XML 57 R45.htm IDEA: XBRL DOCUMENT v3.25.1
Note 12 - Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Components of Income Tax Expense (Benefit)

The components of the provision for income taxes are as follows:

 

Year ended December 31,

 

2024

 

 

2023

 

 

2022

 

Current Federal income taxes

 

$

2,739

 

 

$

2,109

 

 

$

3,543

 

Current state income taxes

 

 

80

 

 

 

83

 

 

 

180

 

Deferred Federal income taxes (benefits)

 

 

93

 

 

 

71

 

 

 

36

 

Deferred state income taxes (benefits)

 

 

(169

)

 

 

(15

)

 

 

(102

)

Valuation adjustment

 

 

168

 

 

 

(4

)

 

 

8

 

Net provision

 

$

2,911

 

 

$

2,244

 

 

$

3,665

 

Schedule of Deferred Tax Assets and Liabilities

December 31,

 

2024

 

 

2023

 

Deferred tax assets

 

 

 

 

 

 

Allowance for credit losses on loans

 

$

1,882

 

 

$

1,859

 

Net unrealized holding losses on investment
   securities available-for-sale

 

 

18,226

 

 

 

17,692

 

Net unrealized holding losses on investment
   rate swaps

 

 

 

 

 

367

 

Non-accrual interest income

 

 

200

 

 

 

170

 

Leasing liability

 

 

630

 

 

 

637

 

Deferred revenue

 

 

113

 

 

 

 

Incurred but not reported medical expense

 

 

34

 

 

 

27

 

Bonus

 

 

192

 

 

 

88

 

State net operating loss carryforward

 

 

171

 

 

 

30

 

Other

 

 

106

 

 

 

61

 

Total deferred tax assets

 

 

21,554

 

 

 

20,931

 

Deferred tax liabilities

 

 

 

 

 

 

Deferred loan income

 

 

531

 

 

 

487

 

Depreciation

 

 

286

 

 

 

215

 

Mortgage servicing rights

 

 

81

 

 

 

87

 

Net unrealized holding losses on investment
   rate swaps

 

 

1,040

 

 

 

 

Fair value remeasurements on interest rate swap

 

 

22

 

 

 

12

 

Fair value adjustment on equity securities

 

 

 

 

 

61

 

Prepaid expenses

 

 

262

 

 

 

203

 

Right of use asset

 

 

564

 

 

 

572

 

Subordinated debt costs

 

 

263

 

 

 

 

Other

 

 

8

 

 

 

 

Total deferred tax liabilities

 

 

3,057

 

 

 

1,637

 

Valuation allowance

 

 

172

 

 

 

4

 

Net deferred tax asset

 

$

18,325

 

 

$

19,290

 

Schedule of Effective Income Tax Rate Reconciliation

Year ended December 31,

 

2024

 

 

2023

 

 

2022

 

 

 

Dollar

 

 

%

 

 

Dollar

 

 

%

 

 

Dollar

 

 

%

 

Provision at statutory rate

 

$

3,015

 

 

 

21.0

%

 

$

2,463

 

 

 

21.0

%

 

$

4,113

 

 

 

21.0

%

Tax-exempt interest and dividend income

 

 

(194

)

 

 

(1.4

)

 

 

(267

)

 

 

(2.3

)

 

 

(504

)

 

 

(2.6

)

Bank-owned life insurance

 

 

(68

)

 

 

(0.5

)

 

 

(67

)

 

 

(0.6

)

 

 

(75

)

 

 

(0.4

)

Stock-based compensation expense

 

 

27

 

 

 

0.2

 

 

 

26

 

 

 

0.2

 

 

 

20

 

 

 

0.1

 

State income tax

 

 

(47

)

 

 

(0.3

)

 

 

53

 

 

 

0.5

 

 

 

62

 

 

 

0.3

 

Other

 

 

10

 

 

 

0.1

 

 

 

40

 

 

 

0.4

 

 

 

41

 

 

 

0.2

 

Income tax provision

 

 

2,743

 

 

 

19.1

 

 

 

2,248

 

 

 

19.2

 

 

 

3,657

 

 

 

18.7

 

Valuation Adjustment

 

 

168

 

 

 

1.2

 

 

 

(4

)

 

 

(0.1

)

 

 

8

 

 

 

0.0

 

 

 

$

2,911

 

 

 

20.3

%

 

$

2,244

 

 

 

19.1

%

 

$

3,665

 

 

 

18.7

%