XML 10 R4.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Consolidated Statements of Operations - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Interest and dividend income:        
Loans, including fees $ 4,934,000 $ 4,238,000 $ 9,734,000 $ 8,064,000
Securities, taxable 1,007,000 588,000 2,047,000 1,191,000
Other 262,000 191,000 456,000 476,000
Total interest and dividend income 6,203,000 5,017,000 12,237,000 9,731,000
Interest expense:        
Interest-bearing deposits 2,506,000 1,296,000 4,897,000 2,278,000
Borrowed funds 536,000 654,000 1,114,000 1,148,000
Other interest-bearing funds 2,000 1,000 3,000 3,000
Total interest expense 3,044,000 1,951,000 6,014,000 3,429,000
Net interest income 3,159,000 3,066,000 6,223,000 6,302,000
Provision for credit losses 75,000 75,000 150,000 150,000
Net interest income after provision for credit losses 3,084,000 2,991,000 6,073,000 6,152,000
Noninterest income:        
Service charges and other fees 221,000 239,000 440,000 464,000
Loan servicing, net 164,000 157,000 327,000 330,000
Net gain on sale of loans 140,000 30,000 207,000 68,000
Increase in cash surrender value of insurance 112,000 110,000 222,000 217,000
Unrealized gain on marketable equity securities 141,000 225,000 478,000 444,000
Other 38,000 159,000 46,000 165,000
Total noninterest income 816,000 920,000 1,720,000 1,688,000
Noninterest expense:        
Salaries and employee benefits 2,550,000 2,835,000 4,915,000 5,529,000
Unrealized gain on marketable equity securities 141,000 225,000 478,000 444,000
Advertising and promotions 7,000 21,000 15,000 71,000
Data processing 197,000 222,000 424,000 446,000
Occupancy and equipment 267,000 299,000 566,000 637,000
FDIC assessment 76,000 85,000 158,000 121,000
Other 1,337,000 1,005,000 2,318,000 1,885,000
Total noninterest expense 4,575,000 4,692,000 8,874,000 9,133,000
(Loss) income before income taxes (675,000) (781,000) (1,081,000) (1,293,000)
Income tax expense (benefit) (159,000) (273,000) (259,000) (424,000)
Net Income (Loss) $ (516,000) $ (508,000) $ (822,000) $ (869,000)
Loss per share:        
Basic $ (0.09) $ (0.09) $ (0.15) $ (0.16)
Diluted [1],[2] $ (0.09) $ (0.09) $ (0.15) $ (0.16)
Average common shares outstanding:        
Basic 5,447,507 5,545,335 5,449,648 5,548,562
Diluted [2] 5,447,507 5,545,335 5,449,648 5,548,562
[1] For the three and six months ended June 30, 2024 and June 30, 2023, the effect of stock options was anti-dilutive due to the net loss and therefore no dilutive shares are included in the weighted average shares outstanding or diluted loss calculations.
[2] Diluted loss per share and average shares outstanding excludes all common shares if their effect is anti-dilutive.