Bogota Financial Corp. Reports Results for the Three Months Ended March 31, 2021 | Financial Buzz

Bogota Financial Corp. Reports Results for the Three Months Ended March 31, 2021

Bogota Financial Corp. (the “Company”) (NASDAQ: BSBK), the holding company for Bogota Savings Bank (the “Bank”), reported net income for the three months ended March 31, 2021 of $3.0 million, compared to net loss of $1.3 million for the comparable prior year period. The Company recorded a bargain purchase gain of $1.9 million associated with the acquisition of Gibraltar Bank during the most recent quarter. Also, during the three months ended March 31, 2021, the Company had merger-related expenses of $318,000. The Company contributed cash and stock with a value of $2.9 million ($2.1 million after-tax) to the Bogota Charitable Foundation during the three months ended March 31, 2020. Excluding the bargain purchase gain and the merger-related expenses in 2021 and the contribution to the charitable foundation in 2020, net income for the three months ended March 31, 2021 and 2020 was $1.4 million and $734,000, respectively.

On January 15, 2020, the Company became the holding company for the Bank when it completed the reorganization of the Bank into a two-tier mutual holding company form of organization. In connection with the reorganization, the Company sold 5,657,735 shares of common stock at a price of $10 per share, for gross proceeds of $56.6 million. The Company also issued 263,150 shares of common stock and $250,000 in cash to Bogota Savings Bank Charitable Foundation, Inc., and issued 7,236,640 shares of common stock to Bogota Financial, MHC, its New Jersey-chartered mutual holding company. Shares of the Company’s common stock began trading on January 16, 2020 on the Nasdaq Capital Market under the trading symbol “BSBK.”

On February 28, 2021, the Company completed its acquisition of Gibraltar Bank and as part of the transaction, the Company issued 1,267,916 shares of its common stock to Bogota Financial, MHC. The conversion and consolidation of data processing platforms, systems and customer files is expected to occur in August 2021. The merger added three branches to the Bank’s network and, in the second quarter of 2021, the Bank will be opening a new branch in Hasbrouck Heights, New Jersey, which will also include additional offices for staff.

Other Financial Highlights:

  • Total assets increased $103.0 million, or 13.9%, to $843.9 million from $740.9 million at December 31, 2020, primarily due to acquiring $106.0 million in assets from the Gibraltar Bank acquisition.
  • Net loans increased $52.1 million, or 9.3%, to $609.8 million at March 31, 2021 from $557.7 million at December 31, 2020.
  • Total deposits were $584.4 million, increasing $82.4 million, or 16.4%, during the three months ended March 31, 2021.
  • Return on average assets was 1.57% for the three-month period ended March 31, 2021 compared to (0.75) % for the corresponding period of 2020. Without the bargain purchase gain and merger-related expenses in 2021 and the charitable foundation contribution in 2020, the return on average assets would have been 0.73% and 0.41% for the three-month period ended March 31, 2021 and 2020, respectively.
  • Return on average equity was 9.11% for the three-month period ended March 31, 2021 compared to (5.97) % for the corresponding period of 2020. Without the bargain purchase gain and merger-related expenses in 2021 and the charitable foundation contribution in 2020, the return on average equity would have been 4.59% and 2.54% for the three-month period ended March 31, 2021 and 2020, respectively.

Joseph Coccaro, President and Chief Executive Officer, said, “During the first quarter, we successfully completed the acquisition of Gibraltar Bank. We are very pleased to have completed our combination with Gibraltar Bank and extend a warm welcome to Gibraltar’s customers and employees. We look forward to working with the Gibraltar team in delivering to all of our customers and shareholders the benefits that we expect from this transaction.”

“We are pleased with our continued strategy to expand our loan portfolio and the positive overall impacts of doing so on assets and income. We continue our efforts to expand our market presence, improve and expand our technology platform and offerings and manage our interest rate risk.”

Mr. Coccaro further stated, “We are pleased with our first quarter results and we continue to enjoy strong credit quality as non-performing loans and criticized assets remain very low. We are off to a very strong start for 2021 with our net interest margin rising 71 basis points on a year of year comparison. We have started a second round of SBA PPP loans and look forward to continuing to serve our community during the pandemic. The economic impact of the COVID-19 pandemic on the Company’s operations was not material during 2020. Our loan deferrals are down to five loans as of March 31, 2021.”

Paycheck Protection Program

As a qualified Small Business Administration lender, the Company was automatically authorized to originate loans under the Paycheck Protection Program (“PPP”). During 2020, the Company received and processed 113 PPP applications totaling $10.5 million. The Company is participating in the 2nd round of PPP loans and during the first quarter of 2021, the Company received and processed 46 PPP applications totaling $5.7 million.

COVID

The Company is also providing assistance to individuals and small business clients directly impacted by the COVID-19 pandemic by allowing borrowers to modify their loans to defer principal and/or interest payments. Through December 31, 2020, the Company granted 172 loan modifications totaling $67.9 million, of which 153 loans remained in the portfolio at March 31, 2021, totaling $62.3 million, which represented 11.6% of the total loan portfolio. As of March 31, 2021 5 loans are still on deferral, which represents $708,000 or 0.1% of net loans and all the loans are within the one-to-four family residential real estate portfolio.

Income Statement Analysis

Compared to the first quarter of 2020, net interest income increased $1.5 million, or 48.5%, to $4.6 million for the three months ended March 31, 2021. During the same period, the Company’s net interest margin increased from 1.79% to 2.50%, while the ratio of average interest-earning assets to average interest-bearing liabilities increased 1.0% to 123.09%. The increase in net interest margin during the three months ended March 31, 2021 was mostly due to the higher ratio of average interest-earning assets to average interest-bearing liabilities and a lower cost of funds.

The Company reported a reduction to the allowance for loan losses of $59,000 for the three-month period ended March 31, 2021 compared to a $25,000 provision for loan losses during the same period last year. The $19.6 million repayments of residential loans and the sale of $6.3 million of residential loans during the first quarter of 2021 was the main reason for the decrease in the allowance for loan losses.

Non-interest income was $2.3 million for the three months March 31, 2021, an increase of $2.2 million, or 1,810.2%, compared to $121,000 in the prior year period. The increase was due to the $1.9 million bargain purchase gain associated with the Gibraltar Bank acquisition and a $236,000 gain on sale of $6.3 million residential loans during the three months ended March 31, 2021.

For the three months ended March 31, 2021, non-interest expenses decreased $1.6 million to $3.4 million, over the comparable 2020 period. Expenses for the three months ended March 31, 2020 included the $2.9 million contribution to the Bogota Charitable Foundation. Professional fees increased $445,000, or 336.2%, due in part to merger expenses of $318,000 associated with the Gibraltar Bank acquisition. Salaries and employee benefits increased $281,000, or 22.4%, which was attributable to adding the new Gibraltar Bank employees. Data processing expense increased $422,000 or 289.2%, due to core conversion costs and higher data processing costs. The increase of other general operating expenses was mainly due to increased occupancy costs for the acquired Gibraltar Bank branches and the new branch location in Hasbrouck Heights expect to be open in June.

Balance Sheet Analysis

Total assets were $843.9 million at March 31, 2021, representing an increase of $102.9 million, or 13.9%, from December 31, 2020. Cash and due from banks increased $45.6 million during the period primarily due to $19.6 million in repayments in residential loans and $19.3 million in cash from the Gibraltar Bank acquisition. Net loans increased $52.1 million or 9.3%, due to new production of $21.2 million, consisting of a relatively equal mix of residential real estate loans and commercial real estate loans and $77.0 million of loans acquired from Gibraltar Bank, which was offset by $46.1 million in repayments. Securities held to maturity increased $2.9 million due to the purchase of corporate bonds and mortgage-backed securities with excess cash.

Delinquent loans increased $1.4 million, or 152.3%, during the three-month period ended March 31, 2021, finishing at $2.2 million or 0.37% of total loans. During the same timeframe, non-performing assets increased $306,000, or 45.8%, to $974,000 due to the addition of one loan acquired in the Gibraltar Bank acquisition and were 0.11% of total assets at March 31, 2021. The Company’s allowance for loan losses was 0.36% of total loans and 225.94% of non-performing loans at March 31, 2021.

Total liabilities increased $88.4 million, or 14.4%, to $700.8 million mainly due to deposits and borrowings acquired from Gibraltar Bank. Deposits increased $82.4 million, or 16.4%, which included $81.4 million of deposits acquired from Gibraltar Bank. Federal Home Loan Bank advances increased $3.5 million, or 3.4%, as the $10.0 million of borrowings acquired from Gibraltar Bank were offset by $6.5 million of borrowings that matured.

Stockholders’ equity increased $14.6 million to $143.1 million, as a result of $11.5 million of capital acquired from Gibraltar Bank and net income of $3.0 million for the first quarter of 2021. At March 31, 2021, the Company’s ratio of average stockholders’ equity-to-total assets was 15.83%, compared to 16.27% at March 31, 2020.

EXPLANATORY NOTE

The Company was formed to serve as the mid-tier stock holding company for the Bank in connection with the reorganization of the Bank and its mutual holding company, Bogota Financial, MHC, into the two-tier mutual holding company structure.

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 five offices located in Bogota, Newark, Oak Ridge, Parsippany and Teaneck, 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, general economic conditions or conditions within the securities markets, and legislative, accounting and regulatory changes that could adversely affect the business in which the Company and the Bank are engaged.

Further, given its ongoing and dynamic nature, it is difficult to predict the full impact of the COVID-19 outbreak on the Company’s business. The extent of such impact will depend on future developments, which are highly uncertain, including when the coronavirus can be controlled and abated and whether the gradual reopening of businesses will result in a meaningful increase in economic activity. As the result of the COVID-19 pandemic and the related adverse local and national economic consequences, the Company could be subject to any of the following risks, any of which could have a material, adverse effect on the Company’s business, financial condition, liquidity, and results of operations: demand for the Company’s products and services may decline, making it difficult to grow assets and income; if the economy is unable to substantially reopen or remain open, and higher levels of unemployment continue for an extended period of time, loan delinquencies, problem assets, and foreclosures may increase, resulting in increased charges and reduced income; collateral for loans, especially real estate, may decline in value, which could cause loan losses to increase; the Company’s allowance for loan losses may have to be increased if borrowers experience financial difficulties, which will adversely affect the Company’s net income; the net worth and liquidity of loan guarantors may decline, impairing their ability to honor commitments to us; the Company’s cyber security risks are increased as the result of an increase in the number of employees working remotely; and FDIC premiums may increase if the agency experience additional resolution costs.

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

 
 

 

 

March 31, 2021

 

 

December 31, 2020

 

Assets

 

(unaudited)

 

 

 

 

 

Cash and due from banks

 

$

6,365,160

 

 

$

5,957,564

 

Interest-bearing deposits in other banks

 

 

119,615,065

 

 

 

74,428,175

 

Cash and cash equivalents

 

 

125,980,225

 

 

 

80,385,739

 

Securities available for sale

 

 

11,581,122

 

 

 

11,870,508

 

Securities held to maturity (fair value of $61,002,894 and $58,872,451, respectively)

 

 

60,442,805

 

 

 

57,504,443

 

Loan held for sale

 

 

3,494,685

 

 

 

 

Loans, net of allowance of $2,182,174 and $2,241,174, respectively

 

 

606,256,792

 

 

 

557,690,853

 

Premises and equipment, net

 

 

7,147,170

 

 

 

5,671,097

 

Federal Home Loan Bank (FHLB) stock

 

 

5,994,000

 

 

 

5,858,100

 

Accrued interest receivable

 

 

3,002,984

 

 

 

2,855,425

 

Core deposit intangibles

 

 

400,000

 

 

 

 

Bank owned life insurance

 

 

17,005,303

 

 

 

16,915,637

 

Other assets

 

 

2,581,213

 

 

 

2,153,076

 

Total Assets

 

$

843,886,299

 

 

$

740,904,878

 

Liabilities and Equity

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

34,855,515

 

 

$

27,061,629

 

Interest bearing

 

 

549,559,379

 

 

 

474,911,402

 

Total Deposits

 

 

584,414,894

 

 

 

501,973,031

 

FHLB advances

 

 

107,841,368

 

 

 

104,290,920

 

Advance payments by borrowers for taxes and insurance

 

 

3,564,260

 

 

 

2,560,089

 

Other liabilities

 

 

4,987,627

 

 

 

3,612,762

 

Total liabilities

 

 

700,808,149

 

 

 

612,436,802

 

Commitments and Contingencies-see note 5

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

Preferred stock $0.01 par value 1,000,000 shares authorized, none issued

and outstanding at March 31, 2021 and December 31, 2020.

 

 

 

 

 

 

Common stock $0.01 par value, 30,000,000 shares authorized, 14,425,441

issued and outstanding at March 31, 2021 and 13,157,525 outstanding at December 31, 2020

 

 

144,254

 

 

 

131,575

 

Additional Paid-In capital

 

 

68,448,042

 

 

 

56,975,187

 

Retained earnings

 

 

80,366,044

 

 

 

77,359,737

 

Unearned ESOP shares (485,660 at March 31, 2021 and 489,983 shares at December 31, 2020)

 

 

(5,650,109

)

 

 

(5,725,410

)

Accumulated other comprehensive loss

 

 

(230,081

)

 

 

(273,013

)

Total stockholders’ equity

 

 

143,078,150

 

 

 

128,468,076

 

Total liabilities and stockholders’ equity

 

$

843,886,299

 

 

$

740,904,878

 

 
 

BOGOTA FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF INCOME

 
 

 

 

Three months ended

March 31,

 

 

 

 

2021

 

 

2020

 

 

 

 

(unaudited)

Interest income

 

 

 

 

 

 

 

 

 

Loans

 

$

5,464,961

 

 

$

5,097,251

 

 

Securities

 

 

 

 

 

 

 

 

 

Taxable

 

 

673,547

 

 

 

431,053

 

 

Tax-exempt

 

 

12,585

 

 

 

11,661

 

 

Other interest-earning assets

 

 

123,004

 

 

 

377,363

 

 

Total interest income

 

 

6,274,097

 

 

 

5,917,328

 

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,263,682

 

 

 

2,316,321

 

 

FHLB advances

 

 

431,125

 

 

 

517,072

 

 

Total interest expense

 

 

1,694,807

 

 

 

2,833,393

 

 

Net interest income

 

 

4,579,290

 

 

 

3,083,935

 

 

(Credit) Provision for loan losses

 

 

(59,000

)

 

 

25,000

 

 

Net interest income after provision for loan losses

 

 

4,638,290

 

 

 

3,058,935

 

 

Non-interest income

 

 

 

 

 

 

 

 

 

Fees and service charges

 

 

52,527

 

 

 

19,717

 

 

Gain on Sale of Loans

 

 

236,037

 

 

 

 

 

Purchase bargain gain

 

 

1,933,397

 

 

 

 

 

Bank owned life insurance

 

 

89,666

 

 

 

99,711

 

 

Other

 

 

6,979

 

 

 

1,954

 

 

Total non-interest income

 

 

2,318,606

 

 

 

121,382

 

 

Non-interest expense

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

1,538,920

 

 

 

1,257,598

 

 

Occupancy and equipment

 

 

266,479

 

 

 

169,540

 

 

FDIC insurance assessment

 

 

45,000

 

 

 

45,000

 

 

Data processing

 

 

568,309

 

 

 

146,025

 

 

Advertising

 

 

60,000

 

 

 

59,634

 

 

Director fees

 

 

198,239

 

 

 

186,281

 

 

Professional fees

 

 

577,182

 

 

 

132,333

 

 

Contribution to Charitable Foundation

 

 

 

 

 

2,881,500

 

 

Other

 

 

178,317

 

 

 

194,703

 

 

Total non-interest expense

 

 

3,432,446

 

 

 

5,072,614

 

 

Income (loss) before income taxes

 

 

3,524,450

 

 

 

(1,892,297

)

 

Income tax (benefit) expense

 

 

518,143

 

 

 

(554,714

)

 

Net income (loss)

 

$

3,006,307

 

 

$

(1,337,583

)

 

Earnings (loss)per Share

 

$

0.23

 

 

$

(0.13

)

 

Weighted average shares outstanding

 

 

13,107,593

 

 

 

10,699,272

 

 

 
 

BOGOTA FINANCIAL CORP.

SELECTED RATIOS

 
 

 

At or For the Three Months

Ended March 31,

 

 

 

2021

 

 

2020

 

 

Performance Ratios (1):

 

 

 

 

 

 

 

 

Return (loss) on average assets (2)

 

1.57

%

 

(0.75)%

 

 

Return (loss) on average equity (3)

 

9.11

%

 

(5.97)%

 

 

Interest rate spread (4)

 

2.26

%

 

 

1.42

%

 

Net interest margin (5)

 

2.50

%

 

 

1.79

%

 

Efficiency ratio (6)

 

51.71

%

 

 

158.26

%

 

Average interest-earning assets to average interest-bearing liabilities

 

123.09

%

 

 

121.87

%

 

Net loans to deposits

 

104.34

%

 

 

114.46

%

 

Equity to assets (7)

 

15.83

%

 

 

16.27

%

 

Capital Ratios:

 

 

 

 

 

 

 

 

Tier 1 capital to average assets

 

17.93

%

 

 

17.39

%

 

Asset Quality Ratios:

 

 

 

 

 

 

 

 

Allowance for loan losses as a percent of total loans

 

0.36

%

 

 

0.37

%

 

Allowance for loan losses as a percent of non-performing loans

 

225.94

%

 

 

347.89

%

 

Net recoveries to average outstanding loans during the period

 

0.00

%

 

 

0.00

%

 

Non-performing loans as a percent of total loans

 

0.16

%

 

 

0.11

%

 

Non-performing assets as a percent of total assets

 

0.11

%

 

 

0.08

%

 

 

 

 

 

 

 

 

 

 

(1)  

Performance ratios are annualized.

(2)  

Represents net income divided by average total assets.

(3)  

Represents net income divided by average 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 30%.

(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 30% for 2021 and 2020.

(6)  

Represents non-interest expenses divided by the sum of net interest income and non-interest income.

(7)  

Represents average equity divided by average total assets.

   
     

BOGOTA FINANCIAL CORP.

RECONCILIATION OF GAAP TO NON-GAAP

The Company’s management believes that the presentation of net income on a non-GAAP basis, excluding nonrecurring items, provides useful information for evaluating the Company’s operating results and any related trends that may be affecting the Company’s business. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP.

 

Three months ended March 31, 2021

 

 

Income

Before

Income Taxes

 

 

Provision for

Income Taxes

 

 

Net Income

 

GAAP basis

$

3,524,450

 

 

$

518,143

 

 

$

3,006,307

 

Add: merger-related expenses

 

318,265

 

 

 

 

 

 

318,265

 

Less: Bargain purchase gain

 

(1,933,397

)

 

 

 

 

 

(1,933,397

)

Non-GAAP basis

$

1,909,318

 

 

$

518,143

 

 

$

1,391,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2020

 

 

Income

Before

Income Taxes

 

 

Provision for

Income Taxes

 

 

Net Income

 

GAAP basis

$

(1,892,297

)

 

$

(554,714

)

 

$

(1,337,583

)

Add: Charitable Foundation Contribution

 

2,881,500

 

 

 

809,990

 

 

 

2,071,510

 

Non-GAAP basis

$

989,203

 

 

$

255,276

 

 

$

733,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

Return on average assets (annualized):

2021

 

 

2020

 

 

 

 

 

GAAP

 

1.57

%

 

(0.75)%

 

 

 

 

 

Non-GAAP

 

0.73

%

 

 

0.41

%

 

 

 

 

Return on average equity (annualized):

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

9.11

%

 

(5.97)%

 

 

 

 

 

Non-GAAP

 

4.59

%

 

 

2.54

%

 

 

 

 

 

Contacts

Joseph Coccaro – President & CEO, 201-862-0660 ext. 1110