# EDGAR Filing Document

**Accession Number:** 0001879103
**File Stem:** 0000950170-23-001093
**Filing Date:** 2023-1
**Character Count:** 44423
**Document Hash:** 311180f33615ab98c846f48534cd650f
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000950170-23-001093.hdr.sgml**: 20230124

**ACCESSION NUMBER**: 0000950170-23-001093

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20230124

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230124

**DATE AS OF CHANGE**: 20230124

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CFSB Bancorp, Inc. /MA/
- **CENTRAL INDEX KEY:** 0001879103
- **STANDARD INDUSTRIAL CLASSIFICATION:** SAVINGS INSTITUTION, FEDERALLY CHARTERED [6035]
- **IRS NUMBER:** 000000000
- **STATE OF INCORPORATION:** MA
- **FISCAL YEAR END:** 0630

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41220
- **FILM NUMBER:** 23548512

**BUSINESS ADDRESS:**
- **STREET 1:** 15 BEACH STREET
- **CITY:** QUINCY
- **STATE:** MA
- **ZIP:** 02170
- **BUSINESS PHONE:** (617) 471-0750

**MAIL ADDRESS:**
- **STREET 1:** 15 BEACH STREET
- **CITY:** QUINCY
- **STATE:** MA
- **ZIP:** 02170

?xml version="1.0" encoding="ASCII"? 8-K

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549** 

------

**FORM** 8-K

------

**CURRENT REPORT** 

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934** 

**Date of Report (Date of earliest event reported):** **January 24, 2023**

------

CFSB Bancorp, Inc.

**(Exact name of Registrant as Specified in Its Charter)** 

------

---

| | | |
|:---|:---|:---|
| United States of America | 001-41220 | 87-4396534 |
| **(State or Other Jurisdiction**<br>**of Incorporation)** | **(Commission File Number)** | **(IRS Employer**<br>**Identification No.)** |
| 15 Beach Street**,** <br>Quincy**<u>,</u>** Massachusetts |  | 02170 |
| **(Address of Principal Executive Offices)** |  | **(Zip Code)** |

---

**Registrant's Telephone Number, Including Area Code: <u>(</u>**617**<u>)</u>** 471-0750

**Not Applicable** 

**(Former Name or Former Address, if Changed Since Last Report)** 

------

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

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

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

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

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

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading**<br>**Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock, par value $0.01 per share | CFSB | The NASDAQ Stock Market LLC |

---

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

Emerging growth company X

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02 <u>Results of Operation and Financial Condition</u>**

On January 24, 2023, CFSB Bancorp, Inc., the holding company for Colonial Federal Savings Bank, issued a press release reporting its financial results for the three and six months ended December 31, 2022.

A copy of the press release announcing the results is included as Exhibit 99.1 to this Current Report on Form 8-K and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933.

**Item 9.01 <u>Financial Statements and Exhibits</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a)Financial Statements of Businesses Acquired. Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b)Pro Forma Financial Information. Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c)Shell Company Transactions. Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits.

**<u>Exhibit No.</u> <u>Description</u>**

&nbsp;&nbsp;&nbsp;&nbsp;99.1 [<u>Earnings Release dated January 24, 2023</u>](cfsb-ex99_1.htm)

104 Cover Page Interactive Data File (formatted in iXBRL and contained in Exhibit 101).

------

**SIGNATURES**

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

---

| | | |
|:---|:---|:---|
|  | **CFSB BANCORP, INC.** | **CFSB BANCORP, INC.** |
| Date: January 24, 2023 | By: | /s/ Susan Shea |
|  |  | **Susan Shea** |
|  |  | **Treasurer & Chief Operating Officer** |

---

------

## Exhibit 99.1

![img262294579_0.jpg](img262294579_0.jpg)

**Exhibit 99.1**

News ReleaseFor Immediate ReleaseJanuary 24, 2023 For More Information, Contact:Michael E. McFarland, President and Chief Executive Officer (617-471-0750)

**CFSB BANCORP, INC. ANNOUNCES FISCAL SECOND QUARTER 2023 FINANCIAL RESULTS**

**QUINCY, Massachusetts, January 24, 2023 –** CFSB Bancorp, Inc. (the "Company") (NASDAQ Capital Market: CFSB), the holding company for Colonial Federal Savings Bank (the "Bank"), today announced net income of $341,000, or $0.05 per basic and diluted share, for the three months ended December 31, 2022 compared to net income of $645,000, or $0.10 per basic and diluted share, for the three months ended September 30, 2022 and net income of $234,000 for the three months ended December 31, 2021.

For the six months ended December 31, 2022, net income was $986,000, or $0.16 per basic and diluted share, compared to net income of $706,000, for the six months ended December 31, 2021. Net income on a non-GAAP basis, excluding certain nonrecurring items, was $666,000, for the six months ended December 31, 2021. Please see the tables attached hereto for a reconciliation of these and other non-GAAP financial measures.

Michael E. McFarland, President and Chief Executive Officer, stated, "We are pleased to see loan growth during the quarter and continued improvement in interest-earning asset yields. We are proud of the Bank's accomplishments during calendar year 2022, and I want to thank our employees for their continued efforts and commitment. Looking forward, we are likely to see headwinds in deposit pricing in our highly competitive banking environment. We will continue to focus on pricing and expense discipline in the current rising interest rate and inflationary environment."

**Second Quarter Operating Results**

Net interest income, on a fully tax-equivalent basis decreased by $25,000, or 1.0%, to $2.4 million for the three months ended December 31, 2022 from $2.4 million for the three months ended September 30, 2022. This decrease was primarily due to a 41 basis point increase in the average rate paid for certificates of deposit, partially offset by a 13 basis point increase in the average yield earned for interest-earning assets. The interest earned on loans increased $38,000, to $1.7 million for the three months ended December 31, 2022, from $1.6 million for the three months ended September 30, 2022. The interest earned on loans benefitted from rising interest rates and from an increase in the average balance of loans of $1.0 million during the second fiscal quarter. The net interest margin increased by 1 basis point to 2.77% for the fiscal second quarter from 2.76% for the fiscal first quarter.

Net interest income, on a fully tax-equivalent basis increased by $324,000, or 15.9%, to $2.4 million for the three months ended December 31, 2022, from $2.0 million in the same period in the prior year. Relative to the prior year quarter, the net interest margin increased by 27 basis points to 2.77% from 2.50%. The improvement reflects growth in the average balance of loans and securities of $5.1 million and $33.8 million, respectively, from the prior year quarter and a 357 basis point increase in the interest earned on cash and short-term investments due to the higher interest rate environment. Partially offsetting the improvement in interest and dividend income was a 15 basis point increase in the cost of interest-bearing liabilities from the prior year quarter due primarily to increased interest paid on certificates of deposit in the higher interest rate environment.

The Company did not record a provision for loan losses for the quarter ended December 31, 2022 or September 30, 2022, as loan growth was offset by decreases in the unallocated portion of the allowance for loan losses. A provision for loan losses of $10,000 was recorded during the three months ended December 31, 2021, driven by loan growth. The allowance for loan losses as a percentage of total loans was 0.97%, 0.99% and 1.00% at December 31, 2022, September 30, 2022 and December 31, 2021, respectively.

Non-interest income decreased $48,000, or 24.0%, to $152,000 for the quarter ended December 31, 2022 from $200,000 in the quarter ended September 30, 2022, due to a decrease of $46,000 in other income. The prior quarter included $50,000 for the annual collection of safe deposit box fees.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------

Non-interest income decreased $9,000, or 5.6%, to $152,000 for the quarter ended December 31, 2022, from $161,000 for the quarter ended December 31, 2021, principally due to a decrease of $12,000 in income on bank-owned life insurance.

Non-interest expenses increased $339,000, or 19.4%, to $2.1 million for the quarter ended December 31, 2022 from $1.7 million for the quarter ended September 30, 2022. The increase was due to an increase in salaries and employee benefits expense of $232,000, or 22.8%, primarily attributed to a discretionary year-end bonus awarded to employees in the quarter ended December 31, 2022. In addition, advertising expense increased $32,000 from the prior quarter due to employment agency fees, and other general and administrative expense increased by $72,000 from the prior quarter due to increases in expenses related to public filings, uncollectable check expense and directors' compensation expense.

Non-interest expenses increased $191,000, or 10.1%, to $2.1 million for the quarter ended December 31, 2022 from $1.9 million for the quarter ended December 31, 2021. The increase was principally due to an increase in salaries and employee benefits of $83,000, attributed to ESOP expenses incurred in the current year, an increase in headcount, and increases to employee salaries and health insurance benefits.

Income tax expense was $65,000 for the three months ended December 31, 2022, compared to $170,000 for the three months ended September 30, 2022 and $32,000 for the three months ended December 31, 2021. The decrease in the effective tax rate for the three months ended December 31, 2022, compared to the three months ended September 30, 2022 was due to increases in tax-exempt municipal securities income. The increase in the effective tax rate for the three months ended December 31, 2022, compared to the three months ended December 31, 2021 was due to decreases in tax-exempt municipal securities income and decreases in bank-owned life insurance income.

**Year-to-Date Operating Results**

Net interest income increased on a fully tax-equivalent basis by $702,000, or 17.3%, to $4.8 million for the six months ended December 31, 2022 from $4.1 million for the six months ended December 31, 2021. Total interest-earning assets income increased $702,000 from the prior year period due to an increase in the average balance of securities and higher average yields earned on securities and cash and short-term investments. An increase in the average balance of securities of $38.1 million, or 34.0%, and a 16 basis point increase in the average yield earned on securities contributed to a $550,000 increase in securities income. The interest earned on cash and short-term investments increased $217,000 from the prior year, due to a 270 basis point improvement in the average yield earned due to the higher interest rate environment, partially offset by a $21.7 million decrease in the average balance. Partially offsetting the increase in interest and dividend income was a $47,000 increase in the interest expense. The increase in the interest paid on certificates of deposit of $49,000 from the prior year period contributed to a 5 basis point increase in the cost of interest-bearing liabilities. The net interest margin improved 26 basis points for the six months ended December 31, 2022, to 2.76%, from 2.50% in the prior year.

The Company did not recognize a provision for loan losses for the six months ended December 31, 2022 compared to a provision for loan losses of $25,000 in the prior year period. For the six months ended December 31, 2021, loan growth was the primary contributor to the provision for loan losses.

Non-interest income decreased $65,000, or 15.6%, to $352,000 for the six months ended December 31, 2022 from $417,000 in the prior year period, principally due to a decrease of $48,000 in the gain on sale of securities available for sale and a $22,000 decrease in income on bank-owned life insurance. Excluding the gain on sale of securities available for sale, which management believes is a non-recurring operating activity, non-interest income would have decreased $17,000, or 4.6% from the prior year period.

Non-interest expenses increased $287,000, or 8.1%, to $3.8 million for the six months ended December 31, 2022 from $3.5 million for the six months ended December 31, 2021. Salaries and benefits increased $121,000, or 5.6%, to $2.3 million, due to annual increases to salaries and health insurance of employees, an increase in headcount, and the addition of ESOP expense in the current year. Occupancy and equipment expense increased $80,000, or 19.1%, to $498,000 for the six months ended December 31, 2022 from $418,000 for the six months ended December 31, 2021, due to the renewal of a branch lease in the current fiscal year and for increases to service maintenance contracts. Advertising expense increased $32,000 from the prior year period due to an employment agency fee incurred during the six months ended December 31, 2022. Other general and administrative expense increased $47,000, or 6.8% from the prior year period due to increases in professional fees.

Income tax expense was $235,000 for the six months ended December 31, 2022 compared to income tax expense of $132,000 for the six months ended December 31, 2021.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------

**Balance Sheet**

At December 31, 2022, total assets amounted to $356.8 million, compared to $360.9 million at September 30, 2022, a decrease of $4.1 million, or 1.1%, as a $5.2 million decrease in total cash and cash equivalents and a $2.7 million decrease in securities held to maturity were partially offset by a $3.4 million increase in total loans from the prior quarter. Commercial real estate loans were the main contributor to total loan growth, as commercial real estate loans grew $5.4 million, or 34.8%, to $21.1 million at December 31, 2022, from $15.6 million at September 30, 2022. Deposits decreased by $4.6 million, or 1.6%, in the quarter, as the Bank is experiencing decreases of customer deposits with the absence of government stimulus and increases in inflation, in addition to mix-shift changes by depositors to higher-yielding term certificates due to the higher interest rate environment.

Total stockholders' equity was $75.3 million at December 31, 2022 compared to $74.9 million at September 30, 2022. The increase of $362,000 reflects net income of $341,000 and earned ESOP compensation of $26,000, partially offset by other comprehensive losses of $1,000.

Total assets at December 31, 2022 decreased $5.0 million, or 1.4%, from $361.8 million at December 31, 2021. Contributing to the decrease in assets was a decrease of $37.3 million in cash and cash equivalents to $10.6 million at December 31, 2022 from $47.8 million at December 31, 2021, partially offset by a $26.5 million increase in securities held to maturity and $5.7 million in loan growth. Commercial real estate loans increased by $5.6 million, or 35.9%, as we focused on diversifying our loan mix. Total deposits decreased by $32.1 million, or 10.4%, to $275.5 million at December 31, 2022 from $307.6 million at December 31, 2021, principally due to the utilization of subscription funds held in escrow to purchase shares in the initial public offering.

Total stockholders' equity was $75.3 million at December 31, 2022 compared to $49.3 million at December 31, 2021. The increase of $25.9 million relates mainly to net proceeds from the initial public offering of $27.8 million and net income earned during the previous twelve months of $622,000, partially offset by the establishment of the Company's ESOP plan, net of earned compensation of $2.5 million.

**About CFSB Bancorp, Inc.**

CFSB Bancorp, Inc. is a federal corporation organized as the mid-tier holding company of Colonial Federal Savings Bank and is the majority-owned subsidiary of 15 Beach, MHC. Colonial Federal Savings Bank is a federally chartered stock savings bank that has served the banking needs of its customers on the south shore of Massachusetts since 1889. It operates from three full-service offices and one limited-service office in Quincy, Holbrook and Weymouth, Massachusetts.

**Forward Looking Statements**

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, which can be identified by the use of words such as "estimate," "project," "believe," "intend," "anticipate," "assume," "plan," "seek," "expect," "will," "may," "should," "indicate," "would," "believe," "contemplate," "continue," "target" and words of similar meaning. These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. Certain factors that could cause actual results to differ materially from expected results include the impact of the COVID-19 pandemic or any other pandemic on our operations and financial results and those of our customers, increased competitive pressures, demand for loan products, deposit flows, changes in the interest rate environment, the effects of inflation, potential recessionary conditions, general economic conditions or conditions within the securities markets, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Board of Governors of the FRB, changes in the quality, size and composition of our loan and securities portfolios, changes in demand for our products and services, legislative, accounting, tax and regulatory changes, the current or anticipated impact of military conflict, terrorism or other geopolitical events, a failure in or breach of our operational or security systems or infrastructure, including cyberattacks that could adversely affect the Company's financial condition and results of operations and the business in which the Company and the Bank are engaged, the failure to maintain current technologies and the failure to retain or attract employees.

You should not place undue reliance on forward-looking statements. CFSB Bancorp, Inc. undertakes no obligation to revise these forward-looking statements or to reflect events or circumstances after the date of this press release.

**Non-GAAP Financial Measures**

The Company uses certain non-GAAP financial measures, such as return on average assets, return on average equity, the efficiency ratio, profit percentage, tangible book value per share, non-interest income to total income and, where applicable, as adjusted for non-recurring items. These non-GAAP financial measures provide information for investors to effectively analyze financial trends of on-going business activities, and to enhance comparability with peers across the financial services sector.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------

CFSB Bancorp, Inc. and Subsidiary

Consolidated Balance Sheets (Unaudited)

(In thousands, except per share data)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  |  |  |  | **% Change** | **% Change** |
|  | **December 31,** | **September 30,** | **December 31,** | **Dec 2022 vs.** | **Dec 2022 vs.** |
|  | **2022** | **2022** | **2021** | **Sep 2022** | **Dec 2021** |
| **Assets** |  |  |  |  |  |
| Cash and due from banks | $1502 | $1481 | $1475 | 1.4% | 1.8% |
| Short-term investments | 9072 | 14260 | 46358 | (36.4)% | (80.4)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total cash and cash equivalents | 10574 | 15741 | 47833 | (32.8)% | (77.9)% |
| Certificates of deposit | - | - | 980 | -% | (100.0)% |
| Securities available for sale, at fair value | 168 | 183 | 254 | (8.2)% | (33.9)% |
| Securities held to maturity, at amortized cost | 149473 | 152141 | 122931 | (1.8)% | 21.6% |
| Loans: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;1-4 family | 140898 | 143417 | 139079 | (1.8)% | 1.3% |
| &nbsp;&nbsp;&nbsp;&nbsp;Multifamily | 13239 | 13055 | 16173 | 1.4% | (18.1)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Second mortgages and home equity lines of credit | 2590 | 2514 | 2162 | 3.0% | 19.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Construction | 600 | 415 | - | 44.6% | -% |
| &nbsp;&nbsp;&nbsp;&nbsp;Commercial | 21077 | 15639 | 15508 | 34.8% | 35.9% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total mortgage loans on real estate | 178404 | 175040 | 172922 | 1.9% | 3.2% |
| &nbsp;&nbsp;&nbsp;&nbsp;Consumer | 63 | 71 | 111 | (11.3)% | (43.2)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Home improvement | 2232 | 2231 | 1999 | 0.0% | 11.7% |
| Total loans | 180699 | 177342 | 175032 | 1.9% | 3.2% |
| Allowance for loan losses | (1747) | (1747) | (1747) | 0.0% | 0.0% |
| Net deferred loan costs and fees, and purchase premiums | (383) | (350) | (354) | 9.4% | 8.2% |
| Loans, net | 178569 | 175245 | 172931 | 1.9% | 3.3% |
| Federal Home Loan Bank of Boston stock, at cost | 191 | 191 | 453 | 0.0% | (57.8)% |
| Premises and equipment, net | 3272 | 3310 | 3337 | (1.1)% | (1.9)% |
| Accrued interest receivable | 1303 | 1306 | 1112 | (0.2)% | 17.2% |
| Bank-owned life insurance | 10271 | 10208 | 10008 | 0.6% | 2.6% |
| Deferred tax asset | 1001 | 1139 | 592 | (12.1)% | 69.1% |
| Operating lease right of use asset | 999 | 1021 | - | (2.2)% | -% |
| Other assets | 1012 | 457 | 1398 | 121.4% | (27.6)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $356833 | $360942 | $361829 | (1.1)% | (1.4)% |
| **Liabilities and Stockholders' Equity** |  |  |  |  |  |
| Deposits: |  |  |  |  |  |
| &nbsp;&nbsp;Non-interest bearing NOW and demand | $32618 | $34148 | $52378 | (4.5)% | (37.7)% |
| &nbsp;&nbsp;Interest bearing NOW and demand | 32241 | 32791 | 33082 | (1.7)% | (2.5)% |
| &nbsp;&nbsp;Regular and other | 69924 | 74703 | 71975 | (6.4)% | (2.8)% |
| &nbsp;&nbsp;Money market accounts | 37470 | 43349 | 41173 | (13.6)% | (9.0)% |
| &nbsp;&nbsp;Term certificates | 103209 | 95061 | 108952 | 8.6% | (5.3)% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total deposits | 275462 | 280052 | 307560 | (1.6)% | (10.4)% |
| Federal Home Loan Bank of Boston advances | - | - | 288 | -% | (100.0)% |
| Mortgagors' escrow accounts | 1680 | 1618 | 1650 | 3.8% | 1.8% |
| Operating lease liability | 1003 | 1023 | - | (2.0)% | -% |
| Accrued expenses and other liabilities | 3409 | 3332 | 2991 | 2.3% | 14.0% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 281554 | 286025 | 312489 | (1.6)% | (9.9)% |
| Stockholders' Equity: |  |  |  |  |  |
| &nbsp;&nbsp;Common stock | 65 | 65 | - | 0.0% | -% |
| &nbsp;&nbsp;Additional paid-in capital | 27714 | 27718 | - | (0.0)% | -% |
| &nbsp;&nbsp;Retained earnings | 49956 | 49615 | 49334 | 0.7% | 1.3% |
| &nbsp;&nbsp;Accumulated other comprehensive income (loss), net of tax | (2) | (1) | 6 | 100.0% | (133.3)% |
| &nbsp;&nbsp;Unearned compensation - ESOP | (2454) | (2480) | - | (1.0)% | -% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 75279 | 74917 | 49340 | 0.5% | 52.6% |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and stockholders' equity | $356833 | $360942 | $361829 | (1.1)% | (1.4)% |

---

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------

CFSB Bancorp, Inc. and Subsidiary

Consolidated Statements of Net Income (Unaudited)

(In thousands, except per share data)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** |
|  | **December 31,** | **September 30,** | **December 31,** | **December 31,** | **December 31,** |
|  | **2022** | **2022** | **2021** | **2022** | **2021** |
| Interest and dividend income: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest and fees on loans | $1657 | $1619 | $1640 | $3276 | $3294 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest and dividends on debt securities: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Taxable | 795 | 751 | 492 | 1546 | 959 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Tax-exempt | 106 | 108 | 120 | 214 | 243 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest on short-term investments and certificates of deposit | 123 | 127 | 16 | 250 | 33 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total interest and dividend income | 2681 | 2605 | 2268 | 5286 | 4529 |
| Interest expense: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Deposits | 340 | 242 | 255 | 582 | 529 |
| &nbsp;&nbsp;&nbsp;&nbsp;Borrowings | - | - | 2 | - | 6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total interest expense | 340 | 242 | 257 | 582 | 535 |
| Net interest income | 2341 | 2363 | 2011 | 4704 | 3994 |
| Provision for loan losses | - | - | 10 | - | 25 |
| Net interest income after provision for loan losses | 2341 | 2363 | 2001 | 4704 | 3969 |
| Non-interest income: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Customer service fees | 36 | 37 | 31 | 73 | 61 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income on bank-owned life insurance | 63 | 64 | 75 | 127 | 149 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of securities available for sale | - | - | - | - | 48 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income | 53 | 99 | 55 | 152 | 159 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total non-interest income | 152 | 200 | 161 | 352 | 417 |
| Non-interest expenses: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Salaries and employee benefits | 1250 | 1018 | 1167 | 2268 | 2147 |
| &nbsp;&nbsp;&nbsp;&nbsp;Occupancy and equipment | 255 | 243 | 208 | 498 | 418 |
| &nbsp;&nbsp;&nbsp;&nbsp;Advertising | 71 | 39 | 37 | 110 | 78 |
| &nbsp;&nbsp;&nbsp;&nbsp;Data processing | 84 | 94 | 91 | 178 | 171 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deposit insurance | 22 | 21 | 21 | 43 | 43 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other general and administrative | 405 | 333 | 372 | 738 | 691 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total non-interest expenses | 2087 | 1748 | 1896 | 3835 | 3548 |
| Income before income taxes | 406 | 815 | 266 | 1221 | 838 |
| Provision for income taxes | 65 | 170 | 32 | 235 | 132 |
| Net income | $341 | $645 | $234 | $986 | $706 |
| Net income per share: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | $0.05 | $0.10 | N/A | $0.16 | N/A |
| Weighted average shares outstanding: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic and diluted | 6274542 | 6271977 | N/A | 6273260 | N/A |

---

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------

CFSB Bancorp, Inc. and Subsidiary

Average Balances and Yields, Fully Tax-Equivalent Basis (Unaudited)

(Dollars in thousands)

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** |
|  | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** | **Three Months Ended** |
|  | **December 31, 2022** | **December 31, 2022** | **December 31, 2022** | **September 30, 2022** | **September 30, 2022** | **September 30, 2022** | **December 31, 2021** | **December 31, 2021** | **December 31, 2021** |
|  | **Average** | **Interest** | **Average** | **Average** | **Interest** | **Average** | **Average** | **Interest** | **Average** |
|  | **Outstanding** | **Earned/** | **Yield/** | **Outstanding** | **Earned/** | **Yield/** | **Outstanding** | **Earned/** | **Yield/** |
| (Dollars in thousands) | **Balance** | **Paid** | **Rate** | **Balance** | **Paid** | **Rate** | **Balance** | **Paid** | **Rate** |
| **Interest-earning assets:** |  |  |  |  |  |  |  |  |  |
| Loans | $177648 | $1657 | 3.73% | $176638 | $1619 | 3.67% | $172505 | $1640 | 3.80% |
| Securities (1) | 151249 | 927 | 2.45% | 148774 | 888 | 2.39% | 117441 | 644 | 2.19% |
| Cash and short-term investments | 13153 | 123 | 3.74% | 21717 | 127 | 2.34% | 37190 | 16 | 0.17% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-earning assets | 342050 | 2707 | 3.17% | 347129 | 2634 | 3.04% | 327136 | 2300 | 2.81% |
| Noninterest-earning assets | 16747 |  |  | 15933 |  |  | 14340 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets | $358797 |  |  | $363062 |  |  | $341476 |  |  |
| **Interest-bearing liabilities:** |  |  |  |  |  |  |  |  |  |
| Interest-bearing demand deposits | $33557 | $4 | 0.05% | $33133 | $4 | 0.05% | $30903 | $4 | 0.05% |
| Savings deposits | 72708 | 18 | 0.10% | 75444 | 19 | 0.10% | 72233 | 18 | 0.10% |
| Money market deposits | 39876 | 27 | 0.27% | 45493 | 31 | 0.27% | 41411 | 27 | 0.26% |
| Certificates of deposit | 99041 | 291 | 1.18% | 97153 | 188 | 0.77% | 109563 | 206 | 0.75% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-bearing deposits | 245182 | 340 | 0.55% | 251223 | 242 | 0.39% | 254110 | 255 | 0.40% |
| FHLB advances | - | - | 0.00% | - | - | 0.00% | 345 | 2 | 2.32% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-bearing liabilities | 245182 | 340 | 0.55% | 251223 | 242 | 0.39% | 254455 | 257 | 0.40% |
| **Noninterest-bearing liabilities:** |  |  |  |  |  |  |  |  |  |
| Noninterest-bearing demand deposits | 32887 |  |  | 32522 |  |  | 34168 |  |  |
| Other noninterest-bearing liabilities | 5554 |  |  | 3195 |  |  | 3515 |  |  |
| Total liabilities | 283623 |  |  | 286940 |  |  | 292138 |  |  |
| Total stockholders' equity | 75174 |  |  | 76122 |  |  | 49338 |  |  |
| Total liabilities and stockholders' equity | $358797 |  |  | $363062 |  |  | $341476 |  |  |
| Net interest income |  | $2367 |  |  | $2392 |  |  | $2043 |  |
| Net interest rate spread(2) |  |  | 2.62% |  |  | 2.65% |  |  | 2.41% |
| Net interest-earning assets(3) | $96868 |  |  | $95906 |  |  | $72681 |  |  |
| Net interest margin(4) |  |  | 2.77% |  |  | 2.76% |  |  | 2.50% |
| Cost of deposits (5) |  |  | 0.49% |  |  | 0.34% |  |  | 0.35% |
| Cost of funds (6) |  |  | 0.49% |  |  | 0.34% |  |  | 0.36% |
| Ratio of interest-earning assets to interest-bearing liabilities | 139.51% |  |  | 138.18% |  |  | 128.56% |  |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)Includes tax equivalent adjustments for municipal securities, based on a statutory tax rate of 21%, of $26,000, $29,000, and $32,000 for the three months ended December 31, 2022, September 30, 2022 and December 31, 2021, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)Net interest rate spread represents the difference between the weighted average yield earned on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3)Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4)Net interest margin represents net interest income divided by average total interest-earning assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(5)Cost of deposits represents the total interest paid on deposits, divided by total interest-bearing deposits plus total noninterest-bearing deposits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(6)Cost of funds represents the total interest paid on liabilities, divided by total interest-bearing liabilities plus total noninterest-bearing deposits.

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------

CFSB Bancorp, Inc. and Subsidiary

Average Balances and Yields, Fully Tax-Equivalent Basis (Unaudited)

(Dollars in thousands)

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** | **Average Balance and Yields** |
|  | **Year to Date** | **Year to Date** | **Year to Date** | **Year to Date** | **Year to Date** | **Year to Date** |
|  | **December 31, 2022** | **December 31, 2022** | **December 31, 2022** | **December 31, 2021** | **December 31, 2021** | **December 31, 2021** |
|  | **Average** | **Interest** | **Average** | **Average** | **Interest** | **Average** |
|  | **Outstanding** | **Earned/** | **Yield/** | **Outstanding** | **Earned/** | **Yield/** |
| (Dollars in thousands) | **Balance** | **Paid** | **Rate** | **Balance** | **Paid** | **Rate** |
| **Interest-earning assets:** |  |  |  |  |  |  |
| Loans | $177143 | $3276 | 3.70% | $173701 | $3294 | 3.79% |
| Securities (1) | 150011 | 1817 | 2.42% | 111952 | 1267 | 2.26% |
| Cash and short-term investments | 17435 | 250 | 2.87% | 39107 | 33 | 0.17% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-earning assets | 344589 | 5343 | 3.10% | 324760 | 4594 | 2.83% |
| Noninterest-earning assets | 16342 |  |  | 14117 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total assets | $360931 |  |  | $338877 |  |  |
| **Interest-bearing liabilities:** |  |  |  |  |  |  |
| Interest-bearing demand deposits | $33346 | $8 | 0.05% | $30786 | $8 | 0.05% |
| Savings deposits | 74076 | 37 | 0.10% | 71667 | 37 | 0.10% |
| Money market deposits | 42685 | 58 | 0.27% | 41266 | 54 | 0.26% |
| Certificates of deposit | 98097 | 479 | 0.98% | 110088 | 430 | 0.78% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-bearing deposits | 248204 | 582 | 0.47% | 253807 | 529 | 0.42% |
| FHLB advances | - | - | 0.00% | 456 | 6 | 2.63% |
| &nbsp;&nbsp;&nbsp;&nbsp;Total interest-bearing liabilities | 248204 | 582 | 0.47% | 254263 | 535 | 0.42% |
| **Noninterest-bearing liabilities:** |  |  |  |  |  |  |
| Noninterest-bearing demand deposits | 32702 |  |  | 32018 |  |  |
| Other noninterest-bearing liabilities | 5127 |  |  | 3474 |  |  |
| Total liabilities | 286033 |  |  | 289755 |  |  |
| Total stockholders' equity | 74898 |  |  | 49122 |  |  |
| Total liabilities and stockholders' equity | $360931 |  |  | $338877 |  |  |
| Net interest income |  | $4761 |  |  | $4059 |  |
| Net interest rate spread(2) |  |  | 2.63% |  |  | 2.41% |
| Net interest-earning assets(3) | $96385 |  |  | $70497 |  |  |
| Net interest margin(4) |  |  | 2.76% |  |  | 2.50% |
| Cost of deposits (5) |  |  | 0.41% |  |  | 0.37% |
| Cost of funds (6) |  |  | 0.41% |  |  | 0.37% |
| Ratio of interest-earning assets to interest-bearing liabilities | 138.83% |  |  | 127.73% |  |  |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)Includes tax equivalent adjustments for municipal securities, based on a statutory tax rate of 21%, of $57,000 and $65,000 for the six months ended December 31, 2022 and December 31, 2021, respectively.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)Net interest rate spread represents the difference between the weighted average yield earned on interest-earning assets and the weighted average rate paid on interest-bearing liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3)Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4)Net interest margin represents net interest income divided by average total interest-earning assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(5)Cost of deposits represents the total interest paid on deposits, divided by total interest-bearing deposits plus total noninterest-bearing deposits.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(6)Cost of funds represents the total interest paid on liabilities, divided by total interest-bearing liabilities plus total noninterest-bearing deposits.

CFSB Bancorp, Inc. and Subsidiary

Reconciliation of Fully Tax-Equivalent Income (Unaudited)

(In thousands)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** |
|  | **December 31,** | **September 30,** | **December 31,** | **December 31,** | **December 31,** |
|  | **2022** | **2022** | **2021** | **2022** | **2021** |
| Securities interest income (no tax adjustment) | $901 | $859 | $612 | $1760 | $1202 |
| &nbsp;&nbsp;Tax-equivalent adjustment | 26 | 29 | 32 | 57 | 65 |
| Securities (tax-equivalent basis) | $927 | $888 | $644 | $1817 | $1267 |
| Net interest income (no tax adjustment) | 2341 | 2363 | 2011 | 4704 | 3994 |
| &nbsp;&nbsp;Tax-equivalent adjustment | 26 | 29 | 32 | 57 | 65 |
| Net interest income (tax-equivalent adjustment) | $2367 | $2392 | $2043 | $4761 | $4059 |

---

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------

CFSB Bancorp, Inc. and Subsidiary

Selected Financial Highlights (Unaudited)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **At or for the Three Months Ended** | **At or for the Three Months Ended** | **At or for the Three Months Ended** | **At or for the Six Months Ended** | **At or for the Six Months Ended** |
|  | **December 31,** | **September 30,** | **December 31,** | **December 31,** | **December 31,** |
| **(In thousands, except share and per share amounts)** | **2022** | **2022** | **2021** | **2022** | **2021** |
| **Performance Ratios** |  |  |  |  |  |
| Return on average assets: (1, 5) |  |  |  |  |  |
| &nbsp;&nbsp;GAAP | 0.38% | 0.71% | 0.27% | 0.55% | 0.42% |
| &nbsp;&nbsp;Non-GAAP (2) | 0.38% | 0.71% | 0.26% | 0.55% | 0.39% |
| Return on average equity: (1, 6) |  |  |  |  |  |
| &nbsp;&nbsp;GAAP | 1.81% | 3.39% | 1.90% | 2.63% | 2.87% |
| &nbsp;&nbsp;Non-GAAP (2) | 1.81% | 3.39% | 1.90% | 2.63% | 2.71% |
| Noninterest expense to average assets | 2.33% | 1.93% | 2.22% | 2.13% | 2.09% |
| Total loans to total deposits | 65.6% | 63.3% | 56.9% | 65.6% | 56.9% |
| Total loans to total assets | 50.6% | 49.1% | 48.4% | 50.6% | 48.4% |
| Efficiency ratio: (7) |  |  |  |  |  |
| &nbsp;&nbsp;GAAP | 83.7% | 68.2% | 87.3% | 75.9% | 80.4% |
| &nbsp;&nbsp;Non-GAAP (2) | 83.7% | 68.2% | 87.3% | 75.9% | 81.3% |
| **Capital Ratios** |  |  |  |  |  |
| Total capital to risk-weighted assets | 32.6% | 34.3% | 29.3% | 32.6% | 29.3% |
| Common equity tier 1 capital to risk-weighted assets | 31.7% | 33.4% | 28.3% | 31.7% | 28.3% |
| Tier 1 capital to risk-weighted assets | 31.7% | 33.4% | 28.3% | 31.7% | 28.3% |
| Tier 1 capital to average assets (3) | 17.4% | 17.7% | 14.4% | 17.4% | 14.4% |
| **Asset Quality Ratios** |  |  |  |  |  |
| Allowance for loan losses as a percentage of total loans (4) | 0.97% | 0.99% | 1.00% | 0.97% | 1.00% |
| Allowance for loan losses as a percentage of non-performing loans | NM | NM | NM | NM | NM |
| Net (charge-offs) recoveries to average outstanding loans | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Non-performing loans as a percentage of total loans | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Non-performing loans as a percentage of total assets | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Total non-performing loans as a percentage of total assets | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| **Informational Items** |  |  |  |  |  |
| Fair value of held to maturity securities | $132625 | $133775 | $133593 | $132625 | $133593 |
| Book value per share (8) | $11.54 | $11.49 | N/A | $11.54 | N/A |
| Outstanding shares | 6521642 | 6521642 | N/A | 6521642 | N/A |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)Annualized for the periods presented.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)See page 8 - Reconciliation of GAAP to Non-GAAP Net Income.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(3)Average assets calculated on a quarterly and year to date basis for the periods presented.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(4)Total loans exclude net deferred loan costs and fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(5)Represents net income divided by average assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(6)Represents net income divided by average stockholders' equity

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(7)Represents total non-interest expenses divided by net income and non-interest income.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(8)Represents total stockholders' equity divided by outstanding shares at period end.

CFSB Bancorp, Inc. and Subsidiary

Reconciliation of GAAP to Non-GAAP Net Income (Unaudited)

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended** | **For the Three Months Ended** | **For the Three Months Ended** | **For the Six Months Ended** | **For the Six Months Ended** |
|  | **December 31,** | **September 30,** | **December 31,** | **December 31,** | **December 31,** |
| **(In thousands, except per share amounts)** | **2022** | **2022** | **2021** | **2022** | **2021** |
| Net income, GAAP basis | $341 | $645 | $234 | $986 | $706 |
| &nbsp;&nbsp;Adjustments to GAAP Net Income: |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of available for sale securities | - | - | - | - | (48) |
| &nbsp;&nbsp;&nbsp;&nbsp;Tax effect of adjustments to net income, GAAP basis | - | - | - | - | 8 |
| Adjusted net income, non-GAAP basis | $341 | $645 | $234 | $986 | $666 |
| Earnings per share, non-GAAP basis | $0.05 | $0.10 | N/A | $0.16 | N/A |

---

____________________________________________________________________________________________________________

15 Beach Street, Quincy, MA 02170 \| 617.471.0750 \| **colonialfed.com**

------