XML 19 R9.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidated Statements of Cash Flows - USD ($)
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Operating Activities    
Net Income $ 1,436,478 $ 458,197
Items not requiring (providing) cash:    
Depreciation and amortization 166,090 144,132
Provision for loan losses 65,000 25,000
Amortization of premiums and discounts on securities, net 18,138 9,445
Amortization of deferred prepayment penalty on Federal Home Loan Bank advances 3,086 3,471
Change in deferred income taxes 155,766 44,791
Gain on sale of loans (5,917,147) (1,260,415)
Proceeds from the sale of loans held for sale 251,935,816 58,545,090
Origination of loans held for sale (261,024,458) (61,998,294)
Earnings on cash surrender value of bank-owned life insurance (64,265) (67,375)
Stock-based compensation expense 81,973 77,372
ESOP shares earned 70,384 45,861
Gain on sale of foreclosed assets 0 (90,418)
Changes in:    
Interest receivable 71,802 (75,040)
Mortgage servicing rights (402,158) (53,318)
Federal Home Loan Bank lender risk account receivable (53,931) 132,471
Other assets 52,839 (220,551)
Interest payable (16,105) 42,267
Other liabilities 742,074 270,962
Net cash used in operating activities (12,678,618) (3,966,352)
Investing Activities    
Net change in interest-bearing deposits (1,000,000) 0
Proceeds from maturities of available-for-sale securities 1,222,330 251,504
Purchase of available for sale securities   (1,965,811)
Purchase of Federal Home Loan Bank stock (144,400) (74,300)
Net change in loans 9,422,055 (13,497,348)
Proceeds from the maturities of interest-bearing time deposits   200,000
Purchase of premises and equipment (305,569) (113,521)
Proceeds from sale of foreclosed assets 0 240,643
Net cash provided by (used in) investing activities 9,194,416 (14,958,833)
Financing Activities    
Net decrease in deposits (19,270,344) (4,117,362)
Proceeds from stock issuance 14,060,646 14
Proceeds from Federal Home Loan Bank advances 14,000,000 106,486,000
Repayment of Federal Home Loan Bank advances (20,663,152) (79,324,000)
Proceeds from stock options exercised   12,860
Net decrease in advances from borrowers for taxes and insurance (506,211) (215,575)
Net cash provided by (used in) financing activities (12,379,061) 22,841,937
(Decrease) Increase in Cash and Cash Equivalents (15,863,263) 3,916,752
Cash and Cash Equivalents, Beginning of Period 37,735,266 11,089,189
Cash and Cash Equivalents, End of Period 21,872,003 15,005,941
Supplemental Cash Flows Information    
Interest paid 2,050,450 2,050,889
Income taxes paid 231,193  
Real estate acquired in settlement of loans $ 0 $ 48,127