XML 38 R28.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Condensed Financial Statements of Parent Company | 12 Months Ended
--- | ---
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract] |
Condensed Financial Statements of Parent Company | Note 17 – Condensed Financial Statements of Parent Company Condensed Balance Sheets
(Dollars in thousands) |  | December 31, |  |  |
|  | 2024 |  |  | 2023 |  |  |
Assets |  |  |  |  |  |  |  |
Cash |  | $ | 37,791 |  |  | $ | 12,031 |  |  |
Equity securities at fair value |  |  | 2,397 |  |  |  | 2,077 |  |  |
Other assets |  |  | 487 |  |  |  | 474 |  |  |
Investment in subsidiaries |  |  | 256,165 |  |  |  | 216,975 |  |  |
Total assets |  | $ | 296,840 |  |  | $ | 231,557 |  |  |
Liabilities |  |  |  |  |  |  |  |
Subordinated debentures |  | $ | 32,260 |  |  | $ | 32,115 |  |  |
Trust preferred securities |  |  | 3,492 |  |  |  | 3,392 |  |  |
Other liabilities |  |  | 673 |  |  |  | 416 |  |  |
Total liabilities |  |  | 36,425 |  |  |  | 35,923 |  |  |
Shareholders' equity |  |  | 260,415 |  |  |  | 195,634 |  |  |
Total liabilities and shareholders’ equity |  | $ | 296,840 |  |  | $ | 231,557 |  |  |
Condensed Statements of Income
(Dollars in thousands) |  | Years Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
Interest income |  |  |  |  |  |  |  |  |
Interest and dividends from ChoiceOne Bank |  | $ | 11,615 |  |  | $ | 10,813 |  |  | $ | - |
Interest and dividends from other securities |  |  | 46 |  |  |  | 32 |  |  |  | 27 |
Total interest income |  |  | 11,661 |  |  |  | 10,845 |  |  |  | 27 |
Interest expense |  |  |  |  |  |  |  |  |
Borrowings |  |  | 1,642 |  |  |  | 1,635 |  |  |  | 1,491 |
Net interest income |  |  | 10,019 |  |  |  | 9,210 |  |  |  | (1,464 | )
Noninterest income |  |  |  |  |  |  |  |  |
Gains (losses) on sales of securities |  |  | - |  |  |  | (71 | ) |  |  | - |
Change in market value of equity securities |  |  | 237 |  |  |  | (307 | ) |  |  | (385 | )
Other |  |  | - |  |  |  | - |  |  |  | 2 |
Total noninterest income |  |  | 237 |  |  |  | (378 | ) |  |  | (383 | )
Noninterest expense |  |  |  |  |  |  |  |  |
Professional fees |  |  | 52 |  |  |  | 47 |  |  |  | 40 |
Other |  |  | 1,201 |  |  |  | 217 |  |  |  | 174 |
Total noninterest expense |  |  | 1,253 |  |  |  | 264 |  |  |  | 214 |
Income before income tax and equity in undistributed net income of subsidiary |  |  | 9,003 |  |  |  | 8,568 |  |  |  | (2,061 | )
Income tax (expense)/benefit |  |  | 374 |  |  |  | 472 |  |  |  | 433 |
Income before equity in undistributed net income of subsidiary |  |  | 9,377 |  |  |  | 9,040 |  |  |  | (1,628 | )
Equity in undistributed net income of subsidiary |  |  | 17,350 |  |  |  | 12,221 |  |  |  | 25,268 |
Net income |  | $ | 26,727 |  |  | $ | 21,261 |  |  | $ | 23,640 |
Condensed Statements of Cash Flows
(Dollars in thousands) |  | Years Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
Cash flows from operating activities: |  |  |  |  |  |  |  |  |
Net income |  | $ | 26,727 |  |  | $ | 21,261 |  |  | $ | 23,640 |
Adjustments to reconcile net income to net cash from operating activities: |  |  |  |  |  |  |  |  |
Equity in undistributed net income of subsidiary |  |  | (17,350 | ) |  |  | (12,221 | ) |  |  | (25,268 | )
Amortization |  |  | 245 |  |  |  | 245 |  |  |  | 245 |
Compensation expense on employee and director stock purchases, stock options, and restricted stock units |  |  | 678 |  |  |  | 964 |  |  |  | 928 |
Net loss on sale of securities |  |  | - |  |  |  | 71 |  |  |  | - |
Change in market value of equity securities |  |  | (237 | ) |  |  | 307 |  |  |  | 385 |
Changes in other assets |  |  | (15 | ) |  |  | 113 |  |  |  | (33 | )
Changes in other liabilities |  |  | 258 |  |  |  | (84 | ) |  |  | (7 | )
Net cash from operating activities |  |  | 10,307 |  |  |  | 10,656 |  |  |  | (110 | )
Cash flows from investing activities: |  |  |  |  |  |  |  |  |
Sales of securities |  |  | - |  |  |  | 887 |  |  |  | - |
Purchases of securities |  |  | (82 | ) |  |  | (143 | ) |  |  | (1,029 | )
Investment in Subsidiary |  |  | (8,000 | ) |  |  | - |  |  |  | - |
Net cash from investing activities |  |  | (8,082 | ) |  |  | 744 |  |  |  | (1,029 | )
Cash flows from financing activities: |  |  |  |  |  |  |  |  |
Issuance of common stock |  |  | 674 |  |  |  | 231 |  |  |  | 172 |
Cash proceeds from common stock offering |  |  | 32,093 |  |  |  | - |  |  |  | - |
Repurchase of common stock |  |  | - |  |  |  | - |  |  |  | (682 | )
Share based compensation withholding obligation |  |  | (220 | ) |  |  | - |  |  |  | (85 | )
Cash dividends |  |  | (9,012 | ) |  |  | (7,910 | ) |  |  | (7,578 | )
Net cash from financing activities |  |  | 23,535 |  |  |  | (7,679 | ) |  |  | (8,173 | )
Net change in cash |  |  | 25,760 |  |  |  | 3,721 |  |  |  | (9,312 | )
Beginning cash |  |  | 12,031 |  |  |  | 8,310 |  |  |  | 17,622 |
Ending cash |  | $ | 37,791 |  |  | $ | 12,031 |  |  | $ | 8,310 |

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

X
- Definition The entire disclosure for condensed financial information, including the financial position, cash flows, and the results of operations of the registrant (parent company) as of the same dates or for the same periods for which audited consolidated financial statements are being presented. Alternatively, the details of this disclosure can be reported by the specific parent company taxonomy elements, indicating the appropriate date and period contexts in an instance document. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 Reference 2: http://www.xbrl.org/2003/role/recommendedDisclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-11 + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration