provision (recovery) for credit losses		2,957,328			3,217,327			8,282,279			12,160,545
Non-interest income
Fees and service charges		56,610			61,529			164,400			159,381
Gain on sale of loans		11,710			—			11,710			29,375
Bank-owned life insurance		221,122			197,873			648,137			574,073
Other		37,943			30,332			105,420			93,660
Total non-interest income		327,385			289,734			929,667			856,489
Non-interest expense
Salaries and employee benefits		2,102,993			2,274,347			6,404,946			6,737,952
Occupancy and equipment		380,714			372,626			1,118,739			1,114,170
FDIC insurance assessment		106,313			132,571			313,626			319,690
Data processing		306,167			205,721			928,292			717,913
Advertising		85,750			126,000			310,950			369,383
Director fees		159,851			159,336			467,100			478,011
Professional fees		248,420			149,251			682,517			412,519
Other		214,686			241,530			747,598			661,300
Total non-interest expense		3,604,894			3,661,382			10,973,768			10,810,938
(Loss) income before income taxes		(320,181	)		(154,321	)		(1,761,822	)		2,206,096
Income tax (benefit) expense		(173,221	)		(125,268	)		(741,403	)		385,801
Net (loss) income	$	(146,960	)	$	(29,053	)	$	(1,020,419	)	$	1,820,295
(Loss) earnings per Share - basic	$	(0.01	)	$	(0.00	)	$	(0.08	)	$	0.14
(Loss) earnings per Share - diluted	$	(0.01	)	$	(0.00	)	$	(0.08	)	$	0.14
Weighted average shares outstanding - basic		12,702,683			13,037,903			12,702,683			13,103,951
Weighted average shares outstanding - diluted		12,717,904			13,037,903			12,734,624			13,103,951


BOGOTA FINANCIAL CORP. SELECTED RATIOS (unaudited)
	At or For the Three Months						At or for the Nine Months
	Ended September 30,						Ended September 30,
	2024			2023			2024			2023
Performance Ratios (1):
(Loss) return on average assets (2)		(0.09	)%		(0.01	)%		(0.17	)%		0.26	%
(Loss) return on average equity (3)		(0.72	)%		(0.08	)%		(1.23	)%		1.75	%
Interest rate spread (4)		0.81	%		1.01	%		0.73	%		1.41	%
Net interest margin (5)		1.24	%		1.47	%		1.23	%		1.82	%
Efficiency ratio (6)		109.75	%		104.40	%		118.23	%		83.05	%
Average interest-earning assets to average interest-bearing liabilities		114.30	%		116.68	%		114.62	%		117.21	%
Net loans to deposits		110.67	%		110.08	%		114.43	%		110.08	%
Average equity to average assets (7)		14.03	%		15.00	%		14.14	%		14.88	%
Capital Ratios:
Tier 1 capital to average assets								13.47	%		15.67	%
Asset Quality Ratios:
Allowance for credit losses as a percent of total loans								0.39	%		0.39	%
Allowance for credit losses as a percent of non-performing loans								19.94	%		22.62	%
Net charge-offs to average outstanding loans during the period								0.00	%		0.00	%
Non-performing loans as a percent of total loans								1.94	%		1.73	%
Non-performing assets as a percent of total assets								1.41	%		1.33	%

(1)		Certain performance ratios for the three and nine months ended September 30, 2024 and 2023 are annualized.
(2)		Represents net (loss) income divided by average total assets.
(3)		Represents net (loss) income divided by average stockholders’ equity.
(4)		Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of average interest-bearing liabilities. Tax exempt income is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5% for 2024 and 2023.
(5)		Represents net interest income as a percent of average interest-earning assets. Tax exempt income is reported on a tax equivalent basis using a combined federal and state marginal tax rate of 27.5% for 2024 and 2023.
(6)		Represents non-interest expenses divided by the sum of net interest income and non-interest income.
(7)		Represents average stockholders’ equity divided by average total assets.

LOANS

Loans are summarized as follows at September 30, 2024 and December 31, 2023:

	September 30,			December 31,
	2024			2023
	(unaudited)
Real estate:
Residential First Mortgage	$	473,492,871		$	486,052,422
Commercial Real Estate		112,899,496			99,830,514
Multi-Family Real Estate		74,697,352			75,612,566
Construction		40,243,916			49,302,040
Commercial and Industrial		10,229,503			6,658,370
Consumer		81,377			18,672
Total loans		711,644,515			717,474,584
Allowance for credit losses		(2,747,949	)		(2,785,949	)
Net loans	$	708,896,566		$	714,688,635

The following tables set forth the distribution of total deposit accounts, by account type, at the dates indicated:

	At September 30,								At December 31,
	2024								2023
	Amount		Percent			Average Rate			Amount		Percent			Average Rate

	(unaudited)
Noninterest bearing demand accounts	$	32,125,742		5.11	%		—	%	$	30,554,842		4.89	%		—	%
NOW accounts		45,493,204		7.23	%		2.21			41,320,723		6.61	%		1.90
Money market accounts		12,003,291		1.91	%		0.30			14,641,846		2.34	%		0.30
Savings accounts		45,865,501		7.29	%		1.82			45,554,964		7.28	%		1.76
Certificates of deposit		493,779,999		78.47	%		4.15			493,274,767		78.88	%		4.00
Total	$	629,267,737		100.00	%		3.55	%	$	625,347,142		100.00	%		3.42	%

Average Balance Sheets and Related Yields and Rates

The following tables present information regarding average balances of assets and liabilities, the total dollar amounts of interest income and dividends from average interest-earning assets, the total dollar amounts of interest expense on average interest-bearing liabilities, and the resulting annualized average yields and costs. The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented. Average balances have been calculated using daily balances. Nonaccrual loans are included in average balances only. Loan fees are included in interest income on loans and are not material.


	Three Months Ended September 30,
	2024								2023
	Average Balance			Interest and Dividends		Yield/ Cost			Average Balance			Interest and Dividends		Yield/ Cost
	(Dollars in thousands)
Assets:	(unaudited)
Cash and cash equivalents	$	10,195		$	138		5.39	%	$	12,764		$	168		5.21	%
Loans		711,601			8,382		4.69	%		710,725			7,981		4.45	%
Securities		187,212			1,897		4.05	%		138,479			1,008		2.91	%
Other interest-earning assets		9,908			203		8.20	%		6,620			132		8.04	%
Total interest-earning assets		918,916			10,620		4.60	%		868,588			9,289		4.25	%

Non-interest-earning assets		56,061								54,179
Total assets	$	974,977							$	922,767
Liabilities and equity:
NOW and money market accounts	$	65,767		$	329		1.99	%	$	74,785		$	354		1.88	%
Savings accounts		44,029			205		1.85	%		46,177			214		1.83	%
Certificates of deposit (1)		497,251			5,327		4.26	%		498,082			4,284		3.41	%
Total interest-bearing deposits		607,047			5,861		3.84	%		619,044			4,852		3.11	%

Federal Home Loan Bank advances (1)		196,885			1,802		3.64	%		125,344			1,220		3.86	%
Total interest-bearing liabilities		803,932			7,663		3.79	%		744,388			6,072		3.24	%
Non-interest-bearing deposits		31,679								38,257
Other non-interest-bearing liabilities		2,614								1,727
Total liabilities		838,225								784,372

Total equity		136,752								138,395
Total liabilities and equity	$	974,977							$	922,767
Net interest income				$	2,957							$	3,217
Interest rate spread (2)							0.81	%							1.01	%
Net interest margin (3)							1.28	%							1.47	%
Average interest-earning assets to average interest-bearing liabilities		114.30	%							116.68	%

1.	Cash flow and fair value hedges are used to manage interest rate risk. During the three months ended September 30, 2024 and 2023, the net effect on interest expense on the Federal Home Loan Bank advances and certificates of deposit was a reduced expense of $498,000 and $92,000, respectively.
2.	Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
3.	Net interest margin represents net interest income divided by average total interest-earning assets.


	Nine Months Ended September 30,
	2024								2023
	Average Balance			Interest and Dividends		Yield/ Cost			Average Balance			Interest and Dividends		Yield/ Cost
	(Dollars in thousands)
Assets:
Cash and cash equivalents	$	9,072		$	415		6.09	%	$	11,352		$	423		4.98	%
Loans		711,697			24,888		4.66	%		713,603			23,822		4.46	%
Securities		179,818			5,287		3.92	%		148,802			3,121		2.80	%
Other interest-earning assets		8,903			566		8.48	%		6,110			348		7.62	%
Total interest-earning assets		909,490			31,156		4.57	%		879,867			27,714		4.20	%
Non-interest-earning assets		58,221								54,380
Total assets	$	967,711							$	934,247
Liabilities and equity:
NOW and money market accounts	$	67,628		$	993		1.96	%	$	91,781		$	1,089		1.59	%
Savings accounts		43,824			608		1.85	%		49,529			375		1.01	%
Certificates of deposit (1)		510,494			16,484		4.31	%		498,460			11,314		3.03	%
Total interest-bearing deposits		621,946			18,085		3.88	%		639,770			12,778		2.67	%
Federal Home Loan Bank advances (1)		171,565			4,719		3.67	%		110,875			2,900		3.50	%
Total interest-bearing liabilities		793,511			22,804		3.84	%		750,645			15,678		2.79	%
Non-interest-bearing deposits		31,225								38,253
Other non-interest-bearing liabilities		6,099								6,351
Total liabilities		830,835								795,249
Total equity		136,876								138,998
Total liabilities and equity	$	967,711							$	934,247
Net interest income				$	8,352							$	12,036
Interest rate spread (2)							0.73	%							1.41	%
Net interest margin (3)							1.23	%							1.82	%
Average interest-earning assets to average interest-bearing liabilities		114.62	%							117.21	%

1.	Cash flow and fair value hedges are used to manage interest rate risk. During the nine months ended September 30, 2024 and 2023, the net effect on interest expense on the Federal Home Loan Bank advances and certificates of deposit was a reduced expense of $1.2 million and $139,000, respectively.
2.	Interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
3.	Net interest margin represents net interest income divided by average total interest-earning assets.

Rate/Volume Analysis

The following table sets forth the effects of changing rates and volumes on net interest income. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The net column represents the sum of the prior columns. Changes attributable to changes in both rate and volume that cannot be segregated have been allocated proportionally based on the changes due to rate and the changes due to volume.


	Three Months Ended September 30, 2024									Nine Months Ended September 30, 2024
	Compared to									Compared to
	Three Months Ended September 30, 2023									Nine Months Ended September 30, 2023
	Increase (Decrease) Due to									Increase (Decrease) Due to
	Volume			Rate			Net			Volume			Rate			Net
	(In thousands)
Interest income:	(unaudited)
Cash and cash equivalents	$	(66	)	$	36		$	(30	)	$	(123	)	$	115		$	(8	)
Loans receivable		9			392			401			(101	)		1,167			1,066
Securities		420			469			889			742			1,424			2,166
Other interest earning assets		68			3			71			175			43			218
Total interest-earning assets		432			899			1,331			692			2,750			3,442

Interest expense:
NOW and money market accounts		(128	)		103			(25	)		(413	)		317			(96	)
Savings accounts		(24	)		15			(9	)		(73	)		306			233
Certificates of deposit		(49	)		1,092			1,043			279			4,891			5,170
Federal Home Loan Bank advances		1,031			(449	)		582			1,667			152			1,819
Total interest-bearing liabilities		830			761			1,591			1,461			5,665			7,126
Net decrease in net interest income	$	(398	)	$	138		$	(260	)	$	(768	)	$	(2,916	)	$	(3,684	)