04/07/2026 | Press release | Distributed by Public on 04/07/2026 15:21
Item 7A. Quantitative and Qualitative Disclosures About Market Risk.
The information regarding this item is contained in Item 7 under the heading "Management of Market Risk."
Item 8. Financial Statements and Supplementary Data.
The financial statements and notes thereto begin on page F-1 of this Annual Report.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
Report of Independent Registered Public Accounting Firm (PCAOB ID No 344) |
F-2 |
|
Consolidated Balance Sheets as of December 31, 2025 and 2024 |
F-3 |
|
Consolidated Statements of Income for the Years ended December 31, 2025 and 2024 |
F-4 |
|
Consolidated Statements of Comprehensive Income for the Years ended December 31, 2025 and 2024 |
F-5 |
|
Consolidated Statements of Shareholders' Equity for the Years ended December 31, 2025 and 2024 |
F-6 |
|
Consolidated Statements of Cash Flows for the Years ended December 31, 2025 and 2024 |
F-7 |
|
Notes to Consolidated Financial Statements |
F-8 |
F-1
Report of Independent Registered Public Accounting Firm
Audit Committee and Shareholders
Security Midwest Bancorp, Inc. and Subsidiaries
Springfield, Illinois
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Security Midwest Bancorp, Inc. and Subsidiaries (the "Company") as of December 31, 2025 and 2024, and the related consolidated statements of income, comprehensive income, shareholders' equity, and cash flows for the years then ended and the related notes to the consolidated financial statements (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
We have served as the Company's auditor since 2023.
Wipfli LLP
Eau Claire, Wisconsin
April 7 2026
F-2
Security Midwest Bancorp, Inc.
Consolidated Balance Sheets
as of December 31, 2025 and 2024
|
December 31, |
December 31, |
|||||||
|
2025 |
2024 |
|||||||
|
Assets |
||||||||
|
Cash on hand |
$ |
2,300,984 |
$ |
4,109,800 |
||||
|
Due from banks |
47,224,554 |
39,033,504 |
||||||
|
Federal funds sold |
853,000 |
397,000 |
||||||
|
Cash and cash equivalents |
50,378,538 |
43,540,304 |
||||||
|
Held-to-maturity securities |
- |
980,144 |
||||||
|
Available-for-sale securities |
76,699,904 |
45,412,339 |
||||||
|
Loans receivable |
118,850,710 |
114,210,342 |
||||||
|
Allowance for credit losses |
(1,034,193 |
) |
(1,162,211 |
) |
||||
|
Loans, net |
117,816,517 |
113,048,131 |
||||||
|
Federal Home Loan Bank stock |
1,575,000 |
697,500 |
||||||
|
Premises and equipment, net |
3,141,267 |
2,909,534 |
||||||
|
Accrued interest receivable |
751,961 |
710,199 |
||||||
|
Mortgage servicing rights, net |
326,764 |
325,761 |
||||||
|
Deferred tax assets, net |
2,208,560 |
2,965,633 |
||||||
|
Bank owned life insurance |
2,308,325 |
2,237,215 |
||||||
|
Other assets |
1,312,424 |
1,714,331 |
||||||
|
Total assets |
$ |
256,519,260 |
$ |
214,541,091 |
||||
|
Liabilities and Shareholders' Equity |
||||||||
|
Liabilities |
||||||||
|
Deposits |
||||||||
|
Demand |
$ |
126,505,380 |
$ |
126,798,670 |
||||
|
Savings |
25,716,594 |
26,025,186 |
||||||
|
Time |
44,283,509 |
46,548,168 |
||||||
|
Total deposits |
196,505,483 |
199,372,024 |
||||||
|
Advances from the Federal Home Loan Bank |
35,000,000 |
- |
||||||
|
Advances from borrowers for taxes and insurance |
399,702 |
356,424 |
||||||
|
Accrued expenses and other liabilities |
1,998,190 |
861,159 |
||||||
|
Total liabilities |
233,903,375 |
200,589,607 |
||||||
|
Shareholders' Equity |
||||||||
|
Preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued |
- |
- |
||||||
|
Common stock, $0.01 par value, 10,000,000 shares authorized, issued 889,781 |
8,898 |
- |
||||||
|
Additional paid-in capital |
7,346,633 |
- |
||||||
|
Unallocated common stock of ESOP |
(591,707 |
) |
- |
|||||
|
Retained earnings |
18,971,057 |
18,672,325 |
||||||
|
Accumulated other comprehensive loss |
(3,118,996 |
) |
(4,720,841 |
) |
||||
|
Total shareholders' equity |
22,615,885 |
13,951,484 |
||||||
|
Total liabilities and shareholders' equity |
$ |
256,519,260 |
$ |
214,541,091 |
||||
The accompanying notes are an integral part of these consolidated financial statements.
F-3
Security Midwest Bancorp, Inc.
Consolidated Statements of Income
for the Years ended December 31, 2025 and 2024
|
Year Ended |
||||||||
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Interest Income |
||||||||
|
Loans |
$ |
7,592,868 |
$ |
6,743,391 |
||||
|
Investment securities |
1,373,834 |
1,342,959 |
||||||
|
Interest-bearing deposits and other |
1,366,023 |
1,965,486 |
||||||
|
Total interest income |
10,332,725 |
10,051,836 |
||||||
|
Interest Expense |
||||||||
|
Deposits |
2,237,361 |
2,871,336 |
||||||
|
Federal Home Loan Bank advances |
162,401 |
3,348 |
||||||
|
Total interest expense |
2,399,762 |
2,874,684 |
||||||
|
Net Interest Income |
7,932,963 |
7,177,152 |
||||||
|
Provision for Credit Losses |
41,389 |
39,134 |
||||||
|
Net Interest Income After Provision for Credit Losses |
7,891,574 |
7,138,018 |
||||||
|
Noninterest Income |
||||||||
|
Service fees on deposits |
1,018,342 |
1,065,874 |
||||||
|
Debit card fees |
387,710 |
414,753 |
||||||
|
Mortgage loan servicing fees, net |
117,030 |
126,639 |
||||||
|
Gain on sale of loans |
141,755 |
82,969 |
||||||
|
Loss on sale of investment securities |
(419,278 |
) |
- |
|||||
|
Gain on sale of real estate owned |
3,814 |
8,686 |
||||||
|
Other noninterest income |
310,865 |
278,178 |
||||||
|
Total noninterest income |
1,560,238 |
1,977,099 |
||||||
|
Noninterest Expense |
||||||||
|
Salaries and employee benefits |
5,723,090 |
4,208,551 |
||||||
|
Occupancy and equipment |
568,837 |
548,535 |
||||||
|
Data processing fees |
671,767 |
620,908 |
||||||
|
FDIC insurance premiums |
89,853 |
140,400 |
||||||
|
Advertising |
191,200 |
167,574 |
||||||
|
Directors fees |
96,400 |
98,300 |
||||||
|
Debit card expense |
78,637 |
80,250 |
||||||
|
Professional fees |
638,135 |
1,351,619 |
||||||
|
Telephone and internet |
141,337 |
134,317 |
||||||
|
Other |
835,250 |
830,329 |
||||||
|
Total noninterest expense |
9,034,506 |
8,180,783 |
||||||
|
Income before income taxes |
417,306 |
934,334 |
||||||
|
Provision for income taxes |
118,574 |
251,351 |
||||||
|
Net Income |
$ |
298,732 |
$ |
682,983 |
||||
|
Earnings per share - basic and diluted |
$ |
0.36 |
n/a |
|||||
The accompanying notes are an integral part of these consolidated financial statements.
F-4
Security Midwest Bancorp, Inc.
Consolidated Statements of Comprehensive Income
for the Years ended December 31, 2025 and 2024
|
Year Ended |
||||||||
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Net income |
$ |
298,732 |
$ |
682,983 |
||||
|
Other comprehensive income (loss): |
||||||||
|
Net unrealized gains (losses) on available-for-sale securities |
1,923,095 |
(258,160 |
) |
|||||
|
Reclassification adjustment for realized loss on sales of securities |
419,278 |
- |
||||||
|
Unrealized loss on cash flow hedge |
(102,029 |
) |
- |
|||||
|
Tax (expense) benefit |
(638,499 |
) |
73,577 |
|||||
|
Other comprehensive income (loss) |
1,601,845 |
(184,583 |
) |
|||||
|
Comprehensive income |
$ |
1,900,577 |
$ |
498,400 |
||||
The accompanying notes are an integral part of these consolidated financial statements.
F-5
Security Midwest Bancorp, Inc.
Consolidated Statements of Shareholders' Equity
for the Years ended December 31, 2025 and 2024
|
For the year ended December 31, 2025 |
Common |
Additional |
Unallocated |
Retained |
Accumulated |
Total |
||||||||||||||||||
|
Balance at January 1, 2025 |
$ |
- |
$ |
- |
$ |
- |
$ |
18,672,325 |
$ |
(4,720,841 |
) |
$ |
13,951,484 |
|||||||||||
|
Proceeds from issuance of 889,781 shares of |
8,898 |
7,338,514 |
- |
- |
- |
7,347,412 |
||||||||||||||||||
|
Purchase of 62,285 ESOP shares |
- |
- |
(622,850 |
) |
- |
- |
(622,850 |
) |
||||||||||||||||
|
Net income |
- |
- |
- |
298,732 |
- |
298,732 |
||||||||||||||||||
|
Release of 3,114 ESOP shares |
- |
8,119 |
31,143 |
- |
- |
39,262 |
||||||||||||||||||
|
Other comprehensive income |
- |
- |
- |
- |
1,601,845 |
1,601,845 |
||||||||||||||||||
|
Balance at December 31, 2025 |
$ |
8,898 |
$ |
7,346,633 |
$ |
(591,707 |
) |
$ |
18,971,057 |
$ |
(3,118,996 |
) |
$ |
22,615,885 |
||||||||||
|
For the year ended December 31, 2024 |
Common |
Additional |
Unallocated |
Retained |
Accumulated |
Total |
||||||||||||||||||
|
Balance at January 1, 2024 |
$ |
- |
$ |
- |
$ |
- |
$ |
17,989,342 |
$ |
(4,536,258 |
) |
$ |
13,453,084 |
|||||||||||
|
Net income |
- |
- |
- |
682,983 |
- |
682,983 |
||||||||||||||||||
|
Other comprehensive loss |
- |
- |
- |
- |
(184,583 |
) |
(184,583 |
) |
||||||||||||||||
|
Balance at December 31, 2024 |
$ |
- |
$ |
- |
$ |
- |
$ |
18,672,325 |
$ |
(4,720,841 |
) |
$ |
13,951,484 |
|||||||||||
The accompanying notes are an integral part of these consolidated financial statements.
F-6
Security Midwest Bancorp, Inc.
Consolidated Statements of Cash Flows
for the Years ended December 31, 2025 and 2024
|
Year Ended |
||||||||
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Operating Activities |
||||||||
|
Net income |
$ |
298,732 |
$ |
682,983 |
||||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
|
Depreciation |
234,716 |
215,230 |
||||||
|
Amortization of premiums and discounts |
257,093 |
310,486 |
||||||
|
Accretion of deferred loan origination fees, net |
(73,311 |
) |
(26,833 |
) |
||||
|
Amortization of mortgage servicing rights |
52,972 |
45,390 |
||||||
|
Deferred income taxes |
118,574 |
245,434 |
||||||
|
Provision for credit losses |
41,389 |
39,134 |
||||||
|
Gain on sale of loans |
(141,755 |
) |
(82,969 |
) |
||||
|
Proceeds from sale of loans |
7,191,769 |
4,342,858 |
||||||
|
Origination of loans held for sale |
(7,106,389 |
) |
(4,291,400 |
) |
||||
|
Increase in cash surrender value of life insurance |
(71,110 |
) |
(67,742 |
) |
||||
|
Loss on sale of available-for-sale securities |
419,278 |
- |
||||||
|
Gain on sale of foreclosed assets |
(3,814 |
) |
(8,686 |
) |
||||
|
ESOP compensation expense |
39,262 |
- |
||||||
|
Changes in: |
||||||||
|
Accrued interest receivable |
(41,762 |
) |
20,694 |
|||||
|
Other assets |
401,907 |
111,253 |
||||||
|
Accrued expenses and other liabilities |
998,665 |
(293,507 |
) |
|||||
|
Net cash provided by operating activities |
2,616,216 |
1,242,325 |
||||||
|
Investing Activities |
||||||||
|
Proceeds from maturities of held-to-maturity securities |
980,000 |
1,231,000 |
||||||
|
Purchase of available-for-sale securities |
(41,441,325 |
) |
- |
|||||
|
Proceeds from sales of available-for-sale securities |
7,578,242 |
- |
||||||
|
Proceeds from paydowns of mortgage-backed securities |
2,846,664 |
2,234,186 |
||||||
|
Proceeds from calls and maturities of available-for-sale securities |
1,395,000 |
315,000 |
||||||
|
Net change in loans |
(4,944,892 |
) |
(6,268,068 |
) |
||||
|
Purchase of FHLB stock |
(877,500 |
) |
- |
|||||
|
Proceeds from sale of foreclosed assets |
250,979 |
304,424 |
||||||
|
Purchase of premises and equipment |
(466,449 |
) |
(86,135 |
) |
||||
|
Net cash used in investing activities |
(34,679,281 |
) |
(2,269,593 |
) |
||||
|
Financing Activities |
||||||||
|
Net (decrease) increase in deposit accounts |
(2,866,541 |
) |
21,262,433 |
|||||
|
Proceeds from FHLB advances |
35,000,000 |
- |
||||||
|
Repayment of FHLB advances |
- |
(10,500,000 |
) |
|||||
|
Net change in advances by borrowers for taxes and insurance |
43,278 |
(5,009 |
) |
|||||
|
Gross proceeds from issuance of common stock |
8,897,810 |
- |
||||||
|
Stock offering costs, net |
(1,550,398 |
) |
- |
|||||
|
Purchase of ESOP shares |
(622,850 |
) |
- |
|||||
|
Net cash provided by financing activities |
38,901,299 |
10,757,424 |
||||||
|
Increase in Cash and Cash Equivalents |
6,838,234 |
9,730,156 |
||||||
|
Cash and Cash Equivalents, Beginning of Year |
43,540,304 |
33,810,148 |
||||||
|
Cash and Cash Equivalents, End of Year |
$ |
50,378,538 |
$ |
43,540,304 |
||||
|
Supplemental Disclosure of Cash Flow Information |
||||||||
|
Cash paid during the year for: |
||||||||
|
Interest on deposits and borrowings |
$ |
2,311,185 |
$ |
2,881,339 |
||||
|
State income taxes |
35,000 |
125,000 |
||||||
|
Supplemental Disclosure of Noncash Investing Activities |
||||||||
|
Transfers from loans to real estate acquired through foreclosure |
$ |
247,165 |
$ |
295,738 |
||||
The accompanying notes are an integral part of these consolidated financial statements.
F-7
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Note 1: Nature of Operations and Summary of Significant Accounting Policies
Organization and Nature of Operations
Security Midwest Bancorp, Inc. ("Security Midwest Bancorp" or the "Company") is a Maryland corporation incorporated on September 11, 2024 to serve as the bank holding company for Security Bank (the "Bank") in connection with the Bank's conversion from the mutual form of organization to the stock form of organization (the "Conversion"). The Conversion was completed on July 31, 2025. In connection with the Conversion, Security Midwest Bancorp acquired 100% ownership of Security Bank and the Company sold 889,781shares of its common stock at $10.00per share, for gross offering proceeds of $8,897,810. The cost of the conversion and issuance of common stock was approximately $1.55million, which was deducted from the gross offering proceeds. The Company's employee stock ownership plan purchased 62,285shares of the common stock sold by the Company, which was equal to 7% of the shares of common stock issued by the Company. The ESOP purchased the shares using a loan from the Company. The Company contributed $6.2million of the net proceeds from the offering to the Bank, loaned $622,850of the net proceeds to the ESOP and retained approximately $479,000of the net proceeds.
Security Bank, SB (the "Bank") is a state-chartered bank engaged primarily in the business of making residential mortgage and commercial loans and accepting deposits. Its operations are conducted through its three offices located in Springfield, Illinois. The Bank faces competition from other financial institutions and is subject to the regulation of certain federal and state agencies and undergoes periodic examinations by those regulatory authorities.
The Bank has two wholly owned subsidiaries: SB Financial Services, Inc. and 510 Monroe Holdings, LLC. SB Financial Services, Inc. sells insurance, on an agency basis, and related products, and also has a brokerage business. 510 Monroe Holdings, LLC was formed for the purpose of holding real estate acquired through foreclosure or other proceedings.
Principles of Consolidation
The consolidated financial statements as of and for the year ended December 31, 2025, include the accounts of the Company and the Bank, its wholly-owned subsidiary. All intercompany transactions and balances have been eliminated in consolidation. The financial statements as of and for the year ended December 31, 2024, represent the Bank only, as the conversion to stock form, including the formation of Security Midwest Bancorp, Inc. was completed on July 31, 2025. References herein to the "Company" for periods prior to the completion of the stock conversion should be deemed to refer to the "Bank."
Use of Estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for credit losses, valuation of real estate acquired in connection with foreclosures or in satisfaction of loans and fair values of financial instruments.
Cash Equivalents
The Bank considers all liquid investments with original maturities of three months or less to be cash equivalents. At December 31, 2025 and 2024, the Bank had cash accounts that exceeded the federally insured limit by approximately $1,427,000and $903,000, respectively. At December 31, 2025, the Bank held approximately $470,000and $44.6million at the Federal Home Loan Bank and the Federal Reserve Bank of Chicago, respectively, which are not subject to FDIC limits. At December 31, 2024, the Bank held approximately $249,000and $37.4million at the Federal Home Loan Bank and the Federal Reserve Bank of Chicago, respectively, which are not subject to FDIC limits.
F-8
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Interest-bearing Time Deposits in Banks
Interest-bearing time deposits had original maturities greater than one yearand were carried at cost.
Investment Securities
Held-to-maturity securities consisted of certificates of deposit that management had the intent and ability to hold to maturity. Held-to-maturity securities were carried at amortized cost. The Company had nosecurities held-to-maturity as of December 31, 2025.
Investment securities classified and accounted for as available for sale may be sold prior to maturity for asset/liability management purposes or may be sold in response to changes in interest rates or changes in prepayment risk, and to increase regulatory capital or other similar factors. Available-for-sale securities are carried at fair value with any adjustments to fair value, after tax, reported in other comprehensive income (loss). The Company had nosecurities held for trading purposes as of December 31, 2025 or 2024.
Purchase premiums and discounts are recognized in interest income using the interest method over the terms of the securities, identified as the call date as to premiums and the maturity date as to discounts. Gains and losses on the sale of securities are recorded on the trade date and are determined using the specific identification method.
The Company's accounting treatment for a credit-related impairment, when the fair value of securities is below amortized cost, is set forth within this Note 1 at Allowance for Credit Losses.
The Company recognized nocredit-related impairments on debt securities during the years ended December 31, 2025or 2024.
Loans Held for Sale
Loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or fair value, as determined by aggregate outstanding commitments from investors or current investor yield requirements. Net unrealized losses are recognized through a valuation allowance by charges to income. The Company had noloans held for sale at December 31, 2025 and 2024.
Loans
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at their outstanding principal balances adjusted for unearned income, charge-offs net of recoveries, the allowance for credit losses and any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans.
For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan. For all loan portfolio segments except residential and consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower's ability to adequately meet its obligations. For loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.
The Company charges-off residential and consumer loans, or portions thereof, when management reasonably determines the amount of the loss. The Company adheres to delinquency thresholds established by applicable regulatory guidance to determine the charge-off timeframe for these loans. Loans at these delinquency thresholds, for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged off.
For all classes, all interest accrued but not collected for loans that are placed on nonaccrual or charged off is reversed against interest income. The interest on these loans is accounted for on the cash basis or cost recovery method, until
F-9
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. Nonaccrual loans are returned to accrual status when, in the opinion of management, the financial position of the borrower indicates there is no longer any reasonable doubt as to the timely collection of interest or principal. The Company requires a period of satisfactory performance of not less than six months before returning a nonaccrual loan to accrual status.
When cash payments are received on collateral dependent loans in each loan class, the Company records the payment as interest income unless collection of the remaining recorded principal amount is doubtful, at which time payments are used to reduce the principal balance of the loan. Loans modified due to financial difficulties of the borrower recognize interest income on an accrual basis at the renegotiated rate if the loan is in compliance with the modified terms, no principal reduction has been granted and the loan has demonstrated the ability to perform in accordance with the renegotiated terms for a period of at least six months.
Allowance for Credit Losses
The allowance for credit losses is established as losses are estimated to have occurred through a provision for credit losses charged to income. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for credit losses is evaluated on a regular basis by management and is based upon management's periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The Company accounts for the allowance for credit losses in accordance with Accounting Standards Update (ASU) No. 2016-13 Financial Instruments-Credit Losses (Topic 326). ASC 326 requires a current expected credit loss ("CECL") methodology that reflects expected credit losses over the lives of the credit instruments and requires consideration of a broad range of information to estimate credit losses. ASC 326 requires an estimate of all expected credit losses for financial assets measured at amortized cost, including loans and held-to-maturity debt securities, based on historical experience, current conditions, and reasonable and supportable forecasts. The ASU also applies to off-balance sheet credit exposures, such as loan commitments, standby letters of credit, financial guarantees, and other similar instruments.
Held-to-maturity securities
Expected credit losses on held-to-maturity securities were measured on a collective basis by security type. Accrued interest receivable on held-to-maturity securities totaled approximately $3,000at December 31, 2024, and is included within accrued interest receivableon the consolidated balance sheet. This amount was excluded from the estimate of expected credit losses. The Company had no securities held-to-maturity at December 31, 2025. The held-to-maturity securities portfolio consisted solely of certificates of deposit in other financial institutions. The estimate of credit losses considered historical credit loss information that was adjusted for current conditions and reasonable and supportable forecasts. Management concluded that noallowance for credit losses was required on held-to-maturity securities at December 31, 2024.
Available-for-sale securities
For available for sale securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security's amortized cost basis is written down to fair value through income. For securities available-for-sale that do not meet the above criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the extent to which fair value is less than amortized cost and adverse conditions related to the security, among other factors. If this assessment indicates that a credit loss exists, the present value of cash flows expected to be collected from the security are compared to the amortized cost basis of the security.
If the present value of the cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded for the credit loss, limited by the amount that the fair value is less than the amortized cost. Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income (loss), net of tax. The Company elected to use zero loss estimates for securities issued by U.S.
F-10
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
government entities and agencies. These securities are either explicitly or implicitly guaranteed by the U.S. government, are highly rated by major agencies and have a long history of no credit losses. Management concluded that noallowance for credit losses was required on available-for-sale securities at December 31, 2025 and 2024.
Accrued interest receivable on available-for-sale securities totaled approximately $210,000and $180,000at December 31, 2025 and 2024, respectively, and is included within accrued interest receivableon the consolidated balance sheets. This amount is excluded from the estimate of expected credit losses.
Loans
The allowance for credit losses (ACL) is a valuation allowance that is deducted from the loans' amortized cost basis to present the net amount expected to be collected on the loans. Management's determination of the adequacy of the ACL is based on the assessment of the expected credit losses on loans over the expected life of the loan. The ACL is increased by provision expense and decreased by charge-offs, net of recoveries of amounts previously charged off and expected to be charged off. The Company made the policy election to exclude accrued interest receivable on loans from the estimate of credit losses. Accrued interest receivable on loans totaled approximately $503,000and $521,000at December 31, 2025 and 2024, respectively, and is included within accrued interest receivable on the consolidated balance sheets. Management estimates the ACL balance using relevant available information from both internal and external sources, relating to past events, current conditions and reasonable and supportable forecasts. Historical credit loss experience of a defined peer group, by affiliate, paired with economic forecasts provide the basis for the quantitatively modeled estimates of expected credit losses. The Company adjusts its quantitative model, as necessary, to reflect conditions not already considered by the quantitative model. These adjustments are commonly known as the qualitative factors.
The ACL is measured on a collective (pool) basis when similar risk characteristics exist. The Company uses the average historical loss method to measure the quantitative portion of the ACL over four-quarter forecast and four-quarter reversion periods.
Loans that do not share risk characteristics are evaluated on an individual basis. Loans evaluated individually are not also included in the collective evaluation. When management determines that foreclosure is probable, expected credit losses are based on the fair value of the collateral at the reporting date, adjusted for estimated selling costs as appropriate.
Expected credit losses are estimated over the contractual term of the loans, adjusted for expected prepayments when appropriate. The contractual term excludes expected extensions, renewals and modifications unless either of the following applies: management has a reasonable expectation at the reporting date that a restructuring will be executed with an individual borrower experiencing financial difficulties, or the extension or renewal options are included in the original or modified contract at the reporting date and are not unconditionally cancellable by the Company.
Unfunded Commitments
The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The ACL on unfunded commitments is adjusted through the provision for credit loss expense. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life consistent with the related ACL methodology. The allowance for credit losses on unfunded commitments is included within accrued expenses and other liabilities on the consolidated balance sheets.
Premises and Equipment
Depreciable assets are stated at cost less accumulated depreciation. Depreciation is charged to expense using the straight-line method over the estimated useful lives of the assets, estimated to be 15-39years for land improvements, 7-39years for buildings and improvements and 3-10years for furniture, fixtures and equipment.
Federal Home Loan Bank Stock
Federal Home Loan Bank ("FHLB") stock is a required investment for institutions that are members of the FHLB system and the transfer of the stock is substantially restricted. The required investment in the common stock is based on a predetermined formula. FHLB stock is carried at cost. FHLB stock is evaluated for impairment on an annual basis.
F-11
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Bank Owned Life Insurance
The Company has purchased life insurance on certain employees. Bank owned life insurance is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement. The Company has agreements on the policies that provides for a portion of the death benefit to be payable to the beneficiaries of the insured employees, provided the insured employee is employed by the Bank at the time of death.
Foreclosed Assets Held for Sale
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value less cost to sell at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less estimated cost to sell. Revenue and expenses from operations and changes in the valuation allowance are included in other noninterest income or expense.
At December 31, 2025 and 2024, there were noforeclosed residential real estate properties recorded as a result of obtaining physical possession of the property.
At December 31, 2025 and 2024, there were noloans for which formal foreclosure proceedings were in process.
Transfers of Financial Assets
The Company sells financial assets in the normal course of business. The majority of the Company's financial asset sales are residential mortgage loan sales primarily to government-sponsored enterprises through established programs and participation interests in commercial loan sales through participation agreements. In accordance with the accounting guidance for asset transfers, the Company considers any ongoing involvement with transferred assets in determining whether the assets can be derecognized from the consolidated balance sheets. For loans sold under participation agreements, the Company also considers the terms of the loan participation agreement and whether they meet the definition of a participating interest and thus qualify for derecognition. With the exception of servicing, the Company's continuing involvement with financial assets sold is minimal and generally limited to market customary representation and warranty clauses.
Advertising
Advertising costs are expensed as incurred.
Mortgage Servicing Rights
When mortgage loans are sold with servicing retained, servicing rights are initially recorded at fair value with the income statement effect recorded in gains on sales of loans. Fair value is based on market prices for comparable mortgage servicing contracts, when available or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. All classes of servicing assets are subsequently measured using the amortization method which requires servicing rights to be amortized into non-interest income in proportion to, and over the period of, the estimated future net servicing income of the underlying loans.
Servicing assets are evaluated for impairment based upon the fair value of the rights as compared to carrying amount. Impairment is determined by stratifying rights into groupings based on predominant risk characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual grouping, to the extent that fair value is less than the carrying amount. If the Company later determines that all or a portion of the impairment no longer exists for a particular grouping, a reduction of the allowance may be recorded as an increase to income. The fair values of servicing rights are subject to significant fluctuations as a result of changes in estimated and actual prepayment speeds and default rates and losses.
Servicing fee income, which is reported on the consolidated income statements within noninterest income, is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal; or a fixed amount per loan and are recorded as income when earned. The amortization of mortgage servicing rights is netted against mortgage loan servicing fee income.
F-12
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Income Taxes
The Company accounts for income taxes in accordance with income tax accounting guidance (ASC 740, Income Taxes). The income tax accounting guidance results in two components of income tax expense: current and deferred. Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax basis of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur.
Deferred income tax expense results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not that some portion or all of a deferred tax asset will not be realized.
Tax positions are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any.
A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances and information available at the reporting date and is subject to management's judgment.
With a few exceptions, the Company is no longer subject to examination by tax authorities for calendar years before 2022. As of December 31, 2025 and 2024, the Company had nomaterial uncertain income tax positions.
Derivative Instruments
The Company is exposed to certain risks relating to its ongoing business operations. The Company utilizes interest rate derivatives as part of its asset/liability management strategy to help manage its interest rate risk position. Derivative instruments represent contracts between parties that result in one party delivering cash to the other party based on a notional amount and an underlying term (such as a rate, security price or price index) as specified in the contract. The amount of cash delivered from one party to the other is determined based on the interaction of the notional amount of the contract with the underlying term. Derivatives are also implicit in certain contracts and commitments.
The Company currently uses interest rate swaps to manage its exposure to certain variable rate liabilities.
The Company recognizes derivative financial instruments in the consolidated financial statements at fair value regardless of the purpose or intent for holding the instrument. The Company records derivative assets and derivative liabilities on the balance sheet within other assets and accrued expenses and other liabilities, respectively. If deemed effective, changes in the fair value of derivative financial instruments are recognized in shareholders' equity as a component of accumulated other comprehensive income or loss and subsequently reclassified into earnings in the same periods during which interest is recognized on the borrowings. If deemed ineffective, the change in fair value would be recognized currently in earnings.
Cash flows resulting from derivative financial instruments accounting for as hedges of liabilities are classified in the statement of cash flows in the same category as the cash flows of the item being hedged.
Comprehensive Income (Loss)
Comprehensive income (loss) consists of net income and other comprehensive income (loss), net of applicable income taxes. Other comprehensive income (loss) includes unrealized gains (losses) on available-for-sale securities and the cash flow hedge.
Accumulated other comprehensive loss consists of the cumulative unrealized gains and losses on available-for-sale securities and unrealized losses on the cash flow hedge, net of tax.
F-13
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Revenue Recognition
The Company accounts for revenue recognition in accordance with ASU 2014-09 Revenue from Contracts with Customers(ASC 606). ASC 606 provides that an entity should recognize revenue to depict the transfer of promised goods and services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
Interest income, net securities gains (losses) and income from bank-owned life insurance are not included within the scope of ASC 606. For the revenue streams in the scope of ASC 606, service charges on deposits and electronic banking fees, there are no significant judgments related to the amount and timing of revenue recognition. All of the Company's in-scope revenue from contracts with customers is recognized within noninterest income.
Service Fees on Deposits. The Company generates revenues through fees charged to depositors related to deposit account maintenance fees, overdrafts, debit card and interchange fees, ATM fees, wire transfers and additional miscellaneous services provided at the request of the depositor. For deposit-related services, revenue is recognized when performance obligations are satisfied, which is, generally, at the point in time that the fee occurs as this corresponds with the Company's performance obligation.
Off-Balance Sheet Financial Instruments
In the ordinary course of business, the Company has entered into off-balance-sheet financial instruments consisting of commitments to extend credit. Such financial instruments are recorded in the consolidated financial statements when they have been disbursed.
The Company enters into commitments to originate loans whereby the interest rate on the loan is determined prior to funding (rate lock commitments). Rate lock commitments on mortgage loans to be held for sale are considered to be derivatives. Accordingly, such commitments on the consolidated balance sheets are recorded at fair value, with changes in fair value recorded in the net gain on sale of mortgage loans. Fair value is based on the change in estimated fair value of the underlying mortgage loan. The fair value is subject to change primarily due to changes in interest rates. The Company's policy is to commit to the sale of the loan to the secondary market at a fixed price on the day the loan rate is locked. At December 31, 2025 and 2024, the Company had no commitments outstanding to originate loans to be designated as held-for-sale.
Note 2: Securities
The amortized cost and fair values, together with gross unrealized gains and losses of securities, are as follows:
|
Amortized |
Gross |
Gross |
Fair Value |
|||||||||||||
|
Held-to-Maturity Securities: |
||||||||||||||||
|
December 31, 2024 |
||||||||||||||||
|
Certificates of deposit |
$ |
980,144 |
$ |
- |
$ |
(11,737 |
) |
$ |
968,407 |
|||||||
|
Amortized |
Gross |
Gross |
Fair Value |
|||||||||||||
|
Available-for-sale Securities: |
||||||||||||||||
|
December 31, 2025 |
||||||||||||||||
|
Municipal bonds, taxable |
$ |
7,399,943 |
$ |
- |
$ |
(719,587 |
) |
$ |
6,680,356 |
|||||||
|
Municipal bonds, non-taxable |
1,512,725 |
- |
(71,981 |
) |
1,440,744 |
|||||||||||
|
U.S. Government agencies |
1,120,039 |
- |
(110,988 |
) |
1,009,051 |
|||||||||||
|
Residential mortgage-backed securities |
26,839,252 |
22,560 |
(1,923,132 |
) |
24,938,680 |
|||||||||||
|
Collateralized mortgage obligations |
44,088,148 |
755 |
(1,457,830 |
) |
42,631,073 |
|||||||||||
|
$ |
80,960,107 |
$ |
23,315 |
$ |
(4,283,518 |
) |
$ |
76,699,904 |
||||||||
F-14
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
|
Amortized |
Gross |
Gross |
Fair Value |
|||||||||||||
|
Available-for-sale Securities: |
||||||||||||||||
|
December 31, 2024 |
||||||||||||||||
|
Municipal bonds, taxable |
$ |
8,021,120 |
$ |
- |
$ |
(1,108,722 |
) |
$ |
6,912,398 |
|||||||
|
Municipal bonds, non-taxable |
2,338,983 |
- |
(118,010 |
) |
2,220,973 |
|||||||||||
|
U.S. Government treasuries |
7,996,739 |
- |
(738,449 |
) |
7,258,290 |
|||||||||||
|
U.S. Government agencies |
1,157,342 |
- |
(175,751 |
) |
981,591 |
|||||||||||
|
Residential mortgage-backed securities |
17,444,497 |
- |
(2,564,667 |
) |
14,879,830 |
|||||||||||
|
Collateralized mortgage obligations |
15,056,234 |
- |
(1,896,977 |
) |
13,159,257 |
|||||||||||
|
$ |
52,014,915 |
$ |
- |
$ |
(6,602,576 |
) |
$ |
45,412,339 |
||||||||
The amortized cost and fair value of securities at December 31, 2025, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties:
|
Amortized |
Fair |
|||||||
|
Cost |
Value |
|||||||
|
December 31, 2025 |
||||||||
|
Available-for-sale |
||||||||
|
Within one year |
$ |
- |
$ |
- |
||||
|
One to five years |
6,817,779 |
6,345,406 |
||||||
|
Five to ten years |
2,714,928 |
2,359,387 |
||||||
|
After ten years |
500,000 |
425,358 |
||||||
|
10,032,707 |
9,130,151 |
|||||||
|
Mortgage-backed securities |
70,927,400 |
67,569,753 |
||||||
|
Totals |
$ |
80,960,107 |
$ |
76,699,904 |
||||
The carrying value of securities pledged as collateral, to secure public deposits and for other purposes, was approximately $893,000and $422,000at December 31, 2025 and 2024, respectively.
Proceeds from sales of available-for-sale investment securities during the year ended December 31, 2025totaled $7.6million and resulted in gross realized losses of $419,000. The Company had nosales of investment securities during the year ended December 31, 2024.
Certain investments in debt securities are reported in the financial statements at an amount less than their historical cost. Based on evaluation of available evidence, including recent changes in market interest rates and information obtained from regulatory filings, management believes the declines in fair value for these securities are not attributable to credit related events.
The following table shows the number of securities and aggregate depreciation from the Bank's amortized cost basis at December 31.
|
December 31, 2025 |
December 31, 2024 |
|||||||||||||||
|
Number of |
Aggregate |
Number of |
Aggregate |
|||||||||||||
|
Description of Securities |
securities |
depreciation |
securities |
depreciation |
||||||||||||
|
Available-for-sale Securities: |
||||||||||||||||
|
Municipal bonds, taxable |
14 |
(9.7 |
)% |
16 |
(13.8 |
)% |
||||||||||
|
Municipal bonds, non-taxable |
4 |
(4.8 |
)% |
7 |
(5.0 |
)% |
||||||||||
|
U.S. Government treasuries |
- |
- |
% |
2 |
(9.2 |
)% |
||||||||||
|
U.S. Government agencies |
4 |
(9.9 |
)% |
4 |
(15.2 |
)% |
||||||||||
|
Residential mortgage-backed securities |
64 |
(8.1 |
)% |
61 |
(14.7 |
)% |
||||||||||
|
Collateralized mortgage obligations |
26 |
(3.5 |
)% |
14 |
(12.6 |
)% |
||||||||||
|
Total |
112 |
(5.7 |
)% |
104 |
(12.5 |
)% |
||||||||||
F-15
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Should any of these securities experience credit related impairment, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the credit-related impairment is identified.
The following tables show the Company's investments' gross unrealized losses and fair value of the Company's investments with unrealized losses, aggregated by investment class and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2025 and 2024:
|
December 31, 2025 |
||||||||||||||||||||||||
|
Less than 12 Months |
12 Months or More |
Total |
||||||||||||||||||||||
|
Description of Securities |
Fair |
Unrealized |
Fair |
Unrealized |
Fair |
Unrealized |
||||||||||||||||||
|
Available-for-sale Securities: |
||||||||||||||||||||||||
|
Municipal bonds, taxable |
$ |
- |
$ |
- |
$ |
6,680,356 |
$ |
(719,587 |
) |
$ |
6,680,356 |
$ |
(719,587 |
) |
||||||||||
|
Municipal bonds, non-taxable |
- |
- |
1,440,744 |
(71,981 |
) |
1,440,744 |
(71,981 |
) |
||||||||||||||||
|
U.S. Government agencies |
- |
- |
1,009,051 |
(110,988 |
) |
1,009,051 |
(110,988 |
) |
||||||||||||||||
|
Residential mortgage-backed |
10,795,977 |
(188,068 |
) |
10,971,115 |
(1,735,064 |
) |
21,767,092 |
(1,923,132 |
) |
|||||||||||||||
|
Collateralized mortgage obligations |
27,675,202 |
(185,699 |
) |
12,477,160 |
(1,272,131 |
) |
40,152,362 |
(1,457,830 |
) |
|||||||||||||||
|
$ |
38,471,179 |
$ |
(373,767 |
) |
$ |
32,578,426 |
$ |
(3,909,751 |
) |
$ |
71,049,605 |
$ |
(4,283,518 |
) |
||||||||||
|
December 31, 2024 |
||||||||||||||||||||||||
|
Less than 12 Months |
12 Months or More |
Total |
||||||||||||||||||||||
|
Description of Securities |
Fair |
Unrealized |
Fair |
Unrealized |
Fair |
Unrealized |
||||||||||||||||||
|
Available-for-sale Securities: |
||||||||||||||||||||||||
|
Municipal bonds, taxable |
$ |
- |
$ |
- |
$ |
6,912,398 |
$ |
(1,108,722 |
) |
$ |
6,912,398 |
$ |
(1,108,722 |
) |
||||||||||
|
Municipal bonds, non-taxable |
- |
- |
2,220,973 |
(118,010 |
) |
2,220,973 |
(118,010 |
) |
||||||||||||||||
|
U.S. Government treasuries |
- |
- |
7,258,290 |
(738,449 |
) |
7,258,290 |
(738,449 |
) |
||||||||||||||||
|
U.S. Government agencies |
- |
- |
981,591 |
(175,751 |
) |
981,591 |
(175,751 |
) |
||||||||||||||||
|
Residential mortgage-backed |
1,528,223 |
(38,095 |
) |
13,351,607 |
(2,526,572 |
) |
14,879,830 |
(2,564,667 |
) |
|||||||||||||||
|
Collateralized mortgage obligations |
- |
- |
13,159,257 |
(1,896,977 |
) |
13,159,257 |
(1,896,977 |
) |
||||||||||||||||
|
$ |
1,528,223 |
$ |
(38,095 |
) |
$ |
43,884,116 |
$ |
(6,564,481 |
) |
$ |
45,412,339 |
$ |
(6,602,576 |
) |
||||||||||
U. S. Government Treasuries, U.S. Government Agencies, and Municipal Bonds
Unrealized losses on these securities have not been recognized into income because the issuers' bonds are of high credit quality, values have only been impacted by changes in interest rates since the securities were purchased, and the Bank does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost basis. The fair value is expected to recover as the bonds approach the maturity date.
Mortgage-backed Securities and Collateralized Mortgage Obligations
The unrealized losses on the Company's investment in residential mortgage-backed securities and collateralized mortgage obligations were caused by changes in interest rates and illiquidity. The Company expects to recover the amortized cost basis over the term of the securities. The decline in market value is attributable to changes in interest rates and illiquidity, not credit quality, and the Company does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost basis. The fair value is expected to recover as the securities approach the maturity date.
F-16
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Note 3: Loans and Allowance for Credit Losses
Categories of loans at December 31 include:
|
December 31, |
December 31, |
|||||||
|
2025 |
2024 |
|||||||
|
Real Estate Loans: |
||||||||
|
1-4 Family, including construction |
$ |
35,146,513 |
$ |
32,972,685 |
||||
|
Multifamily |
4,023,910 |
4,833,934 |
||||||
|
Commercial |
54,409,430 |
53,885,284 |
||||||
|
Construction and development |
4,063,650 |
2,961,682 |
||||||
|
Farmland |
4,386,528 |
3,843,489 |
||||||
|
Other Loans: |
||||||||
|
Consumer |
4,470,587 |
5,812,120 |
||||||
|
Commercial and industrial |
12,554,862 |
10,043,504 |
||||||
|
Total loans |
119,055,480 |
114,352,698 |
||||||
|
Allowance for credit losses |
(1,034,193 |
) |
(1,162,211 |
) |
||||
|
Deferred loan fees, net |
(244,030 |
) |
(200,384 |
) |
||||
|
Unearned dealer interest |
39,260 |
58,028 |
||||||
|
Net loans |
$ |
117,816,517 |
$ |
113,048,131 |
||||
Overdrafts included within consumer loans were $30,000and $329,000at December 31, 2025 and 2024, respectively.
Mortgage loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of these loans were approximately $68,446,000and $69,596,000at December 31, 2025 and 2024, respectively.
The Company provides residential, commercial and consumer loans primarily to residents and businesses located in central Illinois. Such loans originated in other geographical areas amounted to approximately $23,770,000and $17,973,000, or approximately 20.0% and 15.7% of the gross loan balances at December 31, 2025 and 2024, respectively. A substantial portion of the Company's borrowers' ability to honor their contracts is dependent on economic conditions and the specific economy in the respective geographic areas.
Risk characteristics of each loan portfolio segment are described as follows:
Residential Real Estate
These loans include first liens and junior liens on 1-4 family residential real estate (both owner and non-owner occupied). One-to four family residential loans generally carry less risk than other loan types as they tend to be smaller balance loans, without concentrations, to a single borrower or group of borrowers. Repayment depends on the individual borrower's capacity. The main risks for these loans are changes in the value of the collateral and stability of the local economic environment and its impact on the borrowers' employment. Management specifically considers unemployment and changes in real estate values in the Company's market area.
Multifamily Real Estate
These loans include loans on residential real estate secured by property with five or more units. Multifamily real estate loans generally involve a greater degree of credit risk than one-to-four family residential real estate loans due to the reliance on the successful operation of the project. The main risks are changes in the value of the collateral, ability of borrowers to collect rents, vacancy and changes in the tenants' employment status. Management specifically considers unemployment and changes in real estate values in the Company's market area.
Commercial Real Estate
These loans consist of non-farm and non-residential real estate. Although terms vary, commercial real estate loans generally have amortization periods of 15to 25years, as well as balloon payments of twoto five years, and terms which
F-17
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
provide that the interest rates thereon may be adjusted annually at the Company's discretion, based on a designated index and the credit risk of the borrower. Commercial real estate loans generally have greater credit risks compared to one-to-four family residential real estate loans, as they usually involve larger loan balances secured by non-homogeneous or specific-use properties. Repayment of these loans typically relies on the successful operation of a business or the generation of lease income by the property and is therefore more sensitive to adverse conditions in the economy and real estate market.
Construction and Development Real Estate
These loans include construction loans for 1-4 family residential and commercial properties (both owner and non-owner occupied) and first liens on land. Repayment of these loans can be dependent on the sale of the property to third parties or the successful completion of the improvements by the builder for the end user. In the event that a loan is made on property that is not yet approved for the planned development, there is the risk that approvals will not be granted or will be delayed. Construction loans also run the risk that improvements will not be completed on time or in accordance with specifications and projected costs. Construction real estate loans generally have terms of one yearto 18 monthsduring the construction period and interest rates based on a designated index.
Farmland Real Estate
These loans include loans on farm ground and land known to be used or usable for agricultural purposes, such as crop or livestock production. Repayment of these loans typically relies on the successful operation of a business. This loan type is sensitive to adverse economic conditions.
Commercial and Industrial
The commercial and industrial portfolio includes loans to commercial customers for use in financing working capital needs, equipment purchases and expansions. The Company's commercial business loan portfolio is comprised of loans for a variety of purposes and generally is secured by equipment, machinery and other business assets. Repayment is directly dependent on the successful operation of the borrower's business and the borrower's ability to convert the assets to operating revenue and possess greater risk than most other types of loans should the repayment capacity of the borrower not be adequate.
Consumer Loans
These loans include vehicle loans, share loans and unsecured loans. Other loans consist of single-pay personal loans, including overdraft accounts and other small miscellaneous loans. Consumer loans tend to carry more risk than real estate loans; however, they tend to be smaller balance loans without concentrations to a single borrower or group of borrowers. Loan collections are dependent on the borrower's continuing financial stability, and thus are more likely to be adversely affected by job loss, divorce, illness or personal bankruptcy.
F-18
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
The following tables present the activity in and balances of the allowance for credit losses by portfolio segment as of and for the years ended December 31:
|
Provision for |
||||||||||||||||||||
|
January 1, |
(recovery of) |
December 31, |
||||||||||||||||||
|
December 31, 2025 |
2025 |
credit losses |
Charge-offs |
Recoveries |
2025 |
|||||||||||||||
|
Real Estate Loans: |
||||||||||||||||||||
|
1-4 Family, including construction |
$ |
471,164 |
$ |
(43,872 |
) |
$ |
(115,201 |
) |
$ |
- |
$ |
312,091 |
||||||||
|
Multifamily |
10,150 |
(2,537 |
) |
- |
- |
7,613 |
||||||||||||||
|
Commercial |
452,406 |
(74,319 |
) |
(43,612 |
) |
28,657 |
363,132 |
|||||||||||||
|
Construction and development |
24,529 |
64,118 |
- |
- |
88,647 |
|||||||||||||||
|
Farmland |
6,838 |
(902 |
) |
- |
- |
5,936 |
||||||||||||||
|
Other Loans: |
||||||||||||||||||||
|
Consumer |
90,013 |
26,809 |
(30,072 |
) |
1,282 |
88,032 |
||||||||||||||
|
Commercial and industrial |
107,111 |
35,755 |
(7,074 |
) |
32,950 |
168,742 |
||||||||||||||
|
Total allowance for credit losses |
1,162,211 |
5,052 |
(195,959 |
) |
62,889 |
1,034,193 |
||||||||||||||
|
Allowance for credit losses on |
22,950 |
36,337 |
- |
- |
59,287 |
|||||||||||||||
|
Total allowance for credit losses |
$ |
1,185,161 |
$ |
41,389 |
$ |
(195,959 |
) |
$ |
62,889 |
$ |
1,093,480 |
|||||||||
|
Provision for |
||||||||||||||||||||
|
January 1, |
(recovery of) |
December 31, |
||||||||||||||||||
|
December 31, 2024 |
2024 |
credit losses |
Charge-offs |
Recoveries |
2024 |
|||||||||||||||
|
Real Estate Loans: |
||||||||||||||||||||
|
1-4 Family, including construction |
$ |
523,626 |
$ |
(47,968 |
) |
$ |
(12,225 |
) |
$ |
7,731 |
$ |
471,164 |
||||||||
|
Multifamily |
12,081 |
(1,931 |
) |
- |
- |
10,150 |
||||||||||||||
|
Commercial |
1,245,891 |
(32,747 |
) |
(760,738 |
) |
- |
452,406 |
|||||||||||||
|
Construction and development |
48,539 |
(24,010 |
) |
- |
- |
24,529 |
||||||||||||||
|
Farmland |
7,525 |
(687 |
) |
- |
- |
6,838 |
||||||||||||||
|
Other Loans: |
||||||||||||||||||||
|
Consumer |
114,952 |
(17,153 |
) |
(10,121 |
) |
2,335 |
90,013 |
|||||||||||||
|
Commercial and industrial |
205,569 |
156,180 |
(258,693 |
) |
4,055 |
107,111 |
||||||||||||||
|
Total allowance for credit losses |
2,158,183 |
31,684 |
(1,041,777 |
) |
14,121 |
1,162,211 |
||||||||||||||
|
Allowance for credit losses on |
15,500 |
7,450 |
- |
- |
22,950 |
|||||||||||||||
|
Total allowance for credit losses |
$ |
2,173,683 |
$ |
39,134 |
$ |
(1,041,777 |
) |
$ |
14,121 |
$ |
1,185,161 |
|||||||||
Information regarding the credit quality indicators most closely monitored, for other than residential real estate loans, by class as of December 31, 2025 and 2024, is as follows:
The Company evaluates consumer and one-to-four family residential loans based on the delinquency status of each loan. Generally, the likelihood of loss for consumer and residential loans increases as the loan becomes more delinquent; therefore, management has established the delinquency status of consumer and residential loans as the primary credit quality indicator. In addition to monitoring delinquency status, certain substandard non-owner occupied one-to-four family residential loans are evaluated and categorized into the risk categories listed below based on relevant information about the ability of borrowers to service their debt.
The Company categorizes all other loans into the following risk categories based on relevant information about the ability of borrowers to service their debt.
Pass (risk rating 1 - 4) - A pass asset is well protected by the current worth and paying capacity of the obligator (or guarantors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral in a timely manner. Pass assets also include certain assets considered watch, which are still protected by the worth and paying capacity of the borrower but deserve closer attention and a higher level of credit monitoring.
F-19
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Special Mention (risk rating 5) - A special mention asset has potential weaknesses that deserve management's close attention. The asset may also be subject to a weak or speculative market or to economic conditions, which may, in the future, adversely affect the obligator. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Company's credit position at some future date. Special mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.
Substandard (risk rating 6) - A substandard asset is an asset with a well-defined weakness that jeopardizes repayment, in whole or in part, of the debt. These credits are inadequately protected by the current worth and paying capacity of the obligor or of the collateral pledged. These assets are characterized by the distinct possibility that the Company will sustain some loss of principal and/or interest if the deficiencies are not corrected. It is not necessary for a loan to have an identifiable loss potential in order to receive this rating.
Doubtful (risk rating 7) - An asset that has all the weaknesses inherent in the substandard classification, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable. The possibility of loss is extremely likely, but it is not identified at this point due to pending factors.
Loss (risk rating 8) - An asset, or portion thereof, classified as loss is considered uncollectible and of such little value that its continuance on the Company's books as an asset is not warranted. This classification does not necessarily mean that an asset has no recovery or salvage value; but rather, there is much doubt about whether, how much, or when the recovery would occur. As such, it is not practical or desirable to defer the write-off.
F-20
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Information regarding the credit quality indicators most closely monitored for other than residential real estate and consumer loans by class as of December 31, is as follows:
|
Amortized Cost Basis by Origination Year |
||||||||||||||||||||||||||||
|
2025 |
2024 |
2023 |
2022 |
2021 |
Prior |
Total |
||||||||||||||||||||||
|
December 31, 2025 |
||||||||||||||||||||||||||||
|
Real Estate Loans: |
||||||||||||||||||||||||||||
|
Multifamily: |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
- |
$ |
- |
$ |
- |
$ |
1,120,234 |
$ |
2,596,198 |
$ |
307,478 |
$ |
4,023,910 |
||||||||||||||
|
Special Mention |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Multifamily Loans |
$ |
- |
$ |
- |
$ |
- |
$ |
1,120,234 |
$ |
2,596,198 |
$ |
307,478 |
$ |
4,023,910 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||||
|
Commercial |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
4,706,140 |
$ |
16,008,333 |
$ |
16,322,270 |
$ |
4,595,265 |
$ |
1,592,970 |
$ |
5,964,808 |
$ |
49,189,786 |
||||||||||||||
|
Special Mention |
316,380 |
- |
188,616 |
1,058,949 |
494,611 |
- |
2,058,556 |
|||||||||||||||||||||
|
Substandard |
- |
93,952 |
- |
- |
- |
3,067,136 |
3,161,088 |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Commercial Loans |
$ |
5,022,520 |
$ |
16,102,285 |
$ |
16,510,886 |
$ |
5,654,214 |
$ |
2,087,581 |
$ |
9,031,944 |
$ |
54,409,430 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
43,612 |
$ |
43,612 |
||||||||||||||
|
Construction and |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
2,528,781 |
$ |
221,443 |
$ |
1,284,769 |
$ |
- |
$ |
- |
$ |
- |
$ |
4,034,993 |
||||||||||||||
|
Special Mention |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
- |
28,657 |
28,657 |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Construction and |
$ |
2,528,781 |
$ |
221,443 |
$ |
1,284,769 |
$ |
- |
$ |
- |
$ |
28,657 |
$ |
4,063,650 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||||
|
Farmland |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
1,513,435 |
$ |
124,097 |
$ |
480,000 |
$ |
- |
$ |
852,934 |
$ |
1,174,313 |
$ |
4,144,779 |
||||||||||||||
|
Special Mention |
- |
- |
23,867 |
- |
- |
217,882 |
241,749 |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Farmland Loans |
$ |
1,513,435 |
$ |
124,097 |
$ |
503,867 |
$ |
- |
$ |
852,934 |
$ |
1,392,195 |
$ |
4,386,528 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||||||
|
Commercial and industrial |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
4,375,584 |
$ |
2,844,047 |
$ |
264,762 |
$ |
3,447,290 |
$ |
134,340 |
$ |
849,078 |
$ |
11,915,101 |
||||||||||||||
|
Special Mention |
- |
- |
124,987 |
11,922 |
2,683 |
460,556 |
600,148 |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
36,702 |
2,911 |
39,613 |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Commercial and |
$ |
4,375,584 |
$ |
2,844,047 |
$ |
389,749 |
$ |
3,459,212 |
$ |
173,725 |
$ |
1,312,545 |
$ |
12,554,862 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
7,074 |
$ |
7,074 |
||||||||||||||
F-21
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
|
Amortized Cost Basis by Origination Year |
||||||||||||||||||||||||||||
|
2024 |
2023 |
2022 |
2021 |
2020 |
Prior |
Total |
||||||||||||||||||||||
|
December 31, 2024 |
||||||||||||||||||||||||||||
|
Real Estate Loans: |
||||||||||||||||||||||||||||
|
Multifamily: |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
- |
$ |
- |
$ |
1,542,939 |
$ |
2,967,822 |
$ |
144,857 |
$ |
178,316 |
$ |
4,833,934 |
||||||||||||||
|
Special Mention |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Multifamily Loans |
$ |
- |
$ |
- |
$ |
1,542,939 |
$ |
2,967,822 |
$ |
144,857 |
$ |
178,316 |
$ |
4,833,934 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||||
|
Commercial |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
15,934,535 |
$ |
16,581,498 |
$ |
4,852,500 |
$ |
2,587,014 |
$ |
1,247,805 |
$ |
6,906,401 |
$ |
48,109,753 |
||||||||||||||
|
Special Mention |
370,529 |
314,475 |
1,099,050 |
737,039 |
148,124 |
522,179 |
3,191,396 |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
- |
2,584,135 |
2,584,135 |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Commercial Loans |
$ |
16,305,064 |
$ |
16,895,973 |
$ |
5,951,550 |
$ |
3,324,053 |
$ |
1,395,929 |
$ |
10,012,715 |
$ |
53,885,284 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
760,738 |
$ |
760,738 |
||||||||||||||
|
Construction and |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
524,993 |
$ |
2,085,264 |
$ |
- |
$ |
- |
$ |
- |
$ |
322,768 |
$ |
2,933,025 |
||||||||||||||
|
Special Mention |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
- |
28,657 |
28,657 |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Construction and |
$ |
524,993 |
$ |
2,085,264 |
$ |
- |
$ |
- |
$ |
- |
$ |
351,425 |
$ |
2,961,682 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||||
|
Farmland |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
127,058 |
$ |
495,000 |
$ |
- |
$ |
1,078,411 |
$ |
688,696 |
$ |
1,203,422 |
$ |
3,592,587 |
||||||||||||||
|
Special Mention |
- |
26,963 |
- |
- |
223,939 |
- |
250,902 |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Farmland Loans |
$ |
127,058 |
$ |
521,963 |
$ |
- |
$ |
1,078,411 |
$ |
912,635 |
$ |
1,203,422 |
$ |
3,843,489 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||||||
|
Commercial and industrial |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Satisfactory |
$ |
2,065,485 |
$ |
674,123 |
$ |
3,538,144 |
$ |
279,893 |
$ |
1,326,814 |
$ |
1,553,549 |
$ |
9,438,008 |
||||||||||||||
|
Special Mention |
- |
220,223 |
- |
72,057 |
18,324 |
74,459 |
385,063 |
|||||||||||||||||||||
|
Substandard |
- |
- |
- |
32,664 |
- |
187,769 |
220,433 |
|||||||||||||||||||||
|
Doubtful |
- |
- |
- |
- |
- |
- |
- |
|||||||||||||||||||||
|
Total Commercial and |
$ |
2,065,485 |
$ |
894,346 |
$ |
3,538,144 |
$ |
384,614 |
$ |
1,345,138 |
$ |
1,815,777 |
$ |
10,043,504 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
258,693 |
$ |
258,693 |
||||||||||||||
The Company monitors the credit risk profile by payment activity for residential and consumer loan classes. Loans past due 90 days or more and loans on nonaccrual status are considered nonperforming. Nonperforming loans are reviewed monthly.
F-22
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
The following table presents the amortized cost in residential and consumer loans based on payment activity:
|
Amortized Cost Basis by Origination Year |
||||||||||||||||||||||||||||
|
2025 |
2024 |
2023 |
2022 |
2021 |
Prior |
Total |
||||||||||||||||||||||
|
December 31, 2025 |
||||||||||||||||||||||||||||
|
Real Estate Loans: |
||||||||||||||||||||||||||||
|
1-4 Family, including |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Performing |
$ |
8,174,987 |
$ |
2,729,459 |
$ |
3,688,437 |
$ |
3,433,214 |
$ |
6,490,489 |
$ |
10,349,900 |
$ |
34,866,486 |
||||||||||||||
|
Nonperforming |
35,831 |
108,884 |
- |
- |
- |
135,312 |
280,027 |
|||||||||||||||||||||
|
Total 1-4 Family Loans |
$ |
8,210,818 |
$ |
2,838,343 |
$ |
3,688,437 |
$ |
3,433,214 |
$ |
6,490,489 |
$ |
10,485,212 |
$ |
35,146,513 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
40,177 |
$ |
75,024 |
$ |
115,201 |
||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||||||
|
Consumer |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Performing |
$ |
674,893 |
$ |
480,286 |
$ |
1,111,528 |
$ |
276,947 |
$ |
22,278 |
$ |
1,867,688 |
$ |
4,433,620 |
||||||||||||||
|
Nonperforming |
- |
- |
- |
- |
- |
36,967 |
36,967 |
|||||||||||||||||||||
|
Total Consumer Loans |
$ |
674,893 |
$ |
480,286 |
$ |
1,111,528 |
$ |
276,947 |
$ |
22,278 |
$ |
1,904,655 |
$ |
4,470,587 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
30,072 |
$ |
30,072 |
||||||||||||||
|
Amortized Cost Basis by Origination Year |
||||||||||||||||||||||||||||
|
2024 |
2023 |
2022 |
2021 |
2020 |
Prior |
Total |
||||||||||||||||||||||
|
December 31, 2024 |
||||||||||||||||||||||||||||
|
Real Estate Loans: |
||||||||||||||||||||||||||||
|
1-4 Family, including |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Performing |
$ |
3,700,956 |
$ |
3,983,417 |
$ |
4,002,872 |
$ |
7,329,773 |
$ |
2,507,017 |
$ |
10,634,470 |
$ |
32,158,505 |
||||||||||||||
|
Nonperforming |
- |
- |
- |
96,340 |
68,949 |
648,891 |
814,180 |
|||||||||||||||||||||
|
Total 1-4 Family Loans |
$ |
3,700,956 |
$ |
3,983,417 |
$ |
4,002,872 |
$ |
7,426,113 |
$ |
2,575,966 |
$ |
11,283,361 |
$ |
32,972,685 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
12,225 |
$ |
12,225 |
||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||||||
|
Consumer |
||||||||||||||||||||||||||||
|
Risk Rating |
||||||||||||||||||||||||||||
|
Performing |
$ |
1,193,170 |
$ |
1,652,278 |
$ |
548,280 |
$ |
89,166 |
$ |
1,151,080 |
$ |
1,110,578 |
$ |
5,744,552 |
||||||||||||||
|
Nonperforming |
- |
- |
- |
- |
- |
67,568 |
67,568 |
|||||||||||||||||||||
|
Total Consumer Loans |
$ |
1,193,170 |
$ |
1,652,278 |
$ |
548,280 |
$ |
89,166 |
$ |
1,151,080 |
$ |
1,178,146 |
$ |
5,812,120 |
||||||||||||||
|
Current period gross |
$ |
- |
$ |
- |
$ |
- |
$ |
325 |
$ |
- |
$ |
9,796 |
$ |
10,121 |
||||||||||||||
The Company evaluates the loan risk grading system definitions and allowance for credit losses methodology on an ongoing basis. No significant changes were made to either during the past year.
F-23
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
The following tables present the Company's loan portfolio aging analysis of the recorded investment in loans as of December 31:
|
December 31, 2025 |
||||||||||||||||||||||||||||
|
Greater Than |
Total Loans > |
|||||||||||||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days |
Total |
Total Loans |
90 Days & |
|||||||||||||||||||||||
|
Past Due |
Past Due |
Past Due |
Past Due |
Current |
Receivable |
Accruing |
||||||||||||||||||||||
|
Real Estate Loans |
||||||||||||||||||||||||||||
|
1-4 Family, including |
$ |
247,255 |
$ |
26,352 |
$ |
67,432 |
$ |
341,039 |
$ |
34,805,474 |
$ |
35,146,513 |
$ |
- |
||||||||||||||
|
Multifamily |
- |
- |
- |
- |
4,023,910 |
4,023,910 |
- |
|||||||||||||||||||||
|
Commercial |
- |
- |
- |
- |
54,409,430 |
54,409,430 |
- |
|||||||||||||||||||||
|
Construction and |
- |
- |
- |
- |
4,063,650 |
4,063,650 |
- |
|||||||||||||||||||||
|
Farmland |
- |
- |
- |
- |
4,386,528 |
4,386,528 |
- |
|||||||||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||||||
|
Consumer |
31,441 |
- |
- |
31,441 |
4,439,146 |
4,470,587 |
- |
|||||||||||||||||||||
|
Commercial and |
- |
- |
- |
- |
12,554,862 |
12,554,862 |
- |
|||||||||||||||||||||
|
Total |
$ |
278,696 |
$ |
26,352 |
$ |
67,432 |
$ |
372,480 |
$ |
118,683,000 |
$ |
119,055,480 |
$ |
- |
||||||||||||||
|
December 31, 2024 |
||||||||||||||||||||||||||||
|
Greater Than |
Total Loans > |
|||||||||||||||||||||||||||
|
30-59 Days |
60-89 Days |
90 Days |
Total |
Total Loans |
90 Days & |
|||||||||||||||||||||||
|
Past Due |
Past Due |
Past Due |
Past Due |
Current |
Receivable |
Accruing |
||||||||||||||||||||||
|
Real Estate Loans |
||||||||||||||||||||||||||||
|
1-4 Family, including |
$ |
350,758 |
$ |
101,642 |
$ |
590,194 |
$ |
1,042,594 |
$ |
31,930,091 |
$ |
32,972,685 |
$ |
- |
||||||||||||||
|
Multifamily |
- |
- |
- |
- |
4,833,934 |
4,833,934 |
- |
|||||||||||||||||||||
|
Commercial |
- |
- |
129,732 |
129,732 |
53,755,552 |
53,885,284 |
- |
|||||||||||||||||||||
|
Construction and |
- |
- |
- |
- |
2,961,682 |
2,961,682 |
- |
|||||||||||||||||||||
|
Farmland |
- |
- |
- |
- |
3,843,489 |
3,843,489 |
- |
|||||||||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||||||
|
Consumer |
94,771 |
9,703 |
28,435 |
132,909 |
5,679,211 |
5,812,120 |
- |
|||||||||||||||||||||
|
Commercial and |
101,905 |
- |
187,769 |
289,674 |
9,753,830 |
10,043,504 |
- |
|||||||||||||||||||||
|
Total |
$ |
547,434 |
$ |
111,345 |
$ |
936,130 |
$ |
1,594,909 |
$ |
112,757,789 |
$ |
114,352,698 |
$ |
- |
||||||||||||||
The following tables present collateral-dependent loans by classes of loan type:
|
December 31, 2025 |
||||||||||||||||
|
Type of Collateral |
||||||||||||||||
|
Business |
Allowance |
|||||||||||||||
|
Real |
Assets and |
for Credit |
||||||||||||||
|
Estate |
Other |
Total |
Losses |
|||||||||||||
|
Real Estate Loans |
||||||||||||||||
|
1-4 Family, including construction |
$ |
451,729 |
$ |
- |
$ |
451,729 |
$ |
- |
||||||||
|
Multifamily |
- |
- |
- |
- |
||||||||||||
|
Commercial |
3,161,088 |
- |
3,161,088 |
- |
||||||||||||
|
Construction and development |
28,657 |
- |
28,657 |
- |
||||||||||||
|
Farmland |
- |
- |
- |
- |
||||||||||||
|
Other Loans: |
||||||||||||||||
|
Consumer |
- |
36,967 |
36,967 |
13,234 |
||||||||||||
|
Commercial and industrial |
- |
39,613 |
39,613 |
25,766 |
||||||||||||
|
Total |
$ |
3,641,474 |
$ |
76,580 |
$ |
3,718,054 |
$ |
39,000 |
||||||||
F-24
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
|
December 31, 2024 |
||||||||||||||||
|
Type of Collateral |
||||||||||||||||
|
Business |
Allowance |
|||||||||||||||
|
Real |
Assets and |
for Credit |
||||||||||||||
|
Estate |
Other |
Total |
Losses |
|||||||||||||
|
Real Estate Loans |
||||||||||||||||
|
1-4 Family, including construction |
$ |
989,673 |
$ |
- |
$ |
989,673 |
$ |
99,370 |
||||||||
|
Multifamily |
- |
- |
- |
- |
||||||||||||
|
Commercial |
2,584,135 |
- |
2,584,135 |
1,397 |
||||||||||||
|
Construction and development |
28,657 |
- |
28,657 |
- |
||||||||||||
|
Farmland |
- |
- |
- |
- |
||||||||||||
|
Other Loans: |
||||||||||||||||
|
Consumer |
- |
67,568 |
67,568 |
13,234 |
||||||||||||
|
Commercial and industrial |
- |
220,433 |
220,433 |
32,664 |
||||||||||||
|
Total |
$ |
3,602,465 |
$ |
288,001 |
$ |
3,890,466 |
$ |
146,665 |
||||||||
Nonaccrual loans as of December 31, are as follows:
|
December 31, 2025 |
||||||||||||||||||||||||
|
Nonaccrual |
Nonaccrual |
Total |
Loans > |
Total Non- |
Interest |
|||||||||||||||||||
|
Loans |
Loans |
Nonaccrual |
90 Days & |
Performing |
Income |
|||||||||||||||||||
|
Without ACL |
With ACL |
Loans |
Accruing |
Loans |
Recognized |
|||||||||||||||||||
|
Real Estate Loans |
||||||||||||||||||||||||
|
1-4 Family, including |
$ |
280,027 |
$ |
- |
$ |
280,027 |
$ |
- |
$ |
280,027 |
$ |
13,896 |
||||||||||||
|
Multifamily |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Commercial |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Construction and |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Farmland |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||
|
Consumer |
- |
36,967 |
36,967 |
- |
36,967 |
3,935 |
||||||||||||||||||
|
Commercial and |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Total nonaccrual |
$ |
280,027 |
$ |
36,967 |
$ |
316,994 |
$ |
- |
$ |
316,994 |
$ |
17,831 |
||||||||||||
|
December 31, 2024 |
||||||||||||||||||||||||
|
Nonaccrual |
Nonaccrual |
Total |
Loans > |
Total Non- |
Interest |
|||||||||||||||||||
|
Loans |
Loans |
Nonaccrual |
90 Days & |
Performing |
Income |
|||||||||||||||||||
|
Without ACL |
With ACL |
Loans |
Accruing |
Loans |
Recognized |
|||||||||||||||||||
|
Real Estate Loans |
||||||||||||||||||||||||
|
1-4 Family, including construction |
$ |
538,820 |
$ |
275,360 |
$ |
814,180 |
$ |
- |
$ |
814,180 |
$ |
18,416 |
||||||||||||
|
Multifamily |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Commercial |
129,732 |
- |
129,732 |
- |
129,732 |
- |
||||||||||||||||||
|
Construction and development |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Farmland |
- |
- |
- |
- |
- |
- |
||||||||||||||||||
|
Other Loans: |
||||||||||||||||||||||||
|
Consumer |
28,435 |
39,133 |
67,568 |
- |
67,568 |
4,776 |
||||||||||||||||||
|
Commercial and industrial |
187,769 |
32,664 |
220,433 |
- |
220,433 |
3,526 |
||||||||||||||||||
|
Total nonaccrual |
$ |
884,756 |
$ |
347,157 |
$ |
1,231,913 |
$ |
- |
$ |
1,231,913 |
$ |
26,718 |
||||||||||||
F-25
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
There were nosignificant loans modified for borrowers experiencing financial difficulty during the years ended December 31, 2025and 2024.
Note 4: Premises and Equipment
Major classifications of premises and equipment, stated at cost, at December 31, are as follows:
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Land and improvements |
$ |
1,284,521 |
$ |
1,284,521 |
||||
|
Buildings and improvements |
6,102,188 |
6,045,327 |
||||||
|
Furniture, fixtures and equipment |
2,207,022 |
2,082,681 |
||||||
|
9,593,731 |
9,412,529 |
|||||||
|
Less accumulated depreciation |
6,452,464 |
6,502,995 |
||||||
|
Net premises and equipment |
$ |
3,141,267 |
$ |
2,909,534 |
||||
Depreciation expense totaled $234,716and $215,230for the years ended December 31, 2025 and 2024, respectively.
Note 5: Mortgage Servicing Rights
Mortgage servicing rights activity for the years ended December 31, is as follows:
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Beginning balance |
$ |
325,761 |
$ |
339,640 |
||||
|
Additions |
53,975 |
31,511 |
||||||
|
Amortization |
(52,972 |
) |
(45,390 |
) |
||||
|
Ending balance |
$ |
326,764 |
$ |
325,761 |
||||
The fair value of mortgage servicing rights was approximately $582,000and $713,000at December 31, 2025 and 2024, respectively. Fair value is based on a valuation model that calculates the present value of estimated future net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as and including December 31, 2025factors, the cost to service ($96per loan), the discount rate (10%), the custodial earnings rate (2.75%), an inflation rate (2.0%), ancillary income ($30per loan) and prepayment speeds (ranging from 150% to 200% PSA).
The December 31, 2024valuation factors used included the cost to service ($80per loan), the discount rate (10%), the custodial earnings rate (3.29%), an inflation rate (2.0%), ancillary income ($30per loan) and prepayment speeds (ranging from 150% to 200% PSA).
Capitalized mortgage servicing rights are amortized over the estimated life of the loan.
Custodial balances maintained in connection with loans serviced totaled approximately $1,394,000and $1,341,000at December 31, 2025 and 2024, respectively.
Future amortization of mortgage servicing rights is as follows for the years ended December 31:
|
December 31, |
||||
|
2025 |
||||
|
2026 |
$ |
39,545 |
||
|
2027 |
38,771 |
|||
|
2028 |
31,677 |
|||
|
2029 |
29,021 |
|||
|
2030 |
26,303 |
|||
|
Thereafter |
161,447 |
|||
|
$ |
326,764 |
|||
F-26
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Note 6: Deposits
Time deposits in denominations of $250,000 or more were approximately $12,588,000and $10,510,000at December 31, 2025 and 2024, respectively.
At December 31, 2025, the scheduled maturities of time deposits were as follows:
|
December 31, |
||||
|
2025 |
||||
|
One year or less |
$ |
41,223,485 |
||
|
Over one year to two years |
1,373,405 |
|||
|
Over two years to three years |
1,380,324 |
|||
|
Over three years to four years |
77,747 |
|||
|
Over four year to five years |
228,548 |
|||
|
Thereafter |
- |
|||
|
$ |
44,283,509 |
|||
The U.S. Department of the Treasury's Financial Crimes Enforcement Network (FinCEN), published guidelines in 2014 for financial institutions servicing marijuana businesses that are legal under state law. These guidelines generally allow the Company to work with marijuana-related businesses that are operating in accordance with state laws and regulations, so long as the Company complies with required regulatory oversight of their accounts.
At December 31, 2025 and 2024, deposit balances from cannabis customers were approximately $59,054,000and $58,581,000, or 30.1% and 29.4% of total deposits, respectively. At December 31, 2025 and 2024, the Company had one customer whose deposits represented 16% and 16%, respectively, of total deposits. No other customer accounted for more than 10% of total deposits at those dates.
Note 7: Borrowings
The Company had outstanding borrowings as of December 31, 2025, comprised solely of advances from the Federal Home Loan Bank (FHLB) totaling $35,000,000, bearing interest at a weighted-average rate of 4.02%, which are scheduled to mature in February 2026.
The Bank had noborrowings outstanding as of December 31, 2024.
Outstanding advances at December 31, 2025were secured by a pledge of all shares of FHLB stock owned, and investment securities with a fair value of approximately $35,000,000. Based on a collateral pledge of qualifying mortgage loans of $22,101,000and investment securities with a pledged remaining fair value of approximately $11,561,000, the Company was eligible to borrow up to an additional approximately $31,597,000as of December 31, 2025.
Based on a pledge of collateral consisting of all shares of FHLB stock owned, approximately $22,342,000of the Company's qualifying mortgage loans and investment securities with a fair value of approximately $12,692,000as of December 31, 2024, the Company was eligible to borrow up to approximately $34,701,000as of December 31, 2024.
The Company has an unsecured federal funds purchase line of credit through the Bankers' Bank with a maturity date of June 30, 2026. The maximum amount of the established unsecured line is $3,000,000at both December 31, 2025 and 2024. The line is subject to annual reviews and terms may be altered in the event of significant change in the financial condition of the Company. Interest rates are variable. There were nofunds advanced on this line as of December 31, 2025 and 2024.
Note 8: Income Taxes
The provision for income taxes includes these components for the years ended December 31,
F-27
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
|
For the Year Ended |
||||||||
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Taxes currently payable |
$ |
- |
$ |
5,917 |
||||
|
Deferred income taxes |
245,434 |
|||||||
|
Federal |
87,667 |
|||||||
|
Illinois |
30,907 |
|||||||
|
Income tax expense |
$ |
118,574 |
$ |
251,351 |
||||
A reconciliation of income taxes at the statutory rate to the Company's actual income tax expense is shown below:
|
For the Year Ended December 31, |
||||||||||||||||
|
2025 |
2024 |
|||||||||||||||
|
Amount |
% of Pretax |
Amount |
% of Pretax |
|||||||||||||
|
Computed at statutory rate (21%) |
$ |
87,634 |
21.00 |
% |
$ |
196,210 |
21.00 |
% |
||||||||
|
Increase (decrease) resulting from: |
||||||||||||||||
|
Tax exempt interest |
(3,838 |
) |
-0.92 |
% |
(7,271 |
) |
-0.78 |
% |
||||||||
|
Bank-owned life insurance |
(14,933 |
) |
-3.58 |
% |
(19,310 |
) |
-2.07 |
% |
||||||||
|
Nondeductible expenses |
17,802 |
4.27 |
% |
19,505 |
2.09 |
% |
||||||||||
|
State tax expense |
28,839 |
6.91 |
% |
62,217 |
6.66 |
% |
||||||||||
|
Other |
3,070 |
0.73 |
% |
- |
- |
|||||||||||
|
Actual income tax expense |
$ |
118,574 |
28.41 |
% |
$ |
251,351 |
26.90 |
% |
||||||||
The composition of the Company's net deferred tax asset at December 31, is as follows:
|
. |
December 31, |
|||||||
|
2025 |
2024 |
|||||||
|
Deferred tax assets |
||||||||
|
Net operating loss carryforward |
$ |
816,486 |
$ |
824,011 |
||||
|
Allowance for credit losses |
311,697 |
347,436 |
||||||
|
Depreciation |
- |
17,028 |
||||||
|
Interest on non-accrual loans |
1,734 |
6,432 |
||||||
|
Other |
1,528 |
2,719 |
||||||
|
Unrealized losses on derivatives |
29,078 |
- |
||||||
|
Unrealized losses on available-for-sale securities |
1,214,158 |
1,881,735 |
||||||
|
Deferred tax assets |
2,374,681 |
3,079,361 |
||||||
|
Deferred tax liabilities |
||||||||
|
Mortgage servicing rights, net |
(93,144 |
) |
(92,858 |
) |
||||
|
Deferred loan fees, net |
(7,350 |
) |
(8,389 |
) |
||||
|
Depreciation |
(53,146 |
) |
- |
|||||
|
Stock dividends received |
(12,481 |
) |
(12,481 |
) |
||||
|
Deferred tax liabilities |
(166,121 |
) |
(113,728 |
) |
||||
|
Net deferred tax asset |
$ |
2,208,560 |
$ |
2,965,633 |
||||
Retained earnings at both December 31, 2025 and 2024, includes approximately $4,373,000for which no deferred federal income tax liability has been recognized. This amount represents an allocation of income to bad debt deductions for tax purposes only. Reduction of amounts so allocated for purposes other than tax bad debt losses or adjustments arising from carryback of net operating losses would create income for tax purposes only, which would be subject to the then-current corporate income tax rate. The deferred income tax liability on the preceding amount that would have been recorded if it was expected to reverse into federal taxable income in the foreseeable future was approximately $918,000at December 31, 2025 and 2024.
F-28
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
At December 31, 2025, the Bank had available unused federal net operating loss carryforwards of approximately $2,565,000that may be applied against future federal taxable income. Approximately $1,525,000of these carryforwards expire in various years ranging from 2032through 2036. At December 31, 2025, the Bank had available unused state net operating loss carryforwards of approximately $3,628,000that may be applied against future state taxable income and that expire in various years ranging from 2029through 2041.
The realization of deferred tax assets (DTA) is assessed and a valuation allowance is recorded if it is "more likely than not" that all of a portion of the DTA will not be realized. The determination of the realizability of the DTA is highly subjective and dependent upon management's evaluation and judgment of both positive and negative evidence, the forecasts of future income, applicable tax planning strategies and assessments of the current and future economic business conditions.
All available evidence, both positive and negative, is considered to determine whether, based on the weight of that evidence, a valuation allowance against the net DTA may be required. Based on the Company's periodic assessment of all of the positive and negative evidence regarding the DTA position at December 31, 2025 and 2024, management has determined that it is more likely than not that the Company will be able to realize all of its federal and State of Illinois DTA, including all net operating loss carryforwards. Consequently, at December 31, 2025 and 2024, the Company has not recorded a valuation allowance of the DTA.
Note 9: Regulatory Matters
Security Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank's assets, liabilities and certain off-balance-sheet items as calculated under U.S. GAAP reporting requirements and regulatory capital standards. The Bank's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors. Furthermore, the Bank's regulators could require adjustments to regulatory capital not reflected in these financial statements.
Quantitative measures established by regulatory reporting standards to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier I capital (as defined) to risk-weighted assets (as defined), common equity Tier I capital (as defined) to total risk-weighted assets (as defined) and of Tier I capital (as defined) to average assets (as defined). Management believes, as of December 31, 2025, that the Bank met all capital adequacy requirements to which it is subject.
As of December 31, 2025, the most recent notification from the regulators categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum total risk-based capital, Tier I risk-based capital, common equity Tier I risk-based capital and Tier I leverage ratios as set forth in the table.
There are no conditions or events since that notification that management believes have changed the Bank's category.
The Bank's actual and required capital amounts and ratios are as follows:
|
Minimum Capital |
Minimum to be Well |
|||||||||||||||||||||||
|
Actual |
Requirement |
Capitalized |
||||||||||||||||||||||
|
December 31, 2025 |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||
|
Common equity Tier 1 capital to |
$ |
23,914 |
19.91 |
% |
$ |
5,405 |
4.50 |
% |
$ |
7,808 |
6.50 |
% |
||||||||||||
|
Tier 1 capital to risk-weighted assets |
23,914 |
19.91 |
% |
7,207 |
6.00 |
% |
9,609 |
8.00 |
% |
|||||||||||||||
|
Total capital to risk-weighted assets |
24,888 |
20.72 |
% |
9,609 |
8.00 |
% |
12,012 |
10.00 |
% |
|||||||||||||||
|
Tier 1 leverage to adjusted average assets |
23,914 |
10.63 |
% |
8,996 |
4.00 |
% |
11,246 |
5.00 |
% |
|||||||||||||||
F-29
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
|
Minimum Capital |
Minimum to be Well |
|||||||||||||||||||||||
|
Actual |
Requirement |
Capitalized |
||||||||||||||||||||||
|
December 31, 2024 |
Amount |
Ratio |
Amount |
Ratio |
Amount |
Ratio |
||||||||||||||||||
|
(Dollars in thousands) |
||||||||||||||||||||||||
|
Common equity Tier 1 capital to |
$ |
18,104 |
15.73 |
% |
$ |
5,178 |
4.50 |
% |
$ |
7,479 |
6.50 |
% |
||||||||||||
|
Tier 1 capital to risk-weighted assets |
18,104 |
15.73 |
% |
6,904 |
6.00 |
% |
9,205 |
8.00 |
% |
|||||||||||||||
|
Total capital to risk-weighted assets |
19,386 |
16.85 |
% |
9,205 |
8.00 |
% |
11,506 |
10.00 |
% |
|||||||||||||||
|
Tier 1 leverage to adjusted average assets |
18,104 |
8.07 |
% |
8,969 |
4.00 |
% |
11,211 |
5.00 |
% |
|||||||||||||||
Note 10: Related Party Transactions
The Company's loans outstanding to certain of its executive officers, directors and their related interests, as of December 31, 2025 and 2024, and activity within those years, was as follows:
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Balance, beginning of year |
$ |
8,492,861 |
$ |
4,423,550 |
||||
|
Loans outstanding to new Board members |
- |
4,358,652 |
||||||
|
Loans to management personnel departures |
- |
(201,831 |
) |
|||||
|
New loans originated |
108,592 |
1,152,897 |
||||||
|
Repayments and reclassifications |
(818,703 |
) |
(1,240,407 |
) |
||||
|
Balance, end of year |
$ |
7,782,750 |
$ |
8,492,861 |
||||
In management's opinion, such loans and other extensions of credit and deposits were made in the ordinary course of business and were made on substantially the same terms (including interest rates and collateral) as those prevailing at the time for comparable transactions with other persons.
Further, in management's opinion, these loans did not involve more than normal risk of collectability or present other unfavorable features.
Deposits from related parties held by the Company at December 31, 2025 and 2024, totaled approximately $9,739,000and $9,881,000, respectively.
Note 11: Earnings Per Share
Basic earnings per share is calculated by dividing net income by the weighted-average number of common shares outstanding during the period. Unallocated common shares held by the ESOP are shown as a reduction in stockholders' equity and are excluded from weighted-average common shares outstanding for both basic and diluted earnings per share calculations until they are committed to be released.
The Company had nodilutive or potentially dilutive securities during the year ended December 31, 2025.
Weighted-average shares outstanding for the year ended December 31, 2025, have been calculated assuming the shares were outstanding at the beginning of the year.
The following table sets forth the computation of basic and diluted earnings per share:
|
Year Ended |
||||||||
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Net income |
$ |
298,732 |
$ |
682,983 |
||||
|
Weighted-average common shares outstanding, gross |
889,781 |
- |
||||||
|
Less unallocated ESOP shares |
(60,910 |
) |
- |
|||||
|
Weighted-average common shares outstanding |
828,871 |
- |
||||||
|
Earnings per shares- basic and diluted |
$ |
0.36 |
n/a |
|||||
F-30
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Note 12: Employee Stock Ownership Plan (ESOP)
In connection with the Conversion, the Company established an Employee Stock Ownership Plan ("ESOP") for the exclusive benefit of eligible employees. It is expected that the Bank will make annual contributions to the ESOP in amounts as defined by the ESOP loan documents. The contributions will be used to repay the ESOP loan. Certain ESOP shares are pledged as collateral for the ESOP loan. As the ESOP loan is repaid, shares are released from collateral and allocated to eligible participants, based on the proportion of loan repayments paid in the year. Shares allocated to eligible participants will become 100% vested upon completion of five yearsof service with the Bank, including years of service prior to the formation of the ESOP.
The ESOP activity for the year ended December 31, 2025 is as follows:
|
2025 |
||||
|
Shares committed to be released to participants |
3,114 |
|||
|
Shares allocated to participants |
- |
|||
|
Unreleased shares |
59,171 |
|||
|
ESOP Shares at end of plan year |
62,285 |
|||
|
Fair value of unreleased shares |
$ |
857,980 |
||
In connection with the Company's Conversion, the ESOP borrowed $622,850from the Company for the purpose of purchasing shares of the Company's stock. A total of 62,285shares were purchased with the loan proceeds. Company stock purchased by the ESOP is shown as a reduction of shareholders' equity. The ESOP loan is expected to be repaid over a period of 20years.
Payments on the ESOP loan are scheduled to be made annually on December 31st of each year. Compensation expense is recognized over the service period based on the average fair value of the shares and totaled $39,262for the year ended December 31, 2025. There was no ESOP compensation expense for the year ended December 31, 2024.
Note 13: Employee Benefits
Multi-employer Defined Benefit Plan
All full-time employees with one yearof service at July 1, 2006, were included in a trustee multi-employer defined benefit pension plan. The Bank participated in the Pentegra Defined Benefit Plan for Financial Institutions (the Pentegra DB Plan), a tax-qualified defined-benefit pension plan. The Pentegra DB Plan's Employer Identification Number is 13-5645888 and the Plan Number is 333. The Pentegra DB Plan operates as a multi-employer plan for accounting purposes and as a multiple-employer plan under the Employee Retirement Income Security Act of 1974 and the Internal Revenue Code. There are no collective bargaining agreements in place that require contributions to the Pentegra DB Plan.
The Pentegra DB Plan is a single plan under Internal Revenue Code Section 413(c) and, as a result, all of the assets stand behind all of the liabilities. Accordingly, under the Plan, contributions made by one participating employer may be used to provide benefits to participants of other participating employers.
The funded status of the Pentegra DB Plan as of December 31, 2024 was 90.3%. The minimum required contribution for the Pentegra DB Plan for the plan year ended June 30, 2024 was $121,000.
Contributions to the Pentegra DB Plan of $17,000and $166,000were made by the Company during the years ended December 31, 2025 and 2024, respectively.
Effective July 1, 2006, the Bank froze its participation in the Pentegra DB Plan, resulting in no increase in future benefits from services provided subsequent to July 1, 2006. During 2025, the Company elected to withdraw from the multi-employer defined benefit plan, as disclosed in the prospectus. The withdrawal required a final contribution to the plan of approximately $998,000, which was recorded as a liability in accrued expenses and other liabilities in the Company's consolidated financial statements as of December 31, 2025. Pension plan expense for the years ended December 31, 2025 and 2024, was approximately $1,078,000and $156,000, respectively.
F-31
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
401(k) Plan
The Company maintains a 401(k) savings plan for eligible employees and makes annual contributions of 3percent of all eligible employees' qualified compensation. The Company made contributions to the plan for the years ended December 31, 2025 and 2024of approximately $107,000and $82,000, respectively. The Company uses an independent trustee through which the employees may choose from a variety of investment options. The annual cost of administering the plan for the years ended December 31, 2025 and 2024was approximately $10,000and $15,000, respectively.
The Company uses derivative financial instruments to help manage exposure to interest rate risk and the effects that changes in interest rates may have on net income and the fair value of assets and liabilities. The Company enters into interest rate swap agreements as part of its asset/liability management strategy to help manage its interest rate risk position.
The Company entered into a pay-fixed/receive-variable interest rate swap transaction, with a combined notional value of $40.0million, designated as a cash flow hedge, during the last quarter of 2025. This derivative relationship hedges the risk of variability in cash flows attributable to forecasted payments on future variable rate borrowings. The pay-fixed swap agreement term is set to expire in 2028. The pay-fixed swap agreement will pay a coupon rate of 3.38% while receiving the Federal Reserve Bank's Secured Overnight Financing Rate ("SOFR")rate of 3.29% as of December 31, 2025.
The Company recorded an unrealized loss of approximately $102,000, or $73,000net of tax, on the interest rate swap transaction, within comprehensive income for the year ended December 31, 2025. The Company recognized an interest expense credit effect of approximately $31,000for the year ended December 31, 2025. Management anticipates a transfer from accumulated other comprehensive loss to interest expense of approximately $27,000for 2026.
Note 15: Disclosures about Fair Value of Assets and Liabilities
Fair value is the exchange price that would be received to sell an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value:
Level 1Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3Significant unobservable inputs that reflect an entity's own assumptions about the assumptions that market participants would use in pricing an asset or liability.
Recurring Measurements
The following table presents the fair value measurements of assets and liabilities recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at December 31,
F-32
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
|
Fair |
Fair Value Measurements Using |
|||||||||||||||
|
Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
|
December 31, 2025 |
||||||||||||||||
|
Assets |
||||||||||||||||
|
Municipal bonds, taxable |
$ |
6,680,356 |
$ |
- |
$ |
6,680,356 |
$ |
- |
||||||||
|
Municipal bonds, non-taxable |
1,440,744 |
- |
1,440,744 |
- |
||||||||||||
|
U.S. Government agencies |
1,009,051 |
- |
1,009,051 |
- |
||||||||||||
|
Residential mortgage-backed securities |
24,938,680 |
- |
24,938,680 |
- |
||||||||||||
|
Collateralized mortgage obligations |
42,631,073 |
- |
42,631,073 |
- |
||||||||||||
|
Liabilities |
||||||||||||||||
|
Interest rate swap |
102,029 |
- |
102,029 |
- |
||||||||||||
|
Fair |
Fair Value Measurements Using |
|||||||||||||||
|
Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
|
December 31, 2024 |
||||||||||||||||
|
Municipal bonds, taxable |
$ |
6,912,398 |
$ |
- |
$ |
6,912,398 |
$ |
- |
||||||||
|
Municipal bonds, non-taxable |
2,220,973 |
- |
2,220,973 |
- |
||||||||||||
|
U.S. Government treasuries |
7,258,290 |
7,258,290 |
- |
- |
||||||||||||
|
U.S. Government agencies |
981,591 |
- |
981,591 |
- |
||||||||||||
|
Residential mortgage-backed securities |
14,879,830 |
- |
14,879,830 |
- |
||||||||||||
|
Collateralized mortgage obligations |
13,159,257 |
- |
13,159,257 |
- |
||||||||||||
Following is a description of the valuation methodologies used for assets and liabilities measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the year ended December 31, 2025.
Available-for-sale Securities
Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy. In certain cases where Level 1 or Level 2 are not available, securities are classified within Level 3 of the hierarchy. The Company had no Level 3 securities.
Interest Rate Swaps
The fair value of interest rate swaps is determined based upon pricing obtained from an independent pricing service and are classified as Level 2 measurements.
Nonrecurring Measurements
The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at December 31:
|
Fair |
Fair Value Measurements Using |
|||||||||||||||
|
Value |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
|
December 31, 2025 |
||||||||||||||||
|
Collateral dependent loans |
$ |
23,733 |
$ |
- |
$ |
- |
$ |
23,733 |
||||||||
|
December 31, 2024 |
||||||||||||||||
|
Collateral dependent loans |
$ |
1,413,047 |
$ |
- |
$ |
- |
$ |
1,413,047 |
||||||||
F-33
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
The Company's nonrecurring fair value adjustments to collateral dependent loans are recorded to reflect partial write-downs or specific reserves that are based on the observable market price or current estimated value of the collateral. These loans are reported at initial recognition of significant borrower distress and on an ongoing basis until recovery or charge-off. The fair values of collateral dependent loans are generally determined using the sales comparison approach. Unobservable inputs consist primarily of adjustments for differences between sales of comparable properties.
The following table provides quantitative information about unobservable inputs used in nonrecurring Level 3 fair value measurements at December 31:
|
Range |
||||||||||||
|
Fair |
Valuation |
Unobservable |
(Weighted- |
|||||||||
|
Value |
Technique |
Inputs |
Average) |
|||||||||
|
December 31, 2025 |
Marketability |
|||||||||||
|
Collateral dependent loans |
$ |
23,733 |
Appraisal |
discount |
10 |
% |
||||||
|
December 31, 2024 |
Marketability |
|||||||||||
|
Collateral dependent loans |
$ |
1,413,047 |
Appraisal |
discount |
10 |
% |
||||||
The estimated fair values of the Company's financial instruments not carried at fair value on the consolidated balance sheets are as follows:
|
Carrying |
Fair |
Fair Value Measurements Using |
||||||||||||||||||
|
Value |
Value |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
|
December 31, 2025 |
||||||||||||||||||||
|
Financial assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ |
50,378,538 |
$ |
50,378,538 |
$ |
50,378,538 |
$ |
- |
$ |
- |
||||||||||
|
Loans, net |
117,816,517 |
118,908,000 |
- |
- |
118,908,000 |
|||||||||||||||
|
FHLB stock |
1,575,000 |
1,575,000 |
- |
1,575,000 |
- |
|||||||||||||||
|
Mortgage servicing rights, |
326,764 |
582,000 |
- |
- |
582,000 |
|||||||||||||||
|
Bank owned life insurance |
2,308,325 |
2,308,325 |
- |
2,308,325 |
- |
|||||||||||||||
|
Accrued interest receivable |
751,961 |
751,961 |
751,961 |
- |
- |
|||||||||||||||
|
Financial liabilities: |
||||||||||||||||||||
|
Deposits |
196,505,483 |
196,538,974 |
152,221,974 |
44,317,000 |
- |
|||||||||||||||
|
Advances from the FHLB |
35,000,000 |
35,008,000 |
- |
35,008,000 |
- |
|||||||||||||||
|
Advances by borrowers for |
||||||||||||||||||||
|
taxes and insurance |
399,702 |
399,702 |
- |
399,702 |
- |
|||||||||||||||
|
Accrued interest payable |
153,018 |
153,018 |
153,018 |
- |
- |
|||||||||||||||
|
Carrying |
Fair |
Fair Value Measurements Using |
||||||||||||||||||
|
Value |
Value |
Level 1 |
Level 2 |
Level 3 |
||||||||||||||||
|
December 31, 2024 |
||||||||||||||||||||
|
Financial assets: |
||||||||||||||||||||
|
Cash and cash equivalents |
$ |
43,540,304 |
$ |
43,540,304 |
$ |
43,540,304 |
$ |
- |
$ |
- |
||||||||||
|
Held-to-maturity securities |
980,144 |
968,407 |
- |
968,407 |
- |
|||||||||||||||
|
Loans, net |
113,048,131 |
108,902,000 |
- |
- |
108,902,000 |
|||||||||||||||
|
FHLB stock |
697,500 |
697,500 |
- |
697,500 |
- |
|||||||||||||||
|
Mortgage servicing rights, |
325,761 |
713,494 |
- |
- |
713,494 |
|||||||||||||||
|
Bank owned life insurance |
2,237,215 |
2,237,215 |
- |
2,237,215 |
- |
|||||||||||||||
|
Accrued interest receivable |
710,199 |
710,199 |
710,199 |
- |
- |
|||||||||||||||
|
Financial liabilities: |
||||||||||||||||||||
|
Deposits |
199,372,024 |
199,177,656 |
152,823,856 |
46,353,800 |
- |
|||||||||||||||
|
Advances by borrowers for |
||||||||||||||||||||
|
taxes and insurance |
356,424 |
356,424 |
- |
356,424 |
- |
|||||||||||||||
|
Accrued interest payable |
64,441 |
64,441 |
64,441 |
- |
- |
|||||||||||||||
Limitations: Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from
F-34
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
offering for sale at one time the Company's entire holdings of a particular financial instrument. Fair value estimates may not be realizable in an immediate settlement of the instrument. In some instances, there are no quoted market prices for the Company's various financial instruments, in which case fair values may be based on estimates using present value or other valuation techniques, or based on judgments regarding future expected loss experience, current economic conditions, risk characteristic of the financial instruments, or other factors. Those techniques are significantly affected by the assumptions used, including the discount rate and estimate of future cash flows. Subsequent changes in assumptions could significantly affect the estimates.
Commitments to originate loans are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since a portion of the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Each customer's creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management's credit evaluation of the counterparty. Collateral held varies, but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate.
Lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Lines of credit generally have fixed expiration dates. Since a portion of the line may expire without being drawn upon, the total unused lines do not necessarily represent future cash requirements. Each customer's creditworthiness is evaluated on a case-by-case basis. The amount of collateral obtained, if deemed necessary, is based on management's credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, commercial real estate and residential real estate.
Management uses the same credit policies in granting lines of credit as it does for on-balance-sheet instruments.
Commitments outstanding at December 31, were as follows:
|
December 31, |
December 31, |
|||||||
|
2025 |
2024 |
|||||||
|
(In thousands) |
||||||||
|
Commitments to originate loans |
$ |
6,067 |
$ |
5,684 |
||||
|
Undisbursed balance of loans closed |
3,256 |
3,978 |
||||||
|
Standby letters of credit |
- |
1 |
||||||
|
Total |
$ |
9,323 |
$ |
9,663 |
||||
The Company is party to legal actions which arise in the normal course of its business activities. In the opinion of management, the ultimate resolution of these matters is not expected to have a material effect on the financial position or the results of operations of the Company.
Note 17: Accumulated Other Comprehensive Loss
The components of accumulated other comprehensive loss included in shareholders' equity are as follows at December 31,
|
December 31, |
||||||||
|
2025 |
2024 |
|||||||
|
Unrealized losses on available for sale securities |
$ |
(4,260,203 |
) |
$ |
(6,602,576 |
) |
||
|
Tax effect |
1,214,158 |
1,881,735 |
||||||
|
Unrealized losses on derivatives |
(102,029 |
) |
- |
|||||
|
Tax effect |
29,078 |
- |
||||||
|
Accumulated other comprehensive loss |
$ |
(3,118,996 |
) |
$ |
(4,720,841 |
) |
||
Note 18: Segment Information
F-35
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
The Company has onereportable operating segment, commercial banking. The Company's chief operating decision maker (CODM) is the Presidentof the Company, who monitors revenue streams of our products and services. The identifiable segment operations are managed and financial performance is evaluated on a Company-wide basis. The commercial banking segment provides an array of financial products and services including commercial, residential mortgage and consumer lending activities, along with commercial and consumer savings and banking services, to individual and business customers through its office locations in Illinois.
The accounting policies of the banking segment are described in management's discussion and analysis of financial condition and results of operations of the Company. The CODM assesses performance for the banking segment and decides how to allocate resources based on net income (reported on the consolidated statements of income). The measure of segment assets is reported on the consolidated balance sheets as total assets.
The CODM uses net income to evaluate income generated from segment assets (return on average assets) in deciding whether to reinvest profits into the commercial banking segment. Net income is also used by the CODM to monitor budget versus actual results.Net income as well as other common Company-wide financial performance and credit quality metrics, such as return on average assets, return on average equity, earnings per common share, net interest margin, operating efficiency and nonaccrual loans to total loans, among others, are used for competitive analysis by benchmarking to the Company's competitors as well as used in assessing the performance of the segment and for establishing management's compensation. Loans, investments and deposits provide revenue in the banking operation. Interest expense, provision for credit losses, salaries and employee benefits and data processing are the significant expense components in the banking operation.
Note 19: Recent Accounting Pronouncements
In December 2023, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2023-09 "Income Taxes (Topic 740) - Improvements to Income Tax Disclosures." The amendments in this ASU require that public business entities on an annual basis (1) disclose specific categories in the rate reconciliation and (2) provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5percent of the amount computed by multiplying pretax income (or loss) by the applicable statutory income tax rate). The amendments also require disclosure of the amount of income taxes paid (net of refunds received) disaggregated by federal (national) and state jurisdictions. As an emerging growth company, the amendments in this ASU are effective for annual periods beginning after December 15, 2025. The amendments in this ASU should be applied on a prospective basis and retrospective application is permitted. Management elected to adoptthe ASU effective December 31, 2025, electing the prospective basis, as set forth in Note 8.
In November 2025, the FASB issued ASU 2025-08 Financial Instruments-Credit Losses (Topic 326) - Purchased Loans. The amendments in this Update expand the population of acquired financial assets subject to the gross-up approach in Topic 326. In accordance with the amendments in this ASU, loans (excluding credit cards) acquired without credit deterioration and deemed "seasoned" are purchased seasoned loans and accounted for using the gross-up approach at acquisition. All non- PCD (purchased financial asset with credit deterioration) loans (excluding credit cards) that are acquired in a business combination are deemed seasoned. Other non-PCD loans (excluding credit cards) are seasoned if they were purchased at least 90 days after origination and the acquirer was not involved in the origination of the loans. The amendments in this ASU are effective for all entities for annual reporting periods beginning after December 15, 2026, and interim reporting periods within those annual reporting periods. The amendments in this ASU should be applied prospectively to loans that are acquired on or after the initial application date. Early adoption is permittedin an interim or annual reporting period in which financial statements have not yet been issued or made available for issuance. Management is currently evaluating the ASU and does not expect adoption of the ASU to have a material effect on the Company's financial position or results of operations.
F-36
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
Note 20: Parent Company Financial Statements
Presented below are condensed financial statements of the Company as of and for the five months (from the date of the common stock issuance) ended December 31, 2025.
|
Balance Sheet |
December 31, |
|||
|
2025 |
||||
|
Assets |
||||
|
Cash on hand |
$ |
590,654 |
||
|
Investment in Security Bank |
21,551,726 |
|||
|
Loan receivable from ESOP |
583,811 |
|||
|
Other assets |
22,938 |
|||
|
Total assets |
$ |
22,749,129 |
||
|
Liabilities and Shareholders' Equity |
||||
|
Liabilities |
||||
|
Accrued expenses and other liabilities |
$ |
133,244 |
||
|
Total liabilities |
133,244 |
|||
|
Shareholders' Equity |
||||
|
Preferred stock, $0.01 par value, 1,000,000 shares |
- |
|||
|
Common stock, $0.01 par value, 10,000,000 shares authorized, |
||||
|
issued 889,781 at December 31, 2025 |
8,898 |
|||
|
Additional paid-in capital |
7,346,633 |
|||
|
Unallocated common stock of ESOP |
(591,707 |
) |
||
|
Retained earnings |
18,971,057 |
|||
|
Accumulated other comprehensive loss |
(3,118,996 |
) |
||
|
Total shareholders' equity |
22,615,885 |
|||
|
Total liabilities and shareholders' equity |
$ |
22,749,129 |
||
|
Statement of Operations |
December 31, |
|||
|
2025 |
||||
|
Income |
||||
|
Interest income on loan to ESOP |
$ |
19,581 |
||
|
Expenses |
||||
|
Professional services |
80,472 |
|||
|
Loss before income taxes and undistributed loss of |
(60,891 |
) |
||
|
Equity in undistributed loss of subsidiary |
(537,909 |
) |
||
|
Loss before income tax benefit |
(598,800 |
) |
||
|
Income tax benefit |
(22,938 |
) |
||
|
Net Loss |
$ |
(575,862 |
) |
|
F-37
Security Midwest Bancorp, Inc.
Notes to Consolidated Financial Statements
|
Statement of Cash Flows |
December 31, |
|||
|
2025 |
||||
|
Operating Activities |
||||
|
Net loss |
$ |
(575,862 |
) |
|
|
Adjustments to reconcile net income to net cash |
||||
|
Equity in undistributed loss of subsidiary |
537,909 |
|||
|
Other assets |
(22,938 |
) |
||
|
Accrued expenses and other liabilities |
133,244 |
|||
|
Net cash provided by operating activities |
72,353 |
|||
|
Investing Activities |
||||
|
Loan to ESOP |
(622,850 |
) |
||
|
Capital contribution to subsidiary |
(6,245,300 |
) |
||
|
Payment received on ESOP loan |
39,039 |
|||
|
Net cash used in investing activities |
(6,829,111 |
) |
||
|
Financing Activities |
||||
|
Gross proceeds from issuance of common stock |
8,897,810 |
|||
|
Stock offering costs |
(1,550,398 |
) |
||
|
Net cash provided by financing activities |
7,347,412 |
|||
|
Increase in Cash and Cash Equivalents |
590,654 |
|||
|
Cash and Cash Equivalents, Beginning of Year |
- |
|||
|
Cash and Cash Equivalents, End of Year |
$ |
590,654 |
||
On July 31, 2025, the Bank completed the conversion to stock form and is now the wholly owned subsidiary of Security Midwest Bancorp, Inc. Security Midwest Bancorp, Inc. sold 889,781shares of common stock, which includes 62,285shares sold to the Company's Employee Stock Ownership Plan, for gross offering proceeds (before deducting offering expenses) of approximately $8.9million based on the offering price of $10.00per share. The common stock of Security Midwest Bancorp, Inc. began quoting on the OTCQB Market on August 1, 2025 under the symbol "SBMW".
The Bank has established a liquidation account in the amount of retained earnings contained in the final prospectus. The liquidation account will be maintained for the benefit of eligible savings account holders who maintain deposit accounts in the Bank after conversion.
The conversion was accounted for as a change in corporate form with the historic basis of the Bank's assets, liabilities and equity unchanged as a result. Security Midwest Bancorp, Inc.is an emerging growth company, and, for as long as it continues to be an emerging growth company, it may choose to take advantage of exemptions from various reporting requirements applicable to other public companies but not to "emerging growth companies." Security Midwest Bancorp, Inc. intends to use the extended transition period to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. Accordingly, its financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards.
F-38