Wire Stories

Patriot Reports�Fourth Quarter 2021 Net Income of $1.9 Million and full year Net Income of $5.1 Million; continued growth in loans and deposits

STAMFORD, Conn., Feb. 16, 2022 (GLOBE NEWSWIRE) -- Patriot National Bancorp, Inc. (�Patriot,� �Bancorp� or the �Company�) (NASDAQ: PNBK), the parent company of Patriot Bank, N.A. (the �Bank�), today announced net income of $1.9 million, or $0.48 basic and diluted earnings per share for the quarter ended December�31,�2021, compared to a net loss of $1.4 million, or $0.35 basic and diluted loss per share reported in the fourth quarter of 2020. For the year ended December�31,�2021, net income was $5.1 million, or $1.29 per fully diluted share, compared to a net loss of $3.8 million, or $0.97 fully diluted loss per share for the year ended December�31,�2020.

During the year ended December 31, 2021, the Bank recognized payroll tax credits of $2.9 million, under the Employee Retention Credit program of the Coronavirus Aid, Relief, and Economic Security Act (�CARES Act�). The Bank did not recognize any amounts related to the Employee Retention Credit program in the fourth quarter of 2021. During the fourth quarter of 2021, Patriot announced a transformational merger transaction with American Challenger Development Corp. (�American Challenger�). As a result of the proposed merger transaction, material, non-recurring acquisition-related expenses of $1.85 million, or $0.47 per share, were incurred in the fourth quarter. Pre-tax GAAP income for the quarter ended December�31,�2021 was $633,000; and excluding the merger related charges, pre-tax income was $2.5 million. For the full year ended December�31,�2021, pre-tax income was $5.0 million. Excluding income from the Employee Retention Credit program and merger related charges, pre-tax income for the full year ended December 31, 2021 was $4.0 million, or $1.01 per share.

The Bank reported loan growth of 3.5% and core deposit growth of 2.83% for the quarter. Net interest margin improved to 3.05% for the fourth quarter of 2021. The Bank�s prepaid debit card program continues to be an increasing, low-cost funding source for the Bank and has grown substantially in the last year and a half to $150.4 million as of December�31,�2021, from the $50.0 million acquired in July 2020. The portfolio growth provides a substantial improvement to the Bank�s net interest margin and overall funding costs.

Patriot President & CEO Robert Russell stated: �Throughout 2021 the Patriot team continued pursuing operational improvements, with a focus on earnings growth and profitability. The results demonstrate these wide-spread achievements throughout the Bank, including growth across all asset classes and overall net margin improvement. The Bank is positioned for continued earnings and asset growth."

Financial Results:

As of December�31,�2021, total assets increased $67.8 million to $948.5 million, as compared to $880.7 million at December 31, 2020, primarily due to increase in available-for-sale securities of $45.0 million. Net loans increased from $719.6 million as of December�31,�2020, to $729.6�million at December�31,�2021. Total deposits increased from $685.7�million at December�31,�2020, to $748.6 million at December�31,�2021.

The Bank has substantially improved its deposit and funding mix over the past year. During the past twelve months, total deposits increased $62.9 million, primarily due to growth in prepaid deposits of $76.0 million, which was partially offset by decline of $24.3 million in brokered deposits and certificates of deposits. Excluding brokered deposits, total deposits increased 13.5% during 2021.

Net interest income for the quarter ended December�31,�2021, was $6.9�million, versus $6.2�million for the quarter ended December�31,�2020. Net interest income for the year ended December�31,�2021, was $25.3�million, versus $24.2�million for the year ended December�31,�2020.

The Bank�s net interest margin showed strong improvement, with an increase to 3.05% for the quarter and 2.92% for the year ended December�31,�2021, compared with 2.93% and 2.68%, respectively, for the comparable period in 2020.��

The recovering economy and improvement in classified loans resulted in a credit of provision for loan losses of $200,000 and $500,000 for the quarter and the year ended December�31,�2021, respectively. For the quarter and the year ended December�31,�2020, a provision for loan losses of $371,000 and $2.2 million was recorded, respectively. Most of the provision in 2020 was primarily attributable to conditions and the uncertainty created by the COVID-19 pandemic and a charge-off on one borrower in the fourth quarter of 2020. As of December�31,�2021, the allowance for loan losses was 1.34% of total loans, compared with 1.45% at December�31,�2020.

Non-interest income for the quarter ended December�31,�2021, was $2.3 million, versus $465,000 for the quarter ended December�31,�2020.�� Non-interest income for the year ended December�31,�2021, was $4.4 million, versus $2.0 million for the year ended December�31,�2020. The increase in the current quarter was primarily attributable to gains from sales of SBA loans totaled $1.5 million.

Non-interest expense for the quarter ended December�31,�2021, was $8.8 million, versus $7.2 million for the quarter ended December�31,�2020. For the year ended December�31,�2021, non-interest expense was $25.2 million, versus $28.1 million for the year ended December�31,�2020. The increase in non-interest expense in the quarter ended December�31,�2021, was primarily driven by increased project expenses of $1.85 million related to the proposed merger with American Challenger. The Employee Retention Credits of $2.9 million drove part of the reduction year-over-year.

For the year ended December�31,�2021, a benefit for income taxes of $81,000 was recorded, compared to a benefit for income taxes of $337,000 for the year ended December�31,�2020. The provision for income taxes reflected a full reversal of the valuation reserve for deferred tax assets, which decreased the income tax provision of $1.7 million in the fourth quarter of 2021.

As of December�31,�2021, shareholders� equity was $67.3 million, compared with $63.2 million at December 31,2020. Patriot�s book value per share rose to $17.02 at December�31,�2021, compared with $16.03 at December�31,�2020.

About the Company:

Patriot Bank is headquartered in Stamford and operates 9 branch locations: in Scarsdale, NY? and Darien, Fairfield, Greenwich, Milford, Norwalk, Orange, Stamford, Westport, CT with Express Banking locations at Bridgeport/ Housatonic Community College, downtown New Haven and Trumbull at Westfield Mall. The Bank also maintains SBA lending offices in Stamford, Connecticut, Florida, Georgia, Ohio, along with a Rhode Island operations center.

Founded in 1994, and now celebrating its 28th year, Patriot National Bancorp, Inc. (�Patriot� or �Bancorp�) is the parent holding company of Patriot Bank N.A. (�Bank�), a nationally chartered bank headquartered in Stamford, CT. Patriot operates with full-service branches in Connecticut and New York and provides lending products and services nationally. Patriot�s mission is to serve its local community and nationwide customer base by providing a growing array of banking solutions to meet the needs of individuals and small businesses owners. Patriot places great value in the integrity of its people and how it conducts business. An emphasis on building strong client relationships and community involvement are cornerstones of Patriot�s philosophy as it seeks to maximize shareholder value.

�Safe Harbor� Statement Under Private Securities Litigation Reform Act of 1995:
Certain statements contained in Bancorp�s public statements, including this one, may be forward looking and subject to a variety of risks and uncertainties. These factors include, but are not limited to: (1) changes in prevailing interest rates which would affect the interest earned on the Company�s interest earning assets and the interest paid on its interest bearing liabilities; (2) the timing of re-pricing of the Company�s interest earning assets and interest bearing liabilities; (3) the effect of changes in governmental monetary policy; (4) the effect of changes in regulations applicable to the Company and the Bank and the conduct of its business; (5) changes in competition among financial service companies, including possible further encroachment of non-banks on services traditionally provided by banks; (6) the ability of competitors that are larger than the Company to provide products and services which it is impracticable for the Company to provide; (7) the state of the economy and real estate values in the Company�s market areas, and the consequent effect on the quality of the Company�s loans; (8) demand for loans and deposits in our market area; (9) recent governmental initiatives that are expected to have a profound effect on the financial services industry and could dramatically change the competitive environment of the Company; (10) other legislative or regulatory changes, including those related to residential mortgages, changes in accounting standards, and Federal Deposit Insurance Corporation (�FDIC�) premiums that may adversely affect the Company; (11) the application of generally accepted accounting principles, consistently applied; (12) the fact that one period of reported results may not be indicative of future periods; (13) the state of the economy in the greater New York metropolitan area and its particular effect on the Company's customers, vendors and communities and other such factors, including risk factors, as may be described in the Company�s other filings with the Securities and Exchange Commission (the �SEC�); (14) political, social, legal and economic instability, civil unrest, war, catastrophic events, acts of terrorism; (15) widespread outbreaks of infectious diseases, including the ongoing novel coronavirus (COVID-19) outbreak; (16) changes in the level and direction of loan delinquencies and write-offs and changes in estimates of the adequacy of the allowance for loan losses; (17) our ability to access cost-effective funding; (18) our ability to implement and change our business strategies; (19) changes in the quality or composition of our loan or investment portfolios; (20) technological changes that may be more difficult or expensive than expected; (21) our ability to manage market risk, credit risk and operational risk in the current economic environment; (22) our ability to enter new markets successfully and capitalize on growth opportunities; (23) changes in consumer spending, borrowing and savings habits; (24) our ability to retain key employees; and (25) our compensation expense associated with equity allocated or awarded to our employees.

Contacts:
Patriot Bank, N.A.�Joseph PerilloRobert Russell
900 Bedford StreetChief Financial OfficerPresident & CEO
Stamford, CT 06901203-252-5954203-252-5939
www.BankPatriot.com

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (Unaudited)
(In thousands)December 31,
2021
September 30,
2021
December 31,
2020
Assets
Cash and due from banks:
Noninterest bearing deposits and cash$3,264$5,298$3,006
Interest bearing deposits43,78140,96731,630
Total cash and cash equivalents47,04546,26534,636
Investment securities:
Available-for-sale securities, at fair value94,341124,10349,262
Other investments, at cost4,4504,4504,450
Total investment securities98,791128,55353,712
Federal Reserve Bank stock, at cost2,8432,8432,783
Federal Home Loan Bank stock, at cost4,1845,0094,503
Gross loans receivable739,488714,538730,180
Allowance for loan losses(9,905)(10,079)(10,584)
Net loans receivable729,583704,459719,596
SBA loans held for sale3,1294,1281,217
Accrued interest and dividends receivable5,8226,1866,620
Premises and equipment, net31,50032,63833,423
Other real estate owned--1,906
Deferred tax asset, net12,14610,35211,496
Goodwill1,1071,1071,107
Core deposit intangible, net296308343
Other assets12,03510,4989,387
Total assets$ 948,481$ 952,346$ 880,729
Liabilities
Deposits:
Noninterest bearing deposits$226,713$207,941$158,676
Interest bearing deposits521,849526,732526,980
Total deposits748,562734,673685,656
Federal Home Loan Bank and correspondent bank borrowings90,000110,00090,000
Senior notes, net12,00011,98311,927
Subordinated debt, net9,8119,8039,782
Junior subordinated debt owed to unconsolidated trust, net8,1198,1168,110
Note payable791842994
Advances from borrowers for taxes and insurance1,1012,2533,786
Accrued expenses and other liabilities10,7537,9767,255
Total liabilities881,137885,646817,510
Commitments and Contingencies---
Shareholders' equity
Preferred stock---
Common stock106,479106,439106,329
Accumulated deficit(37,498)(39,393)(42,592)
Accumulated other comprehensive loss(1,637)(346)(518)
Total shareholders' equity67,34466,70063,219
Total liabilities and shareholders' equity$ 948,481$ 952,346$ 880,729

PATRIOT NATIONAL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
Three Months EndedYear Ended
(In thousands, except per share amounts)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Interest and Dividend Income
Interest and fees on loans$7,916$7,189$8,113$30,115$35,835
Interest on investment securities5026923261,9241,460
Dividends on investment securities735986223399
Other interest income22202289209
Total interest and dividend income8,5137,9608,54732,35137,903
Interest Expense
Interest on deposits3874481,1342,2439,154
Interest on Federal Home Loan Bank borrowings7567567082,9862,671
Interest on senior debt227229229913915
Interest on subordinated debt233233235933991
Interest on note payable and other3441519
Total interest expense1,6061,6702,3107,09013,750
Net interest income6,9076,2906,23725,26124,153
(Credit) provision for loan losses(200)(300)371(500)2,170
Net interest income after provision for loan losses7,1076,5905,86625,76121,983
Non-interest Income
Loan application, inspection and processing fees547976257223
Deposit fees and service charges616168251321
Gains on sale of loans1,534-1021,886566
Rental income143130130543523
Gain on sale of investment securities(43)26-76-
Other income556627891,410346
Total non-interest income2,3059234654,4231,979
Non-interest Expense
Salaries and benefits3,5832,8433,35711,08914,323
Occupancy and equipment expenses9008328333,4303,513
Data processing expenses3633763771,4511,571
Professional and other outside services9566336913,1552,828
Project expenses, net1,86746641,882818
Advertising and promotional expenses395777235454
Loan administration and processing expenses732339134174
Regulatory assessments2582133189071,477
Insurance expenses667970280285
Communications, stationary and supplies154161105604476
Other operating expenses5204907082,0042,199
Total non-interest expense8,7795,7117,23925,17128,118
Income (loss) before income taxes6331,802(908)5,013(4,156)
(Benefit) provision for income taxes(1,262)479474(81)(337)
Net income (loss)$1,895$1,323$(1,382)$5,094$(3,819)
Basic earnings (loss) per share$0.48$0.34$(0.35)$1.29$(0.97)
Diluted earnings (loss) per share$0.48$0.34$(0.35)$1.29$(0.97)
FINANCIAL RATIOS AND OTHER DATA
Three Months EndedYear- To- Date
(Dollars in thousands)December 31,
2021
September 30,
2021
December 31,
2020
December 31,
2021
December 31,
2020
Quarterly Performance Data:
Net income (loss)$1,895$1,323$(1,382)$5,094$(3,819)��
Return on Average Assets0.79%0.56%-0.61%0.55%-0.40%
Return on Average Equity11.21%7.86%-8.41%7.75%-5.81%
Net Interest Margin3.05%2.82%2.93%2.92%2.68%
Efficiency Ratio95.30%79.18%108.04%84.80%107.60%
Efficiency Ratio excluding project costs75.03%79.12%98.58%78.46%104.59%
% increase (decrease) in loans3.49%6.51%-2.81%1.27%-10.09%
% increase (decrease) in deposits excluding brokered deposits3.38%-5.44%1.25%13.53%19.41%
Asset Quality:
Nonaccrual loans$23,095$28,046$20,005$23,095$20,005
Other real estate owned$-$-$1,906$-$1,906
Total nonperforming assets$23,095$28,046$21,911$23,095$21,911
Nonaccrual loans / loans3.12%3.93%2.74%3.12%2.74%
Nonperforming assets / assets2.43%2.94%2.49%2.43%2.49%
Allowance for loan losses$9,905$10,079$10,584$9,905$10,584
Valuation reserve$459$466$482$459$482
Allowance for loan losses with valuation reserve$10,364$10,545$11,066$10,364$11,066
Allowance for loan losses / loans1.34%1.41%1.45%1.34%1.45%
Allowance / nonaccrual loans42.89%35.94%52.91%42.89%52.91%
Allowance for loan losses and valuation reserve / loans1.40%1.47%1.51%1.40%1.51%
Allowance for loan losses and valuation reserve / nonaccrual loans44.88%37.60%55.32%44.88%55.32%
Gross loan charge-offs$-$6$968$358$1,778
Gross loan (recoveries)$(25)$(23)$(10)$(179)$(76)
Net loan charge-offs (recoveries)$(25)$(17)$958$179$1,702
Capital Data and Capital Ratios
Book value per share (1)$17.02$16.89$16.03$17.02$16.03
Tangible book value per share (2)$16.67$16.54$15.66$16.67$15.66
Tangible book value per share-fully diluted$16.58$16.41$15.59$16.58$15.59
Shares outstanding3,956,4923,947,9763,943,5723,956,4923,943,572
Bank Leverage Ratio9.85%9.88%9.80%9.85%9.80%
(1) Book value per share represents shareholders' equity divided by outstanding shares.
(2) Tagible book value per share represents tangible assets divided by outstanding shares.
Deposits:
(In thousands)
December 31,
2021
September 30,
2021
December 31,
2020
Non-interest bearing:
Non-interest bearing$127,420$114,850$99,344
Prepaid DDA99,29393,09159,332
Total non-interest bearing226,713207,941158,676
Interest bearing:
NOW34,74134,52830,529
Savings109,744102,36598,635
Money market113,428116,318131,378
Money market - prepaid deposits51,09049,35315,011
Certificates of deposit, less than $250,000142,246142,141160,968
Certificates of deposit, $250,000 or greater53,58454,99149,172
Brokered deposits17,01627,03641,287
Total Interest bearing521,849526,732526,980
Total Deposits$748,562$734,673$685,656
Total Prepaid deposits$150,383$142,444$74,343
Total deposits excluding brokered deposits$731,546$707,637$644,369
Non-GAAP Financial Measures:
In addition to evaluating the Company's financial performance in accordance with U.S. generally accepted accounting principles ("GAAP"), management may evaluate certain non-GAAP financial measures, such as per share numbers for merger and acquisition related project expenses, and pre-tax income excluding Employee Retention Credit and project expenses. A computation and reconciliation of certain non-GAAP financial measures used for these purposes is contained in the accompanying Reconciliation of GAAP to Non-GAAP Measures tables. We believe that providing certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, our performance trends and financial position. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and results, and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure.
Reconciliation of GAAP to Non-GAAP Measures (unaudited):
Three Months EndedYear Ended
(Dollars in thousands)December 31, 2021December 31, 2021
Net Income excluding Employee retention Credit (ERC) and project expenses:
Net Income reported$1,895$5,094
(Benefit) Provision for income taxes(1,262)(81)
Income before income taxes reported6335,013
Employee Retention Credit-(2,896)
Project expenses related to merger with American Challenger1,8511,851
Pre-tax income excluding ERC and project expenses$ 2,484$ 3,968
Weighted average shares outstanding3,948,0693,946,384
Pre-tax income excluding ERC and project expenses per share$ 0.63$ 1.01
Project expenses per share:
Project expenses related to merger with American Challenger$1,851$1,851
Weighted average shares outstanding3,948,0693,946,384
Project expenses per share$ 0.47$ 0.47

To Top