XML 22 R7.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities    
Net Income (Loss) $ (1,078,000) $ 797,000
Adjustments to Reconcile Net Income (Loss) to Net    
Recovery of Credit Losses (1,210,000) (325,000)
Gain on Sale of Asset (141,000)  
Depreciation 694,000 548,000
Net Amortization of Deferred Loan Costs (11,000) 41,000
Net Amortization on Investment Securities 248,000 268,000
Loss on Sale of Investment Securities 1,144,000  
Federal Home Loan Bank Stock Dividend (29,000) (23,000)
Deferred Tax Expense (400,000) 135,000
Increase in Cash Surrender Value on Bank Owned Life Insurance (353,000) (312,000)
ESOP Compensation Expense 246,000  
Changes in Operating Assets and Liabilities    
Accrued Interest Receivable (210,000) 12,000
Other Assets (95,000) (744,000)
Other Liabilities 141,000 399,000
Net Cash Provided by (Used in) Operating Activities (1,054,000) 796,000
Proceeds from Sale or Maturities of Investment Securities    
Available-for-Sale 28,051,000 10,704,000
Purchases of Investment Securities Available-for-Sale (54,350,000) (1,000,000)
Other Financial Institutions   249,000
Purchase of Federal Home Loan Bank Stock   (18,000)
Increase in Loans Receivable, Net (1,184,000) (14,666,000)
Proceeds from Sale of Premises and Equipment 509,000  
Purchases of Premises and Equipment (510,000) (1,908,000)
Net Cash Used in Investing Activities (27,484,000) (6,639,000)
Cash Flows from Financing Activities    
Increase in Deposits, Net 1,473,000 1,060,000
Federal Home Loan Bank Advances (4,000,000) 4,000,000
Advances by Borrowers for Taxes, Insurance, and Repairs 928,000 54,000
Net proceeds from Issuance of Common Stock 48,747,000  
Net Cash Provided by Financing Activities 47,148,000 5,114,000
Net Increase (Decrease) in Cash and Cash Equivalents 18,610,000 (729,000)
Cash and Cash Equivalents, Beginning of Year 19,306,000 20,035,000
Cash and Cash Equivalents, End of Year 37,916,000 19,306,000
Supplemental Disclosures of Cash Flow Information    
Cash Paid During the Period for Interest 8,975,000 5,790,000
Cash Paid During the Period for Taxes   125,000
Investment Securities Available-for-Sale $ 179,000 1,181,000
Non-Cash Investing and Financing Activities    
Real Estate Owned Acquired Through Foreclosure   $ 42,000