XML 26 R8.htm IDEA: XBRL DOCUMENT v3.26.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
OPERATING ACTIVITIES    
Net income $ 5,612,000 $ 3,601,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Provision for credit losses 4,120,000 884,000
Depreciation and amortization expense 2,077,000 2,059,000
Amortization expense of core deposit intangible 21,000 24,000
Amortization of fair value adjustment on acquired time deposits (1,000) (8,000)
Net (accretion) amortization of investment securities (98,000) 76,000
Net amortization of deferred loan fees (234,000) (132,000)
Net gains on loans held for sale (116,000) (174,000)
Origination of mortgage loans held for sale (7,358,000) (11,426,000)
Sales of mortgage loans held for sale 7,693,000 11,270,000
(Increase) decrease in accrued interest receivable (71,000) 43,000
Increase (decrease) in accrued interest payable 552,000 (335,000)
Earnings on bank owned life insurance (1,284,000) (1,067,000)
Deferred income taxes 992,000 (34,000)
Stock compensation expense   8,000
Common stock issuable 691,000  
Net change in trading securities (7,253,000)  
Net change in operating leases (178,000) (169,000)
Other, net (1,978,000) (1,933,000)
Net cash provided by operating activities 3,187,000 2,687,000
INVESTING ACTIVITIES    
Purchase of investment securities - available for sale (54,649,000) (16,353,000)
Purchase of investment securities - held to maturity (15,743,000) (6,449,000)
Proceeds from maturities of investment securities - available for sale 40,328,000 26,062,000
Proceeds from maturities of investment securities - held to maturity 7,428,000 6,490,000
Proceeds from sale of investment securities - available for sale 0 935,000
Purchase of regulatory stock (12,344,000) (15,214,000)
Proceeds from redemption of regulatory stock 13,282,000 15,665,000
Net decrease (increase) in loans 30,515,000 (33,499,000)
Purchase of premises and equipment (1,124,000) (1,711,000)
Proceeds from sale of other real estate owned and repossessed assets 1,466,000 264,000
Proceeds from life insurance policies 1,911,000 711,000
Net cash provided by (used in) investing activities 11,070,000 (23,099,000)
FINANCING ACTIVITIES    
Net increase in deposit balances 47,134,000 42,643,000
Net decrease in other short-term borrowings (14,642,000) (26,309,000)
Principal borrowings on advances from Federal Home Loan Bank 1,908,000 28,703,000
Principal repayments on advances from Federal Home Loan Bank (13,351,000) (17,207,000)
Principal payments on financing lease liabilities (188,000) (168,000)
Stock options exercised 9,000  
Purchases of treasury stock   (1,511,000)
Common stock dividend paid (1,982,000) (2,020,000)
Net cash provided by financing activities 18,888,000 24,131,000
NET INCREASE IN CASH AND CASH EQUIVALENTS 33,145,000 3,719,000
CASH AND CASH EQUIVALENTS AT JANUARY 1 17,746,000 14,027,000
CASH AND CASH EQUIVALENTS AT DECEMBER 31 $ 50,891,000 $ 17,746,000