XML 17 R7.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net (loss) income $ (34,000) $ 549,000
Adjustments to reconcile net (loss) income to net cash provided by operating activities    
Depreciation and amortization 471,000 269,000
Stock dividends on other investments (182,000) (32,000)
Amortization of premiums and discounts on securities, net 84,000 133,000
Amortization of equity awards 165,000 90,000
Gain on sale of loans (119,000)
Proceeds from sale of loans 995,000 774,000
Loss on sale other real estate owned 432,000
Provision for credit losses 3,866,000 133,000
Net appreciation on bank-owned life insurance (137,000) (66,000)
Deferred income tax (benefit) expense (983,000) (1,000)
Preliminary bargain purchase gain from CBOA Financial, Inc. merger (5,018,000)
Accretion of discount on loans (1,665,000)
Core deposit intangible amortization 496,000
Amortization of discount on time deposits 101,000
Amortization of discount on subordinated debt 21,000
Changes in operating assets and liabilities:    
Accrued interest receivable 388,000 63,000
Prepaid and other assets (253,000) 1,140,000
Accrued interest and other liabilities 871,000 (674,000)
Other, net 453,000 (1,000)
Net cash provided by operating activities 71,000 2,258,000
CASH FLOWS FROM INVESTING ACTIVITIES    
CBOA Financial, Inc. merger, cash acquired 30,927,000
Proceeds from calls, sales, maturities, or principal payments on available-for-sale securities 57,602,000 3,013,000
Purchases of available-for-sale securities (2,942,000)
Net (purchase) redemptions of other investments (90,000) (1,261,000)
Net change in loans held for investment 34,193,000 (17,040,000)
Proceeds from sale of other real estate owned 2,568,000
Purchases of premises and equipment (133,000) (95,000)
Net cash provided by (used in) investing activities 122,125,000 (15,383,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Net change in deposits (37,093,000) (16,697,000)
Proceeds from Federal Home Loan Bank advances and other borrowings 1,663,000 239,398,000
Repayments of Federal Home Loan Bank advances and other borrowings (36,973,000) (229,398,000)
Common stock repurchases (210,000)
Common stock issuance, net 10,866,000
Preferred stock issuance, net 4,176,000
Payment of dividends (657,000)
Net cash (used in) provided by financing activities (72,403,000) 7,478,000
NET CHANGE IN CASH AND CASH EQUIVALENTS 49,793,000 (5,647,000)
CASH AND CASH EQUIVALENTS, beginning of period 28,897,000 16,947,000
CASH AND CASH EQUIVALENTS, end of period 78,690,000 11,300,000
SUPPLEMENTAL DISCLOSURES    
Interest paid on deposits and borrowings 8,811,000 5,427,000
Income taxes paid (refunds received) $ 7,000 $ (5,000)