JD Bancshares, Inc. Reports Strong Financial Results for Three and Twelve-Month Periods Ended December 31, 2022

Rhea-AI Summary

JD Bancshares, Inc. (OTCQX:JDVB) reported its unaudited financial results for Q4 and FY 2022. Net income for Q4 2022 was $3,492,661 ($1.02 per share), up from $3,388,452 ($0.99 per share) in Q3 2022 and $2,977,469 ($0.87 per share) in Q4 2021. For the full year, net income reached $12,166,756 ($3.56 per share), compared to $11,014,968 ($3.21 per share) in 2021. This growth was driven by a 54.92% increase in pre-tax pre-provision operating income, largely due to higher loan volumes and interest rates. Total assets fell 8.87% to $1.2 billion, impacted by deposit outflows. The bank remains cautiously optimistic about growth despite headwinds in 2023.

Positive

• Net income for Q4 2022 up 3.06% QoQ and 17.28% YoY.
• Pre-tax pre-provision operating income increased by 54.92% YoY.
• Loan portfolio grew by 8.04% YoY, reaching $672.6 million.
• Net interest income increased by 13.15% for the year, totaling $40.5 million.

Negative

• Total assets decreased by 8.87% or $120.4 million in 2022.
• Deposits declined by 4.78% or $57.4 million over the year.
• Total non-performing assets rose significantly to $14.3 million from $5.2 million YoY.

JENNINGS, LA / ACCESSWIRE / January 19, 2023 / JD Bancshares, Inc. (the "Company"), (OTCQX:JDVB), the parent holding company of JD Bank (the "Bank"), reports its unaudited financial results for the three and twelve-month periods ended December 31, 2022.

Net income is $3,492,661 or $1.02 per share for the three-month period ended December 31, 2022 compared to $3,388,452 or $0.99 per share for the linked quarter ended September 30, 2022 and $2,977,469 or $0.87 per common share for the prior year quarter ended December 31, 2021. Pre-tax, pre-provision operating income (PTPPOI) for the current quarter is $4,734,605 compared to $4,261,659 for the linked quarter and $3,056,079 for the comparative prior year quarter. The 11.10% and 54.92% increases in PTPPOI over the linked and prior year quarters, respectively, are due primarily to increases in the volume of loans outstanding and the impact of higher interest rates on both loan and investment securities income. PTPPOI excludes taxes, provision for loan losses, recognized origination fees earned from the Paycheck Protection Program (PPP), net gains and losses on the sale of other real estate owned (OREO), gains on the sale of investment securities and other non-recurring items.

For the twelve-month period ended December 31, 2022, net income is $12,166,756 or $3.56 per share compared to $11,014,968 or $3.21 per share for the prior year period ended December 31, 2021. Pre-tax, pre-provision operating earnings for the two comparative twelve-month periods increased by 33.68% and is $14,712,149 compared to $11,005,324.

Bruce W. Elder, President & CEO commented, "After growing total assets by 53% or $471.3 million between December 31, 2019 and December 31, 2021 due to COVID-19 stimulus and insurance proceeds resulting from hurricanes in southwest Louisiana, we experienced outflows from deposit accounts as pandemic relief came to an end and our customers were able to finally make repairs to their homes and businesses. Total assets shrunk by 9% or $120.4 million during 2022. Approximately half of the total decrease is due to declines in deposit levels. Approximately 43% of the decrease in the balance sheet is attributable to a decline in the fair market value of investment securities, net of the tax benefits. In 2020 and 2021, we invested significant portions of excess liquidity in investment securities and when interest rates moved higher beginning in March 2022, the value of those investments declined. While those unrealized losses adversely impact our book capital, they will only become realized should we sell the securities prior to maturity."

Elder continued "we are very pleased with earnings performance for both the three and twelve-month periods of 2022. The sharp increase in interest rates had a positive impact on net interest income, but also dampened the demand for mortgage loans which had a negative impact on non-interest income. We made progress improving our loan to deposit ratio from 52% to 59% and we continue to see reasonably strong loan demand into 2023. Several headwinds will need to be successfully navigated in 2023 including our eastern expansion into Baton Rouge and the Northshore of Louisiana, the ability to continue to control deposit rates in the face of growing pressure and our ability to manage overhead expenses. Despite these challenges, we remain cautiously optimistic for 2023."

Paycheck Protection Program Lending

During 2020 and 2021, the Company made 1,422 PPP loans totaling $110.4 million. As of December 31, 2022, there are two loans totaling $1.2 million that remain outstanding and $109.2 million have been repaid through Small Business Administration (SBA) forgiveness and customer payments. The two remaining PPP borrowers have received partial forgiveness from the SBA and are in the process of appeal and/or are making payments on the loans. Prior to year-end, the Company requested the SBA to honor its guarantee on one of the loans and we received payment in full of $210,000 in early January, 2023. The Company continues to have the full guarantee of the SBA for the one remaining PPP loan.

The Company received origination fees from the SBA for participating in the program. At origination, we recognized as interest income that portion of the fee estimated to be our internal cost of origination. The remainder is amortized over the contractual life of the loan. If the loan is forgiven or repaid early, the remaining unamortized portion is recognized as interest income in the month of repayment. There are no recognition of PPP origination fees for the quarter ended December 31, 2022, $32,000 in the linked quarter and $498,000 in the prior year quarter. Origination fees recognized for the two twelve-month periods ended December 31, 2022 and 2021 are $605,000 and $2,683,000, respectively. These fee recognitions have been excluded from PTPPOI calculations. As of December 31, 2022, the Company has recognized 100% of the origination fees collected pursuant to the PPP program.

Asset Quality

Loans past due of 30 to 89 days at December 31, 2022 are $2.3 million or 0.35% of the total loans outstanding compared to $2.0 million or 0.30% of the total loan portfolio at September 30, 2022 and $1.3 million or 0.21% of total loans reported at December 31, 2021. Total nonperforming assets, including loans on non-accrual status, OREO and repossessed assets are $14.3 million at December 31, 2022 compared to $5.2 million at December 31, 2021. Loans on non-accrual status at December 31, 2022 increased to $13.4 million from $4.1 million at December 31, 2021, OREO declined to $863,000 from $1.1 million and repossessed assets are $37,000 compared to $33,000 a year ago. During the fourth quarter of 2022, the Company moved one relationship totaling approximately $11.0 million to nonaccrual status. Management believes the issues associated with this relationship will be resolved in a favorable manner and all principal and interest should be repaid in accordance with the terms of the underlying loan contracts. We perform a quarterly evaluation of OREO properties and repossessions and believe the adjusted carrying values are representative of their fair market values, although there is no assurance that the ultimate sales will be equal or greater than the carrying values.

The Company recognized a provision for credit losses in the current quarter of $533,000 compared to $189,000 for the linked quarter and no provision for the prior year quarter. The allowance for loan losses (ALLL) is $9.2 million at December 31, 2022 or 1.37% of total loans compared to $8.2 million at December 31, 2021 or 1.32% of total loans. Provision for credit losses for the twelve-months ended December 31, 2022 is $722,000 compared to $330,000 for the comparative prior year period. The Company recorded net recoveries in 2022 of $296,000 and net charge offs of $723,000 for 2021. Approximately $488,000 of recoveries were recognized as a result of adjusting a loan accounting process in the second quarter of 2022. We believe the current level of our ALLL is adequate, but there is no assurance that regulators, increased risks in the loan portfolio or changes in economic conditions will not require future adjustments to the ALLL.

Net Interest Income

Net interest income for the current quarter is $11.3 million compared to $10.5 million for the linked quarter and $9.0 million compared to the prior year quarter. Current quarter net interest income increased by 6.85% and 25.27% over the linked and prior year periods, respectively. The increase is primarily attributable to higher interest income due to a larger volume of outstanding loans and higher average yields on loans, investment securities and other interest earning assets. Average loans outstanding for the current period are $674.3 million or $53.0 million higher than that of the prior year quarter. Yields on loans averaged 5.47% for the three-month period ended December 31, 2022 compared to 5.12% for the December 31, 2021 period and the average yield on all other assets increased by 83 basis points to 4.08%. There are no PPP origination fees recognized in the current quarter and therefore no impact on average loan yields. The recognition of PPP origination fees during the prior year quarter represented 0.32% of the total average yield on loans. Interest expense is relatively flat over the three comparative periods with an $82,000 increase between current and linked due to a slightly higher cost of funds and a $50,000 decrease between current and prior year due to a decline in the volume of interest-bearing liabilities.

Net interest income for the year ended December 31, 2022 is $40.5 million reflecting a $4.7 million or 13.15% increase over the $35.8 million reported for the year ended December 31, 2021. The increase is attributable to higher volumes of loans and investment securities and the higher interest rate environment. The average volume of loans and investment securities for the current year increased by $23.2 million and $67.6 million, respectively compared to the prior year. The average yield on all earning assets increased by 41 basis points to 3.68% for 2022 from 3.27% for 2021. The increase in average yield of 99 basis points on interest-earning deposits with banks had a positive impact on interest income despite the $114.9 million decline in volume for that category of earning assets. The recognition of PPP origination fees is $605,000 for 2022 compared to $2.7 million in 2021 and account for 8 basis points of the total average yield from loans of 5.26% for 2022 and 44 basis points of the 5.23% for the prior year. Interest expense declined by $570,000 year over year due to a reduction in the average cost of the overall volume of interest-bearing liabilities. The average volume of interest-bearing deposits declined by $23.7 million while the average volume of borrowings increased by $11.5 million. In late December 2021, the Company issued $30 million in subordinated debt at 3.75% which replaced $17.5 million of subordinated debt at a rate of 6.75%. The lower rate on the debt was the primary driver of the reduction in overall cost of interest-bearing liabilities. In the second quarter of 2022, we recorded a one-time addition to interest income of $291,000 due to an adjustment in the manner in which our loan system accounted for loan payments applied to loans previously charged-off and in non-accrual status.

The net interest margin for the current quarter is 3.74% and increased by 25 basis points from 3.49% for the linked quarter and 84 basis points compared to 2.90% for the prior year quarter. The yield on earning assets for the current quarter is 4.08% compared to 3.81% and 3.25% for the two comparative periods, respectively. The cost of funds is 0.35% for both the current and prior year quarters compared to 0.32% for the linked quarter. Net interest margin for the twelve-month period ended December 31, 2022 is 3.36% compared to 2.91% for the prior year. For the two comparative year end periods, the yield on earning assets is 3.68% and 3.27%, respectively, and the cost of funds is 0.33% and 0.36%, respectively. After experiencing lower margins in 2021 due to large amounts of on balance sheet liquid assets earning very low rates of interest, margins were positively impacted in 2022 from the Company's ability to deploy some liquidity into the loan portfolio and the sharp increases in interest rates initiated by the Federal Reserve Open Market Committee (FOMC).

The FOMC began raising short-term interest rates on March 17, 2022 with a 25 basis points increase which moved the Wall Street Journal (WSJ) Prime Rate from 3.25% to 3.50%. There have been six additional rate hikes, the last of which occurred on December 15, 2022, which has pushed the WSJ Prime to 7.50%. The FOMC has signaled that they plan to continue to push rates higher in order to curb inflation. The Consumer Price Index is currently 6.5% and has declined for several consecutive months. Many economists expect the FOMC to continue to raise short-term interest rates into the first half of 2023. Despite the FOMC's goal to fight inflation by reducing demand for goods and services, the economy remains relatively resilient due to a strong labor market. While we still believe that a recession in the second half of 2023 is likely, if the economy remains strong, perhaps the recession will be mild and short-lived.

Non-Interest Income

Total non-interest income is $2.9 million for the current three-month period compared to $3.0 million for the linked quarter and $3.3 million for the prior year quarter. Service charges and fees associated with deposit accounts are $2.3 million for quarter ended December 31, 2022 and have declined by $101,000 and $49,000 compared to the linked and prior year quarters. Interchange revenue from debit card usage is the largest component of service charges and fees and is $1.3 million in both the current and prior year quarters and $1.2 million for the linked quarter. During the fourth quarter of 2022, the Company discontinued charging additional NSF fees on items presented against a customers' deposit accounts multiple times. Although the Company had properly disclosed the possibility of incurring this additional fee, there has been intense regulatory pressure to discontinue this practice. The Company anticipates a reduction in NSF fees in future periods.

The actions of the FOMC beginning in March 2022 have resulted in higher interest rates on home mortgage loan products. The higher interest rate environment over the past nine months has significantly impacted our mortgage loan origination activities and therefore the gains we recognize on the sale of those originations. Gain on the sale of mortgages for the current quarter is $98,000 compared to $222,000 for the linked quarter and $342,000 for the prior year quarter. Although our region continues to recover from the hurricanes of 2020 keeping demand for housing elevated, the higher mortgage loan rates will have an adverse impact on our level of mortgage originations in the foreseeable future.

Other non-interest income is $580,000 for the current quarter compared to $424,000 for the linked quarter and $660,000 for the prior year quarter. Revenue from our Trust and Wealth Divisions are the largest components of other non-interest income. Revenue from trust services is $203,000, $146,000 and $161,000 and revenue from wealth activities is $82,000, $71,000 and $313,000 for the three comparative periods, respectively. There are no non-recurring, non-operating revenue items attributable to any of the three comparative periods.

Non-interest income for the twelve-month period ended December 31, 2022 was $11.7 million, a decrease of $1.2 million compared to the $12.9 million reported for the comparative 2021 period. Service charges and fees increased by $430,000 to $9.2 million. Gain on the sale of originated mortgage loans is $839,000 compared to $1.6 million for the prior year. Other non-interest income declined by 33.36% to $1.7 million in the 2022 compared to $2.6 million in 2021. The decrease is due to a non-recurring, non-operating gain on a land swap completed in 2021, a $415,000 decline in wealth management revenue and the net loss on an investment in marketable equity securities. In addition to the aforementioned gain on the land swap, the prior year period also included a $7,000 gain on the sale of investment securities.

Non-Interest Expense

Total non-interest expense is $9.5 million for the current quarter compared to $9.3 million for linked quarter and $8.7 million for the fourth quarter of 2021. Salary and benefits expense is the largest component of non-interest expenses and is $4.9 million for the current period compared to $4.7 million for the linked and $4.6 million for the prior year quarter. Salary expenses have increased as we are executing on our strategy to expand into Baton Rouge and the Northshore of Louisiana.

Occupancy and data processing expenses are $1.4 million and $1.2 million, respectively, for the quarter ended December 31, 2022 and $1.3 million and $1.0 million, respectively, for both the linked September 30, 2022 quarter and the December 31, 2021 quarter. Advertising and public relations expenses total $401,000 in the current quarter compared to $387,000 in the linked quarter and $313,000 for the prior year quarter. Other non-interest expenses were $1.6 million for the current quarter compared to $1.8 million for the linked quarter and $1.5 million for the prior year quarter. The largest components of other non-interest expenses include real estate ad valorem fees, professional fees, FDIC insurance premiums, telecommunication costs, and losses associated with fraud. Net losses (gains) on the sale of OREO are $(12,000), $41,400 and $5,000 for the three comparative periods, respectively.

Non-interest expenses for the twelve-month period ended December 31, 2022 are $36.9 million, reflecting a $1.7 million increase compared to $35.2 million for the prior year. Increases in salary and employee benefits, advertising and public relations, data processing, and professional fees were partially offset by decreases in OREO expenses, FDIC insurance premiums, and occupancy expenses. Net losses on the sale of OREO for the current and prior twelve-month periods are $30,000 and $384,000, respectively. Other non-recurring, non-operating expense include a $283,000 loss on the sale of a former bank branch in 2022 and a $200,000 penalty on the pre-payment of a Federal Home Loan Bank advance in 2021.

Income tax expense is $721,000 for the current quarter compared to $675,000 for the linked quarter and $571,000 for prior year quarter. The effective tax rates for the three consecutive quarters are 17.11%, 16.61% and 16.10%, respectively. Income tax expense for the twelve months ended December 31, 2022 is $2.4 million with an effective rate of 16.52% compared to $2.1 million and 16.21% for the prior year twelve-month period. The increase in effective tax rate is primarily due to a larger percentage of revenue being derived from taxable sources.

Balance Sheet

Total assets are $1.2 billion at December 31, 2022, reflecting a $120.4 million or 8.87% decline from the $1.4 billion at December 31, 2021. The decline was attributable to an outflow of deposits generated during the past several years from pandemic related stimulus, insurance proceeds received from customers related to damages sustained during a series of hurricanes in the fall of 2020 and the impact of higher interest rates on our available for sale investment portfolio. Changes in the balance sheet include a reduction in interest bearing deposits with banks of $153.8 million. The money was used to fund a net increase in loans and investment securities of $50.1 million and $33.3 million, respectively, a decrease in deposits of $57.4 million, and the redemption of $17.5 million in subordinated debt. The total investment portfolio at December 31, 2022 was $452.7 million reflecting a $32.7 million decline from $485.3 million at December 31, 2021. The decrease resulted from $66.0 million in fair market value declines on available for sale securities due to the higher interest rate environment which is partially offset by new purchases net of principal repayments of $33.3 million. The loan portfolio, net of unearned income, is $672.6 million compared to $622.6 million a year ago. The percentage loan growth for the year was 8.04%.

Total deposits are $1.1 billion at December 31, 2022, reflecting a $57.4 million or 4.78% decline over the total deposits reported at year end 2021. Money market accounts experienced the largest decrease of $25.6 million to $52.8 million from $78.4 million. We lost a $16.0 million relationship early in 2022 as a long-term customer sold their business to a larger, state-wide competitor. Savings account balances decreased by $24.1 million to $323.3 million from $347.4 million. These two deposit categories benefited most over the two years prior to 2022 from the pandemic stimulus and the hurricane insurance proceeds. For the two-year period between December 31, 2019 and December 31, 2021, we experienced a combined increase of $194.9 million in savings and money market deposits. The 2022 decrease represents 25% of the total increase in the prior years. Time deposits declined over the past year by $13.4 million or 11.62% to $102.2 million from $115.6 million. Non-interest bearing and interest-bearing demand deposits increased by $2.2 million and $3.4 million, respectively.

Other borrowings declined by $17.4 million to $29.8 million at December 31, 2022. The decrease is due to the repayment of $17.5 million in subordinated debt in January 2022. The Company had issued $30.0 million in subordinated debt in December 2021 at a rate of 3.75% to replace the $17.5 million issued in January 2017 at a rate of 6.75%. Accrued expenses and other liabilities decreased by $1.4 million to $5.3 million at December 31, 2022.

Stockholders' equity decreased by $44.1 million to $57.2 million at December 31, 2022 from $101.2 million at December 31, 2021. The decrease is primarily due to a decline in the fair market value of available for sale securities, net of associated tax benefits, of $52.1 million. Partially offsetting this decrease is an $8.0 million increase in capital comprised of net income of $12.2 million less dividends paid of $3.4 million and repurchases of outstanding shares of $0.8 million. The tangible equity to assets ratio decreased to 4.29% at December 31, 2022 from 7.15% at December 31, 2021 due to the drop in accumulated other comprehensive income. There were 3,420,560 common shares outstanding at December 31, 2022 and 3,430,060 shares outstanding at December 31, 2021. The decrease in shares issued and outstanding results from the repurchase of 26,500 shares and partially offset by the issuance of 17,000 shares under a long-term equity incentive plan. Tangible book value per common share decreased to $15.49 at December 31, 2022 compared to $28.29 at December 31, 2021.

Key Performance Ratios

Return on average assets (ROA) is 1.12% for the current quarter compared to 1.07% for the linked quarter and 0.88% for prior year quarter. Return on average equity (ROE) is 28.20%, 20.61% and 11.87% for the three comparative quarters, respectively. ROA and ROE for the twelve-month periods ended December 31, 2022 and 2021 were 0.95% and 0.82%, and 16.47% and 11.24%, respectively. ROE for all 2022 periods is favorably impacted by the significant drop in accumulated other comprehensive income during the course of the year.

About JD Bancshares, Inc.

JD Bancshares, Inc. is the bank holding company of JD Bank, a state chartered bank headquartered in Jennings, Louisiana. JD Bank has been serving the citizens of south Louisiana since 1947 and offers a variety of personal and commercial lending and deposit products through both physical and digital delivery channels. The Bank also offers both trust and investment services. JD Bank operates through 22 full service branch offices and two Loan Production/Deposit Production offices located along the Interstate 10/12 corridor from Lake Charles to Mandeville, Louisiana. JD Bancshares, Inc. may be accessed on its website at jdbank.com.

JD Bancshares, Inc. (OTCQX:JDVB) trades on the OTCQX Best Market. Companies meet high financial standards, follow best practice corporate governance, demonstrate compliance with U.S. securities laws, and have a professional third-party sponsor introduction. Investors can find current financial disclosure and Real-Time Level 2 quotes for the Company on otcmarkets.com.

Forward-Looking Statements

Statements contained in this release, which are not historical facts, are forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties which could cause actual results to differ materially from those currently anticipated due to a number of factors which include the effects of future economic conditions, governmental fiscal and monetary policies, legislative and regulatory changes, the risks of changes in interest rates, the effects of competition, and including without limitation to other factors that could cause actual results to differ materially as discussed in documents filed by the Company with the Securities and Exchange Commission from time to time.

(More)

(OTCQX:JDVB)

CONTACT:

JD Bancshares, Inc.
Bruce Elder (CEO) 337-246-5399
Paul Brummett (CFO) 337-246-5395
Website: www.jdbank.com

JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA
CONSOLIDATED BALANCE SHEETS
(UNAUDITED)

		Actual Dec 2022				Actual Dec 2021				$ Variance				% Variance
Assets
Cash and due from banks			26,434,524				18,552,783				7,881,741				42.48
Interest bearing deposits with banks			21,855,505				175,657,295				(153,801,790	)			(87.56	)
Investment Securities - Taxable			321,185,999				354,300,423				(33,114,424	)			(9.35	)
Investment Securities - Tax-exempt			131,488,014				131,081,611				406,403				0.31
Mortgage loans held for sale			549,984				705,950				(155,966	)			(22.09	)
Loans, net of unearned income			672,632,940				622,565,024				50,067,916				8.04
Less: Allowance for loan losses			(9,208,070	)			(8,189,747	)			(1,018,323	)			12.43
Premises and equipment, net			22,692,381				23,160,984				(468,603	)			(2.02	)
Accrued interest receivable			4,985,487				4,492,037				493,450				10.98
Other real estate			863,101				1,053,698				(190,597	)			(18.09	)
Other assets			42,724,704				33,196,334				9,528,370				28.70
Total Assets			1,236,204,569				1,356,576,392				(120,371,823	)			(8.87	)
Liabilities
Non-Interest Bearing Deposits			421,213,684				419,021,687				2,191,997				0.52
Interest bearing demand deposits			244,493,968				241,045,730				3,448,238				1.43
Savings and Money Market Deposits			376,093,240				425,749,299				(49,656,060	)			(11.66	)
Time Deposits - Retail			102,193,314				115,623,464				(13,430,149	)			(11.62	)
Total Deposits			1,143,994,206				1,201,440,180				(57,445,974	)			(4.78	)
Accrued expenses and other liabilities			5,279,111				6,703,008				(1,423,897	)			(21.24	)
Other Borrowings			29,764,526				47,203,745				(17,439,219	)			(36.94	)
Total Liabilities			1,179,037,843				1,255,346,933				(76,309,090	)			(6.08	)
Equity
Common stock			21,378,500				21,437,875				(59,375	)			(0.28	)
3,420,560 shares outstanding at 12.31.22
3,430,060 shares outstanding at 12.31.21
Capital surplus			10,312,636				10,525,694				(213,058	)			(2.02	)
Retained earnings			76,915,899				68,164,751				8,751,148				12.84
Accumulated other comprehensive income (loss)			(50,873,123	)			1,271,641				(52,144,764	)			(4,100.59	)
Less: Unearned common stock awards			(567,186	)			(170,502	)			(396,684	)			232.66
Total Equity			57,166,726				101,229,459				(44,062,733	)			(43.53	)
Total Liabilities & Equity			1,236,204,569				1,356,576,392				(120,371,823	)			(8.87	)

JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

	QTD Actual Dec 2022			QTD Actual Sep 2022			$ Variance			% Variance			QTD Actual Dec 2021			$ Variance			% Variance
Interest Income
Interest on Loans		9,295,379			8,704,143			591,236			6.79			8,018,863			1,276,516			15.92
Mortgage Loans Held For Sale		7,729			10,009			(2,280	)		(22.78	)		7,634			95			1.24
Interest on deposits with banks		264,754			254,078			10,676			4.20			64,297			200,457			311.77
Investment Securities - Taxable		1,933,989			1,726,262			207,727			12.03			1,198,469			735,520			61.37
Investment Securities - Tax-exempt		809,529			812,774			(3,245	)		(0.40	)		799,025			10,504			1.31
Total Interest Income		12,311,380			11,507,266			804,114			6.99			10,088,288			2,223,092			22.04
Interest Expense
Interest bearing demand deposits		220,006			215,821			4,185			1.94			212,282			7,724			3.64
Savings and Money Market Deposits		325,950			253,011			72,939			28.83			222,433			103,517			46.54
Time Deposits - Retail		182,799			179,686			3,113			1.73			267,077			(84,278	)		(31.56	)
Total Interest Expense on Deposits		728,755			648,518			80,237			12.37			701,792			26,963			3.84
Interest on other borrowings		316,366			314,788			1,578			0.50			393,261			(76,895	)		(19.55	)
Total Interest Expense		1,045,121			963,306			81,815			8.49			1,095,053			(49,932	)		(4.56	)
Net Interest Income		11,266,259			10,543,960			722,299			6.85			8,993,235			2,273,024			25.27
Provision for loan losses		533,000			189,000			344,000			182.01			-			533,000			-
Net In. Inc. After Prov. for Loan Losses		10,733,259			10,354,960			378,299			3.65			8,993,235			1,740,024			19.35
Non Interest Income
Service charges and fees		2,253,309			2,354,001			(100,692	)		(4.28	)		2,302,098			(48,789	)		(2.12	)
Mortgage loan and related fees		97,928			221,542			(123,614	)		(55.80	)		341,546			(243,618	)		(71.33	)
Other noninterest income		580,365			423,536			156,829			37.03			659,837			(79,472	)		(12.04	)
Total Non Interest Income		2,931,602			2,999,079			(67,477	)		(2.25	)		3,303,481			(371,879	)		(11.26	)
Non Interest Expense
Salaries and employee benefits		4,867,737			4,743,698			124,039			2.61			4,619,398			248,339			5.38
Occupancy		1,367,330			1,343,839			23,491			1.75			1,297,825			69,505			5.36
Advertising and public relations		400,555			387,039			13,516			3.49			312,802			87,753			28.05
Data Processing		1,216,896			1,039,588			177,308			17.06			1,046,661			170,235			16.26
Other noninterest expense		1,598,786			1,776,588			(177,802	)		(10.01	)		1,471,213			127,573			8.67
Total Non Interest Expense		9,451,304			9,290,752			160,552			1.73			8,747,899			703,405			8.04
Income Before Taxes		4,213,557			4,063,287			150,270			3.70			3,548,816			664,741			18.73
Income taxes		720,896			674,835			46,061			6.83			571,347			149,549			26.17
Net Income		3,492,661			3,388,452			104,209			3.08			2,977,469			515,192			17.30
Per common share data:
Earnings	$	1.02		$	0.99								$	0.87
Weighted average number of shares outstanding		3,414,370			3,410,364									3,430,060

JD BANCSHARES, INC. AND SUBSIDIARIES
JENNINGS, LOUISIANA
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

		YTD Actual Dec 2022				YTD Actual Dec 2021				$ Variance				% Variance
Interest Income
Interest on Loans			34,202,175				32,747,691				1,454,484				4.44
Mortgage Loans Held For Sale			35,584				36,350				(766	)			(2.11	)
Interest on deposits with banks			773,624				260,892				512,732				196.53
Investment Securities - Taxable			6,241,272				4,089,734				2,151,538				52.61
Investment Securities - Tax-exempt			3,219,465				3,201,034				18,431				0.58
Total Interest Income			44,472,120				40,335,701				4,136,419				10.25
Interest Expense
Interest bearing demand deposits			851,903				907,787				(55,884	)			(6.16	)
Savings and Money Market Deposits			988,669				874,667				114,002				13.03
Time Deposits - Retail			810,995				1,255,034				(444,039	)			(35.38	)
Total Interest Expense on Deposits			2,651,567				3,037,488				(385,921	)			(12.71	)
FHLB Advances			-				85,263				(85,263	)			(100.00	)
Interest on other borrowings			1,309,850				1,409,120				(99,270	)			(7.04	)
Total Interest Expense			3,961,417				4,531,871				(570,454	)			(12.59	)
Net Interest Income			40,510,703				35,803,830				4,706,873				13.15
Provision for loan losses			722,000				330,000				392,000				118.79
Net In. Inc. After Prov. for Loan Losses			39,788,703				35,473,830				4,314,873				12.16
Non Interest Income
Service charges and fees			9,154,181				8,723,760				430,421				4.93
Mortgage loan and related fees			839,341				1,605,749				(766,408	)			(47.73	)
Other noninterest income			1,718,176				2,578,260				(860,084	)			(33.36	)
Total Non Interest Income			11,711,698				12,907,769				(1,196,071	)			(9.27	)
Non Interest Expense
Salaries and employee benefits			18,935,649				18,010,588				925,061				5.14
Occupancy			5,151,139				5,187,603				(36,464	)			(0.70	)
Advertising and public relations			1,519,603				1,309,977				209,626				16.00
Data Processing			4,534,272				4,206,408				327,864				7.79
Other noninterest expense			6,785,960				6,521,077				264,883				4.06
Total Non Interest Expense			36,926,623				35,235,653				1,690,970				4.80
Income Before Taxes			14,573,778				13,145,946				1,427,832				10.86
Income taxes			2,407,022				2,130,978				276,044				12.95
Net Income			12,166,756				11,014,968				1,151,788				10.46
Per common share data:
Earnings		$	3.56			$	3.21
Weighted average number of shares outstanding			3,416,143				3,429,564

JD BANCSHARES, INC. AND SUBSIDIARIES
Margin Analysis Compare

	Average Yield and Rate								Average Funds									Interest Income/Expense
	QTD Actual Dec 2022		QTD Actual Dec 2021			Change			QTD Actual Dec 2022			QTD Actual Dec 2021			Change			QTD Actual Dec 2022			QTD Actual Dec 2021			Change
Earning Assets
Loans	5.47			4.80			0.67			674,321,703			621,353,466			52,968,237			9,295,379			7,520,928			1,774,451
PPP fee recognition	-			0.32			(0.32	)		-			-			-			-			497,935			(497,935	)
Loans with fees	5.47			5.12			0.35			674,321,703			621,353,466			52,968,237			9,295,379			8,018,863			1,276,516
Mortgage loans held for sale	6.12			2.81			3.31			504,835			1,088,271			(583,436	)		7,729			7,634			95
Deposits with banks	4.18			0.17			4.01			25,146,127			146,023,699			(120,877,572	)		264,754			64,297			200,457
Investment securities - taxable	1.99			1.34			0.65			388,281,819			357,287,190			30,994,629			1,933,989			1,198,469			735,520
Investment securities - tax-exempt	3.11			3.08			0.03			131,796,919			131,548,819			248,100			809,529			799,025			10,504
Total Earning Assets	4.08			3.25			0.83			1,220,051,403			1,257,301,445			(37,250,042	)		12,311,380			10,088,288			2,223,092
Interest bearing liabilities
Interest bearing demand	0.38			0.37			0.01			228,555,290			228,041,526			513,764			220,006			212,282			7,724
Savings and Money Market	0.33			0.21			0.12			386,683,300			425,268,651			(38,585,351	)		325,950			222,433			103,517
Time deposits - Retail	0.71			0.91			(0.20	)		101,531,576			116,582,367			(15,050,791	)		182,799			267,077			(84,278	)
Total interest bearing deposits	0.40			0.36			0.04			716,770,166			769,892,545			(53,122,379	)		728,755			701,792			26,963
Other borrowings	4.16			6.77			(2.61	)		29,759,059			22,745,272			7,013,787			316,366			393,261			(76,895	)
Total borrowed funds	4.16			6.77			(2.61	)		29,759,059			22,745,272			7,013,787			316,366			393,261			(76,895	)
Total interest-bearing liabilities	0.55			0.55			-			746,529,225			792,637,816			(46,108,591	)		1,045,121			1,095,053			(49,932	)
Net interest rate spread	3.53			2.70			0.83												11,266,259			8,993,235			2,273,024
Effect of non-interest bearing deposits	(0.20	)		(0.20	)		-			434,222,972			440,778,234			(6,555,262	)
Cost of funds	0.35			0.35			-
Net interest margin	3.74			2.90			0.84

JD BANCSHARES, INC. AND SUBSIDIARIES
Margin Analysis Compare

	Average Yield and Rate								Average Funds									Interest Income/Expense
	YTD Actual Dec 2022		YTD Actual Dec 2021			Change			YTD Actual Dec 2022			YTD Actual Dec 2021			Change			YTD Actual Dec 2022			YTD Actual Dec 2021			Change
Earning Assets
Loans	5.18			4.79			0.39			649,820,293			626,641,787			23,178,506			33,596,678			30,064,276			3,532,402
PPP fee recognition	0.08			0.44			(0.36	)		-			-			-			605,497			2,683,415			(2,077,918	)
Loans with fees	5.26			5.23			0.03			649,820,293			626,641,787			23,178,506			34,202,175			32,747,691			1,454,484
Mortgage loans held for sale	4.90			2.82			2.08			726,499			1,289,911			(563,412	)		35,584			36,350			(766	)
Deposits with banks	1.13			0.14			0.99			68,194,035			183,132,101			(114,938,066	)		773,624			260,892			512,732
Investment securities - taxable	1.63			1.28			0.35			382,434,419			320,289,550			62,144,869			6,241,272			4,089,734			2,151,538
Investment securities - tax-exempt	3.09			3.20			(0.11	)		131,912,664			126,495,386			5,417,278			3,219,465			3,201,034			18,431
Total Earning Assets	3.68			3.27			0.41			1,233,087,910			1,257,848,735			(24,760,825	)		44,472,121			40,335,702			4,136,419
Interest bearing liabilities
Interest bearing demand	0.37			0.39			(0.02	)		230,819,557			232,350,830			(1,531,273	)		851,903			907,787			(55,884	)
Savings and Money Market	0.25			0.21			0.04			403,127,597			410,157,555			(7,029,958	)		988,669			874,667			114,002
Time deposits - Retail	0.75			1.02			(0.27	)		107,601,836			122,693,986			(15,092,150	)		810,995			1,255,034			(444,039	)
Total interest bearing deposits	0.36			0.40			(0.04	)		741,548,990			765,202,371			(23,653,381	)		2,651,567			3,037,489			(385,922	)
Federal home Loan Bank advances	-			4.61			(4.61	)		-			1,825,362			(1,825,362	)		-			85,263			(85,263	)
Other borrowings	4.23			7.31			(3.08	)		30,509,532			19,018,043			11,491,489			1,309,850			1,409,120			(99,270	)
Total borrowed funds	4.23			7.07			(2.84	)		30,509,532			20,843,405			9,666,127			1,309,850			1,494,383			(184,533	)
Total interest-bearing liabilities	0.51			0.57			(0.06	)		772,058,522			786,045,776			(13,987,254	)		3,961,417			4,531,872			(570,455	)
Net interest rate spread	3.17			2.70			0.47												40,510,704			35,803,830			4,706,874
Effect of non-interest bearing deposits	(0.18	)		(0.21	)		0.03			427,684,861			451,752,417			(24,067,556	)
Cost of funds	0.33			0.36			(0.03	)
Net interest margin	3.36			2.91			0.45

JD BANCSHARES, INC. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL INFORMATION

Financial Ratios
													For the Twelve				For the Twelve
	For the Qtr				For the Qtr				For the Qtr				Months				Months
	Ended				Ended				Ended				Ended				Ended
	December 31, 2022				September 30, 2022				December 31, 2021				December 31, 2022				December 31, 2021
Performance Ratios
Return on Average Assets (ROA)		1.12	%			1.07	%			0.88	%			0.95	%			0.82	%
ROA based on Pre-tax, pre-provision operating income		1.52	%			1.35	%			0.90	%			1.15	%			0.82	%
Return on Average Equity (ROE)		28.20	%			20.61	%			11.87	%			16.47	%			11.24	%
ROE based on Pre-tax, pre-provision operating income		38.22	%			25.92	%			12.18	%			19.91	%			11.23	%
Earnings per Share	$	1.02			$	0.99			$	0.87			$	3.56			$	3.21
Net Interest Margin		3.74	%			3.49	%			2.90	%			3.36	%			2.91	%
Efficiency Ratio **		65.66	%			67.22	%			69.89	%			69.36	%			70.44	%
Non-Interest Income as a % of Avg. Assets**		0.94	%			0.95	%			0.99	%			0.89	%			0.93	%
Non-Interest Expense as a % of Avg. Assets**		3.04	%			2.92	%			2.59	%			2.86	%			2.58	%

		As of				As of
		December 31, 2022				December 31, 2021
Bank Level Capital Ratios:
Tier 1 Leverage Ratio		10.04% (Est.)					9.04	%
Common Equity Tier 1 Ratio		15.37% (Est.)					16.07	%
Tier 1 Risk-Based Capital Ratio		15.37% (Est.)					16.07	%
Total Risk-Based Capital Ratio		16.46% (Est.)					17.17	%
Company:
Tangible Equity / Total Assets			4.29	%			7.15	%
Tangible Book Value per Share		$	15.49			$	28.29
Reconcilement of GAAP to Pre-tax, Pre-Provision Operating Income:

										For the Twelve			For the Twelve
	For the Qtr			For the Qtr			For the Qtr			Months			Months
	Ended			Ended			Ended			Ended			Ended
	December 31, 2022			September 30, 2022			December 31, 2021			December 31, 2022			December 31, 2021
Net Income (GAAP)	$	3,492,661		$	3,388,452		$	2,977,469		$	12,166,756		$	11,014,968
Provision for Loan Lossess		533,000			189,000			-			722,000			330,000
Net (Gain) Loss on OREO		(11,952	)		41,400			5,198			30,034			383,569
Net (Gain) Loss on Securities		-			-			-			-			(6,682	)
Non-recurring Revenue		-			-			-			(291,127	)		(363,750	)
Non-recurring Expenses		-			-			-			282,961			199,656
Nonrecurring Revenue - PPP origination fees		-			(32,028	)		(497,935	)		(605,497	)		(2,683,415	)
Income Tax Expense		720,896			674,835			571,347			2,407,022			2,130,978
Pre-tax, Pre-Provision Operating Income	$	4,734,605		$	4,261,659		$	3,056,079		$	14,712,149		$	11,005,324
** Non-recurring items are eliminated for this ratio

SOURCE: JD Bancshares, Inc.

View source version on accesswire.com:
https://www.accesswire.com/735938/JD-Bancshares-Inc-Reports-Strong-Financial-Results-for-Three-and-Twelve-Month-Periods-Ended-December-31-2022

FAQ

What were JD Bancshares' net income figures for Q4 2022?

JD Bancshares reported a net income of $3,492,661 or $1.02 per share for Q4 2022.

How did JD Bancshares perform financially in 2022?

For the full year 2022, JD Bancshares reported a net income of $12,166,756 or $3.56 per share.

What was the change in total assets for JD Bancshares in 2022?

Total assets decreased by 8.87% to $1.2 billion as of December 31, 2022.

How much did JD Bancshares' loan portfolio grow in 2022?

The loan portfolio grew by 8.04% YoY, reaching $672.6 million.

What is the outlook for JD Bancshares in 2023?

JD Bancshares remains cautiously optimistic about growth in 2023 despite facing several headwinds.