QUINCY,
Mass., July 25, 2023 /PRNewswire/ -- CFSB
Bancorp, Inc. (the "Company") (NASDAQ Capital Market: CFSB), the
holding company for Colonial Federal Savings Bank (the "Bank"),
today announced net income of $105,000, or $0.02
per basic and diluted share, for the three months ended
June 30, 2023 compared to net income
of $355,000, or $0.06 per basic and diluted share, for the three
months ended March 31, 2023 and net
income of $564,000, or $0.09 per basic and diluted share for the three
months ended June 30, 2022. Net
income on a non-GAAP basis, excluding the gain on sale of
securities available for sale, was $558,000, or $0.09
per basic and diluted share for the three months ended June 30, 2022. Please see the tables attached
hereto for a reconciliation of these and other non-GAAP financial
measures.
For the year ended June 30, 2023,
net income was $1.4 million, or
$0.23 per basic and diluted share,
compared to net income of $442,000,
or $0.08 per basic and diluted share,
for the year ended June 30, 2022. Net
income on a non-GAAP basis, excluding the contribution to the
charitable foundation established in connection with the Bank's
mutual holding company reorganization and gain on the sale of
securities, was $1.5 million, or
$0.25 per basic and diluted share,
for the year ended June 30, 2022.
Please see the tables attached hereto for a reconciliation of these
and other non-GAAP financial measures.
Michael E. McFarland, President
and Chief Executive Officer, stated, "We continued to experience
significant headwinds from the higher interest rate environment and
the corresponding decline in loan demand. Looking ahead, we are
cautiously optimistic that the worst impacts of inflation have
subsided and we are encouraged by a resilient residential real
estate market."
Fourth Quarter Operating Results
Net interest income,
on a fully tax-equivalent basis decreased by $260,000, or 11.9%, to $1.9 million for the three months ended
June 30, 2023 from $2.2 million for the three months ended
March 31, 2023. This decrease was
primarily due to a 75 basis point increase in the average rate paid
for certificates of deposit, partially offset by a $6.3 million decrease in the average balance of
interest-bearing deposits and a five basis point increase in the
average yield earned for interest-earning assets. The interest
earned on loans increased $19,000,
for the three months ended June 30,
2023 compared to the three months ended March 31, 2023. The interest earned on loans
benefited from rising interest rates, partially offset by a
$978,000 decrease in the average
balance of loans to $178.5 million
during the three months ended June 30,
2023. The net interest margin decreased by 28 basis points
to 2.31% for the three months ended June 30,
2023 from 2.59% for the three months ended March 31, 2023.
Net interest income, on a fully tax-equivalent basis decreased
by $270,000, or 12.3%, to
$1.9 million for the three months
ended June 30, 2023, from
$2.2 million for the three months
ended June 30, 2022. The net interest
margin decreased by 20 basis points to 2.31% for the three months
ended June 30, 2023 from 2.51% for
the three months ended June 30, 2022.
The decline was primarily due to a 187 basis point increase in the
average rate paid for certificates of deposit, partially offset by
an $8.6 million decrease in the
average balance of interest-bearing deposits and a 50 basis point
increase in the average yield earned for interest-earning assets.
The interest earned on loans increased $126,000, to $1.7
million for the three months ended June 30, 2023, from $1.6
million for the three months ended June 30, 2022. The interest earned on loans
benefited from rising interest rates and a $4.6 million increase in the average balance of
loans during the three months ended June 30,
2023.
The Company did not record a provision for loan losses for the
three months ended June 30, 2023,
March 31, 2023 or June 30, 2022. The allowance for loan losses as a
percentage of total loans was 0.98%, 0.98% and 1.00% at
June 30, 2023, March 31, 2023 and June
30, 2022, respectively.
Non-interest income increased $16,000, or 10.8%, to $164,000 for the quarter ended June 30, 2023 from $148,000 for the quarter ended March 31, 2023, due to an increase of
$14,000 in other income.
Non-interest income decreased $2,000, or 1.2%, to $164,000 for the three months ended June 30, 2023, from $166,000 for the three months ended June 30, 2022, principally due to a decrease of
$9,000 in income on bank-owned life
insurance.
Non-interest expenses increased $32,000, or 1.7%, to $1.9
million for the quarter ended June
30, 2023 from $1.9 million for
the quarter ended March 31, 2023. The
increase was due to an increase in salaries and employee benefits
expense of $43,000, or 3.9%,
primarily attributed to stock-based compensation expense. In
addition, FDIC insurance expense increased $23,000 from the prior quarter due to increases
to insurance premiums. Partially offsetting the increase in
non-interest expenses was a $49,000
decrease in other general and administrative expenses, primarily
related to declines in printing expenses for tax forms and expenses
related to the annual meeting expense held in the prior
quarter.
Non-interest expenses increased $184,000, or 10.5%, to $1.9 million for the quarter ended June 30, 2023 from $1.7
million for the quarter ended June
30, 2022. The increase was principally due to an increase in
salaries and employee benefits of $110,000, or 10.6%, attributed to an increase in
headcount and stock-based compensation expense and due to increases
in occupancy and equipment expenses of $47,000, or 20.7%, attributed to increases in
service contracts.
Income tax expense was $19,000 for
the three months ended June 30, 2023,
compared to $47,000 for the three
months ended March 31, 2023 and
$12,000 for the three months ended
June 30, 2022. The decrease in income
tax expense for the three months ended June
30, 2023, compared to the three months ended March 31, 2023 was due to decreases in income
before income taxes. The increase in the effective tax rate for the
three months ended June 30, 2023,
compared to the three months ended June 30,
2022 was due to the impact of the charitable foundation
contribution made during the prior year.
Annual Operating Results
Net interest income increased
on a fully tax-equivalent basis by $534,000, or 6.4%, to $8.9
million for the year ended June 30,
2023 from $8.3 million for the
year ended June 30, 2022. Interest
and dividend income increased $1.4
million, or 15.4%, to $10.8
million for the year ended June 30,
2023, from $9.3 million for
the year ended June 30, 2022 due to
the increase in interest-earning assets of $6.6 million from the prior year due to an
increase in the average balance of securities and loans, and due to
higher average yields earned on securities and cash and short-term
investments. An increase in the average balance of loans of
$7.1 million, or 4.1%, contributed to
a $193,000 increase in loan income,
partially offset by a four basis point decline in the average yield
earned. An increase in the average balance of securities of
$27.5 million, or 22.4%, and a 27
basis point increase in the average yield earned on securities
contributed to a $1.0 million
increase in securities income. Partially offsetting the increase in
interest and dividend income was a $906,000 increase in interest expense. The
increase was primarily due to an increase in the interest paid on
certificates of deposit of $880,000
from the prior year due to an 88 basis point increase in the cost
of such deposits, partially offset by a $4.1
million decrease in the average balance of certificates of
deposit. The net interest margin improved 11 basis points for the
year ended June 30, 2023, to 2.61%,
from 2.50% in the prior year.
The Company did not recognize a provision for loan losses for
the year ended June 30, 2023,
compared to a provision for loan losses for the year ended
June 30, 2022 of $26,000.
Non-interest income decreased $31,000, or 4.5%, to $664,000 for the year ended June 30, 2023 from $695,000 in the prior year, principally due to a
$56,000 gain on sale of securities
available for sale during the year ended June 30, 2022. There were no sales of securities
during the year ended June 30, 2023.
Excluding the gain on sale of securities available for sale, which
management believes was a non-recurring operating activity,
non-interest income would have increased $25,000, or 3.9% from the prior year, due to
increases in customer service fees.
Non-interest expenses decreased $814,000, or 9.6%, to $7.7
million for the year ended June 30,
2023 from $8.5 million for the
year ended June 30, 2022. A
$1.6 million charitable foundation
contribution made during the year ended June
30, 2022 was the primary reason for the decline in
non-interest expense from the prior year. Excluding this item,
which management considers to be a non-recurring item, non-interest
expense would have increased $740,000, or 10.7%, for the year ended
June 30, 2023. Salaries and benefits
increased $420,000, or 10.3%, to
$4.5 million, due to annual increases
to salaries and health insurance of employees, an increase in
headcount and the addition of stock-based compensation and ESOP
expense in the current year. Occupancy and equipment expense
increased $145,000, or 16.4%, to
$1.0 million for the year ended
June 30, 2023 from $883,000 for the year ended June 30, 2022, due to the renewal of a branch
lease in the current fiscal year and for increases to service
maintenance contracts. Other general and administrative expense
increased $119,000, or 8.7% from the
prior year due to increases in professional fees.
Income tax expense was $301,000
for the year ended June 30, 2023
compared to an income tax benefit of $52,000 for the year ended June 30, 2022. The income tax benefit during the
year ended June 30, 2022 was
primarily due to the charitable foundation established in
connection with the Bank's mutual holding company
reorganization.
Balance Sheet
At June 30,
2023, total assets amounted to $349.0
million, compared to $351.7
million at March 31, 2023, a
decrease of $2.7 million, or 0.8%, as
a $3.1 million decrease in securities
held to maturity and a $1.0 million
decrease in net loans were partially offset by a $1.5 million increase in cash and cash
equivalents. The decrease in net loans was due to decreased loan
demand in the higher interest rate environment. Deposits
decreased by $6.6 million, or 2.5%,
in the quarter, as the Bank is experiencing decreases of customer
deposits with the absence of government stimulus, increases in
inflation and competition, in addition to mix-shift changes by
depositors to higher-yielding term certificates due to the higher
interest rate environment. Federal Home Loan Bank of Boston advances were $3.7 million at June 30,
2023 to add liquidity in light of the decreases in customer
deposits.
Total stockholders' equity was $75.9
million at June 30, 2023
compared to $75.7 million at
March 31, 2023. The increase of
$215,000 reflects net income of
$105,000, earned ESOP compensation of
$19,000, and stock-based award
expense of $90,000.
Total assets at June 30, 2023
decreased $17.2 million, or 4.7%,
from $366.2 million at June 30, 2022. Contributing to the decrease in
assets was a decrease of $24.8
million in cash and cash equivalents to $6.9 million at June 30,
2023 from $31.7 million at
June 30, 2022, partially offset by a
$2.7 million increase in securities
held to maturity and $3.3 million in
loan growth. Commercial real estate loans increased by $5.6 million, or 37.7%, as we focused on
diversifying our loan mix. Total deposits decreased by $23.7 million, or 8.3%, to $263.4 million at June 30,
2023 from $287.1 million at
June 30, 2022, principally due to
decreases in customer deposits with the absence of government
stimulus, increases in inflation and competition, in addition
to mix-shift changes by depositors to higher-yielding term
certificates in the higher interest rate environment. Federal Home
Loan Bank of Boston advances were
$3.7 million at June 30, 2023 to add liquidity in light of the
decreases in customer deposits.
Total stockholders' equity was $75.9
million at June 30, 2023
compared to $74.3 million at
June 30, 2022. The increase of
$1.6 million was due to net income
earned during the previous year of $1.4
million, earned ESOP compensation of $86,000 and stock-based award expense of
$109,000.
About CFSB Bancorp, Inc.
CFSB Bancorp, Inc. is a
federal corporation organized as the 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, potential recessionary conditions, general
economic 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, including the percentage of
uninsured deposits in the portfolio; changes in demand for our
products and services, legislative, accounting, tax and regulatory
changes, 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 the
impact of the COVID-19 pandemic or any other pandemic on our
operations and financial results and those of our customers, .
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.
Non-GAAP Financial Measures
The Company uses certain
non-GAAP financial measures, such as return on average assets,
return on average equity, the efficiency ratio, profit percentage,
tangible book value per share, non-interest income to total income
and, where applicable, as adjusted for non-recurring items. These
non-GAAP financial measures provide information for investors to
effectively analyze financial trends of on-going business
activities, and to enhance comparability with peers across the
financial services sector.
CFSB Bancorp, Inc.
and Subsidiary Consolidated Balance Sheets
(Unaudited) (In thousands, except per share
data)
|
|
|
|
|
|
|
|
|
|
|
|
|
%
Change
|
|
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
Jun 2023
vs.
|
|
|
Jun 2023
vs.
|
|
|
|
2023
|
|
|
2023
|
|
|
2022
|
|
|
Mar
2023
|
|
|
Jun
2022
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from
banks
|
|
$
|
1,486
|
|
|
$
|
1,518
|
|
|
$
|
1,609
|
|
|
|
(2.1)
|
%
|
|
|
(7.6)
|
%
|
Short-term
investments
|
|
|
5,375
|
|
|
|
3,824
|
|
|
|
30,058
|
|
|
|
40.6
|
%
|
|
|
(82.1)
|
%
|
Total cash and cash
equivalents
|
|
|
6,861
|
|
|
|
5,342
|
|
|
|
31,667
|
|
|
|
28.4
|
%
|
|
|
(78.3)
|
%
|
Securities available
for sale, at fair value
|
|
|
146
|
|
|
|
158
|
|
|
|
199
|
|
|
|
(7.6)
|
%
|
|
|
(26.6)
|
%
|
Securities held to
maturity, at amortized cost
|
|
|
147,902
|
|
|
|
150,981
|
|
|
|
145,239
|
|
|
|
(2.0)
|
%
|
|
|
1.8
|
%
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family
|
|
|
140,109
|
|
|
|
140,164
|
|
|
|
141,073
|
|
|
|
(0.0)
|
%
|
|
|
(0.7)
|
%
|
Multifamily
|
|
|
12,638
|
|
|
|
12,638
|
|
|
|
14,310
|
|
|
|
0.0
|
%
|
|
|
(11.7)
|
%
|
Second mortgages and
home equity lines of credit
|
|
|
2,699
|
|
|
|
2,687
|
|
|
|
1,970
|
|
|
|
0.4
|
%
|
|
|
37.0
|
%
|
Construction
|
|
|
-
|
|
|
|
807
|
|
|
|
375
|
|
|
|
(100.0)
|
%
|
|
|
(100.0)
|
%
|
Commercial
|
|
|
20,323
|
|
|
|
20,576
|
|
|
|
14,761
|
|
|
|
(1.2)
|
%
|
|
|
37.7
|
%
|
Total mortgage loans
on real estate
|
|
|
175,769
|
|
|
|
176,872
|
|
|
|
172,489
|
|
|
|
(0.6)
|
%
|
|
|
1.9
|
%
|
Consumer
|
|
|
49
|
|
|
|
54
|
|
|
|
84
|
|
|
|
(9.3)
|
%
|
|
|
(41.7)
|
%
|
Home
improvement
|
|
|
2,191
|
|
|
|
2,130
|
|
|
|
2,116
|
|
|
|
2.9
|
%
|
|
|
3.5
|
%
|
Total loans
|
|
|
178,009
|
|
|
|
179,056
|
|
|
|
174,689
|
|
|
|
(0.6)
|
%
|
|
|
1.9
|
%
|
Allowance for loan
losses
|
|
|
(1,747)
|
|
|
|
(1,747)
|
|
|
|
(1,747)
|
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
Net deferred loan costs
and fees, and purchase premiums
|
|
|
(351)
|
|
|
|
(366)
|
|
|
|
(349)
|
|
|
|
(4.1)
|
%
|
|
|
0.6
|
%
|
Loans, net
|
|
|
175,911
|
|
|
|
176,943
|
|
|
|
172,593
|
|
|
|
(0.6)
|
%
|
|
|
1.9
|
%
|
Federal Home Loan Bank
of Boston stock, at cost
|
|
|
381
|
|
|
|
241
|
|
|
|
191
|
|
|
|
58.1
|
%
|
|
|
99.5
|
%
|
Premises and equipment,
net
|
|
|
3,413
|
|
|
|
3,411
|
|
|
|
3,334
|
|
|
|
0.1
|
%
|
|
|
2.4
|
%
|
Accrued interest
receivable
|
|
|
1,363
|
|
|
|
1,356
|
|
|
|
1,265
|
|
|
|
0.5
|
%
|
|
|
7.7
|
%
|
Bank-owned life
insurance
|
|
|
10,402
|
|
|
|
10,335
|
|
|
|
10,144
|
|
|
|
0.6
|
%
|
|
|
2.5
|
%
|
Deferred tax
asset
|
|
|
1,079
|
|
|
|
1,003
|
|
|
|
1,079
|
|
|
|
7.6
|
%
|
|
|
0.0
|
%
|
Operating lease right
of use asset
|
|
|
953
|
|
|
|
976
|
|
|
|
-
|
|
|
|
(2.4)
|
%
|
|
|
-
|
%
|
Other assets
|
|
|
596
|
|
|
|
930
|
|
|
|
472
|
|
|
|
(35.9)
|
%
|
|
|
26.3
|
%
|
Total
assets
|
|
$
|
349,007
|
|
|
$
|
351,676
|
|
|
$
|
366,183
|
|
|
|
(0.8)
|
%
|
|
|
(4.7)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and
Stockholders' Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing
NOW and demand
|
|
$
|
32,760
|
|
|
$
|
30,054
|
|
|
$
|
31,168
|
|
|
|
9.0
|
%
|
|
|
5.1
|
%
|
Interest bearing NOW
and demand
|
|
|
28,778
|
|
|
|
30,660
|
|
|
|
32,995
|
|
|
|
(6.1)
|
%
|
|
|
(12.8)
|
%
|
Regular and
other
|
|
|
64,184
|
|
|
|
66,849
|
|
|
|
75,774
|
|
|
|
(4.0)
|
%
|
|
|
(15.3)
|
%
|
Money market
accounts
|
|
|
26,995
|
|
|
|
31,326
|
|
|
|
47,010
|
|
|
|
(13.8)
|
%
|
|
|
(42.6)
|
%
|
Term
certificates
|
|
|
110,659
|
|
|
|
111,117
|
|
|
|
100,128
|
|
|
|
(0.4)
|
%
|
|
|
10.5
|
%
|
Total
deposits
|
|
|
263,376
|
|
|
|
270,006
|
|
|
|
287,075
|
|
|
|
(2.5)
|
%
|
|
|
(8.3)
|
%
|
Federal Home Loan Bank
of Boston advances
|
|
|
3,675
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
%
|
|
|
-
|
%
|
Mortgagors' escrow
accounts
|
|
|
1,596
|
|
|
|
1,566
|
|
|
|
1,555
|
|
|
|
1.9
|
%
|
|
|
2.6
|
%
|
Operating lease
liability
|
|
|
962
|
|
|
|
983
|
|
|
|
-
|
|
|
|
(2.1)
|
%
|
|
|
-
|
%
|
Accrued expenses and
other liabilities
|
|
|
3,509
|
|
|
|
3,447
|
|
|
|
3,303
|
|
|
|
1.8
|
%
|
|
|
6.2
|
%
|
Total
liabilities
|
|
|
273,118
|
|
|
|
276,002
|
|
|
|
291,933
|
|
|
|
(1.0)
|
%
|
|
|
(6.4)
|
%
|
Stockholders'
Equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
65
|
|
|
|
65
|
|
|
|
65
|
|
|
|
0.0
|
%
|
|
|
0.0
|
%
|
Additional paid-in
capital
|
|
|
27,814
|
|
|
|
27,729
|
|
|
|
27,720
|
|
|
|
0.3
|
%
|
|
|
0.3
|
%
|
Retained
earnings
|
|
|
50,416
|
|
|
|
50,311
|
|
|
|
48,970
|
|
|
|
0.2
|
%
|
|
|
3.0
|
%
|
Accumulated other
comprehensive (loss) income, net of
tax
|
|
|
(3)
|
|
|
|
(2)
|
|
|
|
-
|
|
|
|
50.0
|
%
|
|
|
-
|
%
|
Unearned compensation -
ESOP
|
|
|
(2,403)
|
|
|
|
(2,429)
|
|
|
|
(2,505)
|
|
|
|
(1.1)
|
%
|
|
|
(4.1)
|
%
|
Total stockholders'
equity
|
|
|
75,889
|
|
|
|
75,674
|
|
|
|
74,250
|
|
|
|
0.3
|
%
|
|
|
2.2
|
%
|
Total liabilities and
stockholders' equity
|
|
$
|
349,007
|
|
|
$
|
351,676
|
|
|
$
|
366,183
|
|
|
|
(0.8)
|
%
|
|
|
(4.7)
|
%
|
CFSB Bancorp, Inc.
and Subsidiary Consolidated Statements of Net Income
(Unaudited) (In thousands, except per share
data)
|
|
|
|
|
|
For the Three Months
Ended
|
|
|
For the Year
Ended
|
|
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
|
2023
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Interest and
dividend income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
1,719
|
|
|
$
|
1,700
|
|
|
$
|
1,593
|
|
|
$
|
6,695
|
|
|
$
|
6,502
|
|
Interest and dividends
on debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
845
|
|
|
|
837
|
|
|
|
646
|
|
|
|
3,228
|
|
|
|
2,153
|
|
Tax-exempt
|
|
|
99
|
|
|
|
101
|
|
|
|
106
|
|
|
|
414
|
|
|
|
466
|
|
Interest on short-term
investments and certificates of
deposit
|
|
|
38
|
|
|
|
53
|
|
|
|
53
|
|
|
|
341
|
|
|
|
103
|
|
Total interest and
dividend income
|
|
|
2,701
|
|
|
|
2,691
|
|
|
|
2,398
|
|
|
|
10,678
|
|
|
|
9,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
757
|
|
|
|
533
|
|
|
|
238
|
|
|
|
1,872
|
|
|
|
1,012
|
|
Borrowings
|
|
|
51
|
|
|
|
3
|
|
|
|
1
|
|
|
|
54
|
|
|
|
8
|
|
Total interest
expense
|
|
|
808
|
|
|
|
536
|
|
|
|
239
|
|
|
|
1,926
|
|
|
|
1,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
1,893
|
|
|
|
2,155
|
|
|
|
2,159
|
|
|
|
8,752
|
|
|
|
8,204
|
|
Provision for loan
losses
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
26
|
|
Net interest income
after provision for loan losses
|
|
|
1,893
|
|
|
|
2,155
|
|
|
|
2,159
|
|
|
|
8,752
|
|
|
|
8,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer service
fees
|
|
|
36
|
|
|
|
37
|
|
|
|
34
|
|
|
|
146
|
|
|
|
127
|
|
Income on bank-owned
life insurance
|
|
|
67
|
|
|
|
64
|
|
|
|
76
|
|
|
|
258
|
|
|
|
259
|
|
Gain on sale of
securities available for sale
|
|
|
-
|
|
|
|
-
|
|
|
|
8
|
|
|
|
-
|
|
|
|
56
|
|
Other
income
|
|
|
61
|
|
|
|
47
|
|
|
|
48
|
|
|
|
260
|
|
|
|
253
|
|
Total non-interest
income
|
|
|
164
|
|
|
|
148
|
|
|
|
166
|
|
|
|
664
|
|
|
|
695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
|
1,146
|
|
|
|
1,103
|
|
|
|
1,036
|
|
|
|
4,517
|
|
|
|
4,097
|
|
Occupancy and
equipment
|
|
|
274
|
|
|
|
256
|
|
|
|
227
|
|
|
|
1,028
|
|
|
|
883
|
|
Advertising
|
|
|
37
|
|
|
|
38
|
|
|
|
29
|
|
|
|
185
|
|
|
|
139
|
|
Data
processing
|
|
|
82
|
|
|
|
84
|
|
|
|
90
|
|
|
|
344
|
|
|
|
350
|
|
Deposit
insurance
|
|
|
43
|
|
|
|
20
|
|
|
|
23
|
|
|
|
106
|
|
|
|
90
|
|
Charitable Foundation
contribution
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,554
|
|
Other general and
administrative
|
|
|
351
|
|
|
|
400
|
|
|
|
344
|
|
|
|
1,489
|
|
|
|
1,370
|
|
Total non-interest
expenses
|
|
|
1,933
|
|
|
|
1,901
|
|
|
|
1,749
|
|
|
|
7,669
|
|
|
|
8,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
124
|
|
|
|
402
|
|
|
|
576
|
|
|
|
1,747
|
|
|
|
390
|
|
Provision (benefit) for
income taxes
|
|
|
19
|
|
|
|
47
|
|
|
|
12
|
|
|
|
301
|
|
|
|
(52)
|
|
Net income
|
|
$
|
105
|
|
|
$
|
355
|
|
|
$
|
564
|
|
|
$
|
1,446
|
|
|
$
|
442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
$
|
0.09
|
|
|
$
|
0.23
|
|
|
$
|
0.08
|
|
Diluted
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
$
|
0.09
|
|
|
$
|
0.23
|
|
|
$
|
0.08
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
6,279,656
|
|
|
|
6,300,633
|
|
|
|
6,273,685
|
|
|
|
6,275,819
|
|
|
|
5,886,929
|
|
Diluted
|
|
|
6,279,790
|
|
|
|
6,300,721
|
|
|
|
6,273,685
|
|
|
|
6,275,874
|
|
|
|
5,886,929
|
|
CFSB Bancorp, Inc.
and Subsidiary Average Balances and Yields, Fully
Tax-Equivalent Basis (Unaudited) (Dollars in
thousands)
|
|
|
Average Balance and
Yields
|
|
|
Three Months
Ended
|
|
|
June 30,
2023
|
|
|
March 31,
2023
|
|
|
June 30,
2022
|
|
|
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
|
$
|
178,474
|
|
|
$
|
1,719
|
|
|
|
3.85
|
%
|
|
$
|
179,452
|
|
|
$
|
1,700
|
|
|
|
3.79
|
%
|
|
$
|
173,827
|
|
|
$
|
1,593
|
|
|
|
3.67
|
%
|
Securities
(1)
|
|
150,383
|
|
|
|
968
|
|
|
|
2.57
|
%
|
|
|
150,945
|
|
|
|
960
|
|
|
|
2.54
|
%
|
|
|
139,820
|
|
|
|
780
|
|
|
|
2.23
|
%
|
Cash and short-term
investments
|
|
3,331
|
|
|
|
38
|
|
|
|
4.56
|
%
|
|
|
5,287
|
|
|
|
53
|
|
|
|
4.01
|
%
|
|
|
35,196
|
|
|
|
53
|
|
|
|
0.60
|
%
|
Total interest-earning
assets
|
|
332,188
|
|
|
|
2,725
|
|
|
|
3.28
|
%
|
|
|
335,684
|
|
|
|
2,713
|
|
|
|
3.23
|
%
|
|
|
348,843
|
|
|
|
2,426
|
|
|
|
2.78
|
%
|
Noninterest-earning
assets
|
|
17,118
|
|
|
|
|
|
|
|
|
|
17,207
|
|
|
|
|
|
|
|
|
|
15,932
|
|
|
|
|
|
|
|
Total
assets
|
$
|
349,306
|
|
|
|
|
|
|
|
|
$
|
352,891
|
|
|
|
|
|
|
|
|
$
|
364,775
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits
|
$
|
30,051
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
32,245
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
|
$
|
33,582
|
|
|
$
|
4
|
|
|
|
0.05
|
%
|
Savings
deposits
|
|
64,996
|
|
|
|
16
|
|
|
|
0.10
|
%
|
|
|
68,097
|
|
|
|
17
|
|
|
|
0.10
|
%
|
|
|
74,626
|
|
|
|
19
|
|
|
|
0.10
|
%
|
Money market
deposits
|
|
28,890
|
|
|
|
19
|
|
|
|
0.26
|
%
|
|
|
34,377
|
|
|
|
22
|
|
|
|
0.26
|
%
|
|
|
46,290
|
|
|
|
31
|
|
|
|
0.27
|
%
|
Certificates of
deposit
|
|
111,041
|
|
|
|
718
|
|
|
|
2.59
|
%
|
|
|
106,555
|
|
|
|
490
|
|
|
|
1.84
|
%
|
|
|
102,398
|
|
|
|
184
|
|
|
|
0.72
|
%
|
Total interest-bearing
deposits
|
|
234,978
|
|
|
|
757
|
|
|
|
1.29
|
%
|
|
|
241,274
|
|
|
|
533
|
|
|
|
0.88
|
%
|
|
|
256,896
|
|
|
|
238
|
|
|
|
0.37
|
%
|
FHLB
advances
|
|
3,916
|
|
|
|
51
|
|
|
|
5.21
|
%
|
|
|
244
|
|
|
|
3
|
|
|
|
4.92
|
%
|
|
|
20
|
|
|
|
1
|
|
|
|
20.00
|
%
|
Total interest-bearing
liabilities
|
|
238,894
|
|
|
|
808
|
|
|
|
1.35
|
%
|
|
|
241,518
|
|
|
|
536
|
|
|
|
0.89
|
%
|
|
|
256,916
|
|
|
|
239
|
|
|
|
0.37
|
%
|
Noninterest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits
|
|
28,881
|
|
|
|
|
|
|
|
|
|
30,352
|
|
|
|
|
|
|
|
|
|
29,673
|
|
|
|
|
|
|
|
Other
noninterest-bearing liabilities
|
|
5,726
|
|
|
|
|
|
|
|
|
|
5,554
|
|
|
|
|
|
|
|
|
|
4,256
|
|
|
|
|
|
|
|
Total
liabilities
|
|
273,501
|
|
|
|
|
|
|
|
|
|
277,424
|
|
|
|
|
|
|
|
|
|
290,845
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
75,805
|
|
|
|
|
|
|
|
|
|
75,467
|
|
|
|
|
|
|
|
|
|
73,930
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
349,306
|
|
|
|
|
|
|
|
|
$
|
352,891
|
|
|
|
|
|
|
|
|
$
|
364,775
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$
|
1,917
|
|
|
|
|
|
|
|
|
$
|
2,177
|
|
|
|
|
|
|
|
|
$
|
2,187
|
|
|
|
|
Net interest rate
spread(2)
|
|
|
|
|
|
|
|
1.93
|
%
|
|
|
|
|
|
|
|
|
2.34
|
%
|
|
|
|
|
|
|
|
|
2.41
|
%
|
Net interest-earning
assets(3)
|
$
|
93,294
|
|
|
|
|
|
|
|
|
$
|
94,166
|
|
|
|
|
|
|
|
|
$
|
91,927
|
|
|
|
|
|
|
|
Net interest
margin(4)
|
|
|
|
|
|
|
|
2.31
|
%
|
|
|
|
|
|
|
|
|
2.59
|
%
|
|
|
|
|
|
|
|
|
2.51
|
%
|
Cost of deposits
(5)
|
|
|
|
|
|
|
|
1.15
|
%
|
|
|
|
|
|
|
|
|
0.78
|
%
|
|
|
|
|
|
|
|
|
0.33
|
%
|
Cost of funds
(6)
|
|
|
|
|
|
|
|
1.21
|
%
|
|
|
|
|
|
|
|
|
0.79
|
%
|
|
|
|
|
|
|
|
|
0.33
|
%
|
Ratio of
interest-earning assets to
interest-bearing liabilities
|
|
139.05
|
%
|
|
|
|
|
|
|
|
|
138.99
|
%
|
|
|
|
|
|
|
|
|
135.78
|
%
|
|
|
|
|
|
|
|
(1)
|
Includes tax equivalent
adjustments for municipal securities, based on a statutory tax rate
of 21%, of $24,000, $22,000, and $28,000 for the three months ended
June 30, 2023, March 31, 2023 and June 30, 2022,
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 noninterest-bearing
deposits.
|
(6)
|
Cost of funds
represents the total interest paid on liabilities, divided by total
interest-bearing liabilities plus total noninterest-bearing
deposits.
|
CFSB Bancorp, Inc.
and Subsidiary Average Balances and Yields, Fully
Tax-Equivalent Basis (Unaudited) (Dollars in
thousands)
|
|
|
Average Balance and
Yields
|
|
|
Year
Ended
|
|
|
June 30,
2023
|
|
|
June 30,
2022
|
|
|
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
|
$
|
178,044
|
|
|
$
|
6,695
|
|
|
|
3.76
|
%
|
|
$
|
170,991
|
|
|
$
|
6,502
|
|
|
|
3.80
|
%
|
Securities
(1)
|
|
150,334
|
|
|
|
3,752
|
|
|
|
2.50
|
%
|
|
|
122,816
|
|
|
|
2,743
|
|
|
|
2.23
|
%
|
Cash and short-term
investments
|
|
10,923
|
|
|
|
341
|
|
|
|
3.12
|
%
|
|
|
38,877
|
|
|
|
103
|
|
|
|
0.26
|
%
|
Total interest-earning
assets
|
|
339,301
|
|
|
|
10,788
|
|
|
|
3.18
|
%
|
|
|
332,684
|
|
|
|
9,348
|
|
|
|
2.81
|
%
|
Noninterest-earning
assets
|
|
16,701
|
|
|
|
|
|
|
|
|
|
20,530
|
|
|
|
|
|
|
|
Total
assets
|
$
|
356,002
|
|
|
|
|
|
|
|
|
$
|
353,214
|
|
|
|
|
|
|
|
Interest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand
deposits
|
$
|
32,252
|
|
|
$
|
16
|
|
|
|
0.05
|
%
|
|
$
|
31,258
|
|
|
$
|
18
|
|
|
|
0.06
|
%
|
Savings
deposits
|
|
70,338
|
|
|
|
70
|
|
|
|
0.10
|
%
|
|
|
73,139
|
|
|
|
74
|
|
|
|
0.10
|
%
|
Money market
deposits
|
|
37,197
|
|
|
|
98
|
|
|
|
0.26
|
%
|
|
|
42,719
|
|
|
|
112
|
|
|
|
0.26
|
%
|
Certificates of
deposit
|
|
103,410
|
|
|
|
1,688
|
|
|
|
1.63
|
%
|
|
|
107,524
|
|
|
|
808
|
|
|
|
0.75
|
%
|
Total interest-bearing
deposits
|
|
243,197
|
|
|
|
1,872
|
|
|
|
0.77
|
%
|
|
|
254,640
|
|
|
|
1,012
|
|
|
|
0.40
|
%
|
FHLB
advances
|
|
1,037
|
|
|
|
54
|
|
|
|
5.21
|
%
|
|
|
278
|
|
|
|
8
|
|
|
|
2.88
|
%
|
Total interest-bearing
liabilities
|
|
244,234
|
|
|
|
1,926
|
|
|
|
0.79
|
%
|
|
|
254,918
|
|
|
|
1,020
|
|
|
|
0.40
|
%
|
Noninterest-bearing
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing demand deposits
|
|
31,170
|
|
|
|
|
|
|
|
|
|
34,909
|
|
|
|
|
|
|
|
Other
noninterest-bearing liabilities
|
|
5,334
|
|
|
|
|
|
|
|
|
|
5,907
|
|
|
|
|
|
|
|
Total
liabilities
|
|
280,738
|
|
|
|
|
|
|
|
|
|
295,734
|
|
|
|
|
|
|
|
Total stockholders'
equity
|
|
75,264
|
|
|
|
|
|
|
|
|
|
57,480
|
|
|
|
|
|
|
|
Total liabilities and
stockholders' equity
|
$
|
356,002
|
|
|
|
|
|
|
|
|
$
|
353,214
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
$
|
8,862
|
|
|
|
|
|
|
|
|
$
|
8,328
|
|
|
|
|
Net interest rate
spread(2)
|
|
|
|
|
|
|
|
2.39
|
%
|
|
|
|
|
|
|
|
|
2.41
|
%
|
Net interest-earning
assets(3)
|
$
|
95,067
|
|
|
|
|
|
|
|
|
$
|
77,766
|
|
|
|
|
|
|
|
Net interest
margin(4)
|
|
|
|
|
|
|
|
2.61
|
%
|
|
|
|
|
|
|
|
|
2.50
|
%
|
Cost of deposits
(5)
|
|
|
|
|
|
|
|
0.68
|
%
|
|
|
|
|
|
|
|
|
0.35
|
%
|
Cost of funds
(6)
|
|
|
|
|
|
|
|
0.70
|
%
|
|
|
|
|
|
|
|
|
0.35
|
%
|
Ratio of
interest-earning assets to interest-bearing
liabilities
|
|
138.92
|
%
|
|
|
|
|
|
|
|
|
130.51
|
%
|
|
|
|
|
|
|
|
|
(1)
|
Includes tax equivalent
adjustments for municipal securities, based on a statutory tax rate
of 21%, of $110,000 and $124,000 for the year ended June 30, 2023
and June 30, 2022, 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 noninterest-bearing
deposits.
|
(6)
|
Cost of funds
represents the total interest paid on liabilities, divided by total
interest-bearing liabilities plus total noninterest-bearing
deposits.
|
CFSB Bancorp, Inc.
and Subsidiary Reconciliation of Fully Tax-Equivalent
Income (Unaudited) (In thousands)
|
|
|
|
For the Three Months
Ended
|
|
|
For the Year
Ended
|
|
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
|
2023
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Securities interest
income (no tax adjustment)
|
|
$
|
944
|
|
|
$
|
938
|
|
|
$
|
752
|
|
|
$
|
3,642
|
|
|
$
|
2,619
|
|
Tax-equivalent
adjustment
|
|
|
24
|
|
|
|
22
|
|
|
|
28
|
|
|
|
110
|
|
|
|
124
|
|
Securities
(tax-equivalent basis)
|
|
$
|
968
|
|
|
$
|
960
|
|
|
$
|
780
|
|
|
$
|
3,752
|
|
|
$
|
2,743
|
|
Net interest income (no
tax adjustment)
|
|
$
|
1,893
|
|
|
$
|
2,155
|
|
|
$
|
2,159
|
|
|
$
|
8,752
|
|
|
$
|
8,204
|
|
Tax-equivalent
adjustment
|
|
|
24
|
|
|
|
22
|
|
|
|
28
|
|
|
|
110
|
|
|
|
124
|
|
Net interest income
(tax-equivalent adjustment)
|
|
$
|
1,917
|
|
|
$
|
2,177
|
|
|
$
|
2,187
|
|
|
$
|
8,862
|
|
|
$
|
8,328
|
|
CFSB Bancorp, Inc.
and Subsidiary
|
|
At or for the Three
Months Ended
|
|
|
At or for the Year
Ended
|
|
Selected Financial
Highlights (Unaudited)
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
(In thousands,
except share and per share amounts)
|
|
2023
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Performance
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets (GAAP) (1, 5)
|
|
|
0.12
|
%
|
|
|
0.40
|
%
|
|
|
0.62
|
%
|
|
|
0.41
|
%
|
|
|
0.13
|
%
|
Return on average
assets, as adjusted (Non-GAAP) (1, 2, 5)
|
|
|
0.12
|
%
|
|
|
0.40
|
%
|
|
|
0.63
|
%
|
|
|
0.41
|
%
|
|
|
0.42
|
%
|
Return on average
equity ("ROAE") (GAAP) (1, 6)
|
|
|
0.55
|
%
|
|
|
1.88
|
%
|
|
|
3.05
|
%
|
|
|
1.92
|
%
|
|
|
0.77
|
%
|
ROAE, as adjusted
(Non-GAAP) (1, 2, 6)
|
|
|
0.55
|
%
|
|
|
1.88
|
%
|
|
|
3.02
|
%
|
|
|
1.92
|
%
|
|
|
2.58
|
%
|
Noninterest expense to
average assets (GAAP) (1)
|
|
|
2.21
|
%
|
|
|
2.15
|
%
|
|
|
1.92
|
%
|
|
|
2.15
|
%
|
|
|
2.40
|
%
|
Noninterest expense to
average assets, as adjusted (Non-
GAAP) (1, 2)
|
|
|
2.21
|
%
|
|
|
2.15
|
%
|
|
|
1.92
|
%
|
|
|
2.15
|
%
|
|
|
1.96
|
%
|
Total loans to total
deposits
|
|
|
67.6
|
%
|
|
|
66.3
|
%
|
|
|
60.9
|
%
|
|
|
67.6
|
%
|
|
|
60.9
|
%
|
Total loans to total
assets
|
|
|
51.0
|
%
|
|
|
50.9
|
%
|
|
|
47.7
|
%
|
|
|
51.0
|
%
|
|
|
47.7
|
%
|
Efficiency ratio (GAAP)
(7)
|
|
|
94.0
|
%
|
|
|
82.5
|
%
|
|
|
75.2
|
%
|
|
|
81.4
|
%
|
|
|
95.3
|
%
|
Efficiency ratio, as
adjusted (Non-GAAP) (2, 7)
|
|
|
94.0
|
%
|
|
|
82.5
|
%
|
|
|
75.6
|
%
|
|
|
81.4
|
%
|
|
|
78.5
|
%
|
Capital
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital to
risk-weighted assets
|
|
|
32.9
|
%
|
|
|
32.6
|
%
|
|
|
34.9
|
%
|
|
|
32.9
|
%
|
|
|
34.9
|
%
|
Common equity tier 1
capital to risk-weighted assets
|
|
|
32.0
|
%
|
|
|
31.7
|
%
|
|
|
34.0
|
%
|
|
|
32.0
|
%
|
|
|
34.0
|
%
|
Tier 1 capital to
risk-weighted assets
|
|
|
32.0
|
%
|
|
|
31.7
|
%
|
|
|
34.0
|
%
|
|
|
32.0
|
%
|
|
|
34.0
|
%
|
Tier 1 capital to
average assets (3)
|
|
|
18.2
|
%
|
|
|
17.9
|
%
|
|
|
17.4
|
%
|
|
|
18.2
|
%
|
|
|
17.4
|
%
|
Asset Quality
Ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan
losses as a percentage of total loans
(4)
|
|
|
0.98
|
%
|
|
|
0.98
|
%
|
|
|
1.00
|
%
|
|
|
0.98
|
%
|
|
|
1.00
|
%
|
Allowance for loan
losses as a percentage of non-
performing loans
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
|
NM
|
|
Net (charge-offs)
recoveries to average outstanding
loans
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Non-performing loans as
a percentage of total loans
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Non-performing loans as
a percentage of total assets
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Total non-performing
loans as a percentage of total
assets
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
|
|
0.00
|
%
|
Informational
Items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of held to
maturity securities
|
|
$
|
132,273
|
|
|
$
|
136,774
|
|
|
$
|
133,593
|
|
|
$
|
132,273
|
|
|
$
|
133,593
|
|
Book value per share
(8)
|
|
$
|
11.44
|
|
|
$
|
11.41
|
|
|
$
|
11.39
|
|
|
$
|
11.44
|
|
|
$
|
11.39
|
|
Outstanding common
shares
|
|
|
6,632,642
|
|
|
|
6,632,642
|
|
|
|
6,521,642
|
|
|
|
6,632,642
|
|
|
|
6,521,642
|
|
|
(1)
|
Annualized for the
three-month periods.
|
(2)
|
See Reconciliation of
GAAP to Non-GAAP Earnings Metrics below.
|
(3)
|
Average assets
calculated on a quarterly and annual basis for the periods
presented.
|
(4)
|
Total loans exclude net
deferred loan costs and fees.
|
(5)
|
Represents net income
divided by average assets.
|
(6)
|
Represents net income
divided by average stockholders' equity
|
(7)
|
Represents total
non-interest expenses divided by net interest income and
non-interest income.
|
(8)
|
Represents total
stockholders' equity divided by outstanding shares at period
end.
|
CFSB Bancorp, Inc.
and Subsidiary
|
|
For the Three Months
Ended
|
|
|
For the Year
Ended
|
|
Reconciliation of
Non-GAAP Earnings
Metrics (Unaudited)
|
|
June
30,
|
|
|
March
31,
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
(In thousands,
except per share amounts)
|
|
2023
|
|
|
2023
|
|
|
2022
|
|
|
2023
|
|
|
2022
|
|
Net income (loss),
GAAP basis
|
|
$
|
105
|
|
|
$
|
355
|
|
|
$
|
564
|
|
|
$
|
1,446
|
|
|
$
|
442
|
|
Adjustments to GAAP Net
Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Charitable Foundation
contribution
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,554
|
|
Gain on sale of
available for sale securities
|
|
|
-
|
|
|
|
-
|
|
|
|
(8)
|
|
|
|
-
|
|
|
|
(56)
|
|
Tax effect of
adjustments to net income,
GAAP basis
|
|
|
-
|
|
|
|
-
|
|
|
|
2
|
|
|
|
-
|
|
|
|
(457)
|
|
Adjusted net income,
non-GAAP basis
|
|
$
|
105
|
|
|
$
|
355
|
|
|
$
|
558
|
|
|
$
|
1,446
|
|
|
$
|
1,483
|
|
Earnings per share,
non-GAAP basis
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
$
|
0.09
|
|
|
$
|
0.23
|
|
|
$
|
0.25
|
|
Non-interest
expenses
|
|
$
|
1,933
|
|
|
$
|
1,901
|
|
|
$
|
1,749
|
|
|
$
|
7,669
|
|
|
$
|
8,483
|
|
Charitable Foundation
contribution
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,554)
|
|
Adjusted
non-interest expenses, non-GAAP
basis
|
|
$
|
1,933
|
|
|
$
|
1,901
|
|
|
$
|
1,749
|
|
|
$
|
7,669
|
|
|
$
|
6,929
|
|
Non-interest
income
|
|
$
|
164
|
|
|
$
|
148
|
|
|
$
|
166
|
|
|
$
|
664
|
|
|
$
|
695
|
|
Gain on sale of
available for sale securities
|
|
|
-
|
|
|
|
-
|
|
|
|
(8)
|
|
|
|
-
|
|
|
|
(56)
|
|
Adjusted
non-interest income, non-GAAP
basis
|
|
$
|
164
|
|
|
$
|
148
|
|
|
$
|
158
|
|
|
$
|
664
|
|
|
$
|
639
|
|
View original
content:https://www.prnewswire.com/news-releases/cfsb-bancorp-inc-announces-fiscal-fourth-quarter-2023-financial-results-301885393.html
SOURCE Colonial Federal Savings Bank