v3.25.4
INCOME TAXES
12 Months Ended
Dec. 31, 2025
Income Tax Disclosure [Abstract]  
INCOME TAXES

NOTE 13 – INCOME TAXES

Income tax expense for the year ended December 31, 2025, 2024, and 2023 is listed in the following table. The Company does not conduct business outside the United States and has no foreign income or foreign tax expense.

 

 

2025

 

 

2024

 

 

2023

 

Current income tax expense

 

 

 

 

 

 

 

 

 

Federal

 

$

7,960

 

 

$

13,847

 

 

$

(3,072

)

State

 

 

799

 

 

 

1,017

 

 

 

101

 

Total current income tax expense

 

 

8,759

 

 

 

14,864

 

 

 

(2,971

)

Deferred income tax expense (benefit)

 

 

 

 

 

 

 

 

 

Federal

 

 

(4,468

)

 

 

2,703

 

 

 

(2,349

)

State

 

 

(637

)

 

 

(1,907

)

 

 

(86

)

Total deferred income tax expense (benefit)

 

 

(5,105

)

 

 

796

 

 

 

(2,435

)

Total income tax expense

 

$

3,654

 

 

$

15,660

 

 

$

(5,406

)

The Company adopted ASU 2023-09 “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” on a prospective basis beginning with the year ended December 31, 2025. A reconciliation of income tax expense at the U.S. federal statutory rate (21% in 2025) to the Company’s actual income tax expense for the year ended December 31, 2025 is shown below.

 

 

 

2025

 

 

ETR

 

Computed at the Statutory rate

 

$

5,540

 

 

 

21.0

%

Increase (decrease) resulting from:

 

 

 

 

 

 

State and local taxes, net of federal benefit(1)

 

 

491

 

 

 

1.9

%

Tax Credits

 

 

 

 

 

 

Federal tax credits

 

 

(8

)

 

 

0.0

%

PAM investments

 

 

(453

)

 

 

(1.7

)%

Non-taxable or non-deductible items

 

 

 

 

 

 

Tax-exempt interest

 

 

(524

)

 

 

(2.0

)%

Non-taxable life insurance income

 

 

(1,620

)

 

 

(6.1

)%

Captive income excluded

 

 

(331

)

 

 

(1.3

)%

Transaction costs

 

 

338

 

 

 

1.3

%

Executive compensation

 

 

416

 

 

 

1.6

%

Other

 

 

436

 

 

 

1.6

%

Other

 

 

 

 

 

 

Tax interest or expense included in income

 

 

(631

)

 

 

(2.4

)%

Income tax expense

 

$

3,654

 

 

 

13.9

%

 

 

 

 

 

 

 

(1) State taxes in Kansas made up the majority (greater than 50%) of the tax effect in this category.

 

The following table presents the required disclosures prior to our adoption of ASU 2023-09 and a reconciliation of income tax expense at the U.S. federal statutory rate (21% in 2024 and 2023) to the Company’s actual income tax expense for the year ended December 31, 2024, and 2023.

 

 

2024

 

 

2023

 

Computed at the statutory rate

 

$

16,439

 

 

$

507

 

Increase (decrease) resulting from:

 

 

 

 

 

 

State and local taxes, net of federal benefit

 

 

364

 

 

 

(517

)

Tax-exempt interest

 

 

(332

)

 

 

(412

)

Non-taxable life insurance income

 

 

(1,043

)

 

 

(852

)

Non-deductible expenses

 

 

426

 

 

 

814

 

Share-based payments

 

 

(477

)

 

 

2

 

Federal tax credits

 

 

(92

)

 

 

(3,715

)

Investments reported under proportional amortization method

 

 

(1,441

)

 

 

(1,253

)

Bargain purchase gain

 

 

(448

)

 

 

Change in valuation allowance

 

 

(1,410

)

 

 

98

 

Other

 

 

316

 

 

 

171

 

Non-deductible transactions costs

 

 

56

 

 

 

62

 

Captive insurance company

 

 

(273

)

 

 

(311

)

BOLI surrender

 

 

3,575

 

 

 

Income tax expense

 

$

15,660

 

 

$

(5,406

)

The decrease in income tax expense when comparing December 31, 2024 to December 31, 2025 is the result of prior year gains on the surrender of BOLI and related penalties offset by tax planning benefits, both of which did not recur in the current year. The non-recurring impacts from the prior year, in conjunction with current year benefits from interest income related to a Corporate Application for Tentative refund filed to carry back excess general business credits combined with other permanent tax benefits, offset by return to provision adjustments related to the 2024 federal income tax return resulted in an overall decrease in the tax rate year over year which was amplified by a reduction in year over year pre-tax income due to the current year sale of bonds.

Components of deferred tax assets and liabilities at December 31, 2025 and 2024 are shown in the table below.

 

 

2025

 

 

2024

 

Deferred tax assets

 

 

 

 

 

 

Allowance for credit losses

 

$

13,423

 

 

$

10,812

 

Tax credit carryforwards

 

 

5,137

 

 

 

635

 

Goodwill amortization

 

 

1,657

 

 

 

1,952

 

Accrued compensation

 

 

2,800

 

 

 

2,270

 

Net operating loss and attribute carryforwards

 

 

3,700

 

 

 

3,473

 

Net unrealized (gains) losses on securities and cash flow hedges

 

 

 

 

 

17,544

 

Other real estate owned

 

 

667

 

 

 

661

 

Acquired loans fair market value adjustments

 

 

2,874

 

 

 

81

 

Deferred Revenue

 

 

1,844

 

 

 

209

 

Acquired securities retained

 

 

772

 

 

 

1,114

 

Other

 

 

1,126

 

 

 

650

 

Gross deferred tax assets

 

 

34,000

 

 

 

39,401

 

Deferred tax liabilities

 

 

 

 

 

 

Assumed debt fair market value adjustments

 

 

961

 

 

 

1,061

 

Depreciation

 

 

5,793

 

 

 

5,222

 

Federal Home Loan Bank stock dividends

 

 

89

 

 

 

121

 

Core deposit intangibles

 

 

4,455

 

 

 

2,644

 

Net unrealized (gains) losses on securities and cash flow hedges

 

 

2,285

 

 

 

 

Prepaid expenses

 

 

704

 

 

 

684

 

Other

 

 

977

 

 

 

841

 

Gross deferred tax liabilities

 

 

15,264

 

 

 

10,573

 

Valuation allowance

 

 

(752

)

 

 

(852

)

Net deferred tax asset (liability)

 

$

17,984

 

 

$

27,976

 

Deferred income tax balances reflect the effects of temporary differences between the carrying amounts of assets and liabilities and their tax bases and are stated at enacted tax rates expected to be in effect when taxes are actually paid or recovered. The Company generated excess capital losses of $463 in 2025. Capital losses may generally be carried back three years and carried forward five years and are expected to be utilized before the expiration date of December 31, 2030. Additionally, the Company generated excess federal tax credits of $4,590 in 2025 that may be carried back one to three years and carried forward twenty years. Unused federal tax credit carryforwards generally expire after 20 years. The tax credits are expected to be utilized prior to the expiration date of December 31, 2045. Acquired federal tax credits totaling $548 at December 31, 2025, will expire between 2032 and 2034. The utilization of these tax credit carryforwards is not expected to be limited by Internal Revenue Code (“IRC”) sections 382 and 383.

The Company and its subsidiaries are subject to U.S. federal income tax as well as state income tax in multiple jurisdictions. The company utilized a portion of state net operating losses generated in previous periods. These net operating losses (excluding the state of Kansas) do not have a valuation allowance as they are expected to be utilized prior to their expiration which varies by state ranging from December 31, 2038, to December 31, 2043. Commercial banks are not allowed to file consolidated Kansas returns with non-bank group members. The state of Kansas allows net operating losses incurred for tax years beginning after December 31, 2017, to be carried forward indefinitely while those generated prior to this can be carried forward ten years. The Company utilized $5,491 of Kansas net operating loss for the year ended December 31, 2025. At the end of the period, the Company had unused Kansas net operating loss carryforwards of approximately $42,786 generated through operations and $9,522 acquired through acquisitions. These net operating losses have a valuation allowance of $14,648 recorded against them and may be carried forward indefinitely as they were generated after December 31. 2017.

The valuation allowance for deferred tax assets as of December 31, 2024, and December 31, 2025 was $852 and $752 respectively. The valuation allowance at each date was primarily related to Kansas state net operating losses recognized for financial reporting purposes. In establishing a valuation allowance, management considers whether it is more likely than not that some or all the deferred tax assets will not be realized. Based on this analysis, certain deferred tax assets have a valuation allowance recorded against them resulting in a zero carrying value. The ultimate realization of deferred tax assets depends on the generation of future taxable income during the periods in which those temporary differences are deductible. Management considers the scheduled reversal of deferred tax liabilities (including the effect in available carryback and carryforward periods), projected taxable income, and tax-planning strategies in making this assessment. For the year ending December 31, 2025, the Company recorded a net valuation allowance decrease of $100 as a result of management’s reassessment of the amount of net operating loss deferred tax assets that are more likely than not to be realized.

There are no material unrecognized tax benefits for the years ended December 31, 2025 and 2024

The Company is generally no longer subject to U.S. federal, state and local tax examinations for years before 2021. There are currently no examinations open at the federal or state level. During the tax year ended December 31, 2024, a Corporate Application for Tentative Refund was filed to carry back excess general business credits from 2023 to 2020, 2021 and 2022 tax years resulting in a refund of $14.9 million which was received in the second quarter of 2025. Pursuant to Section 6405 of the Internal Revenue Code, refunds in excess of $5 million to a corporate taxpayer must be reviewed by the Joint Committee on Taxation (JCT). Accordingly, the IRS has referred the proposed refund to the JCT for review. While tax years ending 12/31/2020 and 12/31/2021 are closed for audit purposes, tax year ending 12/31/2022 remains open and, under request from the IRS, the statute of limitation has been extended to October 31, 2027.

On July 4, 2025, the United States enacted tax reform legislation through the One Big Beautiful Bill Act, which changes existing U.S. tax laws, including extending or making permanent certain provisions of the Tax Cuts and Jobs Act, repealing certain clean energy initiatives, in addition to other changes. The Company did not experience any material impacts to deferred tax assets and liabilities and to income taxes payable in the period of enactment. The Company will continue to evaluate the impact the new legislation will have on the consolidated financial statements for future years.

Cash Taxes Paid

The Company adopted ASU 2023-09 on a prospective basis for the year December 31, 2025 and have included the following table as a result of our adoption, which presents income taxes paid (net of refunds received) for the year ended December 31, 2025. For the years ended 2024 and 2023, income taxes paid, net of refunds was $6,195 and $3,467.

 

 

2025

 

Income taxes

 

 

 

Federal

 

$

(11,152

)

State

 

 

(174

)

Income taxes paid, net of refunds

 

$

(11,326

)