XML 74 R60.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Financial Information of Parent (Tables)
 12 Months Ended
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract]  
Schedule of Balance Sheets
Balance Sheets
As of December 31,20242023
Assets
Cash and cash equivalents$1,074,000 $667,000 
Dividends receivable3,900,000 3,750,000 
Investment in subsidiary223,532,000 214,531,000 
Goodwill27,559,000 27,559,000 
Other assets462,000 460,000 
Total assets$256,527,000 $246,967,000 
Liabilities and shareholders' equity  
Dividends payable$4,016,000 $3,884,000 
Other liabilities18,000 4,000 
Total liabilities4,034,000 3,888,000 
Shareholders' equity  
Common stock112,000 111,000 
Additional paid-in capital71,832,000 70,071,000 
Retained earnings180,549,000 172,897,000 
Total shareholders' equity252,493,000 243,079,000 
Total liabilities and shareholders' equity$256,527,000 $246,967,000 
Schedule of Statements of Income
Statements of Income
For the years ended December 31,202420232022
Other operating income$— $— $3,000 
Total income— — 3,000 
Other operating expense1,313,000 1,202,000 1,166,000 
Total expense1,313,000 1,202,000 1,166,000 
Loss before income taxes and Bank earnings(1,313,000)(1,202,000)(1,163,000)
Applicable income taxes(311,000)(279,000)(299,000)
Loss before Bank earnings(1,002,000)(923,000)(864,000)
Equity in earnings of Bank
Remitted15,800,000 14,750,000 14,000,000 
Unremitted12,247,000 15,691,000 25,854,000 
Net income$27,045,000 $29,518,000 $38,990,000 
Schedule of Statements of Cash Flows
Statements of Cash Flows
For the years ended December 31,202420232022
Cash flows from operating activities:
Net income$27,045,000 $29,518,000 $38,990,000 
Adjustments to reconcile net income to net cash provided by operating activities:
Equity compensation expense895,000 820,000 809,000 
(Increase) decrease in other assets(2,000)6,000 (35,000)
Increase in dividends receivable(150,000)(150,000)(400,000)
Increase in dividends payable — 129,000 227,000 
Increase (decrease) in other liabilities14,000 (2,000)1,000 
Unremitted earnings of Bank(12,247,000)(15,691,000)(25,854,000)
Net cash provided by operating activities15,555,000 14,630,000 13,738,000 
Cash flows from financing activities:
Purchase of common stock(212,000)(250,000)(277,000)
Proceeds from sale of common stock867,000 817,000 796,000 
Dividends paid(15,803,000)(15,409,000)(14,779,000)
Net cash used in financing activities(15,148,000)(14,842,000)(14,260,000)
Net increase (decrease) in cash and cash equivalents407,000 (212,000)(522,000)
Cash and cash equivalents at beginning of year667,000 879,000 1,401,000 
Cash and cash equivalents at end of year$1,074,000 $667,000 $879,000