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)
