XML 18 R7.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash Flows from Operating Activities:    
Net income $ (3,338,761) $ (2,405,542)
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 276,656 285,202
Provision for credit losses 286,526 862,500
Deferred income tax (68,835) 47,344
Gain on sale of loans (29,331) (102,945)
Income from CFS Partners (252,051) (225,870)
Amortization of bond premium, net 66,815 186,967
Proceeds from sales of loans held for sale 1,637,381 4,725,711
Originations of loans held for sale (1,608,050) (4,529,766)
Increase in taxes payable 778,860 408,593
Decrease (increase) in interest receivable 103,159 (318,578)
Decrease (increase) in mortgage servicing rights 23,370 (2,374)
Decrease in right-of-use assets 50,321 49,669
Decrease in operating lease liabilities (53,751) (51,283)
Increase in other assets (72,609) (173,852)
Increase in cash surrender value of BOLI 19,615 20,060
Amortization of limited partnerships 67,128 67,092
Change in net deferred loan fees and costs (16,336) (312,318)
Decrease in interest payable (2,485) (1,332)
Decrease in accrued expenses (1,040,367) (567,062)
Increase (decrease) in other liabilities 73,186 (24,896)
Net cash provided by operating activities 3,538,733 2,708,284
Investments - AFS    
Maturities, calls, pay downs and sales 3,555,278 4,434,388
Purchases 0 (19,103,623)
Proceeds from redemption of restricted equity securities 67,800 43,500
Purchases of restricted equity securitie (92,600) 0
Increase in loans, net (10,074,935) (6,998,537)
Capital expenditures net of proceeds from sales of bank    
Premises and equipment 158,971 70,686
Recoveries of loans charged off 132,860 11,780
Net cash used in investing activities (6,571,568) (21,683,178)
Cash Flows from Financing Activities:    
Net decrease in demand and interest-bearing transaction accounts 29,855,106 12,916,068
Net (decrease) increase in money market and savings accounts (8,183,145) 10,606,091
Net increase in time deposits 3,611,070 210,469
Net increase (decrease) in repurchase agreements 4,980,207 (3,865,864)
Decrease in finance lease obligations (54,493) (52,807)
Dividends paid on preferred stock (28,125) (12,188)
Dividends paid on common stock (932,901) (900,893)
Net cash used in financing activities (30,462,493) (6,931,260)
Net decrease in cash and cash equivalents (33,495,328) (25,906,154)
Cash and cash equivalents:    
Beginning 71,140,328 110,358,926
Ending 37,645,000 84,452,772
Supplemental Schedule of Cash Paid During the Period:    
Interest 2,249,345 694,648
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain (loss) on securities AFS 3,383,314 (11,069,161)
Common Shares Dividends Paid:    
Dividends declared 1,250,794 1,236,880
Decrease (increase) in dividends payable attributable to dividends declared 1,984 (63,304)
Dividends reinvested (319,877) (272,683)
Total dividends paid $ 932,901 $ 900,893