# FIRST BANKERS' BANC SECURITIES, INC X-17A-5 (2025-03-26) — Broker-dealer annual report - Company: FIRST BANKERS' BANC SECURITIES, INC - Form: X-17A-5 - Filed: 2025-03-26 - Period: 2024-12-31 - Accession: 0000743231-25-000002 - CIK: 743231 - File #: 8-31584 - Type: Broker-dealer - Material weakness: No - Auditor: Holt & Patterson - Auditor location: Chesterfield, MO - Contact: Christine Haedike - Phone: 314-835-4969 - Signed by: A.W. Spellmeyer (President/CEO) Original filing: https://www.sec.gov/Archives/edgar/data/743231/000074323125000002/2024FBBS.pdf --- {0}------------------------------------------------ FIRST BANKERS' BANC SECURITIES, INC. STATEMENT OF FINANCIAL CONDITION DECEMBER 31, 2024 {1}------------------------------------------------ # FIRST BANKERS' BANC SECURITIES, INC. TABLE OF CONTENTS DECEMBER 31, 2024 | REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM | 1 | |---------------------------------------------------------|---| | | | | FINANCIAL STATEMENT | | | STATEMENT OF FINANCIAL CONDITION | 2 | | NOTES TO STATEMENT OF FINANCIAL CONDITION | 3 | {2}------------------------------------------------ ![](_page_2_Picture_0.jpeg) {3}------------------------------------------------ #### ASSETS | FIRST BANKERS' BANC SECURITIES, INC.
STATEMENT OF FINANCIAL CONDITION
DECEMBER 31, 2024 | | | |-----------------------------------------------------------------------------------------------|------------------|--| | ASSETS | | | | Cash and Cash Equivalents | \$ 528,713 | | | Deposit with Clearing Organization | 3,500,000 | | | Receivables | 20,081 | | | Securities Owned, at Fair Value | 68,666,132 | | | Fixed Assets, Net | 68,715 | | | Right-Of-Use Assets | 508,709 | | | Goodwill, Net | 5,800,000 | | | Prepaid and Other Assets | 380,402 | | | Total Assets | \$
79,472,752 | | | LIABILITIES AND STOCKHOLDER'S EQUITY | | | | LIABILITIES | | | | | | | #### LIABILITIES AND STOCKHOLDER'S EQUITY | LIABILITIES | | |---------------------------------------|------------------| | Payable to Clearing Organization | \$
42,895,476 | | Securities Sold, Not Yet Purchased | 11,889,287 | | Deferred Tax Liability, Net | 56,022 | | Note Payable - Related Party | 6,000,000 | | Lease Liabilities | 512,911 | | Accounts Payable and Accrued Expenses | 2,804,463 | | Total Liabilities | 64,158,159 | | | | #### STOCKHOLDER'S EQUITY | Common Stock, \$1 Par Value, 1,000 Shares | | |--------------------------------------------|------------------| | Authorized, Issued and Outstanding | 1,000 | | Additional Paid-In Capital | 8,785,160 | | Retained Earnings | 6,528,433 | | Total Stockholder's Equity | 15,314,593 | | Total Liabilities and Stockholder's Equity | \$
79,472,752 | See accompanying Notes to Statement of Financial Condition {4}------------------------------------------------ # NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES # Nature of Operations First Bankers' Banc Securities, Inc. (the "Company") is primarily engaged in the business of buying and selling fixed income securities for financial institutions primarily located in the Midwestern United States of America. The Company is subject to competition from other broker-dealers. The Company is registered with the Securities and Exchange Commission, is a member of the Financial Industry Regulatory Authority, Inc. ("FINRA"), and operates under the exemptive provisions of Rule 15c3-3(k)(2)(i) and (k)(2)(ii) under the Securities and Exchange Act of 1934 and Footnote 74 of the SEC Release No. 34-70073 adopting amendments to 17 C.F.R. §240.17a-5. The Company is a wholly owned subsidiary of Bankers' Banc Investment Services, LLC (the "Parent"), which is majority owned by Midwest Independent Bancshares, Inc. (MIB, Inc.). # Single Reportable Segment The Company is engaged in a single line of business as a securities broker-dealer, which is comprised of several classes of services, including principal transactions, agency transactions, investment banking, investment advisory, and venture capital businesses. The Company has identified its President as the chief operating decision maker ("CODM"), who uses net income to evaluate the results of the business, predominantly in the forecasting process, to manage the Company. Additionally, the CODM uses excess net capital, which is not a measure of profit and loss, to make operational decisions while maintaining capital adequacy, such as whether to reinvest profits or pay dividends. The Company's operations constitute a single operating segment and therefore, a single reportable segment, because the CODM manages the business activities using information of the Company as a whole. The accounting policies used to measure the profit and loss of the segment are the same as those described in the summary of significant accounting policies. Segment financial statements are the same as those presented for the Company as a whole. # Use of Estimates The preparation of 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. # Cash and Cash Equivalents For purposes of the statement of cash flows, the Company considers all highly liquid investments with original maturities of three months or less to be cash equivalents. {5}------------------------------------------------ # NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) ## Receivables Receivables are stated at the amounts billed to clients and are ordinarily due when invoiced. The Company's policy is to not accrue interest on accounts receivable. Delinquent receivables are written off based on individual credit evaluation and specific circumstances of the client. The Company does not maintain an allowance for uncollectible receivables as management believes the amount required for such an allowance would not be material to the financial statements. ## Concentration of Risk Throughout the year, the Company clears trades for a local broker. This is a normal and recurring activity that is reconciled monthly. At year end, approximately 52% of the Company's non-allowable accounts receivable balance was from this broker. # Goodwill Goodwill is not amortized since it has an indefinite life. Instead, it is tested annually for impairment and whenever events or changes in circumstances indicate it is more likely than not the fair value of the reporting unit or asset is less than its carrying value. During the fourth quarter of 2024 an internal qualitative evaluation was completed, and management determined that no impairment exists as of the date of these financial statements. The following table details the cumulative impairment losses. Goodwill, Gross - December 31, 2024 6,630,768 \$ Cumulative Impairment Losses (830,768) | of the client. The Company does not maintain an allowance for uncollectible receivables as
management believes the amount required for such an allowance would not be material to | | | |-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------------------------------------|--| | | | | | Throughout the year, the Company clears trades for a local broker. This is a normal and
recurring activity that is reconciled monthly.
Company's non-allowable accounts receivable balance was from this broker. | At year end, approximately 52% of the | | | Goodwill is not amortized since it has an indefinite life. Instead, it is tested annually for
impairment and whenever events or changes in circumstances indicate it is more likely than
not the fair value of the reporting unit or asset is less than its carrying value. During the fourth
quarter of 2024 an internal qualitative evaluation was completed, and management
determined that no impairment exists as of the date of these financial statements. | The | | | Goodwill, Gross - December 31, 2024 | \$
6,630,768 | | | Cumulative Impairment Losses | (830,768) | | | Goodwill, Net - December 31, 2024 | \$
5,800,000 | | | Cumulative Impairment Losses, December 31, 2023
Impairment Loss in 2024 | \$
(830,768)
- | | | Cumulative Impairment Losses, December 31, 2024 | \$
(830,768) | | | Proprietary securities transactions in regular-way trades are recorded on the trade dates, as
if they had settled. Profit and loss arising from all securities transactions entered into for the | | | # Securities Transactions Proprietary securities transactions in regular-way trades are recorded on the trade dates, as if they had settled. Profit and loss arising from all securities transactions entered into for the account and risk of the Company are recorded on a trade date basis. In certain cases, a broker-dealer or client will fail to deliver securities to the Company and, as a result, the Company will fail to deliver securities to the counterparty to the transaction. The Company promptly forwards securities upon receipt and will settle cash when the security is delivered. The Company promptly forwards all funds and securities received and does not otherwise hold funds or securities for, or owe money or securities to, clients. {6}------------------------------------------------ # NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) # Securities Transactions (Continued) Marketable securities are valued at fair value, and securities not readily marketable are valued at fair value as determined by management. Securities owned by the Company are considered to be trading securities due to the nature of the Company's business. Any gain or loss is recorded as Principal Transactions on the Statement of Income. The Company may sell a security that it does not own. When the Company sells a security short, it must borrow the security sold short and deliver it to the broker-dealer through which it made the short sale. A gain, limited to the price at which the Company sold the security short, or a loss, unlimited in size, will be recognized upon the termination of a short sale. The Company is also subject to the risk that it may be unable to reacquire a security to terminate a short position except at a price substantially in excess of the last quoted price. ## Fair Value Measurements The Company categorizes its assets and liabilities measured at fair value into a three-level hierarchy based on the priority of the inputs to the valuation technique used to determine fair value. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used in the determination of the fair value measurement fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement. Assets and liabilities valued at fair value are categorized based on the inputs to the valuation techniques as follows: Level 1 – Inputs that utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 – Inputs that include quoted prices for similar assets and liabilities in active markets and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. Fair values for these instruments are estimated using pricing models, quoted prices of securities with similar characteristics, or discounted cash flows. Level 3 – Inputs that are unobservable for the asset or liability, which are typically based on an entity's own assumptions, as there is little, if any, related market activity. The valuation methods used for financial assets and liabilities recorded at fair value are as follows: #### Securities Owned, at Fair Value and Securities Sold, Not Yet Purchased Securities owned and securities sold, not yet purchased, are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security's credit rating, prepayment assumptions and other {7}------------------------------------------------ # NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) # Fair Value Measurements (Continued) Securities Owned, at Fair Value and Securities Sold, Not Yet Purchased (Continued) factors such as credit loss assumptions. The Company does not have any securities that are valued with Level 3 inputs. # Fixed Assets Fixed assets are recorded at cost and are depreciated on the straight-line method. Depreciation is provided over the estimated useful lives of the respective assets, which range from one to ten years for furniture, fixtures and equipment, and from one to five years for computer equipment and software. ## Leases The Company follows the guidance for lease accounting in accordance with Financial Accounting Standards Board ('FASB") Accounting Standards Codification ("ASC") 842, Leases. The Company is a lessee in several noncancelable operating leases for office space and office equipment. The Company determines if an arrangement is a lease, or contains a lease, at inception of a contract and when the terms of an existing contract are changed. The Company recognizes a lease liability and a right-of-use ("ROU") asset at the commencement date of the lease. Lease Liabilities. A lease liability is initially and subsequently measured based on the present value of its future lease payments. Variable payments are included in the future lease payments when those variable payments depend on an index or a rate and are measured using the index or rate at the commencement date. The discount rate is the implicit rate if it is readily determinable; otherwise, the Company uses its incremental borrowing rate. The implicit rates of the Company's leases are not readily determinable; accordingly, the Company uses its incremental borrowing rate based on the information available at the commencement date for each lease. The Company's incremental borrowing rate for a lease is the rate of interest it would have to pay on a collateralized basis to borrow an amount equal to the lease payments under similar terms and in a similar economic environment. The Company determines its incremental borrowing rates by starting with the interest rates on its recent borrowings and other observable market rates and adjusting those rates to reflect differences in the amount of collateral and the payment terms of the leases. ROU Assets. A lessee's ROU asset is measured at the commencement date at the amount of the initially-measured lease liability plus any lease payments made to the lessor before or at the commencement date, minus any lease incentives received, plus any initial direct costs. Unless impaired, the ROU asset is subsequently measured throughout the lease term at the amount of the remeasured lease liability (i.e., present value of the remaining lease payments), plus unamortized initial direct costs, plus (minus) any prepaid (accrued) lease payments, less the unamortized balance of lease incentives received, and {8}------------------------------------------------ # NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) # Leases (Continued) # ROU Assets (Continued) any impairment recognized. Lease cost for lease payments is recognized on a straightline basis over the lease term. Accounting Policy Election for Short-Term Leases. The Company has elected, for all underlying classes of assets, to not recognize ROU assets and lease liabilities for shortterm leases that have a lease term of 12 months or less at lease commencement, and do not include an option to purchase the underlying asset that the Company is reasonably certain to exercise. The Company recognizes lease cost associated with its short-term leases on a straight-line basis over the lease term. # Revenue Recognition Revenue from contracts with customers generally includes commission income and fees from investment banking and asset management services. The recognition and measurement of revenue is based on the assessment of individual contract terms, either written or verbal. Significant judgment is required to determine whether performance obligations are satisfied at a point in time or over time; how to allocate transaction prices where multiple performance obligations are identified; when to recognize revenue based on the appropriate measure of the Company's progress under the contract; and whether constraints on variable considerations should be applied due to uncertain future events. The Company follows the guidance for revenue recognition in accordance with FASB Update No. 2014-09, Revenue From Contracts With Customers (Topic 606) (ASU 2014-09). #### Income Taxes Income taxes are provided for the tax effects of the transactions reported in the financial statements and consist of taxes currently due plus deferred taxes. The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled. Deferred tax assets and liabilities are reflected at income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. The Company is not subject to federal or state income tax examinations for taxable years prior to 2021. The Company follows the provision of the accounting standards for uncertainty in income taxes. These rules establish a standard for tax benefits to meet before they can be recognized in a company's financial statements. The Company can recognize in financial statements the impact of a tax position taken, or expected to be taken, if it is more likely than not that the position will be sustained on an audit based on the technical merit of the position. {9}------------------------------------------------ ## NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) #### Income Taxes (Continued) The Company had no material tax positions at December 31, 2024 for which the ultimate deductibility is highly certain, but for which there is uncertainty about the timing of such deductibility. The Company had no accruals for interest or penalties at December 31, 2024. Subsequent Events In preparing these financial statements, the Company has evaluated events and transactions for potential recognition or disclosure through March 25, 2025, the date the financial statements were issued. No subsequent events necessitating financial statement recognition or disclosure were noted. Owned Yet Purchased ## NOTE 2 DEPOSIT WITH CLEARING ORGANIZATION ### NOTE 3 SECURITIES | events and transactions for potential recognition or disclosure through March 25, 2025, the
date the financial statements were issued. No subsequent events necessitating financial
statement recognition or disclosure were noted. | | | | |-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|-------------------------------------------------------------------------|---------------------------------------------------------------|--| | | | | | | The Company has an agreement with a national broker-dealer to clear customer transactions
on a fully disclosed basis. A deposit of \$3,500,000 was maintained in cash with the broker
dealer throughout 2024. | | | | | | | | | | Marketable securities owned and securities sold, not yet purchased consist primarily of
corporate debt instruments carried at fair value, as follows at December 31, 2024: | | | | | | Owned | Sold, Not
Yet Purchased | | | U.S. Treasury Securities
State and Political Subdivisions Debt Instruments
Mortgage-Backed Securities
Certificates of Deposit
Corporate Bonds | \$
-
13,330,501
85
25,997
55,309,549
\$
68,666,132 | \$
11,862,121
-
-
-
27,166
\$
11,889,287 | | | Components of Securities Sold, Not Yet Purchased: | | | | | U.S. Treasury Securities
United States Treasury Note @ 4.25%, maturity date of 11/15/34
United States Treasury Note @ 4.50%, maturity date of 12/31/31 | | \$
6,857,226
5,004,895
\$ 11,862,121 | | | Corporate Securities | | | | | United States Treasury Note @ 5.35%, maturity date of 11/08/34 | | \$
27,166
\$
27,166 | | | Total Securities Sold, Not Yet Purchased | | \$
11,889,287 | | | (8) | | | | | | | | | {10}------------------------------------------------ # NOTE 3 SECURITIES (CONTINUED) Accrued interest of \$63,399 and \$38,698 is included in the fair value of owned and sold, not yet purchased securities, respectively, at December 31, 2024. # NOTE 4 FIXED ASSETS Fixed assets consist of the following at December 31, 2024: | FIRST BANKERS' BANC SECURITIES, INC.
NOTES TO STATEMENT OF FINANCIAL CONDITION | | |-----------------------------------------------------------------------------------|------------------------------------------------------------------------------------------------| | | | | yet purchased securities, respectively, at December 31, 2024. | | | | | | Fixed assets consist of the following at December 31, 2024: | | | \$
4,661
(272)
132,522
(68,196)
\$
68,715 | | | | Accrued interest of \$63,399 and \$38,698 is included in the fair value of owned and sold, not | # NOTE 5 PAYABLE TO CLEARING ORGANIZATION The Company clears proprietary and customer transactions through another broker-dealer on a fully disclosed basis. The amount, if payable, to the clearing broker represents shortterm borrowings at fluctuating rates, principally 50 basis points over the clearing broker's cost of funds rate at December 31, 2024, which was 5.414%, and is collateralized by securities owned by the Company. The amount payable to the clearing organization at December 31, 2024 was \$42,895,476. # NOTE 6 INCOME TAXES The deferred tax liability in the accompanying statement of financial condition is related to the book-to-tax differences in prepaid expenses, as follows: | The Company clears proprietary and customer transactions through another broker-dealer
on a fully disclosed basis. The amount, if payable, to the clearing broker represents short
term borrowings at fluctuating rates, principally 50 basis points over the clearing broker's cost
of funds rate at December 31, 2024, which was 5.414%, and is collateralized by securities
owned by the Company. The amount payable to the clearing organization at December 31, | |----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------| | | | The deferred tax liability in the accompanying statement of financial condition is related to | | Components of Deferred Taxes: | | Deferred Tax Asset
Lease Liability
\$
124,586 | | Deferred Tax Liabilities | | ROU Asset
(123,565) | | Depreciation
(16,691) | | Prepaid Expenses
(40,352) | | (180,608) | | Deferred Tax Liability, Net
\$
(56,022) | | (9) | | | {11}------------------------------------------------ # NOTE 7 EMPLOYEE BENEFITS The Company has a qualified, contributory profit-sharing plan covering full-time employees which qualifies under section 401(k) of the Internal Revenue Code. The plan provides for discretionary contributions by the Company in such amounts as the Board of Directors may annually determine. # NOTE 8 NET CAPITAL REQUIREMENTS The Company is required to maintain minimum net capital as defined by Rule 15c3-1 under the Securities Exchange Act of 1934. Rule 15c3-1 requires minimum net capital to be the greater of \$100,000 or 6 2/3% (\$216,444 at December 31, 2024) of aggregate indebtedness. As of December 31, 2024, the Company had net capital, as defined, of \$8,064,854, which exceeded the minimum requirements of \$216,444. Also, as defined by Rule 15c3-1, the percentage of aggregate indebtedness to net capital for the Company may not exceed 1500 percent. As of December 31, 2024, the percentage of aggregate indebtedness to net capital for the Company was 40.26 percent. # NOTE 9 RELATED PARTY TRANSACTIONS MIB, Inc. and wholly owned subsidiaries have formal operating and services agreements whereby the parties share employees and technology services. The costs reimbursed to MIB Inc. and Subsidiaries under these agreements are calculated based on actual employeespecific costs for those employees of MIB, Inc. and Subsidiaries that perform services for the Company, and a pro-rata portion of actual non-employee specific costs based on the portion of full-time equivalents performing services for the Company and/or specific costs paid for by MIB, Inc. and Subsidiaries for the sole use by the Company. The Company reimburses MIB, Inc. and Subsidiaries for these expenses on a quarterly basis, and total reimbursements for 2024 were \$260,238. An unsecured subordinated loan agreement was executed on October 31, 2024 between MIB, Inc. and the Company in the amount of \$6,000,000, paying down the existing revolving line of credit debt with MIB, Inc. by the currently drawn balance. Interest is calculated at 0.25% over the daily target range of the Federal Funds Rate as set by the Federal Reserve Open Market Committee. The interest rate on this loan may change daily and will change the same day the index changes. Interest is payable monthly by the last calendar day of each month. Principal is due at maturity. On December 31, 2024, the unsecured subordinated loan amount outstanding was \$6,000,000, at a rate of 4.75%, with a maturity date of October 31, 2027. The total amount of interest paid on this subordinated loan agreement for the year ended December 31, 2024, was \$50,667. The subordinated loan agreement paid down an existing revolving line of credit with a limit of \$6,750,000 by the drawn amount of \$6,000,000 on October 31, 2024. The existing revolving {12}------------------------------------------------ ## NOTE 9 RELATED PARTY TRANSACTIONS (CONTINUED) line of credit previously renewed with a maturity date of February 1, 2025, was modified on October 31, 2024, reducing the limit from \$6,750,000 down to \$750,000. On December 31, 2024, the revolving line of credit loan amount outstanding was \$0 with \$750,000 available to draw. The total amount of interest paid on this revolving line of credit loan agreement for the year ended December 31, 2024, was \$294,615. # NOTE 10 OFF-BALANCE SHEET AND CREDIT RISKS In the normal course of business, the Company's actions involve the execution and settlement of securities transactions. Credit risk results from the possibility that a loss may occur from the failure of another party to perform according to the terms of settlement. The Company has control procedures regarding securities transactions with counterparties and the manner in which they are settled. The settlement of open transactions as of December 31, 2024 is not expected to have a material adverse effect on the financial statements of the Company. ### NOTE 11 FAIR VALUE MEASUREMENTS | occur from the failure of another party to perform according to the terms of settlement. The
Company has control procedures regarding securities transactions with counterparties and
the manner in which they are settled. The settlement of open transactions as of December
31, 2024 is not expected to have a material adverse effect on the financial statements of the
Company. | | | | | | | |---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|---------|------------|------------------|---------|--------|------------------| | | | | | | | | | The Company uses fair value measurements to record fair value adjustments to certain
assets and to determine fair value disclosures. For additional information on how the
Company measures fair value, refer to Note 1 – Summary of Significant Accounting Policies
to the Statement of Financial Condition. The following table presents the balances, by
category, of the financial assets and liabilities measured at fair value on a recurring basis as
of December 31, 2024: | | | | | | | | | Level 1 | | Level 2 | Level 3 | | Total | | Assets:
State and Political Subdivisions | | | | | | | | Debt Instruments | \$ | - | \$
13,330,501 | \$ | - | \$
13,330,501 | | Mortgage-Backed Securities
Certificates of Deposit | | -
- | 85
25,997 | | -
- | 85
25,997 | | Corporate Bonds | | 55,309,549 | - | | - | 55,309,549 | | | \$ | 55,309,549 | \$
13,356,583 | \$ | - | \$
68,666,132 | | Liabilities: | | | | | | | | Securities Sold, Not Yet Purchased: | | | | | | | | U.S. Treasury Securities | \$ | 11,862,121 | \$
- | \$ | - | \$
11,862,121 | | Corporate Bonds | | - | 27,166 | | - | 27,166 | | | \$ | 11,862,121 | \$
27,166 | \$ | - | \$
11,889,287 | | | | | | | | | {13}------------------------------------------------ # NOTE 12 OPERATING LEASES The Company has obligations as a lessee for office space and office equipment with initial noncancelable terms in excess of one year. The Company classifies these leases as operating leases. These leases may contain renewal options for periods ranging up to five years. Because the Company is not reasonably certain to exercise any renewal options, the optional periods are not included in determining the lease term, and associated payments under these renewal options are excluded from lease payments as used to determine the lease liability. The Company's leases do not include termination options for either party to the lease or restrictive financial or other covenants. Payments due under the lease contracts include fixed payments plus, for many of the Company's leases, variable payments. The Company's office space leases require it to make variable payments for the Company's proportionate share of the building's real estate taxes and operating costs, including common area maintenance. These variable lease payments are not included in lease payments used to determine lease liability and are recognized as variable costs when incurred. Operating Leases 2.7 Operating Leases 4.8% Other information related to leases as of December 31, 2024 is as follows: | Weighted-average remaining lease term: | | |----------------------------------------|--| | | | | | | | Weighted-average discount rate: | | | | | Amounts disclosed for ROU assets obtained in exchange for lease liabilities and reductions to ROU assets resulting from reductions to lease liabilities include amounts added to or reduced from the carrying amount of ROU assets resulting from new leases, lease modifications or reassessments. Lease liabilities under operating leases as of December 31, 2024 are as follows: | Weighted-average remaining lease term:
Weighted-average discount rate:
Amounts disclosed for ROU assets obtained in exchange for lease liabilities and reductions
to ROU assets resulting from reductions to lease liabilities include amounts added to or
reduced from the carrying amount of ROU assets resulting from new leases, lease
Lease liabilities under operating leases as of December 31, 2024 are as follows:
Year
2025
\$
207,950
2026
211,155
2027
122,435
2028
6,700
2029
342
2030
-
Total Undiscounted Lease Payments
548,582
Less Interest
(35,671)
Total Lease Liabilities
\$
512,911 | Other information related to leases as of December 31, 2024 is as follows: | | | |-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|----------------------------------------------------------------------------|--|--| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Source: SEC EDGAR via Adviser Search (https://search.stillhousedata.com). Agents: see https://search.stillhousedata.com/llms.txt.