EX-99.1 2 ex_445141.htm EXHIBIT 99.1 ex_445141.htm

Exhibit 99.1

 

 

ex_445141img001.jpg

 

 

Contacts:    
Patriot Bank, N.A. Joseph Perillo  Robert Russell
900 Bedford Street Chief Financial Officer President & CEO
Stamford, CT 06901 203-252-5954 203-252-5939
www.BankPatriot.com    

 

                                                                                          

 

Patriot Reports Third Quarter 2022 Net Income of

$2.3 million, $0.59 per share; continued growth in

loans and deposits

 

 

Tom Slater hired as Chief Credit Officer

 

 

Payment Card Business Triples Since Inception, as Bank Assets Approach $1.1 Billion

 

 

STAMFORD, CT November 10, 2022 (GLOBE NEWSWIRE) – Patriot National Bancorp, Inc. (“Patriot,” “Bancorp” or the “Company”) (NASDAQ: PNBK), the parent company of Patriot Bank, N.A. (the “Bank”), today announced net income of $2.3 million, or $0.59 basic and diluted earnings per share for the quarter ended September 30, 2022.

 

These results reflect an increase as compared to $1.3 million, or $0.32 per basic and diluted earnings per share for the second quarter of 2022 and net income of $1.3 million, or $0.34 basic and diluted earnings per share reported in the third quarter of 2021. The 2021 third quarter included the benefit of a non-recurring employee retention tax credit (“ERC”) of $906,000.

 

For the nine months ended September 30, 2022, net income was $4.4 million, or $1.11 basic and diluted earnings per share, compared to a net income of $3.2 million, or $0.81 basic and diluted earnings per share for the nine months ended September 30, 2021. The nine months ended September 30, 2021, included the recognition of an ERC of $2.9 million, while no ERC was recognized in 2022.

 

Along with reporting a substantial improvement in net interest income and strong earnings, the Bank reported loan growth of 16.7% and deposit growth of 11.5% compared to December 31, 2021. Net interest margin improved to 3.68% for the quarter and 3.35% for the first three quarters of 2022, up from 2.87% for the first three quarters of 2021. The Bank’s prepaid debit card program continues to be an increasing, low-cost funding source. This relatively new funding silo has grown from $50 million in July 2020 to $169.1 million as of September 30, 2022. Growth in the prepaid portfolio is expected to increasingly contribute to the Bank’s funding strategy and improve the Bank’s net interest margin and overall funding costs.

 

Patriot President & CEO Robert Russell stated: “We are very pleased with the results for the quarter which reflect continued strong growth in our balance sheet and continued improvement in our asset quality even in the current economic conditions. Net interest margin expanded to 3.68% in the quarter while return on average equity, fueled in part by tax benefits related to the terminated transaction, was 15% for the quarter. Cost control and substantial improvement in the Bank’s net interest margin contributed to the improvement in the efficiency ratio to 73% in the third quarter of 2022.” Mr. Russell added “The Bank continues to navigate the ever-changing interest rate landscape and remains well positioned for continued growth and improvement”

 

 

 

Mr. Russell added: “We are also pleased to announce today the hiring of Thomas E. Slater as our new Executive Vice President-Chief Credit Officer. Mr. Slater takes on this new role following his tenure as Senior Vice President and Senior Credit Officer at Investors Bank. Mr. Slater has extensive experience in commercial real estate, as well as commercial and industrial lending, and has led teams successfully through growth and change. I am pleased to add someone of Tom’s caliber and pedigree to the Bank’s leadership team. Tom brings a strong and diverse background to the Bank, and I look forward to his contributions”

 

Financial Results:

 

Total assets increased $110.5 million to $1.1 billion, as of September 30, 2022, as compared to $948.5 million on December 31, 2021, primarily due to the increase in net loans from $729.6 million to $852.9 million on September 30, 2022. Total deposits increased from $748.6 million on December 31, 2021, to $834.4 million on September 30, 2022.

 

Net interest income for the three months ended September 30, 2022, was $9.2 million, an increase of $2.9 million or 46.9% from the third quarter of 2021. Net interest income for the nine months ended September 30, 2022, was $23.7 million, an increase of $5.3 million or 29.1% from the nine months ended September 30, 2021. These increases were primarily attributable to the growth in the loan portfolio over the past year.

 

The Bank’s net interest margin showed continued improvement, with an increase to 3.68% in the quarter and 3.35% for the nine months ended September 30, 2022, compared with 2.82% and 2.87% for the three and nine months ended September 30, 2021, respectively.

 

For the three and nine months ended September 30, 2022, provision for loan losses of $200,000 and $475,000 was recorded, respectively. For the three and nine months ended September 30, 2021, a credit for loans losses of $300,000 was recorded. As of September 30, 2022, the allowance for loan losses was 1.15% of total loans, compared with 1.34% on December 31, 2021.

 

Non-interest income for the quarter ended September 30, 2022, and 2021 was $654,000 and $923,000, respectively. Non-interest income for the nine months ended September 30, 2022, and 2021, was $2.3 million and $2.1 million, respectively. The higher non-interest income for the quarter ended September 30, 2021, was primarily attributable to a non-recurring gain on the termination of a cash flow interest rate swap of $512,000 recognized in the third quarter of 2021. The increase in non-interest income for the nine months ended September 30, 2022, compared to the same period in 2021 was primarily attributable to gains from sales of SBA loans totaling $691,000 along with higher non-interest income from the payments division.

 

Non-interest expenses for the quarter ended September 30, 2022, and 2021, were $7.2 million and $5.7 million, respectively. Non-interest expenses for the nine months ended September 30, 2022, and 2021, were $20.1 million and $16.4 million, respectively. During the first three quarters of 2021 the Company recognized an ERC of $2.9 million. The Company was no longer eligible for the ERC under the CARES Act program after the third quarter of 2021.

 

For the nine months ended September 30, 2022, a provision for income taxes of $944,000 was recorded, compared to a provision for income taxes of $1.2 million for the nine months ended September 30, 2021. The effective tax rate in 2022 was 6.3% for the third quarter, and 17.6% in the year-to-date period, compared with 26.5% and 26.9% in the corresponding 2021 periods. The lower effective tax rates in 2022 were due to the tax treatment of merger-related expenses incurred in 2021 deemed deductible in the third quarter of 2022 due to the previously announced termination of the merger agreement.

 

 

 

As of September 30, 2022, shareholders’ equity was $58.0 million, compared with $67.3 million on December 31, 2021. Patriot’s book value per share was $14.66 on September 30, 2022, compared with $17.02 on December 31, 2021. The change was attributable to a decline in the market value of the Bank’s Held for Sale investment portfolio (HFS) during the quarter associated with rising market interest rates. Excluding the net impact of the valuation of the HFS portfolio, book value per share was $18.21, compared with $17.61 in the second quarter of 2022 and $16.62 on September 30, 2021.

 

* * * * *

About the Company:

 

Founded in 1994, and now celebrating its 28th year, Patriot National Bancorp, Inc. (“Patriot” or “Bancorp”) is the parent holding company of Patriot Bank N.A. (“Bank”), a nationally chartered bank headquartered in Stamford, CT. The Bank is headquartered in Stamford and operates 9 branch locations: in Scarsdale, NY; and Darien, Fairfield, Greenwich, Milford, Norwalk, Orange, Stamford, Westport, CT with Express Banking locations at Bridgeport/ Housatonic Community College, downtown New Haven and Trumbull at Westfield Mall. The Bank also maintains SBA lending offices in Stamford, Connecticut, Florida, Georgia, Mississippi, along with a Rhode Island operations center.

 

Patriot’s mission is to serve its local community and nationwide customer base by providing a growing array of banking solutions to meet the needs of individuals and small businesses owners. Patriot places great value in the integrity of its people and how it conducts business. The emphasis on building strong client relationships and community involvement are cornerstones of Patriot’s philosophy as it seeks to maximize shareholder value.

 

“Safe Harbor Statement Under Private Securities Litigation Reform Act of 1995:

 


Certain statements contained in Bancorp’s public statements, including this one, may be forward looking. These forward-looking statements are based on Patriot’s current expectations and assumptions regarding Patriot’s business, the economy, and other future conditions. Because forward-looking statements relate to future results and occurrences, they are subject to inherent risks, uncertainties, changes in circumstances and other factors that are difficult to predict. Many possible events or factors could affect Patriot’s future financial results and performance and could cause the actual results, performance, or achievements of Patriot to differ materially from any anticipated results expressed or implied by such forward-looking statements. Such risks and uncertainties include, among others: (1) changes in prevailing interest rates which would affect the interest earned on the Company’s interest earning assets and the interest paid on its interest bearing liabilities; (2) the timing of re-pricing of the Company’s interest earning assets and interest bearing liabilities; (3) the effect of changes in governmental monetary policy; (4) the effect of changes in regulations applicable to the Company and the Bank and the conduct of its business; (5) changes in competition among financial service companies, including possible further encroachment of non-banks on services traditionally provided by banks; (6) the ability of competitors that are larger than the Company to provide products and services which it is impracticable for the Company to provide; (7) the state of the economy and real estate values in the Company’s market areas, and the consequent effect on the quality of the Company’s loans; (8) demand for loans and deposits in our market area; (9) recent governmental initiatives that are expected to have a profound effect on the financial services industry and could dramatically change the competitive environment of the Company; (10) other legislative or regulatory changes, including those related to residential mortgages, changes in accounting standards, and Federal Deposit Insurance Corporation (“FDIC”) premiums that may adversely affect the Company; (11) the application of generally accepted accounting principles, consistently applied; (12) the fact that one period of reported results may not be indicative of future periods; (13) the state of the economy in the greater New York metropolitan area and its particular effect on the Company's customers, vendors and communities; (14) political, social, legal and economic instability, civil unrest, war, catastrophic events, acts of terrorism; (15) widespread outbreaks of infectious diseases, including the ongoing novel coronavirus (COVID-19) outbreak; (16) changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; (17) our ability to access cost-effective funding; (18) our ability to implement and change our business strategies; (19) changes in the quality or composition of our loan or investment portfolios; (20) technological changes that may be more difficult or expensive than expected; (21) our ability to manage market risk, credit risk and operational risk in the current economic environment; (22) our ability to enter new markets successfully and capitalize on growth opportunities; (23) changes in consumer spending, borrowing and savings habits; (24) our ability to retain key employees; (25) our compensation expense associated with equity allocated or awarded to our employees; and (26) other such factors, including risk factors, as may be described in the Company’s other filings with the Securities and Exchange Commission.

 

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (Unaudited)

 

(In thousands)

 

September 30,
2022

   

December 31,
2021

   

September 30,
2021

 
                         

Assets

                       

Cash and due from banks:

                       

Noninterest bearing deposits and cash

  $ 4,319     $ 3,264     $ 5,298  

Interest bearing deposits

    26,865       43,781       40,967  

Total cash and cash equivalents

    31,184       47,045       46,265  

Investment securities:

                       

Available-for-sale securities, at fair value

    85,917       94,341       124,103  

Other investments, at cost

    4,450       4,450       4,450  

Total investment securities

    90,367       98,791       128,553  
                         

Federal Reserve Bank stock, at cost

    2,671       2,843       2,843  

Federal Home Loan Bank stock, at cost

    5,474       4,184       5,009  
                         

Gross loans receivable

    862,870       739,488       714,538  

Allowance for loan losses

    (9,952 )     (9,905 )     (10,079 )

Net loans receivable

    852,918       729,583       704,459  
                         

SBA loans held for sale

    8,748       3,129       4,128  

Accrued interest and dividends receivable

    6,504       5,822       6,186  

Premises and equipment, net

    30,861       31,500       32,638  

Other real estate owned

    -       -       -  

Deferred tax asset

    16,057       12,146       10,352  

Goodwill

    1,107       1,107       1,107  

Core deposit intangible, net

    261       296       308  

Other assets

    12,839       12,035       10,498  

Total assets

  $ 1,058,991     $ 948,481     $ 952,346  
                         

Liabilities

                       

Deposits:

                       

Noninterest bearing deposits

  $ 247,704     $ 226,713     $ 207,941  

Interest bearing deposits

    586,691       521,849       526,732  

Total deposits

    834,395       748,562       734,673  
                         

Federal Home Loan Bank and correspondent bank borrowings

    125,000       90,000       110,000  

Senior notes, net

    12,000       12,000       11,983  

Subordinated debt, net

    9,832       9,811       9,803  

Junior subordinated debt owed to unconsolidated trust, net

    8,125       8,119       8,116  

Note payable

    637       791       842  

Advances from borrowers for taxes and insurance

    2,262       1,101       2,253  

Accrued expenses and other liabilities

    8,736       10,753       7,976  

Total liabilities

    1,000,987       881,137       885,646  
                         

Commitments and Contingencies

    -       -       -  
                         

Shareholders' equity

                       

Preferred stock

    -       -       -  

Common stock

    106,542       106,479       106,439  

Accumulated deficit

    (33,107 )     (37,498 )     (39,393 )

Accumulated other comprehensive loss

    (15,431 )     (1,637 )     (346 )

Total shareholders' equity

    58,004       67,344       66,700  
                         

Total liabilities and shareholders' equity

  $ 1,058,991     $ 948,481     $ 952,346  

 

 

 

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 

(In thousands, except per share amounts)

 

September 30,
2022

   

June 30,
2022

   

September 30,
2021

   

September 30,
2022

   

September 30,
2021

 
                                         

Interest and Dividend Income

                                       

Interest and fees on loans

  $ 11,250     $ 9,044     $ 7,189     $ 27,958     $ 22,199  

Interest on investment securities

    555       510       692       1,635       1,422  

Dividends on investment securities

    99       65       59       229       150  

Other interest income

    135       68       20       224       67  

Total interest and dividend income

    12,039       9,687       7,960       30,046       23,838  
                                         

Interest Expense

                                       

Interest on deposits

    1,493       757       448       2,659       1,856  

Interest on Federal Home Loan Bank borrowings

    806       747       756       2,290       2,230  

Interest on senior debt

    218       210       229       638       686  

Interest on subordinated debt

    276       251       233       761       700  

Interest on note payable and other

    3       2       4       9       12  

Total interest expense

    2,796       1,967       1,670       6,357       5,484  
                                         

Net interest income

    9,243       7,720       6,290       23,689       18,354  
                                         

Provision (credit) for loan losses

    200       275       (300 )     475       (300 )
                                         

Net interest income after provision (credit) for loan losses

    9,043       7,445       6,590       23,214       18,654  
                                         

Non-interest Income

                                       

Loan application, inspection and processing fees

    102       89       79       278       203  

Deposit fees and service charges

    67       60       61       191       190  

Gains on sale of loans

    182       301       -       691       352  

Rental income

    124       132       130       448       400  

Loss on sale of investment securities

    -       -       26       -       119  

Other income

    179       216       627       658       854  

Total non-interest income

    654       798       923       2,266       2,118  
                                         

Non-interest Expense

                                       

Salaries and benefits

    4,330       3,763       2,843       11,439       7,506  

Occupancy and equipment expenses

    862       881       832       2,579       2,530  

Data processing expenses

    297       283       376       910       1,088  

Professional and other outside services

    541       559       633       1,889       2,199  

Project expenses, net

    50       29       4       131       15  

Advertising and promotional expenses

    50       73       57       191       196  

Loan administration and processing expenses

    37       42       23       184       61  

Regulatory assessments

    245       179       213       598       649  

Insurance expenses

    54       76       79       207       214  

Communications, stationary and supplies

    208       139       161       482       450  

Other operating expenses

    540       478       490       1,535       1,484  

Total non-interest expense

    7,214       6,502       5,711       20,145       16,392  
                                         

Income before income taxes

    2,483       1,741       1,802       5,335       4,380  
                                         

Provision for income taxes

    157       476       479       944       1,181  

Net income

  $ 2,326     $ 1,265     $ 1,323     $ 4,391     $ 3,199  
                                         

Basic earnings per share

  $ 0.59     $ 0.32     $ 0.34     $ 1.11     $ 0.81  

Diluted earnings per share

  $ 0.59     $ 0.32     $ 0.34     $ 1.11     $ 0.81  

 

 

 

FINANCIAL RATIOS AND OTHER DATA

 

   

Three Months Ended

   

Nine Months Ended

 

(Dollars in thousands)

 

September 30,
2022

   

June 30,
2022

   

September 30,
2021

   

September 30,
2022

   

September 30,
2021

 
                                         

Quarterly Performance Data:

                                       

Net income (loss)

  $ 2,326     $ 1,265     $ 1,323     $ 4,391     $ 3,199  

Return on Average Assets

    0.87 %     0.50 %     0.56 %     0.58 %     0.47 %

Return on Average Equity

    15.00 %     8.20 %     7.86 %     9.28 %     6.56 %

Net Interest Margin

    3.68 %     3.27 %     2.82 %     3.35 %     2.87 %

Efficiency Ratio

    72.89 %     76.33 %     79.18 %     77.61 %     80.07 %

Efficiency Ratio excluding project costs

    72.39 %     76.00 %     79.12 %     77.11 %     80.00 %

% increase (decrease) in loans

    0.44 %     11.09 %     6.51 %     16.68 %     -2.14 %

% increase (decrease) in deposits

    -1.46 %     8.58 %     -3.48 %     11.47 %     7.15 %
                                         

Asset Quality:

                                       

Nonaccrual loans

  $ 19,182     $ 23,324     $ 28,046     $ 19,182     $ 28,046  

Nonaccrual loans / loans

    2.22 %     2.71 %     3.93 %     2.22 %     3.93 %

Nonaccrual loans / assets

    1.81 %     2.22 %     2.94 %     1.81 %     2.94 %
                                         

Allowance for loan losses

  $ 9,952     $ 9,929     $ 10,079     $ 9,952     $ 10,079  

Allowance for loan losses / loans

    1.15 %     1.16 %     1.41 %     1.15 %     1.41 %

Allowance / nonaccrual loans

    51.88 %     42.57 %     35.94 %     51.88 %     35.94 %
                                         

Loan charge-offs

  $ 366     $ 100     $ 6     $ 651     $ 358  

Loan (recoveries)

  $ (189 )   $ (17 )   $ (23 )   $ (223 )   $ (153 )

Net loan charge-offs (recoveries)

  $ 177     $ 83     $ (17 )   $ 428     $ 205  
                                         

Capital Data and Capital Ratios

                                       

Book value per share (1)

  $ 14.66     $ 15.11     $ 16.89     $ 14.66     $ 16.89  

Tangible book value per share (2)

  $ 14.31     $ 14.76     $ 16.54     $ 14.31     $ 16.54  

Tangible book value excluding other comprehensive loss per share (3)

  $ 18.21     $ 17.61     $ 16.62     $ 18.21     $ 16.62  
                                         

Shares outstanding

    3,957,269       3,957,269       3,947,976       3,957,269       3,947,976  
                                         

Bank Leverage Ratio

    9.23 %     9.44 %     9.88 %     9.23 %     9.88 %

 

(1) Book value per share represents shareholders' equity divided by outstanding shares.

(2) Tagible book value per share represents tangible assets divided by outstanding shares.

(3) Tangible book value exceluding other comprehensive loss per share represents tangible assets excluding unrealized loss on investements, net of income tax divided by outstanding shares.

 

 

 

Deposits:

                       

(In thousands)

                       
   

September 30,
2022

   

June 30,
2022

   

September 30,
2021

 

Non-interest bearing:

                       

Non-interest bearing

  $ 125,396     $ 137,320     $ 114,820  

Prepaid DDA

    122,308       133,845       93,121  

Total non-interest bearing

    247,704       271,165       207,941  
                         

Interest bearing:

                       

NOW

    38,435       35,973       34,528  

Savings

    87,443       99,686       102,365  

Money market

    133,947       151,212       116,318  

Money market - prepaid deposits

    46,825       32,891       49,353  

Certificates of deposit, less than $250,000

    180,253       169,690       142,141  

Certificates of deposit, $250,000 or greater

    65,362       51,491       54,991  

Brokered deposits

    34,426       34,675       27,036  

Total Interest bearing

    586,691       575,618       526,732  
                         

Total Deposits

  $ 834,395     $ 846,783     $ 734,673  
                         

Total Prepaid deposits

  $ 169,133     $ 166,736     $ 142,474  
                         

Total deposits excluding brokered deposits

  $ 799,969     $ 812,108     $ 707,637  

 

 

 

Non-GAAP Financial Measures:

 

In addition to evaluating the Company's financial performance in accordance with U.S. generally accepted accounting principles ("GAAP"), management may evaluate certain non-GAAP financial measures, such as per share numbers that exclude intangible assets and exclude the net reduction in Book equity resulting from the change in value of its Available for Sale investment securities (AFS). A computation and reconciliation of non-GAAP financial measures used for these purposes is contained in the accompanying Reconciliation of GAAP to Non-GAAP Measures tables. We believe that due to the temporary nature of the change in AFS securities which is a result of the current interest rate environment,  providing the Book value per share data excluding the Other Comprehensive Loss associated with the valuation of AFS securities provides investors with information useful in understanding our financial position.  The non-GAAP financial measures should not be considered a substitute for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure.

 

Reconciliation of GAAP to Non-GAAP Measures (unaudited):

 

(Dollars in thousands)

 

September 30,
2022

   

June 30,
2022

   

September 30,
2021

 
                         

Tangible book value per share

                       

Total shareholders' equity

  $ 58,004     $ 59,802     $ 66,700  

Goodwill

    (1,107 )     (1,107 )     (1,107 )

Core deposit intangible, net

    (261 )     (273 )     (308 )

Tangible book value

  $ 56,636     $ 58,422     $ 65,285  
                         

Shares outstanding

    3,957,269       3,957,269       3,947,976  

Tangible book value per share

  $ 14.31     $ 14.76     $ 16.54  
                         
                         

Tangible book value excluding other comprehensive loss per share

                       

Tangible book value

  $ 56,636     $ 58,422     $ 65,285  

Other comprehensive loss

    15,431       11,285       346  

Tangible book value excluding other comprehensive loss

  $ 72,067     $ 69,707     $ 65,631  
                         

Shares outstanding

    3,957,269       3,957,269       3,947,976  

Tangible book value excluding other comprehensive loss per share

  $ 18.21     $ 17.61     $ 16.62