x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the fiscal year ended December 31, 2022 | |||||
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the transition period from to |
Florida | 59-3665079 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||
700 Central Avenue St. Petersburg, Florida | 33701 | ||||
(Address of Principal Executive Offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common stock | BAFN | The Nasdaq Stock Market LLC |
Large accelerated filer | o | Accelerated filer | o | |||||||||||
Non-accelerated filer | x | Smaller reporting company | x | |||||||||||
Emerging growth company | x |
Page | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 1B. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
Item 7. | ||||||||
Item 7A. | ||||||||
Item 8. | ||||||||
Item 9. | ||||||||
Item 9A. | ||||||||
Item 9B. | ||||||||
Item 9C. | ||||||||
Item 10. | ||||||||
Item 11. | ||||||||
Item 12. | ||||||||
Item 13. | ||||||||
Item 14. | ||||||||
Item 15. | ||||||||
Item 16. | ||||||||
AFS: Available for Sale | FBCA: Florida Business Corporation Act | ||||
AIO: Architecture, Infrastructure, and Operations | FDIA: Federal Deposit Insurance Act | ||||
ALCO: Asset-Liability Committee | FDIC: Federal Deposit Insurance Corporation | ||||
ALLL: Allowance for Loan Losses | FFIEC: Federal Financial Institutions Examination Council | ||||
AOCI: Accumulated Other Comprehensive Income | FHLB: Federal Home Loan Bank | ||||
ASC: FASB Accounting Standards Codification | FNBB: First National Bankers Bank | ||||
ASU: FASB Accounting Standards Update | FRB: Federal Reserve Bank | ||||
BHCA: Bank Holding Company Act of 1956, as amended | FVO: Fair Value Option | ||||
BOLI: Bank Owned Life Insurance | GAAP: Generally Accepted Accounting Principles | ||||
BSA: Bank Secrecy Act of 1970 | HFI: Held for Investment | ||||
CAA: Consolidated Appropriations Act | IRA: Individual Retirement Account | ||||
CARES Act: Coronavirus Aid, Relief, and Economic Security Act | JOBS Act: Jumpstart Our Business Startups Act of 2012 | ||||
CBLR: Community Bank Leverage Ratio | LHFS: Loans Held for Sale | ||||
CECL: Current Expected Credit Losses | MMDA: Money Market Deposit Account | ||||
CEO: Chief Executive Officer | NOW: Negotiable Order of Withdrawal | ||||
CET1: Common Equity Tier 1 Capital | NSPP: Non-Qualified Stock Purchase Plan | ||||
CFPB: Consumer Financial Protection Bureau | OCC: Office of the Comptroller of the Currency | ||||
C&I: Commercial and Industrial | OLC: Officer Loan Committee | ||||
CIK: Central Index Key | OREO: Other Real Estate Owned | ||||
COVID-19: Coronavirus Disease 2019 | OTTI: Other-Than-Temporary Impairment | ||||
DCLC: Directors’ Credit and Loan Committee | PCAOB: Public Company Accounting Oversight Board | ||||
DEI: Diversity, Equity, and Inclusion | PPP: Paycheck Protection Program | ||||
Dodd-Frank Act: Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 | PPPLF: Paycheck Protection Program Liquidity Facility | ||||
DRIP: Dividend Reinvestment Plan | QIB: Qualified Institutional Buyer | ||||
EGC: Emerging Growth Company | ROU: Right of Use | ||||
EPS: Earnings per Share | SBA: Small Business Administration | ||||
Equity Plan: The Amended and Restated 2017 Equity Incentive Plan | SEC: U.S. Securities and Exchange Commission | ||||
ESG: Environmental, Social, and Governance | SOFR: Secured Overnight Financing Rate | ||||
ESOP: Employee Stock Ownership Plan | TDR: Troubled Debt Restructure | ||||
ESPP: Employee Stock Purchase Plan | U.S.: United States | ||||
Exchange Act: Securities Exchange Act of 1934 | USDA: United States Department of Agriculture | ||||
FASB: Financial Accounting Standards Board | USDA B&I: United States Department of Agriculture Business and Industry |
Capital Category | Threshold Ratios | |||||||||||||||||||||||||
Total Risk-Based Capital Ratio | Tier 1 Risk-Based Capital Ratio | CET1 Risk-Based Capital Ratio | Tier 1 Leverage Capital Ratio | |||||||||||||||||||||||
Well capitalized | 10.00% | 8% | 6.5% | 5% | ||||||||||||||||||||||
Adequately capitalized | 8% | 6% | 4.5% | 4% | ||||||||||||||||||||||
Undercapitalized | < 8% | < 6% | < 4.5% | < 4% | ||||||||||||||||||||||
Significantly undercapitalized | < 6% | < 4% | < 3% | < 3% | ||||||||||||||||||||||
Critically undercapitalized | Tangible Equity/Total Assets ≤ 2% |
Minimum CET1 ratio | 4.5% | |||||||
Capital conservation buffer | 2.5% | |||||||
Minimum tier 1 capital | 6.0% | |||||||
Minimum total capital | 8.0% |
Capital Conservation Buffer (as a percentage of risk weighted assets) | Maximum Payout Ratio (as a % of the Previous Four Quarters of Net Income) | |||||||
Greater than 2.5% | No payout limitation | |||||||
Less than or equal to 2.5% and greater than 1.875% | 60% | |||||||
Less than or equal to 1.875% and greater than 1.25% | 40% | |||||||
Less than or equal to 1.25% and greater than 0.625% | 20% | |||||||
Less than or equal to 0.625% | 0% |
Location | Use | Own or Lease | Year First Operated | |||||||||||||||||
700 Central Avenue St. Petersburg, FL 33701 | Corporate and Bank Headquarters | Lease | 2017 | |||||||||||||||||
9190 Seminole Boulevard Seminole, FL 33772 | Banking Center | Own | 1999 | |||||||||||||||||
5250 Park Boulevard Pinellas Park, FL 33781 | Banking Center | Own | 2006 | |||||||||||||||||
2520 Countryside Boulevard Clearwater, FL 33763 | Banking Center | Own | 2018 | |||||||||||||||||
2033 Main Street, Suite 101 Sarasota, FL 34237 | Banking Center | Lease | 2018 | |||||||||||||||||
3015 West Columbus Drive Tampa, FL 33607 | Banking Center | Own | 2020 | |||||||||||||||||
401 N. Indian Rocks Road Belleair Bluffs, FL 33770 | Banking Center | Own | 2021 | |||||||||||||||||
2102 59th Street West Bradenton, FL 34209 | Banking Center | Own | 2022 | |||||||||||||||||
16002 N. Dale Mabry Highway Tampa, FL 33618 | Banking Center | Own | 2023 | |||||||||||||||||
1782 Dr. Martin Luther King Way Sarasota, FL 34240 | Loan Production Office | Own | 2021 |
Location | Ownership Status | Year Acquired | ||||||||||||
2075 S. Tamiami Trail Sarasota, FL 34239 | Own | 2019 | ||||||||||||
5600 Bee Ridge Road Sarasota, FL 34233 | Own | 2021 | ||||||||||||
8704 SR 70 East Bradenton, FL 34202 | Own | 2021 |
Period | Number of Shares | Average Price Paid Per Share | Cumulative Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Approximate Dollar Value of Shares That May Yet be Purchased Under the Plans or Programs | ||||||||||||||||||||||
October 1-31, 2022 | — | $ | — | — | $ | 911,472 | ||||||||||||||||||||
November 1-30, 2022 | — | — | — | $ | 911,472 | |||||||||||||||||||||
December 1-31, 2022 | — | — | — | $ | 911,472 | |||||||||||||||||||||
Total | — | $ | — | — |
As of and for the Three Months Ended | As of and for the Year Ended | ||||||||||||||||||||||||||||
(Dollars in thousands, except per share data) | 12/31/2022 | 9/30/2022 | 12/31/2021 | 12/31/2022 | 12/31/2021 | ||||||||||||||||||||||||
Income Statement Data: | |||||||||||||||||||||||||||||
Net interest income | $ | 8,574 | $ | 9,170 | $ | 5,745 | $ | 30,000 | $ | 36,526 | |||||||||||||||||||
Provision for loan losses | 700 | 750 | (2,500) | (700) | (3,500) | ||||||||||||||||||||||||
Noninterest income | 8,404 | 9,804 | 5,597 | 31,550 | 21,973 | ||||||||||||||||||||||||
Noninterest expense | 13,493 | 14,158 | 13,262 | 55,212 | 50,279 | ||||||||||||||||||||||||
Income tax expense (benefit) | 672 | 983 | (276) | 1,560 | 2,691 | ||||||||||||||||||||||||
Net income from continuing operations | 2,113 | 3,083 | 856 | 5,478 | 9,029 | ||||||||||||||||||||||||
Net (loss) income from discontinued operations | (791) | (4,485) | 1,955 | (5,827) | 15,589 | ||||||||||||||||||||||||
Net income (loss) | 1,322 | (1,402) | 2,811 | (349) | 24,618 | ||||||||||||||||||||||||
Preferred stock dividends | 208 | 208 | 208 | 832 | 1,005 | ||||||||||||||||||||||||
Net income available to (loss attributable to) common shareholders | $ | 1,114 | $ | (1,610) | $ | 2,603 | $ | (1,181) | $ | 23,613 | |||||||||||||||||||
Balance Sheet Data: | |||||||||||||||||||||||||||||
Average loans held for investment, excluding PPP loans | $ | 703,193 | $ | 663,716 | $ | 518,697 | $ | 608,563 | $ | 421,936 | |||||||||||||||||||
Average total assets | 925,194 | 939,847 | 923,485 | 904,546 | 1,294,287 | ||||||||||||||||||||||||
Average common shareholders’ equity | 80,158 | 83,014 | 83,056 | 82,589 | 72,955 | ||||||||||||||||||||||||
Total loans held for investment | 728,652 | 680,805 | 583,948 | 728,652 | 583,948 | ||||||||||||||||||||||||
Total loans held for investment, excluding PPP loans | 709,479 | 658,669 | 504,525 | 709,479 | 504,525 | ||||||||||||||||||||||||
Total loans held for investment, excluding government guaranteed loan balances | 569,892 | 520,408 | 332,977 | 569,892 | 332,977 | ||||||||||||||||||||||||
Allowance for loan losses | 9,046 | 9,739 | 13,452 | 9,046 | 13,452 | ||||||||||||||||||||||||
Total assets | 938,895 | 930,275 | 917,095 | 938,895 | 917,095 |
For the Year Ended December 31, | ||||||||||||||
(Dollars in thousands) | 2022 | 2021 | ||||||||||||
Noninterest income: | ||||||||||||||
Loan servicing income, net | $ | 2,040 | $ | 1,864 | ||||||||||
Gain on sale of government guaranteed loans, net | 21,720 | 18,024 | ||||||||||||
Service charges and fees | 1,306 | 1,027 | ||||||||||||
SBA loan fair value gain | 4,756 | 184 | ||||||||||||
Other noninterest income | 1,728 | 874 | ||||||||||||
Total noninterest income | $ | 31,550 | $ | 21,973 |
For the Year Ended December 31, | |||||||||||
(Dollars in thousands) | 2022 | 2021 | |||||||||
Noninterest expense: | |||||||||||
Salaries and benefits | $ | 27,422 | $ | 24,879 | |||||||
Bonus, commissions, and incentives | 2,394 | 3,216 | |||||||||
Occupancy and equipment | 3,995 | 3,214 | |||||||||
Data processing | 4,828 | 5,288 | |||||||||
Marketing and business development | 2,660 | 2,698 | |||||||||
Professional services | 4,083 | 3,907 | |||||||||
Loan origination and collection | 3,711 | 2,452 | |||||||||
Employee recruiting and development | 2,230 | 1,714 | |||||||||
Regulatory assessments | 457 | 442 | |||||||||
Director compensation | 686 | 323 | |||||||||
Liability and fidelity bond insurance | 463 | 340 | |||||||||
ATM and interchange | 381 | 312 | |||||||||
Telecommunication | 367 | 250 | |||||||||
Other noninterest expense | 1,535 | 1,244 | |||||||||
Total noninterest expense | $ | 55,212 | $ | 50,279 |
(Dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
Investment securities available for sale: | |||||||||||
Asset-backed securities | $ | 9,605 | $ | 7,535 | |||||||
Mortgage-backed securities: | |||||||||||
U.S. Government-sponsored enterprises | 3,440 | 4,394 | |||||||||
Collateralized mortgage obligations: | |||||||||||
U.S. Government-sponsored enterprises | 18,220 | 18,964 | |||||||||
Corporate bonds | 11,084 | — | |||||||||
Total investment securities available for sale | $ | 42,349 | $ | 30,893 |
(Dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
Investment securities held to maturity: | |||||||||||
Mortgage-backed securities: | |||||||||||
U.S. Government-sponsored enterprises | $ | 2 | $ | 2 | |||||||
Corporate bonds | 4,753 | — | |||||||||
Total investment securities held to maturity | $ | 4,755 | $ | 2 |
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
One year or less | One to five years | Five to ten years | After ten years | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | |||||||||||||||||||||||||||||||||||||||
Asset-backed securities | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 9,873 | 5.40 | % | |||||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | — | — | — | — | 4,133 | 1.55 | |||||||||||||||||||||||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | — | — | — | — | 22,031 | 1.89 | |||||||||||||||||||||||||||||||||||||||
Corporate bonds | — | — | 9,981 | 3.70 | 1,356 | 4.34 | — | — | |||||||||||||||||||||||||||||||||||||||
Total investment securities available for sale | $ | — | — | % | $ | 9,981 | 3.70 | % | $ | 1,356 | 4.34 | % | $ | 36,037 | 2.81 | % |
December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
One year or less | One to five years | Five to ten years | After ten years | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | |||||||||||||||||||||||||||||||||||||||
Asset-backed securities | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 7,624 | 0.90 | % | |||||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | — | — | — | — | 4,470 | 1.32 | |||||||||||||||||||||||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | — | — | — | — | 19,370 | 1.31 | |||||||||||||||||||||||||||||||||||||||
Total investment securities available for sale | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 31,464 | 1.21 | % |
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
One year or less | One to five years | Five to ten years | After ten years | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | |||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 2 | 2.65 | % | |||||||||||||||||||||||||||||||
Corporate bonds | — | — | 4,000 | 5.79 | 1,000 | 4.38 | — | — | |||||||||||||||||||||||||||||||||||||||
Total investment securities held to maturity | $ | — | — | % | $ | 4,000 | 5.79 | % | $ | 1,000 | 4.38 | % | $ | 2 | 0.74 | % |
December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
One year or less | One to five years | Five to ten years | After ten years | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | Amortized Cost | Average Yield | |||||||||||||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 2 | 0.80 | % | |||||||||||||||||||||||||||||||
Total investment securities held to maturity | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 2 | 0.80 | % |
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||
(Dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||||||||||
Residential loans held for sale from discontinued operations | $ | 449 | $ | 114,131 | |||||||||||||||||||
Government guaranteed loans, held for sale | $ | — | $ | 1,460 | |||||||||||||||||||
SBA loans held for investment, at fair value | $ | 27,078 | $ | 9,614 | |||||||||||||||||||
Loans held for investment, at amortized cost: | |||||||||||||||||||||||
Residential real estate | $ | 202,329 | 29.1 | % | $ | 87,235 | 15.3 | % | |||||||||||||||
Commercial real estate | 231,281 | 33.3 | 163,477 | 28.7 | |||||||||||||||||||
Construction and land | 9,320 | 1.3 | 18,632 | 3.3 | |||||||||||||||||||
Commercial and industrial | 194,643 | 28.0 | 217,155 | 38.0 | |||||||||||||||||||
Commercial and industrial – PPP | 19,293 | 2.8 | 80,158 | 14.1 | |||||||||||||||||||
Consumer and other | 37,288 | 5.5 | 3,581 | 0.6 | |||||||||||||||||||
Loans held for investment, at amortized cost, gross | 694,154 | 100.0 | % | 570,238 | 100.0 | % | |||||||||||||||||
Discount on SBA 7(a) loans sold | (5,621) | (3,866) | |||||||||||||||||||||
Premium (discount) on loans purchased | 2,301 | (13) | |||||||||||||||||||||
Deferred loan costs, net | 10,740 | 7,975 | |||||||||||||||||||||
Allowance for loan losses | (9,046) | (13,452) | |||||||||||||||||||||
Loans held for investment, at amortized cost, net | $ | 692,528 | $ | 560,882 |
(Dollars in thousands) | Due in One Year or Less | Due After One Year to Five Years | Due After Five Years to 15 Years | Due After 15 Years | Total | ||||||||||||||||||||||||
Real estate: | |||||||||||||||||||||||||||||
Residential | $ | 3,761 | $ | 1,984 | $ | 13,337 | $ | 184,356 | $ | 203,438 | |||||||||||||||||||
Commercial | 7,110 | 1,909 | 29,062 | 200,796 | 238,877 | ||||||||||||||||||||||||
Construction and land | 2,329 | 260 | 92 | 6,638 | 9,319 | ||||||||||||||||||||||||
Commercial and industrial | 11,564 | 16,750 | 184,369 | 7,577 | 220,260 | ||||||||||||||||||||||||
Commercial and industrial - PPP | 1,471 | 17,701 | — | — | 19,172 | ||||||||||||||||||||||||
Consumer and other | 2,057 | 27,810 | 7,719 | — | 37,586 | ||||||||||||||||||||||||
Total loans held for investment | $ | 28,292 | $ | 66,414 | $ | 234,579 | $ | 399,367 | $ | 728,652 |
(Dollars in thousands) | Fixed Interest Rate | Adjustable Interest Rate | |||||||||
Real estate: | |||||||||||
Residential | $ | 52,181 | $ | 147,496 | |||||||
Commercial | 6,534 | 225,233 | |||||||||
Construction and land | — | 6,990 | |||||||||
Commercial and industrial | 21,070 | 187,626 | |||||||||
Commercial and industrial - PPP | 17,701 | — | |||||||||
Consumer and other | 5,313 | 30,216 | |||||||||
Total loans held for investment | $ | 102,799 | $ | 597,561 |
(Dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
Nonperforming loans (government guaranteed balances) | $ | 6,797 | $ | 7,942 | |||||||
Nonperforming loans (unguaranteed balances) | 3,671 | 3,967 | |||||||||
Total nonperforming loans | 10,468 | 11,909 | |||||||||
OREO | 56 | 3 | |||||||||
Total nonperforming assets | $ | 10,524 | $ | 11,912 | |||||||
Nonperforming loans as a percentage of total loans held for investment | 1.44 | % | 2.04 | % | |||||||
Nonperforming loans (excluding government guaranteed balances) to total loans held for investment | 0.50 | % | 0.68 | % | |||||||
Nonperforming assets as a percentage of total assets | 1.12 | % | 1.30 | % | |||||||
Nonperforming assets (excluding government guaranteed balances) to total assets | 0.40 | % | 0.43 | % | |||||||
ALLL to nonperforming loans | 86.42 | % | 112.96 | % | |||||||
ALLL to nonperforming loans (excluding government guaranteed balances) | 246.42 | % | 339.10 | % |
(Dollars in thousands) | At and for the Year Ended December 31, | ||||||||||
2022 | 2021 | ||||||||||
Allowance at beginning of period | $ | 13,452 | $ | 21,162 | |||||||
Charge-offs: | |||||||||||
Commercial real estate | (42) | (169) | |||||||||
Commercial and industrial | (3,632) | (4,919) | |||||||||
Consumer and other | (669) | (70) | |||||||||
Total charge-offs | (4,343) | (5,158) | |||||||||
Recoveries: | |||||||||||
Commercial real estate | 80 | 78 | |||||||||
Commercial and industrial | 503 | 863 | |||||||||
Consumer and other | 54 | 7 | |||||||||
Total recoveries | 637 | 948 | |||||||||
Net charge-offs | (3,706) | (4,210) | |||||||||
Provision for loan losses | (700) | (3,500) | |||||||||
Allowance at end of period | $ | 9,046 | $ | 13,452 | |||||||
Net charge-offs to average loans held for investment | 0.57 | % | 0.44 | % | |||||||
Allowance as a percent of total loans held for investment at amortized cost | 1.29 | % | 2.34 | % | |||||||
Allowance as a percent of loans held for investment at amortized cost, not including government guaranteed loans | 1.62 | % | 4.07 | % | |||||||
Allowance as a percent of nonperforming loans | 86.42 | % | 112.96 | % | |||||||
Total loans held for investment | $ | 728,652 | $ | 583,948 | |||||||
Average loans held for investment | $ | 648,522 | $ | 959,646 | |||||||
Nonperforming loans (including government guaranteed balances) | $ | 10,468 | $ | 11,909 | |||||||
Nonperforming loans (excluding government guaranteed balances) | $ | 3,671 | $ | 3,967 | |||||||
Guaranteed balance of government guaranteed loans | $ | 158,760 | $ | 250,971 | |||||||
Year Ended December 31, 2022 | Year Ended December 31, 2021 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Net Charge-off/(Recovery) | Average Loans HFI | Net Charge-off/(Recovery) Ratio | Net Charge-off/(Recovery) | Average Loans HFI | Net Charge-off/(Recovery) Ratio | |||||||||||||||||||||||||||||
Residential real estate | $ | — | $ | 120,287 | — | % | $ | — | $ | 62,110 | — | % | |||||||||||||||||||||||
Commercial real estate | (38) | 250,592 | (0.02) | 91 | 176,506 | 0.05 | |||||||||||||||||||||||||||||
Commercial and industrial | 3,129 | 212,013 | 1.48 | 4,056 | 177,445 | 2.29 | |||||||||||||||||||||||||||||
Commercial and industrial - PPP | — | 39,959 | — | — | 537,710 | — | |||||||||||||||||||||||||||||
Consumer and other | 615 | 25,671 | 2.40 | 63 | 5,875 | 1.07 | |||||||||||||||||||||||||||||
Total loans held for investment | $ | 3,706 | $ | 648,522 | 0.57 | % | $ | 4,210 | $ | 959,646 | 0.44 | % |
(Dollars in thousands) | At and for the Year Ended December 31, | |||||||||||||
Government Guaranteed, Excluding PPP | 2022 | 2021 | ||||||||||||
Number of loans originated | 1,364 | 374 | ||||||||||||
Amount of loans originated | $ | 386,024 | $ | 169,467 | ||||||||||
Average loan size originated | $ | 283 | $ | 453 | ||||||||||
Government guaranteed loan balances sold | $ | 311,783 | $ | 44,854 | ||||||||||
Government unguaranteed loan balances sold | $ | 13,803 | $ | 5,034 | ||||||||||
Total government guaranteed loans | $ | 300,219 | $ | 300,415 | ||||||||||
Government guaranteed loan balances | $ | 139,587 | $ | 171,548 | ||||||||||
Government unguaranteed loan balances | $ | 160,632 | $ | 128,867 | ||||||||||
Government guaranteed loans serviced for others | $ | 660,600 | $ | 459,670 |
December 31, | |||||||||||||||||||||||
2022 | 2021 | ||||||||||||||||||||||
(Dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||||||||||
Florida | $ | 91,760 | 31 | % | $ | 89,143 | 30 | % | |||||||||||||||
California | 35,365 | 12 | 32,924 | 11 | |||||||||||||||||||
Texas | 22,378 | 7 | 20,976 | 7 | |||||||||||||||||||
Tennessee | 19,598 | 7 | 2,629 | 1 | |||||||||||||||||||
All Other | 131,118 | 43 | 154,743 | 51 | |||||||||||||||||||
Total government guaranteed loans, excluding PPP loans | $ | 300,219 | 100 | % | $ | 300,415 | 100 | % |
For the Year Ended December 31, | ||||||||||||||
(Dollars in thousands) | 2022 | 2021 | ||||||||||||
Number of loans originated | 2,779 | 7,265 | ||||||||||||
Amount of loans originated | $ | 946,120 | $ | 2,222,078 | ||||||||||
Average loan size originated | $ | 340 | $ | 306 | ||||||||||
Loan balances sold | $ | 932,118 | $ | 2,316,413 |
(Dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||||||||||||||
Noninterest-bearing deposits | $ | 93,235 | 11.8 | % | $ | 83,638 | 11.6 | % | |||||||||||||||
Interest-bearing transaction accounts | 202,656 | 25.5 | 163,495 | 22.7 | |||||||||||||||||||
Money market accounts | 345,200 | 43.4 | 408,257 | 56.5 | |||||||||||||||||||
Savings | 17,853 | 2.2 | 15,607 | 2.2 | |||||||||||||||||||
Subtotal | 658,944 | 82.9 | 670,997 | 93.0 | |||||||||||||||||||
Total time deposits | 136,126 | 17.1 | 50,688 | 7.0 | |||||||||||||||||||
Total deposits | $ | 795,070 | 100.0 | % | $ | 721,685 | 100.0 | % |
(Dollars in thousands) | |||||
Three months or less | $ | 3,386 | |||
Over three months through six months | 8,991 | ||||
Over six months through 12 months | 37,851 | ||||
Over 12 months | 5,050 | ||||
Total | $ | 55,278 |
Actual | Minimum(1) | Well Capitalized(2) | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||
As of December 31, 2022 | |||||||||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | $ | 108,307 | 15.00 | % | $ | 57,767 | 8.00 | % | $ | 72,209 | 10.00 | % | |||||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | 99,269 | 13.75 | 43,325 | 6.00 | 57,767 | 8.00 | |||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | 99,269 | 13.75 | 32,494 | 4.50 | 46,936 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 Capital (to total assets) | 99,269 | 10.79 | 36,816 | 4.00 | 46,020 | 5.00 | |||||||||||||||||||||||||||||
As of December 31, 2021 | |||||||||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | 106,002 | 21.25 | 39,909 | 8.00 | 49,886 | 10.00 | |||||||||||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | 99,656 | 19.98 | 29,932 | 6.00 | 39,909 | 8.00 | |||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | 99,656 | 19.98 | 22,449 | 4.50 | 32,426 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 Capital (to total assets) | 99,656 | 12.22 | 32,619 | 4.00 | 40,774 | 5.00 |
(Dollars in thousands) | December 31, 2022 | December 31, 2021 | |||||||||
Unfunded loan commitments | $ | 23,512 | $ | 18,567 | |||||||
Unused lines of credit | 134,366 | 52,076 | |||||||||
Standby letters of credit | 244 | 68 | |||||||||
Total | $ | 158,122 | $ | 70,711 |
Contractual Obligations as of December 31, 2022 | |||||||||||||||||||||||||||||
(Dollars in thousands) | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||||||||||||
Operating lease obligations | $ | 1,450 | $ | 2,267 | $ | 1,245 | $ | — | $ | 4,962 | |||||||||||||||||||
Short-term borrowings | 25,000 | — | — | — | 25,000 | ||||||||||||||||||||||||
Long-term borrowings | — | — | — | 2,844 | 2,844 | ||||||||||||||||||||||||
Subordinated notes | 50 | — | — | 5,942 | 5,992 | ||||||||||||||||||||||||
Time deposits | 120,240 | 15,587 | 299 | — | 136,126 | ||||||||||||||||||||||||
Total | $ | 146,740 | $ | 17,854 | $ | 1,544 | $ | 8,786 | $ | 174,924 | |||||||||||||||||||
Contractual Obligations as of December 31, 2021 | |||||||||||||||||||||||||||||
(Dollars in thousands) | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||||||||||||
Operating lease obligations | $ | 1,454 | $ | 2,249 | $ | 1,279 | $ | 301 | $ | 5,283 | |||||||||||||||||||
Long-term borrowings | — | — | — | 3,299 | 3,299 | ||||||||||||||||||||||||
PPP Liquidity Facility | 44,647 | — | 25,007 | — | 69,654 | ||||||||||||||||||||||||
Subordinated notes | — | 50 | — | 6,000 | 6,050 | ||||||||||||||||||||||||
Time deposits | 40,868 | 9,210 | 610 | — | 50,688 | ||||||||||||||||||||||||
Total | $ | 86,969 | $ | 11,459 | $ | 26,896 | $ | 9,650 | $ | 134,974 |
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||
Change in rates | Following 12 months | Following 24 months | Following 12 months | Following 24 months | |||||||||||||||||||
+400 basis points | 11.0 | % | 11.9 | % | 26.1 | % | 33.5 | % | |||||||||||||||
+300 basis points | 9.4 | 10.5 | 22.4 | 28.5 | |||||||||||||||||||
+200 basis points | 5.4 | 6.1 | 13.1 | 16.8 | |||||||||||||||||||
+100 basis points | 1.3 | 1.8 | 3.6 | 4.9 | |||||||||||||||||||
-100 basis points | (3.8) | (4.4) | (13.3) | (16.7) | |||||||||||||||||||
-200 basis points | (8.3) | (9.5) | (26.4) | (32.3) |
Change in rates | December 31, 2022 | December 31, 2021 | |||||||||
+400 basis points | (12.7) | % | 1.7 | % | |||||||
+300 basis points | (9.5) | 1.9 | |||||||||
+200 basis points | (7.0) | 0.8 | |||||||||
+100 basis points | (4.3) | (0.5) | |||||||||
-100 basis points | 2.6 | (3.5) | |||||||||
-200 basis points | 5.0 | (10.8) |
December 31, 2022 | December 31, 2021 | ||||||||||
ASSETS | |||||||||||
Cash and due from banks | $ | 3,649 | $ | 2,869 | |||||||
Interest-bearing deposits in banks | 62,397 | 106,858 | |||||||||
Cash and cash equivalents | 66,046 | 109,727 | |||||||||
Time deposits in banks | 4,881 | 2,381 | |||||||||
Investment securities available for sale | 42,349 | 30,893 | |||||||||
Investment securities held to maturity | 5,002 | 2 | |||||||||
Nonmarketable equity securities | 4,037 | 2,827 | |||||||||
Government guaranteed loans held for sale | — | 1,460 | |||||||||
SBA loans held for investment, at fair value | 27,078 | 9,614 | |||||||||
Loans held for investment, at amortized cost net of allowance for loan losses of $9,046 and $13,452 | 692,528 | 560,882 | |||||||||
Accrued interest receivable | 4,452 | 3,532 | |||||||||
Premises and equipment, net | 35,440 | 29,091 | |||||||||
Loan servicing rights | 10,906 | 6,407 | |||||||||
Deferred income tax asset | 980 | 454 | |||||||||
Right-of-use operating lease assets | 3,177 | 3,263 | |||||||||
Bank owned life insurance | 25,159 | 24,547 | |||||||||
Other assets | 15,649 | 13,634 | |||||||||
Assets from discontinued operations | 1,211 | 118,381 | |||||||||
Total assets | $ | 938,895 | $ | 917,095 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Liabilities: | |||||||||||
Noninterest-bearing deposits | $ | 93,235 | $ | 83,638 | |||||||
Interest-bearing transaction accounts | 202,656 | 163,495 | |||||||||
Savings and money market deposits | 363,053 | 423,864 | |||||||||
Time deposits | 136,126 | 50,688 | |||||||||
Total deposits | 795,070 | 721,685 | |||||||||
FRB borrowings | 25,000 | — | |||||||||
Subordinated debentures | 5,992 | 5,985 | |||||||||
Notes payable | 2,844 | 3,299 | |||||||||
PPP Liquidity Facility | — | 69,654 | |||||||||
Accrued interest payable | 704 | 326 | |||||||||
Operating lease liabilities | 3,538 | 3,431 | |||||||||
Accrued expenses and other liabilities | 12,205 | 8,965 | |||||||||
Liabilities from discontinued operations | 1,658 | 7,460 | |||||||||
Total liabilities | 847,011 | 820,805 |
December 31, 2022 | December 31, 2021 | ||||||||||
Shareholders’ equity: | |||||||||||
Preferred stock, Series A; no par value, 10,000 shares authorized, 6,395 shares issued and outstanding at December 31, 2022 and December 31, 2021; aggregate liquidation preference of $6,395 | 6,161 | 6,161 | |||||||||
Preferred stock, Series B; no par value, 20,000 shares authorized, 3,210 shares issued and outstanding at December 31, 2022 and December 31, 2021; aggregate liquidation preference of $3,210 | 3,123 | 3,123 | |||||||||
Common stock and additional paid-in capital; no par value, 15,000,000 shares authorized, 4,042,474 and 3,981,117 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively | 53,023 | 51,496 | |||||||||
Accumulated other comprehensive loss, net | (3,724) | (420) | |||||||||
Unearned compensation | (178) | (17) | |||||||||
Retained earnings | 33,479 | 35,947 | |||||||||
Total shareholders’ equity | 91,884 | 96,290 | |||||||||
Total liabilities and shareholders’ equity | $ | 938,895 | $ | 917,095 |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF INCOME (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Interest income: | |||||||||||
Loans, including fees | $ | 36,492 | $ | 43,256 | |||||||
Interest-bearing deposits in banks and other | 2,074 | 570 | |||||||||
Total interest income | 38,566 | 43,826 | |||||||||
Interest expense: | |||||||||||
Deposits | 7,844 | 4,885 | |||||||||
Borrowings | 722 | 2,415 | |||||||||
Total interest expense | 8,566 | 7,300 | |||||||||
Net interest income | 30,000 | 36,526 | |||||||||
Provision for loan losses | (700) | (3,500) | |||||||||
Net interest income after provision for loan losses | 30,700 | 40,026 | |||||||||
Noninterest income: | |||||||||||
Loan servicing income, net | 2,040 | 1,864 | |||||||||
Gain on sale of government guaranteed loans, net | 21,720 | 18,024 | |||||||||
Service charges and fees | 1,306 | 1,027 | |||||||||
SBA loan fair value gain | 4,756 | 184 | |||||||||
Other noninterest income | 1,728 | 874 | |||||||||
Total noninterest income | 31,550 | 21,973 | |||||||||
Noninterest expense: | |||||||||||
Salaries and benefits | 27,422 | 24,879 | |||||||||
Bonus, commissions, and incentives | 2,394 | 3,216 | |||||||||
Occupancy and equipment | 3,995 | 3,214 | |||||||||
Data processing | 4,828 | 5,288 | |||||||||
Marketing and business development | 2,660 | 2,698 | |||||||||
Professional services | 4,083 | 3,907 | |||||||||
Loan origination and collection | 3,711 | 2,452 | |||||||||
Employee recruiting and development | 2,230 | 1,714 | |||||||||
Regulatory assessments | 457 | 442 | |||||||||
Other noninterest expense | 3,432 | 2,469 | |||||||||
Total noninterest expense | 55,212 | 50,279 | |||||||||
Income from continuing operations before income taxes | 7,038 | 11,720 | |||||||||
Income tax expense from continuing operations | 1,560 | 2,691 | |||||||||
Net income from continuing operations | 5,478 | 9,029 | |||||||||
Income (loss) from discontinued operations before income taxes | (7,759) | 20,758 | |||||||||
Income tax expense (benefit) from discontinued operations | (1,932) | 5,169 | |||||||||
Net income (loss) from discontinued operations | (5,827) | 15,589 | |||||||||
Net income (loss) | (349) | 24,618 | |||||||||
Preferred stock dividends | 832 | 1,005 | |||||||||
Net income available to (loss attributable to) common shareholders | $ | (1,181) | $ | 23,613 | |||||||
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Basic earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.16 | $ | 2.11 | |||||||
Discontinued operations | (1.45) | 4.10 | |||||||||
Total basic earnings (loss) per common share | $ | (0.29) | $ | 6.21 | |||||||
Diluted earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.16 | $ | 2.08 | |||||||
Discontinued operations | (1.38) | 3.83 | |||||||||
Total diluted earnings (loss) per common share | $ | (0.22) | $ | 5.91 |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Dollars in thousands) |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Net income (loss) | $ | (349) | $ | 24,618 | |||||||
Net unrealized losses on investment securities available for sale | (4,454) | (571) | |||||||||
Deferred income tax benefit | 1,150 | 151 | |||||||||
Other comprehensive loss, net | (3,304) | (420) | |||||||||
Comprehensive income (loss) | $ | (3,653) | $ | 24,198 |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Dollars in thousands, except per share data) |
Preferred Shares, Series A | Preferred Shares, Series B | Common Shares(1) | Preferred Stock, Series A | Preferred Stock, Series B | Common Stock and Additional Paid-in Capital | Accumulated Other Comprehensive Income (Loss) | Unearned Compensation | Retained Earnings | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021 | 6,395 | 8,760 | 3,485,018 | $ | 6,161 | $ | 8,516 | $ | 43,043 | $ | — | $ | (41) | $ | 13,390 | $ | 71,069 | ||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 24,618 | 24,618 | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock under: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-qualified stock purchase plan | — | — | 36,494 | — | — | 662 | — | — | — | 662 | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividend reinvestment plan | — | — | 17,971 | — | — | 389 | — | — | — | 389 | |||||||||||||||||||||||||||||||||||||||||||||||||
Employee stock ownership plan | — | — | 24,920 | — | — | 366 | — | — | — | 366 | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of preferred stock, net | — | 740 | — | — | 727 | — | — | — | — | 727 | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net | — | — | 43,471 | — | — | 856 | — | — | — | 856 | |||||||||||||||||||||||||||||||||||||||||||||||||
Unearned ESOP shares allocation | — | — | — | — | — | (371) | — | — | — | (371) | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based awards - common stock: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock expense, net of tax impact | — | — | 2,031 | — | — | 25 | — | 24 | — | 49 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock option expense | — | — | — | — | — | 406 | — | — | — | 406 | |||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of Series B preferred stock to common stock | — | (6,290) | 371,212 | — | (6,120) | 6,120 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net | — | — | — | — | — | — | (420) | — | — | (420) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | — | — | (1,005) | (1,005) | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock ($0.277 per share) | — | — | — | — | — | — | — | — | (1,056) | (1,056) | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021 | 6,395 | 3,210 | 3,981,117 | $ | 6,161 | $ | 3,123 | $ | 51,496 | $ | (420) | $ | (17) | $ | 35,947 | $ | 96,290 | ||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2022 | 6,395 | 3,210 | 3,981,117 | $ | 6,161 | $ | 3,123 | $ | 51,496 | $ | (420) | $ | (17) | $ | 35,947 | $ | 96,290 | ||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (349) | (349) | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock under: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-qualified stock purchase plan | — | — | 19,354 | — | — | 334 | — | — | — | 334 | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividend reinvestment plan | — | — | 15,290 | — | — | 252 | — | — | — | 252 | |||||||||||||||||||||||||||||||||||||||||||||||||
Employee stock ownership plan | — | — | — | — | — | 71 | — | — | — | 71 | |||||||||||||||||||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | (2,212) | — | — | (49) | — | — | — | (49) | |||||||||||||||||||||||||||||||||||||||||||||||||
Exercise of stock options,net | — | — | 1,431 | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock, net | — | — | 750 | — | — | 13 | — | — | — | 13 | |||||||||||||||||||||||||||||||||||||||||||||||||
Unearned ESOP shares allocation | — | — | — | — | — | (15) | — | — | — | (15) | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock-based awards - common stock: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Restricted stock expense, net of tax impact | — | — | 26,744 | — | — | 618 | — | (161) | — | 457 | |||||||||||||||||||||||||||||||||||||||||||||||||
Stock option expense | — | — | — | — | — | 303 | — | — | — | 303 | |||||||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive loss, net | — | — | — | — | — | — | (3,304) | — | — | (3,304) | |||||||||||||||||||||||||||||||||||||||||||||||||
Dividends declared on: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | — | — | (832) | (832) | |||||||||||||||||||||||||||||||||||||||||||||||||
Common stock ($0.32 per share) | — | — | — | — | — | — | — | — | (1,287) | (1,287) | |||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022 | 6,395 | 3,210 | 4,042,474 | $ | 6,161 | $ | 3,123 | $ | 53,023 | $ | (3,724) | $ | (178) | $ | 33,479 | $ | 91,884 |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income from continuing operations | $ | 5,478 | $ | 9,029 | |||||||
Net income (loss) from discontinued operations | (5,827) | 15,589 | |||||||||
Net income (loss) | (349) | 24,618 | |||||||||
Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||||||||
Depreciation of fixed assets | 1,715 | 1,343 | |||||||||
Net securities premium amortization | 122 | 102 | |||||||||
Amortization of debt issuance costs | — | 37 | |||||||||
Amortization of premium (discount) on loans purchased | 206 | (84) | |||||||||
Provision for loan losses | (700) | (3,500) | |||||||||
Accretion of discount on unguaranteed loans | (2,665) | (1,923) | |||||||||
Deferred tax expense | 424 | 3,505 | |||||||||
Origination of SBA loans held for sale | (2,018) | (1,460) | |||||||||
Proceeds from sales of SBA loans held for sale | 354,105 | 394,426 | |||||||||
Net gains on sales of SBA loans | (21,720) | (18,024) | |||||||||
Change in fair value of SBA loans held for investment, at fair value | (4,756) | (184) | |||||||||
Amortization of loan servicing rights | 3,258 | 2,982 | |||||||||
Non-qualified stock purchase plan expense | 87 | 57 | |||||||||
Stock based compensation expense | 763 | 461 | |||||||||
Income from bank owned life insurance | (612) | (364) | |||||||||
Changes in: | |||||||||||
Accrued interest receivable | (920) | 3,721 | |||||||||
Other assets | (1,782) | (7,208) | |||||||||
Accrued interest payable | 378 | (1,673) | |||||||||
Other liabilities | 3,347 | 2,602 | |||||||||
Net cash provided by (used in) operating activities of continuing operations | 334,710 | 383,845 | |||||||||
Net cash provided by operating activities of discontinued operations | 105,541 | 111,543 | |||||||||
Net cash provided by operating activities | 440,251 | 495,388 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchase of investment securities available for sale | (20,326) | (33,208) | |||||||||
Principal payments on investment securities available for sale | 2,812 | 1,643 | |||||||||
Purchase of investment securities held to maturity | (3,568) | — | |||||||||
Principal payments on investment securities held to maturity | 50 | 38 | |||||||||
Net purchase of nonmarketable equity securities | (1,210) | (465) | |||||||||
Purchase of time deposits in banks | (2,500) | — | |||||||||
Purchase of government guaranteed and consumer loans | (53,845) | — | |||||||||
Loan (originations) and payments, net | (423,954) | 264,724 | |||||||||
Purchase of premises and equipment | (8,064) | (13,115) | |||||||||
Purchase of bank owned life insurance | — | (12,000) | |||||||||
Net cash provided by (used in) investing activities | (510,605) | 207,617 |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from financing activities: | |||||||||||
Net change in deposits | 73,385 | 162,901 | |||||||||
Net increase in short-term borrowings | 25,000 | — | |||||||||
Proceeds from issuance of subordinated debt, net of costs | — | 6,000 | |||||||||
Payments on notes payable | (455) | (455) | |||||||||
Net repayments of PPP Liquidity Facility borrowings | (69,654) | (811,608) | |||||||||
Proceeds from issuance of preferred stock, net | — | 727 | |||||||||
Redemption of subordinated debt | — | (6,000) | |||||||||
Proceeds from sale of common stock, net | 509 | 1,850 | |||||||||
Common share buyback - redeemed stock | (49) | — | |||||||||
ESOP contribution | 71 | 366 | |||||||||
Unearned ESOP shares allocation | (15) | (371) | |||||||||
Tax benefit from options exercised | — | (6) | |||||||||
Dividends paid on common stock | (1,287) | (1,056) | |||||||||
Dividends paid on preferred stock | (832) | (1,005) | |||||||||
Net cash provided by (used in) financing activities | 26,673 | (648,657) | |||||||||
Net change in cash and cash equivalents | (43,681) | 54,348 | |||||||||
Cash and cash equivalents, beginning of period | 109,727 | 55,379 | |||||||||
Cash and cash equivalents, end of period | $ | 66,046 | $ | 109,727 | |||||||
Supplemental cash flow information | |||||||||||
Interest paid | $ | 8,188 | $ | 8,973 | |||||||
Income taxes paid | 248 | 10,383 | |||||||||
Supplemental noncash disclosures | |||||||||||
Net change in unrealized holding gain on investment securities available for sale | (3,304) | (420) | |||||||||
Transfer of available for sale debt securities to held to maturity securities at fair value | 1,500 | — | |||||||||
Transfer of SBA loans held for investment to loans held for sale | 336,664 | 377,631 | |||||||||
Transfer of loans held for investment to OREO | 53 | — | |||||||||
Recognition of right of use asset and operating lease liability | 627 | 543 | |||||||||
Conversion of Series B preferred stock to common stock | — | 6,120 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2022 | December 31, 2021 | ||||||||||
Assets | |||||||||||
Loans held for sale, at fair value | $ | 449 | $ | 114,131 | |||||||
Premises and equipment, net | — | 580 | |||||||||
Loan servicing rights | 201 | 212 | |||||||||
Mortgage banking derivative asset | — | 1,550 | |||||||||
Right-of-use operating lease asset | 559 | 1,280 | |||||||||
Accrued interest | 2 | 31 | |||||||||
Other assets | — | 597 | |||||||||
Total assets | $ | 1,211 | $ | 118,381 | |||||||
Liabilities | |||||||||||
Operating lease liability | $ | 1,189 | $ | 1,316 | |||||||
Mortgage banking derivative liability | — | 189 | |||||||||
Other liabilities | 469 | 5,955 | |||||||||
Total liabilities | $ | 1,658 | $ | 7,460 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Interest income | $ | 2,747 | $ | 3,717 | |||||||
Noninterest income | 31,442 | 95,604 | |||||||||
Total net revenue | 34,189 | 99,321 | |||||||||
Noninterest expense | 41,948 | 78,563 | |||||||||
Income (loss) from discontinued operations before income taxes | (7,759) | 20,758 | |||||||||
Income tax expense (benefit) | (1,932) | 5,169 | |||||||||
Net income (loss) from discontinued operations | $ | (5,827) | $ | 15,589 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2022 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||
Asset-backed securities | $ | 9,873 | $ | — | $ | (268) | $ | 9,605 | |||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | 4,133 | — | (693) | 3,440 | |||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | 22,031 | — | (3,811) | 18,220 | |||||||||||||||||||
Corporate bonds | 11,337 | — | (253) | 11,084 | |||||||||||||||||||
Total investment securities available for sale | $ | 47,374 | $ | — | $ | (5,025) | $ | 42,349 | |||||||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | $ | 2 | $ | — | $ | — | $ | 2 | |||||||||||||||
Corporate bonds | 5,000 | — | (247) | 4,753 | |||||||||||||||||||
Total investment securities held to maturity | $ | 5,002 | $ | — | $ | (247) | $ | 4,755 |
December 31, 2021 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||
Asset-backed securities | $ | 7,624 | $ | — | $ | (89) | $ | 7,535 | |||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | 4,470 | — | (76) | 4,394 | |||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | 19,370 | — | (406) | 18,964 | |||||||||||||||||||
Total investment securities available for sale | $ | 31,464 | $ | — | $ | (571) | $ | 30,893 | |||||||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | $ | 2 | $ | — | $ | — | $ | 2 | |||||||||||||||
Total investment securities held to maturity | $ | 2 | $ | — | $ | — | $ | 2 |
Available for Sale | Held to Maturity | ||||||||||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||||
One to five years | $ | 9,981 | $ | 9,773 | $ | 4,000 | $ | 3,869 | |||||||||||||||
Five to ten years | 1,356 | 1,311 | 1,000 | 884 | |||||||||||||||||||
Beyond ten years | 36,037 | 31,265 | 2 | 2 | |||||||||||||||||||
Total | $ | 47,374 | $ | 42,349 | $ | 5,002 | $ | 4,755 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||||||
December 31, 2022 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||||||||||||||
Asset-backed securities | $ | 2,156 | $ | (103) | $ | 7,449 | $ | (165) | $ | 9,605 | $ | (268) | |||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | 3,440 | (693) | 3,440 | (693) | |||||||||||||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | 4,188 | (383) | 14,103 | (3,428) | 18,291 | (3,811) | |||||||||||||||||||||||||||||
Corporate Bonds | 11,085 | (253) | — | — | 11,085 | (253) | |||||||||||||||||||||||||||||
Total investment securities available for sale | $ | 17,429 | $ | (739) | $ | 24,992 | $ | (4,286) | $ | 42,421 | $ | (5,025) | |||||||||||||||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||||||||||||||
Corporate Bonds | $ | 4,982 | $ | (247) | $ | — | $ | — | $ | 4,982 | $ | (247) | |||||||||||||||||||||||
Total investment securities held to maturity | $ | 4,982 | $ | (247) | $ | — | $ | — | $ | 4,982 | $ | (247) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||||||
December 31, 2021 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | |||||||||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||||||||||||||
Asset-backed securities | $ | 7,535 | $ | (89) | $ | — | $ | — | $ | 7,535 | $ | (89) | |||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | 4,394 | (76) | — | — | 4,394 | (76) | |||||||||||||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | 18,964 | (406) | — | — | 18,964 | (406) | |||||||||||||||||||||||||||||
Total investment securities available for sale | $ | 30,893 | $ | (571) | $ | — | $ | — | $ | 30,893 | $ | (571) | |||||||||||||||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||
Real estate: | |||||||||||
Residential | $ | 202,329 | $ | 87,235 | |||||||
Commercial | 231,281 | 163,477 | |||||||||
Construction and land | 9,320 | 18,632 | |||||||||
Commercial and industrial | 194,643 | 217,155 | |||||||||
Commercial and industrial - PPP | 19,293 | 80,158 | |||||||||
Consumer and other | 37,288 | 3,581 | |||||||||
Loans held for investment, at amortized cost, gross | 694,154 | 570,238 | |||||||||
Deferred loan costs, net | 10,740 | 7,975 | |||||||||
Discount on SBA 7(a) loans sold(1) | (5,621) | (3,866) | |||||||||
Premium (discount) on loans purchased | 2,301 | (13) | |||||||||
Allowance for loan losses | (9,046) | (13,452) | |||||||||
Loans held for investment, at amortized cost | $ | 692,528 | $ | 560,882 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Real Estate - Residential | Real Estate - Commercial | Real Estate - Construction and Land | Commercial and Industrial | Consumer and other | Unallocated | Total | |||||||||||||||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||
Beginning Balance | $ | 1,437 | $ | 2,349 | $ | 241 | $ | 9,202 | $ | 154 | $ | 69 | $ | 13,452 | |||||||||||||||||||||||||||
Charge-offs | — | (42) | — | (3,632) | (669) | — | (4,343) | ||||||||||||||||||||||||||||||||||
Recoveries | — | 80 | — | 503 | 54 | — | 637 | ||||||||||||||||||||||||||||||||||
Provision | (706) | (1,431) | (213) | 109 | 1,551 | (10) | (700) | ||||||||||||||||||||||||||||||||||
Ending Balance | $ | 731 | $ | 956 | $ | 28 | $ | 6,182 | $ | 1,090 | $ | 59 | $ | 9,046 | |||||||||||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||
Beginning Balance | $ | 2,088 | $ | 2,899 | $ | 310 | $ | 15,418 | $ | 252 | $ | 195 | $ | 21,162 | |||||||||||||||||||||||||||
Charge-offs | — | (169) | — | (4,919) | (70) | — | (5,158) | ||||||||||||||||||||||||||||||||||
Recoveries | — | 78 | — | 863 | 7 | — | 948 | ||||||||||||||||||||||||||||||||||
Provision | (651) | (459) | (69) | (2,160) | (35) | (126) | (3,500) | ||||||||||||||||||||||||||||||||||
Ending Balance | $ | 1,437 | $ | 2,349 | $ | 241 | $ | 9,202 | $ | 154 | $ | 69 | $ | 13,452 |
Real Estate- Residential | Real Estate- Commercial | Real Estate - Construction and Land | Commercial and Industrial | Commercial and Industrial - PPP | Consumer and Other | Unallocated | Total | ||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 74 | $ | — | $ | 499 | $ | — | $ | — | $ | — | $ | 573 | |||||||||||||||||||||||||||||||
Collectively evaluated for impairment | 731 | 882 | 28 | 5,683 | — | 1,090 | 59 | 8,473 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 731 | $ | 956 | $ | 28 | $ | 6,182 | $ | — | $ | 1,090 | $ | 59 | $ | 9,046 | |||||||||||||||||||||||||||||||
Loans: | |||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 1,563 | $ | — | $ | 1,854 | $ | — | $ | — | $ | — | $ | 3,417 | |||||||||||||||||||||||||||||||
Collectively evaluated for impairment | 202,329 | 229,718 | 9,320 | 192,789 | 19,293 | 37,288 | — | 690,737 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 202,329 | $ | 231,281 | $ | 9,320 | $ | 194,643 | $ | 19,293 | $ | 37,288 | $ | — | $ | 694,154 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Real Estate- Residential | Real Estate- Commercial | Real Estate - Construction and Land | Commercial and Industrial | Commercial and Industrial - PPP | Consumer and Other | Unallocated | Total | ||||||||||||||||||||||||||||||||||||||||
Allowance for loan losses: | |||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | — | $ | 91 | $ | — | $ | 902 | $ | — | $ | — | $ | — | $ | 993 | |||||||||||||||||||||||||||||||
Collectively evaluated for impairment | 1,437 | 2,258 | 241 | 8,300 | — | 154 | 69 | 12,459 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 1,437 | $ | 2,349 | $ | 241 | $ | 9,202 | $ | — | $ | 154 | $ | 69 | $ | 13,452 | |||||||||||||||||||||||||||||||
Loans: | |||||||||||||||||||||||||||||||||||||||||||||||
Individually evaluated for impairment | $ | 124 | $ | 2,900 | $ | — | $ | 902 | $ | — | $ | — | $ | — | $ | 3,926 | |||||||||||||||||||||||||||||||
Collectively evaluated for impairment | 87,111 | 160,577 | 18,632 | 216,253 | 80,158 | 3,581 | — | 566,312 | |||||||||||||||||||||||||||||||||||||||
Total | $ | 87,235 | $ | 163,477 | $ | 18,632 | $ | 217,155 | $ | 80,158 | $ | 3,581 | $ | — | $ | 570,238 |
Unpaid Principal Balance | Recorded Investment | Allowance for Loan Losses Allocated | Average Recorded Investment | Interest Income Recognized | Cash Basis Interest Recognized | ||||||||||||||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||||||||||||||
Real estate - residential | $ | — | $ | — | $ | — | $ | 92 | $ | — | $ | — | |||||||||||||||||||||||
Real estate - commercial | 1,489 | 1,489 | — | 1,642 | 15 | 15 | |||||||||||||||||||||||||||||
Subtotal | 1,489 | 1,489 | — | 1,734 | 15 | 15 | |||||||||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||||||||
Real estate - commercial | 74 | 74 | 74 | 61 | — | — | |||||||||||||||||||||||||||||
Commercial and industrial | 1,854 | 1,854 | 499 | 1,726 | — | — | |||||||||||||||||||||||||||||
Subtotal | 1,928 | 1,928 | 573 | 1,787 | — | — | |||||||||||||||||||||||||||||
Total | $ | 3,417 | $ | 3,417 | $ | 573 | $ | 3,521 | $ | 15 | $ | 15 |
Unpaid Principal Balance | Recorded Investment | Allowance for Loan Losses Allocated | Average Recorded Investment | Interest Income Recognized | Cash Basis Interest Recognized | ||||||||||||||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||||||||||||||
Real estate - commercial | $ | 2,763 | $ | 2,763 | $ | — | $ | 2,353 | $ | 8 | $ | 8 | |||||||||||||||||||||||
Subtotal | 2,887 | 2,887 | — | 2,384 | 8 | 8 | |||||||||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||||||||
Real estate - commercial | 137 | 137 | 91 | 360 | — | — | |||||||||||||||||||||||||||||
Commercial and industrial | 902 | 902 | 902 | 874 | — | — | |||||||||||||||||||||||||||||
Subtotal | 1,039 | 1,039 | 993 | 1,234 | — | — | |||||||||||||||||||||||||||||
Total | $ | 3,926 | $ | 3,926 | $ | 993 | $ | 3,618 | $ | 8 | $ | 8 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Nonaccrual | Loans Past Due Over 89 Days Still Accruing | ||||||||||||||||||||||
December 31, 2022 | December 31, 2021 | December 31, 2022 | December 31, 2021 | ||||||||||||||||||||
Real estate - residential | $ | — | $ | 124 | $ | — | $ | 126 | |||||||||||||||
Real estate - commercial | 1,563 | 2,815 | — | — | |||||||||||||||||||
Commercial and industrial | 1,854 | 902 | — | — | |||||||||||||||||||
Consumer and other | — | — | 254 | — | |||||||||||||||||||
Total | $ | 3,417 | $ | 3,841 | $ | 254 | $ | 126 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
30-89 Days Past Due | Greater Than 89 Days Past Due | Total Past Due | Loans Not Past Due (1) | Total Loans | |||||||||||||||||||||||||
Real estate - residential | $ | 57 | $ | 250 | $ | 307 | $ | 86,928 | $ | 87,235 | |||||||||||||||||||
Real estate - commercial | 192 | 1,778 | 1,970 | 161,507 | 163,477 | ||||||||||||||||||||||||
Real estate - construction and land | — | — | — | 18,632 | 18,632 | ||||||||||||||||||||||||
Commercial and industrial | 991 | 424 | 1,415 | 215,740 | 217,155 | ||||||||||||||||||||||||
Commercial and industrial - PPP | — | — | — | 80,158 | 80,158 | ||||||||||||||||||||||||
Consumer and other | — | — | — | 3,581 | 3,581 | ||||||||||||||||||||||||
Total | $ | 1,240 | $ | 2,452 | $ | 3,692 | $ | 566,546 | $ | 570,238 | |||||||||||||||||||
(1) $10,360 of balances 30-89 days past due and $2,807 of balances greater than 89 days past due are reported as Loans Not Past Due as a result of the government guarantee, and $11,089 of commercial and industrial PPP loans were primarily due to delinquencies from borrowers with only a PPP loan and no other Bank product. These borrowers were non-responsive to requests for forgiveness applications and payments, and applications were subsequently submitted to the SBA for their 100% guarantee purchase from the Bank. |
Pass | Special Mention | Substandard | Doubtful | Total Loans | |||||||||||||||||||||||||
Real estate - residential | $ | 202,275 | $ | — | $ | 54 | $ | — | $ | 202,329 | |||||||||||||||||||
Real estate - commercial | 227,367 | 2,351 | 1,563 | — | 231,281 | ||||||||||||||||||||||||
Real estate - construction and land | 9,320 | — | — | — | 9,320 | ||||||||||||||||||||||||
Commercial and industrial | 192,226 | 100 | 2,317 | — | 194,643 | ||||||||||||||||||||||||
Commercial and industrial - PPP | 19,293 | — | — | — | 19,293 | ||||||||||||||||||||||||
Consumer and other | 37,288 | — | — | — | 37,288 | ||||||||||||||||||||||||
Loans held for investment, at amortized cost | $ | 687,769 | $ | 2,451 | $ | 3,934 | $ | — | $ | 694,154 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Pass | Special Mention | Substandard | Doubtful | Total Loans | |||||||||||||||||||||||||
Real estate - residential | $ | 87,233 | $ | — | $ | 2 | $ | — | $ | 87,235 | |||||||||||||||||||
Real estate - commercial | 160,492 | 170 | 2,815 | — | 163,477 | ||||||||||||||||||||||||
Real estate - construction and land | 18,632 | — | — | — | 18,632 | ||||||||||||||||||||||||
Commercial and industrial | 212,544 | 1,850 | 2,761 | — | 217,155 | ||||||||||||||||||||||||
Commercial and industrial - PPP | 80,158 | — | — | — | 80,158 | ||||||||||||||||||||||||
Consumer and other | 3,581 | — | — | — | 3,581 | ||||||||||||||||||||||||
Loans held for investment, at amortized cost | $ | 562,640 | $ | 2,020 | $ | 5,578 | $ | — | $ | 570,238 |
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||
Accruing | Nonaccruing | Accruing | Nonaccruing | ||||||||||||||||||||
Real estate - commercial | $ | — | $ | — | $ | 85 | $ | 1,116 | |||||||||||||||
Commercial and industrial | — | — | — | — | |||||||||||||||||||
Total TDRs | $ | — | $ | — | $ | 85 | $ | 1,116 |
December 31, 2021 | |||||||||||
Number of Loans | Outstanding Recorded Investment | ||||||||||
Real estate - residential | 1 | $ | 258 | ||||||||
Commercial and industrial | 23 | 1,113 | |||||||||
Total loan modifications related to COVID-19 pandemic | 24 | $ | 1,371 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||||||||||
Financial assets | |||||||||||||||||||||||
Investment securities available for sale | $ | — | $ | 42,349 | $ | — | $ | 42,349 | |||||||||||||||
Residential loans held for sale (1) | 449 | — | — | 449 | |||||||||||||||||||
SBA loans held for investment, at fair value | — | — | 27,078 | 27,078 | |||||||||||||||||||
Best efforts forward sales contracts (1) | — | — | — | — | |||||||||||||||||||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Total | ||||||||||||||||||||
Financial assets | |||||||||||||||||||||||
Investment securities available for sale | $ | — | $ | 30,893 | $ | — | $ | 30,893 | |||||||||||||||
Residential loans held for sale (1) | 43,837 | 70,294 | — | 114,131 | |||||||||||||||||||
SBA loans held for investment, at fair value | — | — | 9,614 | 9,614 | |||||||||||||||||||
Interest rate lock commitments (1) | — | — | 1,435 | 1,435 | |||||||||||||||||||
Mandatory forward sales contracts (1) | 88 | — | — | 88 | |||||||||||||||||||
Best efforts forward sales contracts (1) | — | — | 27 | 27 | |||||||||||||||||||
Financial liabilities | |||||||||||||||||||||||
Interest rate lock commitments (1) | $ | — | $ | — | $ | 23 | $ | 23 | |||||||||||||||
Mandatory forward sales contracts (1) | 166 | — | — | 166 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2022 | December 31, 2021 | ||||||||||
Aggregate fair value | $ | 449 | $ | 114,131 | |||||||
Contractual balance | 434 | 110,335 | |||||||||
Gain | $ | 15 | $ | 3,796 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Interest income | $ | 2,747 | $ | 3,717 | |||||||
Change in fair value | (3,781) | (4,934) | |||||||||
Total loss | $ | (1,034) | $ | (1,217) |
December 31, 2022 | December 31, 2021 | ||||||||||
Aggregate fair value | $ | 27,078 | $ | 9,614 | |||||||
Contractual balance | 26,201 | 9,430 | |||||||||
Gain | $ | 877 | $ | 184 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Interest income | $ | 1,611 | $ | 559 | |||||||
Change in fair value | 4,756 | 184 | |||||||||
Total gain | $ | 6,367 | $ | 743 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Balance of SBA loans held for investment at fair value, beginning of period | $ | 9,614 | $ | 9,264 | |||||||
New SBA originations at fair value | 66,060 | — | |||||||||
Loans sold | (49,716) | — | |||||||||
Principal payments | (3,587) | (1,227) | |||||||||
Charge-offs | (49) | (8) | |||||||||
Repurchase of guaranteed balances previously participated | — | 1,401 | |||||||||
Total gains during the period | 4,756 | 184 | |||||||||
Balance of SBA loans held for investment at fair value, end of period | $ | 27,078 | $ | 9,614 |
Fair Value | Valuation Technique | Unobservable Inputs | Range (Weighted Average) | ||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||
SBA loans held for | $ | 27,078 | Discounted | Discount rate | 5.50%-10.00% (8.00%) | ||||||||||||||||||
investment, at fair value | cash flow | Conditional prepayment rate | 8.66%-10.15% (8.95%) | ||||||||||||||||||||
Best efforts forward sales contracts (1) | — | Quoted market prices | Pull-through expectations | 100.00% | |||||||||||||||||||
December 31, 2021 | |||||||||||||||||||||||
SBA loans held for | $ | 9,614 | Discounted | Discount rate | 3.22%-6.72% (4.22%) | ||||||||||||||||||
investment, at fair value | cash flow | Conditional prepayment rate | 10.56%-10.56% (10.56%) | ||||||||||||||||||||
Interest rate lock commitments (1) | 1,412 | Quoted market prices | Pull-through expectations | 24.00%-100.00% (84.40%) | |||||||||||||||||||
Best efforts forward sales contracts (1) | 27 | Quoted market prices | Pull-through expectations | 24.00%-80.00% (65.79%) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Fair Value | Valuation Technique(s) | Significant Unobservable Input(s) | Discount % Amount | ||||||||||||||||||||
Impaired loans | $ | 1,355 | Discounted appraisals, estimated net realizable value of collateral | Collateral discounts | 10% |
Fair Value | Valuation Technique(s) | Significant Unobservable Input(s) | Discount % Amount | ||||||||||||||||||||
Impaired loans | $ | 1,614 | Discounted appraisals, estimated net realizable value of collateral | Collateral discounts | 10% |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||||||||
Level | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | 1 | $ | 66,046 | $ | 66,046 | $ | 109,727 | $ | 109,727 | ||||||||||||||||||||
Time deposits in banks | 2 | 4,881 | 4,714 | 2,381 | 2,437 | ||||||||||||||||||||||||
Investment securities held to maturity | 2 | 5,002 | 4,755 | 2 | 2 | ||||||||||||||||||||||||
Nonmarketable equity securities, at cost | 2 | 5,537 | 5,537 | 2,827 | 2,827 | ||||||||||||||||||||||||
Government guaranteed loans held for sale | 2 | — | — | 1,460 | 1,460 | ||||||||||||||||||||||||
Loans held for investment, at amortized cost | 3 | 692,528 | 687,365 | 560,882 | 569,394 | ||||||||||||||||||||||||
Accrued interest receivable (1) | 3 | 4,454 | 4,454 | 3,564 | 3,564 | ||||||||||||||||||||||||
SBA loan servicing rights | 3 | 10,906 | 13,051 | 6,407 | 8,050 | ||||||||||||||||||||||||
Mortgage loan servicing rights(2) | 3 | 201 | 201 | 212 | 212 | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Noninterest-bearing deposits | 2 | $ | 93,235 | $ | 93,235 | $ | 83,638 | $ | 83,638 | ||||||||||||||||||||
Interest-bearing transaction accounts | 2 | 202,656 | 202,656 | 163,495 | 163,495 | ||||||||||||||||||||||||
Savings and money market deposits | 2 | 363,053 | 363,053 | 423,864 | 423,864 | ||||||||||||||||||||||||
Time deposits | 2 | 136,126 | 134,564 | 50,688 | 51,049 | ||||||||||||||||||||||||
FHLB and FRB borrowings | 2 | 25,000 | 25,000 | — | — | ||||||||||||||||||||||||
Subordinated debentures | 2 | 5,992 | 5,270 | 5,985 | 6,175 | ||||||||||||||||||||||||
Notes payable | 2 | 2,844 | 2,843 | 3,299 | 3,350 | ||||||||||||||||||||||||
PPP Liquidity Facility | 2 | — | — | 69,654 | 69,654 | ||||||||||||||||||||||||
Accrued interest payable | 2 | 704 | 704 | 326 | 326 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended | |||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||
Beginning of period | $ | 6,407 | $ | 8,160 | |||||||
Additions | 7,757 | 1,229 | |||||||||
Amortization | (3,258) | (2,982) | |||||||||
End of period | $ | 10,906 | $ | 6,407 |
Year Ended | |||||||||||
December 31, 2022 | December 31, 2021 | ||||||||||
Gain on sale of guaranteed SBA loans | $ | 14,512 | $ | 3,435 | |||||||
Loss on sale of unguaranteed SBA loans | (411) | (406) | |||||||||
Costs recognized on sale of SBA loans | (138) | (51) | |||||||||
Fair value of servicing rights created | 7,757 | 1,229 | |||||||||
Gain on sale of SBA loans, net | $ | 21,720 | $ | 4,207 |
December 31, 2022 | December 31, 2021 | ||||||||||
Land and improvements | $ | 4,488 | $ | 4,194 | |||||||
Building and improvements | 13,131 | 9,590 | |||||||||
Leasehold improvements | 2,833 | 2,433 | |||||||||
Furniture, fixtures, and equipment | 6,520 | 7,034 | |||||||||
Fixed assets in process | 14,716 | 12,247 | |||||||||
Total premises and equipment | 41,688 | 35,498 | |||||||||
Accumulated depreciation and amortization | (6,248) | (5,827) | |||||||||
Net premises and equipment (1) | $ | 35,440 | $ | 29,671 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Operating lease cost | $ | 1,497 | $ | 1,456 | |||||||
Short-term lease cost | 419 | 694 | |||||||||
Total lease cost, net (1) | $ | 1,916 | $ | 2,150 |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows related to operating lease liabilities | $ | 1,546 | $ | 1,440 | |||||||
Right-of-use assets obtained in exchange for new operating lease liabilities | 627 | 543 |
2023 | $ | 1,450 | |||
2024 | 1,238 | ||||
2025 | 1,029 | ||||
2026 | 832 | ||||
2027 | 413 | ||||
Thereafter | — | ||||
Total undiscounted lease payments | $ | 4,962 | |||
Less: imputed interest | (235) | ||||
$ | 4,727 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Shares | Weighted-Average Grant-Date Fair Value, per share | ||||||||||
Nonvested at January 1, 2022 | 2,483 | $ | 14.86 | ||||||||
Granted | 34,925 | 21.50 | |||||||||
Vested | (10,283) | 19.86 | |||||||||
Forfeited | (5,125) | 21.45 | |||||||||
Nonvested at December 31, 2022 | 22,000 | $ | 21.52 |
December 31, 2021 | |||||
Risk-free interest rate (%) | 0.82 | ||||
Expected term (years) | 7.50 | ||||
Expected stock price volatility (%) | 29.57 | ||||
Dividend yield (%) | 1.82 |
Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | ||||||||||||||||||||
Outstanding at January 1, 2022 | 450,278 | $ | 15.64 | ||||||||||||||||||||
Exercised | (5,095) | 15.15 | |||||||||||||||||||||
Forfeited | (39,495) | 15.32 | |||||||||||||||||||||
Outstanding at December 31, 2022 | 405,688 | $ | 15.67 | 6.14 | $ | 289 | |||||||||||||||||
Vested and exercisable at December 31, 2022 | 302,785 | $ | 15.88 | 5.68 | $ | 189 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
2022 | 2021 | ||||||||||
Current tax provision from continuing operations: | |||||||||||
Federal | $ | 820 | $ | (254) | |||||||
State | 316 | (460) | |||||||||
Total current tax provision from continuing operations | 1,136 | (714) | |||||||||
Deferred expense (benefit) from continuing operations: | |||||||||||
Federal | 430 | 2,727 | |||||||||
State | (6) | 678 | |||||||||
Total deferred expense from continuing operations | 424 | 3,405 | |||||||||
Income tax expense from continuing operations | 1,560 | 2,691 | |||||||||
Income tax expense (benefit) from discontinued operations | (1,932) | $ | 5,169 | ||||||||
Total | $ | (372) | $ | 7,860 |
2022 | 2021 | ||||||||||
Federal tax based on federal corporate statutory rate | $ | 1,478 | $ | 2,461 | |||||||
State tax, net of federal effect | 250 | 294 | |||||||||
Changes resulting from: | |||||||||||
BOLI income | (129) | (76) | |||||||||
Other, net | (39) | 12 | |||||||||
Income tax expense from continuing operations | 1,560 | 2,691 | |||||||||
Income tax expense (benefit) from discontinued operations | (1,932) | 5,169 | |||||||||
Total income tax expense (benefit) | $ | (372) | $ | 7,860 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
2022 | 2021 | ||||||||||
Deferred tax assets: | |||||||||||
Allowance for loan losses | $ | 2,379 | $ | 3,238 | |||||||
Net operating loss carryforward | 2,577 | — | |||||||||
Deferred loan fees | 216 | 274 | |||||||||
Discount on loans sold | 826 | 934 | |||||||||
Unrealized loss on available for sale securities | 1,301 | 150 | |||||||||
Operating lease liabilities | 1,177 | 1,143 | |||||||||
Accrued bonuses | 256 | 534 | |||||||||
Other | 621 | 812 | |||||||||
Total gross deferred tax assets | 9,353 | 7,085 | |||||||||
Deferred tax liabilities: | |||||||||||
Fair value adjustments on HFI SBA loans and HFS loans | (221) | (1,074) | |||||||||
SBA loan servicing rights | (2,764) | (1,542) | |||||||||
Deferred loan costs | (2,889) | (2,193) | |||||||||
Right-of-use operating lease assets | (930) | (1,094) | |||||||||
Depreciation | (1,516) | (693) | |||||||||
Other | (53) | (35) | |||||||||
Total gross deferred tax liabilities | (8,373) | (6,631) | |||||||||
Net deferred tax asset | $ | 980 | $ | 454 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Actual | Required for Capital Adequacy Purposes | To be Well Capitalized Under Prompt Corrective Action Regulations | |||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
Total Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 108,307 | 15.00 | % | $ | 57,767 | 8.00 | % | $ | 72,209 | 10.00 | % | |||||||||||||||||||||||
Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 99,269 | 13.75 | % | $ | 43,325 | 6.00 | % | $ | 57,767 | 8.00 | % | |||||||||||||||||||||||
Common Equity Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 99,269 | 13.75 | % | $ | 32,494 | 4.50 | % | $ | 46,936 | 6.50 | % | |||||||||||||||||||||||
Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Average Assets) | $ | 99,269 | 10.79 | % | $ | 36,816 | 4.00 | % | $ | 46,020 | 5.00 | % |
Actual | Required for Capital Adequacy Purposes | To be Well Capitalized Under Prompt Corrective Action Regulations | |||||||||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||||||||
Total Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 106,002 | 21.25 | % | $ | 39,909 | 8.00 | % | $ | 49,886 | 10.00 | % | |||||||||||||||||||||||
Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 99,656 | 19.98 | % | $ | 29,932 | 6.00 | % | $ | 39,909 | 8.00 | % | |||||||||||||||||||||||
Common Equity Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 99,656 | 19.98 | % | $ | 22,449 | 4.50 | % | $ | 32,426 | 6.50 | % | |||||||||||||||||||||||
Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Average Assets) | $ | 99,656 | 12.22 | % | $ | 32,619 | 4.00 | % | $ | 40,774 | 5.00 | % |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Net gain realized on sale of residential loans held for sale | $ | 19,838 | $ | 89,578 | |||||||
Net change in fair value recognized on residential loans held for sale | (3,781) | (4,934) | |||||||||
Net change in fair value recognized on interest rate lock commitments | (1,437) | (6,194) | |||||||||
Net change in fair value recognized on mandatory and best efforts forward sales contracts | 12,620 | 7,229 | |||||||||
Mortgage banking fees | 4,162 | 9,864 | |||||||||
Residential loan fee income from discontinued operations | $ | 31,402 | $ | 95,543 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2022 | December 31, 2021 | ||||||||||
Mandatory forward sales contracts | $ | — | $ | (78) | |||||||
Best efforts forward sales contracts | — | 27 | |||||||||
Interest rate lock commitments | — | 1,412 |
December 31, 2022 | December 31, 2021 | ||||||||||||||||||||||
Notional Amount | Fair Value | Notional Amount | Fair Value | ||||||||||||||||||||
Included in other assets from discontinued operations: | |||||||||||||||||||||||
Interest rate lock commitments | $ | — | $ | — | $ | 103,572 | $ | 1,435 | |||||||||||||||
Mandatory forward sales contracts | — | — | 60,000 | 88 | |||||||||||||||||||
Best efforts forward sales contracts | 221 | — | 7,375 | 27 | |||||||||||||||||||
Included in other liabilities from discontinued operations: | |||||||||||||||||||||||
Interest rate lock commitments | — | — | 4,550 | 23 | |||||||||||||||||||
Mandatory forward sales contracts | — | — | 82,500 | 166 |
2022 | 2021 | ||||||||||
Balance at January 1 | $ | 7,314 | $ | 10,028 | |||||||
New loans | 576 | 347 | |||||||||
Repayments | (638) | (3,061) | |||||||||
Effect of changes in composition of related parties | (1,603) | — | |||||||||
Balance at December 31 | $ | 5,649 | $ | 7,314 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2022 | December 31, 2021 | ||||||||||
Unfunded loan commitments | $ | 23,512 | $ | 18,567 | |||||||
Unused lines of credit | 134,366 | 52,076 | |||||||||
Standby letters of credit | 244 | 68 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Basic: | |||||||||||
Income from continuing operations | $ | 5,478 | $ | 9,029 | |||||||
Income (loss) from discontinued operations | (5,827) | 15,589 | |||||||||
Net income (loss) | (349) | 24,618 | |||||||||
Less: Preferred stock dividends | 832 | 1,005 | |||||||||
Net income available to (loss attributable to) common shareholders | $ | (1,181) | $ | 23,613 | |||||||
Weighted average common shares outstanding | 4,020,933 | 3,802,935 | |||||||||
Basic earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.16 | $ | 2.11 | |||||||
Discontinued operations | (1.45) | 4.10 | |||||||||
Total | $ | (0.29) | $ | 6.21 | |||||||
Diluted: | |||||||||||
Income from continuing operations | $ | 5,478 | $ | 9,029 | |||||||
Income (loss) from discontinued operations | (5,827) | 15,589 | |||||||||
Net income (loss) | (349) | 24,618 | |||||||||
Less: Preferred stock dividends | 832 | 1,005 | |||||||||
Add: Series B preferred stock dividends | 257 | 429 | |||||||||
Net income available to (loss attributable to) common shareholders | $ | (924) | $ | 24,042 | |||||||
Weighted average common shares outstanding for basic earnings per common share | 4,020,933 | 3,802,935 | |||||||||
Add: Dilutive effects of conversion of Series B preferred stock to common stock | 155,692 | 156,363 | |||||||||
Add: Dilutive effects of assumed exercises of stock options and warrants | 44,000 | 111,905 | |||||||||
Average shares and dilutive potential common shares | 4,220,625 | 4,071,203 | |||||||||
Diluted earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.16 | $ | 2.08 | |||||||
Discontinued operations | (1.38) | 3.83 | |||||||||
Total | $ | (0.22) | $ | 5.91 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BALANCE SHEETS - PARENT COMPANY | |||||||||||
December 31, | |||||||||||
2022 | 2021 | ||||||||||
Assets: | |||||||||||
Cash on deposit with subsidiary | $ | 559 | $ | 2,551 | |||||||
Loans to bank subsidiary | 52 | — | |||||||||
Loans held for investment, at amortized cost | 36 | 36 | |||||||||
Investment in subsidiary | 100,225 | 103,481 | |||||||||
Other assets | 146 | 158 | |||||||||
Total Assets | $ | 101,018 | $ | 106,226 | |||||||
Liabilities: | |||||||||||
Subordinated debentures | $ | 5,992 | $ | 5,985 | |||||||
Notes payable | 2,844 | 3,299 | |||||||||
Accrued interest payable | 14 | 8 | |||||||||
Accrued expenses and other liabilities | 284 | 644 | |||||||||
Total liabilities | 9,134 | 9,936 | |||||||||
Stockholders' equity: | |||||||||||
Preferred stock, Series A; no par value, 10,000 shares authorized, 6,395 shares issued and outstanding; aggregate liquidation preference of $6,395 | 6,161 | 6,161 | |||||||||
Preferred stock, Series B; no par value, 20,000 shares authorized, 3,210 shares issued and outstanding; aggregate liquidation preference of $3,210 | 3,123 | 3,123 | |||||||||
Common stock and additional paid-in capital; no par value, 15,000,000 shares authorized, 4,042,474 and 3,981,117 shares issued and outstanding | 53,023 | 51,496 | |||||||||
Accumulated other comprehensive loss, net | (3,724) | (420) | |||||||||
Unearned compensation | (178) | (17) | |||||||||
Retained earnings | 33,479 | 35,947 | |||||||||
Total stockholders' equity | 91,884 | 96,290 | |||||||||
Total liabilities and stockholders' equity | $ | 101,018 | $ | 106,226 |
STATEMENTS OF INCOME - PARENT COMPANY | |||||||||||
For the Years Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Income: | |||||||||||
Dividend and interest income from bank subsidiary | $ | 1,764 | $ | 1,000 | |||||||
Expense: | |||||||||||
Interest expense | 430 | 567 | |||||||||
Other expenses | 1,436 | 1,279 | |||||||||
Total expense | 1,866 | 1,846 | |||||||||
Loss before taxes and equity in earnings of subsidiary | (102) | (846) | |||||||||
Income tax benefits | (435) | (434) | |||||||||
Income (loss) before equity in earnings of subsidiary | 333 | (412) | |||||||||
Equity in undistributed earnings of subsidiary | (682) | 25,030 | |||||||||
Net income (loss) | $ | (349) | $ | 24,618 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
STATEMENTS OF CASH FLOWS - PARENT COMPANY | |||||||||||
For the Year Ended December 31, | |||||||||||
2022 | 2021 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | $ | (349) | $ | 24,618 | |||||||
Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||||||||
Equity in earnings from subsidiary | 682 | (25,030) | |||||||||
Amortization of debt issuance costs | 7 | 105 | |||||||||
Stock based compensation expense | — | 51 | |||||||||
Change in other assets | 12 | (105) | |||||||||
Change in other liabilities and accrued interest payable | (237) | 459 | |||||||||
Net cash from operating activities | 115 | 98 | |||||||||
Cash flows from investing activities: | |||||||||||
Loan origination and payments, net | — | 27 | |||||||||
Net cash from investing activities | — | 27 | |||||||||
Cash flows from financing activities: | |||||||||||
Net increase of loans to bank subsidiary | (52) | — | |||||||||
Payments on notes payable | (455) | (455) | |||||||||
Proceeds from issuance of subordinated debt, net of costs | — | 5,932 | |||||||||
Redemption of subordinated debt | — | (6,000) | |||||||||
Proceeds from issuance of preferred stock, net | — | 727 | |||||||||
Proceeds from sale of common stock, net | 509 | 1,850 | |||||||||
Share buyback - redeemed stock | (49) | — | |||||||||
ESOP contribution | 71 | 366 | |||||||||
Unearned ESOP shares allocation | (15) | (371) | |||||||||
Dividends paid on common stock | (1,287) | (1,056) | |||||||||
Dividends paid on preferred stock | (832) | (1,005) | |||||||||
Net cash from financing activities | (2,110) | (12) | |||||||||
Net change in cash | (1,995) | 113 | |||||||||
Cash at beginning of year | 2,551 | 2,438 | |||||||||
Cash at end of year | $ | 556 | $ | 2,551 | |||||||
Supplemental noncash disclosures | |||||||||||
Conversion of Series B preferred stock to common stock | $ | — | $ | 6,120 | |||||||
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Number of securities to be issued upon exercise of outstanding options, warrants and rights (a) | Weighted average exercise price of outstanding options, warrants and rights (b) | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) | ||||||||||||||||||
Equity compensation plans approved by security holders | 405,688 | $ | 15.67 | 124,109 | ||||||||||||||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||||||||||
Total | 405,688 | $ | 15.67 | 124,109 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Exhibit Number | Exhibit Name | |||||||
*3.1 | ||||||||
*3.2 | ||||||||
*3.3 | ||||||||
*4.1 | ||||||||
*4.2 | ||||||||
*4.3 | ||||||||
*10.1 | ||||||||
*10.2 | ||||||||
10.3 | ||||||||
10.4 | ||||||||
10.5 | ||||||||
10.6 | ||||||||
10.7 | ||||||||
*10.8 | ||||||||
*10.9 | ||||||||
*10.10 | ||||||||
*10.11 | ||||||||
*10.12 | ||||||||
*10.13 | ||||||||
14.1 | ||||||||
21.1 | ||||||||
23.1 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
32.2 | ||||||||
101 | Financial information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, formatted in iXBRL interactive data files pursuant to Rule 405 of Regulation S-T: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Shareholders’ Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to the Consolidated Financial Statements – filed herewith. | |||||||
104 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BAYFIRST FINANCIAL CORP. | ||||||||
Date: | March 27, 2023 | |||||||
By: | /s/ Anthony N. Leo | |||||||
Anthony N. Leo | ||||||||
Chief Executive Officer (principal executive officer) | ||||||||
Date: | March 27, 2023 | |||||||
By: | /s/ Robin L. Oliver | |||||||
Robin L. Oliver | ||||||||
Chief Financial Officer and Chief Operating Officer (principal financial officer) |
Signature | Title | Date | ||||||||||||
/s/ Derek S. Berset Derek S. Berset | Director | 3/27/2023 | ||||||||||||
/s/ Mark S. Berset Mark S. Berset | Director | 3/27/2023 | ||||||||||||
/s/ Dennis R. DeLoach, III Dennis R. DeLoach, III | Director | 3/27/2023 | ||||||||||||
/s/ Alexander Harris Alexander Harris | Director | 3/27/2023 | ||||||||||||
/s/ Tarek Helal Tarek Helal | Director | 3/27/2023 | ||||||||||||
/s/ Anthony N. Leo Anthony N. Leo | Chief Executive Officer and Director (Principal Executive Officer) | 3/27/2023 | ||||||||||||
/s/ Robin L. Oliver Robin L. Oliver | Chief Financial Officer and Chief Operating Officer (Principal Financial and Accounting Officer) | 3/27/2023 | ||||||||||||
/s/ Christos Politis, M.D. Christos Politis, M.D. | Director | 3/27/2023 | ||||||||||||
/s/ Anthony Saravanos Anthony Saravanos | Director | 3/27/2023 | ||||||||||||
/s/ Bradly W. Spoor Bradly W. Spoor | Director | 3/27/2023 | ||||||||||||
/s/ Sheryl WuDunn Sheryl WuDunn | Director | 3/27/2023 | ||||||||||||
/s/ Thomas G. Zernick Thomas G. Zernick | President and Director | 3/27/2023 | ||||||||||||
/s/ Barbara Zipperian Barbara Zipperian | Director | 3/27/2023 |
No. of Shares | Vesting Date | ||||
Participant Name: | ___________________ | ||||
Company: | BayFirst Financial Corp. | ||||
Notice: | A summary of the terms of your grant of Restricted Shares is set out in this notice (the “Grant Notice”) but subject always to the terms of the BayFirst Financial Corp. 2017 Equity Incentive Plan (the “Plan”) and the Restricted Stock Award Agreement (the “Award Agreement”). In the event of any inconsistency between the terms of this Grant Notice, the terms of the Plan and the Award Agreement, the terms of the Plan and the Award Agreement shall prevail. | ||||
Type of Award: | Restricted Stock Award | ||||
Stock: | Shares of common stock, par value $1.00 per share, of the Company | ||||
Number of Shares of Stock Subject to Grant: | _________ shares | ||||
Grant Date: | _________ | ||||
Vesting Schedule: | Restricted Shares granted will vest (i.e., restrictions shall lapse) in accordance with the following schedule, provided that you have provided continuous employment to the Company or any Participating Employer through each such vesting date: | ||||
Date | Date No. of Shares | ||||
_________ _________ | |||||
_________ _________ | |||||
_________ _________ | |||||
_________ _________ | |||||
_________ _________ | |||||
In the event of a Change of Control, all unvested Restricted Shares will automatically vest in full immediately prior to the consummation of the Change of Control. | |||||
[Include, if applicable: In addition, [vesting schedule and terms as determined by the Company] upon your attainment of Normal Retirement Age. Normal Retirement Age shall be [ ].] | |||||
Performance Goal: | In addition, the Restricted Shares granted will not vest until [insert performance vesting condition, if applicable]. | ||||
Acceptance: | You acknowledge receipt of, and understand and agree to, this Grant Notice, the Award Agreement and the Plan. You further acknowledge that as of the Grant Date, this Grant Notice, the Award Agreement and the Plan set forth the entire understanding between you and the Company or any Participating Employer regarding the Restricted Shares and supersede all prior oral and written Award Agreements on the subject. |
Participant Name: | _________ | ||||
Company: | BayFirst Financial Corp. | ||||
Notice: | A summary of the terms of your grant of Restricted Stock Unit (RSU) Award is set out in this notice (the “Grant Notice”) but subject always to the terms of the BayFirst Financial Corp. 2017 Equity Incentive Plan (the “Plan”) and the Restricted Stock Unit Award Agreement (the “Award Agreement”). In the event of any inconsistency between the terms of this Grant Notice, the terms of the Plan and the Award Agreement, the terms of the Plan and the Award Agreement shall prevail. | ||||
Type of Award: | Restricted Stock Unit Award (as defined in the Plan and meaning the right granted to the Participant to receive one share of Stock for each RSU at the end of the specified Vesting Period) | ||||
Stock: | Shares of voting common stock, par value $1.00 per share, of the Company. | ||||
Number of RSU Units Subject to Grant: | _________ | ||||
Grant Date: | _________ | ||||
Vesting Schedule: | Restricted Stock Units (RSUs) granted will vest (i.e., shares will be delivered) in accordance with the following schedule, provided that you have provided continuous employment to the Company or any Participating Employer through each such vesting date, except as otherwise forth below: | ||||
In the event of a Change of Control after the Date of Grant and prior to the end of the Performance Period, all unvested RSUs will automatically vest in full immediately prior to the consummation of the Change of Control. | |||||
[Include, if applicable: In addition, [vesting schedule and terms as determined by the Company] upon your attainment of Normal Retirement Age. Normal Retirement Age shall be [ ].] | |||||
[Vesting is accelerated to 100% upon the Participant's death or Permanent and Total Disability while a Participant during the Performance Period.] | |||||
Performance Goal: | In addition, the RSUs granted will not vest until [insert performance vesting condition, if applicable]. | ||||
Delivery of Shares: | Upon vesting, the applicable shares of Stock, subject to required tax withholding, shall be transferred by the Company to the Participant's estate within thirty (30) days of the vesting date. | ||||
Withholding: | The Company and the Participant will comply with all federal and state laws and regulations respecting the required withholding, deposit and payment of any income, employment or other taxes relating to the Grant. A portion of the Stock subject to each RSU may be withheld to cover required taxes, and the net number of shares of Stock will be paid to the Participant. | ||||
Acceptance: | You acknowledge receipt of, and understand and agree to, this Grant Notice, the Award Agreement and the Plan. You further acknowledge that as of the Grant Date, this Grant Notice, the Award Agreement and the Plan set forth the entire understanding between you and the Company or any Participating Employer regarding the RSUs and supersede all prior oral and written Award Agreements on the subject. |