Results

Financial Results

Balance Sheet (in thousands)

Pre Opening 2022 2023 2024
Assets
Cash
$
568
307 651
Investments 16,079 39,912 35,752
Net Loans 4,675 33,802 85,664
Other 1,332 1,576 1,719
Total Assets
$
22,655
75,597 123,766
Liabilities and Equity
Deposits
$
445
55,515 107,030
Other Liabilities 721 868 878
Equity 24,375 24,375 24,240
Retained Earnings (2,886) (5,161) (8,382)
Total Liabilities & Equity
$
22,655
75,597 123,766

Assets

Cash

Pre Opening 2022:$568

2023:$307

2024:$651

Investments

Pre Opening 2022:$16,079

2023:$39,912

2024:$35,752

Net Loans

Pre Opening 2022:$4,675

2023:$33,802

2024:$85,664

Other

Pre Opening 2022:$1,332

2023:$1,576

2024:$1,719

Total Assets

Pre Opening 2022:$22,655

2023:$75,597

2024:$123,766

Liabilities and Equity

Deposits

Pre Opening 2022:$445

2023:$55,515

2024:$107,030

Other Liabilities

Pre Opening 2022:$721

2023:$868

2024:$878

Equity

Pre Opening 2022:$24,375

2023:$24,375

2024:$24,240

Retained Earnings

Pre Opening 2022:($2,886)

2023:($5,161)

2024:($8,382)

Total Liabilities & Equity

Pre Opening 2022:$22,655

2023:$75,597

2024:$123,766

Income Statement (in thousands)

Pre Opening 2022 2023 2024
Interest Income/Expense
Interest Income
$
284
3,008 6,617
Interest Expense 1 786 2,734
Provision for Loan Losses 51 413 2,663
Other Income 0 50 75
Other Expense
Salaries & Benefits
$
1,335
1,851 2,162
Occupancy & Equipment 161 361 568
Marketing & Professional 195 767 796
Systems & Processing 97 698 662
Other 105 457 463
Total Expense
$
1,893
4,134 4,651
Net Income (Loss)
$
(1,661)
(2,275) (3,356)

Interest Income/Expense

Interest Income

Pre Opening 2022:$284

2023:$3,008

2024:$6,617

Interest Expense

Pre Opening 2022:$1

2023:$786

2024:$2,734

Provision for Loan Losses

Pre Opening 2022:$51

2023:$413

2024:$2,663

Other Income

Pre Opening 2022:$0

2023:$50

2024:$75

Other Expense

Salaries & Benefits

Pre Opening 2022:$1,335

2023:$1,851

2024:$2,162

Occupancy & Equipment

Pre Opening 2022:$161

2023:$361

2024:$568

Marketing & Professional

Pre Opening 2022:$195

2023:$767

2024:$796

Systems & Processing

Pre Opening 2022:$97

2023:$698

2024:$662

Other

Pre Opening 2022:$105

2023:$457

2024:$463

Total Expense

Pre Opening 2022:$1,893

2023:$4,134

2024:$4,651

Net Income (Loss)

Pre Opening 2022:($1,661)

2023:($2,275)

2024:($3,356)

Commentary

Net interest margin is the difference between the yield generated by our assets (loans and investments) and the yield we pay on our deposits. It’s influenced significantly by the macroeconomic environment. In general, deposit yields adjust faster than loan yields - meaning that when rates go down, net interest margin looks better (relatively higher loan yields with cheaper deposits) than it does when rates go up (relatively lower loan yields with more expensive deposits). That’s part of the story with our net interest margin in 2023 and 2024 - where rates were at historic lows at our opening, and gradually increased over the course of 2024.

Net Interest Margin

Net Interest Margin Line chart showing net interest margin decreasing from 4.6% in 2023 to 3.7% in 2024. No data for 2022.Net Interest Margin Line chart showing net interest margin decreasing from 4.6% in 2023 to 3.7% in 2024. No data for 2022.

Total Assets

Total Assets Bar chart showing Walden Mutual’s total assets: $22.65M in 2022, $75.59M in 2023, and $123.76M in 2024.Total Assets Bar chart showing Walden Mutual’s total assets: $22.65M in 2022, $75.59M in 2023, and $123.76M in 2024.