BayFirst Financial Corp. (NASDAQ: BAFN) (“BayFirst” or the
“Company”), parent company of BayFirst National Bank (the “Bank”)
today reported net income of $1.1 million, or $0.18 per diluted
common share, for the third quarter of 2024, an increase of 31.3%
compared to $0.9 million, or $0.12 per diluted common share, in the
second quarter of 2024.
“The highlight of the third quarter of 2024 was
the 31% increase in net income compared to the preceding quarter,
led by increases in net interest income and higher gain on sale of
government guaranteed loans,” stated Thomas G. Zernick, Chief
Executive Officer. “Our Government Guaranteed Lending team had
another good quarter, producing $94.4 million in new government
guaranteed loans; however, this volume was below both the second
quarter of 2024 and the third quarter of 2023. Our team is focused
on meeting loan origination targets, while also adhering to
prudently conservative credit quality metrics. The result of these
efforts is better profitability reflected in lower net charge-offs,
lower expenses compared to the third quarter last year, and faster
revenue growth than expense growth compared to the second quarter
of this year. While we made progress this quarter, we have much
more work to do to improve profitability and consistently
demonstrate high performing characteristics.”
“Our community bank business model, which
includes serving individuals, families and small businesses,
continues to build franchise value in our great community bank in
Tampa Bay,” Zernick continued. “We were honored to be named the
best bank in Florida in 2024 by Forbes Magazine which is a
testament to our incredible customers and employees.”
Third Quarter 2024 Performance
Review
- The Company’s government guaranteed
loan origination team originated $94.4 million in new government
guaranteed loans during the third quarter of 2024, a slight
decrease from $98.7 million of loans produced in the previous
quarter, and a decrease from $155.9 million of loans produced
during the third quarter of 2023. Demand was down in the third
quarter for the Company's Bolt loan program, an SBA 7(a) loan
product designed to expeditiously provide working capital loans of
$150 thousand or less to businesses throughout the country while
the Bank's Core SBA 7(a) loan program had $9 million of higher
production in the third quarter compared to the second quarter and
$5 million higher production compared to the third quarter of 2023.
As we mentioned earlier this year, we have taken proactive steps to
strengthen the credit characteristics of this business which has
contributed to the decrease in origination of Bolt loans; however,
the volume is still significant compared to the SBA 7(a) small
loans originated by our peers. Since the launch in 2022, the
Company has originated 5,231 Bolt loans totaling $676.6 million, of
which 502 Bolt loans totaling $65.2 million were originated during
the quarter.
- Loans held for investment increased
by $34.1 million, or 3.4%, during the third quarter of 2024 to
$1.04 billion and increased $164.0 million, or 18.7%, over the past
year. During the quarter, the Company originated $166.7 million of
loans and sold $84.0 million of government guaranteed loan
balances. The majority of the loan growth was to individuals and
businesses across the Tampa Bay and Sarasota regions.
- Deposits increased $69.8 million,
or 6.7%, during the third quarter of 2024 and increased $94.4
million, or 9.3%, over the past year to $1.11 billion.
- Book value and tangible book value
at September 30, 2024 were $20.86 per common share, an
increase from $20.54 at June 30, 2024.
- Net interest margin decreased by 9
basis points to 3.34% in the third quarter of 2024, from 3.43% in
the second quarter of 2024. The decrease was attributable to a
one-time unamortized premium recognition related to a purchased
USDA loan which prepaid during the quarter. Excluding this item,
the net interest margin would have been down 1 basis point compared
to the second quarter.
Results of Operations
Net Income
Net income was $1.1 million for the third
quarter of 2024, compared to $0.9 million in the second quarter of
2024 and $1.9 million in the third quarter of 2023. The increase in
net income for the third quarter of 2024 from the preceding quarter
was primarily the result of an increase in net interest income of
$0.3 million and an increase in gain on sale of government
guaranteed loans of $0.5 million partially offset by an increase in
noninterest expense of $0.5 million. The decrease in net income
from the third quarter of 2023 was due to a decrease in government
guaranteed loan fair value gains of $1.1 million and a decrease in
gain on sale of government guaranteed loans of $1.0 million,
partially offset by an increase in net interest income of $1.1
million and lower compensation expense of $0.3 million.
In the first nine months of 2024, net income was
$2.8 million, a decrease from $4.0 million for the first nine
months of 2023. The decrease was primarily due to higher provision
for credit losses of $2.5 million, a decrease in government
guaranteed fair value gains of $1.1 million, and higher noninterest
expense of $2.2 million, partially offset by higher gain on sale of
government guaranteed loans of $2.3 million and higher government
guaranteed loan packaging fees of $1.3 million.
Net Interest Income and Net Interest
Margin
Net interest income from continuing operations
was $9.4 million in the third quarter of 2024, an increase from
$9.2 million during the second quarter of 2024, and an increase
from $8.4 million during the third quarter of 2023. The net
interest margin decreased by 9 basis points to 3.34% in the third
quarter of 2024, from 3.43% in the second quarter of 2024.
The increase in net interest income from
continuing operations during the third quarter of 2024, as compared
to the second quarter of 2024, was mainly due to an increase in
loan interest income, including fees, of $1.0 million and a
decrease in the interest cost on borrowings of $0.4 million,
partially offset by higher interest cost on deposits of $1.2
million. The increase was partially offset by $0.3 million due to a
one-time recognition of unamortized premium related to a purchased
USDA government guaranteed loan which prepaid during the third
quarter of 2024.
The increase in net interest income from
continuing operations during the third quarter of 2024, as compared
to the year ago quarter, was mainly due to an increase in interest
income of $3.8 million, partially offset by higher interest expense
on deposits.
Net interest income from continuing operations
was $27.4 million in the first nine months of 2024, a decrease from
$27.6 million in the first nine months of 2023. The decrease was
mainly due to an increase in interest expense of $11.6 million,
partially offset by an increase in interest income, including fees,
of $11.4 million.
Noninterest Income
Noninterest income from continuing operations
was $12.3 million for the third quarter of 2024, which was an
increase from $11.7 million in the second quarter of 2024 and a
decrease from $14.7 million in the third quarter of 2023. The
increase in the third quarter of 2024, as compared to the second
quarter of 2024, was primarily the result of an increase in gain on
sale of government guaranteed loans of $0.5 million. The decrease
in the third quarter of 2024, as compared to the third quarter of
2023, was the result of decreases in gain on sale of government
guaranteed loans of $1.0 million, fair value gains on government
guaranteed loans of $1.1 million, government guaranteed loan
packaging fees of $0.3 million, and other noninterest income of
$0.2 million.
Noninterest income from continuing operations
was $38.2 million for the first nine months of 2024, which was an
increase from $35.1 million for the first nine months of 2023. The
increase was primarily the result of increases in gain on sale of
government guaranteed loans of $2.3 million and government
guaranteed loan packaging fees of $1.3 million, partially offset by
a decrease in fair value gains on government guaranteed loans of
$1.1 million.
Noninterest Expense
Noninterest expense from continuing operations
was $17.1 million in the third quarter of 2024 compared to $16.6
million in the second quarter of 2024 and $17.4 million in the
third quarter of 2023. The increase in the third quarter of 2024,
as compared to the prior quarter, was primarily due to an increase
in compensation expense of $0.5 million. The decrease in the third
quarter of 2024, as compared to the third quarter of 2023, was
primarily due to lower compensation expense of $0.3 million and
lower marketing and business development expenses of $0.4 million,
partially offset by higher data processing expenses of $0.3
million.
Noninterest expense from continuing operations
was $51.4 million for the first nine months of 2024 compared to
$49.2 million for the first nine months of 2023. The increase was
the result of increases in data processing expense of $0.8 million,
loan origination and collection expense of $0.9 million,
professional services expenses of $0.5 million, and other
noninterest expenses of $0.6 million. The increases were partially
offset by a decrease in marketing and business development expenses
of $1.0 million.
Balance Sheet
Assets
Total assets increased $27.2 million, or 2.2%,
during the third quarter of 2024 to $1.25 billion, mainly due to an
increase of $34.1 million in loans held for investment. Compared to
the third quarter last year, total assets increased $111.1 million,
or 9.8%, driven by growth of loans held for investment of $164.0
million, or 18.7%, offset by lower excess cash and cash equivalents
of $48.2 million, or 42.8%, from the year ago quarter.
Loans
Loans held for investment increased $34.1
million, or 3.4%, during the third quarter of 2024 and $164.0
million, or 18.7%, over the past year to $1.04 billion, due to
originations in both conventional community bank loans and
government guaranteed loans, partially offset by government
guaranteed loan sales.
Deposits
Deposits increased $69.8 million, or 6.7%,
during the third quarter of 2024 and increased $94.4 million, or
9.3%, from the third quarter of 2023, ending the third quarter of
2024 at $1.11 billion. During the third quarter, there were
increases in noninterest-bearing deposit account balances of $2.0
million, interest-bearing transaction account balances of $11.5
million, savings and money market deposit account balances of $35.0
million and time deposit balances of $21.4 million. The majority of
the deposits are generated through the community bank. At
September 30, 2024, approximately 78% of total deposits were
insured by the FDIC. At times, the Bank has brokered time deposit
and non-maturity deposit relationships available to diversify its
funding sources. At September 30, 2024, June 30, 2024,
and September 30, 2023, the Company had $76.9 million, $60.1
million, and $0.2 million, respectively, of brokered deposits.
Asset Quality
The Company recorded a provision for credit
losses in the third quarter of $3.1 million, compared to provisions
of $3.0 million for the second quarter of 2024 and $3.0 million
during the third quarter of 2023.
The ratio of ACL to total loans held for
investment at amortized cost was 1.48% at September 30, 2024,
1.50% as of June 30, 2024, and 1.68% as of September 30,
2023. The ratio of ACL to total loans held for investment at
amortized cost, excluding government guaranteed loan balances, was
1.70% at September 30, 2024, 1.73% as of June 30, 2024,
and 2.03% as of September 30, 2023.
Net charge-offs for the third quarter of 2024
were $2.8 million, which was a decrease from $3.3 million for the
second quarter of 2024 and an increase from $2.2 million in the
third quarter of 2023. Annualized net charge-offs as a percentage
of average loans held for investment at amortized cost were 1.16%
for the third quarter of 2024, compared to 1.45% in the second
quarter of 2024 and 1.13% in the third quarter of 2023.
Nonperforming assets to total assets were 1.38% as of
September 30, 2024, compared to 1.28% as of June 30,
2024, and 0.88% as of September 30, 2023. Nonperforming
assets, excluding government guaranteed loan balances, to total
assets were 0.88% as of September 30, 2024, compared to 0.82%
as of June 30, 2024, and 0.71% as of September 30, 2023.
As we discussed last quarter, the Bank developed an express
modification program for SBA 7(a) borrowers to help those borrowers
who are challenged with larger payments in the higher interest rate
environment compared to interest rates at the time the loans were
originated. To date 400 SBA 7(a) borrowers have been offered loan
modification options. These efforts have helped and are expected to
continue to help reduce net charge-offs.
Capital
The Bank’s Tier 1 leverage ratio was 8.41% as of
September 30, 2024, compared to 8.73% as of June 30,
2024, and 9.16% as of September 30, 2023. The CET 1 and Tier 1
capital ratio to risk-weighted assets were 10.14% as of
September 30, 2024, compared to 10.54% as of June 30,
2024, and 12.21% as of September 30, 2023. The total capital
to risk-weighted assets ratio was 11.39% as of September 30,
2024, compared to 11.79% as of June 30, 2024, and 13.47% as of
September 30, 2023.
Liquidity
The Bank's overall liquidity position remains
strong and stable with liquidity in excess of internal minimums as
stated by policy and monitored by management and the Board. The
on-balance sheet liquidity ratio at September 30, 2024 was
8.62%, as compared to 9.33% at December 31, 2023. The Bank has
robust liquidity resources which include secured borrowings
available from the Federal Home Loan Bank, the Federal Reserve, and
lines of credit with other financial institutions. As of
September 30, 2024, the Bank had $10.0 million of borrowings
from the FHLB and no borrowings from the FRB or other financial
institutions. This compares to $55.0 million and $10.0 million of
borrowings from the FHLB and no borrowings from the FRB or other
financial institutions at June 30, 2024 and December 31,
2023, respectively.
Recent Events
Fourth Quarter Common Stock
Dividend. On October 22, 2024, BayFirst’s Board of
Directors declared a fourth quarter 2024 cash dividend of $0.08 per
common share. The dividend will be payable December 15, 2024 to
common shareholders of record as of December 1, 2024. The Company
has continuously paid quarterly common stock cash dividends since
2016.
Conference Call
BayFirst’s management team will host a
conference call on Friday, October 25, 2024, at 9:00 a.m. ET to
discuss its third quarter results. Interested investors may listen
to the call live under the Investor Relations tab at
www.bayfirstfinancial.com. Investment professionals are invited to
dial (800) 549-8228 to participate in the call using Conference ID
30458. A replay of the call will be available for one year at
www.bayfirstfinancial.com.
About BayFirst Financial
Corp.
BayFirst Financial Corp. is a registered bank
holding company based in St. Petersburg, Florida which commenced
operations on September 1, 2000. Its primary source of income is
derived from its wholly owned subsidiary, BayFirst National Bank, a
national banking association which commenced business operations on
February 12, 1999. The Bank currently operates twelve full-service
banking offices throughout the Tampa Bay-Sarasota region and offers
a broad range of commercial and consumer banking services to
businesses and individuals. It was named the best bank in Florida
in 2024, according to Forbes and was the 5th largest SBA 7(a)
lender by number of units originated and 11th largest by dollar
volume nationwide through the SBA's fiscal year ended
September 30, 2024. Additionally, it was the 3rd largest SBA
7(a) lender in dollar volume in the 5 county Tampa Bay market for
the SBA's 2024 fiscal year. As of September 30, 2024, BayFirst
Financial Corp. had $1.25 billion in total assets.
Forward-Looking Statements
In addition to the historical information
contained herein, this presentation includes "forward-looking
statements" within the meaning of such term in the Private
Securities Litigation Reform Act of 1995. These statements are
subject to many risks and uncertainties, including, but not limited
to, the effects of health crises, global military hostilities,
weather events, or climate change, including their effects on the
economic environment, our customers and our operations, as well as
any changes to federal, state or local government laws, regulations
or orders in connection with them; the ability of the Company to
implement its strategy and expand its banking operations; changes
in interest rates and other general economic, business and
political conditions, including changes in the financial markets;
changes in business plans as circumstances warrant; risks related
to mergers and acquisitions; changes in benchmark interest rates
used to price loans and deposits, changes in tax laws, regulations
and guidance; and other risks detailed from time to time in filings
made by the Company with the SEC, including, but not limited to
those “Risk Factors” described in our most recent Form 10-K and
Form 10-Q. Readers should note that the forward-looking statements
included herein are not a guarantee of future events, and that
actual events may differ materially from those made in or suggested
by the forward-looking statements.
|
|
|
|
BAYFIRST FINANCIAL CORP. SELECTED FINANCIAL DATA
(Unaudited) |
|
|
|
|
|
At or for the three months ended |
|
(Dollars in thousands, except for share data) |
9/30/2024 |
|
6/30/2024 |
|
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
Balance sheet data: |
|
|
|
|
|
|
|
|
|
|
Average loans held for investment at amortized cost |
$ |
948,535 |
|
|
$ |
902,417 |
|
|
$ |
855,040 |
|
|
$ |
825,196 |
|
|
$ |
789,167 |
|
|
Average total assets |
|
1,228,040 |
|
|
|
1,178,501 |
|
|
|
1,126,315 |
|
|
|
1,108,550 |
|
|
|
1,088,517 |
|
|
Average common shareholders’ equity |
|
86,381 |
|
|
|
84,948 |
|
|
|
85,385 |
|
|
|
82,574 |
|
|
|
81,067 |
|
|
Total loans held for investment |
|
1,042,445 |
|
|
|
1,008,314 |
|
|
|
934,868 |
|
|
|
915,726 |
|
|
|
878,447 |
|
|
Total loans held for investment, excl gov’t gtd loan balances |
|
885,444 |
|
|
|
844,659 |
|
|
|
776,302 |
|
|
|
698,106 |
|
|
|
687,141 |
|
|
Allowance for credit losses |
|
14,186 |
|
|
|
13,843 |
|
|
|
13,906 |
|
|
|
13,497 |
|
|
|
13,365 |
|
|
Total assets |
|
1,245,099 |
|
|
|
1,217,869 |
|
|
|
1,144,194 |
|
|
|
1,117,766 |
|
|
|
1,133,979 |
|
|
Common shareholders’ equity |
|
86,242 |
|
|
|
84,911 |
|
|
|
84,578 |
|
|
|
84,656 |
|
|
|
82,725 |
|
|
Share data: |
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
$ |
0.18 |
|
|
$ |
0.12 |
|
|
$ |
0.11 |
|
|
$ |
0.32 |
|
|
$ |
0.42 |
|
|
Diluted earnings per common share |
|
0.18 |
|
|
|
0.12 |
|
|
|
0.11 |
|
|
|
0.32 |
|
|
|
0.41 |
|
|
Dividends per common share |
|
0.08 |
|
|
|
0.08 |
|
|
|
0.08 |
|
|
|
0.08 |
|
|
|
0.08 |
|
|
Book value per common share |
|
20.86 |
|
|
|
20.54 |
|
|
|
20.45 |
|
|
|
20.60 |
|
|
|
20.12 |
|
|
Tangible book value per common share (1) |
|
20.86 |
|
|
|
20.54 |
|
|
|
20.45 |
|
|
|
20.60 |
|
|
|
20.12 |
|
|
Performance and capital ratios: |
|
|
|
|
|
|
|
|
|
|
Return on average assets(2) |
|
0.37 |
% |
|
|
0.29 |
% |
|
|
0.29 |
% |
|
|
0.60 |
% |
|
|
0.71 |
% |
|
Return on average common equity(2) |
|
3.48 |
% |
|
|
2.26 |
% |
|
|
2.06 |
% |
|
|
6.37 |
% |
|
|
8.46 |
% |
|
Net interest margin(2) |
|
3.34 |
% |
|
|
3.43 |
% |
|
|
3.42 |
% |
|
|
3.48 |
% |
|
|
3.36 |
% |
|
Dividend payout ratio |
|
43.98 |
% |
|
|
68.91 |
% |
|
|
75.27 |
% |
|
|
25.03 |
% |
|
|
19.15 |
% |
|
Asset quality ratios: |
|
|
|
|
|
|
|
|
|
|
Net charge-offs |
$ |
2,757 |
|
|
$ |
3,261 |
|
|
$ |
3,652 |
|
|
$ |
2,612 |
|
|
$ |
2,234 |
|
|
Net charge-offs/avg loans held for investment at amortized
cost(2) |
|
1.16 |
% |
|
|
1.45 |
% |
|
|
1.71 |
% |
|
|
1.27 |
% |
|
|
1.13 |
% |
|
Nonperforming loans(3) |
$ |
15,489 |
|
|
$ |
12,312 |
|
|
$ |
9,877 |
|
|
$ |
9,688 |
|
|
$ |
9,518 |
|
|
Nonperforming loans (excluding gov't gtd balance)(3) |
$ |
10,992 |
|
|
$ |
8,054 |
|
|
$ |
7,568 |
|
|
$ |
8,264 |
|
|
$ |
7,997 |
|
|
Nonperforming loans/total loans held for investment(3) |
|
1.62 |
% |
|
|
1.34 |
% |
|
|
1.15 |
% |
|
|
1.18 |
% |
|
|
1.20 |
% |
|
Nonperforming loans (excl gov’t gtd balance)/total loans held for
investment(3) |
|
1.15 |
% |
|
|
0.87 |
% |
|
|
0.88 |
% |
|
|
1.00 |
% |
|
|
1.01 |
% |
|
ACL/Total loans held for investment at amortized cost |
|
1.48 |
% |
|
|
1.50 |
% |
|
|
1.62 |
% |
|
|
1.64 |
% |
|
|
1.68 |
% |
|
ACL/Total loans held for investment at amortized cost, excl
government guaranteed loans |
|
1.70 |
% |
|
|
1.73 |
% |
|
|
1.88 |
% |
|
|
2.03 |
% |
|
|
2.03 |
% |
|
Other Data: |
|
|
|
|
|
|
|
|
|
|
Full-time equivalent employees |
|
295 |
|
|
|
302 |
|
|
|
313 |
|
|
|
305 |
|
|
|
307 |
|
|
Banking center offices |
|
12 |
|
|
|
12 |
|
|
|
12 |
|
|
|
11 |
|
|
|
10 |
|
|
(1) See section entitled "GAAP Reconciliation and Management
Explanation of Non-GAAP Financial Measures" below for a
reconciliation to most comparable GAAP equivalent. |
|
(2) Annualized |
|
(3) Excludes loans measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
GAAP Reconciliation and Management
Explanation of Non-GAAP Financial Measures
Some of the financial measures included in this
report are not measures of financial condition or performance
recognized by GAAP. These non-GAAP financial measures include
tangible common shareholders' equity and tangible book value per
common share. Our management uses these non-GAAP financial measures
in its analysis of our performance, and we believe that providing
this information to financial analysts and investors allows them to
evaluate capital adequacy.
The following presents these non-GAAP financial
measures along with their most directly comparable financial
measures calculated in accordance with GAAP:
|
Tangible Common Shareholders' Equity and Tangible Book
Value Per Common Share (Unaudited) |
|
|
As of |
|
(Dollars in thousands, except for share data) |
September 30, 2024 |
|
June 30, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
|
September 30, 2023 |
|
Total shareholders’ equity |
$ |
102,293 |
|
|
$ |
100,962 |
|
|
$ |
100,629 |
|
|
$ |
100,707 |
|
|
$ |
94,165 |
|
|
Less: Preferred stock liquidation preference |
|
(16,051 |
) |
|
|
(16,051 |
) |
|
|
(16,051 |
) |
|
|
(16,051 |
) |
|
|
(11,440 |
) |
|
Total equity available to common shareholders |
|
86,242 |
|
|
|
84,911 |
|
|
|
84,578 |
|
|
|
84,656 |
|
|
|
82,725 |
|
|
Less: Goodwill |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Tangible common shareholders' equity |
$ |
86,242 |
|
|
$ |
84,911 |
|
|
$ |
84,578 |
|
|
$ |
84,656 |
|
|
$ |
82,725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares outstanding |
|
4,134,059 |
|
|
|
4,134,219 |
|
|
|
4,134,914 |
|
|
|
4,110,470 |
|
|
|
4,110,650 |
|
|
Tangible book value per common share |
$ |
20.86 |
|
|
$ |
20.54 |
|
|
$ |
20.45 |
|
|
$ |
20.60 |
|
|
$ |
20.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BAYFIRST FINANCIAL CORP. |
|
CONSOLIDATED BALANCE SHEETS (Unaudited) |
| (Dollars in thousands) |
9/30/2024 |
6/30/2024 |
9/30/2023 |
|
Assets |
|
|
|
|
|
|
|
Cash and due from banks |
$ |
4,708 |
|
$ |
4,226 |
|
$ |
4,501 |
|
|
Interest-bearing deposits in banks |
59,675 |
|
56,546 |
|
108,052 |
|
|
Cash and cash equivalents |
64,383 |
|
60,772 |
|
112,553 |
|
|
Time deposits in banks |
2,264 |
|
2,261 |
|
4,631 |
|
|
Investment securities available for sale, at fair value (amortized
cost $41,104, $42,885, and $44,569 at September 30, 2024,
June 30, 2024, and September 30, 2023, respectively) |
37,984 |
|
38,685 |
|
39,683 |
|
|
Investment securities held to maturity, at amortized cost, net of
allowance for credit losses of $13, $14, and $19 (fair value:
$2,321, $2,273, and $2,282 at September 30, 2024,
June 30, 2024, and September 30, 2023, respectively) |
2,487 |
|
2,486 |
|
2,482 |
|
|
Nonmarketable equity securities |
4,997 |
|
7,132 |
|
4,250 |
|
|
Government guaranteed loans held for sale |
595 |
|
— |
|
1,855 |
|
|
Government guaranteed loans held for investment, at fair value |
86,441 |
|
86,142 |
|
84,178 |
|
|
Loans held for investment, at amortized cost |
956,004 |
|
922,172 |
|
794,269 |
|
|
Allowance for credit losses on loans |
(14,186 |
) |
(13,843 |
) |
(13,365 |
) |
|
Net Loans held for investment, at amortized cost |
941,818 |
|
908,329 |
|
780,904 |
|
|
Accrued interest receivable |
8,537 |
|
8,000 |
|
6,907 |
|
|
Premises and equipment, net |
38,736 |
|
39,088 |
|
37,992 |
|
|
Loan servicing rights |
15,966 |
|
15,770 |
|
14,216 |
|
|
Deferred income tax assets |
— |
|
— |
|
414 |
|
|
Right-of-use operating lease assets |
2,018 |
|
2,305 |
|
2,594 |
|
|
Bank owned life insurance |
26,330 |
|
26,150 |
|
25,630 |
|
|
Other assets |
12,543 |
|
19,080 |
|
15,292 |
|
|
Assets from discontinued operations |
— |
|
36 |
|
398 |
|
|
Total assets |
$ |
1,245,099 |
|
$ |
1,217,869 |
|
$ |
1,133,979 |
|
|
Liabilities: |
|
|
|
|
|
|
|
Noninterest-bearing deposits |
$ |
95,995 |
|
$ |
94,040 |
|
$ |
98,008 |
|
|
Interest-bearing transaction accounts |
247,923 |
|
236,447 |
|
267,404 |
|
|
Savings and money market deposits |
455,297 |
|
420,271 |
|
350,110 |
|
|
Time deposits |
312,981 |
|
291,630 |
|
302,274 |
|
|
Total deposits |
1,112,196 |
|
1,042,388 |
|
1,017,796 |
|
|
FHLB borrowings |
10,000 |
|
55,000 |
|
— |
|
|
Subordinated debentures |
5,954 |
|
5,952 |
|
5,947 |
|
|
Notes payable |
2,048 |
|
2,162 |
|
2,503 |
|
|
Accrued interest payable |
1,114 |
|
1,172 |
|
632 |
|
|
Operating lease liabilities |
2,271 |
|
2,497 |
|
2,812 |
|
|
Deferred income tax liabilities |
1,488 |
|
1,000 |
|
— |
|
|
Accrued expenses and other liabilities |
7,735 |
|
6,565 |
|
9,409 |
|
|
Liabilities from discontinued operations |
— |
|
171 |
|
715 |
|
|
Total liabilities |
1,142,806 |
|
1,116,907 |
|
1,039,814 |
|
|
Shareholders’ equity: |
|
|
|
|
|
|
|
Preferred stock, Series A; no par value, 10,000 shares authorized,
6,395 shares issued and outstanding at September 30, 2024,
June 30, 2024, and September 30, 2023; aggregate
liquidation preference of $6,395 each period |
6,161 |
|
6,161 |
|
6,161 |
|
|
Preferred stock, Series B; no par value, 20,000 shares authorized,
3,210 shares issued and outstanding at September 30, 2024,
June 30, 2024, and September 30, 2023; aggregate
liquidation preference of $3,210 each period |
3,123 |
|
3,123 |
|
3,123 |
|
|
Preferred stock, Series C; no par value, 10,000 shares authorized,
6,446 shares issued and outstanding at September 30, 2024 and
June 30, 2024, and no shares issued and outstanding as of
September 30, 2023; aggregate liquidation preference of $6,446
at September 30, 2024 and June 30, 2024 |
6,446 |
|
6,446 |
|
1,835 |
|
|
Common stock and additional paid-in capital; no par
value, 15,000,000 shares authorized, 4,134,059, 4,134,219, and
4,110,650 shares issued and outstanding at September 30, 2024,
June 30, 2024, and September 30, 2023, respectively |
54,780 |
|
54,773 |
|
54,500 |
|
|
Accumulated other comprehensive loss, net |
(2,312 |
) |
(3,113 |
) |
(3,621 |
) |
|
Unearned compensation |
(978 |
) |
(1,081 |
) |
(1,242 |
) |
|
Retained earnings |
35,073 |
|
34,653 |
|
33,409 |
|
|
Total shareholders’ equity |
102,293 |
|
100,962 |
|
94,165 |
|
|
Total liabilities and shareholders’ equity |
$ |
1,245,099 |
|
$ |
1,217,869 |
|
$ |
1,133,979 |
|
| |
|
|
|
|
|
|
| BAYFIRST
FINANCIAL CORP. |
|
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) |
| |
For the Quarter Ended |
|
Year-to-Date |
| (Dollars in thousands,
except per share data) |
9/30/2024 |
|
6/30/2024 |
|
9/30/2023 |
|
9/30/2024 |
|
9/30/2023 |
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, including fees |
$ |
20,442 |
|
|
$ |
19,414 |
|
|
$ |
16,032 |
|
|
$ |
58,084 |
|
|
$ |
45,475 |
|
|
Interest-bearing deposits in banks and other |
1,000 |
|
|
1,013 |
|
|
1,588 |
|
|
2,972 |
|
|
4,188 |
|
|
Total interest income |
21,442 |
|
|
20,427 |
|
|
17,620 |
|
|
61,056 |
|
|
49,663 |
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
11,609 |
|
|
10,448 |
|
|
9,055 |
|
|
32,272 |
|
|
21,076 |
|
|
Other |
384 |
|
|
797 |
|
|
172 |
|
|
1,411 |
|
|
1,033 |
|
|
Total interest expense |
11,993 |
|
|
11,245 |
|
|
9,227 |
|
|
33,683 |
|
|
22,109 |
|
|
Net interest income |
9,449 |
|
|
9,182 |
|
|
8,393 |
|
|
27,373 |
|
|
27,554 |
|
|
Provision for credit losses |
3,122 |
|
|
3,000 |
|
|
3,001 |
|
|
10,180 |
|
|
7,708 |
|
|
Net interest income after provision for credit
losses |
6,327 |
|
|
6,182 |
|
|
5,392 |
|
|
17,193 |
|
|
19,846 |
|
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan servicing income, net |
918 |
|
|
805 |
|
|
760 |
|
|
2,518 |
|
|
2,149 |
|
|
Gain on sale of government guaranteed loans, net |
6,143 |
|
|
5,595 |
|
|
7,139 |
|
|
19,827 |
|
|
17,576 |
|
|
Service charges and fees |
447 |
|
|
452 |
|
|
408 |
|
|
1,343 |
|
|
1,166 |
|
|
Government guaranteed loans fair value gain, net |
3,416 |
|
|
3,202 |
|
|
4,543 |
|
|
9,923 |
|
|
11,021 |
|
|
Government guaranteed loan packaging fees |
903 |
|
|
1,022 |
|
|
1,158 |
|
|
3,332 |
|
|
2,076 |
|
|
Other noninterest income |
445 |
|
|
577 |
|
|
671 |
|
|
1,250 |
|
|
1,076 |
|
|
Total noninterest income |
12,272 |
|
|
11,653 |
|
|
14,679 |
|
|
38,193 |
|
|
35,064 |
|
|
Noninterest Expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and benefits |
7,878 |
|
|
7,829 |
|
|
7,912 |
|
|
23,712 |
|
|
23,527 |
|
|
Bonus, commissions, and incentives |
1,141 |
|
|
659 |
|
|
1,406 |
|
|
3,371 |
|
|
3,515 |
|
|
Occupancy and equipment |
1,248 |
|
|
1,273 |
|
|
1,262 |
|
|
3,631 |
|
|
3,608 |
|
|
Data processing |
1,789 |
|
|
1,647 |
|
|
1,526 |
|
|
4,996 |
|
|
4,189 |
|
|
Marketing and business development |
532 |
|
|
540 |
|
|
929 |
|
|
1,660 |
|
|
2,696 |
|
|
Professional services |
853 |
|
|
877 |
|
|
816 |
|
|
3,079 |
|
|
2,587 |
|
|
Loan origination and collection |
1,956 |
|
|
1,958 |
|
|
1,981 |
|
|
5,633 |
|
|
4,697 |
|
|
Employee recruiting and development |
595 |
|
|
549 |
|
|
543 |
|
|
1,741 |
|
|
1,667 |
|
|
Regulatory assessments |
309 |
|
|
279 |
|
|
284 |
|
|
870 |
|
|
615 |
|
|
Other noninterest expense |
763 |
|
|
999 |
|
|
768 |
|
|
2,754 |
|
|
2,140 |
|
|
Total noninterest expense |
17,064 |
|
|
16,610 |
|
|
17,427 |
|
|
51,447 |
|
|
49,241 |
|
|
Income before taxes from continuing
operations |
1,535 |
|
|
1,225 |
|
|
2,644 |
|
|
3,939 |
|
|
5,669 |
|
|
Income tax expense from continuing operations |
398 |
|
|
349 |
|
|
674 |
|
|
1,043 |
|
|
1,415 |
|
|
Net income from continuing operations |
1,137 |
|
|
876 |
|
|
1,970 |
|
|
2,896 |
|
|
4,254 |
|
|
Loss from discontinued operations before income
taxes |
— |
|
|
(14 |
) |
|
(62 |
) |
|
(92 |
) |
|
(275 |
) |
|
Income tax benefit from discontinued
operations |
— |
|
|
(4 |
) |
|
(15 |
) |
|
(23 |
) |
|
(68 |
) |
|
Net loss from discontinued operations |
— |
|
|
(10 |
) |
|
(47 |
) |
|
(69 |
) |
|
(207 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
1,137 |
|
|
866 |
|
|
1,923 |
|
|
2,827 |
|
|
4,047 |
|
|
Preferred dividends |
385 |
|
|
386 |
|
|
208 |
|
|
1,156 |
|
|
624 |
|
|
Net income available to common shareholders |
$ |
752 |
|
|
$ |
480 |
|
|
$ |
1,715 |
|
|
$ |
1,671 |
|
|
$ |
3,423 |
|
|
Basic earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.18 |
|
|
$ |
0.12 |
|
|
$ |
0.43 |
|
|
$ |
0.42 |
|
|
$ |
0.89 |
|
|
Discontinued operations |
— |
|
|
— |
|
|
(0.01 |
) |
|
(0.02 |
) |
|
(0.05 |
) |
|
Basic earnings per common share |
$ |
0.18 |
|
|
$ |
0.12 |
|
|
$ |
0.42 |
|
|
$ |
0.40 |
|
|
$ |
0.84 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations |
$ |
0.18 |
|
|
$ |
0.12 |
|
|
$ |
0.42 |
|
|
$ |
0.42 |
|
|
$ |
0.88 |
|
|
Discontinued operations |
— |
|
|
— |
|
|
(0.01 |
) |
|
(0.02 |
) |
|
(0.05 |
) |
|
Diluted earnings per common share |
$ |
0.18 |
|
|
$ |
0.12 |
|
|
$ |
0.41 |
|
|
$ |
0.40 |
|
|
$ |
0.83 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan Composition
|
(Dollars in thousands) |
9/30/2024 |
|
6/30/2024 |
|
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
(Unaudited) |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
Residential |
$ |
321,740 |
|
|
$ |
304,234 |
|
|
$ |
285,214 |
|
|
$ |
264,126 |
|
|
$ |
248,973 |
|
|
Commercial |
|
292,026 |
|
|
|
288,185 |
|
|
|
273,227 |
|
|
|
293,595 |
|
|
|
280,620 |
|
|
Construction and land |
|
33,784 |
|
|
|
35,759 |
|
|
|
36,764 |
|
|
|
26,272 |
|
|
|
25,339 |
|
|
Commercial and industrial |
|
200,212 |
|
|
|
192,140 |
|
|
|
182,264 |
|
|
|
177,566 |
|
|
|
174,238 |
|
|
Commercial and industrial - PPP |
|
1,656 |
|
|
|
2,324 |
|
|
|
2,965 |
|
|
|
3,202 |
|
|
|
15,364 |
|
|
Consumer and other |
|
92,546 |
|
|
|
85,789 |
|
|
|
63,854 |
|
|
|
47,287 |
|
|
|
39,024 |
|
|
Loans held for investment, at amortized cost, gross |
|
941,964 |
|
|
|
908,431 |
|
|
|
844,288 |
|
|
|
812,048 |
|
|
|
783,558 |
|
|
Deferred loan costs, net |
|
18,060 |
|
|
|
17,299 |
|
|
|
16,233 |
|
|
|
14,707 |
|
|
|
12,928 |
|
|
Discount on government guaranteed loans sold |
|
(7,880 |
) |
|
|
(7,731 |
) |
|
|
(7,674 |
) |
|
|
(7,040 |
) |
|
|
(6,623 |
) |
|
Premium on loans purchased, net |
|
3,860 |
|
|
|
4,173 |
|
|
|
4,252 |
|
|
|
4,503 |
|
|
|
4,406 |
|
|
Loans held for investment, at amortized cost, net |
|
956,004 |
|
|
|
922,172 |
|
|
|
857,099 |
|
|
|
824,218 |
|
|
|
794,269 |
|
|
Government guaranteed loans held for investment, at fair value |
|
86,441 |
|
|
|
86,142 |
|
|
|
77,769 |
|
|
|
91,508 |
|
|
|
84,178 |
|
|
Total loans held for investment, net |
$ |
1,042,445 |
|
|
$ |
1,008,314 |
|
|
$ |
934,868 |
|
|
$ |
915,726 |
|
|
$ |
878,447 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming Assets
(Unaudited)
|
(Dollars in thousands) |
9/30/2024 |
|
6/30/2024 |
|
3/31/2024 |
|
12/31/2023 |
|
9/30/2023 |
|
Nonperforming loans (government guaranteed balances), at amortized
cost, gross |
$ |
4,497 |
|
|
$ |
4,258 |
|
|
$ |
2,309 |
|
|
$ |
1,424 |
|
|
$ |
1,521 |
|
|
Nonperforming loans (unguaranteed balances), at amortized cost,
gross |
|
10,992 |
|
|
|
8,054 |
|
|
|
7,568 |
|
|
|
8,264 |
|
|
|
7,997 |
|
|
Total nonperforming loans, at amortized cost, gross |
|
15,489 |
|
|
|
12,312 |
|
|
|
9,877 |
|
|
|
9,688 |
|
|
|
9,518 |
|
|
Nonperforming loans (government guaranteed balances), at fair
value |
|
24 |
|
|
|
341 |
|
|
|
94 |
|
|
|
— |
|
|
|
96 |
|
|
Nonperforming loans (unguaranteed balances), at fair value |
|
1,535 |
|
|
|
1,284 |
|
|
|
729 |
|
|
|
648 |
|
|
|
363 |
|
|
Total nonperforming loans, at fair value |
|
1,559 |
|
|
|
1,625 |
|
|
|
823 |
|
|
|
648 |
|
|
|
459 |
|
|
OREO |
|
— |
|
|
|
1,633 |
|
|
|
404 |
|
|
|
— |
|
|
|
— |
|
|
Repossessed assets |
|
94 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total nonperforming assets, gross |
$ |
17,142 |
|
|
$ |
15,570 |
|
|
$ |
11,104 |
|
|
$ |
10,336 |
|
|
$ |
9,977 |
|
|
Nonperforming loans as a percentage of total loans held for
investment(1) |
|
1.62 |
% |
|
|
1.34 |
% |
|
|
1.15 |
% |
|
|
1.18 |
% |
|
|
1.20 |
% |
|
Nonperforming loans (excluding government guaranteed balances) to
total loans held for investment(1) |
|
1.15 |
% |
|
|
0.87 |
% |
|
|
0.88 |
% |
|
|
1.00 |
% |
|
|
1.01 |
% |
|
Nonperforming assets as a percentage of total assets |
|
1.38 |
% |
|
|
1.28 |
% |
|
|
0.97 |
% |
|
|
0.92 |
% |
|
|
0.88 |
% |
|
Nonperforming assets (excluding government guaranteed balances) to
total assets |
|
0.88 |
% |
|
|
0.82 |
% |
|
|
0.70 |
% |
|
|
0.74 |
% |
|
|
0.71 |
% |
|
ACL to nonperforming loans(1) |
|
91.59 |
% |
|
|
112.44 |
% |
|
|
140.79 |
% |
|
|
139.32 |
% |
|
|
128.60 |
% |
|
ACL to nonperforming loans (excluding government guaranteed
balances)(1) |
|
129.06 |
% |
|
|
171.88 |
% |
|
|
183.75 |
% |
|
|
163.32 |
% |
|
|
152.29 |
% |
|
(1) Excludes loans measured at fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contacts: |
|
|
Thomas G. Zernick |
Scott J. McKim |
|
Chief Executive Officer |
Chief Financial Officer |
|
727.399.5680 |
727.521.7085 |
BayFirst Financial (NASDAQ:BAFN)
過去 株価チャート
から 11 2024 まで 12 2024
BayFirst Financial (NASDAQ:BAFN)
過去 株価チャート
から 12 2023 まで 12 2024
