XML 20 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities    
Net income $ 1,073,514 $ 360,591
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 702,956 677,551
Stock dividend on financial institution stock (84,500) (53,600)
Amortization of premiums and discounts on securities, net 250,556 413,090
Amortization of ESOP awards 55,858 78,737
Amortization of stock-based compensation 427,382 24,699
Amortization of core deposit intangible 48,556 62,268
Loss on sale of available-for-sale securities 176,089
Gain on sale of loans (14,421,823) (11,450,457)
Proceeds from sale of loans held for sale 321,764,114 276,322,001
Funding of loans held for sale (317,188,790) (254,247,735)
Provision for loan losses 318,000 575,000
Net appreciation on bank-owned life insurance (282,397) (154,504)
Deferred income tax (benefit) expense (36,975) 2,191,457
Changes in operating assets and liabilities:    
Accrued interest receivable (36,080) (48,875)
Prepaid and other assets 325,921 (638,832)
Accrued interest and other liabilities (154,044) 1,138,205
Net cash from operating activities (7,237,752) 15,425,685
Cash flows from investing activities    
Proceeds from principal payments on available-for-sale securities 6,014,670 5,823,104
Proceeds from sales of available-for-sale securities 6,933,361
Purchases of available-for-sale securities (15,517,212) (6,102,485)
Purchase of bank-owned life insurance (155,000) (4,500,000)
Net change in loans held for investment (26,826,528) (28,897,562)
Purchases of premises and equipment (197,678) (684,986)
Purchase of stock in financial institutions (197,200)
Net cash from investing activities (36,681,748) (27,625,768)
Cash flows from financing activities    
Net change in deposits 29,677,640 11,039,330
Net change in escrows 81,745 (18,327)
Proceeds from Federal Home Loan Bank advances 132,000,000 160,000,000
Repayment of Federal Home Loan Bank advances (110,000,000) (165,000,000)
Exercise of stock options 149,228 55,314
Dividends paid (4,161,114)
Common stock repurchases (1,926,720) (414,400)
Net cash from financing activities 45,820,779 5,661,917
Net change in cash and cash equivalents 1,901,279 (6,538,166)
Cash and cash equivalents, beginning of period 9,873,178 16,411,344
Cash and cash equivalents, end of period 11,774,457 9,873,178
Supplemental disclosures:    
Interest on deposits and advances paid 3,470,186 2,264,168
Income taxes paid 352,600 88,696
Loans transferred to loans held for sale $ 2,037,039