EX-99.1 2 cfsb-ex99_1.htm EX-99.1 EX-99.1

img262294579_0.jpg

+Exhibit 99.1

News Release -

For Immediate Release

April 29, 2025

For More Information, Contact:

Michael E. McFarland, President and Chief

Executive Officer (617-471-0750)

 

CFSB BANCORP, INC. ANNOUNCES FISCAL THIRD QUARTER AND YEAR-TO-DATE 2025 FINANCIAL RESULTS

 

QUINCY, Massachusetts, April 29, 2025 CFSB Bancorp, Inc. (the “Company”) (NASDAQ Capital Market: CFSB), the holding company for Colonial Federal Savings Bank (the “Bank”), today announced net income of $4,000, or $0.00 per basic and diluted share, for the three months ended March 31, 2025, a net loss of $162,000, or $0.03 per basic and diluted share, for the three months ended December 31, 2024, and a net loss of $40,000, or $0.01 per basic and diluted share, for the three months ended March 31, 2024.

For the nine months ended March 31, 2025, the Company recorded a net loss of $164,000, or $0.03 per basic and diluted share, compared to a net loss of $127,000, or $0.02 per basic and diluted share, for the nine months ended March 31, 2024.

 

Michael E. McFarland, President and Chief Executive Officer, states “Returns on interest-earning assets continue to show improvement. The costs of deposit liabilities are showing a slight decline as certificates of deposits continue to reprice downward into shorter term products. Loan growth and expense reduction continue to trend in positive directions. With the volatility of both the financial markets and economic conditions, we continue to remain optimistic."

 

Third Quarter Operating Results

Net interest income, on a fully tax-equivalent basis, increased by $65,000, or 3.8%, to $1.8 million for the three months ended March 31, 2025, from $1.7 million for the three months ended December 31, 2024. The net interest margin increased by seven basis points to 2.05% for the three months ended March 31, 2025, from 1.98% for the three months ended December 31, 2024. Interest income increased $3,000, or 0.1%, due to a $10,000 increase in interest and dividends on securities, and a $73,000 increase in interest and fees on loans, offset by an $80,000 decrease in interest on cash and short-term investments. Interest expense decreased $62,000, or 3.9%, to $1.5 million for the three months ended March 31, 2025, from $1.6 million for the three months ended December 31, 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 and a decrease in the cost of deposits.

 

Net interest income, on a fully tax-equivalent basis, increased by $110,000, or 6.6%, to $1.8 million for the three months ended March 31, 2025, from $1.7 million for the three months ended March 31, 2024. The net interest margin increased by nine basis points to 2.05% for the three months ended March 31, 2025, from 1.96% for the three months ended March 31, 2024. Interest income increased $254,000, or 8.4%, due to a $107,000 increase in interest and dividends on securities, an $86,000 increase in interest on cash and short-term investments and a $61,000 increase in interest and fees on loans. Interest expense increased $144,000, or 10.5%, to $1.5 million for the three months ended March 31, 2025, from $1.4 million for the three months ended March 31, 2024. 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, offset by an increase in the average balance of and rate paid on certificates of deposit..

 

The Company recorded a provision for credit losses of $66,000 for the three months ended March 31, 2025 and reversals of the provision for $79,000 and $20,000, for the three months ended December 31, 2024 and March 31, 2024, respectively. The $5,000 reversal for credit losses for securities held to maturity was primarily due to improvements in economic conditions for the three months ended March 31, 2025. The $26,000 reversal of provision for credit losses for off-balance sheet exposures was primarily due to a decrease of $2.3 million in unfunded commitments at March 31, 2025. The $97,000 provision for credit losses for loans was primarily due to increases in loan originations during the three months ended March 31, 2025. The allowance for credit losses on loans as a percentage of total loans was 0.86%, 0.83%, and 0.91% at March 31, 2025, December 31, 2024, and March 31, 2024, respectively.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

1

 


 

Non-interest income decreased $5,000, or 3.0%, to $160,000 for the three months ended March 31, 2025, from $165,000 for the three months ended December 31, 2024, primarily due to a decrease of $3,000 in income on bank-owned life insurance and a decrease of $3,000 in other income.

 

Non-interest income decreased $7,000, or 4.2%, to $160,000 for the three months ended March 31, 2025, from $167,000 for the three months ended March 31, 2024, primarily due to a decrease of $4,000 in customer service fees and $3,000 in other income.

 

Non-interest expense decreased $197,000, or 9.6%, to $1.8 million for the three months ended March 31, 2025, from $2.0 million for the three months ended December 31, 2024. The decrease was primarily due to a $180,000 decrease in salaries and employee benefit expense due to prior quarter employee merit salary and benefit increases, and a decrease of $28,000 in other general and administrative expenses, offset by a $20,000 increase in occupancy and equipment expense.

 

Non-interest expense decreased $61,000, or 3.2%, to $1.8 million for the three months ended March 31, 2025, from $1.9 million for the three months ended March 31, 2024. The decrease was primarily due to a $79,000 decrease in salaries and employee benefit expense, primarily due to a reduction in pension costs, offset by a $7,000 increase in other general and administrative expenses and a $6,000 increase in data processing costs.

 

The Company recorded a benefit for income tax of $3,000 for the three months ended March 31, 2025, compared to a provision for income taxes of $51,000 for the three months ended December 31, 2024. The decrease in the provision for income taxes for the three months ended March 31, 2025 was due to the change in the deferred tax and the deferred tax valuation allowance on the charitable contribution carryover.

 

The Company recorded a benefit for income tax of $3,000 for the three months ended March 31, 2025, compared to a benefit for income taxes of $42,000 for the three months ended March 31, 2024. The increase in the provision for income taxes for the three months ended March 31, 2025 was due to the change in the deferred tax and 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 $13,000, or 0.3%, to $5.1 million for the nine months ended March 31, 2025, from $5.2 million for the nine months ended March 31, 2024. The net interest margin decreased by eight basis points to 1.99% for the nine months ended March 31, 2025, from 2.07% for the nine months ended March 31, 2024. Interest income increased $1.2 million, or 13.8%, due to a $664,000 increase in interest on cash and short-term investments, a $396,000 increase in interest and dividends on securities, and a $130,000 increase in interest and fees on loans. These changes reflect an increased yield on interest-earning assets of 33 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 $18.8 million, partially offset by a decrease in the average balance of loans of $5.2 million and a decrease in the average balance of securities of $1.1 million. Interest expense increased $1.2 million, or 34.8%, due to an increase of $1.2 million in interest expense on interest-bearing deposits, and a $20,000 increase in interest expense on Federal Home Loan Bank ("FHLB") advances. The increase in interest expense on interest-bearing deposits reflected a 56 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 $1.7 million, or 19.3%, increase in the average balance of FHLB advances for the nine months ended March 31, 2025, offset by a 58 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 $84,000 for the nine months ended March 31, 2025, compared to a reversal of the provision for credit losses of $290,000 for the nine months ended March 31, 2024. The $1,000 reversal of the provision of credit losses for off-balance sheet exposures was primarily due to a decrease of $315,000 in unfunded commitments at March 31, 2025. The $49,000 reversal of the provision for credit losses for loans recorded for the nine months ended March 31, 2025 reflected continued strong asset quality, improvements in forecasted economic conditions and lower loan balances. The $35,000 reversal of the provision for credit losses on securities held to maturity for the nine months ended March 31, 2025 was primarily due to improvements in economic conditions.

 

Non-interest income decreased $4,000, or 0.8%, to $495,000 for the nine months ended March 31, 2025 from $499,000 for the nine months ended March 31, 2024.

 

Non-interest expense decreased $171,000, or 2.9%, to $5.8 million for the nine months ended March 31, 2025 from $5.9 million for the nine months ended March 31, 2024. The decrease was due to a $176,000 decrease in salaries and employee benefit expense primarily

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

2

 


 

due to a reduction in pension costs and a $15,000 decrease in other general and administrative expenses, partially offset by an $18,000 increase in data processing costs.

The Company recorded a provision for income taxes of $67,000 for the nine months ended March 31, 2025 and 2024, respectively. The provision for income taxes for the nine months ended March 31, 2025 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 March 31, 2025, total assets amounted to $366.2 million, compared to $363.4 million at June 30, 2024, an increase of $2.8 million, or 0.8%. The increase resulted primarily from an increase in cash and cash equivalents of $1.3 million, and an increase in total loans of $2.8 million, offset by a decrease in securities held to maturity of $1.1 million. The increase in cash and cash equivalents was primarily due to increases in deposits of $3.0 million and decreases in securities held to maturity of $1.1 million, offset by increases in loans of $2.8 million.

 

Asset Quality: At March 31, 2025, there were four one- to four-family loans totaling $1.4 million rated substandard with an allowance for credit loss of $10,000. These loans were rated substandard due to the borrowers' inability to show sufficient rent receipts to support the debt service coverage. There were no loans rated special mention, doubtful or loss at March 31, 2025. There were no charge-offs or recoveries during the nine months ended March 31, 2025.

 

Liabilities: At March 31, 2025, total liabilities amounted to $290.5 million, compared to $287.4 million at June 30, 2024, an increase of $3.1 million, or 1.1%. Deposits increased by $3.0 million, or 1.1%, to $273.8 million at March 31, 2025 compared to $270.8 million at June 30, 2024. The increase was primarily due to an increase of $5.8 million in higher-yielding term certificates of deposit, offset by a decrease of $1.4 million in non-interest-bearing and interest-bearing NOW and demand accounts and a decrease of $1.0 million in regular accounts. The change in composition and the increase in certificates of deposit was a result of the Bank offering certificate of deposit promotions as customers sought accounts with higher interest rates.

 

Stockholders' Equity. Total stockholders' equity decreased $335,000 to $75.7 million at March 31, 2025, from $76.1 million at June 30, 2024. The decrease was primarily due to the purchase of Company stock of $495,000 and the net loss for the nine months ended March 31, 2025 of $164,000, offset by the changes in unearned ESOP compensation of $77,000 and stock-based compensation expense of $269,000.

 

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 Federal Reserve Board; 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; 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

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

3

 


 

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.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

4

 


 

CFSB Bancorp, Inc. and Subsidiary

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

March 31,

 

 

June 30,

 

 

 

2025

 

 

2024

 

Assets:

 

 

 

 

 

 

Cash and due from banks

 

$

1,205

 

 

$

1,339

 

Short-term investments

 

 

27,045

 

 

 

25,620

 

Total cash and cash equivalents

 

 

28,250

 

 

 

26,959

 

Securities available for sale, at fair value

 

 

97

 

 

 

113

 

Securities held to maturity, at amortized cost, net of allowance for credit losses

 

 

145,869

 

 

 

146,994

 

Federal Home Loan Bank of Boston stock, at cost

 

 

704

 

 

 

704

 

Loans:

 

 

 

 

 

 

1-4 family

 

 

138,130

 

 

 

138,005

 

Multifamily

 

 

16,159

 

 

 

12,066

 

Second mortgages and home equity lines of credit

 

 

4,007

 

 

 

3,372

 

Commercial

 

 

14,736

 

 

 

16,833

 

Total mortgage loans on real estate

 

 

173,032

 

 

 

170,276

 

Consumer

 

 

85

 

 

 

65

 

Home improvement

 

 

1,904

 

 

 

2,037

 

Total loans

 

 

175,021

 

 

 

172,378

 

Allowance for credit losses

 

 

(1,504

)

 

 

(1,553

)

Net deferred loan costs and fees, and purchase premiums

 

 

(353

)

 

 

(387

)

Loans, net

 

 

173,164

 

 

 

170,438

 

Premises and equipment, net

 

 

3,078

 

 

 

3,246

 

Accrued interest receivable

 

 

1,382

 

 

 

1,398

 

Bank-owned life insurance

 

 

10,877

 

 

 

10,670

 

Deferred tax asset

 

 

1,226

 

 

 

1,245

 

Operating lease right of use asset

 

 

788

 

 

 

860

 

Other assets

 

 

765

 

 

 

812

 

Total assets

 

$

366,200

 

 

$

363,439

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity:

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

Non-interest-bearing NOW and demand

 

$

29,430

 

 

$

34,124

 

Interest-bearing NOW and demand

 

 

31,593

 

 

 

28,262

 

Regular and other

 

 

53,178

 

 

 

54,192

 

Money market accounts

 

 

21,495

 

 

 

21,956

 

Term certificates

 

 

138,065

 

 

 

132,307

 

Total deposits

 

 

273,761

 

 

 

270,841

 

Federal Home Loan Bank of Boston advances

 

 

10,350

 

 

 

10,350

 

Mortgagors' escrow accounts

 

 

1,638

 

 

 

1,525

 

Operating lease liability

 

 

811

 

 

 

877

 

Accrued expenses and other liabilities

 

 

3,925

 

 

 

3,796

 

Total liabilities

 

 

290,485

 

 

 

287,389

 

 

 

 

 

 

 

 

Stockholders' Equity:

 

 

 

 

 

 

Common stock

 

 

65

 

 

 

65

 

Additional paid-in capital

 

 

28,385

 

 

 

28,139

 

Treasury stock

 

 

(573

)

 

 

(78

)

Retained earnings

 

 

50,062

 

 

 

50,226

 

Accumulated other comprehensive loss, net of tax

 

 

-

 

 

 

(1

)

Unearned compensation - ESOP

 

 

(2,224

)

 

 

(2,301

)

Total stockholders' equity

 

 

75,715

 

 

 

76,050

 

Total liabilities and stockholders' equity

 

$

366,200

 

 

$

363,439

 

 

 

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

5

 


 

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 Nine Months Ended

 

 

 

March 31,

 

 

December 31,

 

 

March 31,

 

 

March 31,

 

 

March 31,

 

 

 

2025

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

1,838

 

 

$

1,765

 

 

$

1,777

 

 

$

5,387

 

 

$

5,257

 

Interest and dividends on debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,095

 

 

 

1,083

 

 

 

965

 

 

 

3,206

 

 

 

2,737

 

Tax-exempt

 

 

71

 

 

 

73

 

 

 

89

 

 

 

221

 

 

 

279

 

Interest on short-term investments and certificates of deposit

 

 

262

 

 

 

342

 

 

 

176

 

 

 

934

 

 

 

270

 

Total interest and dividend income

 

 

3,266

 

 

 

3,263

 

 

 

3,007

 

 

 

9,748

 

 

 

8,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,395

 

 

 

1,455

 

 

 

1,197

 

 

 

4,307

 

 

 

3,124

 

Borrowings

 

 

117

 

 

 

119

 

 

 

171

 

 

 

355

 

 

 

335

 

Total interest expense

 

 

1,512

 

 

 

1,574

 

 

 

1,368

 

 

 

4,662

 

 

 

3,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

1,754

 

 

 

1,689

 

 

 

1,639

 

 

 

5,086

 

 

 

5,084

 

(Reversal) provision of credit losses for securities held to maturity

 

 

(5

)

 

 

(15

)

 

 

44

 

 

 

(35

)

 

 

(97

)

(Reversal) provision of credit losses for off-balance sheet exposures

 

 

(26

)

 

 

33

 

 

 

15

 

 

 

(1

)

 

 

3

 

Provision (reversal) of credit losses for loans

 

 

97

 

 

 

(97

)

 

 

(79

)

 

 

(48

)

 

 

(196

)

Net interest income after (reversal) provision of credit losses

 

 

1,688

 

 

 

1,768

 

 

 

1,659

 

 

 

5,170

 

 

 

5,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees

 

 

37

 

 

 

36

 

 

 

41

 

 

 

114

 

 

 

118

 

Income on bank-owned life insurance

 

 

67

 

 

 

70

 

 

 

67

 

 

 

206

 

 

 

201

 

Other income

 

 

56

 

 

 

59

 

 

 

59

 

 

 

175

 

 

 

180

 

Total non-interest income

 

 

160

 

 

 

165

 

 

 

167

 

 

 

495

 

 

 

499

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

1,038

 

 

 

1,218

 

 

 

1,117

 

 

 

3,352

 

 

 

3,528

 

Occupancy and equipment

 

 

257

 

 

 

237

 

 

 

256

 

 

 

745

 

 

 

750

 

Advertising

 

 

35

 

 

 

38

 

 

 

32

 

 

 

109

 

 

 

106

 

Data processing

 

 

103

 

 

 

108

 

 

 

97

 

 

 

305

 

 

 

287

 

Deposit insurance

 

 

34

 

 

 

35

 

 

 

33

 

 

 

103

 

 

 

99

 

Other general and administrative

 

 

380

 

 

 

408

 

 

 

373

 

 

 

1,148

 

 

 

1,163

 

Total non-interest expenses

 

 

1,847

 

 

 

2,044

 

 

 

1,908

 

 

 

5,762

 

 

 

5,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

1

 

 

 

(111

)

 

 

(82

)

 

 

(97

)

 

 

(60

)

(Benefit) provision for income taxes

 

 

(3

)

 

 

51

 

 

 

(42

)

 

 

67

 

 

 

67

 

Net income (loss)

 

$

4

 

 

$

(162

)

 

$

(40

)

 

$

(164

)

 

$

(127

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.00

 

 

$

(0.03

)

 

$

(0.01

)

 

$

(0.03

)

 

$

(0.02

)

Diluted

 

$

0.00

 

 

$

(0.03

)

 

$

(0.01

)

 

$

(0.03

)

 

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

6,241,324

 

 

 

6,271,579

 

 

 

6,292,060

 

 

 

6,269,372

 

 

 

6,286,323

 

Diluted

 

 

6,241,324

 

 

 

6,271,579

 

 

 

6,292,060

 

 

 

6,269,372

 

 

 

6,286,323

 

 

 

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

6

 


 

CFSB Bancorp, Inc. and Subsidiary

Average Balances and Yields, Fully Tax-Equivalent Basis (Unaudited)

(Dollars in thousands)

 

Average Balance and Yields

 

 

Three Months Ended

 

 

March 31, 2025

 

 

December 31, 2024

 

 

March 31, 2024

 

 

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

$

171,883

 

 

$

1,838

 

 

 

4.28

%

 

$

168,996

 

 

$

1,765

 

 

 

4.18

%

 

$

175,072

 

 

$

1,777

 

 

 

4.06

%

Securities (1)

 

148,261

 

 

 

1,185

 

 

 

3.20

%

 

 

148,673

 

 

 

1,175

 

 

 

3.16

%

 

 

149,442

 

 

 

1,078

 

 

 

2.89

%

Cash and short-term investments

 

25,704

 

 

 

262

 

 

 

4.08

%

 

 

26,945

 

 

 

342

 

 

 

5.08

%

 

 

14,933

 

 

 

176

 

 

 

4.71

%

Total interest-earning assets

 

345,848

 

 

 

3,285

 

 

 

3.80

%

 

 

344,614

 

 

 

3,282

 

 

 

3.81

%

 

 

339,447

 

 

 

3,031

 

 

 

3.57

%

Non-interest-earning assets

 

17,304

 

 

 

 

 

 

 

 

 

17,169

 

 

 

 

 

 

 

 

 

17,082

 

 

 

 

 

 

 

Total assets

$

363,152

 

 

 

 

 

 

 

 

$

361,783

 

 

 

 

 

 

 

 

$

356,529

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

29,874

 

 

$

4

 

 

 

0.05

%

 

$

30,034

 

 

$

4

 

 

 

0.05

%

 

$

30,261

 

 

$

4

 

 

 

0.05

%

Savings deposits

 

52,065

 

 

 

13

 

 

 

0.10

%

 

 

53,149

 

 

 

13

 

 

 

0.10

%

 

 

57,619

 

 

 

14

 

 

 

0.10

%

Money market deposits

 

21,830

 

 

 

13

 

 

 

0.24

%

 

 

22,216

 

 

 

13

 

 

 

0.23

%

 

 

23,396

 

 

 

14

 

 

 

0.24

%

Certificates of deposit

 

140,121

 

 

 

1,365

 

 

 

3.90

%

 

 

136,928

 

 

 

1,425

 

 

 

4.16

%

 

 

121,108

 

 

 

1,165

 

 

 

3.85

%

Total interest-bearing deposits

 

243,890

 

 

 

1,395

 

 

 

2.29

%

 

 

242,327

 

 

 

1,455

 

 

 

2.40

%

 

 

232,384

 

 

 

1,197

 

 

 

2.06

%

FHLB advances

 

10,350

 

 

 

117

 

 

 

4.52

%

 

 

10,350

 

 

 

119

 

 

 

4.60

%

 

 

14,186

 

 

 

171

 

 

 

4.82

%

Total interest-bearing liabilities

 

254,240

 

 

 

1,512

 

 

 

2.38

%

 

 

252,677

 

 

 

1,574

 

 

 

2.49

%

 

 

246,570

 

 

 

1,368

 

 

 

2.22

%

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Non-interest-bearing demand deposits

 

27,602

 

 

 

 

 

 

 

 

 

27,226

 

 

 

 

 

 

 

 

 

28,530

 

 

 

 

 

 

 

  Other non-interest-bearing liabilities

 

5,683

 

 

 

 

 

 

 

 

 

5,934

 

 

 

 

 

 

 

 

 

5,650

 

 

 

 

 

 

 

Total liabilities

 

287,525

 

 

 

 

 

 

 

 

 

285,837

 

 

 

 

 

 

 

 

 

280,750

 

 

 

 

 

 

 

Total stockholders' equity

 

75,627

 

 

 

 

 

 

 

 

 

75,946

 

 

 

 

 

 

 

 

 

75,779

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

363,152

 

 

 

 

 

 

 

 

$

361,783

 

 

 

 

 

 

 

 

$

356,529

 

 

 

 

 

 

 

Net interest income

 

 

 

$

1,773

 

 

 

 

 

 

 

 

$

1,708

 

 

 

 

 

 

 

 

$

1,663

 

 

 

 

Net interest rate spread(2)

 

 

 

 

 

 

 

1.42

%

 

 

 

 

 

 

 

 

1.32

%

 

 

 

 

 

 

 

 

1.35

%

Net interest-earning assets(3)

$

91,608

 

 

 

 

 

 

 

 

$

91,937

 

 

 

 

 

 

 

 

$

92,877

 

 

 

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

2.05

%

 

 

 

 

 

 

 

 

1.98

%

 

 

 

 

 

 

 

 

1.96

%

Cost of deposits(5)

 

 

 

 

 

 

 

2.06

%

 

 

 

 

 

 

 

 

2.16

%

 

 

 

 

 

 

 

 

1.84

%

Cost of funds(6)

 

 

 

 

 

 

 

2.15

%

 

 

 

 

 

 

 

 

2.25

%

 

 

 

 

 

 

 

 

1.99

%

Ratio of interest-earning assets to interest-bearing liabilities

 

136.03

%

 

 

 

 

 

 

 

 

136.39

%

 

 

 

 

 

 

 

 

137.67

%

 

 

 

 

 

 

 

(1) Includes tax equivalent adjustments for municipal securities, based on a statutory tax rate of 21%, of $19,000, $19,000, and $24,000 for the three months ended March 31, 2025, December 31, 2024 and March 31, 2024, 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.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

7

 


 

CFSB Bancorp, Inc. and Subsidiary

Reconciliation of Fully Tax-Equivalent Income

(Unaudited) (In thousands)

 

 

For the Three Months Ended

 

 

 

March 31, 2025

 

 

December 31, 2024

 

 

March 31, 2024

 

Securities interest income (no tax adjustment)

 

$

1,166

 

 

$

1,156

 

 

$

1,054

 

Tax-equivalent adjustment

 

 

19

 

 

 

19

 

 

 

24

 

Securities (tax-equivalent basis)

 

$

1,185

 

 

$

1,175

 

 

$

1,078

 

Net interest income (no tax adjustment)

 

$

1,754

 

 

$

1,689

 

 

$

1,639

 

Tax-equivalent adjustment

 

 

19

 

 

 

19

 

 

 

24

 

Net interest income (tax-equivalent adjustment)

 

$

1,773

 

 

$

1,708

 

 

$

1,663

 

 

 

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

8

 


 

CFSB Bancorp, Inc. and Subsidiary

Average Balances and Yields, Fully Tax-Equivalent Basis (Unaudited)

(Dollars in thousands)

 

Average Balance and Yields

 

 

Nine Months Ended

 

 

March 31, 2025

 

 

March 31, 2024

 

 

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

$

170,781

 

 

$

5,387

 

 

 

4.21

%

 

$

175,966

 

 

$

5,257

 

 

 

3.98

%

Securities (1)

 

148,194

 

 

 

3,486

 

 

 

3.14

%

 

 

149,296

 

 

 

3,090

 

 

 

2.76

%

Cash and short-term investments

 

26,513

 

 

 

934

 

 

 

4.70

%

 

 

7,733

 

 

 

270

 

 

 

4.66

%

Total interest-earning assets

 

345,488

 

 

 

9,807

 

 

 

3.78

%

 

 

332,995

 

 

 

8,617

 

 

 

3.45

%

Non-interest-earning assets

 

17,214

 

 

 

 

 

 

 

 

 

16,765

 

 

 

 

 

 

 

Total assets

$

362,702

 

 

 

 

 

 

 

 

$

349,760

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

29,887

 

 

$

11

 

 

 

0.05

%

 

$

29,972

 

 

$

11

 

 

 

0.05

%

Savings deposits

 

53,080

 

 

 

40

 

 

 

0.10

%

 

 

59,693

 

 

 

45

 

 

 

0.10

%

Money market deposits

 

22,140

 

 

 

42

 

 

 

0.25

%

 

 

24,611

 

 

 

47

 

 

 

0.25

%

Certificates of deposit

 

136,705

 

 

 

4,214

 

 

 

4.11

%

 

 

116,087

 

 

 

3,021

 

 

 

3.47

%

Total interest-bearing deposits

 

241,812

 

 

 

4,307

 

 

 

2.37

%

 

 

230,363

 

 

 

3,124

 

 

 

1.81

%

FHLB advances

 

10,350

 

 

 

355

 

 

 

4.57

%

 

 

8,673

 

 

 

335

 

 

 

5.15

%

Total interest-bearing liabilities

 

252,162

 

 

 

4,662

 

 

 

2.47

%

 

 

239,036

 

 

 

3,459

 

 

 

1.93

%

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Non-interest-bearing demand deposits

 

28,868

 

 

 

 

 

 

 

 

 

29,244

 

 

 

 

 

 

 

  Other non-interest-bearing liabilities

 

5,810

 

 

 

 

 

 

 

 

 

5,683

 

 

 

 

 

 

 

Total liabilities

 

286,840

 

 

 

 

 

 

 

 

 

273,963

 

 

 

 

 

 

 

Total stockholders' equity

 

75,862

 

 

 

 

 

 

 

 

 

75,797

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

362,702

 

 

 

 

 

 

 

 

$

349,760

 

 

 

 

 

 

 

Net interest income

 

 

 

$

5,145

 

 

 

 

 

 

 

 

$

5,158

 

 

 

 

Net interest rate spread(2)

 

 

 

 

 

 

 

1.31

%

 

 

 

 

 

 

 

 

1.52

%

Net interest-earning assets(3)

$

93,326

 

 

 

 

 

 

 

 

$

93,959

 

 

 

 

 

 

 

Net interest margin(4)

 

 

 

 

 

 

 

1.99

%

 

 

 

 

 

 

 

 

2.07

%

Cost of deposits(5)

 

 

 

 

 

 

 

2.12

%

 

 

 

 

 

 

 

 

1.60

%

Cost of funds(6)

 

 

 

 

 

 

 

2.21

%

 

 

 

 

 

 

 

 

1.72

%

Ratio of interest-earning assets to interest-bearing liabilities

 

137.01

%

 

 

 

 

 

 

 

 

139.31

%

 

 

 

 

 

 

(1) Includes tax equivalent adjustments for municipal securities, based on a statutory tax rate of 21%, of $59,000 and $74,000 for the nine months ended March 31, 2025 and March 31, 2024, 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.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

9

 


 

CFSB Bancorp, Inc. and Subsidiary

Reconciliation of Fully Tax-Equivalent Income

(Unaudited) (In thousands)

 

 

 

For the Nine Months Ended

 

 

 

March 31,

 

 

March 31,

 

 

 

2025

 

 

2024

 

Securities interest income (no tax adjustment)

 

$

3,427

 

 

$

3,016

 

Tax-equivalent adjustment

 

 

59

 

 

 

74

 

Securities (tax-equivalent basis)

 

$

3,486

 

 

$

3,090

 

Net interest income (no tax adjustment)

 

 

5,086

 

 

 

5,084

 

Tax-equivalent adjustment

 

 

59

 

 

 

74

 

Net interest income (tax-equivalent adjustment)

 

$

5,145

 

 

$

5,158

 

 

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 | 617.471.0750 | colonialfed.com

10