Attached files

file filename
EX-32.2 - EX-32.2 - TEB Bancorp, Inc.tbba-20210331ex322e21895.htm
EX-32.1 - EX-32.1 - TEB Bancorp, Inc.tbba-20210331ex3215b52dd.htm
EX-31.2 - EX-31.2 - TEB Bancorp, Inc.tbba-20210331ex3120293a4.htm
EX-31.1 - EX-31.1 - TEB Bancorp, Inc.tbba-20210331ex31142d3dd.htm

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

Quarterly Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2021

OR

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from _______________ to _______________

Commission File No. 000-56049

TEB Bancorp, Inc.

(Exact name of registrant as specified in its charter)

Maryland

83-2040340

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification Number)

2290 N Mayfair Road, Wauwatosa, WI

53226

(Address of Principal Executive Offices)

(Zip Code)

414-476-6434

(Registrant’s telephone number)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading
Symbol(s)

    

Name of each exchange on which registered

None

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such requirements for the past 90 days.

YES    NO

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

YES    NO

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

YES      NO

As of May 12, 2021, 2,624,343 shares of the Registrant’s common stock, par value $0.01 per share, were issued and outstanding.


 

 

Page

Part I. Financial Information

 

Item 1.

Condensed Consolidated Financial Statements

 

Condensed Consolidated Balance Sheets as of March 31, 2021 (Unaudited) and June 30, 2020

1

Condensed Consolidated Statements of Operations for the Three and Nine Months Ended March 31, 2021 and 2020 (Unaudited)

2

Condensed Consolidated Statements of Comprehensive Income (Loss) for the Three and Nine Months Ended March 31, 2021 and 2020 (Unaudited)

3

Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended March 31, 2021 and 2020 (Unaudited)

4

Condensed Consolidated Statements of Cash Flows for the Nine Months Ended March 31, 2021 and 2020 (Unaudited)

5

Notes to Condensed Consolidated Financial Statements

6

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

32

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

42

Item 4.

Controls and Procedures

42

Part II. Other Information

Item 1.

Legal Proceedings

42

Item 1A.

Risk Factors

42

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

42

Item 3.

Defaults upon Senior Securities

42

Item 4.

Mine Safety Disclosures

42

Item 5.

Other Information

43

Item 6.

Exhibits

43

Signature Page

44


Part I Financial Information

Item 1 Financial Statements

TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

As of March 31, 2021 (Unaudited) and June 30, 2020

    

March 31, 2021

    

June 30, 2020

ASSETS 

Cash and due from banks

$

1,949,811

$

2,763,126

Federal funds sold

25,771,567

10,342,915

Cash and cash equivalents

 

27,721,378

 

13,106,041

Interest bearing deposits in banks

 

511,806

 

2,713,164

Available for sale securities - stated at fair value

 

22,564,568

 

20,297,595

Loans, less allowance for loan losses of $1,391,841 and $1,353,427 at March 31, 2021 and June 30, 2020, respectively

 

226,316,225

 

237,300,478

Loans held for sale

 

14,037,337

 

18,690,027

Other real estate owned, net

 

417,774

 

2,288,255

Premises and equipment, net

 

8,019,634

 

7,960,041

Federal Home Loan Bank stock

 

1,031,200

 

1,345,500

Accrued interest receivable and other assets

2,027,827

1,773,486

TOTAL ASSETS

$

302,647,749

$

305,474,587

LIABILITIES AND STOCKHOLDERS’ EQUITY

LIABILITIES

 

  

 

  

Deposits

 

  

 

  

Demand

$

97,876,447

$

93,627,648

Savings and NOW

 

84,955,507

 

75,397,948

Certificates of deposit

74,310,860

87,045,935

Total Deposits

 

257,142,814

 

256,071,531

Federal Home Loan Bank borrowings

 

4,000,000

 

9,000,000

Advance payments by borrowers for property taxes and insurance

 

2,239,782

 

2,882,067

Accrued interest payable and other liabilities

10,839,463

14,008,786

Total Liabilities

274,222,059

281,962,384

STOCKHOLDERS’ EQUITY

 

  

 

  

Preferred stock ($0.01 par value, 5,000,000 authorized, no shares issued or outstanding as of March 31, 2021 and June 30, 2020, respectively)

 

 

Common stock ($0.01 par value, 20,000,000 authorized, 2,624,343 issued and outstanding as of March 31, 2021 and June 30, 2020)

 

26,243

 

26,243

Additional paid in capital

 

11,319,328

 

11,319,328

Retained earnings

 

22,557,598

 

17,002,468

Accumulated other comprehensive loss

(5,477,479)

 

(4,835,836)

Total Stockholders’ Equity

28,425,690

 

23,512,203

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

302,647,749

$

305,474,587

See accompanying notes to condensed consolidated financial statements

1


TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

For the Three and Nine Months Ended March 31, 2021 and 2020 (Unaudited)

Three months ended

Nine months ended

March 31, 

March 31, 

    

2021

    

2020

    

2021

    

2020

INTEREST AND DIVIDEND INCOME

 

  

 

  

  

 

  

Interest and fees on loans

$

2,405,136

$

2,731,711

$

7,604,499

$

8,493,397

Interest and dividends on investment securities

 

152,239

 

168,055

 

453,584

 

499,135

Interest on federal funds sold

 

528

 

6,494

 

935

 

40,110

Interest on deposits in banks

 

101

 

542

 

665

 

8,044

Total Interest and Dividend Income

 

2,558,004

 

2,906,802

 

8,059,683

 

9,040,686

INTEREST EXPENSE

 

  

 

  

 

  

 

  

Interest on deposits

 

298,478

 

472,799

 

979,630

 

1,406,752

Interest on Federal Home Loan Bank borrowings

 

 

74,211

 

6,806

 

367,509

Interest on federal funds purchased

 

14

 

86

 

14

 

143

Total Interest Expense

 

298,492

 

547,096

 

986,450

 

1,774,404

Net interest income before provision for loan losses

 

2,259,512

 

2,359,706

 

7,073,233

 

7,266,282

Provision for loan losses

 

50,000

 

85,000

 

100,000

 

85,000

Net interest income after provision for loan losses

 

2,209,512

 

2,274,706

 

6,973,233

 

7,181,282

NON-INTEREST INCOME

 

  

 

  

 

 

  

Service fees on deposits

 

94,052

 

100,580

 

305,137

 

340,128

Service fees on loans

 

34,929

 

67,750

 

123,466

 

172,083

Gain on sales of mortgage loans

 

3,510,375

 

837,130

 

10,132,880

 

3,024,852

Income on sale of uninsured products

 

119,347

 

92,140

 

335,981

 

262,652

(Loss) gain on sale of other real estate owned

 

 

3,163

 

(11,573)

 

112,871

Other income

 

3,187

 

3,663

 

17,028

 

16,261

Total Non-Interest Income

 

3,761,890

 

1,104,426

 

10,902,919

 

3,928,847

NON-INTEREST EXPENSES

 

  

 

  

 

  

 

  

Compensation and benefits

 

2,594,695

 

2,050,377

 

7,682,075

 

6,241,503

Occupancy

 

530,631

 

500,856

 

1,591,926

 

1,483,774

Advertising

 

41,045

 

49,176

 

118,635

 

183,374

Data processing services

 

253,916

 

263,335

 

814,232

 

835,149

FDIC assessment

 

9,419

 

47,744

 

76,229

 

71,570

Cost of operations for other real estate owned

 

5,525

 

22,302

 

182,200

 

45,398

Insurance expense

 

29,838

 

39,273

 

89,023

 

120,428

Professional fees

 

188,751

 

82,964

 

448,234

 

370,450

Other expenses

 

498,837

 

254,121

 

1,318,468

 

759,720

Total Non-Interest Expenses

 

4,152,657

 

3,310,148

 

12,321,022

 

10,111,366

Income before income taxes

 

1,818,745

 

68,984

 

5,555,130

 

998,763

Income tax expense

 

 

 

 

NET INCOME

$

1,818,745

$

68,984

$

5,555,130

$

998,763

Basic income per share

$

0.69

$

0.03

$

2.12

 

0.38

Diluted income per share

$

0.69

$

0.03

$

2.12

 

0.38

See accompanying notes to condensed consolidated financial statements.

2


TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

For the Three and Nine Months Ended March 31, 2021 and 2020 (Unaudited)

For the three months ended

For the nine months ended

March 31, 

March 31, 

March 31, 

March 31, 

    

2021

    

2020

    

2021

    

2020

Net income

 

$

1,818,745

$

68,984

$

5,555,130

$

998,763

Other comprehensive income (loss), net of tax

Unrealized gains/losses on securities

Net unrealized holding (losses) gains arising during period

(489,070)

235,753

(335,238)

266,525

Tax effect

Change in pension obligation

(102,135)

(53,937)

(306,405)

(161,811)

Tax effect

Other comprehensive (loss) income, net of tax

(591,205)

181,816

(641,643)

104,714

COMPREHENSIVE INCOME

 

$

1,227,540

$

250,800

$

4,913,487

$

1,103,477

See accompanying notes to condensed consolidated financial statements.

3


TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

For the Three and Nine Months Ended March 31, 2021 and 2020 (Unaudited)

Accumulated

Additional

Other

Number of 

Common

Paid- In

Retained

Comprehensive

    

Shares

    

Stock

    

Capital

    

Earnings

    

Loss

    

Total

June 30, 2019 (audited)

2,624,343

 

$

26,243

 

$

11,319,328

 

$

15,910,369

 

$

(2,848,365)

 

$

24,407,575

Net income

567,896

567,896

Other comprehensive income, net of tax

117,910

117,910

September 30, 2019

2,624,343

 

26,243

 

11,319,328

 

16,478,265

 

(2,730,455)

 

25,093,381

Net income

361,883

361,883

Other comprehensive loss, net of tax

(195,012)

(195,012)

December 31, 2019

2,624,343

26,243

11,319,328

16,840,148

(2,925,467)

25,260,252

Net income

68,984

68,984

Other comprehensive income, net of tax

181,816

181,816

March 31, 2020

2,624,343

$

26,243

$

11,319,328

$

16,909,132

$

(2,743,651)

$

25,511,052

June 30, 2020 (audited)

2,624,343

 

$

26,243

 

$

11,319,328

 

$

17,002,468

 

$

(4,835,836)

 

$

23,512,203

Net income

1,778,848

1,778,848

Other comprehensive income, net of tax

34,007

34,007

September 30, 2020

2,624,343

26,243

11,319,328

18,781,316

(4,801,829)

25,325,058

Net income

1,957,537

1,957,537

Other comprehensive loss, net of tax

(84,445)

(84,445)

December 31, 2020

2,624,343

 

26,243

 

11,319,328

 

20,738,853

 

(4,886,274)

 

27,198,150

Net income

1,818,745

1,818,745

Other comprehensive loss, net of tax

(591,205)

(591,205)

March 31, 2021

2,624,343

 

$

26,243

 

$

11,319,328

 

$

22,557,598

 

$

(5,477,479)

 

$

28,425,690

See accompanying notes to condensed consolidated financial statements.

4


TEB BANCORP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Nine Months Ended March 31, 2021 and 2020 (Unaudited)

For the nine months ended March 31, 

    

2021

    

2020

CASH FLOWS FROM OPERATING ACTIVITIES

 

  

  

Net income

$

5,555,130

$

998,763

Adjustments to reconcile net income to net cash flows provided by (used in) operating activities

 

 

  

Provision for loan losses

 

100,000

 

85,000

Depreciation

 

416,594

 

417,179

Amortization and accretion

 

13,488

 

48,811

Origination of mortgage loans held for sale

 

(416,520,751)

 

(206,421,764)

Proceeds from sales of mortgage loans held for sale

 

431,306,320

 

206,338,585

Gain on sale of mortgage loans held for sale

 

(10,132,880)

 

(3,024,852)

Loss (gain) on sale of other real estate owned, net

 

11,573

 

(112,871)

(Gain) loss on sale or disposal of assets, net

(7,510)

1,650

Changes in assets and liabilities:

 

 

Accrued interest receivable and other assets

 

(254,341)

 

(478,116)

Accrued interest payable and other liabilities

 

(3,475,727)

 

141,568

Net cash flows provided by (used in) operating activities

 

7,011,896

 

(2,006,047)

CASH FLOWS FROM INVESTING ACTIVITIES

 

  

 

  

Proceeds from maturities or calls of securities available for sale

 

2,199,302

 

1,055,442

Purchase of securities available for sale

 

(4,815,000)

 

(2,674,432)

Change in loans

 

10,852,634

 

14,341,560

Change from redemption of FHLB stock

 

314,300

 

823,500

Change in interest bearing deposits in banks

 

2,201,358

 

3,216,864

Proceeds from sale of other real estate owned

 

1,737,762

 

1,128,832

Charge-offs and (capital expenditures) on other real estate owned

 

152,765

 

(36,852)

Proceeds from sale of premises and equipment

26,400

8,000

Purchase of premises and equipment, net

 

(495,078)

 

(264,583)

Net cash flows provided by investing activities

 

12,174,443

 

17,598,331

CASH FLOWS FROM FINANCING ACTIVITIES

 

  

 

  

Net increase in deposits

 

1,071,283

 

5,241,580

FHLB advance proceeds

 

45,500,000

 

1,049,550,000

FHLB advance repayments

 

(50,500,000)

 

(1,069,250,000)

Change in advance payments by borrowers for property taxes and insurance

 

(642,285)

 

(1,680,741)

Net cash flows used in financing activities

 

(4,571,002)

 

(16,139,161)

Net Change in Cash and Cash Equivalents

 

14,615,337

 

(546,877)

CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR

 

13,106,041

 

5,630,770

CASH AND CASH EQUIVALENTS - END OF PERIOD

$

27,721,378

$

5,083,893

SUPPLEMENTAL CASH FLOW DISCLOSURES

 

  

 

  

Cash paid for interest

$

920,440

$

1,361,970

Loans transferred to other real estate owned

 

31,619

 

200,856

See accompanying notes to condensed consolidated financial statements.

5


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

NOTE 1 – Summary of Significant Accounting Policies

Organization

On April 30, 2019, The Equitable Bank, S.S.B. (the “Bank”) converted to a stock savings bank in the mutual holding company structure. The Bank issued all of its outstanding stock to a new holding company, TEB Bancorp, Inc. (the “Company”), which sold 1,309,547 shares of common stock to the public at 10.00 per share, representing 49.9% of its outstanding shares of common stock for gross proceeds of approximately $13.1 million. The net proceeds received were approximately $11.4 million after offering costs. TEB Bancorp, Inc. is organized as a corporation under the laws of the State of Maryland. The Bank utilized $100,000 of proceeds received from the offering as initial capitalization of TEB MHC. TEB MHC has been organized as a mutual holding company under the laws of the State of Wisconsin and owns 1,314,796 shares, or 50.1% of the outstanding common stock of TEB Bancorp, Inc.

The Bank is a state-chartered savings bank providing a full range of financial services. The Bank grants commercial, residential and consumer loans, and accepts deposits from customers primarily in the Metropolitan Milwaukee area, which is in southeastern Wisconsin. The Bank is subject to competition from other financial institutions and nonfinancial institutions providing financial products. Additionally, the Bank is subject to the regulations of certain regulatory agencies and undergoes periodic examination by those regulatory agencies.

All depositors who had liquidation rights with respect to the Bank as of the effective date of the reorganization continue to have such rights solely with respect to TEB MHC so long as they continue to hold their deposit accounts with the Bank. In addition, all persons who become depositors of the Bank subsequent to the reorganization will have such liquidation rights with respect to TEB MHC.

At March 31, 2021, the significant assets of TEB Bancorp, Inc. were the capital stock of the Bank and a deposit account held at the Bank. The liabilities of TEB Bancorp, Inc. were insignificant. The Company is subject to the financial reporting requirements of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company is subject to regulation and examination by the Board of Governors of the Federal Reserve System (the “Federal Reserve Board”).

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of TEB Bancorp, Inc. and its wholly-owned subsidiaries were prepared in accordance with the instructions for Form 10-Q and Article 10 of Regulation S-X and, therefore, do not include information or footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). Accordingly, these unaudited condensed consolidated financial statements should be read in conjunction with the condensed consolidated financial statements and notes thereto of the Company as of and for the year ended June 30, 2020.

The interim condensed consolidated financial statements of the Company as of March 31, 2021, and for the three and nine months ended March 31, 2021 and 2020 are unaudited and reflect all normal recurring adjustments that are, in the opinion of management, necessary for a fair presentation of the results for the interim periods presented. Such adjustments are the only adjustments contained in the interim financial statements. The results of operations for the three and nine months ended March 31, 2021, are not necessarily indicative of the results to be achieved for the year ending June 30, 2021 or any other period.

6


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements as of and for the periods ending March 31, 2021 and 2020 and June 30, 2020 and 2019 include the accounts and operations of TEB Bancorp, Inc. and its wholly-owned subsidiaries, the Bank, Equitable Investment Corp., and Equity Credit Corp. All significant intercompany accounts and transactions have been eliminated in consolidation.

Emerging Growth Company Status

Under the Jumpstart Our Business Startups Act (the "JOBS Act"), a company with total annual gross revenues of less than $1.07 billion during its most recently completed fiscal year qualifies as an "emerging growth company". The Company qualifies as an emerging growth company and believes that it will continue to qualify as an emerging growth company.

An emerging growth company may elect to comply with new or amended accounting pronouncements in the same manner as a private company, but must make such election when the company is first required to file a registration statement. Such an election is irrevocable during the period a company is an emerging growth company. The Company has elected to comply with new or amended accounting pronouncements in the same manner as a private company. Accordingly, the financial statements may not be comparable to the financial statements of companies that comply with such new or revised accounting standards.

Use of Estimates

In preparing the unaudited condensed consolidated financial statements in conformity with U.S. GAAP, management of the Company is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated balance sheet and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the pension actuarial assumptions, and the valuation of deferred tax assets.

Revenue Recognition

Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”), establishes principles for reporting information about the nature, amount, timing and uncertainty of revenue and cash flows arising from the entity’s contracts to provide goods or services recognized as performance obligations are satisfied.

The majority of the Company’s revenue-generating transactions are not subject to ASC 606, including all interest and dividend income generated from financial instruments. Certain noninterest income items, including gain on sales of loans, gain on sales of securities, and other noninterest income have been evaluated and determined to not fall within the scope of ASC 606. Elements of noninterest income that fall within the scope of ASC 606 are as follows:

7


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

Service charges and other fees The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Management reviewed the deposit account agreements and determined that the agreements can be terminated at any time by either the Company or the account holder. Transaction fees, such as wires and overdraft charges, are settled the day the performance obligation is satisfied. The Company’s monthly service charges and maintenance fees are for services provided to the customer on a monthly basis and are considered a series of services that have the same pattern of transfer each month. The review of service charges assessed on deposit accounts included the amount of variable consideration that is a part of the monthly charges. It was found that the waiver of service charges due to insufficient funds and dormant account fees is immaterial and would not require a change in the accounting treatment for these fees under the new revenue standards. Recognition of revenue under ASC 606 did not materially change the timing or magnitude of revenue recognition for service charges and other fees.

Interchange fees Customers use a Bank-issued debit card to purchase goods and services, and the Company earns interchange fees on those transactions, typically a percentage of the sale amount of the transaction. The Company records the amount due when it receives the settlement from the payment network. Payments from the payment network are received and recorded into income on a daily basis. These funds are included in “Service fees on deposits” on the Condensed Consolidated Statements of Operations. There are no contingent debit card interchange fees recorded by the Company that could be subject to a clawback in future periods. Recognition of revenue under ASC 606 did not materially change the timing or magnitude of revenue recognition for interchange fees.

Cash and Cash Equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash and balances due from banks and federal funds sold, all of which mature within 90 days. The Company maintains amounts due from banks, which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts.

Interest Bearing Deposits in Banks

Interest bearing deposits in banks mature within one year and are carried at cost, which approximates fair value.

Securities

Available for sale securities are stated at fair value and unrealized holding gains and losses on available for sale securities are reported as accumulated other comprehensive income (loss), net of applicable deferred income tax and adjusted for any applicable valuation allowance, a separate component of equity. Available for sale securities are written down to market value through operations if an impairment of value is deemed other than temporary due to credit issues. Gains or losses on the sale of securities, if any, are determined on the specific identification method. Securities transactions are recorded on the trade date.

Loans

Loans are carried at the unpaid principal balance adjusted for deferred loan fees and costs and charge-offs. Loan origination and commitment fees and certain direct loan origination costs are deferred and the net amounts amortized as an adjustment of the related loan’s yield over the contractual life of the related loan.

Interest on loans is accrued on the unpaid principal balances as earned. Loans are normally placed on nonaccrual status when contractually past due 90 days or more as to interest or principal payments. Additionally, whenever management becomes aware of facts or circumstances that may adversely impact the collectability of principal or interest on a loan, it is management’s practice to place such loan on nonaccrual status immediately, rather than delaying such action until the loan becomes 90 days past due. When a loan is placed on nonaccrual, previously accrued and uncollected interest on

8


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

such loan is reversed, amortization of related loan fees is suspended, and income is recorded only to the extent that loan payments are subsequently received in cash and a determination has been made that the principal balance of the loan is collectible. If collectability of the principal is in doubt, payments received are applied to loan principal.

A troubled debt restructuring (“TDR”) includes a loan modification where a borrower is experiencing financial difficulty and a concession is granted to that borrower that would not otherwise have been considered except for the borrower’s financial difficulties. All TDRs are classified as impaired loans. TDRs may be on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. Loans deemed nonaccrual may return to accrued status based on performance in accordance with terms of the restructuring, generally six months.

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status and the probability of collecting scheduled principal and interest payment when due.

Loans Held for Sale

Loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value in the aggregate. Net unrealized losses are recognized through a valuation allowance by charges to operations. All sales are made without recourse.

Allowance for Loan Losses

The allowance for loan losses (“ALL”) is established as losses are estimated to have occurred through a provision for loan losses charged to expense. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the ALL. The ALL consists of specific reserves on certain impaired loans from analyses developed through specific credit allocations for individual loans. The specific reserve relates to all loans for which the ALL is estimated on a loan by loan basis using either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent. The general reserve is based on the Company’s historical loss experience along with consideration of certain qualitative factors such as (i) changes in the nature, volume, and terms of loans, (ii) changes in lending personnel, (iii) changes in the quality of the loan review function, (iv) changes in nature and volume of past-due, nonaccrual, and/or classified loans, (v) changes in concentration of credit risk, (vi) changes in economic and industry conditions, (vii) changes in legal and regulatory requirements, (viii) unemployment and inflation statistics, and (ix) changes in underlying collateral values.

There are many factors affecting the ALL; some are quantitative while others require qualitative judgment. The ALL reflects management’s best estimate of the probable and inherent losses on loans. The adequacy of the ALL is reviewed and approved by the Company’s Board of Directors. Allocations of the ALL may be made for specific loans, but the entire ALL is available for any loan that, in management’s judgment, should be charged-off.

As an integral part of their examination process, various regulatory agencies review the ALL as well. Such agencies may require that changes in the ALL be recognized when such regulatory credit evaluations differ from those of management based on information available to the regulators at the time of their examinations.

Premises and Equipment, Net

Premises and equipment are recorded at cost less accumulated depreciation and amortization. Depreciation and amortization expense is provided on the straight-line method over the estimated useful life of the asset for financial

9


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

reporting purposes, and the straight-line and accelerated methods for income tax purposes. Amortization of leasehold improvements is provided on the straight-line method over the lesser of the term of the respective lease or the estimated economic life of the improvements.

Other Real Estate Owned, Net

Other real estate owned is initially recorded at the fair market value of the real estate acquired less the estimated costs to sell the real estate at the date title is received, establishing a new cost basis, with any write-down charged to the allowance for loan losses. Costs relating to development or improvement of property are capitalized up to the fair value of the property. Valuations are periodically performed by management and independent third parties and a charge to expense is taken if the carrying value of a property exceeds its fair value less estimated costs to sell. Income and expense related to the operations of other real estate owned is recorded net in “Cost of operations of other real estate owned” as a component of non-interest expenses on the condensed consolidated statements of operations. Gains and losses on the sale of other real estate owned are recorded in “Gain (loss) on sale of other real estate owned” as a component of non-interest income in the condensed consolidated statements of operations.

Federal Home Loan Bank Stock

The Bank is a member of the Federal Home Loan Bank (“FHLB”) system. Members are required to own a certain amount of FHLB stock based on the Bank’s level of borrowings from the FHLB and other factors, and may invest in additional amounts of FHLB stock. The Bank’s investment in FHLB of Chicago stock meets the minimum amount required by current regulations and is carried at cost, which approximates fair value. FHLB stock is evaluated quarterly for impairment. Based on management’s evaluation, no impairment has been recorded on these securities. Both cash and stock dividends are reported as income.

Defined Benefit Pension Plan

The Bank has a defined benefit pension plan (the “Plan”) covering substantially all of its employees hired prior to December 31, 2012. The benefits are based on years of service and the employee’s average monthly pay received during the five highest consecutive calendar years in the last 10 years of employment under the Plan. Management contributes annually the amounts necessary to provide for defined benefit payments upon retirement or death as determined by the Plan’s actuary. The Plan was frozen effective December 31, 2012 for all employees. No additional benefits are being accrued for active participants after that date and no new participants will be entered into the Plan.

The Bank records annual amounts relating to the Plan based on calculations that incorporate various actuarial and other assumptions including discount rates, mortality, assumed rates of return, compensation increases, and turnover rates. The Bank reviews its assumptions on an annual basis and makes modifications to the assumptions based on current rates and trends where appropriate to do so. The effect of modifications to those assumptions is recorded in accumulated other comprehensive income (loss) and amortized to net periodic pension cost over future periods. The Bank believes that the assumptions utilized in recording its obligations under its plan are reasonable based on its experience and market conditions.

Comprehensive Income

U.S. GAAP generally requires that recognized revenue, expenses, gains, and losses be included in earnings. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the equity section and changes in the funded status of the pension plan, such items, along with net income are components of comprehensive income.

10


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

Income Taxes

Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.

The Company recognizes the tax effects from an uncertain tax position in the condensed consolidated financial statements only if the position is more likely than not to be sustained on audit, based on the technical merits of the position. The Company recognizes the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the condensed consolidated financial statements is the largest benefit that has a greater than 50% likelihood of being realized, upon ultimate settlement with the relevant tax authority. The Company recognizes interest and penalties accrued or released related to uncertain tax positions in current income tax expense or benefit.

Transfers of Financial Assets

Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Advertising

Advertising costs are accrued and expensed in the period incurred.

Off-Balance Sheet Financial Instruments

In the ordinary course of business, the Bank has entered into off-balance-sheet financial instruments consisting of commitments to extend credit, commitments under credit card arrangements, commercial letters of credit and standby letters of credit. Such financial instruments are recorded in the condensed consolidated financial statements when they are funded or related fees are incurred or received.

Significant Events

In December 2019, a coronavirus (COVID-19) was reported in China and in March 2020 was declared a national emergency in the United States. The COVID-19 pandemic caused significant economic dislocation as many state and local governments ordered non-essential businesses to close and residents to shelter in place at home. Given the ongoing and dynamic nature of the circumstances, it is difficult to predict the full impact of the COVID-19 outbreak on our 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 how the economy continues to reopen. In order to protect the health of employees and customers, the Company had temporarily limited lobby hours and transitioned as many employees to remote work as possible. As a COVID-19 vaccine has become more available, the Company has begun to transition to a

11


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

return to in-person work for some employees. Nonetheless, the Company has not incurred any significant disruptions to its business activities.

The Coronavirus Aid, Relief, and Economic Security Act, or CARES Act, was signed into law on March 27, 2020 and provided over $2.0 trillion in emergency economic relief to individuals and businesses impacted by the COVID-19 pandemic. The CARES Act authorized the Small Business Administration (“SBA”) to temporarily guarantee loans under a new 7(a) loan program called the Paycheck Protection Program (“PPP”). Although we were not already a qualified SBA lender, we became eligible to originate PPP loans by completing the required SBA documentation.

In October 2020, the SBA approved an extension of the deferment period without modifications on the PPP loans originated. The Company agreed to extend the deferment period for six months from the first payment date.

An eligible business can apply for a PPP loan up to the greater of: (1) 2.5 times its average monthly “payroll costs”; or (2) $10.0 million. PPP loans will have: (a) an interest rate of 1.0%; (b) a two-year loan term to maturity; and (c) principal and interest payments deferred for six months from the date of disbursement. The SBA will guarantee 100% of the PPP loans made to eligible borrowers. The entire principal amount of the borrower’s PPP loan, including any accrued interest, is eligible to be reduced by the loan forgiveness amount under the PPP so long as employee and compensation levels of the business are maintained and 75% of the loan proceeds are used for payroll expenses, with the remaining 25% of the loan proceeds used for other qualifying expenses. The Company receives a processing fee from the SBA ranging from 1% to 5% depending on the size of the loan, which is offset by a third-party servicing agent fee ranging from 0.25% to 1.0%.

As of March 31, 2021, the Company originated 25 PPP loans totaling $1.8 million and generated income of approximately $66,000 from the processing fees. All PPP loan originations occurred before the end of the March 31, 2021 reporting period. As of March 31, 2021, 17 PPP loans totaling $1.1 million had been forgiven.

To work with customers impacted by COVID-19, the Company is offering short-term loan modifications (i.e., three months or less with the potential to extend up to six months, if necessary) on a case by case basis to borrowers who were current in their payments at the inception of the loan modification program. The Company additionally offers, to borrowers that qualify, loan deferrals under Section 4013 of the CARES Act. Loans less than 30 days past due as of March 31, 2020 are considered current for COVID-19 modifications and therefore qualify for a loan deferral. A financial institution can then suspend the requirements under U.S. GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR, and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes. Financial institutions wishing to utilize this authority must make a policy election, which applies to any COVID-19 modification made between March 1, 2020 and the earlier of either January 1, 2021 or the 60th day after the end of the COVID-19 national emergency. Similarly, the Financial Accounting Standards Board (“FASB”) has confirmed that short-term modifications made on a good faith basis in response to COVID-19 to loan customers who were current prior to any relief are not TDRs. Lastly, prior to the enactment of the CARES Act, the banking regulatory agencies provided guidance as to how certain short-term modifications would not be considered TDRs, and have subsequently confirmed that such guidance could be applicable for loans that do not qualify for favorable accounting treatment under Section 4013 of the CARES Act. On December 27, 2020, the President of the United States signed into law the Consolidated Appropriations Act, 2020 (the “CAA Act”), which both funds the federal government until September 30, 2021 and broadly addresses additional COVID-19 responses and relief. Amoung the additional relief measures included are certain extensions to elements of the CARES Act, including extension of temporary relief from TDRs established under Section 4013 of the CARES Act to the earlier of a) January 1, 2022, or b) the date that is 60 days after the date on which the national COVID-19 emergency terminates.

12


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

As of March 31, 2021, the Company had received requests to modify 95 loans aggregating $28.1 million, which excludes any loans that had been paid off subsequent to modification. Of these modifications, $27.8 million, or 99.0%, were performing in accordance with the accounting treatment under Section 4013 of the CARES Act and therefore did not qualify as TDRs. As of March 31, 2021, 84 of these modifications totaling $22.7 million have resumed monthly loan payments and 11 modifications totaling $5.5 million remain in a deferred status. Three loans totaling $294,000 were modified and did not qualify for the favorable accounting treatment under Section 4013 of the CARES Act and therefore each loan was reported as a TDR; however, one of the loans was transferred out of TDR status after receiving six consequtive monthly payments after the end of the deferral period. Management has evaluated the loans and determined that based on the liquidation value of the collateral, no specific reserve is necessary. Details with respect to loan modification requests are as follows:

    

As of March 31, 2021

Payments Resumed

Payments Deferred

Loan Classification

Number of Loans

    

Balance

 

Number of Loans

    

Balance

Construction, land, development

2

$

114,316

$

1-4 family owner occupied

 

50

 

7,165,941

 

4

 

300,108

1-4 family non-owner occupied

 

15

 

2,012,416

 

2

 

463,163

Multifamily

 

10

 

7,471,748

 

3

 

3,270,564

Commercial owner occupied

 

1

 

25,705

 

2

 

1,419,056

Commercial non-owner occupied

 

3

 

5,826,189

 

 

Consumer and installment loans

 

3

 

42,653

 

 

Total loan modification requests

84

$

22,658,967

11

$

5,452,891


The Company’s allowance for loan losses was $1.4 million at March 31, 2021 and June 30, 2020. At March 31, 2021 and June 30, 2020, the allowance for loan losses represented 0.61% and 0.57% of total loans, respectively. During 2021, the Company adjusted the economic risk factor methodology to incorporate the current economic implications and the higher unemployment rate from the COVID-19 pandemic. In determining its allowance for loan loss level at March 31, 2021, the Company considered the health and composition of its loan portfolio during the COVID-19 pandemic. At March 31, 2021, approximately 98.8% of the Company’s loan portfolio was collateralized by real estate. Approximately 1.6% of the Company’s loan portfolio was to borrowers in the more particularly hard-hit industries (including the restaurant and food service industries, retail industry, and hospitality and tourism industries) and the Company had no international exposure.

Subsequent Events

Management has reviewed the Company's operations for potential disclosure or financial statement impacts related to events occurring after March 31, 2021, other than those discussed above in “Significant Events”, but prior to the release of these financial statements. Based on the results of this review, no subsequent event disclosure or financial statement impacts to these financial statements are required as of May 12, 2021.

NOTE 2 – Recent Accounting Pronouncements

The FASB issues Accounting Standards Updates (“ASU”s) to the FASB Accounting Standards Codification (“ASC”). This section provides a summary description of recent ASUs that had or that management expects may have an impact on the condensed consolidated financial statements issued upon adoption. The Company is classified as an emerging growth company and has elected to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. Effective dates reflect this election.

13


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

Recently Adopted Accounting Pronouncements

In March 2017, the FASB issued ASU 2017-08, “Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities.” ASU 2017-08 amends guidance on the amortization period of premiums on certain purchased callable debt securities. The amendments shorten the amortization period of premiums on certain purchased callable debt securities to the earliest call date. ASU 2017-08 is effective for annual periods beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted. The Company adopted ASU 2017-08 effective July 1, 2020 and the adoption did not have a material impact on the Company’s condensed consolidated financial statements.

In August 2018, the FASB issued ASU No. 2018-13, “Fair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement.” ASU 2018-13 modifies the disclosure requirements on fair value measurements in Topic 820, including the removal, modification to, and addition of certain disclosure requirements. This ASU will be effective for fiscal years beginning after December 15, 2019 with early adoption permitted. Although this ASU impacts the Company’s fair value disclosures, there is no additional impact to the Company’s condensed consolidated financial statements.

Recently Issued, But Not Yet Effective Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” Topic 842 was subsequently amended by ASU 2018-10, “Codification Improvements to Topic 842, Leases” and ASU 2018-11, “Leases (Topic 842)”. The amendments in this update increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. For leases with a term of 12 months or less, the amendments permit lessees to make an accounting policy election by class of underlying assets not to recognize lease assets and lease liabilities. For finance leases, the amendments in this update require a lessee to (1) recognize a right-of-use asset and lease liability, initially measured at the present value of the lease payments, on the balance sheet; (2) recognize interest on the lease liability separately from amortization of the right-of-use asset in the statement of operations; (3) classify repayments of the principal portion of the lease liability within financing activities and payments of interest on the least liability and variable lease payments within operating activities in the statement of cash flows. For operating leases, the amendments in this update require a lessee to (1) recognized a right-of-use asset and a lease liability, initially measured at the present value of the lease payments, on the balance sheet; (2) recognized a single lease cost, calculated so that the cost of the lease is allocated over the lease term on a generally straight-line basis; (3) classify all cash payments within operating activities in the statement of cash flows. On October 16, 2019, the FASB approved the proposal to delay the effective date for this standard for private and all other entities. Due to the Company’s extended transition period election, the amendments are effective for fiscal years beginning after December 15, 2020. Early adoption is permitted. The Company’s leases are operating leases and ASU 2016-02 will require the Company to add them to its consolidated balance sheet. The Company’s operating leases are predominately related to real estate. Management is currently evaluating other impacts this guidance will have on the consolidated results of operations, financial presentation, and cash flows of the Company.

In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326) – Measurement of Credit Losses on Financial Instruments.” Topic 326 was subsequently amended by ASU 2018-19, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses; ASU 2019-04, “Codification Improvements to Topic 326, Financial Instruments – Credit Losses”; and ASU 2019-05, “Financial Instruments – Credit Losses (Topic 326): Targeted Transition Relief.” This ASU replaces the current incurred loss impairment methodology with a methodology that reflected expected credit losses measured at amortized cost and certain other instruments, including loans, held-to-maturity debt securities, net investments in leases, and off-balance-sheet credit exposures. On October 16, 2019, the FASB approved the proposal to delay the effective date for this standard for private and all other entities. Due to the Company’s extended transition period election, the update is effective for fiscal years beginning after December 15,

14


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

2022, including interim periods within those fiscal years. Management is currently evaluating the potential impact on its consolidated results of operations, financial position, and cash flows; however, due to the significant differences in the revised guidance from existing U.S. GAAP, the implementation of this guidance may result in material changes in the Company’s accounting for credit losses on financial instruments.

In August 2018, the FASB issued ASU No. 2018-14, “Compensation – Retirement Benefits – Defined Benefit Plans – General (Subtopic 715-20): Disclosure Framework – Changes to the Disclosure Requirements for Defined Benefit Plans.” ASU 2018-14 applies to all employers that sponsor defined benefit pension or other postretirement plans. The amendments require that an employer disclose an explanation of the reasons for significant gains and losses related to changes in the net benefit obligation for the period. Multiple disclosure requirements are also removed with this amendment, including: (1) the amounts in accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost over the next fiscal year; (2) the amount and timing of plan assets expected to be returned to the employer; (3) related party disclosures about significant transactions between the employer or related parties and the plan; and (4) the effects of a one-percentage-point change in assumed health care cost trend rates on the aggregate of the service and interest cost components of net periodic benefit costs. Additional disclosure requirements contained within Subtopic 715-20 are also clarified. The amendments are effective for fiscal years ending after December 15, 2021. Early adoption is permitted. The adoption of this guidance is not expected to have a material impact on the consolidated results of operations, financial position, or cash flows of the Company.

In January 2021, the FASB issued ASU No. 2021-01, “Reference Rate Reform (Topic 848).” ASU 2021-01 responds to concerns about structural risks of interbank offered rates (IBORs) and particularly the risk of cessation of the London Interbank Offered Rate (LIBOR). The amendments clarify the scope of Topic 848 as to the accounting for derivatives within a company’s portfolio. While the Company has no hedging instruments, it does have loans that adjust to LIBOR at varying periods within the term on the loan. This ASU was effective upon its issuance on January 7, 2021, however the amendments related to the discounting transition are optional. The Company has yet to adopt this ASU, but management does not expect it to have a material impact on the Company’s financial statements.

NOTE 3 – Earnings Per Share

Earnings per share is based on net income divided by the weighted average number of shares outstanding during the period. Earnings per share is presented for the three and nine month periods ended March 31, 2021 and 2020.

Three Months Ended

Three Months Ended

Nine Months Ended

Nine Months Ended

March 31, 2021

    

March 31, 2020

    

March 31, 2021

    

March 31, 2020

Net income

$

1,818,745

68,984

$

5,555,130

 

998,763

Basic potential common shares

 

 

  

 

  

Weighted average shares outstanding

 

2,624,343

2,624,343

 

2,624,343

 

2,624,343

Basic weighted average shares outstanding

 

2,624,343

2,624,343

 

2,624,343

 

2,624,343

Diluted potential common shares

 

 

 

Diluted weighted average shares outstanding

 

2,624,343

2,624,343

 

2,624,343

 

2,624,343

Basic earnings per share

$

0.69

0.03

$

2.12

 

0.38

Diluted earnings per share

$

0.69

0.03

$

2.12

 

0.38

15


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

NOTE 4 – Fair Value of Financial Instruments

Fair value is the price that would be received to sell an asset or paid to transfer liabilities in an orderly transaction between market participants at the measurement date (exit price) and establishes a framework for measuring fair value.

To determine fair value the Company utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated, or generally unobservable. The Company is able to classify fair value balances based on the observability of those inputs. The guidance establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:

>     Level 1 - Fair value is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Level 1 primarily consists of financial instruments such as listed equities and U.S. Treasury securities.

>     Level 2 - Fair value is based upon quoted prices for similar, but not identical, assets and liabilities in active markets, and other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. This also includes quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability, or inputs that are derived principally from or corroborated by observable market data.

>     Level 3 - Fair value is based upon financial models using primarily unobservable inputs. Unobservable inputs reflect the Company's own assumptions about the assumptions that market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.

A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

Assets

Available for sale securities Where quoted prices for securities are available in an active market, those securities are classified within Level 1 of the valuation hierarchy. If such quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Examples of securities with similar characteristics, which would generally be classified within Level 2 of the valuation hierarchy, include certain AAA-rated U.S. government sponsored agency securities, municipal obligations, and mortgage-backed securities. A security using financial models based upon primarily unobservable inputs, such as commercial paper, would generally be classified within Level 3 of the valuation hierarchy.

Loans The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses may be established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment. The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring an allowance represent loans for which the fair value of the collateral exceeds the recorded investments in such loans and for which carrying amount will remain at amortized cost. Impaired loans where an allowance is established based on the fair value of

16


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

collateral or expected cash flows require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, less selling costs, the Company records the impaired loan as a non-recurring Level 3 valuation.

Other real estate owned, net Assets on which the underlying collateral has been repossessed are initially recorded at the fair market value of the real estate acquired less estimated costs to sell, establishing a new cost basis.

Subsequently, other real estate owned is carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, less selling costs, the Company records the repossessed asset as a non-recurring Level 3 valuation.

The following tables set forth, by level within the fair value hierarchy, the Company's financial assets that were accounted for at fair value on a recurring and non-recurring basis as of March 31, 2021 and June 30, 2020, respectively. According to fair value guidance, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to their fair value measurement. The Company's assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels.

The following table presents assets measured at fair value on a recurring basis:

Fair Value as of March 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Securities classified as available for sale:

 

  

 

  

 

  

 

  

Obligations of states and political subdivisions

$

$

20,407,434

$

$

20,407,434

Mortgage-backed securities

 

 

1,319,514

 

 

1,319,514

Certificates of deposit

 

 

837,620

 

 

837,620

Total

$

$

22,564,568

$

$

22,564,568

Fair Value as of June 30, 2020

    

Level 1

    

Level 2

    

Level 3

    

Total

Securities classified as available for sale:

 

  

 

  

 

  

 

  

Obligations of states and political subdivisions

$

$

18,005,082

$

$

18,005,082

Mortgage-backed securities

 

 

1,443,643

 

 

1,443,643

Certificates of deposit

 

 

848,870

 

 

848,870

Total

$

$

20,297,595

$

$

20,297,595

Assets measured at fair value on non-recurring basis:

Fair Value as of March 31, 2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans with a valuation allowance, net

$

$

$

157,589

$

157,589

Other real estate owned, net

 

 

 

417,774

 

417,774

Total

$

$

$

575,363

$

575,363

17


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

Fair Value as of June 30, 2020

    

Level 1

    

Level 2

    

Level 3

    

Total

Impaired loans with a valuation allowance, net

$

$

$

248,930

$

248,930

Other real estate owned, net

 

 

 

2,288,255

 

2,288,255

Total

$

$

$

2,537,185

$

2,537,185

Loans with a carrying amount of $277,000 and $455,000 were considered impaired as of March 31, 2021 and June 30, 2020 and a specific allowance for loan losses of $119,000 and $206,000, respectively, was established against these loans.

Other real estate owned with carrying amounts of $418,000 and $2.3 million were determined to be at their fair value as of March 31, 2021 and June 20, 2020, respectively.

The following presents quantitative information about nonrecurring Level 3 fair value measurements:

As of March 31, 2021

    

Fair Value

    

Valuation Technique

    

Unobservable Input(s)

    

Range/Weighted Average

Impaired loans with a valuation allowance, net

$

157,589

Market price or appraised value

Discount on appraised values for selling costs

5% - 15%

Other real estate owned, net

$

417,774

Market price or appraised value

Discount on appraised values for selling costs

5% - 15%

As of June 30, 2020

    

Fair Value

    

Valuation Technique

    

Unobservable Input(s)

    

Range/Weighted Average

Impaired loans with a valuation allowance, net

$

248,930

Market price or appraised value

Discount on appraised values for selling costs

5% - 15%

Other real estate owned, net

$

2,288,255

Market price or appraised value

Discount on appraised values for selling costs

5% - 15%

NOTE 5 – Cash and Due From Banks

In March 2020, the Federal Reserve Board reduced reserve requirements for U.S. banks to 0%. Accordingly, the Bank had no required reserves with the Federal Reserve Bank of Chicago at March 31, 2021 and June 30, 2020.

18


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

NOTE 6 – Available for Sale Securities

Amortized costs and fair values of available for sale securities are summarized as follows:

March 31, 2021

Gross

Gross

Amortized

Unrealized

Unrealized

    

Cost

    

Gains

    

Losses

    

Fair Value

Obligations of states and political subdivisions

$

20,272,254

$

376,719

$

241,539

$

20,407,434

Mortgage-backed securities

 

1,265,408

54,106

 

1,319,514

Certificates of deposit

 

800,000

37,620

 

837,620

$

22,337,662

$

468,445

$

241,539

$

22,564,568

June 30, 2020

Gross

Gross

Amortized

Unrealized

Unrealized

    

Cost

    

Gains

    

Losses

    

Fair Value

Obligations of states and political subdivisions

$

17,563,698

$

457,440

$

16,056

$

18,005,082

Mortgage-backed securities

 

1,371,753

 

71,890

 

 

1,443,643

Certificates of deposit

 

800,000

 

48,870

 

 

848,870

$

19,735,451

$

578,200

$

16,056

$

20,297,595

The following tables present the portion of the Company's available for sale securities portfolio which has gross unrealized losses, reflecting the length of time that individual securities have been in a continuous unrealized loss position:

March 31, 2021

Continuous Unrealized

Continuous Unrealized

Losses Existing for Less

Losses Existing for 12 Months

Than 12 Months

or Greater

Total

 

Unrealized

 

Unrealized

 

Unrealized

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

Obligations of states and political subdivisions

$

5,573,068

$

227,746

$

292,248

$

13,793

$

5,865,316

$

241,539

Management does not believe any individual unrealized loss as of March 31, 2021 represents other than temporary impairment. The Bank holds $292,248, comprised of one security, in obligations of states and political subdivisions, at March 31, 2021 that has an unrealized loss existing for 12 months or greater of $13,793. Management believes the temporary impairment in fair value was caused by market fluctuations in interest rates. Although this security is classified as available for sale, management does not have the intent to sell the security and it is more likely than not it will be able to hold the security through a recovery period or until maturity.

    

June 30, 2020

Continuous Unrealized

Continuous Unrealized

Losses Existing for Less

Losses Existing for 12 Months

Than 12 Months

or Greater

Total

 

Unrealized

 

Unrealized

 

Unrealized

    

Fair Value

    

Losses

    

Fair Value

    

Losses

    

Fair Value

    

Losses

Obligations of states and political subdivisions

$

$

$

693,687

$

16,056

$

693,687

$

16,056

Management does not believe any individual unrealized loss as of June 30, 2020 represents other than temporary impairment. The Bank holds $693,687, comprised of two securities, in obligations of states and political subdivisions at June 30, 2020 that have an unrealized loss existing for 12 months or greater. Management believes the temporary

19


Table of Contents

TEB BANCORP, INC. AND SUBSIDIARIES

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

As of March 31, 2021 (Unaudited) and June 30, 2020 and for The Three and Nine Months Ended

March 31, 2021 and 2020 (Unaudited)

impairment in fair value was caused by market fluctuations in interest rates. Although these securities are classified as available for sale, management does not have the intent to sell the security and it is more likely than not it will be able to hold the security through a recovery period or until maturity.

The amortized cost and fair value of available for sale securities as of March 31, 2021 are shown below by contractual maturity. Expected maturities of mortgage-backed securities will differ from contractual maturities since the anticipated maturities are not readily determinable.

Amortized

    

Cost

    

Fair Value

Due in one year or less

$

865,000

$

865,364

Due after one year through 5 years

 

10,159,186

 

10,391,008

Due after 5 years through 10 years

 

4,864,135

 

4,942,531

Due after 10 years

 

5,183,933

 

5,046,151

Subtotal

 

21,072,254

 

21,245,054

Mortgage backed securities

 

 

  

Due after one year through 5 years

 

 

Due after 5 years through 10 years

 

1,265,408

 

1,319,514

Total

$

22,337,662

$

22,564,568

During the three months ended March 31, 2021 and 2020, the Bank did not sell any available for sale securities. The Bank did not have any available for sale securities pledged at March 31, 2021 and June 30, 2020.

NOTE 7 – Loans and Allowance for Loan Losses

Major classifications of loans are as follows:

    

March 31, 2021

    

June 30, 2020

Construction, land, development

$

2,095,640

$

4,598,382

1-4 family owner occupied

77,969,235

100,506,311

1-4 family non-owner occupied

 

22,195,303

 

21,213,680

Multifamily

 

91,898,930

 

76,444,156

Commercial owner occupied

 

6,355,215

 

6,733,183

Commercial non-owner occupied

 

19,458,183

 

20,237,534

Consumer and installment loans

 

7,735,560

 

8,920,659

Total loans

 

227,708,066

 

238,653,905

Less:

 

  

 

  

Allowance for loan losses

 

(1,391,841)

 

(1,353,427)

Loans, net

$

226,316,225

$

237,300,478

20