x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the fiscal year ended December 31, 2023 | |||||
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 |
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes No x | ||
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes Nox | ||
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports); and (2) has been subject to such filing requirements for the past 90 days. Yes x No o | ||
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o | ||
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one): |
Large accelerated filer | o | Accelerated filer | o | |||||||||||
Non-accelerated filer | x | Smaller reporting company | x | |||||||||||
Emerging growth company | x |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ | ||
Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C.7262(b)) by the registered public accounting firm that prepared or issued its audit report.☐ | ||
If securities are registered pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing reflect the correction of an error to previously issued financial statements.☐ | ||
Indicate by check mark whether any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐ | ||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No ☒ | ||
The aggregate market value of the voting and non-voting common stock held by non-affiliates of the Registrant, computed by reference to the $17.40 per share selling price of the common stock on June 30, 2022 was $57,243,887 | ||
The registrant had outstanding 4,134,964 shares of common stock as of March 18, 2024. |
Page | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 1B. | ||||||||
Item 1C. | ||||||||
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. | ||||||||
ACL: Allowance for Credit Losses | FDIA: Federal Deposit Insurance Act | ||||
AFS: Available for Sale | FDIC: Federal Deposit Insurance Corporation | ||||
AIO: Architecture, Infrastructure, and Operations | FFIEC: Federal Financial Institutions Examination Council | ||||
ALCO: Asset-Liability Committee | FHLB: Federal Home Loan Bank | ||||
ALLL: Allowance for Loan Losses | FNBB: First National Bankers Bank | ||||
AOCI: Accumulated Other Comprehensive Income | FOMC: Federal Open Market Committee | ||||
ASC: FASB Accounting Standards Codification | FRB: Federal Reserve Bank | ||||
ASU: FASB Accounting Standards Update | FVO: Fair Value Option | ||||
BHCA: Bank Holding Company Act of 1956, as amended | GAAP: Generally Accepted Accounting Principles | ||||
BOLI: Bank Owned Life Insurance | HFI: Held for Investment | ||||
BSA: Bank Secrecy Act of 1970 | HTM: Held to Maturity | ||||
CAA: Consolidated Appropriations Act | IRA: Individual Retirement Account | ||||
CARES Act: Coronavirus Aid, Relief, and Economic Security Act | ISO: Information Security Officer | ||||
CBLR: Community Bank Leverage Ratio | IT: Information Technology | ||||
CDARS: Certificate of Deposit Account Registry Services | JOBS Act: Jumpstart Our Business Startups Act of 2012 | ||||
CECL: Current Expected Credit Losses | LGD: Loss Given Default | ||||
CEO: Chief Executive Officer | LHFS: Loans Held for Sale | ||||
CET1: Common Equity Tier 1 Capital | MMDA: Money Market Deposit Account | ||||
CFPB: Consumer Financial Protection Bureau | NOW: Negotiable Order of Withdrawal | ||||
C&I: Commercial and Industrial | NSPP: Non-Qualified Stock Purchase Plan | ||||
CIK: Central Index Key | OCC: Office of the Comptroller of the Currency | ||||
COVID-19: Coronavirus Disease 2019 | OLC: Officer Loan Committee | ||||
CRO: Chief Risk Officer | OREO: Other Real Estate Owned | ||||
CTO: Chief Technology Officer | OTTI: Other-Than-Temporary Impairment | ||||
DCLC: Directors’ Credit and Loan Committee | PCAOB: Public Company Accounting Oversight Board | ||||
DEI: Diversity, Equity, and Inclusion | PD: Probability of Default | ||||
Dodd-Frank Act: Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 | PPP: Paycheck Protection Program | ||||
DRIP: Dividend Reinvestment Plan | PPPLF: Paycheck Protection Program Liquidity Facility | ||||
EGC: Emerging Growth Company | QIB: Qualified Institutional Buyer | ||||
EPS: Earnings per Share | ROU: Right of Use | ||||
Equity Plan: The Amended and Restated 2017 Equity Incentive Plan | SBA: Small Business Administration | ||||
ESG: Environmental, Social, and Governance | SEC: U.S. Securities and Exchange Commission | ||||
ESOP: Employee Stock Ownership Plan | SOFR: Secured Overnight Financing Rate | ||||
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 | ||||
FBCA: Florida Business Corporation Act | WARM: Weighted Average Remaining Life |
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 | |||||||||||||||||
5600 Bee Ridge Road Sarasota, FL 34233 | Banking Center | Own | 2023 | |||||||||||||||||
1782 Dr. Martin Luther King Way Sarasota, FL 34240 | Banking Center | Own | 2023 | |||||||||||||||||
2075 S. Tamiami Trail Sarasota, FL 34239 | Banking Center | Own | 2024 |
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, 2023 | — | $ | — | 900 | $ | 987,178 | ||||||||||||||||||||
November 1-30, 2023 | — | — | 900 | $ | 987,178 | |||||||||||||||||||||
December 1-31, 2023 | — | — | 900 | $ | 987,178 | |||||||||||||||||||||
Total | — | $ | — |
As of and for the Three Months Ended | As of and for the Year Ended | ||||||||||||||||||||||||||||
(Dollars in thousands, except for share data) | 12/31/2023 | 9/30/2023 | 12/31/2022 | 12/31/2023 | 12/31/2022 | ||||||||||||||||||||||||
Income Statement Data: | |||||||||||||||||||||||||||||
Net interest income | $ | 8,877 | $ | 8,393 | $ | 8,574 | $ | 36,431 | $ | 30,000 | |||||||||||||||||||
Provision for credit losses(1) | 2,737 | 3,001 | 700 | 10,445 | (700) | ||||||||||||||||||||||||
Noninterest income | 14,691 | 14,679 | 8,404 | 49,755 | 31,550 | ||||||||||||||||||||||||
Noninterest expense | 18,466 | 17,427 | 13,493 | 67,707 | 55,212 | ||||||||||||||||||||||||
Income tax expense | 704 | 674 | 672 | 2,119 | 1,560 | ||||||||||||||||||||||||
Net income from continuing operations | 1,661 | 1,970 | 2,113 | 5,915 | 5,478 | ||||||||||||||||||||||||
Net loss from discontinued operations | (6) | (47) | (791) | (213) | (5,827) | ||||||||||||||||||||||||
Net income (loss) | 1,655 | 1,923 | 1,322 | 5,702 | (349) | ||||||||||||||||||||||||
Preferred stock dividends | 341 | 208 | 208 | 965 | 832 | ||||||||||||||||||||||||
Net income available to (loss attributable to) common shareholders | $ | 1,314 | $ | 1,715 | $ | 1,114 | $ | 4,737 | $ | (1,181) | |||||||||||||||||||
Balance Sheet Data: | |||||||||||||||||||||||||||||
Average loans HFI, excluding PPP loans | $ | 900,289 | $ | 841,920 | $ | 703,193 | $ | 829,012 | $ | 608,563 | |||||||||||||||||||
Average loans HFI at amortized cost, excluding PPP loans | 812,446 | 773,749 | 677,172 | 754,612 | 580,308 | ||||||||||||||||||||||||
Average total assets | 1,108,550 | 1,088,517 | 925,194 | 1,058,124 | 904,546 | ||||||||||||||||||||||||
Average common shareholders’ equity | 82,574 | 81,067 | 80,158 | 80,718 | 82,589 | ||||||||||||||||||||||||
Total loans HFI | 915,726 | 878,447 | 728,652 | 915,726 | 728,652 | ||||||||||||||||||||||||
Total loans HFI, excluding PPP loans | 912,524 | 863,203 | 709,479 | 912,524 | 709,479 | ||||||||||||||||||||||||
Total loans HFI, excluding government guaranteed loan balances | 698,106 | 687,141 | 569,892 | 698,106 | 569,892 | ||||||||||||||||||||||||
Allowance for credit losses(1) | 13,497 | 13,365 | 9,046 | 13,497 | 9,046 | ||||||||||||||||||||||||
Total assets | 1,117,766 | 1,133,979 | 938,895 | 1,117,766 | 938,895 | ||||||||||||||||||||||||
Common shareholders’ equity | 84,656 | 82,725 | 82,279 | 84,656 | 82,279 | ||||||||||||||||||||||||
Per Share Data: | |||||||||||||||||||||||||||||
Basic earnings (loss) per common share | $ | 0.32 | $ | 0.42 | $ | 0.28 | $ | 1.16 | $ | (0.29) | |||||||||||||||||||
Diluted earnings (loss) per common share | $ | 0.32 | $ | 0.41 | $ | 0.28 | $ | 1.12 | $ | (0.22) | |||||||||||||||||||
Dividends per common share | $ | 0.08 | $ | 0.08 | $ | 0.08 | $ | 0.32 | $ | 0.32 | |||||||||||||||||||
Book value per common share | $ | 20.60 | $ | 20.12 | $ | 20.35 | $ | 20.60 | $ | 20.35 | |||||||||||||||||||
Tangible book value per common share(2) | $ | 20.60 | $ | 20.12 | $ | 20.35 | $ | 20.60 | $ | 20.35 | |||||||||||||||||||
Performance Ratios: | |||||||||||||||||||||||||||||
Return on average assets(3) | 0.60 | % | 0.71 | % | 0.57 | % | 0.54 | % | (0.04) | % | |||||||||||||||||||
Return on average common equity(3) | 6.37 | % | 8.46 | % | 5.56 | % | 5.87 | % | (1.43) | % | |||||||||||||||||||
Net interest margin(3) | 3.48 | % | 3.36 | % | 4.19 | % | 3.78 | % | 3.97 | % | |||||||||||||||||||
Dividend payout ratio | 25.03 | % | 19.15 | % | 28.99 | % | 27.70 | % | (108.95) | % | |||||||||||||||||||
Asset Quality Data: | |||||||||||||||||||||||||||||
Net charge-offs | $ | 2,612 | $ | 2,234 | $ | 1,393 | $ | 8,987 | $ | 3,706 | |||||||||||||||||||
Net charge-offs/average loans HFI at amortized cost, excluding PPP(3) | 1.29 | % | 1.15 | % | 0.82 | % | 1.19 | % | 0.64 | % | |||||||||||||||||||
Nonperforming loans(4) | $ | 9,688 | $ | 9,518 | $ | 10,468 | $ | 9,688 | $ | 10,468 | |||||||||||||||||||
Nonperforming loans (excluding government guaranteed balance)(4) | $ | 8,264 | $ | 7,997 | $ | 3,671 | $ | 8,264 | $ | 3,671 | |||||||||||||||||||
Nonperforming loans/total loans HFI(4) | 1.18 | % | 1.20 | % | 1.49 | % | 1.18 | % | 1.49 | % |
As of and for the Three Months Ended | As of and for the Year Ended | ||||||||||||||||||||||||||||
(Dollars in thousands, except for share data) | 12/31/2023 | 9/30/2023 | 12/31/2022 | 12/31/2023 | 12/31/2022 | ||||||||||||||||||||||||
Nonperforming loans (excluding gov’t guaranteed balance)/total loans HFI(4) | 1.00 | % | 1.01 | % | 0.52 | % | 1.00 | % | 0.52 | % | |||||||||||||||||||
ACL/Total loans HFI at amortized cost(1) | 1.64 | % | 1.68 | % | 1.29 | % | 1.64 | % | 1.29 | % | |||||||||||||||||||
ACL/Total loans HFI at amortized cost, excluding PPP loans(1) | 1.64 | % | 1.72 | % | 1.33 | % | 1.64 | % | 1.33 | % | |||||||||||||||||||
Other Data: | |||||||||||||||||||||||||||||
Full-time equivalent employees | 305 | 307 | 291 | 305 | 291 | ||||||||||||||||||||||||
Banking centers | 11 | 10 | 8 | 11 | 8 | ||||||||||||||||||||||||
(1) Prior to January 1, 2023, the incurred loss methodology was used to estimate credit losses. Beginning with that date, credit losses are estimated using the CECL methodology. | |||||||||||||||||||||||||||||
(2) See section entitled "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" below for a reconciliation to most comparable GAAP equivalent. | |||||||||||||||||||||||||||||
(3) Annualized | |||||||||||||||||||||||||||||
(4) Excludes loans accounted for at fair value |
For the Year Ended December 31, | |||||||||||
(Dollars in thousands) | 2023 | 2022 | |||||||||
Noninterest income: | |||||||||||
Loan servicing income, net | $ | 2,826 | $ | 2,040 | |||||||
Gain on sale of government guaranteed loans, net | 24,553 | 21,720 | |||||||||
Service charges and fees | 1,721 | 1,306 | |||||||||
Government guaranteed loan fair value gain | 15,718 | 4,756 | |||||||||
Government guaranteed loan packaging fees | 3,664 | 774 | |||||||||
Other noninterest income | 1,273 | 954 | |||||||||
Total noninterest income | $ | 49,755 | $ | 31,550 |
For the Year Ended December 31, | |||||||||||
(Dollars in thousands) | 2023 | 2022 | |||||||||
Noninterest expense: | |||||||||||
Salaries and benefits | $ | 30,973 | $ | 27,422 | |||||||
Bonus, commissions, and incentives | 5,726 | 2,394 | |||||||||
Occupancy and equipment | 4,758 | 3,995 | |||||||||
Data processing | 5,611 | 4,828 | |||||||||
Marketing and business development | 3,336 | 2,660 | |||||||||
Professional services | 3,657 | 4,083 | |||||||||
Loan origination and collection | 7,425 | 3,711 | |||||||||
Employee recruiting and development | 2,177 | 2,230 | |||||||||
Regulatory assessments | 881 | 457 | |||||||||
Director compensation | 575 | 686 | |||||||||
Liability and fidelity bond insurance | 546 | 463 | |||||||||
ATM and interchange | 534 | 381 | |||||||||
Telecommunication | 387 | 367 | |||||||||
Other noninterest expense | 1,121 | 1,535 | |||||||||
Total noninterest expense | $ | 67,707 | $ | 55,212 |
(Dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||
Investment securities available for sale: | |||||||||||
Asset-backed securities | $ | 7,933 | $ | 9,605 | |||||||
Mortgage-backed securities: | |||||||||||
U.S. Government-sponsored enterprises | 3,236 | 3,440 | |||||||||
Collateralized mortgage obligations: | |||||||||||
U.S. Government-sponsored enterprises | 17,098 | 18,220 | |||||||||
Corporate bonds | 11,308 | 11,084 | |||||||||
Total investment securities available for sale | $ | 39,575 | $ | 42,349 |
(Dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||
Investment securities held to maturity: | |||||||||||
Mortgage-backed securities: | |||||||||||
U.S. Government-sponsored enterprises | $ | 1 | $ | 2 | |||||||
Corporate bonds | 2,500 | 5,000 | |||||||||
Total investment securities held to maturity | $ | 2,501 | $ | 5,002 |
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
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 | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 8,041 | 6.25 | % | |||||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | — | — | — | — | 3,842 | 1.58 | |||||||||||||||||||||||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | — | — | — | — | 20,382 | 1.82 | |||||||||||||||||||||||||||||||||||||||
Corporate bonds | — | — | 11,332 | 6.23 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
Total investment securities available for sale | $ | — | — | % | $ | 11,332 | 6.23 | % | $ | — | — | % | $ | 32,265 | 2.90 | % |
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, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
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 | $ | — | — | % | $ | — | — | % | $ | — | — | % | $ | 1 | 4.30 | % | |||||||||||||||||||||||||||||||
Corporate bonds | — | — | 1,500 | 4.38 | 1,000 | 4.38 | — | — | |||||||||||||||||||||||||||||||||||||||
Total investment securities held to maturity | $ | — | — | % | $ | 1,500 | 4.38 | % | $ | 1,000 | 4.38 | % | $ | 1 | 4.30 | % |
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 | 2.65 | % |
(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 | $ | 2,423 | $ | 906 | $ | 15,281 | $ | 245,978 | $ | 264,588 | |||||||||||||||||||
Commercial | 8,988 | 4,180 | 48,358 | 257,918 | 319,444 | ||||||||||||||||||||||||
Construction and land | 5,561 | 3,281 | 84 | 17,345 | 26,271 | ||||||||||||||||||||||||
Commercial and industrial | 9,872 | 22,832 | 210,868 | 9,477 | 253,049 | ||||||||||||||||||||||||
Commercial and industrial - PPP | 345 | 2,857 | — | — | 3,202 | ||||||||||||||||||||||||
Consumer and other | 1,618 | 28,624 | 13,469 | 5,461 | 49,172 | ||||||||||||||||||||||||
Total loans HFI | $ | 28,807 | $ | 62,680 | $ | 288,060 | $ | 536,179 | $ | 915,726 |
(Dollars in thousands) | Fixed Interest Rate | Adjustable Interest Rate | |||||||||
Real estate: | |||||||||||
Residential | $ | 62,109 | $ | 200,056 | |||||||
Commercial | 13,958 | 296,498 | |||||||||
Construction and land | — | 20,710 | |||||||||
Commercial and industrial | 7,980 | 235,197 | |||||||||
Commercial and industrial - PPP | 2,857 | — | |||||||||
Consumer and other | 28,477 | 19,077 | |||||||||
Total loans HFI | $ | 115,381 | $ | 771,538 |
(Dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||
Nonperforming loans (government guaranteed balances), at amortized cost, gross | $ | 1,424 | $ | 6,797 | |||||||
Nonperforming loans (unguaranteed balances), at amortized cost, gross | 8,264 | 3,671 | |||||||||
Total nonperforming loans, at amortized cost, gross | 9,688 | 10,468 | |||||||||
Nonperforming loans (government guaranteed balances), at fair value | — | — | |||||||||
Nonperforming loans (unguaranteed balances), at fair value | 648 | — | |||||||||
Total nonperforming loans, at fair value | 648 | — | |||||||||
OREO | — | 56 | |||||||||
Total nonperforming assets, gross | $ | 10,336 | $ | 10,524 | |||||||
Nonperforming loans as a percentage of total loans HFI(1) | 1.18 | % | 1.49 | % | |||||||
Nonperforming loans (excluding government guaranteed balances) to total loans HFI(1) | 1.00 | % | 0.52 | % | |||||||
Nonperforming assets as a percentage of total assets | 0.92 | % | 1.12 | % | |||||||
Nonperforming assets (excluding government guaranteed balances) to total assets | 0.74 | % | 0.40 | % | |||||||
ACL to nonperforming loans(1) | 139.32 | % | 86.42 | % | |||||||
ACL to nonperforming loans (excluding government guaranteed balances)(1) | 163.32 | % | 246.42 | % |
(Dollars in thousands) | At and for the Year Ended December 31, | ||||||||||
2023 | 2022 | ||||||||||
Allowance at beginning of period | $ | 9,046 | $ | 13,452 | |||||||
Impact of adopting ASC 326 | 3,107 | — | |||||||||
Charge-offs: | |||||||||||
Commercial real estate | (108) | (42) | |||||||||
Commercial and industrial | (6,240) | (3,632) | |||||||||
Commercial and industrial - PPP | (223) | — | |||||||||
Consumer and other | (3,280) | (669) | |||||||||
Total charge-offs | (9,851) | (4,343) | |||||||||
Recoveries: | |||||||||||
Commercial real estate | 87 | 80 | |||||||||
Commercial and industrial | 435 | 503 | |||||||||
Consumer and other | 334 | 54 | |||||||||
Total recoveries | 864 | 637 | |||||||||
Net charge-offs | (8,987) | (3,706) | |||||||||
Provision for credit losses | 10,331 | (700) | |||||||||
Allowance at end of period | $ | 13,497 | $ | 9,046 | |||||||
Net charge-offs to average loans HFI at amortized cost | 1.17 | % | 0.60 | % | |||||||
Allowance as a percent of total loans HFI at amortized cost | 1.64 | % | 1.29 | % | |||||||
Allowance as a percent of loans HFI at amortized cost, not including government guaranteed loans | 2.03 | % | 1.62 | % | |||||||
Allowance as a percent of nonperforming loans at amortized cost, gross | 139.32 | % | 86.42 | % | |||||||
Total loans HFI | $ | 915,726 | $ | 728,652 | |||||||
Average loans HFI at amortized cost | $ | 770,793 | $ | 620,267 | |||||||
Nonperforming loans (including government guaranteed balances) at amortized cost, gross | $ | 9,688 | $ | 10,468 | |||||||
Nonperforming loans (excluding government guaranteed balances) at amortized cost, gross | $ | 8,264 | $ | 3,671 | |||||||
Guaranteed balance of government guaranteed loans | $ | 217,620 | $ | 158,760 | |||||||
Year Ended December 31, 2023 | Year Ended December 31, 2022 | ||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Net (Charge-off) Recovery | Average Loans HFI at amortized cost | Net (Charge-off) Recovery Ratio | Net (Charge-off) Recovery | Average Loans HFI at amortized cost | Net (Charge-off) Recovery Ratio | |||||||||||||||||||||||||||||
Residential real estate | $ | 8 | $ | 218,727 | — | % | $ | — | $ | 120,287 | — | % | |||||||||||||||||||||||
Commercial real estate | (21) | 293,635 | (0.01) | 38 | 242,351 | 0.02 | |||||||||||||||||||||||||||||
Commercial and industrial | (5,805) | 203,305 | (2.86) | (3,129) | 152,094 | (2.06) | |||||||||||||||||||||||||||||
Commercial and industrial - PPP | (223) | 16,181 | (1.38) | — | 79,864 | — | |||||||||||||||||||||||||||||
Consumer and other | (2,946) | 38,945 | (7.56) | (615) | 25,671 | (2.40) | |||||||||||||||||||||||||||||
Total loans HFI, at amortized cost | $ | (8,987) | $ | 770,793 | (1.17) | % | $ | (3,706) | $ | 620,267 | (0.60) | % |
(Dollars in thousands) | At and for the Year Ended December 31, | |||||||||||||
Government Guaranteed, Excluding PPP | 2023 | 2022 | ||||||||||||
Number of loans originated | 2,817 | 1,364 | ||||||||||||
Amount of loans originated | $ | 547,469 | $ | 386,024 | ||||||||||
Average loan size originated | $ | 194 | $ | 283 | ||||||||||
Government guaranteed loan balances sold | $ | 437,935 | $ | 311,783 | ||||||||||
Government unguaranteed loan balances sold | $ | 13,669 | $ | 13,803 | ||||||||||
Total government guaranteed loans | $ | 395,877 | $ | 300,219 | ||||||||||
Government guaranteed loan balances | $ | 214,418 | $ | 139,587 | ||||||||||
Government unguaranteed loan balances | $ | 181,459 | $ | 160,632 | ||||||||||
Government guaranteed loans serviced for others | $ | 855,756 | $ | 660,600 |
December 31, | |||||||||||||||||||||||
2023 | 2022 | ||||||||||||||||||||||
(Dollars in thousands) | Amount | % of Total | Amount | % of Total | |||||||||||||||||||
Florida | $ | 123,418 | 31 | % | $ | 91,760 | 31 | % | |||||||||||||||
California | 45,661 | 12 | 35,365 | 12 | |||||||||||||||||||
Tennessee | 32,185 | 8 | 22,378 | 7 | |||||||||||||||||||
Texas | 24,861 | 6 | 19,598 | 7 | |||||||||||||||||||
All Other | 169,752 | 43 | 131,118 | 43 | |||||||||||||||||||
Total government guaranteed loans, excluding PPP loans | $ | 395,877 | 100 | % | $ | 300,219 | 100 | % |
(Dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||||||||||||||
Noninterest-bearing deposits | $ | 93,708 | 9.5 | % | $ | 93,235 | 11.8 | % | |||||||||||||||
Interest-bearing transaction accounts | 259,422 | 26.3 | 202,656 | 25.5 | |||||||||||||||||||
Money market accounts | 355,946 | 36.2 | 345,200 | 43.4 | |||||||||||||||||||
Savings | 17,054 | 1.7 | 17,853 | 2.2 | |||||||||||||||||||
Subtotal | 726,130 | 73.7 | 658,944 | 82.9 | |||||||||||||||||||
Total time deposits | 259,008 | 26.3 | 136,126 | 17.1 | |||||||||||||||||||
Total deposits | $ | 985,138 | 100.0 | % | $ | 795,070 | 100.0 | % |
(Dollars in thousands) | |||||
Three months or less | $ | 11,804 | |||
Over three months through six months | 15,724 | ||||
Over six months through 12 months | 32,385 | ||||
Over 12 months | 48,056 | ||||
Total | $ | 107,969 |
Actual | Minimum(1) | Well Capitalized(2) | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Amount | Percent | Amount | Percent | Amount | Percent | |||||||||||||||||||||||||||||
As of December 31, 2023 | |||||||||||||||||||||||||||||||||||
Total Capital (to risk-weighted assets) | $ | 114,256 | 13.03 | % | $ | 70,169 | 8.00 | % | $ | 87,711 | 10.00 | % | |||||||||||||||||||||||
Tier 1 Capital (to risk-weighted assets) | 103,274 | 11.77 | 52,627 | 6.00 | 70,169 | 8.00 | |||||||||||||||||||||||||||||
Common Equity Tier 1 Capital (to risk-weighted assets) | 103,274 | 11.77 | 39,470 | 4.50 | 57,012 | 6.50 | |||||||||||||||||||||||||||||
Tier 1 Capital (to total assets) | 103,274 | 9.38 | 44,024 | 4.00 | 55,030 | 5.00 | |||||||||||||||||||||||||||||
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 |
(Dollars in thousands) | December 31, 2023 | December 31, 2022 | |||||||||
Unfunded loan commitments | $ | 7,392 | $ | 23,512 | |||||||
Unused lines of credit | 178,440 | 134,366 | |||||||||
Standby letters of credit | 186 | 244 | |||||||||
Total | $ | 186,018 | $ | 158,122 |
Contractual Obligations as of December 31, 2023 | |||||||||||||||||||||||||||||
(Dollars in thousands) | Less than One Year | One to Three Years | Three to Five Years | Over Five Years | Total | ||||||||||||||||||||||||
Operating lease obligations | $ | 1,105 | $ | 1,861 | $ | 413 | $ | — | $ | 3,379 | |||||||||||||||||||
Short-term borrowings | 10,000 | — | — | — | 10,000 | ||||||||||||||||||||||||
Long-term borrowings | 456 | 912 | 912 | 109 | 2,389 | ||||||||||||||||||||||||
Subordinated notes | — | — | — | 5,949 | 5,949 | ||||||||||||||||||||||||
Time deposits | 173,887 | 84,552 | 569 | — | 259,008 | ||||||||||||||||||||||||
Total | $ | 185,448 | $ | 87,325 | $ | 1,894 | $ | 6,058 | $ | 280,725 | |||||||||||||||||||
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 | 456 | 912 | 912 | 564 | 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 |
December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||
Change in rates | Following 12 months | Following 24 months | Following 12 months | Following 24 months | |||||||||||||||||||
+400 basis points | 14.7 | % | 12.8 | % | 11.0 | % | 11.9 | % | |||||||||||||||
+300 basis points | 12.7 | 12.1 | 9.4 | 10.5 | |||||||||||||||||||
+200 basis points | 7.6 | 7.4 | 5.4 | 6.1 | |||||||||||||||||||
+100 basis points | 2.5 | 2.6 | 1.3 | 1.8 | |||||||||||||||||||
-100 basis points | (4.5) | (4.5) | (3.8) | (4.4) | |||||||||||||||||||
-200 basis points | (9.1) | (9.1) | (8.3) | (9.5) |
Change in rates | December 31, 2023 | December 31, 2022 | |||||||||
+400 basis points | (6.3) | % | (12.7) | % | |||||||
+300 basis points | (4.1) | (9.5) | |||||||||
+200 basis points | (3.3) | (7.0) | |||||||||
+100 basis points | (2.7) | (4.3) | |||||||||
-100 basis points | 0.2 | 2.6 | |||||||||
-200 basis points | (0.3) | 5.0 |
December 31, 2023 | December 31, 2022 | ||||||||||
ASSETS | |||||||||||
Cash and due from banks | $ | 4,099 | $ | 3,649 | |||||||
Interest-bearing deposits in banks | 54,286 | 62,397 | |||||||||
Cash and cash equivalents | 58,385 | 66,046 | |||||||||
Time deposits in banks | 4,646 | 4,881 | |||||||||
Investment securities available for sale, at fair value (amortized cost: $43,597 and $47,374 at December 31, 2023 and December 31, 2022, respectively) | 39,575 | 42,349 | |||||||||
Investment securities held to maturity, at amortized cost, net of allowance for credit losses of $17 and $0 (fair value: $2,263 and $4,755 at December 31, 2023 and December 31, 2022, respectively) | 2,484 | 5,002 | |||||||||
Nonmarketable equity securities | 4,770 | 4,037 | |||||||||
Government guaranteed loans HFI, at fair value | 91,508 | 27,078 | |||||||||
Loans HFI, at amortized cost, net of allowance for credit losses of $13,497 and $9,046 at December 31, 2023 and December 31, 2022, respectively | 810,721 | 692,528 | |||||||||
Accrued interest receivable | 7,130 | 4,452 | |||||||||
Premises and equipment, net | 38,874 | 35,440 | |||||||||
Loan servicing rights | 14,959 | 10,906 | |||||||||
Deferred income tax asset | — | 980 | |||||||||
Right-of-use operating lease assets | 2,416 | 3,177 | |||||||||
Bank owned life insurance | 25,800 | 25,159 | |||||||||
Other assets | 16,150 | 15,649 | |||||||||
Assets from discontinued operations | 348 | 1,211 | |||||||||
Total assets | $ | 1,117,766 | $ | 938,895 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
Liabilities: | |||||||||||
Noninterest-bearing deposits | $ | 93,708 | $ | 93,235 | |||||||
Interest-bearing transaction accounts | 259,422 | 202,656 | |||||||||
Savings and money market deposits | 373,000 | 363,053 | |||||||||
Time deposits | 259,008 | 136,126 | |||||||||
Total deposits | 985,138 | 795,070 | |||||||||
FRB and FHLB borrowings | 10,000 | 25,000 | |||||||||
Subordinated debentures | 5,949 | 5,992 | |||||||||
Notes payable | 2,389 | 2,844 | |||||||||
Accrued interest payable | 882 | 704 | |||||||||
Operating lease liabilities | 2,619 | 3,538 | |||||||||
Deferred income tax liabilities | 482 | — | |||||||||
Accrued expenses and other liabilities | 8,980 | 12,205 | |||||||||
Liabilities from discontinued operations | 620 | 1,658 | |||||||||
Total liabilities | 1,017,059 | 847,011 |
December 31, 2023 | December 31, 2022 | ||||||||||
Shareholders’ equity: | |||||||||||
Preferred stock, Series A; no par value, 10,000 shares authorized, 6,395 shares issued and outstanding at December 31, 2023 and December 31, 2022; 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, 2023 and December 31, 2022; aggregate liquidation preference of $3,210 | 3,123 | 3,123 | |||||||||
Preferred stock, Series C; no par value, 10,000 shares authorized, 6,446 shares issued and outstanding at December 31, 2023 and no shares issued and outstanding at December 31, 2022; aggregate liquidation preference of $6,446 at December 31, 2023 | 6,446 | — | |||||||||
Common stock and additional paid-in capital; no par value, 15,000,000 shares authorized, 4,110,470 and 4,042,474 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively | 54,521 | 53,023 | |||||||||
Accumulated other comprehensive loss, net | (2,981) | (3,724) | |||||||||
Unearned compensation | (958) | (178) | |||||||||
Retained earnings | 34,395 | 33,479 | |||||||||
Total shareholders’ equity | 100,707 | 91,884 | |||||||||
Total liabilities and shareholders’ equity | $ | 1,117,766 | $ | 938,895 |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF INCOME (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Interest income: | |||||||||||
Loans, including fees | $ | 63,189 | $ | 36,492 | |||||||
Interest-bearing deposits in banks and other | 5,328 | 2,074 | |||||||||
Total interest income | 68,517 | 38,566 | |||||||||
Interest expense: | |||||||||||
Deposits | 30,795 | 7,844 | |||||||||
Borrowings | 1,291 | 722 | |||||||||
Total interest expense | 32,086 | 8,566 | |||||||||
Net interest income | 36,431 | 30,000 | |||||||||
Provision for credit losses | 10,445 | (700) | |||||||||
Net interest income after provision for credit losses | 25,986 | 30,700 | |||||||||
Noninterest income: | |||||||||||
Loan servicing income, net | 2,826 | 2,040 | |||||||||
Gain on sale of government guaranteed loans, net | 24,553 | 21,720 | |||||||||
Service charges and fees | 1,721 | 1,306 | |||||||||
Government guaranteed loans fair value gain | 15,718 | 4,756 | |||||||||
Other noninterest income | 4,937 | 1,728 | |||||||||
Total noninterest income | 49,755 | 31,550 | |||||||||
Noninterest expense: | |||||||||||
Salaries and benefits | 30,973 | 27,422 | |||||||||
Bonus, commissions, and incentives | 5,726 | 2,394 | |||||||||
Occupancy and equipment | 4,758 | 3,995 | |||||||||
Data processing | 5,611 | 4,828 | |||||||||
Marketing and business development | 3,336 | 2,660 | |||||||||
Professional services | 3,657 | 4,083 | |||||||||
Loan origination and collection | 7,425 | 3,711 | |||||||||
Employee recruiting and development | 2,177 | 2,230 | |||||||||
Regulatory assessments | 881 | 457 | |||||||||
Other noninterest expense | 3,163 | 3,432 | |||||||||
Total noninterest expense | 67,707 | 55,212 | |||||||||
Income from continuing operations before income taxes | 8,034 | 7,038 | |||||||||
Income tax expense from continuing operations | 2,119 | 1,560 | |||||||||
Net income from continuing operations | 5,915 | 5,478 | |||||||||
Loss from discontinued operations before income taxes | (283) | (7,759) | |||||||||
Income tax benefit from discontinued operations | (70) | (1,932) | |||||||||
Net loss from discontinued operations | (213) | (5,827) | |||||||||
Net income (loss) | 5,702 | (349) | |||||||||
Preferred stock dividends | 965 | 832 | |||||||||
Net income available to (loss attributable to) common shareholders | $ | 4,737 | $ | (1,181) | |||||||
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Basic earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.21 | $ | 1.16 | |||||||
Discontinued operations | (0.05) | (1.45) | |||||||||
Total basic earnings (loss) per common share | $ | 1.16 | $ | (0.29) | |||||||
Diluted earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.17 | $ | 1.16 | |||||||
Discontinued operations | (0.05) | (1.38) | |||||||||
Total diluted earnings (loss) per common share | $ | 1.12 | $ | (0.22) |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Dollars in thousands) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Net income (loss) | $ | 5,702 | $ | (349) | |||||||
Net unrealized gains (losses) on investment securities available for sale | 1,003 | (4,454) | |||||||||
Deferred income tax (expense) benefit | (260) | 1,150 | |||||||||
Other comprehensive income (loss), net | 743 | (3,304) | |||||||||
Comprehensive income (loss) | $ | 6,445 | $ | (3,653) |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Dollars in thousands, except per share data) |
Preferred Stock, Series A | Preferred Stock, Series B | Preferred Stock, Series C | Common Stock, Additional Paid-in Capital, and Unearned Compensation | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Total | |||||||||||||||||||||||||||||||||||
Balance at January 1, 2022 | $ | 6,161 | $ | 3,123 | $ | — | $ | 51,479 | $ | (420) | $ | 35,947 | $ | 96,290 | |||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (349) | (349) | ||||||||||||||||||||||||||||||||||
Issuance of common stock under: | |||||||||||||||||||||||||||||||||||||||||
Non-qualified stock purchase plan | — | — | — | 334 | — | — | 334 | ||||||||||||||||||||||||||||||||||
Dividend reinvestment plan | — | — | — | 252 | — | — | 252 | ||||||||||||||||||||||||||||||||||
Employee stock ownership plan | — | — | — | 71 | — | — | 71 | ||||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | — | (49) | — | — | (49) | ||||||||||||||||||||||||||||||||||
Issuance of common stock, net | — | — | — | 13 | — | — | 13 | ||||||||||||||||||||||||||||||||||
Reclassification of unearned ESOP shares allocation | — | — | — | (15) | — | — | (15) | ||||||||||||||||||||||||||||||||||
Stock-based awards - common stock: | |||||||||||||||||||||||||||||||||||||||||
Restricted stock expense, net of tax impact | — | — | — | 457 | — | — | 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 | $ | 6,161 | $ | 3,123 | $ | — | $ | 52,845 | $ | (3,724) | $ | 33,479 | $ | 91,884 | |||||||||||||||||||||||||||
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Dollars in thousands, except per share data) |
Preferred Stock, Series A | Preferred Stock, Series B | Preferred Stock, Series C | Common Stock, Additional Paid-in Capital, and Unearned Compensation | Accumulated Other Comprehensive Income (Loss) | Retained Earnings | Total | |||||||||||||||||||||||||||||||||||
Balance at January 1, 2023 | $ | 6,161 | $ | 3,123 | $ | — | $ | 52,845 | $ | (3,724) | $ | 33,479 | $ | 91,884 | |||||||||||||||||||||||||||
Net income | — | — | — | — | — | 5,702 | 5,702 | ||||||||||||||||||||||||||||||||||
— | — | — | — | — | (2,508) | (2,508) | |||||||||||||||||||||||||||||||||||
Issuance of common stock under: | |||||||||||||||||||||||||||||||||||||||||
Non-qualified stock purchase plan | — | — | — | 206 | — | — | 206 | ||||||||||||||||||||||||||||||||||
Dividend reinvestment plan | — | — | — | 159 | — | — | 159 | ||||||||||||||||||||||||||||||||||
Issuance of preferred stock, net | — | — | 6,446 | — | — | — | 6,446 | ||||||||||||||||||||||||||||||||||
Repurchase of common stock | — | — | — | (13) | — | — | (13) | ||||||||||||||||||||||||||||||||||
Exercise of stock options, net | — | — | — | (49) | — | — | (49) | ||||||||||||||||||||||||||||||||||
Unearned ESOP shares allocation | — | — | — | (189) | — | — | (189) | ||||||||||||||||||||||||||||||||||
Stock-based awards - common stock: | |||||||||||||||||||||||||||||||||||||||||
Restricted stock expense, net of tax impact | — | — | — | 496 | — | — | 496 | ||||||||||||||||||||||||||||||||||
Stock option expense | — | — | — | 108 | — | — | 108 | ||||||||||||||||||||||||||||||||||
Other comprehensive income, net | — | — | — | — | 743 | — | 743 | ||||||||||||||||||||||||||||||||||
Dividends declared on: | |||||||||||||||||||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | (965) | (965) | ||||||||||||||||||||||||||||||||||
Common stock ($0.32 per share) | — | — | — | — | — | (1,313) | (1,313) | ||||||||||||||||||||||||||||||||||
Balance at December 31, 2023 | $ | 6,161 | $ | 3,123 | $ | 6,446 | $ | 53,563 | $ | (2,981) | $ | 34,395 | $ | 100,707 |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income from continuing operations | $ | 5,915 | $ | 5,478 | |||||||
Net loss from discontinued operations | (213) | (5,827) | |||||||||
Net income (loss) | 5,702 | (349) | |||||||||
Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||||||||
Depreciation of fixed assets | 2,245 | 1,715 | |||||||||
Net securities premium amortization | 95 | 122 | |||||||||
Amortization of debt issuance costs | 7 | 7 | |||||||||
Amortization of premium on loans purchased, net | 591 | 199 | |||||||||
Provision for credit losses | 10,445 | (700) | |||||||||
Accretion of discount on unguaranteed loans | (2,993) | (2,665) | |||||||||
Deferred tax expense | 2,119 | 424 | |||||||||
Origination of government guaranteed loans held for sale | (4,276) | (2,018) | |||||||||
Proceeds from sales of government guaranteed loans held for sale | 484,021 | 354,105 | |||||||||
Net gains on sales of government guaranteed loans | (24,553) | (21,720) | |||||||||
Change in fair value of government guaranteed loans HFI, at fair value | (15,718) | (4,756) | |||||||||
Amortization of loan servicing rights | 4,507 | 3,258 | |||||||||
Net gain on sale of other real estate owned | (355) | — | |||||||||
Non-qualified stock purchase plan expense | 27 | 87 | |||||||||
Stock based compensation expense | 604 | 763 | |||||||||
Income from bank owned life insurance | (641) | (612) | |||||||||
Changes in: | |||||||||||
Accrued interest receivable | (2,678) | (920) | |||||||||
Other assets | 117 | (1,782) | |||||||||
Accrued interest payable | 178 | 378 | |||||||||
Other liabilities | (4,472) | 3,347 | |||||||||
Net cash provided by operating activities of continuing operations | 455,185 | 334,710 | |||||||||
Net cash provided by (used in) operating activities of discontinued operations | (388) | 105,541 | |||||||||
Net cash provided by operating activities | 454,797 | 440,251 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchase of investment securities available for sale | — | (20,326) | |||||||||
Principal payments on investment securities available for sale | 3,682 | 2,812 | |||||||||
Purchase of investment securities held to maturity | — | (3,568) | |||||||||
Principal payments on investment securities held to maturity | 1 | 50 | |||||||||
Call of investment securities held to maturity | 2,500 | — | |||||||||
Net purchase of nonmarketable equity securities | (733) | (1,210) | |||||||||
Purchase of time deposits in banks | (1,000) | (2,500) | |||||||||
Maturity of time deposits in banks | 1,235 | — | |||||||||
Purchase of government guaranteed and consumer loans | (111,842) | (53,845) | |||||||||
Loan (originations) and payments, net | (529,851) | (423,954) | |||||||||
Purchase of premises and equipment | (7,582) | (8,064) | |||||||||
Proceeds on sales of other real estate owned | 2,314 | — | |||||||||
Net cash used in investing activities | (641,276) | (510,605) |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS CONTINUED (Dollars in thousands) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Cash flows from financing activities: | |||||||||||
Net change in deposits | 190,068 | 73,385 | |||||||||
Net increase (decrease) in short-term borrowings | (15,000) | 25,000 | |||||||||
Payments on notes payable | (455) | (455) | |||||||||
Net repayments of PPP Liquidity Facility borrowings | — | (69,654) | |||||||||
Proceeds from issuance of preferred stock, net | 6,446 | — | |||||||||
Repayment of subordinated debt | (50) | — | |||||||||
Proceeds from issuance of common stock for benefit plans, net | 289 | 509 | |||||||||
Common share buyback - redeemed stock | (13) | (49) | |||||||||
ESOP contribution | — | 71 | |||||||||
Unearned ESOP shares | (189) | (15) | |||||||||
Dividends paid on common stock | (1,313) | (1,287) | |||||||||
Dividends paid on preferred stock | (965) | (832) | |||||||||
Net cash provided by financing activities | 178,818 | 26,673 | |||||||||
Net change in cash and cash equivalents | (7,661) | (43,681) | |||||||||
Cash and cash equivalents, beginning of period | 66,046 | 109,727 | |||||||||
Cash and cash equivalents, end of period | $ | 58,385 | $ | 66,046 | |||||||
Supplemental cash flow information | |||||||||||
Interest paid | $ | 31,908 | $ | 8,188 | |||||||
Income taxes paid | 97 | 248 | |||||||||
Supplemental noncash disclosures | |||||||||||
Impact to retained earnings from adoption of ASC 326, net of tax | (2,508) | — | |||||||||
Net change in unrealized holding losses on investment securities available for sale, net of tax effect | 743 | (3,304) | |||||||||
Transfer of available for sale debt securities to held to maturity securities at fair value | — | 1,500 | |||||||||
Transfer of government guaranteed loans HFI to loans HFS | 463,752 | 336,664 | |||||||||
Transfer of loans HFI to OREO | — | 53 | |||||||||
Transfer of premises and equipment to OREO | (1,903) | — | |||||||||
Recognition of right of use asset and operating lease liability | — | 627 | |||||||||
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
January 1, 2023 | December 31, 2022 | ||||||||||||||||
Allowance for credit losses | As Reported Under | Pre-ASC 326 | Impact of | ||||||||||||||
ASC 326 | Adoption | ASC 326 Adoption | |||||||||||||||
Assets | |||||||||||||||||
Investment securities HTM - corporate bonds | $ | 18 | $ | — | $ | 18 | |||||||||||
Loans HFI, at amortized cost | |||||||||||||||||
Real estate - residential | 2,210 | 731 | 1,479 | ||||||||||||||
Real estate - commercial | 1,569 | 956 | 613 | ||||||||||||||
Real estate - construction and land | 309 | 28 | 281 | ||||||||||||||
Commercial and industrial | 7,298 | 6,182 | 1,116 | ||||||||||||||
Consumer and other | 767 | 1,090 | (323) | ||||||||||||||
Unallocated | — | 59 | (59) | ||||||||||||||
Loans HFI, at amortized cost total | 12,153 | 9,046 | 3,107 | ||||||||||||||
Liabilities | |||||||||||||||||
Allowance for credit loss for unfunded commitments | 724 | 511 | 213 | ||||||||||||||
Total | $ | 12,877 | $ | 9,557 | $ | 3,320 |
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, 2023 | December 31, 2022 | ||||||||||
Assets | |||||||||||
Loans held for sale, at fair value | $ | — | $ | 449 | |||||||
Loan servicing rights | — | 201 | |||||||||
Right-of-use operating lease asset | 348 | 559 | |||||||||
Accrued interest receivable | — | 2 | |||||||||
Total assets | $ | 348 | $ | 1,211 | |||||||
Liabilities | |||||||||||
Operating lease liability | $ | 620 | $ | 1,189 | |||||||
Other liabilities | — | 469 | |||||||||
Total liabilities | $ | 620 | $ | 1,658 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Interest income | $ | 1 | $ | 2,747 | |||||||
Noninterest income | (2) | 31,442 | |||||||||
Total net revenue | (1) | 34,189 | |||||||||
Noninterest expense | 282 | 41,948 | |||||||||
Loss from discontinued operations before income taxes | (283) | (7,759) | |||||||||
Income tax benefit | (70) | (1,932) | |||||||||
Net loss from discontinued operations | $ | (213) | $ | (5,827) |
December 31, 2023 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||
Asset-backed securities | $ | 8,041 | $ | 6 | $ | (114) | $ | 7,933 | |||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | 3,842 | — | (606) | 3,236 | |||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||
U.S. Government-sponsored enterprises | 20,382 | — | (3,284) | 17,098 | |||||||||||||||||||
Corporate bonds | 11,332 | — | (24) | 11,308 | |||||||||||||||||||
Total investment securities available for sale | $ | 43,597 | $ | 6 | $ | (4,028) | $ | 39,575 |
December 31, 2023 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ACL | ||||||||||||||||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | $ | 1 | $ | — | $ | — | $ | 1 | $ | — | |||||||||||||||||||
Corporate bonds | 2,500 | — | (238) | 2,262 | 17 | ||||||||||||||||||||||||
Total investment securities held to maturity | $ | 2,501 | $ | — | $ | (238) | $ | 2,263 | $ | 17 |
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 |
December 31, 2022 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||||||||
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 |
Available for Sale | Held to Maturity | ||||||||||||||||||||||
Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||||||||||
One to five years | $ | 11,332 | $ | 11,308 | $ | 1,500 | $ | 1,440 | |||||||||||||||
Five to ten years | — | — | 1,000 | 822 | |||||||||||||||||||
Beyond ten years | 32,265 | 28,267 | 1 | 1 | |||||||||||||||||||
Total | $ | 43,597 | $ | 39,575 | $ | 2,501 | $ | 2,263 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
For the Year Ended | |||||
Corporate Bonds | December 31, 2023 | ||||
Balance at beginning of period | $ | — | |||
Impact of adopting ASC 326 | 18 | ||||
Provision for credit losses | (1) | ||||
Investment securities charge-offs/recoveries | — | ||||
Investment securities recoveries | — | ||||
Balance at end of period | $ | 17 |
Less than 12 Months | 12 Months or Longer | Total | |||||||||||||||||||||||||||||||||||||||
December 31, 2023 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Number of Securities | ||||||||||||||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||||||||||||||||||||
Asset-backed securities | $ | — | $ | — | $ | 5,967 | $ | (114) | $ | 5,967 | $ | (114) | 2 | ||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | 3,236 | (606) | 3,236 | (606) | 2 | ||||||||||||||||||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | 17,098 | (3,284) | 17,098 | (3,284) | 7 | ||||||||||||||||||||||||||||||||||
Corporate bonds | 11,308 | (24) | — | — | 11,308 | (24) | 5 | ||||||||||||||||||||||||||||||||||
Total investment securities available for sale | $ | 11,308 | $ | (24) | $ | 26,301 | $ | (4,004) | $ | 37,609 | $ | (4,028) | 16 | ||||||||||||||||||||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||||||||||||||||||||
Corporate bonds | $ | — | $ | — | $ | 2,262 | $ | (238) | $ | 2,262 | $ | (238) | 3 | ||||||||||||||||||||||||||||
Total investment securities held to maturity | $ | — | $ | — | $ | 2,262 | $ | (238) | $ | 2,262 | $ | (238) | 3 |
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 | Number of Securities | ||||||||||||||||||||||||||||||||||
Investment securities available for sale: | |||||||||||||||||||||||||||||||||||||||||
Asset-backed securities | $ | 2,156 | $ | (103) | $ | 7,449 | $ | (165) | $ | 9,605 | $ | (268) | 3 | ||||||||||||||||||||||||||||
Mortgage-backed securities: | |||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | — | — | 3,440 | (693) | 3,440 | (693) | 2 | ||||||||||||||||||||||||||||||||||
Collateralized mortgage obligations: | |||||||||||||||||||||||||||||||||||||||||
U.S. Government-sponsored enterprises | 4,188 | (383) | 14,103 | (3,428) | 18,291 | (3,811) | 7 | ||||||||||||||||||||||||||||||||||
Corporate bonds | 11,085 | (253) | — | — | 11,085 | (253) | 5 | ||||||||||||||||||||||||||||||||||
Total investment securities available for sale | $ | 17,429 | $ | (739) | $ | 24,992 | $ | (4,286) | $ | 42,421 | $ | (5,025) | 17 | ||||||||||||||||||||||||||||
Investment securities held to maturity: | |||||||||||||||||||||||||||||||||||||||||
Corporate bonds | $ | 4,982 | $ | (247) | $ | — | $ | — | $ | 4,982 | $ | (247) | 4 | ||||||||||||||||||||||||||||
Total investment securities held to maturity | $ | 4,982 | $ | (247) | $ | — | $ | — | $ | 4,982 | $ | (247) | 4 |
December 31, 2023 | December 31, 2022 | ||||||||||
Real estate: | |||||||||||
Residential | $ | 264,126 | $ | 202,329 | |||||||
Commercial | 293,595 | 231,281 | |||||||||
Construction and land | 26,272 | 9,320 | |||||||||
Commercial and industrial | 177,566 | 194,643 | |||||||||
Commercial and industrial - PPP | 3,202 | 19,293 | |||||||||
Consumer and other | 47,287 | 37,288 | |||||||||
Loans HFI, at amortized cost, gross | 812,048 | 694,154 | |||||||||
Deferred loan costs, net | 14,707 | 10,740 | |||||||||
Discount on government guaranteed loans sold(1) | (7,040) | (5,621) | |||||||||
Premium on loans purchased, net | 4,503 | 2,301 | |||||||||
Allowance for credit losses | (13,497) | (9,046) | |||||||||
Loans HFI, at amortized cost | $ | 810,721 | $ | 692,528 |
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(1) | Unallocated | Total | ||||||||||||||||||||||||||||||||||||||||
Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance | $ | 731 | $ | 956 | $ | 28 | $ | 6,182 | $ | — | $ | 1,090 | $ | 59 | $ | 9,046 | |||||||||||||||||||||||||||||||
Impact of adopting ASC 326 | 1,479 | 613 | 281 | 1,116 | — | (323) | (59) | 3,107 | |||||||||||||||||||||||||||||||||||||||
Charge-offs | — | (108) | — | (6,240) | (223) | (3,280) | — | (9,851) | |||||||||||||||||||||||||||||||||||||||
Recoveries | 8 | 87 | — | 435 | — | 334 | — | 864 | |||||||||||||||||||||||||||||||||||||||
Provision | (231) | 270 | 210 | 5,086 | 223 | 4,773 | — | 10,331 | |||||||||||||||||||||||||||||||||||||||
Ending Balance | $ | 1,987 | $ | 1,818 | $ | 519 | $ | 6,579 | $ | — | $ | 2,594 | $ | — | $ | 13,497 | |||||||||||||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
Beginning Balance | $ | 1,437 | $ | 2,349 | $ | 241 | $ | 9,202 | $ | — | $ | 154 | $ | 69 | $ | 13,452 | |||||||||||||||||||||||||||||||
Impact of adopting ASC 326 | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||
(1) During the fourth quarter of 2023, the ACL by loan segment was analyzed and further segmented within the model to better capture the credit risk in the underlying portfolios and refinements were made to certain quantitative and qualitative loss assumptions as warranted. As a result of these refinements, the ACL for the Consumer and Other loan segment was increased reflecting the continued higher credit risk and recent credit loss history experienced related to the unsecured consumer loan portfolio acquired from and serviced by a third-party originator. |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
For the Year Ended | |||||
December 31, 2023 | |||||
Balance at beginning of period | $ | 511 | |||
Impact of adopting ASC 326 | 213 | ||||
Provision for credit losses | 115 | ||||
Unfunded commitments charge-offs | — | ||||
Unfunded commitments recoveries | — | ||||
Balance at end of period | $ | 839 |
December 31, 2023 | Nonaccrual with no ACL(1) | Nonaccrual with ACL(1) | Loans Past Due Over 89 Days Still Accruing(1) | |||||||||||||||||
Real estate - residential | $ | — | $ | 4,654 | $ | 583 | ||||||||||||||
Real estate - commercial | — | 1,159 | — | |||||||||||||||||
Commercial and industrial | — | 1,587 | — | |||||||||||||||||
Consumer and other | — | — | 282 | |||||||||||||||||
Total | $ | — | $ | 7,400 | $ | 865 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2022 | Nonaccrual(1) | Loans Past Due Over 89 Days Still Accruing(1) | ||||||||||||
Real estate - commercial | $ | 1,563 | $ | — | ||||||||||
Commercial and industrial | 1,854 | — | ||||||||||||
Consumer and other | — | 254 | ||||||||||||
Total | $ | 3,417 | $ | 254 |
Type of Collateral | ACL | |||||||||||||
Business Assets | ||||||||||||||
Commercial and industrial | $ | 390 | $ | 255 | ||||||||||
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 | $ | 719 | $ | — | $ | 719 | $ | 201,610 | $ | 202,329 | |||||||||||||||||||
Real estate - commercial | 586 | 639 | 1,225 | 230,056 | 231,281 | ||||||||||||||||||||||||
Real estate - construction and land | — | — | — | 9,320 | 9,320 | ||||||||||||||||||||||||
Commercial and industrial | 1,927 | 1,760 | 3,687 | 190,956 | 194,643 | ||||||||||||||||||||||||
Commercial and industrial - PPP | — | — | — | 19,293 | 19,293 | ||||||||||||||||||||||||
Consumer and other | 669 | 254 | 923 | 36,365 | 37,288 | ||||||||||||||||||||||||
Total | $ | 3,901 | $ | 2,653 | $ | 6,554 | $ | 687,600 | $ | 694,154 | |||||||||||||||||||
(1) $1,803 of balances 30-89 days past due and $4,288 of balances greater than 89 days past due are reported as Loans Not Past Due as a result of the government guarantee, and $3,675 of past due 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. |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Revolving | Revolving | ||||||||||||||||||||||||||||||||||||||||
Loans | Loans | ||||||||||||||||||||||||||||||||||||||||
Term Loans Amortized Cost Basis by Origination Year | Amortized | Converted | |||||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | Prior | Cost Basis | to Term | Total | |||||||||||||||||||||||||||||||||||
Real estate - commercial | |||||||||||||||||||||||||||||||||||||||||
Risk Rating | |||||||||||||||||||||||||||||||||||||||||
Pass | $ | 94,092 | $ | 79,712 | $ | 50,985 | $ | 64,648 | $ | 2,439 | $ | — | $ | 291,876 | |||||||||||||||||||||||||||
Special mention | — | 482 | 78 | — | — | — | 560 | ||||||||||||||||||||||||||||||||||
Substandard | — | 195 | 31 | 933 | — | — | 1,159 | ||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Total real estate - commercial loans, at amortized cost, gross | $ | 94,092 | $ | 80,389 | $ | 51,094 | $ | 65,581 | $ | 2,439 | $ | — | $ | 293,595 | |||||||||||||||||||||||||||
Gross write offs | $ | — | $ | 101 | $ | — | $ | 7 | $ | — | $ | — | $ | 108 | |||||||||||||||||||||||||||
Real estate - construction and land | |||||||||||||||||||||||||||||||||||||||||
Risk Rating | |||||||||||||||||||||||||||||||||||||||||
Pass | $ | 11,366 | $ | 12,755 | $ | 2,151 | $ | — | $ | — | $ | — | $ | 26,272 | |||||||||||||||||||||||||||
Special mention | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Total real estate - construction and land loans, at amortized cost, gross | $ | 11,366 | $ | 12,755 | $ | 2,151 | $ | — | $ | — | $ | — | $ | 26,272 | |||||||||||||||||||||||||||
Gross write offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||
Commercial and industrial | |||||||||||||||||||||||||||||||||||||||||
Risk Rating | |||||||||||||||||||||||||||||||||||||||||
Pass | $ | 51,212 | $ | 45,325 | $ | 13,807 | $ | 54,003 | $ | 10,750 | $ | — | $ | 175,097 | |||||||||||||||||||||||||||
Special mention | — | 150 | 43 | 671 | — | — | 864 | ||||||||||||||||||||||||||||||||||
Substandard | — | 1,004 | 14 | 587 | — | — | 1,605 | ||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Total commercial and industrial loans, at amortized cost, gross | $ | 51,212 | $ | 46,479 | $ | 13,864 | $ | 55,261 | $ | 10,750 | $ | — | $ | 177,566 | |||||||||||||||||||||||||||
Gross write offs | $ | 325 | $ | 1,543 | $ | 259 | $ | 4,113 | $ | — | $ | — | $ | 6,240 | |||||||||||||||||||||||||||
Commercial and industrial - PPP | |||||||||||||||||||||||||||||||||||||||||
Risk Rating | |||||||||||||||||||||||||||||||||||||||||
Pass | $ | — | $ | — | $ | 135 | $ | 3,067 | $ | — | $ | — | $ | 3,202 | |||||||||||||||||||||||||||
Special mention | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Substandard | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | — |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Revolving | Revolving | ||||||||||||||||||||||||||||||||||||||||
Loans | Loans | ||||||||||||||||||||||||||||||||||||||||
Term Loans Amortized Cost Basis by Origination Year | Amortized | Converted | |||||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | Prior | Cost Basis | to Term | Total | |||||||||||||||||||||||||||||||||||
Total commercial and industrial - PPP loans, at amortized cost, gross | $ | — | $ | — | $ | 135 | $ | 3,067 | $ | — | $ | — | $ | 3,202 | |||||||||||||||||||||||||||
Gross write offs | $ | — | $ | — | $ | — | $ | 223 | $ | — | $ | — | $ | 223 |
Revolving | Revolving | ||||||||||||||||||||||||||||||||||||||||
Loans | Loans | ||||||||||||||||||||||||||||||||||||||||
Term Loans Amortized Cost Basis by Origination Year | Amortized | Converted | |||||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2021 | Prior | Cost Basis | to Term | Total | |||||||||||||||||||||||||||||||||||
Real estate - residential | |||||||||||||||||||||||||||||||||||||||||
Payment Performance | |||||||||||||||||||||||||||||||||||||||||
Performing | $ | 31,377 | $ | 83,951 | $ | 24,524 | $ | 19,709 | $ | 99,328 | $ | — | $ | 258,889 | |||||||||||||||||||||||||||
Nonperforming | — | 1,197 | 286 | 2,951 | 803 | — | 5,237 | ||||||||||||||||||||||||||||||||||
Total real estate - residential loans, at amortized cost, gross | $ | 31,377 | $ | 85,148 | $ | 24,810 | $ | 22,660 | $ | 100,131 | $ | — | $ | 264,126 | |||||||||||||||||||||||||||
Gross write offs | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||
Consumer and other | |||||||||||||||||||||||||||||||||||||||||
Payment Performance | |||||||||||||||||||||||||||||||||||||||||
Performing | $ | 25,491 | $ | 19,390 | $ | 930 | $ | 204 | $ | 990 | $ | — | $ | 47,005 | |||||||||||||||||||||||||||
Nonperforming | — | 258 | 24 | — | — | — | 282 | ||||||||||||||||||||||||||||||||||
Total consumer and other loans, at amortized cost, gross | $ | 25,491 | $ | 19,648 | $ | 954 | $ | 204 | $ | 990 | $ | — | $ | 47,287 | |||||||||||||||||||||||||||
Gross write offs | $ | 79 | $ | 3,182 | $ | 11 | $ | 8 | $ | — | $ | — | $ | 3,280 |
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 HFI, at amortized cost, gross | $ | 687,769 | $ | 2,451 | $ | 3,934 | $ | — | $ | 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 | $ | — | $ | 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 HFI at amortized cost, gross | $ | 202,329 | $ | 231,281 | $ | 9,320 | $ | 194,643 | $ | 19,293 | $ | 37,288 | $ | — | $ | 694,154 |
Unpaid Principal Balance | Recorded Investment | Allowance for Credit 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 | — | 61 | — | — | |||||||||||||||||||||||||||||
Commercial and industrial | 1,854 | 1,854 | 949 | 1,726 | — | — | |||||||||||||||||||||||||||||
Subtotal | 1,928 | 1,928 | 949 | 1,787 | — | — | |||||||||||||||||||||||||||||
Total | $ | 3,417 | $ | 3,417 | $ | 949 | $ | 3,521 | $ | 15 | $ | 15 |
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 | $ | — | $ | 39,575 | $ | — | $ | 39,575 | |||||||||||||||
Government guaranteed loans HFI, at fair value | — | — | 91,508 | 91,508 | |||||||||||||||||||
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 | |||||||||||||||||||
Government guaranteed loans HFI, at fair value | — | — | 27,078 | 27,078 | |||||||||||||||||||
December 31, 2022 | |||||
Aggregate fair value | $ | 449 | |||
Contractual balance | 434 | ||||
Gain | $ | 15 |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Interest income | $ | 1 | $ | 2,747 | |||||||
Change in fair value | (15) | (3,781) | |||||||||
Total loss | $ | (14) | $ | (1,034) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Loans | Nonaccrual(1) | 90 Days or More Past Due(1) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Carrying Amount | Unpaid Principal Balance | Fair Value Gain (Loss) | Fair Value Carrying Amount | Unpaid Principal Balance | Fair Value Gain (Loss) | Fair Value Carrying Amount | Unpaid Principal Balance | Fair Value Gain (Loss) | |||||||||||||||||||||||||||||||||||||||||||||
Real estate - commercial | $ | 19,156 | $ | 19,219 | $ | 63 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||
Commercial and industrial | 68,777 | 72,289 | 3,512 | 585 | 485 | (100) | 182 | 162 | (20) | ||||||||||||||||||||||||||||||||||||||||||||
Total loans HFI, at fair value | $ | 87,933 | $ | 91,508 | $ | 3,575 | $ | 585 | $ | 485 | $ | (100) | $ | 182 | $ | 162 | $ | (20) |
December 31, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Total Loans | Nonaccrual(1) | 90 Days or More Past Due(1) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value Carrying Amount | Unpaid Principal Balance | Fair Value Gain (Loss) | Fair Value Carrying Amount | Unpaid Principal Balance | Fair Value Gain (Loss) | Fair Value Carrying Amount | Unpaid Principal Balance | Fair Value Gain (Loss) | |||||||||||||||||||||||||||||||||||||||||||||
Real estate - commercial | $ | 4,978 | $ | 4,919 | $ | (59) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||
Commercial and industrial | 21,223 | 22,159 | 936 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Total loans HFI, at fair value | $ | 26,201 | $ | 27,078 | $ | 877 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Interest income | $ | 5,254 | $ | 1,643 | |||||||
Change in fair value | 15,718 | 4,756 | |||||||||
Total gain | $ | 20,972 | $ | 6,399 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Balance of government guaranteed loans HFI at fair value, beginning of period | $ | 27,078 | $ | 9,614 | |||||||
New government guaranteed originations at fair value | 195,182 | 66,060 | |||||||||
Loans sold | (139,784) | (49,716) | |||||||||
Principal payments | (6,686) | (3,587) | |||||||||
Charge-offs | — | (49) | |||||||||
Total gains during the period | 15,718 | 4,756 | |||||||||
Balance of government guaranteed loans HFI at fair value, end of period | $ | 91,508 | $ | 27,078 |
Fair Value | Valuation Technique | Unobservable Inputs | Range (Weighted Average) | ||||||||||||||||||||
December 31, 2023 | |||||||||||||||||||||||
Government guaranteed loans HFI at fair value | $ | 91,508 | Discounted | Discount rate | 7.36%-10.86% (8.74%) | ||||||||||||||||||
cash flow | Conditional prepayment rate | 10.38%-15.69% (13.91%) | |||||||||||||||||||||
December 31, 2022 | |||||||||||||||||||||||
Government guaranteed loans HFI, at fair value | $ | 27,078 | Discounted | Discount rate | 5.50%-10.00% (8.00%) | ||||||||||||||||||
cash flow | Conditional prepayment rate | 8.66%-10.15% (8.95%) | |||||||||||||||||||||
Fair Value | Valuation Technique(s) | Significant Unobservable Input(s) | Discount % Amount | ||||||||||||||||||||
Individually evaluated loans | $ | 135 | 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) |
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% |
December 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||||
Level | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||
Cash and cash equivalents | 1 | $ | 58,385 | $ | 58,385 | $ | 66,046 | $ | 66,046 | ||||||||||||||||||||
Time deposits in banks | 2 | 4,646 | 4,561 | 4,881 | 4,714 | ||||||||||||||||||||||||
Investment securities held to maturity | 2 | 2,484 | 2,263 | 5,002 | 4,755 | ||||||||||||||||||||||||
Nonmarketable equity securities, at cost | 2 | 4,770 | 4,770 | 5,537 | 5,537 | ||||||||||||||||||||||||
Loans HFI, at amortized cost | 3 | 810,721 | 786,350 | 692,528 | 687,365 | ||||||||||||||||||||||||
Accrued interest receivable (1) | 2 | 7,130 | 7,130 | 4,454 | 4,454 | ||||||||||||||||||||||||
Government guaranteed loan servicing rights | 3 | 14,959 | 16,318 | 10,906 | 13,051 | ||||||||||||||||||||||||
Mortgage loan servicing rights(2) | 3 | — | — | 201 | 201 | ||||||||||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||
Noninterest-bearing deposits | 2 | $ | 93,708 | $ | 93,708 | $ | 93,235 | $ | 93,235 | ||||||||||||||||||||
Interest-bearing transaction accounts | 2 | 259,422 | 259,422 | 202,656 | 202,656 | ||||||||||||||||||||||||
Savings and money market deposits | 2 | 373,000 | 373,000 | 363,053 | 363,053 | ||||||||||||||||||||||||
Time deposits | 2 | 259,008 | 255,372 | 136,126 | 134,564 | ||||||||||||||||||||||||
FRB and FHLB borrowings | 2 | 10,000 | 10,000 | 25,000 | 25,000 | ||||||||||||||||||||||||
Subordinated debentures | 2 | 5,949 | 5,215 | 5,992 | 5,270 | ||||||||||||||||||||||||
Notes payable | 2 | 2,389 | 2,369 | 2,844 | 2,843 | ||||||||||||||||||||||||
Accrued interest payable | 2 | 882 | 882 | 704 | 704 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended | |||||||||||
December 31, 2023 | December 31, 2022 | ||||||||||
Beginning of period | $ | 10,906 | $ | 6,407 | |||||||
Additions | 8,560 | 7,757 | |||||||||
Amortization | (4,507) | (3,258) | |||||||||
End of period | $ | 14,959 | $ | 10,906 |
Year Ended | |||||||||||
December 31, 2023 | December 31, 2022 | ||||||||||
Gain on sale of guaranteed portion of government guaranteed loans | $ | 16,852 | $ | 14,512 | |||||||
Loss on sale of unguaranteed portion of government guaranteed loans | (759) | (411) | |||||||||
Costs recognized on sale of government guaranteed loans | (100) | (138) | |||||||||
Fair value of loan servicing rights created | 8,560 | 7,757 | |||||||||
Gain on sale of government guaranteed loans, net | $ | 24,553 | $ | 21,720 |
December 31, 2023 | December 31, 2022 | ||||||||||
Land and improvements | $ | 6,491 | $ | 4,488 | |||||||
Building and improvements | 22,557 | 13,131 | |||||||||
Leasehold improvements | 3,127 | 2,833 | |||||||||
Furniture, fixtures, and equipment | 7,205 | 6,520 | |||||||||
Fixed assets in process | 6,882 | 14,716 | |||||||||
Total premises and equipment | 46,262 | 41,688 | |||||||||
Accumulated depreciation and amortization | (7,388) | (6,248) | |||||||||
Net premises and equipment (1) | $ | 38,874 | $ | 35,440 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Operating lease cost | $ | 1,202 | $ | 1,497 | |||||||
Short-term lease cost | (88) | 419 | |||||||||
Total lease cost, net (1) | $ | 1,114 | $ | 1,916 |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Cash flows related to operating lease liabilities | $ | 1,149 | $ | 1,546 | |||||||
Right-of-use assets obtained in exchange for new operating lease liabilities | — | 627 |
2024 | $ | 1,105 | |||
2025 | 1,029 | ||||
2026 | 832 | ||||
2027 | 413 | ||||
2028 | — | ||||
Thereafter | — | ||||
Total undiscounted lease payments | $ | 3,379 | |||
Less: imputed interest | (140) | ||||
$ | 3,239 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2023 | December 31, 2022 | ||||||||||
Noninterest-bearing deposits | $ | 93,708 | $ | 93,235 | |||||||
Interest-bearing transaction accounts | 259,422 | 202,656 | |||||||||
Money market accounts | 355,946 | 345,200 | |||||||||
Savings | 17,054 | 17,853 | |||||||||
Subtotal | 726,130 | 658,944 | |||||||||
Total time deposits | 259,008 | 136,126 | |||||||||
Total deposits | $ | 985,138 | $ | 795,070 |
Year | |||||
2024 | $ | 173,887 | |||
2025 | 84,488 | ||||
2026 | 64 | ||||
2027 | 82 | ||||
2028 | 487 | ||||
Thereafter | — | ||||
Total | $ | 259,008 |
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, 2023 | 22,000 | $ | 21.52 | ||||||||
Granted | 46,175 | 18.30 | |||||||||
Vested | (13,935) | (20.01) | |||||||||
Forfeited | (2,045) | (19.41) | |||||||||
Nonvested at December 31, 2023 | 52,195 | $ | 18.75 |
Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term (in years) | Aggregate Intrinsic Value | ||||||||||||||||||||
Outstanding at January 1, 2023 | 405,688 | $ | 15.67 | ||||||||||||||||||||
Exercised | (30,375) | (15.71) | |||||||||||||||||||||
Forfeited | (8,280) | (15.46) | |||||||||||||||||||||
Outstanding at December 31, 2023 | 367,033 | $ | 15.68 | 5.67 | $ | — | |||||||||||||||||
Vested and exercisable at December 31, 2023 | 322,902 | $ | 15.79 | 5.53 | $ | — |
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) |
2023 | 2022 | ||||||||||
Current tax provision from continuing operations: | |||||||||||
Federal | $ | — | $ | 820 | |||||||
State | — | 316 | |||||||||
Total current tax provision from continuing operations | — | 1,136 | |||||||||
Deferred expense (benefit) from continuing operations: | |||||||||||
Federal | 1,758 | 430 | |||||||||
State | 361 | (6) | |||||||||
Total deferred expense from continuing operations | 2,119 | 424 | |||||||||
Income tax expense from continuing operations | 2,119 | 1,560 | |||||||||
Income tax benefit from discontinued operations | (70) | $ | (1,932) | ||||||||
Total | $ | 2,049 | $ | (372) |
2023 | 2022 | ||||||||||
Federal tax based on federal corporate statutory rate | $ | 1,698 | $ | 1,478 | |||||||
State tax, net of federal effect | 361 | 250 | |||||||||
Changes resulting from: | |||||||||||
BOLI income | (134) | (129) | |||||||||
Nondeductible Expenses | 141 | 111 | |||||||||
Other, net | 53 | (150) | |||||||||
Income tax expense from continuing operations | 2,119 | 1,560 | |||||||||
Income tax expense (benefit) from discontinued operations | (70) | (1,932) | |||||||||
Total income tax expense (benefit) | $ | 2,049 | $ | (372) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
2023 | 2022 | ||||||||||
Deferred tax assets: | |||||||||||
Allowance for credit losses | $ | 3,636 | $ | 2,379 | |||||||
Net operating loss carryforward | 2,161 | 2,577 | |||||||||
Deferred loan fees | 226 | 216 | |||||||||
Discount on loans sold | 643 | 826 | |||||||||
Unrealized loss on available for sale securities | 1,041 | 1,301 | |||||||||
Operating lease liabilities | 821 | 1,177 | |||||||||
Accrued bonuses | 393 | 256 | |||||||||
Other | 1,202 | 621 | |||||||||
Total gross deferred tax assets | 10,123 | 9,353 | |||||||||
Deferred tax liabilities: | |||||||||||
Fair value adjustments on HFI government guaranteed loans and HFS loans | (906) | (221) | |||||||||
Government guaranteed loan servicing rights | (3,794) | (2,764) | |||||||||
Deferred loan costs | (3,956) | (2,889) | |||||||||
Right-of-use operating lease assets | (701) | (930) | |||||||||
Depreciation | (1,248) | (1,516) | |||||||||
Other | — | (53) | |||||||||
Total gross deferred tax liabilities | (10,605) | (8,373) | |||||||||
Net deferred tax asset (liabilities) | $ | (482) | $ | 980 |
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) | $ | 114,256 | 13.03 | % | $ | 70,169 | 8.00 | % | $ | 87,711 | 10.00 | % | |||||||||||||||||||||||
Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 103,274 | 11.77 | % | $ | 52,627 | 6.00 | % | $ | 70,169 | 8.00 | % | |||||||||||||||||||||||
Common Equity Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Risk Weighted Assets) | $ | 103,274 | 11.77 | % | $ | 39,470 | 4.50 | % | $ | 57,012 | 6.50 | % | |||||||||||||||||||||||
Tier 1 Capital | |||||||||||||||||||||||||||||||||||
(to Average Assets) | $ | 103,274 | 9.38 | % | $ | 44,024 | 4.00 | % | $ | 55,030 | 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) | $ | 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 | % |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Net gain realized on sale of residential loans held for sale | $ | 13 | $ | 19,838 | |||||||
Net change in fair value recognized on residential loans held for sale | (15) | (3,781) | |||||||||
Net change in fair value recognized on interest rate lock commitments | — | (1,437) | |||||||||
Net change in fair value recognized on mandatory and best efforts forward sales contracts | — | 12,620 | |||||||||
Mortgage banking fees | — | 4,162 | |||||||||
Residential loan fee income from discontinued operations | $ | (2) | $ | 31,402 |
December 31, 2022 | |||||||||||
Notional Amount | Fair Value | ||||||||||
Included in other assets from discontinued operations: | |||||||||||
Best efforts forward sales contracts | $ | 221 | $ | — | |||||||
2023 | 2022 | ||||||||||
Balance at January 1 | $ | 5,649 | $ | 7,314 | |||||||
New loans | 38 | 576 | |||||||||
Repayments | (645) | (638) | |||||||||
Effect of changes in composition of related parties | — | (1,603) | |||||||||
Balance at December 31 | $ | 5,042 | $ | 5,649 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
December 31, 2023 | December 31, 2022 | ||||||||||
Unfunded loan commitments | $ | 7,392 | $ | 23,512 | |||||||
Unused lines of credit | 178,440 | 134,366 | |||||||||
Standby letters of credit | 186 | 244 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Basic: | |||||||||||
Income from continuing operations | $ | 5,915 | $ | 5,478 | |||||||
Loss from discontinued operations | (213) | (5,827) | |||||||||
Net income (loss) | 5,702 | (349) | |||||||||
Less: Preferred stock dividends | 965 | 832 | |||||||||
Net income available to (loss attributable to) common shareholders | $ | 4,737 | $ | (1,181) | |||||||
Weighted average common shares outstanding | 4,100,114 | 4,020,933 | |||||||||
Basic earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.21 | $ | 1.16 | |||||||
Discontinued operations | (0.05) | (1.45) | |||||||||
Total | $ | 1.16 | $ | (0.29) | |||||||
Diluted: | |||||||||||
Income from continuing operations | $ | 5,915 | $ | 5,478 | |||||||
Loss from discontinued operations | (213) | (5,827) | |||||||||
Net income (loss) | 5,702 | (349) | |||||||||
Less: Preferred stock dividends | 965 | 832 | |||||||||
Add: Series B preferred stock dividends | 389 | 257 | |||||||||
Net income available to (loss attributable to) common shareholders | $ | 5,126 | $ | (924) | |||||||
Weighted average common shares outstanding for basic earnings per common share | 4,100,114 | 4,020,933 | |||||||||
Add: Dilutive effects of conversion of Series B preferred stock to common stock | 481,099 | 155,692 | |||||||||
Add: Dilutive effects of assumed exercises of stock options and warrants | 604 | 44,000 | |||||||||
Average shares and dilutive potential common shares | 4,581,817 | 4,220,625 | |||||||||
Diluted earnings (loss) per common share: | |||||||||||
Continuing operations | $ | 1.17 | $ | 1.16 | |||||||
Discontinued operations | (0.05) | (1.38) | |||||||||
Total | $ | 1.12 | $ | (0.22) |
Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Common stock options | 372,892 | 1,500 | |||||||||
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
BALANCE SHEETS - PARENT COMPANY | |||||||||||
December 31, | |||||||||||
2023 | 2022 | ||||||||||
Assets: | |||||||||||
Cash on deposit with subsidiary | $ | 954 | $ | 559 | |||||||
Loans to bank subsidiary | 17 | 52 | |||||||||
Loans HFI, at amortized cost | — | 36 | |||||||||
Investment in subsidiary | 107,737 | 100,225 | |||||||||
Other assets | 911 | 146 | |||||||||
Total Assets | $ | 109,619 | $ | 101,018 | |||||||
Liabilities: | |||||||||||
Subordinated debentures | $ | 5,949 | $ | 5,992 | |||||||
Notes payable | 2,389 | 2,844 | |||||||||
Accrued interest payable | 13 | 14 | |||||||||
Accrued expenses and other liabilities | 561 | 284 | |||||||||
Total liabilities | 8,912 | 9,134 | |||||||||
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 | |||||||||
Preferred stock, Series C; no par value, 10,000 shares authorized, 6,446 shares issued and outstanding at December 31, 2023 and no shares issued and outstanding at December 31, 2022; aggregate liquidation preference of $6,446 at December 31, 2023 | 6,446 | — | |||||||||
Common stock and additional paid-in capital; no par value, 15,000,000 shares authorized, 4,110,470 and 4,042,474 shares issued and outstanding | 54,521 | 53,023 | |||||||||
Accumulated other comprehensive loss, net | (2,981) | (3,724) | |||||||||
Unearned compensation | (958) | (178) | |||||||||
Retained earnings | 34,395 | 33,479 | |||||||||
Total stockholders' equity | 100,707 | 91,884 | |||||||||
Total liabilities and stockholders' equity | $ | 109,619 | $ | 101,018 |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
STATEMENTS OF INCOME - PARENT COMPANY | |||||||||||
For the Year Ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Income: | |||||||||||
Dividend and interest income from bank subsidiary | $ | 2,525 | $ | 1,764 | |||||||
Expense: | |||||||||||
Interest expense | 496 | 430 | |||||||||
Other expenses | 993 | 1,436 | |||||||||
Total expense | 1,489 | 1,866 | |||||||||
Income (loss) before taxes and equity in earnings of subsidiary | 1,036 | (102) | |||||||||
Income tax benefits | (376) | (435) | |||||||||
Income before equity in earnings of subsidiary | 1,412 | 333 | |||||||||
Equity in undistributed earnings of subsidiary | 4,290 | (682) | |||||||||
Net income (loss) | $ | 5,702 | $ | (349) |
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, | |||||||||||
2023 | 2022 | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income (loss) | $ | 5,702 | $ | (349) | |||||||
Adjustments to reconcile net income (loss) to net cash from operating activities: | |||||||||||
Equity in earnings (loss) from subsidiary | (4,290) | 682 | |||||||||
Amortization of debt issuance costs | 7 | 7 | |||||||||
Change in other assets | (765) | 12 | |||||||||
Change in other liabilities and accrued interest payable | 255 | (234) | |||||||||
Net cash from operating activities | 909 | 118 | |||||||||
Cash flows from investing activities: | |||||||||||
Loan origination and payments, net | 36 | — | |||||||||
Capital infusion to subsidiaries | (4,335) | — | |||||||||
Net cash from investing activities | (4,299) | — | |||||||||
Cash flows from financing activities: | |||||||||||
Net increase of loans to bank subsidiary | 35 | (52) | |||||||||
Payments on notes payable | (455) | (455) | |||||||||
Repayment of subordinated debt | (50) | — | |||||||||
Proceeds from issuance of preferred stock, net | 6,446 | — | |||||||||
Proceeds from sale of common stock, net | 289 | 509 | |||||||||
Share buyback - redeemed stock | (13) | (49) | |||||||||
ESOP contribution | — | 71 | |||||||||
Unearned ESOP shares allocation | (189) | (15) | |||||||||
Dividends paid on common stock | (1,313) | (1,287) | |||||||||
Dividends paid on preferred stock | (965) | (832) | |||||||||
Net cash from financing activities | 3,785 | (2,110) | |||||||||
Net change in cash | 395 | (1,992) | |||||||||
Cash at beginning of year | 559 | 2,551 | |||||||||
Cash at end of year | $ | 954 | $ | 559 | |||||||
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 | 367,033 | $ | 15.68 | 98,459 | ||||||||||||||||
Equity compensation plans not approved by security holders | — | — | — | |||||||||||||||||
Total | 367,033 | $ | 15.68 | 98,459 |
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 | ||||||||
*4.4 | ||||||||
*10.1 | ||||||||
*10.2 | ||||||||
*10.3 | ||||||||
*10.4 | ||||||||
*10.5 | ||||||||
*10.6 | ||||||||
*10.7 | ||||||||
*10.8 | ||||||||
*10.9 | ||||||||
*10.10 | ||||||||
*10.11 | ||||||||
*10.12 | ||||||||
*14.1 | ||||||||
*21.1 | ||||||||
23.1 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
32.2 | ||||||||
97 | ||||||||
101 | Financial information from the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, 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 28, 2024 | |||||||
By: | /s/ Thomas G. Zernick | |||||||
Thomas G. Zernick | ||||||||
Chief Executive Officer (Principal Executive Officer) | ||||||||
Date: | March 28, 2024 | |||||||
By: | /s/ Scott J. McKim | |||||||
Scott J. McKim | ||||||||
Chief Financial Officer (Principal Financial Officer) |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Signature | Title | Date | ||||||||||||
/s/ Derek S. Berset Derek S. Berset | Director | 3/28/2024 | ||||||||||||
/s/ Mark S. Berset Mark S. Berset | Director | 3/28/2024 | ||||||||||||
/s/ Dennis R. DeLoach, III Dennis R. DeLoach, III | Director | 3/28/2024 | ||||||||||||
/s/ Alexander Harris Alexander Harris | Director | 3/28/2024 | ||||||||||||
/s/ Tarek Helal Tarek Helal | Director | 3/28/2024 | ||||||||||||
/s/ Anthony N. Leo Anthony N. Leo | Director | 3/28/2024 | ||||||||||||
/s/ Scott J. McKim Scott J. McKim | Chief Financial Officer (Principal Financial Officer) | 3/28/2024 | ||||||||||||
/s/ Christos Politis, M.D. Christos Politis, M.D. | Director | 3/28/2024 | ||||||||||||
/s/ Anthony Saravanos Anthony Saravanos | Director | 3/28/2024 | ||||||||||||
/s/ Bradly W. Spoor Bradly W. Spoor | Director | 3/28/2024 | ||||||||||||
/s/ Rhonda S. Tudor Rhonda S. Tudor | Chief Accounting Officer (Principal Accounting Officer) | 3/22/2024 | ||||||||||||
/s/ Sheryl WuDunn Sheryl WuDunn | Director | 3/28/2024 | ||||||||||||
/s/ Thomas G. Zernick Thomas G. Zernick | Chief Executive Officer and Director (Principal Executive Officer) | 3/28/2024 | ||||||||||||
/s/ Barbara Zipperian Barbara Zipperian | Director | 3/28/2024 |