Statement Regarding Forward-Looking Statements


Certain statements contained herein are "forward looking statements" within the
meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These forward-looking statements are generally
identified by use of the words "believe," "expect," "intend," "anticipate,"
"estimate," "project" or similar expressions, or future or conditional verbs,
such as "will," "would," "should," "could," or "may." The Company's ability to
predict results or the actual effect of future plans or strategies is inherently
uncertain. No assurance can be given that the future results covered by
forward-looking statements will be achieved. Certain forward-looking statements
are included in this Form 10-Q, principally in the section captioned
"Management's Discussion and Analysis of Financial Condition and Results of
Operations." In addition to the factors described in Item 1A - Risk Factors,
factors which could have a material adverse effect on the operations of the
Company and its subsidiaries include, but are not limited to:

our business, financial condition, liquidity, capital and results of operations

? have been, and will likely continue to be, adversely affected by the COVID-19

pandemic;

? risks and uncertainties related to the COVID-19 pandemic and resulting

governmental and societal response;

? impact on our interest earning asset yield volatility as PPP loans are forgiven

by the SBA;

? risks related to the variety of litigation and other proceedings described in

the "Legal Proceedings" section;

? general economic conditions, either nationally or in our market area, that are

worse than expected;

? competition within our market area that is stronger than expected;

? changes in the level and direction of loan delinquencies and charge-offs and


   changes in estimates of the adequacy of the allowance for loan losses;

? our ability to access cost-effective funding;

? fluctuations in real estate values and both residential and commercial real

estate market conditions;

? demand for loans and deposits in our market area;

? changes in our partnership with a third-party mortgage banking company;

? our ability to maintain sufficient sources of liquidity to satisfy our short

and long-term liquidity needs;

? our ability to continue to implement our business strategies;

? competition among depository and other financial institutions;

inflation and changes in market interest rates that reduce our margins and

yields, reduce the fair value of financial instruments or reduce our volume of

? loan originations, or increase the level of defaults, losses and prepayments on


   loans we have made and make, whether held in portfolio or sold in the secondary
   market;


                                       36

  Table of Contents

? adverse changes in the securities markets;

? changes in laws or government regulations or policies affecting financial

institutions, including changes in regulatory fees and capital requirements;

? non-compliance with certain laws and regulations could subject us to fines or

other regulatory sanctions;

? our ability to manage market risk, credit risk and operational risk;

? our ability to enter new markets successfully and capitalize on growth

opportunities;

? the imposition of tariffs or other domestic or international governmental

polices impacting the value of the products of our borrowers;

our ability to successfully integrate into our operations any assets,

? liabilities or systems we may acquire, as well as new management personnel or

customers, and our ability to realize related revenue synergies and cost

savings within expected time frames and any goodwill charges related thereto;

? changes in consumer spending, borrowing and savings habits;

? our ability to maintain our reputation;

? our ability to prevent or mitigate fraudulent activity;

? changes in cost of legal expenses, including defending against significant

litigation;

changes in accounting policies and practices, as may be adopted by the bank

? regulatory agencies, the Financial Accounting Standards Board, the Securities

and Exchange Commission or the Public Company Accounting Oversight Board;

? our ability to retain key employees;

? our ability to evaluate the amount and timing of recognition of future tax

assets and liabilities;

? our compensation expense associated with equity benefits allocated or awarded

to our employees in the future; and

? changes in the financial condition, results of operations or future prospects

of issuers of securities that we own.


Additional factors that may affect our results are discussed in the annual
report on Form 10-K, for the fiscal year ended June 30, 2021, under the heading
"Risk Factors" and this Form 10-Q, under the heading "Risk Factors." The Company
disclaims any obligation to revise or update any forward-looking statements
contained in this quarterly report on Form 10-Q to reflect future events or
developments.

Overview



Net Interest Income. Our primary source of income is net interest income. Net
interest income is the difference between interest income, which is the income
we earn on our loans and investments, and interest expense, which is the
interest we pay on our deposits and borrowings.

Provision for Loan Losses. The allowance for loan losses is a valuation
allowance for probable incurred credit losses. The allowance for loan losses is
increased through charges to the provision for loan losses. Loans are charged
against the allowance when management believes that the collectability of the
principal loan amount is not probable. Recoveries on loans previously
charged-off, if any, are credited to the allowance for loan losses when
realized. We may incur elevated provision for loan losses and charge-offs due to
the adverse impact of the pandemic on the economy of our market area and our
customers.

Non-interest Income. Our primary sources of non-interest income are banking fees
and service charges, insurance and wealth management services income. Our
non-interest income also includes net gains or losses on equity securities, net
realized gains or losses on available for sale securities and other income.

Non-Interest Expenses. Our non-interest expenses consist of salaries and employee benefits, net occupancy and equipment, data processing, advertising and marketing, federal deposit insurance premiums, professional fees, and other general and administrative expenses.

Salaries and employee benefits consist primarily of salaries and wages paid to our employees, payroll taxes, and expenses for worker's compensation and disability insurance, health insurance, retirement plans and other employee benefits, as well as commissions and other incentives.



                                       37

Table of Contents


Occupancy and equipment expenses, which are the fixed and variable costs of
buildings and equipment, consist primarily of depreciation charges, rental
expenses, furniture and equipment expenses, maintenance, real estate taxes and
costs of utilities. Depreciation of premises and equipment is computed using a
straight-line method based on the estimated useful lives of the related assets
or the expected lease terms, if shorter.

Data processing expenses are fees we pay to third parties for use of their software and for processing customer information, deposits and loans.



Advertising and marketing includes most marketing expenses including multi-media
advertising (public and in-store), promotional events and materials, civic and
sales focused memberships, and community support.

Federal deposit insurance premiums are payments we make to the Federal Deposit Insurance Corporation for insurance of our deposit accounts.

Professional fees includes legal and other consulting expenses.

Other expenses include expenses for professional services, office supplies, postage, telephone, insurance and other miscellaneous operating expenses.


Income Tax Expense. Our income tax expense is the total of the current year
income tax due or refundable and the change in deferred tax assets and
liabilities. Deferred tax assets and liabilities are the expected future tax
amounts for the temporary differences between the carrying amounts and the tax
basis of assets and liabilities, computed using enacted tax rates. A valuation
allowance, if needed, reduces deferred tax assets to the amounts expected to be
realized.

Recent Developments

COVID-19 Pandemic

Although there is a high degree of uncertainty around the magnitude and duration
of the economic impact of the COVID-19 pandemic, the Company's management
believes that it was well positioned with adequate levels of capital as of
September 30, 2021. At September 30, 2021, all of the Bank's regulatory capital
ratios exceeded all well-capitalized standards. More specifically, the Bank's
Tier 1 Leverage Ratio, a common measure to evaluate a financial institution's
capital strength, was 9.78% at September 30, 2021.

In addition, management believes the Company was well positioned with adequate
levels of liquidity as of September 30, 2021. The Bank maintains a funding base
largely comprised of core noninterest bearing demand deposit accounts and low
cost interest-bearing savings and money market deposit accounts with customers
that operate, reside or work within its branch footprint. At September 30, 2021,
the Company's cash and cash equivalents balance was $478.6 million. The Company
also maintains an available-for-sale investment securities portfolio, comprised
primarily of highly liquid U.S. Treasury securities and highly-rated municipal
securities. This portfolio not only generates interest income, but also serves
as a ready source of liquidity. At September 30, 2021, the Company's
available-for-sale investment securities portfolio totaled $310.7 million.  The
Bank's unused borrowing capacity at the Federal Home Loan Bank of New York at
September 30, 2021 was $143.1 million.

The Bank participated in the PPP, a specialized low-interest (1%) forgivable
loan program funded by the U.S. Treasury Department and administered by the SBA.
The SBA will guarantee 100% of the PPP loans made to eligible borrowers. As of
September 30, 2021, the Bank's commercial loan portfolio included 237 PPP loans
totaling $32.1 million. The Bank assisted a substantial number of its PPP
borrowers with forgiveness requests during the first fiscal quarter of 2022 and
expects to assist the majority of its remaining PPP borrowers with forgiveness
requests during the second and third fiscal quarters of 2022. As of September
30, 2021, the Bank has received forgiveness or loan payoffs related to 730
borrowers' PPP loans for a total of $83.3 million.

From a credit risk and lending perspective, the Company has taken actions to
identify and assess its COVID-19 related credit exposures based on asset class
and borrower type. Through September 30, 2021, no specific COVID-19 related
credit impairment was identified within the Company's investment securities
portfolio, including the Company's

                                       38

Table of Contents



municipal securities portfolio. With respect to the Company's lending
activities, the Company implemented customer payment deferral programs to assist
both consumer and commercial borrowers that may be experiencing financial
hardship due to COVID-19 related challenges, whereby short-term deferrals of
payments (generally three to six months) have been provided. In relation to its
consumer borrowers, as of September 30, 2021, the Company had COVID-19 related
financial hardship payment deferrals totaling two loans representing $849,000 of
the Company's residential mortgage, home equity loans and lines of credit, and
consumer loan balances. In relation to its commercial borrowers, as of September
30, 2021, the Company had COVID-19 related financial hardship payment deferrals
totaling six loans representing $25.8 million of the Company's commercial loan
balances. Loans in deferment status will continue to accrue interest during the
deferment period unless otherwise classified as nonperforming. Consistent with
the CARES Act and industry regulatory guidance, borrowers that were otherwise
current on loan payments that were granted COVID-19 related financial hardship
payment deferrals will continue to be reported as current loans throughout the
agreed upon deferral period and not classified as troubled-debt restructured
loans. Borrowers that were delinquent in their payments to the Bank prior to
requesting a COVID-19 related financial hardship payment deferral, were reviewed
on a case by case basis for troubled debt restructure classification and
non-performing loan status. In the instances where the Bank granted a payment
deferral to a delinquent borrower, the borrower's delinquency status was frozen
as of March 20, 2020, and their loans will continue to be reported as delinquent
during the deferment period based on their delinquency status as of March 20,
2020. There are borrowers continuing to experience COVID-19 related financial
hardships. The Company believes that delinquent and nonperforming loans may
increase in future periods as borrowers that continue to experience COVID-19
related financial hardships may be unable to continue loan payments consistent
with their contractual obligations and the Company may be required to make
additional provisions for loan losses.

The COVID-19 crisis is expected to continue to adversely impact the Company's
financial results, as well as demand for its services and products in fiscal
year 2022 and potentially beyond. The short and long-term implications of the
COVID-19 crisis, and related monetary and fiscal stimulus measures, on the
Company's future operations, revenues, earnings results, allowance for loan
losses, capital reserves, and liquidity are unknown at this time. At this point,
the extent to which COVID-19 may impact our future financial condition or
results of operations is uncertain and not currently estimable, however the
impact could be adverse and material.

Mann Entities Related Fraudulent Activity



During the first fiscal quarter of 2020 (the quarter ending September 30, 2019),
the Company became aware of potentially fraudulent activity associated with
transactions by an established business customer of the Bank. The customer and
various affiliated entities (collectively, the "Mann Entities") had numerous
accounts with the Bank. The transactions in question related both to deposit and
lending activity with the Mann Entities.

For the fraudulent activity related to the Mann Entities, the Bank's potential
exposure with respect to its deposit activity was approximately $18.5 million.
In the first fiscal quarter of 2020, the Bank exercised its rights pursuant to
state and federal law and the relevant Mann Entity general deposit account
agreements to take actions to set off/recover approximately $16.0 million from
general deposit corporate operating accounts held by the Mann Entities at the
Bank to partially cover overdrafts/negative account balances in Mann Entity
general deposit corporate operating accounts that primarily resulted from
another bank returning/calling back $15.6 million in checks on August 30, 2019,
that the Mann Entities had deposited into and then withdrawn from their accounts
at the Bank the day before.  In the first fiscal quarter of 2020, the Bank
recognized a charge to non-interest expense in the amount of $2.5 million based
on the net negative deposit balance of the various Mann Entities' accounts after
the setoffs/overdraft recoveries. Through the end of the first fiscal quarter of
2022, no additional charges to non-interest expense were recognized related to
the deposit transactions with the Mann Entities.

With respect to the Bank's lending activity with the Mann Entities, its
potential monetary exposure was approximately $15.8 million (which represents
the Bank's participation interest in the approximately $35.8 million commercial
loan relationships for which the Bank is the originating lender). In the fourth
fiscal quarter of 2019, the Bank recognized a provision for loan losses in the
amount of $15.8 million, related to the charge-off of the entire principal
balance owed to the Bank related to the Mann Entities' commercial loan
relationships. During the third fiscal quarter of 2020 and the first fiscal
quarter of 2021, the Bank recognized partial recoveries in the amount of $1.7
million and $34,000, respectively, related to the charge-off of the Mann
Entities' commercial loan relationships, which were credited to the

                                       39

Table of Contents



allowance for loan losses. Through the end of the first fiscal quarter of 2022,
no additional charges to the provision for loan losses were recognized related
to the loan transactions with the Mann Entities.

Several other parties and regulatory agencies are asserting claims against the
Company and the Bank related to the series of transactions between the Company
or the Bank, on the one hand, and the Mann Entities, on the other. The Company
and the Bank continue to investigate these matters and it is possible that the
Company and the Bank will be subject to additional liabilities which may have a
material adverse effect on our financial condition, results of operations or
cash flows. The Company is pursuing all available sources of recovery and other
means of mitigating the potential loss, and the Company and the Bank are
vigorously defending all claims asserted against them arising out of or
otherwise related to the fraudulent activity of the Mann Entities. During the
three months ended September 30, 2021 and 2020, the Bank recognized insurance
recoveries in the amount of $1.4 million and none, respectively, related to the
partial reimbursement of defense costs incurred as a result of these matters,
which were credited to noninterest expense - professional fees on the
consolidated statement of operations. For additional details regarding legal,
other proceedings and related matters, including litigation-related expense,
see, "Part II, Item 1 - Legal Proceedings".

Critical Accounting Policies



The discussion and analysis of the financial condition and results of operations
are based on our financial statements, which are prepared in conformity with
GAAP. The preparation of these financial statements requires management to make
estimates and assumptions affecting the reported amounts of assets and
liabilities, disclosure of contingent assets and liabilities, and the reported
amounts of income and expenses. We consider the accounting policies discussed
below to be critical accounting policies. The estimates and assumptions that we
use are based on historical experience and various other factors and are
believed to be reasonable under the circumstances. Actual results may differ
from these estimates under different assumptions or conditions, resulting in a
change that could have a material impact on the carrying value of our assets and
liabilities and our results of operations.

The Jumpstart Our Business Startups Act of 2012 (the "JOBS Act") contains
provisions that, among other things, reduce certain reporting requirements for
qualifying public companies. As an "emerging growth company" we may delay
adoption of new or revised accounting pronouncements applicable to public
companies until such pronouncements are made applicable to private companies. We
intend to take advantage of the benefits of this extended transition period.
Accordingly, our financial statements may not be comparable to companies that
comply with such new or revised accounting standards.

The following represent our critical accounting policies:



Allowance for Loan Losses. The allowance for loan losses is the amount estimated
by management as necessary to absorb credit losses incurred in the loan
portfolio that are both probable and reasonably estimable at the relevant
balance sheet date. The amount of the allowance is based on significant
estimates, and the ultimate losses may vary from such estimates as more
information becomes available or conditions change. The methodology for
determining the allowance for loan losses is considered a critical accounting
policy by management due to the high degree of judgment involved, the
subjectivity of the assumptions used and the potential for changes in the
economic environment that could result in changes to the amount of the recorded
allowance for loan losses.

As a substantial percentage of our loan portfolio is collateralized by real
estate, appraisals of the underlying value of property securing loans are
critical in determining the amount of the allowance required for specific loans.
Assumptions are instrumental in determining the value of properties. Overly
optimistic assumptions or negative changes to assumptions could significantly
affect the valuation of a property securing a loan and the related allowance
determined. Management carefully reviews the assumptions supporting such
appraisals to determine that the resulting values reasonably reflect amounts
realizable on the related loans.

Management performs an evaluation of the adequacy of the allowance for loan
losses at least quarterly. We consider a variety of factors in establishing this
estimate including, but not limited to, current economic conditions, delinquency
statistics, credit concentrations, the adequacy of the underlying collateral,
the financial strength of the borrower, results of internal loan reviews and
other relevant factors. This evaluation is inherently subjective as it requires

                                       40

  Table of Contents

material estimates by management that may be susceptible to significant change based on changes in economic and real estate market conditions.


The evaluation has specific and general components. The specific component
relates to loans that are deemed to be impaired and classified as special
mention, substandard, doubtful, or loss. For such loans that are also classified
as impaired, a portion of the allowance is allocated so that the loan is
reported, net, at the present value of estimated future cash flows using the
loan's existing rate or at the fair value of collateral if repayment is expected
solely from the collateral. The general component covers non-classified loans
and is based on historical loss experience adjusted for qualitative factors.

Actual loan losses may be significantly more than the allowance we have established which could have a material negative effect on our financial results.



Fair Value Measurements. The fair value of a financial instrument is the
exchange price that would be received for an asset or paid to transfer a
liability (exit price) in the principal or most advantageous market for the
particular asset or liability in an orderly transaction between market
participants on the measurement date. We estimate the fair value of a financial
instrument and any related asset impairment using a variety of valuation
methods. Where financial instruments are actively traded and have quoted market
prices, quoted market prices as of the measurement date are used for fair value.
When the financial instruments are not actively traded, other observable market
inputs, such as quoted prices of securities with similar characteristics, quoted
prices in markets that are not active or other inputs that are observable or can
be corroborated by observable market data, may be used, if available, to
determine fair value. When observable market prices do not exist, we estimate
fair value. These estimates are subjective in nature and imprecision in
estimating these factors can impact the amount of revenue or loss recorded.

Investment Securities. Available-for-sale and held-to-maturity securities are
reviewed by management on a quarterly basis, and more frequently when economic
or market conditions warrant, for possible other-than-temporary impairment. In
determining other-than-temporary impairment, management considers many factors,
including the length of time and the extent to which the fair value has been
less than cost, the financial condition and near-term prospectus of the issuer,
whether the market decline was affected by macroeconomic conditions and whether
the Company has the intent to sell the debt security or more likely than not
will be required to sell the debt security before its anticipated recovery. A
decline in value that is considered to be other-than-temporary is recorded as a
loss within non-interest income in the statement of income. The assessment of
whether other-than-temporary impairment exists involves a high degree of
subjectivity and judgment and is based on the information available to
management at a point in time. In order to determine other-than-temporary
impairment for mortgage-backed securities, asset-backed securities and
collateralized mortgage obligations, we compare the present value of the
remaining cash flows as estimated at the preceding evaluation date to the
current expected remaining cash flows. Other-than-temporary impairment is deemed
to have occurred if there has been an adverse change in the remaining expected
future cash flows.

Pension Obligations.  We maintain a non-contributory defined benefit pension
plan covering substantially all of our full-time employees. The benefits are
developed from actuarial valuations and are based on the employee's years of
service and compensation. Actuarial assumptions such as interest rates, expected
return on plan assets, turnover, mortality and rates of future compensation
increases have a significant impact on the costs, assets and liabilities of the
plan. Pension expense is the net of service cost, interest cost, return on plan
assets and amortization of gains and losses not immediately recognized.

Legal Proceedings and Other Contingent Liabilities.  In the ordinary course of
business, we are involved in a number of legal, regulatory, governmental and
other proceedings, claims or investigations that could result in losses,
including damages, fines and/or civil penalties, which could be significant
concerning matters arising from the conduct of our business. In view of the
inherent difficulty of predicting the outcome of such matters, particularly
where the claimants seek large or indeterminate damages, we generally cannot
predict the eventual outcome of the pending matters, timing of the ultimate
resolution of these matters, or eventual loss, fines or penalties related to
each pending matter. In accordance with applicable accounting guidance, we
establish an accrued liability when those matters present loss contingencies
that are both probable and estimable. Our estimate of potential losses will
change over time and the actual losses may vary significantly, and there may be
an exposure to loss in excess of any amounts accrued. As a matter develops,
management, in conjunction with any outside counsel handling the matter,
evaluate on an ongoing basis whether such matter presents a

                                       41

Table of Contents



loss contingency that is probable and estimable; or where a loss is reasonably
possible, whether in excess of a related accrued liability or where there is no
accrued liability, whether it is possible to estimate a range of possible loss.
Once the loss contingency is deemed to be both probable and estimable, we
establish an accrued liability and record a corresponding amount of
litigation-related expense. We continue to monitor the matters for further
developments that could affect the amount of the accrued liability that has been
previously established. These estimates are based upon currently available
information and are subject to significant judgment, a variety of assumptions
and known and unknown uncertainties.  The matters underlying the accrued
liability and estimated range of possible losses are unpredictable and may
change from time to time, and actual losses may vary significantly from the
current estimate and accrual which could have a material negative effect on our
financial results.  The estimated range of possible loss does not represent our
maximum loss exposure.

Income Taxes. Income tax expense (benefit) is the total of the current year
income tax due or refundable and the change in deferred tax assets and
liabilities. Deferred tax assets and liabilities are the expected future tax
amounts for temporary differences between carrying amounts and the tax basis of
assets and liabilities, computed using enacted tax rates. A valuation allowance,
if needed, reduces deferred tax assets to the amount expected to be realized. We
recognize interest and/or penalties related to income tax matters in other
expense. A tax position is recognized as a benefit only if it is "more likely
than not" that the tax position would be sustained in a tax examination, with a
tax examination being presumed to occur. The amount recognized is the largest
amount of tax benefit that is more than 50% likely of being realized on
examination. For tax positions not meeting the "more likely than not" test, no
tax benefit is recorded. Management determines the need for a deferred tax
valuation allowance based upon the realizability of tax benefits from the
reversal of temporary differences creating the deferred tax assets, as well as
the amounts of available open tax carrybacks, if any. At September 30, 2021, no
valuation allowance was required.

We exercise significant judgment in evaluating the amount and timing of
recognition of the resulting tax assets and liabilities. These judgments require
us to make projections of future taxable income. The judgments and estimates we
make in determining our deferred tax assets are inherently subjective and are
reviewed on a regular basis as regulatory or business factors change. Any
reduction in estimated future taxable income may require us to record a
valuation allowance against our deferred tax assets. A valuation allowance that
results in additional income tax expense in the period in which it is recognized
would negatively affect earnings.

                                       42

  Table of Contents

Average Balances and Yields

The following table sets forth average balances, average yields and costs, and
certain other information for the periods indicated. No tax-equivalent yield
adjustments have been made, as the effects would be immaterial. All average
balances are daily average balances. Non-accrual loans were included in the
computation of average balances. The yields set forth below include the effect
of deferred fees, discounts, and premiums that are amortized or accreted to
interest income or interest expense, as applicable.


                                                               For the 

Three Months Ended September 30,


                                                            2021                                        2020
                                             Average                      Average        Average                     Average
                                           Outstanding                   Yield/Cost    Outstanding                  Yield/Cost
                                             Balance        Interest        (4)          Balance       Interest        (4)

                                                                         (Dollars in thousands)
Interest-earning assets:
Loans                                     $    1,064,438    $  10,034          3.79 %  $  1,139,976    $  10,664          3.76 %
Securities                                       286,032          430      

0.60 % 92,459 330 1.42 % Interest-earning deposits and other

              343,438          152          0.18 %       149,551           71          0.19 %
Total interest-earning assets                  1,693,908       10,616      

   2.51 %     1,381,986       11,065          3.21 %
Non-interest-earning assets                      138,774                                    152,997
Total assets                              $    1,832,682                               $  1,534,983

Interest-bearing liabilities:
Demand deposits                           $      180,008    $      59          0.13 %  $    121,712    $      41          0.13 %
Savings deposits                                 302,896           25          0.03 %       260,849           34          0.05 %
Money market deposits                            455,465           94          0.08 %       342,694          196          0.23 %
Certificates of deposit                           92,370          180      

0.78 % 111,708 415 1.48 % Total interest-bearing deposits

                1,030,739          358          0.14 %       836,963          686          0.33 %
Borrowings and other                               5,059           23          1.82 %         5,554           29          2.09 %
Total interest-bearing liabilities             1,035,798          381      

0.15 % 842,517 715 0.34 % Non-interest-bearing deposits

                    540,732                                    446,168
Other non-interest-bearing liabilities            17,882                   

                 22,604
Total liabilities                              1,594,412                                  1,311,289
Total shareholders' equity                       238,270                                    223,694
Total liabilities and shareholders'
equity                                    $    1,832,682                               $  1,534,983
Net interest income                                         $  10,235                                  $  10,350
Net interest rate spread (1)                                                   2.36 %                                     2.87 %

Net interest-earning assets (2)           $      658,110                               $    539,469
Net interest margin (3)                                                        2.42 %                                     3.00 %
Average interest-earning assets to
interest-bearing liabilities                      163.54 %                                   164.03 %


Net interest rate spread represents the difference between the weighted (1) average yield on interest-earning assets and the weighted average cost of

interest-bearing liabilities.

(2) Net interest-earning assets represent total interest-earning assets less

total interest-bearing liabilities.




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


(4) Annualized.




                                       43

  Table of Contents



Rate/Volume Analysis

The following table presents the effects of changing rates and volumes on our
net interest income for the periods indicated. The rate column shows the effects
attributable to changes in rate (changes in rate multiplied by prior volume).
The volume column shows the effects attributable to changes in volume (changes
in volume multiplied by prior rate). The total column represents the sum of the
prior two columns. For purposes of this table, changes attributable to both rate
and volume, which cannot be segregated, have been allocated proportionately
based on the changes due to rate and the changes due to volume.


                                              Three Months Ended September 30,
                                                        2021 vs. 2020
                                                                             Total
                                         Increase (Decrease) Due to         Increase
                                           Volume            Rate          (Decrease)

                                                     (Dollars in thousands)
Interest-earning assets:
Loans                                  $        (713)     $        83     $

(630)


Securities                                        377           (277)      

100


Interest-earning deposits and other                86             (5)      

81


Total interest-earning assets                   (250)           (199)      

(449)



Interest-bearing liabilities:
Demand deposits                                    19             (1)               18
Savings deposits                                    5            (14)              (9)
Money market deposits                              50           (152)            (102)
Certificates of deposit                          (63)           (172)            (235)

Total interest-bearing deposits                    11           (339)      

(328)


Borrowings and other                              (2)             (4)      

(6)


Total interest-bearing liabilities                  9           (343)      

(334)

Change in net interest income $ (259) $ 144 $


     (115)




Exclusive of the impact of PPP loans, the Company expects its second fiscal
quarter of 2022 net interest margin to remain depressed due to the precipitous
drop in the Federal Funds, Prime and LIBOR interest rates in the second half of
fiscal 2020. Expected decreases in average interest earning asset yields are not
expected to be fully offset by expected decreases in the average cost of funds.
Although the stated interest rate on PPP loans is fixed at 1.0%, the timing of
the Company's recognition of the interest income on origination fees, net of
deferred origination costs, on PPP loans is uncertain as to the period of
recognition at this time and will likely cause continued interest earning asset
yield volatility as loans are forgiven by the SBA.

Comparison of Financial Condition at September 30, 2021 and June 30, 2021



Total Assets. Total assets increased $171.4 million, or 9.5%, to $2.0 billion at
September 30, 2021 from $1.8 billion at June 30, 2021. The increase was due
primarily to an increase of $153.6 million, or 47.3%, in cash and cash
equivalents as well as an increase of $46.1 million, or 17.4%, in securities
available for sale partially offset by a decrease of $32.5 million, or 3.0%, in
net loans receivable.

Cash and Cash Equivalents. Total cash and cash equivalents increased $153.6
million, or 47.3%, to $478.6 million at September 30, 2021 from $325.0 million
at June 30, 2021. This increase resulted from net increases in deposits of
$173.5 million during the three months ended September 30, 2021 primarily due to
seasonal deposit growth related to tax collection by municipal deposit
customers, as well as, PPP loan forgiveness.

Securities Available for Sale. Total securities available for sale increased
$46.1 million, or 17.4%, to $310.7 million at September 30, 2021 from $264.6
million at June 30, 2021. The increase was primarily due to purchases of U.S
Government and agency obligations and municipal obligations during the three
months ended September 30, 2021.

Securities Held to Maturity. Total securities held to maturity increased $7.9
million, or 72.9%, to $18.8 million at September 30, 2021 from $10.9 million at
June 30, 2021 primarily due to the purchase of a $5.0 million corporate debt

                                       44

  Table of Contents

security, as well as, purchases of other municipal obligations offset by scheduled maturities of municipal obligations during the three months ended September 30, 2021.

Equity Securities. Total equity securities decreased $846,000, or 29.4%, to $2.0
million at September 30, 2021 from $2.9 million at June 30, 2021 primarily due
to the sale of various securities for proceeds of $803,000 as well as investment
losses during the three months ended September 30, 2021.

Net Loans. Net loans of $1.05 billion at September 30, 2021 decreased $32.5
million, or 3.0%, from $1.08 billion at June 30, 2021. By loan category,
commercial and industrial loans decreased by $21.6 million, or 12.8%, to $146.3
million at September 30, 2021 from $167.9 million at June 30, 2021, commercial
construction loans decreased by $18.4 million, or 28.3%, to $46.5 million at
September 30, 2021 from $64.9 million at June 30, 2021, consumer loans decreased
by $4.5 million, or 17.4%, to $21.1 million at September 30, 2021 from $25.6
million at June 30, 2021 and one-to four-family residential real estate loans
decreased by $2.8 million, or 1.0%, to $276.7 million at September 30, 2021 from
$279.5 million at June 30, 2021. These decreases were somewhat offset by an
increase in commercial real estate loans of $11.9 million, or 2.4%, to $502.0
million at September 30, 2021 from $490.1 million at June 30, 2021 and an
increase in home equity loans and lines of credit of $2.0 million, or 2.6%, to
$77.5 million at September 30, 2021 from $75.5 million at June 30, 2021. The
decrease in commercial and industrial loans was related to forgiveness of PPP
loans, as well as, paydowns and reduced line of credit utilization during the
three months ended September 30, 2021. The decrease in commercial construction
loans was related to the conversion of loans to permanent financing. The
decrease in consumer loans was related to reduced line of credit utilization.
The increase in commercial real estate loans was mainly related to the
conversion of commercial construction loans to permanent financing, largely
offset by loan payoffs.

Deposits. Total deposits increased $173.5 million, or 11.3%, to $1.70 billion at
September 30, 2021 from $1.53 billion at June 30, 2021. The increase in deposits
was primarily related to an increase in non-interest bearing demand accounts of
$133.1 million, or 26.3%, to $638.0 million at September 30, 2021 from $504.9
million at June 30, 2021, an increase in interest-bearing demand accounts of
$28.2 million, or 16.1%, to $204.0 million at September 30, 2021 from $175.8
million at June 30, 2021, an increase in money market accounts of $12.9 million,
or 2.8%, to $467.4 million at September 30, 2021 from $454.5 million at June 30,
2021 and an increase in savings accounts of $3.8 million, or 1.3%, to $304.6
million at September 30, 2021 from $300.8 million at June 30, 2021. These
increases were partially offset by a decrease in certificates of deposit of $4.5
million, or 4.7%, to $90.4 million at September 30, 2021 from $94.9 million at
June 30, 2021. The increase in non-interest bearing demand accounts,
interest-bearing demand accounts and money market accounts was primarily related
to seasonal deposit growth of municipal deposit customers, as well as growth in
commercial deposit relationships. The decrease in certificates of deposit was
primarily due to the maturity of various accounts.

Total Shareholders' Equity. Total shareholders' equity increased $1.3 million,
or 0.6%, to $239.1 million at September 30, 2021 from $237.8 million at June 30,
2021 primarily as a result from net income of $1.4 million for the three month
period ended September 30, 2021.

Comparison of Operating Results for the Three Months Ended September 30, 2021 and September 30, 2020


General.  Net income decreased by $37,000, or 2.7%, to $1.4 million for the
three months ended September 30, 2021 as compared to the three months ended
September 30, 2020. The decrease was primarily due to a $328,000 decrease in
non-interest income, an $115,000 decrease in net interest income and an $111,000
increase in income tax expense, offset by a $500,000 decrease in the provision
for loan losses, and a $17,000 decrease in non-interest expense.

Interest and Dividend Income.  Interest and dividend income decreased $449,000,
or 4.1%, to $10.6 million for the three months ended September 30, 2021, from
$11.1 million for the three months ended September 30, 2020 primarily due to a
decrease in interest income on loans, offset by increases in interest income on
securities and interest-earning deposits. The decrease reflected a 70 basis
points decrease in the average yield on interest-earning assets to 2.51% for the
three months ended September 30, 2021, from 3.21% for the three months ended
September 30, 2020, offset by a $311.9 million increase in the average balance
of interest-earning assets.

Interest income on loans decreased $630,000, or 5.9%, to $10.0 million for the
three months ended September 30, 2021 from $10.7 million for the three months
ended September 30, 2020. Interest income on loans decreased primarily due to a
$75.5 million decrease in the average balance of loans to $1.06 billion for the
three months ended September 30,

                                       45

Table of Contents



2021 from $1.14 billion for the three months ended September 30, 2020, partially
offset by a three basis points increase in the average yield on loans to 3.79%
for the three months ended September 30, 2021 from 3.76% for the three months
ended September 30, 2020. The decrease in the average balance of loans was due
to commercial loan payoffs and forgiveness of customer PPP loans. The increase
in the average yield on loans was primarily due to the recognition of deferred
loan fee income associated with the forgiveness of customer PPP loans.

Interest income on securities increased $100,000, or 30.3%, to $430,000 for the
three months ended September 30, 2021 from $330,000 for the three months ended
September 30, 2020. Interest income on securities increased due to a $193.5
million increase in the average balance of securities to $286.0 million for the
three months ended September 30, 2021 from $92.5 million for the three months
ended September 30, 2020, offset by an 82 basis points decrease in the average
yield on securities to 0.60% for the three months ended September 30, 2021 from
1.42% for the three months ended September 30, 2020. The increase in the average
balance of securities was due to purchases of U.S. government and agency and
municipal obligation securities outpacing maturities and sales throughout fiscal
year 2021 and during the three months ended September 30, 2021. The decrease in
average yield of securities was due to scheduled maturities of higher yielding
U.S. government and agency and municipal obligation securities, as well as,
decreased market rates of interest for new securities that were purchased during
the quarter ended September 30, 2021.

Interest income on interest-earning deposits increased $81,000, or 114.1%, to
$152,000 for the three months ended September 30, 2021 from $71,000 for the
three months ended September 30, 2020. Interest income on interest-earning
deposits increased due to an increase of $193.8 million in average balances on
interest-earning deposits to $343.4 million for the three months ended September
30, 2021 from $149.6 million for the three months ended September 30, 2020,
partially offset by a one basis point decrease in the average yield on
interest-earning deposits to 0.18% for the three months ended September 30, 2021
from 0.19% for the three months ended September 30, 2020.

Interest Expense.  Interest expense decreased $334,000, or 46.7%, to $381,000
for the three months ended September 30, 2021 from $715,000 for the three months
ended September 30, 2020 as a result of a decrease in interest expense on
deposits. The decrease primarily reflected a 19 basis points decrease in the
average cost of interest-bearing liabilities to 0.15% for the three months ended
September 30, 2021 from 0.34% for the three months ended September 30, 2020,
offset by a $193.3 million increase in the average balance of interest-bearing
liabilities.

Interest expense on interest-bearing deposits decreased $328,000, or 47.8%, to
$358,000 for the three months ended September 30, 2021 from $686,000 for the
three months ended September 30, 2020. Interest expense on interest-bearing
deposits decreased primarily due to a 19 basis points decrease in the average
cost on interest-bearing deposits to 0.14% for the three months ended September
30, 2021 from 0.33% for the three months ended September 30, 2020, offset, in
part, by a $193.7 million increase in the average balance of interest-bearing
deposits to $1.03 billion for the three months ended September 30, 2021 from
$837.0 million for the three months ended September 30, 2020. The decrease in
the average cost of deposits was a result of lower market deposit rates, as
well, as repricing of certificates of deposit that have matured over the last
twelve months. The increase in average interest-bearing deposits was primarily
due to federal stimulus funds being received by municipal deposit customers.

Net Interest Income.  Net interest income decreased $115,000, or 1.1%, to $10.2
million for the three months ended September 30, 2021 compared to $10.4 million
for the three months ended September 30, 2020. The decrease was a result of a 51
basis points decrease in the net interest rate spread to 2.36% for the three
months ended September 30, 2021 from 2.87% for the three months ended September
30, 2020. The net interest margin decreased 58 basis points to 2.42% for the
three months ended September 30, 2021 from 3.00% for the three months ended
September 30, 2020, partially offset by a $118.6 million increase in the average
balance of net interest-earning assets to $658.1 million for the three months
ended September 30, 2021 from $539.5 million for the three months ended
September 30, 2020.

Provision for Loan Losses.  We recorded a provision for loan losses of $250,000
for the three months ended September 30, 2021 compared to $750,000 for the three
months ended September 30, 2020. The decrease in the provision was primarily due
to improving economic conditions related to the COVID-19 pandemic for the three
months ended September 30, 2021 as compared to the three months ended September
30, 2020. Net charge-offs increased to $438,000 for the three months ended
September 30, 2021, compared to $9,000 in net recoveries for the three months
ended September 30, 2020. Non-performing assets increased to $20.6 million, or
1.05% of total assets, at September 30, 2021, compared to $14.8 million, or
0.91% of total assets, at September 30, 2020. The allowance for loan losses

was
$23.1

                                       46

  Table of Contents

million, or 2.16% of total loans outstanding, at September 30, 2021 and $23.6 million, or 2.03% of total net loans outstanding, at September 30, 2020.



Non-Interest Income.  Non-interest income decreased $328,000, or 9.3%, to $3.2
million for the three months ended September 30, 2021 from $3.5 million for the
three months ended September 30, 2020. The decrease was primarily due to a net
loss on equity securities of $43,000 for the three months ended September 30,
2021 as compared to a net gain on equity securities of $584,000 for the three
months ended September 30, 2020, offset, in part, by an increase of $208,000 in
insurance and wealth management services. The net loss on equity securities
during the three months ended September 30, 2021 was due to modest declines in
the equity markets. The increase in income attributable to our insurance and
wealth management services reflected an increase in our assets under management
to $672.1 million at September 30, 2021 from $574.4 million at September 30,
2020.

Non-Interest Expense.  Non-interest expense decreased $17,000, or 0.1%, to $11.4
million for the three months ended September 30, 2021 as compared to the three
months ended September 30, 2020. The decrease in non-interest expense was
primarily due to a $234,000 decrease in salaries and employee benefits expense
and a $168,000 decrease in professional fees, nearly offset by a $165,000
increase in data processing costs and a $106,000 increase in net occupancy and
equipment. Salaries and employee benefits expense decreased due to lower net
periodic pension expense. Professional fees decreased primarily due to the
recognition of insurance recoveries related to the partial reimbursement of
defense costs incurred as a result of the Mann Entities matter. Data processing
costs increased due to an increase in online and mobile banking transaction
volumes, as well as, add-on services from our core processing service provider.
Net occupancy and equipment costs increased due to contractual cost increases in
service contracts.

Income Tax Expense. Income tax expense increased $111,000 to $414,000 for the
three months ended September 30, 2021 from $303,000 for the three months ended
September 30, 2020, due to an increase in income before income taxes, as well
as, an increase in our effective tax rate. Our effective tax rate was 23.4% for
the three months ended September 30, 2021 compared to 17.9% for the three months
ended September 30, 2020 and the increase was due to the increase in the New
York State alternative tax on apportioned capital to 0.1875%.

Asset Quality and Allowance for Loan Losses


Asset Quality. Loans are reviewed on a regular basis. Management determines that
a loan is impaired or non-performing when it is probable that at least a portion
of the loan will not be collected in accordance with the original terms due to a
deterioration in the financial condition of the borrower or the value of the
underlying collateral if the loan is collateral dependent. When a loan is
determined to be impaired, the measurement of the loan in the allowance for loan
losses is based on the present value of expected future cash flows, except that
all collateral-dependent loans are measured for impairment based on the fair
value of the collateral. Non-accrual loans are loans for which collectability is
questionable and, therefore, interest on such loans will no longer be recognized
on an accrual basis. All loans that become 90 days or more delinquent are placed
on non-accrual status unless the loan is well secured and is in the process of
collection. When loans are placed on non-accrual status, unpaid accrued interest
is fully reversed, and further income is recognized only to the extent received
on a cash basis or cost recovery method.

When we acquire real estate as a result of foreclosure, the real estate is
classified as real estate owned. The real estate owned is recorded at the lower
of carrying amount or fair market value, less estimated costs to sell. Any
excess of the recorded value of the loan over the fair market value of the
property is charged against the allowance for loan losses, or, if the existing
allowance is inadequate, charged to expense in the current period. After
acquisition, all costs incurred in maintaining the property are expensed. Costs
relating to the development and improvement of the property, however, are
capitalized to the extent of estimated fair value less estimated costs to sell.

A loan is classified as a troubled debt restructuring if, for economic or legal
reasons related to the borrower's financial difficulties, we grant a concession
to the borrower that we would not otherwise consider. This usually includes a
modification of loan terms, such as a reduction of the interest rate to below
market terms, capitalizing past due interest or extending the maturity date and
possibly a partial forgiveness of the principal amount due. Interest income on
restructured loans is accrued after the borrower demonstrates the ability to pay
under the restructured terms through a sustained period of repayment
performance, which is generally six consecutive months.

                                       47

Table of Contents



Pursuant to the CARES Act and as further modified by the 2021 Appropriations
Act, financial institutions have the option to temporarily suspend certain
requirements under GAAP related to troubled debt restructurings for a limited
period of time to account for the effects of COVID-19. This provision allows a
financial institution the option to not apply the guidance on accounting for
troubled debt restructurings to loan modifications, such as extensions or
deferrals, related to COVID-19 made between March 1, 2020 and the earlier of (i)
January 1, 2022 or (ii) 60 days after the end of the COVID-19 national
emergency. The relief can only be applied to modifications for borrowers that
were not more than 30 days past due as of December 31, 2019. The Bank elected to
adopt these provisions of the CARES Act.

The table below sets forth the amounts and categories of our non-performing assets at the dates indicated. There were no non-accruing troubled debt restructurings as of September 30, 2021 and June 30, 2021.




                                                         At               At
                                                   September 30,       June 30,
                                                        2021             2021

                                                       (Dollars in thousands)
Non-accrual loans:
Commercial real estate                             $        10,442    $    10,527
Commercial and industrial                                       83            465
Commercial construction                                          -            550

One- to four-family residential real estate                  4,858         

4,993


Home equity loans and lines of credit                        1,890         

2,043
Consumer                                                         -            187
Total non-accrual loans                                     17,273         18,765

Accruing loans past due 90 days or more:
Commercial real estate                                       2,283          1,476
Commercial and industrial                                      117          1,525
Commercial construction                                          -            145

One- to four-family residential real estate                      -         

-


Home equity loans and lines of credit                            -         

-


Consumer                                                         -         

15


Total accruing loans past due 90 days or more                2,400         

3,161

Real estate owned:
Commercial real estate                                           -              -
Commercial and industrial                                        -              -
Commercial construction                                        550              -

One- to four-family residential real estate                    365         

365


Home equity loans and lines of credit                            -         

    -
Consumer                                                         -              -
Total real estate owned                                        915            365

Total non-performing assets                        $        20,588    $   

22,291

Total accruing troubled debt restructured loans $ 2,200 $ 2,200


Total non-performing loans to total loans                     1.84 %         1.99 %
Total non-performing assets to total assets                   1.05 %       

 1.24 %




Non-accrual loans decreased $1.5 million to $17.3 million at September 30, 2021
from June 30, 2021 due to a commercial construction loan that was transferred to
real estate owned, a commercial and industrial loan charge-off of $380,000 and a
consumer loan with a balance of $187,000 as of June 30, 2021 that was paid in
full during the first quarter of fiscal 2022. Accruing loans past due 90 days or
more decreased $761,000 to $2.4 million at September 30, 2021 from $3.2 million
at June 30, 2021 primarily due to commercial and industrial loans that were
brought current as of September 30, 2021.

Classified Assets. Federal regulations provide for the classification of loans
and other assets, such as debt and equity securities considered to be of lesser
quality, as "substandard," "doubtful" or "loss."  An asset is considered
"substandard" if it is inadequately protected by the current net worth and
paying capacity of the obligor or of the collateral pledged, if any.
"Substandard" assets include those characterized by the "distinct possibility"
that the insured institution will sustain "some loss" if the deficiencies are
not corrected. Assets classified as "doubtful" have all of the weaknesses
inherent in those classified "substandard," with the added characteristic that
the weaknesses present make "collection or

                                       48

Table of Contents


liquidation in full," on the basis of currently existing facts, conditions, and
values, "highly questionable and improbable."  Assets classified as "loss" are
those considered "uncollectible" and of such little value that their continuance
as assets without the establishment of a specific loss allowance is not
warranted. Assets which do not currently expose the insured institution to
sufficient risk to warrant classification in one of the aforementioned
categories but possess weaknesses are designated as "special mention."

When an insured institution classifies problem assets as either substandard or
doubtful, it may establish general allowances in an amount deemed prudent by
management to cover probable accrued losses. General allowances represent loss
allowances which have been established to cover probable accrued losses
associated with lending activities, but which, unlike specific allowances, have
not been allocated to particular problem assets. When an insured institution
classifies problem assets as "loss," it is required either to establish a
specific allowance for losses equal to 100% of that portion of the asset so
classified or to charge-off such amount. An institution's determination as to
the classification of its assets and the amount of its valuation allowances is
subject to review by the regulatory authorities, which may require the
establishment of additional general or specific loss allowances.

The following table sets forth our amounts of all classified loans and loans designated as special mention as of September 30, 2021 and June 30, 2021.




                                  At               At
                            September 30,       June 30,
                                 2021             2021

                                    (In thousands)
Classification of Loans:
Substandard                 $        39,442    $    38,411
Doubtful                              2,625          3,043
Loss                                      -              -
Total Classified Loans      $        42,067    $    41,454

Special Mention             $        41,605    $    34,860

In total, classified loans of $42.1 million at September 30, 2021 was largely unchanged from $41.5 million at June 30, 2021.



Total special mention commercial loans increased $6.7 million to $41.6 million
at September 30, 2021 from $34.9 million at June 30, 2021 primarily due to one
commercial real estate loan relationship in the accommodation and food service
industry totaling $18.6 million, partially offset by payoffs of two loan
relationships that were classified as special mention at June 30, 2021.

Allowance for Loan Losses. The allowance for loan losses is maintained at a
level which, in management's judgment, is adequate to absorb probable credit
losses inherent in the loan portfolio. The amount of the allowance is based on
management's evaluation of the collectability of the loan portfolio, including
the nature of the portfolio, credit concentrations, trends in historical loss
experience, specific impaired loans, and economic conditions. Allowances for
loans that are individually classified as impaired are generally determined
based on collateral values or the present value of estimated cash flows. Because
of uncertainties associated with national and regional economic conditions,
collateral values, and future cash flows on impaired loans, including as a
result of the COVID-19 pandemic, it is reasonably possible that management's
estimate of probable credit losses inherent in the loan portfolio and the
related allowance may change materially in the near-term. The allowance is
increased by a provision for loan losses, which is charged to expense and
reduced by full and partial charge-offs, net of recoveries. Changes in the
allowance relating to impaired loans are charged or credited to the provision
for loan losses. Management's periodic evaluation of the adequacy of the
allowance is based on various factors, including, but not limited to, historical
loss experience, current economic conditions, delinquency statistics, geographic
and industry concentrations, the adequacy of the underlying collateral, the
financial strength of the borrower, results of internal loan reviews and other
qualitative and quantitative factors which could affect potential credit losses.

                                       49

  Table of Contents

In addition, the New York State Department of Financial Services (the "NYSDFS")
and the Federal Deposit Insurance Corporation periodically review our allowance
for loan losses and as a result of such reviews, we may have to materially
adjust our allowance for loan losses or recognize further loan charge-offs.

The following table sets forth activity in our allowance for loan losses for the
periods indicated.


                                                                 At or for the
                                                       Three Months Ended September 30,
                                                          2021                    2020

                                                             (Dollars in thousands)

Allowance at beginning of period                     $       23,259
 $       22,851
Provision for loan losses                                       250                     750

Charge offs:
Commercial real estate                                            -                       -
Commercial and industrial                                       380                       -
Commercial construction                                           -                       -

One- to four-family residential real estate                       -                       -
Home equity loans and lines of credit                            40        

              -
Consumer                                                         28                      26
Total charge-offs                                               448                      26

Recoveries:
Commercial real estate                                            -                       -
Commercial and industrial                                         8                      34
Commercial construction                                           -                       -

One- to four-family residential real estate                       -                       -
Home equity loans and lines of credit                             -        

              -
Consumer                                                          2                       1
Total recoveries                                                 10                      35

Net charge-offs (recoveries)                                    438                     (9)

Allowance at end of period                           $       23,071          $       23,610
Allowance to non-performing loans                            117.27 %                161.41 %
Allowance to total loans outstanding at the end
of the period                                                  2.15 %                  2.03 %
Net charge-offs (recoveries) to average loans
outstanding during the period                                  0.16 %(1)   

           0.00 %(1)


(1) Annualized.

Net charge-offs for the three months ended September 30, 2021 included the charge-off of one commercial and industrial loan totaling $380,000 that was in the specific reserve allocation as of June 30, 2021.





                                       50

  Table of Contents

Loan Deferrals Related to COVID-19 Pandemic. The direct and indirect effects of
the COVID-19 pandemic have resulted in dramatic reductions in the level of
economic activity in the Company's market area, as well as in the national and
global economies and financial markets, and have severely hampered the ability
for certain businesses and consumers to meet their current repayment
obligations.

In the table below, the commercial loan portfolio is presented by industry
sector with loan deferrals as the result of the COVID-19 pandemic. In accordance
with the CARES Act, the deferrals listed below are not considered troubled debt
restructurings.  The commercial loan industry sector balances and deferrals are
as of September 30, 2021.



                                        Loans by Industry Sector                     Deferrals as of September 30, 2021
                                                          Percentage of                        Percentage of      Percentage of
                                  September 30, 2021       Commercial                             Industry         Commercial
                                       Balance                Loans             Balance            Sector             Loans

                                                                     (Dollars in thousands)
Commercial Loans:
Real estate
Residential real estate,
including lessors of
residential buildings             $           137,308            19.8 %     $         8,652            6.3 %              1.2 %
Non-residential real estate
Office                                         57,922             8.3 %                   -            0.0 %              0.0 %
Retail                                         76,055            10.9 %                   -            0.0 %              0.0 %
Industrial                                     24,539             3.5 %                   -            0.0 %              0.0 %
Self-storage                                    6,660             1.0 %                   -            0.0 %              0.0 %
Mixed use                                      24,126             3.5 %                   -            0.0 %              0.0 %
Other real estate                              30,726             4.4 %                   -            0.0 %              0.0 %
Total real estate                             357,336            51.4 %               8,652            2.4 %              1.2 %
Construction                                  120,351            17.3 %                   -            0.0 %              0.0 %
Accommodation and food
service                                        70,102            10.1 %              17,123           24.4 %              2.5 %
Retail trade                                   24,469             3.5 %                   -            0.0 %              0.0 %
Wholesale trade                                26,299             3.8 %                   -            0.0 %              0.0 %
Finance and insurance                             551             0.1 %                   -            0.0 %              0.0 %
Healthcare and social
assistance                                     19,647             2.8 %                   -            0.0 %              0.0 %
Manufacturing                                  23,507             3.4 %                   -            0.0 %              0.0 %
Arts, entertainment and
recreation                                     10,355             1.5 %                   -            0.0 %              0.0 %
Other                                          42,325             6.1 %                   -            0.0 %              0.0 %
Total commercial loans            $           694,942           100.0 %     $        25,775            3.7 %              3.7 %



As of September 30, 2021, the Company had in relation to its commercial borrowers COVID-19 related financial hardship payment deferrals related to six loans representing $25.8 million of the Company's commercial loan balances.


In the table below, the residential mortgage, home equity loans and lines, and
consumer loan portfolios are presented with loan deferrals as the result of the
COVID-19 pandemic. In accordance with the CARES Act, the deferrals listed below
are not considered troubled debt restructurings.  The loan portfolio balances
and deferrals are as of September 30, 2021:


                                     Loans by Portfolio       Deferrals as of September 30, 2021
                                     September 30, 2021                             Percentage of
                                          Balance               Balance             Loan Category

                                                        (Dollars in thousands)
Residential mortgages               $            276,746   $             849               0.3 %
Home equity loans and lines                       77,455                   -               0.0 %
Consumer                                          21,128                   -               0.0 %




As of September 30, 2021, the Company had in relation to its consumer borrowers
COVID-19 related financial hardship payment deferrals related to two loans
representing $849,000 of the Company's residential mortgage, home equity loans
and lines of credit, and consumer loan balances.

                                       51

Table of Contents



There are borrowers continuing to experience COVID-19 related financial
hardships. The Company believes that delinquent and nonperforming loans may
increase in future periods as borrowers that continue to experience COVID-19
related financial hardships may be unable to continue loan payments consistent
with their contractual obligations and the Company may be required to make
additional provisions for loan losses.

Liquidity and Capital Resources



Liquidity. Liquidity describes our ability to meet the financial obligations
that arise in the ordinary course of business. Liquidity is primarily needed to
meet the borrowing and deposit withdrawal requirements of our customers and to
fund current and planned expenditures. Our primary sources of funds are
deposits, principal and interest payments on loans and securities, and proceeds
from calls, maturities and sales of securities. We also have the ability to
borrow from the Federal Home Loan Bank of New York. At September 30, 2021, we
had the ability to borrow up to $353.1 million, of which none was utilized for
borrowings and $210.0 million was utilized as collateral for letters of credit
issued to secure municipal deposits. At September 30, 2021, we also had a $20.0
million unsecured line of credit with a correspondent bank with no outstanding
balance. We cannot predict what the impact of the events described in "Recent
Developments - COVID-19 Pandemic and Mann Entities Related Fraudulent Activity"
above may have on our Liquidity and Capital Resources beyond the first quarter
of fiscal 2022.

The board of directors is responsible for establishing and monitoring our
liquidity targets and strategies in order to ensure that sufficient liquidity
exists for meeting the borrowing needs and deposit withdrawals of our customers
as well as unanticipated contingencies. We believe that we had enough sources of
liquidity to satisfy our short and long-term liquidity needs as of September 30,
2021.

While maturities and scheduled amortization of loans and securities are
predictable sources of funds, deposit flows and loan prepayments are greatly
influenced by general interest rates, economic conditions, and competition. Our
most liquid assets are cash and cash equivalents. The levels of these assets are
dependent on our operating, financing, lending and investing activities during
any period. At September 30, 2021, cash and cash equivalents totaled $478.6
million. Securities classified as available-for-sale, which provide additional
sources of liquidity, totaled $310.7 million at September 30, 2021.

We are committed to maintaining a strong liquidity position. We monitor our
liquidity position on a daily basis. We anticipate that we will have sufficient
funds to meet our current funding commitments. Certificates of deposit due
within one year of September 30, 2021 totaled $64.4 million, or 3.78%, of total
deposits. If these deposits do not remain with us, we will be required to seek
other sources of funds, including other deposits and Federal Home Loan Bank of
New York advances. Depending on market conditions, we may be required to pay
higher rates on such deposits or borrowings than we currently pay. We believe,
however, based on past experience that a significant portion of such deposits
will remain with us. We have the ability to attract and retain deposits by
adjusting the interest rates offered.

Capital Resources. We are subject to various regulatory capital requirements
administered by NYSDFS and the Federal Deposit Insurance Corporation. At
September 30, 2021, we exceeded all applicable regulatory capital requirements,
and were considered "well capitalized" under regulatory guidelines.

The Bank and Pioneer Commercial Bank are subject to various regulatory capital
requirements administered by federal banking agencies. Failure to meet minimum
capital requirements can initiate certain mandatory and possibly additional
discretionary actions by regulators that, if undertaken, could have a direct
material effect on the Company's consolidated financial statements. Under
capital adequacy guidelines and the regulatory framework for prompt corrective
action, banks must meet specific capital guidelines that involve quantitative
measures of the bank's assets, liabilities, and certain off-balance sheet items
as calculated under regulatory accounting practices. Capital amounts and
classifications are also subject to qualitative judgements by the regulators
about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy
require the Bank and Pioneer Commercial Bank to maintain minimum capital amounts
and ratios (set forth in the table below) of Tier 1 capital (as defined in the
regulations) to average assets (as defined), and common equity Tier 1, Tier 1
and total capital (as defined) to risk-weighted assets (as defined). Under Basel
III rules, banks must hold a capital conservation buffer above the

                                       52

Table of Contents



adequately capitalized risk-based capital ratios in order to avoid limitations
on distributions and certain discretionary bonus payments to executive officers.
The required capital conservation buffer is 2.50%.

As a result of the Economic Growth, Regulatory Relief, and Consumer Protection
Act, the federal banking agencies developed a "Community Bank Leverage Ratio"
(the ratio of a bank's tier 1 capital to average total consolidated assets) for
financial institutions with assets of less than $10 billion. A "qualifying
community bank" that exceeds this ratio will be deemed to be in compliance with
all other capital and leverage requirements, including the capital requirements
to be considered "well capitalized" under Prompt Corrective Action statutes. The
federal banking agencies may consider a financial institution's risk profile
when evaluating whether it qualifies as a community bank for purposes of the
capital ratio requirement. The federal banking agencies have set the Community
Bank Leverage Ratio at 9%. Pursuant to the CARES Act, the federal banking
agencies issued rules to set the Community Bank Leverage Ratio at 8% beginning
in the second calendar quarter of 2020 through the end of 2020. Beginning in
2021, the Community Bank Leverage Ratio increased to 8.5% for the calendar year.
Community banks will have until January 1, 2022, before the Community Bank
Leverage Ratio requirement will return to 9%. A financial institution can elect
to be subject to this new definition. The Bank and Pioneer Commercial Bank did
not elect to become subject to the Community Bank Leverage Ratio.

As of September 30, 2021, the Bank and Pioneer Commercial Bank met all capital
adequacy requirements to which they were subject. Further, the most recent FDIC
notification categorized the Bank and Pioneer Commercial Bank as well
capitalized institutions under the prompt corrective action regulations. There
have been no conditions or events since the notification that management
believes have changed the Bank's or Pioneer Commercial Bank's capital
classification.



                                       53

  Table of Contents

The actual capital amounts and ratios for the Bank and Pioneer Commercial Bank are presented in the following tables (dollars in thousands):




                                                                                                                To be Well
                                                                                      For Capital           Capitalized Under
                                                             For Capital           Adequacy Purposes              Prompt
                                         Actual           Adequacy Purposes       with Capital Buffer        Corrective Action
                                    Amount      Ratio      Amount      

Ratio Amount Ratio Amount Ratio Pioneer Bank: As of September 30, 2021



Tier 1 (leverage) capital          $ 178,823     9.78 %  $    73,143     4.00 %            N/A      N/A    $     91,429     5.00 %
Risk-based capital
Common Tier 1                      $ 178,823    17.04 %  $    47,212     4.50 %  $      73,441     7.00 %  $     68,195     6.50 %
Tier 1                             $ 178,823    17.04 %  $    62,949     6.00 %  $      89,178     8.50 %  $     83,932     8.00 %
Total                              $ 192,060    18.31 %  $    83,932     8.00 %  $     110,161    10.50 %  $    104,915    10.00 %

As of June 30, 2021

Tier 1 (leverage) capital          $ 177,269    10.00 %  $    70,894     4.00 %            N/A      N/A    $     88,617     5.00 %
Risk-based capital
Common Tier 1                      $ 177,269    16.82 %  $    47,422     4.50 %  $      73,768     7.00 %  $     68,499     6.50 %
Tier 1                             $ 177,269    16.82 %  $    63,230     6.00 %  $      89,576     8.50 %  $     84,307     8.00 %
Total                              $ 190,566    18.08 %  $    84,307     8.00 %  $     110,652    10.50 %  $    105,383    10.00 %





                                                                                                                To be Well
                                                                                      For Capital           Capitalized Under
                                                             For Capital           Adequacy Purposes              Prompt
                                         Actual           Adequacy Purposes       with Capital Buffer        Corrective Action
                                     Amount     Ratio      Amount       

Ratio Amount Ratio Amount Ratio Pioneer Commercial Bank: As of September 30, 2021



Tier 1 (leverage) capital           $ 31,209     7.08 %  $    17,629     4.00 %           N/A       N/A    $    22,036      5.00 %
Risk-based capital
Common Tier 1                       $ 31,209    29.98 %  $     4,684     4.50 %  $      7,287      7.00 %  $     6,766      6.50 %
Tier 1                              $ 31,209    29.98 %  $     6,246     6.00 %  $      8,848      8.50 %  $     8,328      8.00 %
Total                               $ 31,209    29.98 %  $     8,328     8.00 %  $     10,930     10.50 %  $    10,410     10.00 %

As of June 30, 2021

Tier 1 (leverage) capital           $ 30,966     7.53 %  $    16,442     4.00 %           N/A       N/A    $    20,553      5.00 %
Risk-based capital
Common Tier 1                       $ 30,966    37.65 %  $     3,702     4.50 %  $      5,758      7.00 %  $     5,347      6.50 %
Tier 1                              $ 30,966    37.65 %  $     4,935     6.00 %  $      6,992      8.50 %  $     6,580      8.00 %
Total                               $ 30,966    37.65 %  $     6,580     8.00 %  $      8,637     10.50 %  $     8,226     10.00 %






                                       54

  Table of Contents

Off-Balance Sheet Arrangements and Aggregate Contractual Obligations



Off-Balance Sheet Arrangements. We are a party to financial instruments with
off-balance sheet risk in the normal course of business to meet the financing
needs of our customers. The financial instruments include commitments to
originate loans, unused lines of credit and standby letters of credit, which
involve elements of credit and interest rate risk in excess of the amount
recognized in the consolidated statements of condition. Our exposure to credit
loss is represented by the contractual amount of the instruments. We use the
same credit policies in making commitments as we do for on-balance sheet
instruments.

At September 30, 2021, we had $220.4 million of commitments to originate or
purchase loans, comprised of $142.6 million of commitments under commercial
loans and lines of credit (including $16.4 million of unadvanced portions of
commercial construction loans), $52.4 million of commitments under home equity
loans and lines of credit, $16.9 million of commitments to purchase one- to
four-family residential real estate loans and $8.1 million of unfunded
commitments under consumer lines of credit. In addition, at September 30, 2021,
the Company had $26.1 million in standby letters of credit outstanding.

Contractual Obligations. In the ordinary course of our operations, we enter into
certain contractual obligations. Such obligations include data processing
services, operating leases for premises and equipment, agreements with respect
to borrowed funds and deposit liabilities.

Impact of Inflation and Changing Prices


Our consolidated financial statements and related notes have been prepared in
accordance with GAAP. GAAP generally requires the measurement of financial
position and operating results in terms of historical dollars without
consideration for changes in the relative purchasing power of money over time
due to inflation. The impact of inflation is reflected in the increased cost of
our operations. Unlike industrial companies, our assets and liabilities are
primarily monetary in nature. As a result, changes in market interest rates have
a greater impact on performance than the effects of inflation.

© Edgar Online, source Glimpses