XML 17 R8.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements Of Cash Flows (unaudited) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Cash flows from operating activities    
Net income $ 1,849,348 $ 3,042,904
Adjustments to reconcile net income to net cash provided by operating activities:    
Amortization of intangible asset (60,483) (119,059)
(Recovery) provision for credit losses (125,000) 100,000
Depreciation of premises and equipment 252,652 234,798
Amortization (accretion) of deferred loan (fees) costs, net 10,677 (41,279)
Amortization of premiums and accretion of discounts on securities, net 5,660 38,625
Deferred income tax (benefit) expense (111,594) 76,209
Gain on sale of loans (29,375) (86,913)
Proceeds from sale of loans 1,875,125 4,640,081
Origination of loans held for sale (1,845,750) (3,760,668)
Increase in cash surrender value of bank owned life insurance (376,200) (312,745)
Employee stock ownership plan expense 126,873 136,615
Stock based compensation 466,386 466,386
Changes in:    
Accrued interest receivable 436,532 (294,802)
Net changes in other assets (520,698) 1,933,798
Net changes in other liabilities (360,560) 202,678
Net cash provided by operating activities 1,593,593 6,256,628
Cash flows from investing activities    
Purchases of securities held to maturity (1,000,000) (23,120,238)
Purchases of securities available for sale   (67,461,181)
Maturities, calls, and repayments of securities available for sale 13,018,996 2,653,200
Maturities, calls, and repayments of securities held to maturity 8,617,729 10,740,997
Net decrease (increase) in loans 13,026,596 (60,612,691)
Purchase of Bank Owned Life Insurance   (5,000,000)
Purchases of premises and equipment (162,464) (113,536)
Purchase of FHLB Stock (4,602,900) (2,204,600)
Redemption of FHLB stock 3,297,300 979,200
Net cash provided by (used in) investing activities 32,195,257 (144,138,849)
Cash flows from financing activities    
Net (decrease) increase in deposits (44,829,448) 13,876,424
Net (decrease) increase in short-term FHLB advances (38,000,000) 43,220,000
Proceeds from long-term FHLB non-repo advances 75,500,000  
Repayments of long-term FHLB non-repo advances (12,547,593) (12,952,073)
Repurchase of common stock (2,243,296) (4,302,178)
Net increase in advance payments from borrowers for taxes and insurance 503,915 575,493
Net cash (used in) provided by financing activities (21,616,422) 40,417,666
Net increase (decrease) in cash and cash equivalents 12,172,428 (97,464,555)
Cash and cash equivalents at beginning of year 16,840,917 105,068,785
Cash and cash equivalents at end of year 29,013,345 7,604,230
Supplemental cash flow information    
Income taxes paid 1,225,000 700,000
Interest paid $ 9,606,174 $ 2,322,057