XML 15 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Income - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Interest and Dividend Income        
Loans, including fees $ 7,760,000 $ 7,232,000 $ 22,767,000 $ 20,980,000
Taxable 388,000 484,000 1,163,000 1,557,000
Non-taxable 1,957,000 1,878,000 5,711,000 5,439,000
Federal funds sold 439,000 254,000 972,000 1,179,000
Dividends on Federal Home Loan Bank stock and other stock 91,000 96,000 275,000 288,000
Total interest and dividend income 10,635,000 9,944,000 30,888,000 29,443,000
Interest expense        
Deposits 2,260,000 2,081,000 7,776,000 6,065,000
Borrowings 1,646,000 1,724,000 3,541,000 4,922,000
Total interest expense 3,906,000 3,805,000 11,317,000 10,987,000
Net Interest Income 6,729,000 6,139,000 19,571,000 18,456,000
Credit Loss Expense        
Provision for credit loss expense - loans 186,000 69,000 488,000 304,000
Reversal of credit loss expense - off balance sheet commitments 0 0   (130,000)
Provision for Credit Loss Expense 186,000 69,000 488,000 174,000
Net interest income after provision for credit losses 6,543,000 6,070,000 19,083,000 18,282,000
Noninterest Income        
Service charges on deposit accounts 857,000 767,000 2,391,000 2,187,000
Realized gains (losses) on sale of available-for-sale securities     144,000 (116,000)
Realized gains on sales of loans 118,000 168,000 343,000 363,000
Earnings on bank-owned life insurance 192,000 189,000 572,000 574,000
Other income 181,000 91,000 569,000 257,000
Total noninterest income 1,348,000 1,215,000 4,019,000 3,265,000
Noninterest expense        
Salaries and employee benefits 3,049,000 2,757,000 8,755,000 7,219,000
Occupancy and Equipment 639,000 573,000 1,889,000 1,739,000
Professional services 449,000 398,000 1,299,000 1,465,000
Data processing and related electronic services 426,000 396,000 1,201,000 1,210,000
FDIC Insurance 94,000 108,000 282,000 324,000
Insurance 168,000 157,000 489,000 464,000
Franchise and other taxes 145,000 148,000 417,000 441,000
Advertising 138,000 124,000 398,000 361,000
Stationery and office supplies 23,000 30,000 92,000 86,000
Amortization of intangibles 38,000 38,000 113,000 113,000
Other expenses 811,000 800,000 2,474,000 2,613,000
Total noninterest expense 5,980,000 5,529,000 17,409,000 16,035,000
Income Before Federal Income Taxes 1,911,000 1,756,000 5,693,000 5,512,000
Provision (Benefit) for Federal Income Taxes (20,000) (64,000) (24,000) (41,000)
Net Income $ 1,931,000 $ 1,820,000 $ 5,717,000 $ 5,553,000
Basic Earnings Per Share (in dollars per share) $ 0.34 $ 0.31 $ 0.99 $ 0.95
Diluted Earnings Per Share (in dollars per share) 0.34 0.31 0.99 0.95
Dividends Per Share $ 0.1875 $ 0.1775 $ 0.73 $ 0.675