Results

Financial Results

Balance Sheet (in thousands)

2023 2024 2025
Assets
Cash
$
307
651 1,482
Investments 39,912 35,752 38,643
Net Loans 33,802 85,644 129,067
Other 1,576 1,719 2,548
Total Assets
$
75,597
123,766 171,740
Liabilities and Equity
Deposits
$
55,515
107,030 156,029
Other Liabilities 868 878 990
Equity 24,375 24,240 24,240
Retained Earnings (5,161) (8,382) (9,519)
Total Liabilities & Equity
$
75,597
123,766 171,740

Assets

Cash

2023:$307

2024:$651

2025:$1,482

Investments

2023:$39,912

2024:$35,752

2025:$38,643

Net Loans

2023:$33,802

2024:$85,644

2025:$129,067

Other

2023:$1,576

2024:$1,719

2025:$2,548

Total Assets

2023:$75,597

2024:$123,766

2025:$171,740

Liabilities and Equity

Deposits

2023:$55,515

2024:$107,030

2025:$156,029

Other Liabilities

2023:$868

2024:$878

2025:$990

Equity

2023:$24,375

2024:$24,240

2025:$24,240

Retained Earnings

2023:($5,161)

2024:($8,382)

2025:($9,519)

Total Liabilities & Equity

2023:$75,597

2024:$123,766

2025:$171,740

Income Statement (in thousands)

2023 2024 2025
Interest Income/Expense
Interest Income
$
3,008
6,617 9,070
Interest Expense 786 2,734 3,193
Provision for Loan Losses 413 2,663 1,701
Other Income 50 75 175
Other Expense
Salaries & Benefits
$
1,851
2,162 2,892
Occupancy & Equipment 361 568 600
Marketing & Professional 767 796 910
Systems & Processing 698 662 875
Other 457 463 212
Total Expense
$
4,134
4,651 5,489
Net Loss
$
(2,275)
(3,356) (1,137)

Interest Income/Expense

Interest Income

2023:$3,008

2024:$6,617

2025:$9,070

Interest Expense

2023:$786

2024:$2,734

2025:$3,193

Provision for Loan Losses

2023:$413

2024:$2,663

2025:$1,701

Other Income

2023:$50

2024:$75

2025:$175

Other Expense

Salaries & Benefits

2023:$1,851

2024:$2,162

2025:$2,892

Occupancy & Equipment

2023:$361

2024:$568

2025:$600

Marketing & Professional

2023:$767

2024:$796

2025:$910

Systems & Processing

2023:$698

2024:$662

2025:$875

Other

2023:$457

2024:$463

2025:$212

Total Expense

2023:$4,134

2024:$4,651

2025:$5,489

Net Loss

2023:($2,275)

2024:($3,356)

2025:($1,137)

Total Assets

Bar chart showing total assets increasing from $75.597 million in 2023 to $123.766 million in 2024 and $171.744 million in 2025.Bar chart showing total assets increasing from $75.597 million in 2023 to $123.766 million in 2024 and $171.744 million in 2025.

Net Interest Margin

Line graph showing net interest margin decreasing from 4.55% in 2022 to 3.72% in 2023, then increasing to 4.03% in 2024.Line graph showing net interest margin decreasing from 4.55% in 2022 to 3.72% in 2023, then increasing to 4.03% in 2024.