QUINCY,
Mass., Jan. 29, 2025 /PRNewswire/ -- CFSB
Bancorp, Inc. (the "Company") (NASDAQ Capital Market: CFSB), the
holding company for Colonial Federal Savings Bank (the "Bank"),
today announced a net loss of $162,000, or $0.03
per basic and diluted share, for the three months ended
December 31, 2024, a net loss of
$6,000, or $0.00 per basic and diluted share, for the three
months ended September 30, 2024, and
a net loss of $210,000, or
$0.03 per basic and diluted share,
for the three months ended December 31,
2023.
For the six months ended December 31,
2024, the Company recorded a net loss of $168,000, or $0.03
per basic and diluted share, compared to a net loss of $87,000, or $0.01
per basic and diluted share, for the six months ended December 31, 2023.
Michael E. McFarland, President
and Chief Executive Officer, states "Returns on interest-earning
assets continue to show improvement while the cost of deposits have
peaked and short-term instruments should continue to decline. We
continue to focus on loan growth and expense reductions. As our
assets continue to reprice higher and our liabilities, including
both deposits and wholesale funding, reprice lower, conditions have
become more favorable. While this market environment has been
extraordinarily challenging we continue to be
optimistic."
Second Quarter Operating Results
Net interest income,
on a fully tax-equivalent basis, increased by $45,000, or 2.7%, to $1.7
million for the three months ended December 31, 2024, from $1.7 million for the three months ended
September 30, 2024. The net interest
margin increased by six basis points to 1.98% for the three months
ended December 31, 2024, from 1.92%,
for the three months ended September 30,
2024. Interest income increased $43,000, or 1.3%, due to a $50,000 increase in interest and dividends on
securities, a $12,000 increase in
interest on cash and short-term investments, offset by a decrease
of $19,000 in interest and fees on
loans. Interest expense decreased $2,000, or 0.1%, to $1.6
million for the three months ended December 31, 2024, from $1.6 million for the three months ended
September 30, 2024. The increase in
net interest income was due to higher average yields on
interest-earning assets as assets with lower rates are replaced
with interest-earning assets with higher rates.
Net interest income, on a fully tax-equivalent basis, increased
by $44,000, or 2.6%, to $1.7 million for the three months ended
December 31, 2024, from $1.7 million for the three months ended
December 31, 2023. The net interest
margin decreased by four basis points to 1.98% for the three months
ended December 31, 2024, from 2.02%,
for the three months ended December 31,
2023. Interest income increased $453,000, or 16.0%, due to a $153,000 increase in interest and dividends on
securities, a $293,000 increase in
interest on cash and short-term investments and a $7,000 increase in interest and fees on loans.
Interest expense increased $409,000,
or 35.1%, to $1.6 million for the
three months ended December 31, 2024,
from $1.2 million for the three
months ended December 31, 2023.
The increase in net interest income was due to higher average
yields on interest-earning assets as assets earning lower yields
are replaced with interest-earning assets earning higher
yields.
The Company recorded reversals of the provision for credit
losses of $79,000, $71,000 and $104,000, for the three months ended December 31, 2024, September 30, 2024 and December 31, 2023, respectively. The $15,000 reversal for credit losses for securities
held to maturity was primarily due to improvements in economic
conditions for the three months ended December 31, 2024. The $33,000 provision for credit losses for
off-balance sheet exposures was primarily due to an increase of
$2.9 million in unfunded commitments
at December 31, 2024. The
$97,000 reversal for credit losses
for loans was primarily due to improvements in economic conditions,
lower loan balances and continued strong asset quality for the
three months ended December 31, 2024.
The allowance for credit losses on loans as a percentage of total
loans was 0.83%, 0.89%, and 0.93%, at December 31, 2024, September 30, 2024, and December 31, 2023, respectively.
Non-interest income decreased $5,000, or 2.9%, to $165,000 for the three months ended December 31, 2024, from $170,000 for the three months ended September 30, 2024, due to a decrease of
$5,000 in customer service fees.
Non-interest income decreased $7,000, or 4.1%, to $165,000 for the three months ended December 31, 2024, from $172,000 for the three months ended December 31, 2023, primarily due to a decrease of
$8,000 in other income.
Non-interest expense increased $173,000, or 9.2%, to $2.0
million for the three months ended December 31, 2024, from $1.9 million for the three months ended
September 30, 2024. The increase was
primarily due to a $177,000 increase
in salaries and employee benefit expense due to normal employee
merit salary and benefit increases, offset by a reduction in
pension costs of $60,000 and a
$48,000 increase in other general and
administrative expenses due to an increase in annual meeting
expense of $29,000, an increase in
directors compensation of $7,000 and
an increase in legal expense of $5,000.
Non-interest expense decreased $65,000, or 3.0%, to $2.0
million for the three months ended December 31, 2024, from $2.1 million for the three months ended
December 31, 2023. The decrease was
primarily due to a $49,000 decrease
in salaries and employee benefit expense, primarily due to a
reduction in pension costs of $68,000, offset by an increase in health
insurance expense of $8,000 and an
increase in salaries expense of $10,000, and a $24,000 decrease in other general and
administrative expenses, primarily due to a decrease in printing
expense of $7,000, a decrease in
audit expense of $6,000 and a
decrease in insurance expense of $8,000.
The Company recorded a provision for income tax of $51,000 for the three months ended December 31, 2024, compared to a provision for
income taxes of $19,000 for the three
months ended September 30, 2024. The
increase of $32,000 in the provision
for income taxes for the three months ended December 31, 2024 was due to the increase in the
deferred tax valuation allowance on the charitable contribution
carryover.
The Company recorded a provision for income tax of $51,000 for the three months ended December 31, 2024, compared to a provision for
income taxes of $16,000 for the three
months ended December 31, 2023. The
increase of $35,000 in the provision
for income taxes for the three months ended December 31, 2024 was due to the increase in the
deferred tax valuation allowance on the charitable contribution
carryover.
Year-to-Date Operating Results
Net interest income, on
a fully tax-equivalent basis, decreased by $124,000, or 3.5%, to $3.4
million for the six months ended December 31, 2024, from $3.5 million for the six months ended
December 31, 2023. The net interest
margin decreased by 17 basis points to 1.95% for the six months
ended December 31, 2024, from 2.12%
for the six months ended December 31,
2023. Interest income increased $935,000, or 16.7%, due to a $578,000 increase in interest on cash and
short-term investments, a $288,000
increase in interest and dividends on securities, and a
$69,000 increase in interest and fees
on loans. These changes reflect an overall increased yield on
interest-earning assets of 39 basis points as interest-earning
assets earning lower yields are replaced with interest-earning
assets earning higher yields. The increase in interest income
benefited from an increase in the average balance of cash and
short-term investments of $22.7
million, partially offset by a decrease in the average
balance of loans of $6.2 million and
a decrease in the average balance of securities of $1.1 million. Interest expense increased
$1.1 million, or 50.6%, due to an
increase of $984,000 in interest
expense on interest-bearing deposits, and a $75,000 increase in interest expense on Federal
Home Loan Bank ("FHLB") advances. The increase in interest expense
on interest-bearing deposits reflected a 74 basis point increase in
the average cost, primarily due to the higher interest rate
environment and an increased percentage of higher cost certificates
of deposit in the portfolio. The increase in interest expense on
FHLB advances was due to a $4.4
million, or 74.0%, increase in the average balance of FHLB
advances for the six months ended December
31, 2024, offset by a 90 basis point decrease in the average
cost of FHLB advances as newer advances were borrowed at lower
rates.
The Company recorded a reversal of the provision for credit
losses of $150,000 for the six months
ended December 31, 2024, compared to
a reversal of the provision for credit losses of $270,000 for the six months ended December 31, 2023. The $25,000 provision of credit losses for
off-balance sheet exposures was primarily due to an increase of
$2.0 million in unfunded commitments
at December 31, 2024. The
$145,000 reversal of the provision
for credit losses for loans recorded for the six months ended
December 31, 2024, reflected
continued strong asset quality, improvements in forecasted economic
conditions and lower loan balances. The $30,000 reversal of the provision for credit
losses on securities held to maturity for the six months ended
December 31, 2024 was primarily due
to improvements in economic conditions.
Non-interest income increased $3,000, or 0.9%, to $335,000 for the six months ended December 31, 2024 from $332,000 for the six months ended December 31, 2023.
Non-interest expense decreased $110,000, or 2.7%, to $3.9
million for the six months ended December 31, 2024 from $4.0 million for the six months ended
December 31, 2023. The decrease was
due to a $97,000 decrease in salaries
and employee benefit expense primarily due to a reduction in
pension costs and a $22,000 decrease
in other general and administrative expense, partially offset by a
$12,000 increase to data processing
fees.
The Company recorded a provision for income taxes of
$70,000 for the six months ended
December 31, 2024, a $39,000, or 35.8%, decrease from the provision
for income taxes of $109,000 for the
six months ended December 31, 2023.
The decrease in the provision for income taxes for the six months
ended December 31, 2024 was due to
the decrease in income before income taxes, offset by an increase
in the deferred tax valuation allowance on the charitable
contribution carryover. The deferred tax related to the charitable
contribution carryover was reduced by a 100% valuation allowance
because management believes that it is more likely than not that
the benefit of these deferred tax assets will not be realized. The
ultimate realization of these deferred tax assets is dependent upon
the generation of future taxable income. The valuation allowance
for these net deferred tax assets may be adjusted in the future if
estimates of taxable income during the carryforward period are
increased.
Balance Sheet
Assets: At December 31, 2024, total assets amounted to
$362.8 million, compared to
$363.4 million at June 30, 2024, a decrease of $681,000, or 0.2%. The decrease resulted
primarily from decreases in cash and cash equivalents of
$1.8 million, a decrease in total
loans of $3.2 million, offset by an
increase in securities held to maturity of $923,000. The decrease in cash and cash
equivalents was primarily due to increases in securities held to
maturity of $923,000, decreases in
deposits of $483,000, offset by
decreases in loans of $3.2
million.
Asset Quality: At December
31, 2024, there were five one- to four-family loans totaling
$1.6 million rated substandard with a
provision for credit loss of $11,000.
Four of these loans were rated substandard due to the borrowers'
inability to show sufficient rent receipts to support the debt
service coverage and one loan rated substandard and on non-accrual
due to non-payment. There were no loans rated special mention,
doubtful or loss at December 31,
2024. There were no charge-offs or recoveries during the six
months ending December 31, 2024.
Liabilities: At December
31, 2024, total liabilities amounted to $287.1 million, compared to $287.4 million at June 30,
2024, a decrease of $302,000
or 0.5%. Deposits decreased by $483,000, or 0.2%, to $270.4 million at December
31, 2024 compared to $270.8
million at June 30, 2024. The
decrease was primarily due to a a decrease of $5.3 million in non-interest-bearing NOW and
demand accounts and a decrease of $2.1
million in regular accounts, offset by an increase of
$6.8 million in higher-yielding term
certificates of deposit. The change in composition and the increase
in certificates of deposit was a result of the Bank offering
certificate of deposit promotions as customers seek accounts with
higher interest rates.
Stockholders' Equity. Total stockholders' equity
decreased $379,000, to $75.7 million at December
31, 2024, from $76.1 million
at June 30, 2024. The decrease was
primarily due to the changes in unearned ESOP compensation of
$51,000 and stock-based compensation
of $180,000, offset by the purchase
of Company stock of $426,000 and the
net loss for the six months ended December
31, 2024 of $168,000.
About CFSB Bancorp, Inc.
CFSB Bancorp, Inc. is the
federal mid-tier holding company of Colonial Federal Savings Bank
and is the majority-owned subsidiary of 15 Beach, MHC. Colonial
Federal Savings Bank is a federally chartered stock savings bank
that has served the banking needs of its customers on the south
shore of Massachusetts since 1889.
It operates from three full-service offices and one limited-service
office in Quincy, Holbrook and Weymouth, Massachusetts.
Forward Looking Statements
This press release contains
forward-looking statements within the meaning of Section 21E of the
Securities Exchange Act of 1934, which can be identified by the use
of words such as "estimate," "project," "believe," "intend,"
"anticipate," "assume," "plan," "seek," "expect," "will," "may,"
"should," "indicate," "would," "contemplate," "continue," "target"
and words of similar meaning. These forward-looking statements are
based on our current beliefs and expectations and are inherently
subject to significant business, economic and competitive
uncertainties and contingencies, many of which are beyond our
control. In addition, these forward-looking statements are subject
to assumptions with respect to future business strategies and
decisions that are subject to change. Certain factors that could
cause actual results to differ materially from expected results
include increased competitive pressures, demand for loan products,
deposit flows, changes in the interest rate environment, the
effects of inflation, general economic conditions (including
potential recessionary conditions) or conditions within the
securities markets, monetary and fiscal policies of the U.S.
Government, including policies of the U.S. Treasury and the Board
of Governors of the FRB, changes in the quality, size and
composition of our loan and securities portfolios, changes in
liquidity, including the size and composition of our deposit
portfolio, and the percentage of uninsured deposits in the
portfolio; changes in asset quality, prepayment speeds, charge-offs
and/or credit loss provisions, our ability to access cost-effective
funding; changes in demand for our products and services,
legislative, accounting, tax and regulatory changes, the imposition
of tariffs or other domestic or international governmental policies
impacting the value of the products of our borrowers, the
current or anticipated impact of military conflict, terrorism or
other geopolitical events, a failure in or breach of our
operational or security systems or infrastructure, including
cyberattacks that could adversely affect the Company's financial
condition and results of operations and the business in which the
Company and the Bank are engaged, the failure to maintain current
technologies and the failure to retain or attract employees.
You should not place undue reliance on forward-looking
statements. CFSB Bancorp, Inc. undertakes no obligation to revise
these forward-looking statements or to reflect events or
circumstances after the date of this press release.
CFSB Bancorp, Inc.
and Subsidiary Consolidated Balance Sheets
(Unaudited) (In thousands, except per share
data)
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
|
June
30,
|
|
|
|
2024
|
|
|
2024
|
|
Assets:
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
1,506
|
|
|
$
|
1,339
|
|
Short-term
investments
|
|
|
27,323
|
|
|
|
25,620
|
|
Total cash and cash
equivalents
|
|
|
28,829
|
|
|
|
26,959
|
|
Securities available
for sale, at fair value
|
|
|
103
|
|
|
|
113
|
|
Securities held to
maturity, at amortized cost, net of allowance for credit
losses
|
|
|
147,917
|
|
|
|
146,994
|
|
Federal Home Loan Bank
of Boston stock, at cost
|
|
|
704
|
|
|
|
704
|
|
Loans:
|
|
|
|
|
|
|
1-4 family
|
|
|
136,195
|
|
|
|
138,005
|
|
Multifamily
|
|
|
11,720
|
|
|
|
12,066
|
|
Second mortgages and
home equity lines of credit
|
|
|
4,004
|
|
|
|
3,372
|
|
Commercial
|
|
|
15,056
|
|
|
|
16,833
|
|
Total mortgage loans
on real estate
|
|
|
166,975
|
|
|
|
170,276
|
|
Consumer
|
|
|
92
|
|
|
|
65
|
|
Home
improvement
|
|
|
1,868
|
|
|
|
2,037
|
|
Total loans
|
|
|
168,935
|
|
|
|
172,378
|
|
Allowance for credit
losses
|
|
|
(1,407)
|
|
|
|
(1,553)
|
|
Net deferred loan costs
and fees, and purchase premiums
|
|
|
(376)
|
|
|
|
(387)
|
|
Loans, net
|
|
|
167,152
|
|
|
|
170,438
|
|
Premises and equipment,
net
|
|
|
3,130
|
|
|
|
3,246
|
|
Accrued interest
receivable
|
|
|
1,355
|
|
|
|
1,398
|
|
Bank-owned life
insurance
|
|
|
10,809
|
|
|
|
10,670
|
|
Deferred tax
asset
|
|
|
1,193
|
|
|
|
1,245
|
|
Operating lease right
of use asset
|
|
|
812
|
|
|
|
860
|
|
Other assets
|
|
|
754
|
|
|
|
812
|
|
Total
assets
|
|
$
|
362,758
|
|
|
$
|
363,439
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
Non-interest-bearing
NOW and demand
|
|
$
|
27,991
|
|
|
$
|
34,124
|
|
Interest-bearing NOW
and demand
|
|
|
29,126
|
|
|
|
28,262
|
|
Regular and
other
|
|
|
52,103
|
|
|
|
54,192
|
|
Money market
accounts
|
|
|
22,047
|
|
|
|
21,956
|
|
Term
certificates
|
|
|
139,091
|
|
|
|
132,307
|
|
Total
deposits
|
|
|
270,358
|
|
|
|
270,841
|
|
Federal Home Loan Bank
of Boston advances
|
|
|
10,350
|
|
|
|
10,350
|
|
Mortgagors' escrow
accounts
|
|
|
1,684
|
|
|
|
1,525
|
|
Operating lease
liability
|
|
|
833
|
|
|
|
877
|
|
Accrued expenses and
other liabilities
|
|
|
3,862
|
|
|
|
3,796
|
|
Total
liabilities
|
|
|
287,087
|
|
|
|
287,389
|
|
|
|
|
|
|
|
|
Stockholders'
Equity:
|
|
|
|
|
|
|
Common
stock
|
|
|
65
|
|
|
|
65
|
|
Additional paid-in
capital
|
|
|
28,302
|
|
|
|
28,139
|
|
Treasury
stock
|
|
|
(504)
|
|
|
|
(78)
|
|
Retained
earnings
|
|
|
50,058
|
|
|
|
50,226
|
|
Accumulated other
comprehensive loss, net of tax
|
|
|
-
|
|
|
|
(1)
|
|
Unearned compensation
- ESOP
|
|
|
(2,250)
|
|
|
|
(2,301)
|
|
Total stockholders'
equity
|
|
|
75,671
|
|
|
|
76,050
|
|
Total liabilities and
stockholders' equity
|
|
$
|
362,758
|
|
|
$
|
363,439
|
|
CFSB Bancorp, Inc.
and Subsidiary Consolidated Statements of Net (Loss)
Income (Unaudited) (In thousands, except per share
data)
|
|
|
For the Three Months
Ended
|
|
|
For the Six Months
Ended
|
|
|
|
December
31,
|
|
|
September
30,
|
|
|
December
31,
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Interest and
dividend income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
1,765
|
|
|
$
|
1,784
|
|
|
$
|
1,758
|
|
|
$
|
3,549
|
|
|
$
|
3,480
|
|
Interest and dividends
on debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,083
|
|
|
|
1,028
|
|
|
|
904
|
|
|
|
2,111
|
|
|
|
1,772
|
|
Tax-exempt
|
|
|
73
|
|
|
|
77
|
|
|
|
93
|
|
|
|
150
|
|
|
|
190
|
|
Interest on short-term
investments and certificates of deposit
|
|
|
342
|
|
|
|
330
|
|
|
|
49
|
|
|
|
672
|
|
|
|
94
|
|
Total interest and
dividend income
|
|
|
3,263
|
|
|
|
3,219
|
|
|
|
2,804
|
|
|
|
6,482
|
|
|
|
5,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
1,455
|
|
|
|
1,457
|
|
|
|
1,051
|
|
|
|
2,912
|
|
|
|
1,927
|
|
Borrowings
|
|
|
119
|
|
|
|
119
|
|
|
|
114
|
|
|
|
238
|
|
|
|
164
|
|
Total interest
expense
|
|
|
1,574
|
|
|
|
1,576
|
|
|
|
1,165
|
|
|
|
3,150
|
|
|
|
2,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
1,689
|
|
|
|
1,643
|
|
|
|
1,639
|
|
|
|
3,332
|
|
|
|
3,445
|
|
Reversal of credit
losses for securities held to maturity
|
|
|
(15)
|
|
|
|
(15)
|
|
|
|
(99)
|
|
|
|
(30)
|
|
|
|
(141)
|
|
Provision (reversal) of
credit losses for off-balance sheet exposures
|
|
|
33
|
|
|
|
(8)
|
|
|
|
3
|
|
|
|
25
|
|
|
|
(12)
|
|
Reversal of credit
losses for loans
|
|
|
(97)
|
|
|
|
(48)
|
|
|
|
(8)
|
|
|
|
(145)
|
|
|
|
(117)
|
|
Net interest income
after (reversal) provsion of credit losses
|
|
|
1,768
|
|
|
|
1,714
|
|
|
|
1,743
|
|
|
|
3,482
|
|
|
|
3,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer service
fees
|
|
|
36
|
|
|
|
41
|
|
|
|
37
|
|
|
|
77
|
|
|
|
77
|
|
Income on bank-owned
life insurance
|
|
|
70
|
|
|
|
69
|
|
|
|
68
|
|
|
|
139
|
|
|
|
134
|
|
Other
income
|
|
|
59
|
|
|
|
60
|
|
|
|
67
|
|
|
|
119
|
|
|
|
121
|
|
Total non-interest
income
|
|
|
165
|
|
|
|
170
|
|
|
|
172
|
|
|
|
335
|
|
|
|
332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
|
1,218
|
|
|
|
1,096
|
|
|
|
1,267
|
|
|
|
2,314
|
|
|
|
2,411
|
|
Occupancy and
equipment
|
|
|
237
|
|
|
|
251
|
|
|
|
240
|
|
|
|
488
|
|
|
|
494
|
|
Advertising
|
|
|
38
|
|
|
|
36
|
|
|
|
36
|
|
|
|
74
|
|
|
|
74
|
|
Data
processing
|
|
|
108
|
|
|
|
94
|
|
|
|
101
|
|
|
|
202
|
|
|
|
190
|
|
Deposit
insurance
|
|
|
35
|
|
|
|
34
|
|
|
|
33
|
|
|
|
69
|
|
|
|
66
|
|
Other general and
administrative
|
|
|
408
|
|
|
|
360
|
|
|
|
432
|
|
|
|
768
|
|
|
|
790
|
|
Total non-interest
expenses
|
|
|
2,044
|
|
|
|
1,871
|
|
|
|
2,109
|
|
|
|
3,915
|
|
|
|
4,025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before
income taxes
|
|
|
(111)
|
|
|
|
13
|
|
|
|
(194)
|
|
|
|
(98)
|
|
|
|
22
|
|
Provision for income
taxes
|
|
|
51
|
|
|
|
19
|
|
|
|
16
|
|
|
|
70
|
|
|
|
109
|
|
Net loss
|
|
$
|
(162)
|
|
|
$
|
(6)
|
|
|
$
|
(210)
|
|
|
$
|
(168)
|
|
|
$
|
(87)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.03)
|
|
|
$
|
(0.00)
|
|
|
$
|
(0.03)
|
|
|
$
|
(0.03)
|
|
|
$
|
(0.01)
|
|
Diluted
|
|
$
|
(0.03)
|
|
|
$
|
(0.00)
|
|
|
$
|
(0.03)
|
|
|
$
|
(0.03)
|
|
|
$
|
(0.01)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
6,271,579
|
|
|
|
6,294,603
|
|
|
|
6,284,768
|
|
|
|
6,283,091
|
|
|
|
6,283,485
|
|
Diluted
|
|
|
6,271,579
|
|
|
|
6,294,603
|
|
|
|
6,284,768
|
|
|
|
6,283,091
|
|
|
|
6,283,485
|
|
CFSB Bancorp, Inc.
and Subsidiary Average Balances and Yields, Fully
Tax-Equivalent Basis (Unaudited) (Dollars in
thousands)
|
|
Average Balance and
Yields
|
|
|
Three Months
Ended
|
|
|
December 31,
2024
|
|
|
September 30,
2024
|
|
|
December 31,
2023
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
(Dollars in
thousands)
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$
|
168,996
|
|
|
$
|
1,765
|
|
|
|
4.18
|
%
|
|
$
|
171,488
|
|
|
$
|
1,784
|
|
|
|
4.16
|
%
|
|
$
|
176,149
|
|
|
$
|
1,758
|
|
|
|
3.99
|
%
|
Securities
(1)
|
|
148,673
|
|
|
|
1,175
|
|
|
|
3.16
|
%
|
|
|
147,649
|
|
|
|
1,125
|
|
|
|
3.05
|
%
|
|
|
149,187
|
|
|
|
1,022
|
|
|
|
2.74
|
%
|
Cash and short-term
investments
|
|
26,945
|
|
|
|
342
|
|
|
|
5.08
|
%
|
|
|
26,873
|
|
|
|
330
|
|
|
|
4.91
|
%
|
|
|
4,491
|
|
|
|
49
|
|
|
|
4.36
|
%
|
Total interest-earning
assets
|
|
344,614
|
|
|
|
3,282
|
|
|
|
3.81
|
%
|
|
|
346,010
|
|
|
|
3,239
|
|
|
|
3.74
|
%
|
|
|
329,827
|
|
|
|
2,829
|
|
|
|
3.43
|
%
|
Non-interest-earning
assets
|
|
17,169
|
|
|
|
|
|
|
|
|
|
17,170
|
|
|
|
|
|
|
|
|
|
16,875
|
|
|
|
|
|
|
|
Total
assets
|
$
|
361,783
|
|
|
|
|
|
|
|
|
$
|
363,180
|
|
|
|
|
|
|
|
|
$
|
346,702
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits
|
$
|
30,034
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
29,753
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
29,746
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
Savings
deposits
|
|
53,149
|
|
|
|
13
|
|
|
|
0.10
|
%
|
|
|
54,004
|
|
|
|
14
|
|
|
|
0.10
|
%
|
|
|
58,992
|
|
|
|
15
|
|
|
|
0.10
|
%
|
Money market
deposits
|
|
22,216
|
|
|
|
13
|
|
|
|
0.23
|
%
|
|
|
22,365
|
|
|
|
14
|
|
|
|
0.25
|
%
|
|
|
24,153
|
|
|
|
15
|
|
|
|
0.25
|
%
|
Certificates of
deposit
|
|
136,928
|
|
|
|
1,425
|
|
|
|
4.16
|
%
|
|
|
133,142
|
|
|
|
1,425
|
|
|
|
4.28
|
%
|
|
|
115,397
|
|
|
|
1,017
|
|
|
|
3.53
|
%
|
Total interest-bearing
deposits
|
|
242,327
|
|
|
|
1,455
|
|
|
|
2.40
|
%
|
|
|
239,264
|
|
|
|
1,457
|
|
|
|
2.44
|
%
|
|
|
228,288
|
|
|
|
1,051
|
|
|
|
1.84
|
%
|
FHLB
advances
|
|
10,350
|
|
|
|
119
|
|
|
|
4.60
|
%
|
|
|
10,350
|
|
|
|
119
|
|
|
|
4.60
|
%
|
|
|
8,323
|
|
|
|
114
|
|
|
|
5.48
|
%
|
Total interest-bearing
liabilities
|
|
252,677
|
|
|
|
1,574
|
|
|
|
2.49
|
%
|
|
|
249,614
|
|
|
|
1,576
|
|
|
|
2.53
|
%
|
|
|
236,611
|
|
|
|
1,165
|
|
|
|
1.97
|
%
|
Non-interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing demand deposits
|
|
27,226
|
|
|
|
|
|
|
|
|
|
31,748
|
|
|
|
|
|
|
|
|
|
28,223
|
|
|
|
|
|
|
|
Other
non-interest-bearing liabilities
|
|
5,934
|
|
|
|
|
|
|
|
|
|
5,809
|
|
|
|
|
|
|
|
|
|
5,968
|
|
|
|
|
|
|
|
Total
liabilities
|
|
285,837
|
|
|
|
|
|
|
|
|
|
287,171
|
|
|
|
|
|
|
|
|
|
270,802
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
75,946
|
|
|
|
|
|
|
|
|
|
76,009
|
|
|
|
|
|
|
|
|
|
75,900
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
361,783
|
|
|
|
|
|
|
|
|
$
|
363,180
|
|
|
|
|
|
|
|
|
$
|
346,702
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$
|
1,708
|
|
|
|
|
|
|
|
|
$
|
1,663
|
|
|
|
|
|
|
|
|
$
|
1,664
|
|
|
|
|
Net interest rate
spread(2)
|
|
|
|
|
|
|
|
1.32
|
%
|
|
|
|
|
|
|
|
|
1.21
|
%
|
|
|
|
|
|
|
|
|
1.46
|
%
|
Net interest-earning
assets(3)
|
$
|
91,937
|
|
|
|
|
|
|
|
|
$
|
96,396
|
|
|
|
|
|
|
|
|
$
|
93,216
|
|
|
|
|
|
|
|
Net interest
margin(4)
|
|
|
|
|
|
|
|
1.98
|
%
|
|
|
|
|
|
|
|
|
1.92
|
%
|
|
|
|
|
|
|
|
|
2.02
|
%
|
Cost of
deposits(5)
|
|
|
|
|
|
|
|
2.16
|
%
|
|
|
|
|
|
|
|
|
2.15
|
%
|
|
|
|
|
|
|
|
|
1.64
|
%
|
Cost of
funds(6)
|
|
|
|
|
|
|
|
2.25
|
%
|
|
|
|
|
|
|
|
|
2.24
|
%
|
|
|
|
|
|
|
|
|
1.76
|
%
|
Ratio of
interest-earning assets to
interest-bearing liabilities
|
|
136.39
|
%
|
|
|
|
|
|
|
|
|
138.62
|
%
|
|
|
|
|
|
|
|
|
139.40
|
%
|
|
|
|
|
|
|
(1) Includes tax
equivalent adjustments for municipal securities, based on a
statutory tax rate of 21%, of $19,000, $20,000, and $25,000 for the
three months
ended December 31, 2024, September 30, 2024 and December 31, 2023,
respectively.
(2) Net interest rate spread represents the difference between the
weighted average yield earned on interest-earning assets and the
weighted average rate paid
on interest-bearing liabilities.
(3) Net interest-earning assets represent total interest-earning
assets less total interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by
average total interest-earning assets.
(5) Cost of deposits represents the total interest paid on
deposits, divided by total interest-bearing deposits plus total
non-interest-bearing deposits.
(6) Cost of funds represents the total interest paid on
liabilities, divided by total interest-bearing liabilities plus
total non-interest-bearing deposits.
|
CFSB Bancorp, Inc.
and Subsidiary Reconciliation of Fully Tax-Equivalent
Income (Unaudited) (In thousands)
|
|
|
For the Three Months
Ended
|
|
|
|
December 31,
2024
|
|
|
September 30,
2024
|
|
|
December 31,
2023
|
|
Securities interest
income (no tax adjustment)
|
|
$
|
1,156
|
|
|
$
|
1,105
|
|
|
$
|
997
|
|
Tax-equivalent
adjustment
|
|
|
19
|
|
|
|
20
|
|
|
|
25
|
|
Securities
(tax-equivalent basis)
|
|
$
|
1,175
|
|
|
$
|
1,125
|
|
|
$
|
1,022
|
|
Net interest income (no
tax adjustment)
|
|
$
|
1,689
|
|
|
$
|
1,643
|
|
|
$
|
1,639
|
|
Tax-equivalent
adjustment
|
|
|
19
|
|
|
|
20
|
|
|
|
25
|
|
Net interest income
(tax-equivalent adjustment)
|
|
$
|
1,708
|
|
|
$
|
1,663
|
|
|
$
|
1,664
|
|
CFSB Bancorp, Inc.
and Subsidiary Average Balances and Yields, Fully
Tax-Equivalent Basis (Unaudited) (Dollars in
thousands)
|
|
Average Balance and
Yields
|
|
|
Six Months
Ended
|
|
|
December 31,
2024
|
|
|
December 31,
2023
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Average
|
|
|
Interest
|
|
|
Average
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
|
Outstanding
|
|
|
Earned/
|
|
|
Yield/
|
|
(Dollars in
thousands)
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
|
Balance
|
|
|
Paid
|
|
|
Rate
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
$
|
170,242
|
|
|
$
|
3,549
|
|
|
|
4.17
|
%
|
|
$
|
176,408
|
|
|
$
|
3,480
|
|
|
|
3.95
|
%
|
Securities
(1)
|
|
148,161
|
|
|
|
2,301
|
|
|
|
3.11
|
%
|
|
|
149,223
|
|
|
|
2,013
|
|
|
|
2.70
|
%
|
Cash and short-term
investments
|
|
26,909
|
|
|
|
672
|
|
|
|
4.99
|
%
|
|
|
4,172
|
|
|
|
94
|
|
|
|
4.51
|
%
|
Total interest-earning
assets
|
|
345,312
|
|
|
|
6,522
|
|
|
|
3.78
|
%
|
|
|
329,803
|
|
|
|
5,587
|
|
|
|
3.39
|
%
|
Non-interest-earning
assets
|
|
17,170
|
|
|
|
|
|
|
|
|
|
16,608
|
|
|
|
|
|
|
|
Total
assets
|
$
|
362,482
|
|
|
|
|
|
|
|
|
$
|
346,411
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits
|
$
|
29,893
|
|
|
$
|
7
|
|
|
|
0.05
|
%
|
|
$
|
29,829
|
|
|
$
|
7
|
|
|
|
0.05
|
%
|
Savings
deposits
|
|
53,577
|
|
|
|
27
|
|
|
|
0.10
|
%
|
|
|
60,719
|
|
|
|
30
|
|
|
|
0.10
|
%
|
Money market
deposits
|
|
22,291
|
|
|
|
27
|
|
|
|
0.24
|
%
|
|
|
25,212
|
|
|
|
32
|
|
|
|
0.25
|
%
|
Certificates of
deposit
|
|
135,035
|
|
|
|
2,850
|
|
|
|
4.22
|
%
|
|
|
113,604
|
|
|
|
1,858
|
|
|
|
3.27
|
%
|
Total interest-bearing
deposits
|
|
240,796
|
|
|
|
2,911
|
|
|
|
2.42
|
%
|
|
|
229,364
|
|
|
|
1,927
|
|
|
|
1.68
|
%
|
FHLB
advances
|
|
10,350
|
|
|
|
239
|
|
|
|
4.62
|
%
|
|
|
5,947
|
|
|
|
164
|
|
|
|
5.52
|
%
|
Total interest-bearing
liabilities
|
|
251,146
|
|
|
|
3,150
|
|
|
|
2.51
|
%
|
|
|
235,311
|
|
|
|
2,091
|
|
|
|
1.78
|
%
|
Non-interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing demand deposits
|
|
29,487
|
|
|
|
|
|
|
|
|
|
29,597
|
|
|
|
|
|
|
|
Other
non-interest-bearing liabilities
|
|
5,871
|
|
|
|
|
|
|
|
|
|
5,697
|
|
|
|
|
|
|
|
Total
liabilities
|
|
286,504
|
|
|
|
|
|
|
|
|
|
270,605
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
75,978
|
|
|
|
|
|
|
|
|
|
75,806
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
362,482
|
|
|
|
|
|
|
|
|
$
|
346,411
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$
|
3,372
|
|
|
|
|
|
|
|
|
$
|
3,496
|
|
|
|
|
Net interest rate
spread(2)
|
|
|
|
|
|
|
|
1.27
|
%
|
|
|
|
|
|
|
|
|
1.61
|
%
|
Net interest-earning
assets(3)
|
$
|
94,166
|
|
|
|
|
|
|
|
|
$
|
94,492
|
|
|
|
|
|
|
|
Net interest
margin(4)
|
|
|
|
|
|
|
|
1.95
|
%
|
|
|
|
|
|
|
|
|
2.12
|
%
|
Cost of
deposits(5)
|
|
|
|
|
|
|
|
2.15
|
%
|
|
|
|
|
|
|
|
|
1.49
|
%
|
Cost of
funds(6)
|
|
|
|
|
|
|
|
2.24
|
%
|
|
|
|
|
|
|
|
|
1.58
|
%
|
Ratio of
interest-earning assets to interest-bearing liabilities
|
|
137.49
|
%
|
|
|
|
|
|
|
|
|
140.16
|
%
|
|
|
|
|
|
|
(1) Includes tax
equivalent adjustments for municipal securities, based on a
statutory tax rate of 21%, of $40,000 and $51,000 for the six
months ended December 31, 2024 and December 31, 2023,
respectively.
(2) Net interest rate spread represents the difference between the
weighted average yield earned on interest-earning assets and the
weighted average rate paid on interest-bearing liabilities.
(3) Net interest-earning assets represent total interest-earning
assets less total interest-bearing liabilities.
(4) Net interest margin represents net interest income divided by
average total interest-earning assets.
(5) Cost of deposits represents the total interest paid on
deposits, divided by total interest-bearing deposits plus total
non-interest-bearing deposits.
(6) Cost of funds represents the total interest paid on
liabilities, divided by total interest-bearing liabilities plus
total non-interest-bearing deposits.
|
CFSB Bancorp, Inc.
and Subsidiary Reconciliation of Fully Tax-Equivalent
Income (Unaudited) (In thousands)
|
|
|
For the Six Months
Ended
|
|
|
|
December
31,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
Securities interest
income (no tax adjustment)
|
|
$
|
2,261
|
|
|
$
|
1,962
|
|
Tax-equivalent
adjustment
|
|
|
40
|
|
|
|
51
|
|
Securities
(tax-equivalent basis)
|
|
$
|
2,301
|
|
|
$
|
2,013
|
|
Net interest income (no
tax adjustment)
|
|
|
3,332
|
|
|
|
3,445
|
|
Tax-equivalent
adjustment
|
|
|
40
|
|
|
|
51
|
|
Net interest income
(tax-equivalent adjustment)
|
|
$
|
3,372
|
|
|
$
|
3,496
|
|
View original
content:https://www.prnewswire.com/news-releases/cfsb-bancorp-inc-announces-fiscal-second-quarter-and-year-to-date-2025-financial-results-302363582.html
SOURCE CFSB Bancorp, Inc.