XML 23 R9.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 4,640 $ 7,439
Adjustments to reconcile net income to net cash from operating activities:    
Amortization of net discounts on investments 84 81
(Reversal of) provision for credit losses (120) (273)
Depreciation and amortization 619 717
Compensation expense related to share based compensation 390 450
Fair value adjustment on MSRs 4 219
Right of use assets amortization 960 935
Increase in cash surrender value of BOLI (625) (612)
Net gain on BOLI death benefit 0 (567)
Deferred income tax (273) (467)
Net gain on disposal of premises and equipment, net (38) 0
Net gain on sale of loans (258) (340)
Proceeds from sale of loans held-for-sale 14,273 19,335
Originations of loans held-for-sale (14,899) (19,762)
Net (gain) loss on sale of OREO and repossessed assets (37) 13
Change in operating assets and liabilities:    
Accrued interest receivable (19) (369)
Other assets (637) (688)
Lease liabilities (997) (956)
Advances from borrowers for taxes and insurance 150 64
Accrued interest payable (52) 422
Other liabilities (233) 1,245
Net cash provided by operating activities 2,932 6,886
CASH FLOWS FROM INVESTING ACTIVITIES:    
Proceeds from principal payments, maturities and sales of AFS securities 385 2,043
Proceeds from principal payments, maturities and sales of HTM securities 35 33
Net increase in loans (5,049) (28,660)
(Purchases of BOLI) / Proceeds from death benefit of BOLI (5) 633
Purchases of premises and equipment, net (76) (444)
Proceeds from disposal of premises and equipment, net 38 0
Proceeds from sale of OREO and other repossessed assets 727 71
Net cash used in investing activities (3,945) (26,324)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net increase in deposits 11,260 17,776
Proceeds from borrowings 0 40,000
Repayment of borrowings (15,000) (43,000)
FHLB stock redeemed 666 436
Common stock repurchases (65) (2,137)
Dividends paid on common stock (1,948) (1,913)
Surrender of stock to pay tax liability (218) (265)
Proceeds from common stock option exercises 269 395
Net cash provided by financing activities (5,036) 11,292
Net change in cash and cash equivalents (6,049) (8,146)
Cash and cash equivalents, beginning of period 49,690 57,836
Cash and cash equivalents, end of period 43,641 49,690
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash paid for income taxes 831 2,400
Interest paid on deposits, borrowings and subordinated debt 26,424 16,337
Loans transferred from loans held-for-portfolio to OREO and repossessed assets 115 0
ROU assets obtained in exchange for new operating lease liabilities $ 189 $ 329