EX-99.1 2 pvbc-20220728xex99_1.htm EX-99.1 EX-991 Earnings Release

Provident Bancorp, Inc. Reports Earnings for the June 30, 2022 Quarter and Continues Payment of Quarterly Cash Dividends of $0.04 per Share

Company Release – 7/28/2022



Amesbury, MassachusettsProvident Bancorp, Inc. (the “Company”) (NasdaqCM: PVBC), the holding company for The Provident Bank (the “Bank”), reported net income for the quarter ended June 30,  2022 of $5.6 million, or $0.33 per diluted share, compared to  $5.5 million, or $0.32 per diluted share for the quarter ended March  31, 2022 and $3.2 million, or $0.18 per diluted share, for the quarter ended June 30, 2021. Net income for the six months ended June 30, 2022 was $11.1 million, or $0.66 per diluted share, compared to $7.5 million, or $0.43 per diluted share, for the six months ended June 30, 2021.



The Company also announced that its Board of Directors declared a quarterly cash dividend of $0.04 per share, which will be paid on August 26, 2022 to stockholders of record as of August 12, 2022.



In reporting these results, Dave Mansfield, Chief Executive Officer said, “I am pleased by the momentum we are seeing at BankProv. We are partnering with some of the most innovative Fintech companies in the nation, and when the crypto market is experiencing a downturn, it provides digital asset companies with the opportunity to build a better experience for their clients. Because of this, we are experiencing an increased demand for Banking as  a Service related service offerings and have positioned the Company as the premier Banking as a Service bank for the digital asset industry. We are onboarding clients to our BankProv APIs in collaboration with our technology partners and have increased adoption of the ProvXchange network. We continue to advance our goals and strategic initiatives in the most safe and sound manner.”



Income Statement Results



Quarter Ended June 30, 2022 Compared to Quarter Ended March 31, 2022



For the quarter ended June 30, 2022,  net interest and dividend income was $18.6 million, which represents an increase of $680,000,  or 3.8%, when compared to the quarter ended March 31, 2022.  This increase was primarily attributable to rising interest rates which resulted in increased yields on loans and short-term investments.  The yield on loans increased 11 basis points to 5.07% for the quarter ended June 30, 2022 compared to 4.96% for the quarter ended March 31, 2022. The yield on short-term investments increased 56 basis points to 0.73% for the quarter ended June 30, 2022 compared to 0.17% for the quarter ended March 31, 2022. Net interest and dividend income was further supported by an increase in  average interest earning assets of $75.8 million, or 4.6%, which was primarily due to an increase in average short-term investments of $82.6 million, or 60.3%, partially offset by a decrease in the average loan balance of $4.3 million, or 0.3%. The increase in net interest and dividend income for the quarter ended June 30, 2022 was partially offset by an increase in interest expense of $22,000, or 4.2%, to $547,000 compared to $525,000 for the quarter ended March 31, 2022. Interest expense increased primarily due to an increase in average interest-bearing deposits of $8.2 million, or 1.0%  when compared to the quarter ended March 31, 2022. The increase in interest-bearing deposits was the result of an increase in NOW accounts.   



Provision for loan losses of $1.0 million were recognized for the quarter ended June 30, 2022 compared to $83,000 for the quarter ended March 31, 2022.  The changes in the provision were based on management’s assessment of various factors affecting the loan portfolio, including loan growth, portfolio composition, delinquent and non-accrual loans, national and local business and economic conditions and loss experience as well as an overall evaluation of the quality of the underlying collateral. The primary reason for the increase in the provision for the quarter ended June 30, 2022 is an increase in total loans of $76.5 million, or 5.25%, when compared to March 31, 2022.



For the quarter ended June 30, 2022,  noninterest income was $1.6 million, which represents an increase of  $232,000, or 17.6%, when compared to the quarter ended March 31, 2022. The increase is primarily due to an increase in net gains on loans sold, other service charges and fees and customer service fees on deposit accounts. Net gains on loans sold increased $90,000, or 92.8%, primarily due to the sale of residential mortgage loans in June. Other service charges and fees increased $76,000, or 20.2%, primarily due to late charges and fees on commercial and commercial real estate loans.  Customer service fees on deposit accounts increased $38,000, or 6.5%, primarily due to fees generated from cash vault services for our customers who operate Bitcoin ATMs as well as implementation fees charged to Banking as a Service (“BaaS”) customers. 



For the quarter ended June 30, 2022, noninterest expense was $11.3 million, which represents a decrease of $68,000, or 0.6%, when compared to the quarter ended March  31, 2022. The decrease was primarily due to a decrease in write downs of other assets and receivables, partially offset by an increase in other expenses and salaries and employee benefits. There was a write down of an SBA receivable in the first quarter of 2022 after the Company evaluated the collectability and determined that $395,000 was uncollectible; there were no write downs of other assets and receivables in the second quarter of 2022. Salaries and employee benefits increased $133,000, or 1.9% primarily due to an increase in staff to support business growth, including the development and implementation of new technologies and specialty lending products.  Other expense increased $247,000, or 27.0%, primarily due to costs related to referral fees for digital asset loans,  recruitment expenses, and costs paid for employees to attend trainings and conferences.



1

 


 

Quarter Ended June 30, 2022 Compared to Quarter Ended June 30, 2021



For the quarter ended June 30, 2022, net interest and dividend income was $18.6 million, which represents an increase of $4.0 million, or 27.4% from the quarter ended June 30, 2021.  The primary reason for the increase was an increase in interest and dividend income of $3.6 million, or 23.5%. Interest and dividend income increased due to an increase in average interest earning assets of $240.3 million when compared to the quarter ended June 30, 2021.  The increase in average interest earnings assets was primarily due to an increase in the average loan balances of $162.3 million, or 12.5% and an increase in short term investments of $78.6 million, or 55.7%. The increase in interest and dividend income was further supported by an increase in the yield on interest earning assets of 26 basis points to 4.46% for the quarter ended June 30, 2022 compared to 4.20%  for the quarter ended June 30, 2021. Also contributing to the increase in net interest and dividend income for the quarter ended June 30, 2022 was a decrease in interest expense of $363,000, or 39.9%, to $547,000 compared to $910,000 for the quarter ended June 30, 2021. Interest expense decreased primarily due to a decrease in average interest-bearing deposits of $19.2 million, or 2.3%, which was the result of strategic initiatives of the Bank. Also contributing to the decrease in interest expense was a decrease in the cost of interest-bearing deposits of 17 basis points to 0.24% for the quarter ended June 30, 2022 when compared to the same quarter in 2021.



Provision for loan losses of $1.0 million were recognized for the quarter ended June 30, 2022 compared to $1.7 million for the quarter ended June 30, 2021.  The changes in the provision were based on management’s assessment of various factors affecting the loan portfolio, including loan growth, portfolio composition, delinquent and non-accrual loans, national and local business and economic conditions and loss experience as well as an overall evaluation of the quality of the underlying collateral.



For the quarter ended June 30, 2022, noninterest income was $1.6 million, which represents an increase of $449,000, or 40.7%, when compared to the quarter ended June 30, 2021. The increase is primarily due to an increase in net gains on loans sold and customer service fees on deposit accounts. Net gains on loans sold totaled $187,000 for the quarter ended June 30, 2022 and were primarily due to the sale of residential mortgage loans; there were no gains on loans sold for the quarter ended June 30, 2021. Customer service fees on deposit accounts increased $186,000, or 43.0%, which is primarily attributable to fees generated from cash vault services for our customers who operate Bitcoin ATMs, as well as growth in our business accounts related to our expanded product offerings to digital asset and BaaS customers.



For the quarter ended June 30, 2022, noninterest expense was $11.3 million, which represents an increase of  $1.8 million, or 19.0% when compared to the quarter ended June 30, 2021. The increase in noninterest expense is primarily due to an increase in salaries and employee benefits, insurance expense, other expense and professional fees. The increase of $618,000, or 9.2%, in salary and employee benefits was primarily due to an increase in staff to support business growth, including the development and implementation of new technologies and specialty lending products. The increase in insurance expense of $410,000, or 1,078.9%, is due to a renewal and reassessment that incorporates consideration of our digital asset product strategies.  Other expense increased $396,000, or 51.8%, primarily due to costs related to the onboarding of new lending customers in the digital asset space, recruitment expenses, and costs paid for employees to attend trainings and conferences. Professional fees increased $240,000, or 51.2%, primarily due to increased legal fees,  audit and compliance, and fees paid for contracted employees. 



Six Months Ended June 30, 2022 Compared to Six Months Ended June 30, 2021



For the six months ended June 30, 2022, net interest and dividend income was $36.5 million, which represents an increase of $7.0 million, or 23.8% from the six months ended June 30, 2021.  The primary reason for the increase was an increase in interest and dividend income of $6.2 million, or 19.7%. Interest and dividend income increased due to an increase in average interest earning assets of $210.7 million when compared to the six months ended June 30, 2021. The increase in average interest earnings assets was primarily due to an increase in the average loan balances of $157.0 million, or 12.0% and an increase in short term investments of $51.8 million, or 40.9%. The increase in interest and dividend income was further supported by an increase in the yield on interest earning assets of 20 basis points to 4.47% for the six months ended June 30, 2022 compared to 4.27%  for the six months ended June 30, 2021. Also contributing to the increase in net interest and dividend income for the six months ended June 30, 2022 was a decrease in interest expense of $819,000, or 43.3%, to $1.1 million compared to  $1.9 million for the six months ended June 30, 2021. Interest expense decreased primarily due to a decrease in average interest-bearing deposits of $32.9 million, or 3.9%, which was the result of strategic initiatives of the Bank. Also contributing to the decrease in interest expense was a decrease in the cost of interest-bearing deposits of 19 basis points to 0.23% for the six months ended June 30, 2022 when compared to the same period in 2021.



Provision for loan losses of $1.1 million were recognized for the six months ended June 30, 2022 compared to $2.4 million for the six months ended June 30, 2021.  The changes in the provision were based on management’s assessment of economic conditions, loan portfolio growth and composition changes, historical charge-off trends, levels of problem loans and other asset quality trends.



The allowance for loan losses as a percentage of total loans was 1.24% as of June 30, 2022 compared to 1.43% as of June 30, 2021. The allowance for loan losses provided 31.20 times coverage of non-performing loans as of June 30, 2022 compared to 4.16 times as of June 30,  2021. Non-performing loans were $608,000,  or 0.03%, of total assets as of June 30, 2022 compared to $4.7 million, or 0.29%, of total assets as of June 30, 2021.

2

 


 



For the six months ended June 30, 2022, noninterest income was $2.9 million, which represents an increase of $751,000, or 35.4% from the six months ended June 30, 2021. The increase was primarily due to an increase in customer service fees on deposit accounts of $388,000, or 47.8%, an increase of $275,000, or 3,055.6% in net gains on sold loans,  and an increase in bank owned life insurance income of $72,000, or 16.3%. The increase in customer service fees on deposit accounts is attributable to fees generated from cash vault services for our customers who operate Bitcoin ATMs, as well as growth in our business accounts related to our expanded product offerings to digital asset and BaaS customers. The increase in net gains on sold loans was primarily due to the sale of residential mortgage loans in June. The increase in bank owned life insurance income is primarily due to the purchase of additional insurance policies in the fourth quarter of 2021.



For the six months ended June 30, 2022, noninterest expense was $22.8 million, which represents an increase of  $4.0 million, or 21.4% when compared to the six months ended June 30, 2021. The increase in noninterest expense is primarily due to an increase in salaries and employee benefits, insurance expense, professional fees and other expenses well as a write down of a receivable balance in the first half of 2022. The increase of $1.3 million, or 10.1%, in salary and employee benefits was primarily due to an increase in staff to support business growth, including the development and implementation of new technologies and specialty lending products. The increase in insurance expense of $823,000, or 1,143.1%, is due to a renewal and reassessment that incorporates consideration of our digital asset product strategies. The increase in professional fees of $537,000, or 59.7%, was primarily due to increased legal fees, audit and compliance, and fees paid for contracted employees. The increase in other expenses of $537,000, or 34.9%, was primarily due to costs related to the onboarding of new lending customers in the digital asset space, recruitment expenses, and costs paid for employees to attend trainings and conferences.  Also contributing to the increase in noninterest expense was the write down of an SBA receivable in the first quarter of 2022 that occurred after the Company evaluated the collectability and determined that $395,000 was uncollectible.



Balance Sheet Results



June 30, 2022 Compared to March 31, 2022



As of June 30, 2022,  total assets have decreased $4.0 million, or 0.2%, to $1.788 billion compared to $1.792 billion at March 31, 2022.  The primary reasons for the decrease were decreases in cash and cash equivalents and loans held for sale, partially offset by an increase in net loans. The decrease in cash and cash equivalents of $61.3 million, or 28.4% is primarily due to a decrease in deposits. The decrease in loans held for sale is due to the sale of residential mortgages in June of 2022 and the reclassification of the unsold loans to held for investment.  Net loans increased $76.8 million, or 5.3%, and were $1.51 billion as of June 30, 2022 compared to $1.44 billion at March 31, 2022.  The increase in net loans was due to an increase in commercial loans of $43.1 million, or 5.7%, mortgage warehouse loans of $16.2 million, or 7.2%, and construction and land development loans of $16.1 million, or 31.2%, and residential loans of $9.5 million, or 2,357.1%, due to the reclassification noted above. These increases were partially offset by decreases in commercial real estate loans of $7.7 million, or 1.8% and consumer loans of $302,000, or 29.5%. Our commercial loan growth was primarily due to growth in our digital asset and enterprise value portfolios offset by a decrease in our renewable energy portfolio. The digital asset portfolio increased $26.7 million, or 23.9%, and the enterprise value portfolio increased  $24.0 million, or 6.7%, while our renewable energy portfolio decreased $2.8 million, or 4.4%. Residential loans previously held for sale were reclassified back to held for investment as of June 30, 2022 resulting in a $9.5 million increase in our residential portfolio.



Total liabilities decreased $7.3 million, or 0.5%, from March 31, 2022 primarily due to decreased deposits offset by an increase in short-term borrowings. Deposits were $1.44 billion as of June 30, 2022, representing a decrease of $82.4 million, or 5.4%, compared to March 31, 2022.  The decrease in deposits is primarily attributable to a $74.7 million, or 41.6%, decrease in deposits related to digital asset customers.  This decrease is primarily related to two customer accounts that were closed after they were deemed to fall outside of the Bank’s risk tolerance related to the war in Ukraine.  Short-term borrowings increased due to overnight borrowings used to fund loan growth.  



As of June 30, 2022, shareholders’ equity was $239.9 million compared to $236.5 million at March  31, 2022, representing an increase of $3.4 million, or 1.4%. The increase was primarily due to net income of $5.6 million, stock based compensation expense of $468,000 and employee stock ownership plan shares earned of $349,000, partially offset by the repurchase of 85,205 shares of common stock for  $1.3 million,  other comprehensive loss of $1.0 million, and $668,000 from dividends paid.



June 30, 2022 Compared to December 31, 2021



As of June 30, 2022,  total assets have increased $58.7 million, or 3.4%, to $1.79 billion compared to $1.73 billion at December 31, 2021.  The primary reason for the increase was an increase in net loans, partially offset by a decrease in loans held for sale.  Net loans increased $80.4 million, or 5.6%, and were $1.51 billion as of June 30, 2022 compared to $1.43 billion at December 31, 2021.  The increase in net loans was primarily due to an increase in commercial loans of $70.1 million, or 9.7%, and construction and land development loans of $24.7 million, or 57.8%, and residential loans of $9.1 million, or 1,119.5%, partially offset by decreases in mortgage warehouse loans of $14.0 million, or 5.5%, and commercial real estate loans of $10.1 million, or 2.3%. Our commercial loan growth was primarily due to growth in our enterprise value portfolio of $39.5 million, or 11.6%, and our digital asset loan portfolio of $18.1 million, or 15.0%.

3

 


 

These increases in commercial loan growth were offset by a decrease in PPP loans of $11.9 million, or 96.0%, as these loans continue to be forgiven, and a decrease in our renewable energy portfolio of $713,000, or 1.1%.  Loans held for sale decreased due to the sale of residential mortgage loans in June and the reclassification of the unsold loans to held for investment.  



Total liabilities increased $52.6 million, or 3.5%, from December 31, 2021 primarily due to an increase in short-term borrowings, offset by a decrease in deposits.  Short-term borrowings increased $78.0 million due to overnight borrowings used to fund loan growth.  Deposits were $1.44 billion as of June 30, 2022, representing a decrease of $20.0 million, or 1.4%, compared to December 31, 2021. The decrease in deposits was primarily related to a decrease in traditional deposits of $37.1 million, or 3.3%, and a $14.0 million decrease in deposits from enterprise value customers. These decreases were partially offset by an increase in deposits from our BaaS customers of $37.0 million, or 61.8%, and a $5.1 million, or 5.1%, increase in our deposits related to digital asset customers. Deposit relationships with BaaS customers totaled $96.9 million and deposit relationships with digital asset customers totaled $104.7 million at June 30, 2022.  In addition, the Bank has increased its focus on growing noninterest-bearing deposit balances and as of June 30, 2022 noninterest-bearing deposits represented 46.9% of total deposits compared to 42.9% at December 31, 2021. 



As of June 30, 2022, shareholders’ equity was $239.9 million compared to $233.8 million at December 31, 2021, representing an increase of $6.1 million, or 2.6%. The increase was primarily due to net income of $11.1 million, stock based compensation expense of $913,000 and employee stock ownership plan shares earned of $732,000, partially offset by the repurchase of 180,434 shares of common stock for $2.9 million, other comprehensive loss of $2.3 million, and $1.3 million from dividends paid.  



About Provident Bancorp, Inc.



BankProv, legally operating as The Provident Bank, is a subsidiary of Provident Bancorp, Inc. (NASDAQ: PVBC). BankProv is a future-ready commercial bank for corporate clients, specializing in offering adaptive and technology-first banking solutions to niche markets, including cryptocurrency, renewable energy, fin-tech and search fund lending. We are committed to offering state-of-the-art APIs (application programming interfaces) for all business clients and BaaS (Banking as a Service) partners. Through our offerings, BankProv insures 100% of deposits through a combination of insurance provided by the Federal Deposit Insurance Corporation (FDIC) and the Depositors Insurance Fund (DIF). For more information about BankProv please visit our website www.bankprov.com or call 877-487-2977.



Forward-looking statements



This news release may contain certain forward-looking statements, such as statements of the Company’s or the Bank’s plans, objectives, expectations, estimates and intentions. Forward-looking statements may be identified by the use of words such as, “expects,” “subject,” “believe,” “will,” “intends,” “may,” “will be” or “would.” These statements are subject to change based on various important factors (some of which are beyond the Company’s or the Bank’s control) and actual results may differ materially. Accordingly, readers should not place undue reliance on any forward-looking statements (which reflect management’s analysis of factors only as of the date of which they are given). These factors include: general economic conditions; the effects of any pandemic; global and national war and terrorism; trends in interest rates; the ability of our borrowers to repay their loans; and the ability of the Company or the Bank to effectively manage its growth and results of regulatory examinations, among other factors. The foregoing list of important factors is not exclusive. Readers should carefully review the risk factors described in other documents of the Company files from time to time with the Securities and Exchange Commission, including Annual and Quarterly Reports on Forms 10-K and 10-Q, and Current Reports on Form 8-K.



Provident Bancorp, Inc.

Carol Houle, 603-334-1253

Executive Vice President/CFO

choule@bankprov.com













4

 


 

Provident Bancorp, Inc.

Consolidated Balance Sheet







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



At

 

At

 

At



June 30,

 

March 31,

 

December 31,



2022

 

2022

 

2021

(Dollars in thousands)

(unaudited)

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

 

 

 

Cash and due from banks

$

28,595 

 

$

24,694 

 

$

22,470 

Short-term investments

 

126,209 

 

 

191,382 

 

 

130,645 

Cash and cash equivalents

 

154,804 

 

 

216,076 

 

 

153,115 

Debt securities available-for-sale (at fair value)

 

31,169 

 

 

33,740 

 

 

36,837 

Federal Home Loan Bank stock, at cost

 

3,743 

 

 

785 

 

 

785 

Loans held for sale

 

 —

 

 

21,508 

 

 

22,846 

Loans, net of allowance for loan losses of $18,972, $19,296 and $19,496 as of

 

 

 

 

 

 

 

 

June 30, 2022, March 31, 2022 and December 31, 2021, respectively

 

1,514,245 

 

 

1,437,429 

 

 

1,433,803 

Bank owned life insurance

 

43,083 

 

 

42,825 

 

 

42,569 

Premises and equipment, net

 

13,890 

 

 

14,062 

 

 

14,258 

Accrued interest receivable

 

5,765 

 

 

6,400 

 

 

5,703 

Right-of-use assets

 

4,022 

 

 

4,062 

 

 

4,102 

Other assets

 

17,305 

 

 

15,123 

 

 

15,265 

Total assets

$

1,788,026 

 

$

1,792,010 

 

$

1,729,283 



 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

$

675,411 

 

$

747,194 

 

$

626,587 

Interest-bearing

 

764,461 

 

 

775,075 

 

 

833,308 

Total deposits

 

1,439,872 

 

 

1,522,269 

 

 

1,459,895 

Borrowings:

 

 

 

 

 

 

 

 

Short-term borrowings

 

78,000 

 

 

 —

 

 

 —

Long-term borrowings

 

13,500 

 

 

13,500 

 

 

13,500 

Total borrowings

 

91,500 

 

 

13,500 

 

 

13,500 

Operating lease liabilities

 

4,335 

 

 

4,361 

 

 

4,387 

Other liabilities

 

12,410 

 

 

15,335 

 

 

17,719 

Total liabilities

 

1,548,117 

 

 

1,555,465 

 

 

1,495,501 

Shareholders' equity:

 

 

 

 

 

 

 

 

Preferred stock; authorized 50,000 shares:

 

 

 

 

 

 

 

 

no shares issued and outstanding

 

 —

 

 

 —

 

 

 —

Common stock, $0.01 par value, 100,000,000 shares authorized;

 

 

 

 

 

 

 

 

17,718,522, 17,796,542 and 17,854,649 shares issued and outstanding

 

 

 

 

 

 

 

 

at June 30, 2022, March 31, 2022 and December 31, 2021, respectively

 

177 

 

 

178 

 

 

179 

Additional paid-in capital

 

121,770 

 

 

122,504 

 

 

123,498 

Retained earnings

 

127,890 

 

 

122,939 

 

 

118,087 

Accumulated other comprehensive (loss) income

 

(1,656)

 

 

(625)

 

 

649 

Unearned compensation - ESOP

 

(8,272)

 

 

(8,451)

 

 

(8,631)

Total shareholders' equity

 

239,909 

 

 

236,545 

 

 

233,782 

Total liabilities and shareholders' equity

$

1,788,026 

 

$

1,792,010 

 

$

1,729,283 











5

 


 





Provident Bancorp, Inc.

Consolidated Income Statements

(Unaudited)







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



June 30,

 

March 31,

 

June 30,

 

June 30,

(Dollars in thousands, except per share data)

2022

 

2022

 

2021

 

2022

 

2021

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

18,558 

 

$

18,212 

 

$

15,298 

 

$

36,770 

 

$

30,995 

Interest and dividends on debt securities available-for-sale

 

194 

 

 

179 

 

 

186 

 

 

373 

 

 

355 

Interest on short-term investments

 

400 

 

 

59 

 

 

29 

 

 

459 

 

 

52 

Total interest and dividend income

 

19,152 

 

 

18,450 

 

 

15,513 

 

 

37,602 

 

 

31,402 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

476 

 

 

455 

 

 

839 

 

 

931 

 

 

1,750 

Interest on long-term borrowings

 

71 

 

 

70 

 

 

71 

 

 

141 

 

 

141 

Total interest expense

 

547 

 

 

525 

 

 

910 

 

 

1,072 

 

 

1,891 

Net interest and dividend income

 

18,605 

 

 

17,925 

 

 

14,603 

 

 

36,530 

 

 

29,511 

Provision for loan losses

 

1,005 

 

 

83 

 

 

1,669 

 

 

1,088 

 

 

2,422 

Net interest and dividend income after provision for loan losses

 

17,600 

 

 

17,842 

 

 

12,934 

 

 

35,442 

 

 

27,089 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer service fees on deposit accounts

 

619 

 

 

581 

 

 

433 

 

 

1,200 

 

 

812 

Service charges and fees - other

 

452 

 

 

376 

 

 

438 

 

 

828 

 

 

788 

Bank owned life insurance income

 

258 

 

 

256 

 

 

223 

 

 

514 

 

 

442 

Gain on loans sold, net

 

187 

 

 

97 

 

 

 —

 

 

284 

 

 

Other income

 

36 

 

 

10 

 

 

 

 

46 

 

 

70 

Total noninterest income

 

1,552 

 

 

1,320 

 

 

1,103 

 

 

2,872 

 

 

2,121 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

7,322 

 

 

7,189 

 

 

6,704 

 

 

14,511 

 

 

13,181 

Occupancy expense

 

398 

 

 

439 

 

 

417 

 

 

837 

 

 

829 

Equipment expense

 

143 

 

 

138 

 

 

127 

 

 

281 

 

 

249 

Deposit insurance

 

154 

 

 

151 

 

 

111 

 

 

305 

 

 

217 

Data processing

 

344 

 

 

335 

 

 

314 

 

 

679 

 

 

635 

Marketing expense

 

70 

 

 

127 

 

 

81 

 

 

197 

 

 

118 

Professional fees

 

709 

 

 

728 

 

 

469 

 

 

1,437 

 

 

900 

Directors' compensation

 

267 

 

 

254 

 

 

261 

 

 

521 

 

 

515 

Software depreciation and implementation

 

327 

 

 

294 

 

 

241 

 

 

621 

 

 

487 

Write down of other assets and receivables

 

 —

 

 

395 

 

 

 —

 

 

395 

 

 

 —

Insurance expense

 

448 

 

 

447 

 

 

38 

 

 

895 

 

 

72 

Other

 

1,161 

 

 

914 

 

 

765 

 

 

2,075 

 

 

1,538 

Total noninterest expense

 

11,343 

 

 

11,411 

 

 

9,528 

 

 

22,754 

 

 

18,741 

Income before income tax expense

 

7,809 

 

 

7,751 

 

 

4,509 

 

 

15,560 

 

 

10,469 

Income tax expense

 

2,190 

 

 

2,226 

 

 

1,343 

 

 

4,416 

 

 

3,006 

Net income

$

5,619 

 

$

5,525 

 

$

3,166 

 

$

11,144 

 

$

7,463 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.34 

 

$

0.33 

 

$

0.19 

 

$

0.68 

 

$

0.44 

Diluted

$

0.33 

 

$

0.32 

 

$

0.18 

 

$

0.66 

 

$

0.43 

Weighted Average Shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

16,460,248 

 

 

16,517,952 

 

 

16,778,698 

 

 

16,488,941 

 

 

17,019,889 

Diluted

 

16,882,933 

 

 

17,028,057 

 

 

17,338,662 

 

 

16,957,186 

 

 

17,442,411 































6

 


 

Provident Bancorp, Inc.

Net Interest Income Analysis

(Unaudited)













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Three Months Ended



June 30,

 

March 31,

 

 

June 30,



2022

 

2022

 

 

2021



 

 

 

Interest

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

Interest

 

 



Average

 

Earned/

 

Yield/

 

Average

 

Earned/

 

Yield/

 

 

Average

 

Earned/

 

Yield/

(Dollars in thousands)

Balance

 

Paid

 

Rate (6)

 

Balance

 

Paid

 

Rate (6)

 

 

Balance

 

Paid

 

Rate (6)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)(2)

$

1,465,000 

 

$

18,558 

 

5.07% 

 

$

1,469,268 

 

$

18,212 

 

4.96% 

 

 

$

1,302,699 

 

$

15,298 

 

4.70% 

Short-term investments

 

219,555 

 

 

400 

 

0.73% 

 

 

136,954 

 

 

59 

 

0.17% 

 

 

 

140,985 

 

 

29 

 

0.08% 

Debt securities available-for-sale

 

32,687 

 

 

190 

 

2.33% 

 

 

35,820 

 

 

175 

 

1.95% 

 

 

 

33,798 

 

 

183 

 

2.17% 

Federal Home Loan Bank stock

 

1,388 

 

 

 

1.15% 

 

 

785 

 

 

 

2.04% 

 

 

 

843 

 

 

 

1.42% 

          Total interest-earning assets

 

1,718,630 

 

 

19,152 

 

4.46% 

 

 

1,642,827 

 

 

18,450 

 

4.49% 

 

 

 

1,478,325 

 

 

15,513 

 

4.20% 

Non-interest earning assets

 

88,932 

 

 

 

 

 

 

 

85,542 

 

 

 

 

 

 

 

 

70,357 

 

 

 

 

 

          Total assets

$

1,807,562 

 

 

 

 

 

 

$

1,728,369 

 

 

 

 

 

 

 

$

1,548,682 

 

 

 

 

 

Liabilities and shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

$

152,932 

 

$

51 

 

0.13% 

 

$

153,480 

 

$

40 

 

0.10% 

 

 

$

151,381 

 

$

56 

 

0.15% 

Money market accounts

 

331,998 

 

 

211 

 

0.25% 

 

 

392,874 

 

 

250 

 

0.25% 

 

 

 

375,537 

 

 

447 

 

0.48% 

NOW accounts

 

264,038 

 

 

135 

 

0.20% 

 

 

192,564 

 

 

83 

 

0.17% 

 

 

 

157,845 

 

 

89 

 

0.23% 

Certificates of deposit

 

58,781 

 

 

79 

 

0.54% 

 

 

60,627 

 

 

82 

 

0.54% 

 

 

 

142,258 

 

 

247 

 

0.69% 

Total interest-bearing deposits

 

807,749 

 

 

476 

 

0.24% 

 

 

799,545 

 

 

455 

 

0.23% 

 

 

 

827,021 

 

 

839 

 

0.41% 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

857 

 

 

 —

 

—%

 

 

 —

 

 

 —

 

 

 

 

 

 —

 

 

 —

 

 

Long-term borrowings

 

13,500 

 

 

71 

 

2.10% 

 

 

13,500 

 

 

70 

 

2.07% 

 

 

 

13,500 

 

 

71 

 

2.10% 

Total borrowings

 

14,357 

 

 

71 

 

1.98% 

 

 

13,500 

 

 

70 

 

 

 

 

 

13,500 

 

 

71 

 

 

Total interest-bearing liabilities

 

822,106 

 

 

547 

 

0.27% 

 

 

813,045 

 

 

525 

 

0.26% 

 

 

 

840,521 

 

 

910 

 

0.43% 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

726,623 

 

 

 

 

 

 

 

657,784 

 

 

 

 

 

 

 

 

452,766 

 

 

 

 

 

Other noninterest-bearing liabilities

 

19,568 

 

 

 

 

 

 

 

21,064 

 

 

 

 

 

 

 

 

18,731 

 

 

 

 

 

Total liabilities

 

1,568,297 

 

 

 

 

 

 

 

1,491,893 

 

 

 

 

 

 

 

 

1,312,018 

 

 

 

 

 

Total equity

 

239,265 

 

 

 

 

 

 

 

236,476 

 

 

 

 

 

 

 

 

236,664 

 

 

 

 

 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equity

$

1,807,562 

 

 

 

 

 

 

$

1,728,369 

 

 

 

 

 

 

 

$

1,548,682 

 

 

 

 

 

Net interest income

 

 

 

$

18,605 

 

 

 

 

 

 

$

17,925 

 

 

 

 

 

 

 

$

14,603 

 

 

Interest rate spread (3)

 

 

 

 

 

 

4.19% 

 

 

 

 

 

 

 

4.23% 

 

 

 

 

 

 

 

 

3.77% 

Net interest-earning assets (4)

$

896,524 

 

 

 

 

 

 

$

829,782 

 

 

 

 

 

 

 

$

637,804 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

4.33% 

 

 

 

 

 

 

 

4.36% 

 

 

 

 

 

 

 

 

3.95% 

Average interest-earning assets to interest-bearing liabilities

 

209.05% 

 

 

 

 

 

 

 

202.06% 

 

 

 

 

 

 

 

 

175.88% 

 

 

 

 

 



(1)

Interest earned/paid on loans includes fee income related to SBA loan fee accretion of $96,000, $373,000 and $614,000 for the three months ended June 30, 2022, March 31, 2022 and June 30, 2021, respectively. Interest earned/paid on loans also includes mortgage warehouse loan origination fee income of $239,000,  $342,000, and $290,000 for the three months ended June 30, 2022, March 31, 2022 and June 30, 2021, respectively.

(2)

Includes loans held for sale.

(3)

Net interest rate spread represents the difference between the weighted average yield on interest-bearing assets and the weighted average rate of interest-bearing liabilities.

(4)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5)

Net interest margin represents net interest income divided by average total interest-earning assets.

(6)

Annualized.

7

 


 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



For the Six Months Ended June 30,



 

2022

 

 

2021



 

 

 

 

Interest

 

 

 

 

 

 

 

Interest

 

 



 

Average

 

 

Earned/

 

Yield/

 

 

Average

 

 

Earned/

 

Yield/

(Dollars in thousands)

 

Balance

 

 

Paid

 

Rate (6)

 

 

Balance

 

 

Paid

 

Rate (6)

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans (1)(2)

$

1,467,122 

 

$

36,770 

 

5.01% 

 

$

1,310,127 

 

$

30,995 

 

4.73% 

Short-term investments

 

178,483 

 

 

459 

 

0.51% 

 

 

126,671 

 

 

52 

 

0.08% 

Debt securities available-for-sale

 

34,245 

 

 

365 

 

2.13% 

 

 

32,578 

 

 

348 

 

2.14% 

Federal Home Loan Bank stock

 

1,088 

 

 

 

1.47% 

 

 

869 

 

 

 

1.61% 

          Total interest-earning assets

 

1,680,938 

 

 

37,602 

 

4.47% 

 

 

1,470,245 

 

 

31,402 

 

4.27% 

Non-interest earning assets

 

87,247 

 

 

 

 

 

 

 

68,269 

 

 

 

 

 

          Total assets

$

1,768,185 

 

 

 

 

 

 

$

1,538,514 

 

 

 

 

 

Liabilities and shareholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings accounts

$

153,205 

 

$

91 

 

0.12% 

 

$

151,378 

 

$

111 

 

0.15% 

Money market accounts

 

362,268 

 

 

460 

 

0.25% 

 

 

375,309 

 

 

924 

 

0.49% 

NOW accounts

 

228,498 

 

 

218 

 

0.19% 

 

 

155,582 

 

 

187 

 

0.24% 

Certificates of deposit

 

59,699 

 

 

162 

 

0.54% 

 

 

154,256 

 

 

528 

 

0.68% 

Total interest-bearing deposits

 

803,670 

 

 

931 

 

0.23% 

 

 

836,525 

 

 

1,750 

 

0.42% 

Borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

431 

 

 

 —

 

 

 

 

 —

 

 

 —

 

 

Long-term borrowings

 

13,500 

 

 

141 

 

 

 

 

13,500 

 

 

141 

 

 

Total borrowings

 

13,931 

 

 

141 

 

2.02% 

 

 

13,500 

 

 

141 

 

2.09% 

Total interest-bearing liabilities

 

817,601 

 

 

1,072 

 

0.26% 

 

 

850,025 

 

 

1,891 

 

0.44% 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

692,394 

 

 

 

 

 

 

 

432,670 

 

 

 

 

 

Other noninterest-bearing liabilities

 

20,312 

 

 

 

 

 

 

 

18,361 

 

 

 

 

 

Total liabilities

 

1,530,307 

 

 

 

 

 

 

 

1,301,056 

 

 

 

 

 

Total equity

 

237,878 

 

 

 

 

 

 

 

237,458 

 

 

 

 

 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equity

$

1,768,185 

 

 

 

 

 

 

$

1,538,514 

 

 

 

 

 

Net interest income

 

 

 

$

36,530 

 

 

 

 

 

 

$

29,511 

 

 

Interest rate spread (3)

 

 

 

 

 

 

4.21% 

 

 

 

 

 

 

 

3.83% 

Net interest-earning assets (4)

$

863,337 

 

 

 

 

 

 

$

620,220 

 

 

 

 

 

Net interest margin (5)

 

 

 

 

 

 

4.35% 

 

 

 

 

 

 

 

4.01% 

Average interest-earning assets to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  interest-bearing liabilities

 

205.59% 

 

 

 

 

 

 

 

172.96% 

 

 

 

 

 



(1)

Interest earned/paid on loans includes fee income related to SBA loan fee accretion of $468,000 and $1.2 million for the six months ended June 30, 2022 and June 30, 2021, respectively. Interest earned/paid on loans also includes mortgage warehouse loan origination fee income of $580,000 and $678,000 for the six months ended June 30, 2022 and June 30, 2021, respectively.

(2)

Includes loans held for sale.

(3)

Net interest rate spread represents the difference between the weighted average yield on interest-bearing assets and the weighted average rate of interest-bearing liabilities.

(4)

Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

(5)

Net interest margin represents net interest income divided by average total interest-earning assets.

(6)

Annualized.



8

 


 

Provident Bancorp, Inc.

Select Financial Highlights

(Unaudited)







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 



Three Months Ended

 

Six Months Ended



June 30,

 

March 31,

 

June 30,

 

June 30,



2022

 

2022

 

2021

 

2022

 

2021

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (1)

 

1.24% 

 

 

1.28% 

 

 

0.82% 

 

 

1.26% 

 

 

0.97% 

Return on average equity (1)

 

9.39% 

 

 

9.35% 

 

 

5.35% 

 

 

9.37% 

 

 

6.29% 

Interest rate spread (1) (3)

 

4.19% 

 

 

4.23% 

 

 

3.76% 

 

 

4.21% 

 

 

3.83% 

Net interest margin (1) (4)

 

4.33% 

 

 

4.36% 

 

 

3.95% 

 

 

4.35% 

 

 

4.01% 

Non-interest expense to average assets (1)

 

2.51% 

 

 

2.64% 

 

 

2.46% 

 

 

2.57% 

 

 

2.44% 

Efficiency ratio (5)

 

56.27% 

 

 

59.29% 

 

 

60.66% 

 

 

57.75% 

 

 

59.25% 

Average interest-earning assets to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

average interest-bearing liabilities

 

209.05% 

 

 

202.06% 

 

 

175.88% 

 

 

205.59% 

 

 

172.96% 

Average equity to average assets

 

13.24% 

 

 

13.68% 

 

 

15.28% 

 

 

13.45% 

 

 

15.43% 





























 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



At

 

At

 

At



June 30,

 

March 31,

 

December 31,



2022

 

2022

 

2021

Asset Quality

 

 

 

 

 

 

 

 

Non-accrual loans:

 

 

 

 

 

 

 

 

Commercial real estate

$

 —

 

$

 —

 

$

 —

Commercial

 

301 

 

 

1,569 

 

 

2,080 

Residential real estate

 

303 

 

 

306 

 

 

812 

Construction and land development

 

 —

 

 

 —

 

 

 —

Consumer

 

 

 

 

 

 —

Mortgage warehouse

 

 —

 

 

 —

 

 

 —

Total non-accrual loans

 

608 

 

 

1,881 

 

 

2,892 

Accruing loans past due 90 days or more

 

 —

 

 

 —

 

 

 —

Other real estate owned

 

 —

 

 

 —

 

 

 —

Total non-performing assets

$

608 

 

$

1,881 

 

$

2,892 

Asset Quality Ratios

 

 

 

 

 

 

 

 

Allowance for loan losses as a percent of total loans (2)

 

1.24% 

 

 

1.32% 

 

 

1.34% 

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

 

3120.39% 

 

 

1025.84% 

 

 

674.14% 

Non-performing loans as a percent of total loans (2)

 

0.04% 

 

 

0.13% 

 

 

0.20% 

Non-performing loans as a percent of total assets

 

0.03% 

 

 

0.10% 

 

 

0.17% 

Non-performing assets as a percent of total assets (6)

 

0.03% 

 

 

0.10% 

 

 

0.17% 

Capital and Share Related

 

 

 

 

 

 

 

 

Stockholders' equity to total assets

 

13.4% 

 

 

13.2% 

 

 

13.5% 

Book value per share

$

13.54 

 

$

13.29 

 

$

13.09 

Market value per share

$

15.70 

 

$

16.22 

 

$

18.60 

Shares outstanding

 

17,718,522 

 

 

17,796,542 

 

 

17,854,649 



(1)

Annualized.

(2)

Loans are presented before the allowance but include deferred costs/fees.

(3)

Represents the difference between the weighted average yield on average interest-earning assets and the weighted average cost of interest-bearing liabilities.

(4)

Represents net interest income as a percent of average interest-earning assets.

(5)

Represents noninterest expense divided by the sum of net interest income and noninterest income, excluding gains on securities available for sale, net.

(6)

Non-performing assets consists of non-accrual loans plus loans accruing but 90 days overdue and OREO.





9

 


 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



At

 

At

 

At



June 30,

 

March 31,

 

December 31,



2022

 

2022

 

2021

(In thousands)

Amount

 

Percent

 

Amount

 

Percent

 

Amount

 

Percent

Commercial real estate

$

422,162 

 

27.48% 

 

$

429,842 

 

29.44% 

 

$

432,275 

 

29.66% 

Commercial (1)(2)

 

796,345 

 

51.83% 

 

 

753,276 

 

51.61% 

 

 

726,241 

 

49.83% 

Residential real estate

 

9,902 

 

0.64% 

 

 

403 

 

0.03% 

 

 

812 

 

0.06% 

Construction and land development

 

67,525 

 

4.39% 

 

 

51,474 

 

3.53% 

 

 

42,800 

 

2.94% 

Consumer

 

720 

 

0.05% 

 

 

1,022 

 

0.07% 

 

 

1,519 

 

0.10% 

Mortgage warehouse

 

239,791 

 

15.61% 

 

 

223,593 

 

15.32% 

 

 

253,764 

 

17.41% 



 

1,536,445 

 

100.00% 

 

 

1,459,610 

 

100.00% 

 

 

1,457,411 

 

100.00% 

Allowance for loan losses

 

(18,972)

 

 

 

 

(19,296)

 

 

 

 

(19,496)

 

 

Deferred loan fees, net

 

(3,228)

 

 

 

 

(2,885)

 

 

 

 

(4,112)

 

 

Net loans

$

1,514,245 

 

 

 

$

1,437,429 

 

 

 

$

1,433,803 

 

 



(1)

Includes $501,000, $2.1 million, and $12.4 million in PPP loans at June 30, 2022, March 31, 2022 and December 31, 2021, respectively.

(2)

Includes $138.6 million, $111.9 million, and $120.5 million in digital asset loans at June 30, 2022, March 31, 2022 and December 31, 2021, respectively.









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



At

 

At

 

At



June 30,

 

March 31,

 

December 31,

(In thousands)

2022

 

2022

 

2021

Noninterest-bearing:

 

 

 

 

 

 

 

 

Demand (1)(2)

$

675,411 

 

$

747,194 

 

$

626,587 

Interest-bearing:

 

 

 

 

 

 

 

 

NOW

 

267,333 

 

 

192,800 

 

 

197,884 

Regular savings

 

158,593 

 

 

154,995 

 

 

155,267 

Money market deposits (3)

 

289,802 

 

 

366,277 

 

 

419,625 

Certificates of deposit:

 

 

 

 

 

 

 

 

Certificate accounts of $250,000 or more

 

5,515 

 

 

5,084 

 

 

5,078 

Certificate accounts less than $250,000

 

43,218 

 

 

55,919 

 

 

55,454 

Total interest-bearing

 

764,461 

 

 

775,075 

 

 

833,308 

Total deposits

$

1,439,872 

 

$

1,522,269 

 

$

1,459,895 



(1)

Includes $104.7 million, $179.4 million, and $99.7 million in digital asset deposits at June 30, 2022, March 31, 2022, December 31, 2021, respectively.

(2)

Includes $96.9 million, $94.3 million, and $59.9 million in banking as a service deposits at June 30, 2022, March 31, 2022 and June 30, 2021, respectively.

(3)

Includes $10.1 million in digital asset deposits at December 31, 2021, there were no interest-bearing digital asset deposits at June 30 or March 31, 2022.













10