Balance Sheet Analysis
General
Total assets decreased by $8.6 million, or 4.19%, to $197.3 million at September 30, 2024 from $205.9 million at September 30, 2023. The decrease in assets was primarily due to a decrease in cash and cash equivalents of $4.0 million, a decrease in acquired loans of $4.0 million, and a decrease in securities of $1.3 million, partially offset by an increase in originated loans of $3.3 million. Total loans, net of the allowance for credit losses, decreased by $1.2 million, or 0.93%, to $124.2 million at September 30, 2024 from $125.4 million at September 30, 2023. The decrease in loans, net of the allowance for credit losses, was primarily due to a decrease in net loans acquired from Citizens Bank of Cape Vincent of $4.0 million and the transition adjustment of the adoption of CECL, which resulted in an increase in the allowance for credit losses on loans of $436,000, partially offset by an increase in newly originated loans of $3.3 million. During 2024, there was a $70,000 provision for credit loss and $86,000 charged-off against non-performing loans.
Cash and cash equivalents decreased by $4.0 million, or 38.79%, to $6.4 million at September 30, 2024 from $10.4 million at September 30, 2023. The decrease in cash can primarily be attributed to a decrease in Federal Home Loan Bank advances, partially offset by a net inflow of customer deposits and proceeds from securities maturing.
Securities available for sale decreased by $1.3 million, or 2.74%, to $45.3 million at September 30, 2024 from $46.6 million at September 30, 2023. The decrease was primarily due to principal paydowns and maturities, partially offset by an increase to the market value of the portfolio.
There was no foreclosed real estate at September 30, 2024, down from $101,000 at September 30, 2023 due to the sale of two other real estate owned (“REO”) properties. Due to the low number of REO properties, year over year balances can fluctuate significantly.
Accrued interest receivable and other assets decreased by $497,000, or 9.95%, to $4.5 million from $5.0 million at September 30, 2023 primarily due to a decrease in the net deferred tax balance of $330,000 and a $240,000 decrease in the market value on swaps. This decrease was partially offset by a $175,000 increase in the loans in process account at fiscal year-end.
Total deposits increased by $1.1 million, or 0.71%, to $159.9 million at September 30, 2024 from $158.8 million at September 30, 2023. The increase in deposits can primarily be attributed to a $11.7 million increase in time deposits, partially offset by a $10.6 million decrease in non-maturing deposits, due to seasonal fluctuations with municipal deposits. The increase in time deposits can primarily be attributed to an increase in offering rates as market and competitor rates increased during the fiscal year.
There were no Federal Home Loan Bank advances at September 30, 2024 and $14.0 million in advances at September 30, 2023. The decrease in advances was primarily due to principal maturities and increase in the Bank’s internal accounts from the net stock offering proceeds in October 2023 following the completion of the second-step conversion.
Shareholders’ equity increased by $7.7 million, or 30.50%, to $32.8 million at September 30, 2024 from $25.1 million at September 30, 2023. The increase in shareholders’ equity was primarily a result of the completion of the second-step conversion on October 31, 2023, at which time the Company sold, for gross proceeds of $7.2 million, a total of 723,068 shares of common stock at $10.00 per share, including 57,845 shares sold to the Bank’s employee stock ownership plan. There was also a $2.5 million increase to the market value adjustment on the securities portfolio included in the accumulated other comprehensive income component.