false 0001913971 0001913971 2024-10-29 2024-10-29

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

October 29, 2024

Date of Report (Date of earliest event reported)

 

 

PRINCETON BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

 

 

Pennsylvania   001-41589   88-4268702

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Ident. No.)

183 Bayard Lane, Princeton, New Jersey   08540
(Address of principal executive offices)   (Zip Code)

(609) 921-1700

Registrant’s telephone number, including area code

N/A

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4 (c))

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

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common stock, no par value   BPRN   The Nasdaq Global Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

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. 

 

 

 


Item 2.02

Results of Operations and Financial Condition

On October 29, 2024, the registrant, the bank holding company for The Bank of Princeton, issued a press release containing financial information regarding its financial condition and results of operations at and for the three and nine months ended September 30, 2024.

A copy of the press release is furnished as Exhibit 99.1 hereto.

 

Item 9.01

Financial Statements and Exhibits.

 

(d)

Exhibits:

 

99.1    Press Release issued October 29, 2024.
104    Cover Page Interactive Data File (embedded within the Inline XBRL Document)

 

2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    PRINCETON BANCORP, INC.
Dated: October 29, 2024      
    By:  

/s/ George S. Rapp

      George S. Rapp
      Executive Vice President and
Chief Financial Officer

 

3

Exhibit 99.1

For Immediate Release

Contact George Rapp

609.454.0718

grapp@thebankofprinceton.com

Princeton Bancorp Announces

Third Quarter 2024 Results

Princeton, NJ, October 29, 2024 / PRNewswire / - Princeton Bancorp, Inc. (the “Company”) (NASDAQ - BPRN), the bank holding company for The Bank of Princeton (the “Bank”), today reported its unaudited financial condition and results of operations at and for the quarter and nine-months ended September 30, 2024.

The Bank’s third quarter was highlighted by the closing of the Cornerstone Bank acquisition. This acquisition will be immediately accretive to earnings with an expected 2.5 year earn back of tangible book value dilution. While the costs related to this acquisition naturally impacted our reported numbers, the core earnings of the Bank remain consistently strong. Please refer to the reconciliation table below that compares Non-GAAP net income to GAAP net income.

President/CEO Edward Dietzler commented, “We are thrilled with the Cornerstone acquisition. This acquisition, along with our recent one of Noah Bank, continues our long-term strategy of becoming the community bank of choice up and down the I95 corridor. Core loans and deposits are both up while asset quality and our capital position remain strong. The Bank is well positioned to continue our strong growth path with our experienced management team. Special thanks to our operations and technology teams who handled this acquisition.”

The Company reported a net loss of ($3.6) million, or ($0.55) per diluted common share, for the third quarter of 2024, compared to net income of $5.1 million, or $0.80 per diluted common share, for the second quarter of 2024, and net income of $7.6 million, or $1.19 per diluted common share, for the third quarter of 2023. The decrease in net income for the third quarter of 2024 when compared to the second quarter of 2024 was due to an increase of $7.0 million in non-interest expense, and an increase in the provision for credit losses of $4.7 million. These increases were primarily the result of the Cornerstone acquisition which resulted in $6.7 million in merger related expenses and a $3.2 million provision for credit loss associated with the acquired non-purchase credit deteriorated loans. These expenses were partially offset by an increase in net interest income of $1.1 million. The $11.2 million decrease in net income for the third quarter of 2024 compared to the same period in 2023 was primarily due to the same acquisition-related items.

 

1


Review of Statements of Financial Condition

Total assets were $2.35 billion at September 30, 2024, an increase of $438.2 million, or 22.87% when compared to $1.92 billion at the end of 2023. The primary reason for the increase in total assets was the acquisition of Cornerstone Bank on August 23, 2024, which had approximately $314.5 million in assets at closing. When looking at specific components of the balance sheet, including acquired assets, the Company recorded an increase in net loans of $283.1 million related to the Cornerstone acquisition, an increase in investments of $97.5 million, an increase in cash and cash equivalents of approximately $30.5 million, and an increase in other assets of $22.2 million. The increase in the Company’s net loans consisted of increases of $248.4 million in commercial real estate loans, $42.8 million in commercial and industrial loans, $32.3 million in residential mortgages, and $11.3 in home equity and consumer loans, all partially offset by a decrease of $51.9 million in construction loans.

Total deposits on September 30, 2024, increased $410.3 million, or 25.08%, when compared to December 31, 2023. The primary reasons for the increase in total deposits were the $282.8 million in deposits acquired from Cornerstone Bank and the $127.5 million increase from existing operations. The increase in the Company’s deposits consisted of increases in certificates of deposit of $149.0 million, money market deposits of $139.3 million, non-interest-bearing deposits of $53.6 million, interest-bearing demand deposits of $36.6 million and savings deposits of $31.8 million.

Total stockholders’ equity at September 30, 2024, increased $22.1 million or 9.22% when compared to December 31, 2023. The increase was primarily due to the $21.2 million increase in paid-in capital associated with the issuance of common stock of $20.0 million related to the acquisition of Cornerstone and a decrease in accumulated other comprehensive income (loss) of $1.6 million. The ratio of equity to total assets at September 30, 2024 and at December 31, 2023 was 11.1% and 12.5%, respectively. The current period ratio decrease was primarily due to the Cornerstone Bank acquisition.

Asset Quality

At September 30, 2024, non-performing assets totaled $2.3 million, a decrease of $4.4 million when compared to the amount at December 31, 2023.

Review of Quarterly and Year-to-Date Financial Results

Net interest income was $17.1 million for the third quarter of 2024, compared to $16.0 million for the second quarter of 2024 and $16.7 million for the third quarter of 2023. The increase from the previous quarter was the result of an increase in interest income of $2.4 million, or 8.2%, partially offset by an increase in interest expense of $1.3 million, or 9.4%. The net interest margin for the third quarter of 2024 was 3.41%, a decrease by 3 basis points when compared to the second quarter of 2024. The increase in interest expense and the decrease in net interest margin were primarily associated with an increase in total interest-bearing deposits of $98.9 million and a six basis point increase in the rate on such deposits. This resulted in an increase in the Company’s cost of funds of 3 basis points. The increase in interest income for the third quarter was due to an increase in average interest-earning assets of $130.2 million, while the yield on interest-earning assets remained consistent with the second quarter of 2024.

 

 

2


For the nine-month period ended September 30, 2024, the Company recorded net income of $5.9 million, or $0.90 per diluted common share, compared to $20.5 million, or $3.21 per diluted common share, for the same period in 2023. This year-to-date decrease was primarily the result of a $9.7 bargain purchase gain in 2023 which included a tax benefit of $2.0 million from the Company’s acquisition of Noah Bank in May of that year, and the purchase accounting recorded in 2024 related to the Cornerstone acquisition, which includes an increase of $2.2 million in the provision for credit losses when comparing both periods.

The Company recorded a provision for credit losses of $4.6 million during the third quarter of 2024, which consisted of $3.2 million related to the CECL impact for non-purchase credit deteriorated loans associated with loans acquired in the Cornerstone acquisition, and $1.5 million recorded to the allowance of credit losses resulting from changes in the Company’s loan portfolio assumptions. The current quarters’ provision recorded on the Company’s statements of income was $4.7 million higher when compared to the provision for credit losses for the quarter ended June 30, 2024, and was $4.8 million higher than the provision for the same period in 2023, most of which can primarily be attributed to the acquisition of Cornerstone Bank. For the quarter ended September 30, 2024, the Company recorded charge-offs of $279 thousand and recoveries of $171 thousand. The coverage ratio of the allowance for credit losses to period end loans was 1.27% at September 30, 2024 and 1.19% at December 31, 2023.

Total non-interest income of $2.1 million for the third quarter of 2024 decreased $31 thousand or 1.5% when compared to the second quarter of 2024 and decreased $347 thousand or 14.4% when compared to the quarter ended September 30, 2023.

Total non-interest expense of $19.0 million for the third quarter of 2024 increased $7.0 million, or 58.5%, when compared to the second quarter of 2024. Total non-interest expense for the third quarter of 2024 increased $8.9 million or 87.4% when compared to the third quarter of 2023. This increase over both the prior quarter and the third quarter of 2023 was primarily due to the $6.7 million in merger costs associated with the Cornerstone acquisition. The remaining increase compared to the second quarter of 2024 was primarily related to occupancy and equipment expense increasing $237 thousand, salaries and benefits expense increasing $113 thousand, data processing and communications expense increasing $52 thousand, and professional fees increasing $52 thousand all partially offset by a decrease in other expenses of $251 thousand. For the nine-month period ended September 30, 2024, non-interest expense was $42.9 million, compared to $37.7 million for the same period in 2023. The increase was primarily due to an increase in merger-related expenses of $1.1 million during 2024 as well as increases in salaries and employee benefits of $2.2 million over the same period in 2023 associated with merit increases as well as additional staff costs related to the Cornerstone and Noah acquisitions.

For the quarter ended September 30, 2024, the Company recorded an income tax benefit of ($865) thousand, resulting in an effective tax rate of (19.3%), compared to an income tax expense of $1.0 million resulting in an effective tax rate of 16.8% for the second quarter ended June 30, 2024, and compared to an income tax expense of $1.5 million resulting in an effective tax rate of 16.6% for the quarter ended September 30, 2023.

About Princeton Bancorp, Inc. and The Bank of Princeton

Princeton Bancorp, Inc. is the holding company for The Bank of Princeton, a community bank founded in 2007. The Bank is a New Jersey state-chartered commercial bank with 28 branches in New Jersey, including three in Princeton and others in Bordentown, Browns Mills, Burlington, Chesterfield, Cherry Hill, Cream Ridge, Deptford, Fort Lee, Hamilton, Kingston, Lakewood, Lambertville, Lawrenceville, Medford, Monroe, Moorestown, New Brunswick, Palisades Park, Pennington, Piscataway, Princeton Junction, Quakerbridge, Sicklerville, Voorhees, and Woodbury. There are also five branches in the Philadelphia, Pennsylvania area and two in the New York City metropolitan area. The Bank of Princeton is a member of the Federal Deposit Insurance Corporation.

 

3


Forward-Looking Statements

The Company may from time to time make written or oral “forward-looking statements,” including statements contained in the Company’s filings with the Securities and Exchange Commission, in its reports to stockholders and in other communications by the Company (including this press release), which are made in good faith by the Company pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities Exchange Act of 1934, as amended.

These forward-looking statements involve risks and uncertainties, such as statements of the Company’s plans, objectives, expectations, estimates and intentions that are subject to change based on various important factors (some of which are beyond the Company’s control). The most significant factors that could cause future results to differ materially from those anticipated by our forward-looking statements include the ongoing impact of higher inflation levels, higher interest rates and general economic and recessionary concerns, all of which could impact economic growth and could cause a reduction in financial transactions and business activities, including decreased deposits and reduced loan originations, our ability to manage liquidity in a rapidly changing and unpredictable market, supply chain disruptions, labor shortages and additional interest rate increases by the Federal Reserve. Other factors that could cause actual results to differ materially from those indicated by forward-looking statements include, but are not limited to, the following factors: the integration of the businesses of the Company and Cornerstone Bank following the completion of the Transaction may be more difficult; the global impact of the military conflicts in the Ukraine and the Middle East; the impact of any future pandemics or other natural disasters; civil unrest, rioting, acts or threats of terrorism, or actions taken by the local, state and Federal governments in response to such events, which could impact business and economic conditions in our market area; the strength of the United States economy in general and the strength of the local economies in which the Company and Bank conduct operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; market and monetary fluctuations; market volatility; the value of the Bank’s products and services as perceived by actual and prospective customers, including the features, pricing and quality compared to competitors’ products and services; the willingness of customers to substitute competitors’ products and services for the Bank’s products and services; credit risk associated with the Bank’s lending activities; risks relating to the real estate market and the Bank’s real estate collateral; the impact of changes in applicable laws and regulations and requirements arising out of our supervision by banking regulators; other regulatory requirements applicable to the Company and the Bank; and the timing and nature of the regulatory response to any applications filed by the Company and the Bank; technological changes; other acquisitions; changes in consumer spending and saving habits; those risks under the heading “Risk Factors” set forth in the Bank’s Annual Report on Form 10-K for the year ended December 31, 2023, and the success of the Company at managing the risks involved in the foregoing.

The Company cautions that the foregoing list of important factors is not exclusive. The Company does not undertake to update any forward-looking statement, whether written or oral, that may be made from time to time by or on behalf of the Company, except as required by applicable law or regulation.

 

4


Princeton Bancorp, Inc.

Consolidated Statements of Financial Condition

(Unaudited)

(Dollars in thousands, except per share data)

 

                       September 30, 2024 vs     September 30, 2024 vs  
     September 30,     December 31,     September 30,     December 31, 2023     September 30, 2023  
     2024     2023     2023     $ Change     % Change     $ Change     % Change  

ASSETS

 

   

Cash and cash equivalents

   $ 181,058     $ 150,557     $ 206,931     $ 30,501       20.26   $ (25,873     (12.50 )% 

Securities available-for-sale taxable

     147,871       50,544       47,765       97,327       192.56       100,106       209.58  

Securities available-for-sale tax-exempt

     40,988       40,808       37,627       180       0.44       3,361       8.93  

Securities held-to-maturity

     163       193       195       (30     (15.54     (32     (16.41

Loans receivable, net of deferred loan fees

     1,831,407       1,548,335       1,498,500       283,072       18.28       332,907       22.22  

Allowance for credit losses

     (23,200     (18,492     (17,992     (4,708     25.46       (5,208     28.95  

Goodwill

     14,381       8,853       8,853       5,528       62.44       5,528       62.44  

Core deposit intangible

     3,860       1,422       1,546       2,438       171.45       2,314       149.68  

Equity method investments

     10,042       8,296       2,672       1,746       21.05       7,370       275.82  

Other assets

     148,160       125,981       127,026       22,179       17.61       21,134       16.64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL ASSETS

   $ 2,354,730     $ 1,916,497     $ 1,913,123     $ 438,233       22.87   $ 441,607       23.08
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES

              

Non-interest checking

   $ 302,846     $ 249,282     $ 264,197     $ 53,564       21.49   $ 38,649       14.63

Interest checking

     284,504       247,939       239,902       36,565       14.75       44,602       18.59  

Savings

     178,299       146,484       147,113       31,815       21.72       31,186       21.20  

Money market

     493,353       354,005       349,505       139,348       39.36       143,848       41.16  

Time deposits over $250,000

     213,310       150,113       144,158       63,197       42.10       69,152       47.97  

Other time deposits

     573,689       487,918       493,091       85,771       17.58       80,598       16.35  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total deposits

     2,046,001       1,635,741       1,637,966       410,260       25.08       408,035       24.91  

Borrowings

     —        —        —        —        —        —        N/A  

Other liabilities

     46,378       40,545       42,949       5,833       14.39       3,429       7.98  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES

     2,092,379       1,676,286       1,680,915       416,093       24.82       411,464       24.48  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

              

Paid-in capital

     119,514       98,291       97,779       21,223       21.59       21,735       22.23  

Treasury stock 1

     (842     —        —        (842     100.00       (842     100.00  

Retained earnings

     149,565       149,414       146,022       151       0.10       3,543       2.43  

Accumulated other comprehensive income (loss)

     (5,886     (7,494     (11,593     1,608       (21.46     5,707       (49.23
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

     262,351       240,211       232,208       22,140       9.22       30,143       12.98  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,354,730     $ 1,916,497     $ 1,913,123     $ 438,233       22.87   $ 441,607       23.08
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Book value per common share

   $ 38.15     $ 38.04     $ 36.86     $ 0.11       0.29   $ 1.29       3.50

Tangible book value per common share 2

   $ 35.50     $ 36.41     $ 35.21     $ (0.91     (2.50 )%    $ 0.29       0.82

 

1 

Treasury stock repurchases commenced March 8, 2024, associated with the stock repurchase program announced August 10, 2023.

2 

Tangible book value per common share is a non-GAAP measure. For more information, see “Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below.

 

5


Princeton Bancorp, Inc.

Loan and Deposit Tables

(Unaudited)

The components of loans receivable, net at September 30, 2024 and December 31, 2023 were as follows:

 

     September 30,      December 31,  
     2024      2023  
     (In thousands)  

Commercial real estate

   $ 1,391,245      $ 1,142,864  

Commercial and industrial

     93,782        50,961  

Construction

     258,332        310,187  

Residential first-lien mortgages

     70,389        38,040  

Home equity / consumer

     19,406        8,081  
  

 

 

    

 

 

 

Total loans

     1,833,154        1,550,133  

Deferred fees and costs

     (1,747      (1,798

Allowance for credit losses

     (23,200      (18,492
  

 

 

    

 

 

 

Loans, net

   $ 1,808,207      $ 1,529,843  
  

 

 

    

 

 

 

The components of deposits at September 30, 2024 and December 31, 2023 were as follows:

 

     September 30,      December 31,  
     2024      2023  
     (In thousands)  

Demand, non-interest-bearing

   $ 302,846      $ 249,282  

Demand, interest-bearing

     284,504        247,939  

Savings

     178,299        146,484  

Money market

     493,353        354,005  

Time deposits

     786,999        638,031  
  

 

 

    

 

 

 

Total deposits

   $ 2,046,001      $ 1,635,741  
  

 

 

    

 

 

 

 

6


Princeton Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

(Amounts in thousands except per share data)

 

     Three Months Ended September 30,              
     2024     2023     $ Change     % Change  

Interest and dividend income

        

Loans and fees

   $ 28,135     $ 23,503     $ 4,632       19.7

Available-for-sale debt securities:

        

Taxable

     1,273       357       916       256.6

Tax-exempt

     285       285       0       0.0

Held-to-maturity debt securities

     2       3       (1     -33.3

Other interest and dividend income

     2,115       2,852       (737     -25.8
  

 

 

   

 

 

     

Total interest and dividends

     31,810       27,000       4,810       17.8
  

 

 

   

 

 

     

Interest expense

        

Deposits

     14,701       10,316       4,385       42.5

Borrowings

     —        —        0       N/A  
  

 

 

   

 

 

     

Total interest expense

     14,701       10,316       4,385       42.5
  

 

 

   

 

 

     

Net interest income

     17,109       16,684       425       2.5

Provision for (reversal of) credit losses

     4,601       (182     4,783       -2628.0
  

 

 

   

 

 

     

Net interest income after provision for (reversal of) credit losses

     12,508       16,866       (4,358     -25.8
  

 

 

   

 

 

     

Non-interest income

        

Loss on sale of securities available-for-sale, net

     (7     (6     (1     16.7

Income from bank-owned life insurance

     423       331       92       27.8

Fees and service charges

     521       479       42       8.8

Loan fees, including prepayment penalties

     784       1,184       (400     -33.8

Gain on sale of other real estate owned

     —        203       (203     -100.0

Other

     335       212       123       58.0
  

 

 

   

 

 

     

Total non-interest income

     2,056       2,403       (347     -14.4
  

 

 

   

 

 

     

Non-interest expense

        

Salaries and employee benefits

     6,556       6,177       379       6.1

Occupancy and equipment

     2,087       2,142       (55     -2.6

Professional fees

     654       614       40       6.5

Data processing and communications

     1,456       1,242       214       17.2

Federal deposit insurance

     316       258       58       22.5

Advertising and promotion

     181       139       42       30.2

Office expense

     190       117       73       62.4

Core deposit intangible

     143       116       27       23.3

Merger-related expenses

     6,695       (1,391     8,086       581.3

Other

     758       745       13       1.7
  

 

 

   

 

 

     

Total non-interest expense

     19,036       10,159       8,877       87.4
  

 

 

   

 

 

     

Income (loss) before income tax expense

     (4,472     9,110       (13,582     -149.1

Income tax (benefit) expense

     (865     1,512       (2,377     -157.2
  

 

 

   

 

 

     

Net (loss) income

   $ (3,607   $ 7,598       (11,205     -147.5
  

 

 

   

 

 

     

Net (loss) income per common share - basic

   $ (0.55   $ 1.21     $ (1.76     -145.5

Net (loss) income per common share - diluted

   $ (0.55   $ 1.19     $ (1.74     -146.2

Weighted average shares outstanding - basic

     6,573       6,295       278       4.4

Weighted average shares outstanding - diluted

     6,573       6,390       183       2.9

 

7


Princeton Bancorp, Inc.

Consolidated Statements of Income (Current Quarter vs Prior Quarter)

(Unaudited)

(Amounts in thousands, except per share data)

 

     Three Months Ended              
     September 30,     June 30,              
     2024     2024     $ Change     % Change  

Interest and dividend income

        

Loans and fees

   $ 28,135     $ 26,034     $ 2,101       8.1

Available-for-sale debt securities:

        

Taxable

     1,273       1,001       272       27.2

Tax-exempt

     285       286       (1     -0.3

Held-to-maturity debt securities

     2       3       (1     -33.3

Other interest and dividend income

     2,115       2,086       29       1.4
  

 

 

   

 

 

     

Total interest and dividends

     31,810       29,410       2,400       8.2
  

 

 

   

 

 

     

Interest expense

        

Deposits

     14,701       13,442       1,259       9.4

Borrowings

     —        —        —        N/A  
  

 

 

   

 

 

     

Total interest expense

     14,701       13,442       1,259       9.4
  

 

 

   

 

 

     

Net interest income

     17,109       15,968       1,141       7.1

Provision for (reversal of) credit losses

     4,601       (118     4,719       -3999.2
  

 

 

   

 

 

     

Net interest income after provision for (reversal of) credit losses

     12,508       16,086       (3,578     -22.2
  

 

 

   

 

 

     

Non-interest income

        

Gain on call/sale of securities available-for-sale

     (7     —        (7     N/A  

Income from bank-owned life insurance

     423       388       35       9.0

Fees and service charges

     521       465       56       12.0

Loan fees, including prepayment penalties

     784       937       (153     -16.3

Other

     335       297       38       12.8
  

 

 

   

 

 

     

Total non-interest income

     2,056       2,087       (31     -1.5
  

 

 

   

 

 

     

Non-interest expense

        

Salaries and employee benefits

     6,556       6,443       113       1.8

Occupancy and equipment

     2,087       1,850       237       12.8

Professional fees

     654       602       52       8.6

Data processing and communications

     1,456       1,404       52       3.7

Federal deposit insurance

     316       279       37       13.3

Advertising and promotion

     181       156       25       16.0

Office expense

     190       155       35       22.6

Core deposit intangible

     143       111       32       28.8

Merger-related expenses

     6,695       —        6,695       N/A  

Other

     758       1,009       (251     -24.9
  

 

 

   

 

 

     

Total non-interest expense

     19,036       12,009       7,027       58.5
  

 

 

   

 

 

     

Income (loss) before income tax expense

     (4,472     6,164       (10,636     -172.6

Income tax (benefit) expense

     (865     1,038       (1,903     -183.3
  

 

 

   

 

 

     

Net (loss) income

   $ (3,607   $ 5,126     $ (8,733     -170.4
  

 

 

   

 

 

     

Net (loss) income per common share - basic

   $ (0.55   $ 0.81     $ (1.36     -167.9

Net (loss) income per common share - diluted

   $ (0.55   $ 0.80     $ (1.35     -168.8

Weighted average shares outstanding - basic

     6,573       6,334       239       3.8

Weighted average shares outstanding - diluted

     6,573       6,420       153       2.4

 

8


Princeton Bancorp, Inc.

Consolidated Statements of Income

(Unaudited)

(Amounts in thousands, except per share data)

 

     Nine Months Ended              
     September 30,              
     2024     2023     $ Change     % Change  

Interest and dividend income

        

Loans and fees

   $ 79,109     $ 64,914     $ 14,195       21.9

Available-for-sale debt securities:

        

Taxable

     2,838       927       1,911       206.1

Tax-exempt

     857       853       4       0.5

Held-to-maturity debt securities

     7       8       (1     -12.5

Other interest and dividend income

     6,475       3,924       2,551       65.0
  

 

 

   

 

 

     

Total interest and dividends

     89,286       70,626       18,660       26.4
  

 

 

   

 

 

     

Interest expense

        

Deposits

     40,761       21,502       19,259       89.6

Borrowings

     —        118       (118     -100.0
  

 

 

   

 

 

     

Total interest expense

     40,761       21,620       19,141       88.5
  

 

 

   

 

 

     

Net interest income

     48,525       49,006       (481     -1.0

Provision for credit losses

     4,669       2,546       2,123       83.4
  

 

 

   

 

 

     

Net interest income after provision for credit losses

     43,856       46,460       (2,604     -5.6
  

 

 

   

 

 

     

Non-Interest income

        

(Loss) on sale of securities available-for-sale, net

     (7     (6     (1     16.7

Income from bank-owned life insurance

     1,192       916       276       30.1

Fees and service charges

     1,418       1,391       27       1.9

Loan fees, including prepayment penalties

     2,445       2,565       (120     -4.7

Bargain purchase gain

     —        9,696       (9,696     -100.0

Gain on sale of other real estate owned

     —        203       (203     -100.0

Other

     1,080       577       503       87.2
  

 

 

   

 

 

     

Total non-interest income

     6,128       15,342       (9,214     -60.1
  

 

 

   

 

 

     

Non-interest expense

        

Salaries and employee benefits

     19,519       17,352       2,167       12.5

Occupancy and equipment

     5,966       5,188       778       15.0

Professional fees

     1,780       1,635       145       8.9

Data processing and communications

     4,020       3,860       160       4.1

Federal deposit insurance

     868       701       167       23.8

Advertising and promotion

     479       375       104       27.7

Office expense

     464       392       72       18.4

Other real estate owned expense

     —        1       (1     -100.0

Core deposit intangible

     374       378       (4     -1.1

Merger-related expenses

     6,695       5,635       1,060       18.8

Other

     2,716       2,228       488       21.9
  

 

 

   

 

 

     

Total non-interest expense

     42,881       37,745       5,136       13.6
  

 

 

   

 

 

     

Income before income tax expense

     7,103       24,057       (16,954     -70.5

Income tax expense

     1,239       3,574       (2,335     -65.3
  

 

 

   

 

 

     

Net income

   $ 5,864     $ 20,483     $ (14,619     -71.4
  

 

 

   

 

 

     

Net income per common share - basic

   $ 0.91     $ 3.26     $ (2.35     -72.0

Net income per common share - diluted

   $ 0.90     $ 3.21     $ (2.31     -71.9

Weighted average shares outstanding - basic

     6,412       6,275       137       2.2

Weighted average shares outstanding - diluted

     6,496       6,380       116       1.8

 

9


Princeton Bancorp, Inc.

Consolidated Average Statement of Financial Condition

(Unaudited)

(Dollars in thousands)

 

     For the Three Months Ended September 30,              
     2024     2023     Change in     Change in  
     Average      Yield/     Average      Yield/     Average     Yield/  
     Balance      Rate     Balance      Rate     Balance     Rate  

Earning assets

              

Loans

   $ 1,691,688        6.62   $ 1,464,798        6.37   $ 226,890       0.25

Securities

              

Taxable available-for-sale

     111,633        4.56     46,599        3.06     65,034       1.50

Tax-exempt available-for-sale

     40,028        2.85     40,118        2.84     (90     0.01

Held-to-maturity

     164        5.33     196        5.28     (32     0.05
  

 

 

      

 

 

        

Securities

     151,825        4.11     86,913        2.96     64,912       1.15

Other interest earning assets

              

Federal funds sold

     135,164        5.38     199,350        5.38     (64,186     0.00

Other interest-earning assets

     19,549        5.85     10,506        5.67     9,043       0.18
  

 

 

      

 

 

        

Other interest-earning assets

     154,713        5.44     209,856        5.39     (55,143     0.05
  

 

 

      

 

 

        

Total interest-earning assets

     1,998,226        6.33     1,761,567        6.08     236,659       0.25

Total non-earning assets

     151,776          127,682         
  

 

 

      

 

 

        

Total assets

   $ 2,150,002        $ 1,889,249         
  

 

 

      

 

 

        

Interest-bearing liabilities

              

Checking

   $ 258,728        1.86   $ 243,359        1.68   $ 15,369       0.18

Savings

     159,521        2.57     149,215        2.10     10,306       0.47

Money market

     443,109        3.85     337,491        3.50     105,618       0.35

Certificates of deposit

     721,240        4.50     629,082        3.48     92,158       1.02
  

 

 

      

 

 

        

Total interest-bearing deposits

     1,582,598        3.70     1,359,147        3.01     223,451       0.69

Non-interest bearing deposits

     269,030          255,775          13,255    
  

 

 

      

 

 

        

Total deposits

     1,851,628        3.16     1,614,922        2.53     236,706       0.63

Borrowings

     —         N/A       —         N/A       —        N/A  
  

 

 

      

 

 

        

Total interest-bearing liabilities (excluding non interest deposits)

     1,582,598        3.70     1,359,147        3.01     223,451       0.69

Non-interest-bearing deposits

     269,030          255,775         
  

 

 

      

 

 

        

Total cost of funds

     1,851,628        3.16     1,614,922        2.53     236,706       0.63

Accrued expenses and other liabilities

     43,729          45,923         

Stockholders’ equity

     254,645          228,404         
  

 

 

      

 

 

        

Total liabilities and stockholders’ equity

   $ 2,150,002        $ 1,889,249         
  

 

 

      

 

 

        

Net interest spread

        2.64        3.07    

Net interest margin

        3.41        3.76    

Net interest margin (FTE) 1, 2

        3.45        3.81    

 

1 

Includes federal and state tax effect of tax-exempt securities and loans.

2 

This is a non-GAAP financial measure. For more information, see “Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below.

 

10


Princeton Bancorp, Inc.

Consolidated Average Statement of Financial Condition

(Unaudited)

(Dollars in thousands)

 

     For the Nine Months Ended September 30,              
     2024     2023     Change in     Change in  
     Average      Yield/     Average      Yield/     Average     Yield/  
     Balance      Rate     Balance      Rate     Balance     Rate  

Earning assets

              

Loans

   $ 1,609,890        6.56   $ 1,424,768        6.09   $ 185,122       0.47

Securities

              

Taxable available-for-sale

     86,732        4.36     44,517        2.78     42,215       1.58

Tax-exempt available-for-sale

     40,180        2.84     40,974        2.78     (794     0.06

Held-to-maturity

     171        5.25     198        5.28     (27     -0.03
  

 

 

      

 

 

        

Securities

     127,083        3.88     85,689        2.78     41,394       1.10

Other interest earning assets

              

Federal funds sold

     138,843        5.43     91,761        5.30     47,082       0.13

Other interest-earning assets

     19,281        5.76     7,086        5.36     12,195       0.40
  

 

 

      

 

 

        

Other interest-earning assets

     158,124        5.47     98,847        5.31     59,277       0.16
  

 

 

      

 

 

        

Total interest-earning assets

     1,895,097        6.29     1,609,304        5.87     285,793       0.42

Total non-earning assets

     144,630          114,543         
  

 

 

      

 

 

        

Total assets

   $ 2,039,727        $ 1,723,847         
  

 

 

      

 

 

        

Interest-bearing liabilities

              

Checking

   $ 244,271        1.93   $ 250,100        1.29   $ (5,829     0.64

Savings

     151,884        2.57     163,516        1.54     (11,632     1.03

Money market

     399,253        3.92     297,360        2.81     101,893       1.11

Certificates of deposit

     704,388        4.28     504,237        2.90     200,151       1.38
  

 

 

      

 

 

        

Total interest-bearing deposits

     1,499,796        3.63     1,215,213        2.37     284,583       1.26

Non-interest bearing deposits

     252,184          244,718         
  

 

 

      

 

 

        

Total deposits

     1,751,980        3.11     1,459,931        1.97     292,049       1.14

Borrowings

     —         0.00     3,133        5.01     (3,133     -5.01
  

 

 

      

 

 

        

Total interest-bearing liabilities (excluding non interest deposits)

     1,499,796        3.63     1,218,346        2.37     281,450       1.26

Non-interest-bearing deposits

     252,184          244,718         
  

 

 

      

 

 

        

Total cost of funds

     1,751,980        3.11     1,463,064        1.97     288,916       1.14

Accrued expenses and other liabilities

     42,239          34,312         

Stockholders’ equity

     245,508          226,471         
  

 

 

      

 

 

        

Total liabilities and stockholders’ equity

   $ 2,039,727        $ 1,723,847         
  

 

 

      

 

 

        

Net interest spread

        2.66        3.50    

Net interest margin

        3.42        4.07    

Net interest margin (FTE) 1, 2

        3.46        4.13    

 

1 

Includes federal and state tax effect of tax-exempt securities and loans.

2 

This is a non-GAAP financial measure. For more information, see “Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below.

 

11


Princeton Bancorp, Inc.

Consolidated Average Statement of Financial Condition

(Unaudited)

(Dollars in thousands)

 

     For the Three Months Ended              
     September 30, 2024     June 30, 2024     Change in     Change in  
     Average      Yield/     Average      Yield/     Average     Yield/  
     Balance      Rate     Balance      Rate     Balance     Rate  

Earning assets

              

Loans

   $ 1,691,688        6.62   $ 1,585,876        6.60   $ 105,812       0.01

Securities

              

Taxable available-for-sale

     111,633        4.56     89,547        4.47     22,086       0.09

Tax-exempt available-for-sale

     40,028        2.85     39,756        2.88     272       -0.03

Held-to-maturity

     164        5.33     166        5.33     (2     0.00
  

 

 

      

 

 

        

Securities

     151,825        4.11     129,469        3.98     22,356       0.13

Other interest earning assets

              

Federal funds sold

     135,164        5.38     133,336        5.45     1,828       -0.07

Other interest-earning assets

     19,549        5.85     19,338        5.78     211       0.07
  

 

 

      

 

 

        

Other interest-earning assets

     154,713        5.44     152,674        5.49     2,039       -0.05
  

 

 

      

 

 

        

Total interest-earning assets

     1,998,226        6.33     1,868,019        6.33     130,207       0.00

Total non-earning assets

     151,776          141,377         
  

 

 

      

 

 

        

Total assets

   $ 2,150,002        $ 2,009,396         
  

 

 

      

 

 

        

Interest-bearing liabilities

              

Checking

   $ 258,728        1.86   $ 231,895        1.94   $ 26,833       -0.08

Savings

     159,521        2.57     148,377        2.64     11,144       -0.07

Money market

     443,109        3.85     390,019        3.99     53,090       -0.14

Certificates of deposit

     721,240        4.50     713,433        4.22     7,807       0.29
  

 

 

      

 

 

        

Total interest-bearing deposits

     1,582,598        3.70     1,483,724        3.64     98,874       0.05

Non-interest bearing deposits

     269,030          243,248          25,781    
  

 

 

      

 

 

        

Total deposits

     1,851,628        3.16     1,726,972        3.13     124,655       0.03

Borrowings

     —         N/A       —         N/A       —        N/A  
  

 

 

      

 

 

        

Total interest-bearing liabilities (excluding non interest deposits)

     1,582,598        3.70     1,483,724        3.64     98,874       0.05

Non-interest-bearing deposits

     269,030          243,248         
  

 

 

      

 

 

        

Total cost of funds

     1,851,628        3.16     1,726,972        3.13     124,655       0.03

Accrued expenses and other liabilities

     43,729          40,874         

Stockholders’ equity

     254,645          241,550         
  

 

 

      

 

 

        

Total liabilities and stockholders’ equity

   $ 2,150,002        $ 2,009,396         
  

 

 

      

 

 

        

Net interest spread

        2.64        2.69    

Net interest margin

        3.41        3.44    

Net interest margin (FTE) 1, 2

        3.45        3.48    

 

1 

Includes federal and state tax effect of tax-exempt securities and loans.

2 

This is a non-GAAP financial measure. For more information, see “Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below.

 

12


Princeton Bancorp, Inc.

Quarterly Financial Highlights

(Unaudited)

 

     2024     2024     2024     2023     2023  
     September     June     March     December     September  

Return on average assets

     -0.67     1.03     0.89     1.09     1.60

Return on average equity

     -5.64     8.54     7.27     8.93     13.20

Return on average tangible equity1

     -6.07     8.91     7.60     9.34     13.83

Net interest margin

     3.41     3.44     3.42     3.55     3.76

Net interest margin (FTE)1

     3.45     3.48     3.58     3.51     3.81

Adjusted efficiency ratio1

     63.65     65.90     67.21     60.85     59.89

COMMON STOCK DATA

          

Market value at period end

   $ 36.98     $ 33.10     $ 30.78     $ 35.90     $ 28.99  

Market range:

          

High

   $ 39.12     $ 33.10     $ 36.25     $ 37.60     $ 31.69  

Low

   $ 32.40     $ 29.15     $ 29.72     $ 28.21     $ 27.37  

Book value per common share at period end

   $ 38.15     $ 38.54     $ 38.26     $ 38.04     $ 36.86  

Tangible book value per common share1

   $ 35.50     $ 36.98     $ 36.65     $ 36.41     $ 35.21  

Shares of common stock outstanding (in thousands)

     6,876       6,353       6,320       6,314       6,299  

CAPITAL RATIOS

          

Total capital (to risk-weighted assets)

     13.21     14.66     14.31     14.68     14.96

Tier 1 capital (to risk-weighted assets)

     12.06     13.62     13.26     13.61     13.89

Tier 1 capital (to average assets)

     11.48     12.21     11.99     12.29     12.38

Equity to assets

     11.14     12.34     12.16     12.53     12.14

Tangible equity to tangible assets1

     10.45     11.90     11.71     12.06     11.66

CREDIT QUALITY DATA (Dollars in thousands)

          

Net charge-offs (recoveries)

   $ 108     $ (15   $ 176     $ (10   $ (23

Annualized net charge-offs (recoveries) to average loans

     0.026     -0.004     0.045     -0.003     -0.006

Nonperforming loans

   $ 2,330     $ 3,198     $ 2,115     $ 6,708     $ 6,755  

Other real estate owned

     —        —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total nonperforming assets

   $ 2,330     $ 3,198     $ 2,115     $ 6,708     $ 6,755  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for credit losses as a percent of:

          

Period-end loans, net of deferred fees and costs

     1.27     1.17     1.18     1.19     1.20

Nonperforming loans

     995.85     577.36     880.28     275.67     266.35

Nonperforming assets

     995.85     577.36     880.28     275.67     266.35

Nonaccrual loans as a percent of total loans, net of deferred fees and costs

     0.13     0.20     0.13     0.43     0.45

 

1 

This is a non-GAAP financial measure. For more information, see “Supplemental Information - Non-GAAP Financial Measures (Unaudited)” below.

 

13


Princeton Bancorp, Inc.

Supplemental Information – Non-GAAP Financial Measures

(Unaudited)

This press release contains certain supplemental financial information, described in the table below, which has been determined by methods other than U.S. Generally Accepted Accounting Principles (“GAAP”) that management uses in its analysis of its performance. These non-GAAP financial measures are “tangible book value per common share,” “return on average tangible equity,” “efficiency ratio,” “tangible equity to tangible assets,” and “net interest margin on a fully taxable equivalent.” For the purpose of calculating return on average tangible equity, net income for such period is annualized and divided by average tangible equity during such period. Average tangible equity equals average shareholders’ equity during the applicable period less average goodwill and other intangible assets during the applicable period. For the purpose of calculating tangible equity to tangible assets, tangible equity is divided by tangible assets. Tangible equity equals total shareholders’ equity less goodwill and other intangible assets, in each case at period end. Tangible assets equal total assets less goodwill and other intangible assets, in each case at period end. For the purpose of calculating tangible book value per common share, tangible equity is divided by the number of common shares outstanding, in each case at period end. For the purpose of calculating efficiency ratio, total operating expense is divided by total revenue for the period. For the purpose of calculating net interest margin on a fully taxable equivalent, fully taxable equivalent adjustments are added to net interest income for the period, net interest income fully taxable equivalent for such period is annualized and divided by average interest earning assets during such period. Adjusted earnings per share and adjusted diluted earnings per share are calculated by dividing net income adjusted for the provision for credit loss on non-purchase credit deteriorated loans and merger-related expenses by weighted outstanding shares.

Management believes these non- GAAP financial measures provide information useful to investors in understanding its financial results. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results and the Company strongly encourages investors to review its consolidated financial statements in their entirety and not to rely on any single financial measure. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names.

In addition to the items noted above, defined footnotes are included in the Supplemental Information – Non-GAAP Financial Measures table below. Income annualized is calculated using income for the period divided by the number of days in the period, then multiplied by total days in the year. Average equity is calculated using the sum of daily equity balance for the period, divided by the number of days in the period. Fully taxable equivalent adjustment is calculated using tax exempt loan income plus tax exempt securities income for the period, multiplied by a tax rate of 28%.

 

14


Princeton Bancorp, Inc.

Supplemental Information - Non-GAAP Financial Measures

(Unaudited)

(Dollars in thousands)

 

     Three months ended  
     2024     2024     2024     2023     2023  
     September     June     March     December     September  

Net (loss) income (annualized)1

   $ (14,350   $ 20,617     $ 17,428     $ 20,956     $ 30,144  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average equity2

     254,645       241,550       240,230       234,628       228,404  

Less: intangible assets

     (18,241     (10,044     (10,154     (10,275     (10,399
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Average Tangible Equity

   $ 236,404     $ 231,506     $ 230,076     $ 224,353     $ 218,005  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Return on average tangible equity

     -6.07     8.91     7.60     9.34     13.83
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

   $ 17,109     $ 15,968     $ 15,448     $ 16,010     $ 16,684  

Other income

     2,056       2,087       1,985       1,779       2,403  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     19,165       18,055       17,433       17,789       19,087  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-interest expenses

   $ 19,036     $ 12,009     $ 11,836     $ 10,949     $ 10,159  

Less: core deposit intangible amortization

     (143     (111     (120     (124     (119

Less: merger-related expenses

     (6,695     —        —        —        1,391  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

   $ 12,198     $ 11,898     $ 11,716     $ 10,825     $ 11,431  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted efficiency ratio

     63.65     65.90     67.21     60.85     59.89
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

   $ 2,354,730     $ 1,983,941     $ 1,988,001     $ 1,916,497     $ 1,913,123  

Less: intangible assets

     (18,241     (10,044     (10,154     (10,275     (10,399
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible assets

   $ 2,336,489     $ 1,973,897     $ 1,977,847     $ 1,906,222     $ 1,902,724  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Stockholders’ equity

   $ 262,351     $ 244,841     $ 241,808     $ 240,211     $ 232,208  

Less: intangible assets

     (18,241     (10,044     (10,154     (10,275     (10,399
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible equity

   $ 244,110     $ 234,797     $ 231,654     $ 229,936     $ 221,809  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible equity to tangible assets

     10.45     11.90     11.71     12.06     11.66
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible equity

   $ 244,110     $ 234,797     $ 231,654     $ 229,936     $ 221,809  

Shares outstanding (in thousands)

     6,876       6,350       6,320       6,315       6,299  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Tangible book value per share

   $ 35.50     $ 36.98     $ 36.65     $ 36.41     $ 35.21  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1 

Income annualized is calculated using income for the period divided by the number of days in the period, then multiplied by total days in the year.

2 

Average equity is calculated using the sum of daily equity balance for the period, divided by the number of days in the period.

 

     Three months ended  
     2024     2024     2024     2023     2023  
     September     June     March     December     September  

Net interest income

   $ 17,109     $ 15,968     $ 15,968     $ 15,448     $ 16,684  

FTE adjustment3

     211       213       226       224       215  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income FTE

   $ 17,320     $ 16,181     $ 16,194     $ 15,672     $ 16,899  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income FTE (annualized)1

   $ 68,902     $ 65,078     $ 65,132     $ 62,862     $ 67,045  

Average interest earning assets

     1,998,226       1,868,019       1,817,912       1,789,624       1,761,567  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net interest margin FTE

     3.45     3.48     3.58     3.51     3.81
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Nine months ended  
     2024     2023  
     September     September  

Net interest income

   $ 48,525     $ 49,006  

FTE adjustment3

     612       580  
  

 

 

   

 

 

 

Net interest income FTE

   $ 49,137     $ 49,586  
  

 

 

   

 

 

 

Net interest income FTE (annualized)1

   $ 65,635     $ 66,540  

Average interest earning assets

     1,895,097       1,609,304  
  

 

 

   

 

 

 

Net interest margin FTE

     3.46     4.13
  

 

 

   

 

 

 

 

1 

Income annualized is calculated using income for the period divided by the number of days in the period, then multiplied by total days in the year.

3 

Fully taxable equivalent adjustment is calculated using tax exempt loan income plus tax exempt securities income for the period, multiplied by a tax rate of 28%.

 

15


Princeton Bancorp, Inc.

Reconciliation of Non-GAAP Net Income to GAAP Net Income

 

     At or For the Three      At or For the Nine  
     Months Ended September 30, 2024      Months Ended September 30, 2024  
     Actual     Cornerstone1     Core      Actual      Cornerstone1     Core  
                                        
     (Dollars in thousands, except per share data)  

Net interest income

   $ 17,109     $ —      $ 17,109      $ 48,525      $ —      $ 48,525  

Provision for credit loss

     4,601       3,152       1,449        4,669        3,152       1,517  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net interest income after provision

     12,508       (3,152     15,660        43,856        (3,152     47,008  

Non-interest income

     2,056       —        2,056        6,128        —        6,128  

Non-interest expense

     19,036       6,695       12,341        42,881        6,695       36,186  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Income (loss) before income taxes

     (4,472     (9,847     5,375        7,103        (9,847     16,950  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Income tax (benefit) expense

     (865     (2,068     1,203        1,239        (2,068     3,307  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net (loss) income

   $ (3,607   $ (7,779   $ 4,172      $ 5,864      $ (7,779   $ 13,643  
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Earnings per common share - basic

   $ (0.55     $ 0.63      $ 0.91        $ 2.13  

Earnings per common share - diluted

   $ (0.55     $ 0.63      $ 0.90        $ 2.10  

 

1

Reflects the CECL adjustment for non-purchase credit deteriorated loans and merger related expense impact to net income and tax-effected using a federal income tax rate of 21%.

 

16

v3.24.3
Document and Entity Information
Oct. 29, 2024
Cover [Abstract]  
Amendment Flag false
Entity Central Index Key 0001913971
Document Type 8-K
Document Period End Date Oct. 29, 2024
Entity Registrant Name PRINCETON BANCORP, INC.
Entity Incorporation State Country Code PA
Entity File Number 001-41589
Entity Tax Identification Number 88-4268702
Entity Address, Address Line One 183 Bayard Lane
Entity Address, City or Town Princeton
Entity Address, State or Province NJ
Entity Address, Postal Zip Code 08540
City Area Code (609)
Local Phone Number 921-1700
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Security 12b Title Common stock, no par value
Trading Symbol BPRN
Security Exchange Name NASDAQ
Entity Emerging Growth Company false

Princeton Bancorp (NASDAQ:BPRN)
Historical Stock Chart
Von Okt 2024 bis Nov 2024 Click Here for more Princeton Bancorp Charts.
Princeton Bancorp (NASDAQ:BPRN)
Historical Stock Chart
Von Nov 2023 bis Nov 2024 Click Here for more Princeton Bancorp Charts.