XML 11 R4.htm IDEA: XBRL DOCUMENT v3.24.3
CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Interest and dividend income:        
Interest and fees on loans $ 5,101,000 $ 4,281,000 $ 14,646,000 $ 12,215,000
Interest on debt securities:        
Taxable 955,000 385,000 2,746,000 1,087,000
Non-taxable 441,000 443,000 1,322,000 1,305,000
Total interest on debt securities 1,396,000 828,000 4,068,000 2,392,000
Dividends 53,000 54,000 184,000 185,000
Total interest and dividend income 6,550,000 5,163,000 18,898,000 14,792,000
Interest expense:        
Interest on deposits 2,711,000 1,668,000 6,932,000 3,454,000
Interest on borrowings 857,000 928,000 3,069,000 2,593,000
Total interest expense 3,568,000 2,596,000 10,001,000 6,047,000
Net interest and dividend income 2,982,000 2,567,000 8,897,000 8,745,000
Provision (release) for credit losses 16,000 120,000 (20,000) 170,000
Net interest and dividend income after provision (release) for credit losses 2,966,000 2,447,000 8,917,000 8,575,000
Non-interest income:        
Customer service fees 181,000 177,000 543,000 582,000
Gain on sale of loans 12,000   20,000  
Gain on sale of land and buildings     2,522,000  
Gain on termination of interest rate swaps       849,000
Income from bank-owned life insurance 45,000 41,000 86,000 81,000
Loan servicing fee income 7,000 9,000 31,000 47,000
Investment services fees 106,000 65,000 319,000 220,000
Other income 13,000 22,000 33,000 42,000
Total non-interest income 364,000 314,000 3,554,000 1,821,000
Non-interest expense:        
Salaries and employee benefits 2,317,000 2,486,000 6,894,000 7,328,000
Director compensation 114,000 46,000 295,000 234,000
Occupancy expense 319,000 205,000 691,000 584,000
Equipment expense 73,000 115,000 275,000 342,000
Marketing 103,000 174,000 289,000 378,000
Data processing 344,000 404,000 1,039,000 1,192,000
Deposit insurance fees 82,000 62,000 302,000 194,000
Professional fees and assessments 246,000 196,000 898,000 726,000
Debit card fees 35,000 58,000 94,000 157,000
Employee travel and education expenses 41,000 42,000 119,000 136,000
Other expense 252,000 311,000 856,000 779,000
Total non-interest expense 3,926,000 4,099,000 11,752,000 12,050,000
(Loss) income before income tax benefit (596,000) (1,338,000) 719,000 (1,654,000)
Income tax benefit (640,000) (427,000) (176,000) (667,000)
Net Income (Loss) $ 44,000 $ (911,000) $ 895,000 $ (987,000)
Income (loss) per share:        
Basic $ 0.01 $ (0.2) $ 0.2 $ (0.21)
Diluted [1] $ 0.01 $ (0.2) $ 0.19 $ (0.21)
Weighted Average Shares:        
Basic 4,101,543 4,638,225 4,447,432 4,648,651
Diluted [1] 4,342,755 4,638,225 4,684,892 4,648,651
[1] Not adjusted for potentially dilutive shares for periods where a net loss was recognized. The three and nine months ended September 30, 2023 excludes 32,393 of stock-based awards that could potentially dilute basic earnings per share in the future that were not included in the computation of diluted earnings per share because to do so would have been antidilutive for the periods presented.