XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Sep. 30, 2025
Dec. 31, 2024
Assets [Abstract]    
Cash and due from banks $ 7,215,000 $ 4,580,000
Interest-bearing demand deposits 41,776,000 3,213,000
Federal funds sold 5,027,000 1,386,000
Total cash and cash equivalents 54,018,000 9,179,000
Interest-bearing time deposits 7,654,000 10,369,000
Debt securities available-for-sale, at fair value 223,633,000 116,053,000
Marketable equity securities, at fair value 518,000 268,000
Restricted investments in bank stock, at cost 2,780,000 2,300,000
Loans 900,610,000 436,339,000
Allowance for credit losses (9,512,000) (4,379,000)
Net Loans 891,098,000 431,960,000
Premises and equipment, net 18,110,000 8,251,000
Accrued interest receivable 3,984,000 1,804,000
Core deposit intangible, net 14,218,000 0
Bank owned life insurance 28,070,000 12,966,000
Net deferred tax asset 4,570,000 2,247,000
Other assets 4,923,000 1,305,000
Total Assets 1,253,576,000 596,702,000
Liabilities    
Noninterest-bearing deposits 214,926,000 69,746,000
Total deposits 1,105,930,000 489,529,000
Repurchase agreements 1,414,000 1,143,000
Federal Home Loan Bank advances 8,000,000 43,050,000
Subordinated debt, at fair value 9,808,000 0
Accrued interest payable 2,051,000 1,736,000
Other liabilities 11,473,000 5,327,000
Total Liabilities 1,138,676,000 540,785,000
Commitments and Contingencies
Redeemable Common Stock Held By Employee Stock Ownership Plan 4,162,000 1,877,000
Stockholders' Equity    
Common stock, par value $1.00 per share; authorized 5,000,000 shares; issued 3,706,725 (2025) and 2,160,000 (2024) shares; outstanding 3,405,061 and 1,858,536 shares as of September 30, 2025 and December 31, 2024, respectively. 3,707,000 2,160,000
Capital surplus 40,595,000 1,899,000
Retained earnings 79,941,000 64,013,000
Accumulated other comprehensive loss (1,187,000) (4,424,000)
Unearned ESOP shares (425,000) 0
Treasury stock, at cost: 2025: 301,664 shares; 2024: 301,464 shares (7,731,000) (7,731,000)
Total Stockholders' Equity 114,900,000 55,917,000
Less maximum cash obligation to ESOP shares 4,162,000 1,877,000
Total Stockholders’ Equity Less Maximum Cash Obligations Related to ESOP Shares 110,738,000 54,040,000
Total Liabilities and Stockholders' Equity 1,253,576,000 596,702,000
Federal Reserve Bank Advances [Member]    
Liabilities    
Interest-bearing deposits $ 891,004,000 $ 419,783,000