XML 59 R7.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Cash flows from operating activities    
Net income $ 278,057 $ 41,208
Less: Net loss from discontinued operations (345,935)
Net income from continuing operations 278,057 387,143
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 138,029 162,472
Stock dividends on financial institution stock (20,300) (27,000)
Amortization of premiums and discounts on securities, net 54,512 27,718
Amortization of equity awards 96,421 103,739
Amortization of core deposit intangible 8,862 10,215
Gain on sale of loans (26,907)
Proceeds from sale of loans 458,011
Provision for loan losses 472,000 87,500
Net appreciation on bank-owned life insurance (65,501) (68,312)
Deferred income tax expense (38,665)
Changes in operating assets and liabilities:    
Accrued interest receivable (374,671) (88,229)
Prepaid and other assets 56,111 (27,839)
Accrued interest and other liabilities 178,517 4,894,116
Net cash from operating activities - continuing operations 783,372 5,892,627
Net cash from operating activities - discontinued operations (50,650) 11,923,500
Net cash from operating activities 732,722 17,816,127
Cash flows from investing activities    
Proceeds from principal payments on available-for-sale securities 1,669,149 1,183,980
Purchases of available-for-sale securities (17,481,879)
Net change in loans held for investment (18,176,278) (4,603,053)
Purchases of premises and equipment (11,556)
Net cash from investing activities (33,989,008) (3,430,629)
Cash flows from financing activities    
Net change in deposits 2,222,329 2,646,139
Net change in escrows 124,613 45,457
Proceeds from Federal Home Loan Bank advances 20,000,000 5,000,000
Repayments of Federal Home Loan Bank advances (10,000,000) (22,000,000)
Common stock repurchases (277,671)
Dividends paid (158,433)
Net cash from financing activities 12,188,509 (14,586,075)
Net change in cash and cash equivalents (21,067,777) (200,577)
Cash and cash equivalents, beginning of period 29,486,465 11,774,457
Cash and cash equivalents, end of period 8,418,689 11,573,880
Supplemental disclosures:    
Interest on deposits and advances paid 1,157,504 1,171,513
Loans transferred to loans held for sale 431,104
Operating lease right-of-use assets recorded on adoption of ASU 2016-02 1,260,089
Operating lease liabilities recorded on adoption of ASU 2016- 02 $ 1,369,149