XML 48 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2023
Business Combinations [Abstract]  
Schedule of fair value of the assets acquired and liabilities assumed

    

PEB

    

Acquisition

Date

February 1, 2022

Fair value of assets:

 

  

 

Cash and due from banks

$

5,350

Total cash and cash equivalents

 

5,350

Interest bearing deposits in banks

 

13,348

Investment securities available-for-sale

3

FHLB stock, at par

 

2,294

FRB stock, at par

 

942

Loans, net

 

412,851

Premises and equipment, net

221

Core deposit intangible

 

756

Deferred tax assets, net

 

1,192

Interest receivable and other assets

9,178

Total assets acquired

 

446,135

Liabilities:

 

  

Deposits

 

  

Noninterest bearing

 

60,006

Interest bearing

 

316,679

Total Deposits

 

376,685

Interest payable and other liabilities

3,370

Total liabilities assumed

380,055

Stock consideration

 

64,140

Cash consideration

 

275

Bargain purchase gain

$

1,665

The following table presents the net assets acquired and the estimated fair value adjustments, which resulted in goodwill at the acquisition date:

    

PEB

    

Acquisition

Date

February 1, 2022

Book value of net assets acquired

$

61,469

Fair value adjustments:

 

  

Loans, net

 

5,840

Premises and equipment, net

26

Core deposit intangible

 

756

Time deposits

(869)

Reserve for unfunded commitments

 

283

Write-up right-of-use asset

 

439

Total purchase accounting adjustments

 

6,475

Tax effect of purchase accounting adjustments at 27.9%

 

(1,864)

Fair value of assets acquired

 

66,080

Value of stock issued/cash paid for stock options

 

64,415

Bargain purchase gain

$

1,665

Schedule of unaudited pro forma net interest income, net income and earnings per share

December 31,

2023

2022 (As Restated)

Net interest income

$

97,874

$

97,566

Net income

 

27,425

 

20,992

Basic earnings per share

$

2.27

$

1.56

Diluted earnings per share

2.27

1.56

Schedule of acquisition expenses

December 31, 2022

PEB

Severance expense

$

556

Occupancy expense

375

Data processing

 

1,073

Professional fees

 

724

Other expenses

 

347

Total

$

3,075