XML 22 R8.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 172,000 $ 712,000
Adjustments to reconcile net income to net cash flow from operating activities:    
Depreciation and amortization 560,000 530,000
Provision for credit losses 841,000 306,000
Net amortization of premiums and discounts on securities (93,000) 80,000
Gain on sale of residential mortgage loans (136,000) (87,000)
Proceeds from sale of residential mortgage loans 8,365,000 4,969,000
Loans originated and sold (8,229,000) (4,882,000)
Deferred income tax (benefit) expense (26,000) 94,000
Gain on sale of fixed assets   (6,000)
Amortization of deferred loan fees 262,000 70,000
ESOP compensation expense 84,000 24,000
Stock based compensation expense 61,000 74,000
Earnings on investment in bank owned life insurance (105,000) (26,000)
Net change in accrued interest receivable (232,000) (89,000)
Net change in other assets (416,000) (165,000)
Change in pension assets (374,000) (402,000)
Net change in other liabilities 4,033,000 513,000
Net cash flow provided by operating activities 4,767,000 1,715,000
Activity in securities available-for-sale:    
Proceeds from calls and maturities 24,990,000 555,000
Principal repayments 2,163,000 844,000
Purchases (28,557,000) (12,883,000)
Purchase of annuity contract (1,091,000)  
Purchase of Federal Home Loan Bank of New York stock (1,041,000) (1,250,000)
Redemption of Federal Home Loan Bank of New York stock 1,130,000 887,000
Purchase of Federal Reserve Bank stock (135,000)  
Redemption of Federal Reserve Bank stock 4,000  
Loan originations and principal collections, net (24,684,000) (5,897,000)
Purchases of premises and equipment (4,797,000) (3,317,000)
Net cash flow used in investing activities (32,018,000) (21,061,000)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Increase in deposits 23,855,000 16,858,000
Change in advances from borrowers for taxes and insurance 40,000 (37,000)
Purchase of treasury stock   (70,000)
Payments on acquisition contingent consideration (156,000) (290,000)
Repayment of long-term FHLB advances (63,000,000) (6,000,000)
Proceeds from long-term FHLB advances 57,314,000 11,753,000
Net proceeds from stock offering and conversion 8,565,000  
Issuance and exchange of common stock 9,000  
Purchase of ESOP shares (836,000)  
Net cash flow provided by financing activities 25,791,000 22,214,000
Net change in cash and cash equivalents (1,460,000) 2,868,000
CASH AND CASH EQUIVALENTS - beginning of the period 6,788,000 3,920,000
CASH AND CASH EQUIVALENTS - end of the period 5,328,000 6,788,000
Cash paid for:    
Interest on deposits and borrowed funds 5,780,000 5,213,000
Income taxes $ 20,000 101,000
SUPPLEMENTAL NONCASH DISCLOSURES    
Purchase of treasury stock   $ (70,000)