XML 14 R4.htm IDEA: XBRL DOCUMENT v3.23.3
Consolidated Statements of Income - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Interest and dividend income:        
Loans, including fees $ 6,940,000 $ 5,286,000 $ 19,569,000 $ 15,446,000
Taxable securities 1,525,000 1,493,000 4,684,000 4,479,000
Tax-exempt securities 36,000 37,000 109,000 117,000
Other interest income 24,000 55,000 69,000 80,000
Total interest income 8,525,000 6,871,000 24,431,000 20,122,000
Interest expense:        
Deposits 2,286,000 680,000 5,614,000 1,692,000
Short-term borrowings and repurchase agreements 431,000 70,000 1,314,000 105,000
Long-term debt 119,000 118,000 353,000 352,000
Other interest bearing liabilities 9,000 4,000 29,000 6,000
Total interest expense 2,845,000 872,000 7,310,000 2,155,000
Net interest income 5,680,000 5,999,000 17,121,000 17,967,000
Provision for credit losses 121,000 100,000 411,000 350,000
Net interest income after provision for credit losses 5,559,000 5,899,000 16,710,000 17,617,000
Non-interest income:        
Earnings on bank-owned life insurance and annuities 57,000 53,000 167,000 164,000
Gain (loss) on sales and calls of securities   (378,000) 0 (1,452,000)
Change in value of equity securities (14,000) (30,000) (78,000) (110,000)
Gain from life insurance proceeds   329,000 161,000 380,000
Other non-interest income 120,000 75,000 366,000 1,450,000
Total non-interest income 1,301,000 1,310,000 3,893,000 3,968,000
Non-interest expense:        
Employee compensation expense 2,167,000 2,112,000 6,333,000 6,347,000
Employee benefits 429,000 544,000 1,913,000 1,858,000
Occupancy 312,000 298,000 964,000 948,000
Equipment 162,000 187,000 493,000 546,000
Data processing expense 699,000 665,000 2,226,000 1,894,000
Professional fees 211,000 223,000 634,000 587,000
Taxes, other than income (7,000) 106,000 158,000 370,000
FDIC Insurance premiums 157,000 143,000 352,000 307,000
Gain on other real estate owned     0 (7,000)
Amortization of intangible assets 25,000 14,000 56,000 41,000
Amortization of investment in low-income housing partnerships 81,000 200,000 273,000 600,000
Merger and acquisition expense 18,000   227,000 0
Other non-interest expense 505,000 495,000 1,344,000 1,388,000
Total non-interest expense 4,759,000 4,987,000 14,973,000 14,879,000
Income before income taxes 2,101,000 2,222,000 5,630,000 6,706,000
Income tax provision 310,000 102,000 708,000 488,000
Net income $ 1,791,000 $ 2,120,000 $ 4,922,000 $ 6,218,000
Earnings per share        
Basic $ 0.36 $ 0.42 $ 0.98 $ 1.24
Diluted $ 0.36 $ 0.42 $ 0.98 $ 1.24
Customer Service Fees        
Non-interest income:        
Non-interest income $ 356,000 $ 394,000 $ 1,018,000 $ 1,113,000
Debit Card fee Income        
Non-interest income:        
Non-interest income 436,000 422,000 1,293,000 1,267,000
Trust Fees        
Non-interest income:        
Non-interest income 123,000 128,000 381,000 378,000
Commissions from Sales of Non-Deposit Products        
Non-interest income:        
Non-interest income 87,000 86,000 255,000 302,000
Fees Derived From Loan Activity        
Non-interest income:        
Non-interest income 124,000 220,000 295,000 452,000
Mortgage Banking Income        
Non-interest income:        
Non-interest income $ 12,000 $ 11,000 $ 35,000 $ 24,000