XML 57 R45.htm IDEA: XBRL DOCUMENT
v3.22.0.1

Note 16 - Condensed Financial Statements of Parent Company (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2021
Notes Tables |
Condensed Balance Sheet [Table Text Block] |
(Dollars in thousands) |  | December 31, |
|  | 2021 |  |  | 2020 |
Assets |  |  |  |  |  |  |  |
Cash |  | $ | 17,622 |  |  | $ | 11,939 |
Equity securities at fair value |  |  | 2,555 |  |  |  | 1,884 |
Securities available for sale |  |  | - |  |  |  | - |
Other assets |  |  | 553 |  |  |  | 292 |
Investment in subsidiaries |  |  | 236,462 |  |  |  | 228,895 |
Total assets |  | $ | 257,192 |  |  | $ | 243,010 |
Liabilities |  |  |  |  |  |  |  |
Term loan |  | $ | - |  |  | $ | 9,167 |
Subordinated debentures |  |  | 31,827 |  |  |  | - |
Trust preferred securities |  |  | 3,190 |  |  |  | 3,089 |
Other liabilities |  |  | 506 |  |  |  | 3,486 |
Total liabilities |  |  | 35,523 |  |  |  | 15,742 |
Shareholders' equity |  |  | 221,669 |  |  |  | 227,268 |
Total liabilities and shareholders’ equity |  | $ | 257,192 |  |  | $ | 243,010 |
Condensed Income Statement [Table Text Block] |
(Dollars in thousands) |  | Years Ended December 31, |
|  | 2021 |  |  | 2020 |  |  | 2019 |
Interest income |  |  |  |  |  |  |  |  |  |  |  |
Interest and dividends from ChoiceOne Bank |  | $ | 6,125 |  |  | $ | 12,942 |  |  | $ | 4,011 |
Interest and dividends from other securities |  |  | 10 |  |  |  | 13 |  |  |  | 50 |
Total interest income |  |  | 6,135 |  |  |  | 12,955 |  |  |  | 4,061 |
Interest expense |  |  |  |  |  |  |  |  |  |  |  |
Borrowings |  |  | 645 |  |  |  | 239 |  |  |  | - |
Net interest income |  |  | 5,490 |  |  |  | 12,716 |  |  |  | 4,061 |
Noninterest income |  |  |  |  |  |  |  |  |  |  |  |
Gains on sales of securities |  |  | - |  |  |  | 26 |  |  |  | 8 |
Change in market value of equity securities |  |  | 554 |  |  |  | (155 | ) |  |  | (114 | )
Other |  |  | 4 |  |  |  | - |  |  |  | - |
Total noninterest income |  |  | 558 |  |  |  | (129 | ) |  |  | (106 | )
Noninterest expense |  |  |  |  |  |  |  |  |  |  |  |
Salaries and benefits |  |  | - |  |  |  | 1,201 |  |  |  | 339 |
Professional fees |  |  | 15 |  |  |  | 1,093 |  |  |  | 1,517 |
Other |  |  | 203 |  |  |  | 217 |  |  |  | 492 |
Total noninterest expense |  |  | 218 |  |  |  | 2,511 |  |  |  | 2,348 |
Income before income tax and equity in undistributed net income of subsidiary |  |  | 5,830 |  |  |  | 10,076 |  |  |  | 1,607 |
Income tax (expense)/benefit |  |  | 64 |  |  |  | 431 |  |  |  | 261 |
Income before equity in undistributed net income of subsidiary |  |  | 5,894 |  |  |  | 10,507 |  |  |  | 1,868 |
Equity in undistributed net income of subsidiary |  |  | 16,148 |  |  |  | 5,106 |  |  |  | 5,303 |
Net income |  | $ | 22,042 |  |  | $ | 15,613 |  |  | $ | 7,171 |
Condensed Cash Flow Statement [Table Text Block] |
(Dollars in thousands) |  | Years Ended December 31, |
|  | 2021 |  |  | 2020 |  |  | 2019 |
Cash flows from operating activities: |  |  |  |  |  |  |  |  |  |  |  |
Net income |  | $ | 22,042 |  |  | $ | 15,613 |  |  | $ | 7,171 |
Adjustments to reconcile net income to net cash from operating activities: |  |  |  |  |  |  |  |  |  |  |  |
Equity in undistributed net income of subsidiary |  |  | (16,148 | ) |  |  | (5,106 | ) |  |  | (5,303 | )
Amortization |  |  | 101 |  |  |  | 51 |  |  |  | 14 |
Compensation expense on employee and director stock purchases, stock options, and restricted stock units |  |  | 787 |  |  |  | 488 |  |  |  | 359 |
Net gain on sale of securities |  |  | - |  |  |  | (26 | ) |  |  | (8 | )
Change in market value of equity securities |  |  | (554 | ) |  |  | 155 |  |  |  | 114 |
Changes in other assets |  |  | (260 | ) |  |  | 582 |  |  |  | (344 | )
Changes in other liabilities |  |  | (2,982 | ) |  |  | 551 |  |  |  | 1,485 |
Net cash from operating activities |  |  | 2,986 |  |  |  | 12,308 |  |  |  | 3,488 |
Cash flows from investing activities: |  |  |  |  |  |  |  |  |  |  |  |
Sales of securities |  |  | - |  |  |  | 958 |  |  |  | 1,102 |
Purchases of securities |  |  | (117 | ) |  |  | (200 | ) |  |  | - |
Investment in Subsidiary |  |  | (5,000 | ) |  |  | - |  |  |  | - |
Cash acquired from mergers with Community Shores Bank Corporation and County Bank Corp. |  |  | - |  |  |  | 142 |  |  |  | 1,038 |
Net cash from investing activities |  |  | (5,117 | ) |  |  | 900 |  |  |  | 2,140 |
Cash flows from financing activities: |  |  |  |  |  |  |  |  |  |  |  |
Issuance of common stock |  |  | 139 |  |  |  | 134 |  |  |  | 142 |
Repurchase of common stock |  |  | (7,786 | ) |  |  | - |  |  |  | (67 | )
Proceeds from borrowings |  |  | 36,827 |  |  |  | 10,000 |  |  |  | - |
Payments on borrowings |  |  | (14,166 | ) |  |  | (833 | ) |  |  | - |
Cash used as part of equity issuance for merger |  |  | - |  |  |  | (5,387 | ) |  |  | (297 | )
Cash dividends paid |  |  | (7,200 | ) |  |  | (6,174 | ) |  |  | (5,815 | )
Net cash from financing activities |  |  | 7,814 |  |  |  | (2,260 | ) |  |  | (6,037 | )
Net change in cash |  |  | 5,683 |  |  |  | 10,948 |  |  |  | (409 | )
Beginning cash |  |  | 11,939 |  |  |  | 991 |  |  |  | 1,400 |
Ending cash |  | $ | 17,622 |  |  | $ | 11,939 |  |  | $ | 991 |

X
- Definition Tabular disclosure of condensed balance sheet, including, but not limited to, balance sheets of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedBalanceSheetTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed cash flow statement, including, but not limited to, cash flow statements of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedCashFlowStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of condensed income statement, including, but not limited to, income statements of consolidated entities and consolidation eliminations. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 3 -Paragraph i -Subsection 10 + Details
Name: | srt_ScheduleOfCondensedIncomeStatementTableTextBlock
Namespace Prefix: | srt_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_TableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration