XML 17 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss) $ 1,689,000 $ (3,402,000)
Adjustments to reconcile net income (loss) to net cash provided by operating activities    
Depreciation and amortization 1,050,000 583,000
Stock dividends on other investments (331,000) (71,000)
Amortization of premiums and discounts on securities, net 121,000 265,000
Amortization of equity awards 813,000 150,000
Originations of loans held for sale (2,518,000) (1,316,000)
Gain on sale of loans (28,000) (32,000)
Proceeds from sale of loans 3,741,000 1,367,000
Loss on sale other real estate owned 432,000
Provision for credit losses 3,825,000 4,223,000
Net appreciation on bank-owned life insurance (370,000) (248,000)
Deferred income tax (benefit) (1,075,000) (278,000)
Preliminary bargain purchase gain from CBOA merger (5,018,000)
Accretion of discount on loans (3,714,000)
Core deposit intangible amortization 1,341,000
Amortization of discount on time deposits 204,000
Amortization of discount on subordinated debt 60,000
Changes in operating assets and liabilities:    
Accrued interest receivable 562,000 (92,000)
Prepaid and other assets 1,577,000 851,000
Accrued interest and other liabilities 671,000 (1,016,000)
Net cash provided by operating activities 2,974,000 910,000
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 63,634,000 5,348,000
Purchases of available-for-sale securities (31,691,000) (2,005,000)
Net (purchase) redemptions of other investments (2,715,000)
Net change in loans held for investment 95,038,000 (382,000)
Proceeds from sale of other real estate owned 2,568,000
Proceeds from disposal of premises and equipment 443,000
Bank-owned life insurance death benefit 154,000
Purchases of premises and equipment (500,000) (226,000)
Net cash provided by investing activities 160,130,000 463,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Net change in deposits (14,406,000) (27,599,000)
Proceeds from Federal Home Loan Bank advances and other borrowings 59,663,000 320,398,000
Repayments of Federal Home Loan Bank advances and other borrowings (123,663,000) (325,398,000)
Common stock repurchases (210,000)
Common stock issuance, net 10,867,000
Preferred stock issuance, net 4,175,000
Payment of dividends (656,000)
Net cash (used in) provided by financing activities (78,406,000) 10,577,000
NET CHANGE IN CASH AND CASH EQUIVALENTS 84,698,000 11,950,000
CASH AND CASH EQUIVALENTS, beginning of year 28,897,000 16,947,000
CASH AND CASH EQUIVALENTS, end of year 113,595,000 28,897,000
SUPPLEMENTAL DISCLOSURES    
Interest paid on deposits and borrowings 20,430,000 8,867,000
Income taxes paid (refunds received) (1,005,000) 124,000
Loans transferred to other real estate owned 3,000,000
Right-of-use assets obtained in exchange for new operating lease liabilities $ 3,414,000