BayFirst Financial Corp. Reports Third Quarter 2024 Results; Third Quarter Net Income Increased 31.3% Over Prior Quarter

GlobeNewswire Inc.

October 24, 2024 8:00PM GMT

ST. PETERSBURG, Fla., Oct. 24, 2024 (GLOBE NEWSWIRE) -- BayFirst Financial Corp. (NASDAQ: BAFN) (“BayFirst” or the “Company”), parent company of BayFirst National Bank (the “Bank”) today reported net income of $1.1 million, or $0.18 per diluted common share, for the third quarter of 2024, an increase of 31.3% compared to $0.9 million, or $0.12 per diluted common share, in the second quarter of 2024.

“The highlight of the third quarter of 2024 was the 31% increase in net income compared to the preceding quarter, led by increases in net interest income and higher gain on sale of government guaranteed loans,” stated Thomas G. Zernick, Chief Executive Officer. “Our Government Guaranteed Lending team had another good quarter, producing $94.4 million in new government guaranteed loans; however, this volume was below both the second quarter of 2024 and the third quarter of 2023. Our team is focused on meeting loan origination targets, while also adhering to prudently conservative credit quality metrics. The result of these efforts is better profitability reflected in lower net charge-offs, lower expenses compared to the third quarter last year, and faster revenue growth than expense growth compared to the second quarter of this year. While we made progress this quarter, we have much more work to do to improve profitability and consistently demonstrate high performing characteristics.”

“Our community bank business model, which includes serving individuals, families and small businesses, continues to build franchise value in our great community bank in Tampa Bay,” Zernick continued. “We were honored to be named the best bank in Florida in 2024 by Forbes Magazine which is a testament to our incredible customers and employees.”

Third Quarter 2024 Performance Review

  • The Company’s government guaranteed loan origination team originated $94.4 million in new government guaranteed loans during the third quarter of 2024, a slight decrease from $98.7 million of loans produced in the previous quarter, and a decrease from $155.9 million of loans produced during the third quarter of 2023. Demand was down in the third quarter for the Company's Bolt loan program, an SBA 7(a) loan product designed to expeditiously provide working capital loans of $150 thousand or less to businesses throughout the country while the Bank's Core SBA 7(a) loan program had $9 million of higher production in the third quarter compared to the second quarter and $5 million higher production compared to the third quarter of 2023. As we mentioned earlier this year, we have taken proactive steps to strengthen the credit characteristics of this business which has contributed to the decrease in origination of Bolt loans; however, the volume is still significant compared to the SBA 7(a) small loans originated by our peers. Since the launch in 2022, the Company has originated 5,231 Bolt loans totaling $676.6 million, of which 502 Bolt loans totaling $65.2 million were originated during the quarter.
  • Loans held for investment increased by $34.1 million, or 3.4%, during the third quarter of 2024 to $1.04 billion and increased $164.0 million, or 18.7%, over the past year. During the quarter, the Company originated $166.7 million of loans and sold $84.0 million of government guaranteed loan balances. The majority of the loan growth was to individuals and businesses across the Tampa Bay and Sarasota regions.
  • Deposits increased $69.8 million, or 6.7%, during the third quarter of 2024 and increased $94.4 million, or 9.3%, over the past year to $1.11 billion.
  • Book value and tangible book value at September 30, 2024 were $20.86 per common share, an increase from $20.54 at June 30, 2024.
  • Net interest margin decreased by 9 basis points to 3.34% in the third quarter of 2024, from 3.43% in the second quarter of 2024. The decrease was attributable to a one-time unamortized premium recognition related to a purchased USDA loan which prepaid during the quarter. Excluding this item, the net interest margin would have been down 1 basis point compared to the second quarter.

Results of Operations

Net Income

Net income was $1.1 million for the third quarter of 2024, compared to $0.9 million in the second quarter of 2024 and $1.9 million in the third quarter of 2023. The increase in net income for the third quarter of 2024 from the preceding quarter was primarily the result of an increase in net interest income of $0.3 million and an increase in gain on sale of government guaranteed loans of $0.5 million partially offset by an increase in noninterest expense of $0.5 million. The decrease in net income from the third quarter of 2023 was due to a decrease in government guaranteed loan fair value gains of $1.1 million and a decrease in gain on sale of government guaranteed loans of $1.0 million, partially offset by an increase in net interest income of $1.1 million and lower compensation expense of $0.3 million.

In the first nine months of 2024, net income was $2.8 million, a decrease from $4.0 million for the first nine months of 2023. The decrease was primarily due to higher provision for credit losses of $2.5 million, a decrease in government guaranteed fair value gains of $1.1 million, and higher noninterest expense of $2.2 million, partially offset by higher gain on sale of government guaranteed loans of $2.3 million and higher government guaranteed loan packaging fees of $1.3 million.

Net Interest Income and Net Interest Margin

Net interest income from continuing operations was $9.4 million in the third quarter of 2024, an increase from $9.2 million during the second quarter of 2024, and an increase from $8.4 million during the third quarter of 2023. The net interest margin decreased by 9 basis points to 3.34% in the third quarter of 2024, from 3.43% in the second quarter of 2024.

The increase in net interest income from continuing operations during the third quarter of 2024, as compared to the second quarter of 2024, was mainly due to an increase in loan interest income, including fees, of $1.0 million and a decrease in the interest cost on borrowings of $0.4 million, partially offset by higher interest cost on deposits of $1.2 million. The increase was partially offset by $0.3 million due to a one-time recognition of unamortized premium related to a purchased USDA government guaranteed loan which prepaid during the third quarter of 2024.

The increase in net interest income from continuing operations during the third quarter of 2024, as compared to the year ago quarter, was mainly due to an increase in interest income of $3.8 million, partially offset by higher interest expense on deposits.

Net interest income from continuing operations was $27.4 million in the first nine months of 2024, a decrease from $27.6 million in the first nine months of 2023. The decrease was mainly due to an increase in interest expense of $11.6 million, partially offset by an increase in interest income, including fees, of $11.4 million.

Noninterest Income

Noninterest income from continuing operations was $12.3 million for the third quarter of 2024, which was an increase from $11.7 million in the second quarter of 2024 and a decrease from $14.7 million in the third quarter of 2023. The increase in the third quarter of 2024, as compared to the second quarter of 2024, was primarily the result of an increase in gain on sale of government guaranteed loans of $0.5 million. The decrease in the third quarter of 2024, as compared to the third quarter of 2023, was the result of decreases in gain on sale of government guaranteed loans of $1.0 million, fair value gains on government guaranteed loans of $1.1 million, government guaranteed loan packaging fees of $0.3 million, and other noninterest income of $0.2 million.

Noninterest income from continuing operations was $38.2 million for the first nine months of 2024, which was an increase from $35.1 million for the first nine months of 2023. The increase was primarily the result of increases in gain on sale of government guaranteed loans of $2.3 million and government guaranteed loan packaging fees of $1.3 million, partially offset by a decrease in fair value gains on government guaranteed loans of $1.1 million.

Noninterest Expense

Noninterest expense from continuing operations was $17.1 million in the third quarter of 2024 compared to $16.6 million in the second quarter of 2024 and $17.4 million in the third quarter of 2023. The increase in the third quarter of 2024, as compared to the prior quarter, was primarily due to an increase in compensation expense of $0.5 million. The decrease in the third quarter of 2024, as compared to the third quarter of 2023, was primarily due to lower compensation expense of $0.3 million and lower marketing and business development expenses of $0.4 million, partially offset by higher data processing expenses of $0.3 million.

Noninterest expense from continuing operations was $51.4 million for the first nine months of 2024 compared to $49.2 million for the first nine months of 2023. The increase was the result of increases in data processing expense of $0.8 million, loan origination and collection expense of $0.9 million, professional services expenses of $0.5 million, and other noninterest expenses of $0.6 million. The increases were partially offset by a decrease in marketing and business development expenses of $1.0 million.

Balance Sheet

Assets

Total assets increased $27.2 million, or 2.2%, during the third quarter of 2024 to $1.25 billion, mainly due to an increase of $34.1 million in loans held for investment. Compared to the third quarter last year, total assets increased $111.1 million, or 9.8%, driven by growth of loans held for investment of $164.0 million, or 18.7%, offset by lower excess cash and cash equivalents of $48.2 million, or 42.8%, from the year ago quarter.

Loans

Loans held for investment increased $34.1 million, or 3.4%, during the third quarter of 2024 and $164.0 million, or 18.7%, over the past year to $1.04 billion, due to originations in both conventional community bank loans and government guaranteed loans, partially offset by government guaranteed loan sales.

Deposits

Deposits increased $69.8 million, or 6.7%, during the third quarter of 2024 and increased $94.4 million, or 9.3%, from the third quarter of 2023, ending the third quarter of 2024 at $1.11 billion. During the third quarter, there were increases in noninterest-bearing deposit account balances of $2.0 million, interest-bearing transaction account balances of $11.5 million, savings and money market deposit account balances of $35.0 million and time deposit balances of $21.4 million. The majority of the deposits are generated through the community bank. At September 30, 2024, approximately 78% of total deposits were insured by the FDIC. At times, the Bank has brokered time deposit and non-maturity deposit relationships available to diversify its funding sources. At September 30, 2024, June 30, 2024, and September 30, 2023, the Company had $76.9 million, $60.1 million, and $0.2 million, respectively, of brokered deposits.

Asset Quality

The Company recorded a provision for credit losses in the third quarter of $3.1 million, compared to provisions of $3.0 million for the second quarter of 2024 and $3.0 million during the third quarter of 2023.

The ratio of ACL to total loans held for investment at amortized cost was 1.48% at September 30, 2024, 1.50% as of June 30, 2024, and 1.68% as of September 30, 2023. The ratio of ACL to total loans held for investment at amortized cost, excluding government guaranteed loan balances, was 1.70% at September 30, 2024, 1.73% as of June 30, 2024, and 2.03% as of September 30, 2023.

Net charge-offs for the third quarter of 2024 were $2.8 million, which was a decrease from $3.3 million for the second quarter of 2024 and an increase from $2.2 million in the third quarter of 2023. Annualized net charge-offs as a percentage of average loans held for investment at amortized cost were 1.16% for the third quarter of 2024, compared to 1.45% in the second quarter of 2024 and 1.13% in the third quarter of 2023. Nonperforming assets to total assets were 1.38% as of September 30, 2024, compared to 1.28% as of June 30, 2024, and 0.88% as of September 30, 2023. Nonperforming assets, excluding government guaranteed loan balances, to total assets were 0.88% as of September 30, 2024, compared to 0.82% as of June 30, 2024, and 0.71% as of September 30, 2023. As we discussed last quarter, the Bank developed an express modification program for SBA 7(a) borrowers to help those borrowers who are challenged with larger payments in the higher interest rate environment compared to interest rates at the time the loans were originated. To date 400 SBA 7(a) borrowers have been offered loan modification options. These efforts have helped and are expected to continue to help reduce net charge-offs.

Capital

The Bank’s Tier 1 leverage ratio was 8.41% as of September 30, 2024, compared to 8.73% as of June 30, 2024, and 9.16% as of September 30, 2023. The CET 1 and Tier 1 capital ratio to risk-weighted assets were 10.14% as of September 30, 2024, compared to 10.54% as of June 30, 2024, and 12.21% as of September 30, 2023. The total capital to risk-weighted assets ratio was 11.39% as of September 30, 2024, compared to 11.79% as of June 30, 2024, and 13.47% as of September 30, 2023.

Liquidity

The Bank's overall liquidity position remains strong and stable with liquidity in excess of internal minimums as stated by policy and monitored by management and the Board. The on-balance sheet liquidity ratio at September 30, 2024 was 8.62%, as compared to 9.33% at December 31, 2023. The Bank has robust liquidity resources which include secured borrowings available from the Federal Home Loan Bank, the Federal Reserve, and lines of credit with other financial institutions. As of September 30, 2024, the Bank had $10.0 million of borrowings from the FHLB and no borrowings from the FRB or other financial institutions. This compares to $55.0 million and $10.0 million of borrowings from the FHLB and no borrowings from the FRB or other financial institutions at June 30, 2024 and December 31, 2023, respectively.

Recent Events

Fourth Quarter Common Stock Dividend. On October 22, 2024, BayFirst’s Board of Directors declared a fourth quarter 2024 cash dividend of $0.08 per common share. The dividend will be payable December 15, 2024 to common shareholders of record as of December 1, 2024. The Company has continuously paid quarterly common stock cash dividends since 2016.

Conference Call

BayFirst’s management team will host a conference call on Friday, October 25, 2024, at 9:00 a.m. ET to discuss its third quarter results. Interested investors may listen to the call live under the Investor Relations tab at www.bayfirstfinancial.com. Investment professionals are invited to dial (800) 549-8228 to participate in the call using Conference ID 30458. A replay of the call will be available for one year at www.bayfirstfinancial.com.

About BayFirst Financial Corp.

BayFirst Financial Corp. is a registered bank holding company based in St. Petersburg, Florida which commenced operations on September 1, 2000. Its primary source of income is derived from its wholly owned subsidiary, BayFirst National Bank, a national banking association which commenced business operations on February 12, 1999. The Bank currently operates twelve full-service banking offices throughout the Tampa Bay-Sarasota region and offers a broad range of commercial and consumer banking services to businesses and individuals. It was named the best bank in Florida in 2024, according to Forbes and was the 5th largest SBA 7(a) lender by number of units originated and 11th largest by dollar volume nationwide through the SBA's fiscal year ended September 30, 2024. Additionally, it was the 3rd largest SBA 7(a) lender in dollar volume in the 5 county Tampa Bay market for the SBA's 2024 fiscal year. As of September 30, 2024, BayFirst Financial Corp. had $1.25 billion in total assets.

Forward-Looking Statements

In addition to the historical information contained herein, this presentation includes "forward-looking statements" within the meaning of such term in the Private Securities Litigation Reform Act of 1995. These statements are subject to many risks and uncertainties, including, but not limited to, the effects of health crises, global military hostilities, weather events, or climate change, including their effects on the economic environment, our customers and our operations, as well as any changes to federal, state or local government laws, regulations or orders in connection with them; the ability of the Company to implement its strategy and expand its banking operations; changes in interest rates and other general economic, business and political conditions, including changes in the financial markets; changes in business plans as circumstances warrant; risks related to mergers and acquisitions; changes in benchmark interest rates used to price loans and deposits, changes in tax laws, regulations and guidance; and other risks detailed from time to time in filings made by the Company with the SEC, including, but not limited to those “Risk Factors” described in our most recent Form 10-K and Form 10-Q. Readers should note that the forward-looking statements included herein are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements.

 

 

BAYFIRST FINANCIAL CORP.
SELECTED FINANCIAL DATA (Unaudited)

 

 

 

At or for the three months ended

(Dollars in thousands, except for share data)

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

Balance sheet data:

 

 

 

 

 

 

 

 

 

Average loans held for investment at amortized cost

$

948,535

 

 

$

902,417

 

 

$

855,040

 

 

$

825,196

 

 

$

789,167

 

Average total assets

 

1,228,040

 

 

 

1,178,501

 

 

 

1,126,315

 

 

 

1,108,550

 

 

 

1,088,517

 

Average common shareholders’ equity

 

86,381

 

 

 

84,948

 

 

 

85,385

 

 

 

82,574

 

 

 

81,067

 

Total loans held for investment

 

1,042,445

 

 

 

1,008,314

 

 

 

934,868

 

 

 

915,726

 

 

 

878,447

 

Total loans held for investment, excl gov’t gtd loan balances

 

885,444

 

 

 

844,659

 

 

 

776,302

 

 

 

698,106

 

 

 

687,141

 

Allowance for credit losses

 

14,186

 

 

 

13,843

 

 

 

13,906

 

 

 

13,497

 

 

 

13,365

 

Total assets

 

1,245,099

 

 

 

1,217,869

 

 

 

1,144,194

 

 

 

1,117,766

 

 

 

1,133,979

 

Common shareholders’ equity

 

86,242

 

 

 

84,911

 

 

 

84,578

 

 

 

84,656

 

 

 

82,725

 

Share data:

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.18

 

 

$

0.12

 

 

$

0.11

 

 

$

0.32

 

 

$

0.42

 

Diluted earnings per common share

 

0.18

 

 

 

0.12

 

 

 

0.11

 

 

 

0.32

 

 

 

0.41

 

Dividends per common share

 

0.08

 

 

 

0.08

 

 

 

0.08

 

 

 

0.08

 

 

 

0.08

 

Book value per common share

 

20.86

 

 

 

20.54

 

 

 

20.45

 

 

 

20.60

 

 

 

20.12

 

Tangible book value per common share

(1)

 

20.86

 

 

 

20.54

 

 

 

20.45

 

 

 

20.60

 

 

 

20.12

 

Performance and capital ratios:

 

 

 

 

 

 

 

 

 

Return on average assets

(2)

 

0.37

%

 

 

0.29

%

 

 

0.29

%

 

 

0.60

%

 

 

0.71

%

Return on average common equity

(2)

 

3.48

%

 

 

2.26

%

 

 

2.06

%

 

 

6.37

%

 

 

8.46

%

Net interest margin

(2)

 

3.34

%

 

 

3.43

%

 

 

3.42

%

 

 

3.48

%

 

 

3.36

%

Dividend payout ratio

 

43.98

%

 

 

68.91

%

 

 

75.27

%

 

 

25.03

%

 

 

19.15

%

Asset quality ratios:

 

 

 

 

 

 

 

 

 

Net charge-offs

$

2,757

 

 

$

3,261

 

 

$

3,652

 

 

$

2,612

 

 

$

2,234

 

Net charge-offs/avg loans held for investment at amortized cost

(2)

 

1.16

%

 

 

1.45

%

 

 

1.71

%

 

 

1.27

%

 

 

1.13

%

Nonperforming loans

(3)

$

15,489

 

 

$

12,312

 

 

$

9,877

 

 

$

9,688

 

 

$

9,518

 

Nonperforming loans (excluding gov't gtd balance)

(3)

$

10,992

 

 

$

8,054

 

 

$

7,568

 

 

$

8,264

 

 

$

7,997

 

Nonperforming loans/total loans held for investment

(3)

 

1.62

%

 

 

1.34

%

 

 

1.15

%

 

 

1.18

%

 

 

1.20

%

Nonperforming loans (excl gov’t gtd balance)/total loans held for investment

(3)

 

1.15

%

 

 

0.87

%

 

 

0.88

%

 

 

1.00

%

 

 

1.01

%

ACL/Total loans held for investment at amortized cost

 

1.48

%

 

 

1.50

%

 

 

1.62

%

 

 

1.64

%

 

 

1.68

%

ACL/Total loans held for investment at amortized cost, excl government guaranteed loans

 

1.70

%

 

 

1.73

%

 

 

1.88

%

 

 

2.03

%

 

 

2.03

%

Other Data:

 

 

 

 

 

 

 

 

 

Full-time equivalent employees

 

295

 

 

 

302

 

 

 

313

 

 

 

305

 

 

 

307

 

Banking center offices

 

12

 

 

 

12

 

 

 

12

 

 

 

11

 

 

 

10

 

(1)

See section entitled "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" below for a reconciliation to most comparable GAAP equivalent.

(2)

Annualized

(3)

Excludes loans measured at fair value

 

 

 

 

 

 

 

 

 

 

GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures

Some of the financial measures included in this report are not measures of financial condition or performance recognized by GAAP. These non-GAAP financial measures include tangible common shareholders' equity and tangible book value per common share. Our management uses these non-GAAP financial measures in its analysis of our performance, and we believe that providing this information to financial analysts and investors allows them to evaluate capital adequacy.

The following presents these non-GAAP financial measures along with their most directly comparable financial measures calculated in accordance with GAAP:

Tangible Common Shareholders' Equity and Tangible Book Value Per Common Share (Unaudited)

 

As of

(Dollars in thousands, except for share data)

September 30,
2024

 

June 30, 2024

 

March 31,
2024

 

December 31,
2023

 

September 30,
2023

Total shareholders’ equity

$

102,293

 

 

$

100,962

 

 

$

100,629

 

 

$

100,707

 

 

$

94,165

 

Less: Preferred stock liquidation preference

 

(16,051

)

 

 

(16,051

)

 

 

(16,051

)

 

 

(16,051

)

 

 

(11,440

)

Total equity available to common shareholders

 

86,242

 

 

 

84,911

 

 

 

84,578

 

 

 

84,656

 

 

 

82,725

 

Less: Goodwill

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common shareholders' equity

$

86,242

 

 

$

84,911

 

 

$

84,578

 

 

$

84,656

 

 

$

82,725

 

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

4,134,059

 

 

 

4,134,219

 

 

 

4,134,914

 

 

 

4,110,470

 

 

 

4,110,650

 

Tangible book value per common share

$

20.86

 

 

$

20.54

 

 

$

20.45

 

 

$

20.60

 

 

$

20.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BAYFIRST FINANCIAL CORP.

CONSOLIDATED BALANCE SHEETS (Unaudited)

(Dollars in thousands)

9/30/2024

6/30/2024

9/30/2023

Assets

 

 

 

 

 

 

Cash and due from banks

$

4,708

 

$

4,226

 

$

4,501

 

Interest-bearing deposits in banks

59,675

 

56,546

 

108,052

 

Cash and cash equivalents

64,383

 

60,772

 

112,553

 

Time deposits in banks

2,264

 

2,261

 

4,631

 

Investment securities available for sale, at fair value (amortized cost $41,104, $42,885, and $44,569 at September 30, 2024, June 30, 2024, and September 30, 2023, respectively)

37,984

 

38,685

 

39,683

 

Investment securities held to maturity, at amortized cost, net of allowance for credit losses of $13, $14, and $19 (fair value: $2,321, $2,273, and $2,282 at September 30, 2024, June 30, 2024, and September 30, 2023, respectively)

2,487

 

2,486

 

2,482

 

Nonmarketable equity securities

4,997

 

7,132

 

4,250

 

Government guaranteed loans held for sale

595

 

 

1,855

 

Government guaranteed loans held for investment, at fair value

86,441

 

86,142

 

84,178

 

Loans held for investment, at amortized cost

956,004

 

922,172

 

794,269

 

Allowance for credit losses on loans

(14,186

)

(13,843

)

(13,365

)

Net Loans held for investment, at amortized cost

941,818

 

908,329

 

780,904

 

Accrued interest receivable

8,537

 

8,000

 

6,907

 

Premises and equipment, net

38,736

 

39,088

 

37,992

 

Loan servicing rights

15,966

 

15,770

 

14,216

 

Deferred income tax assets

 

 

414

 

Right-of-use operating lease assets

2,018

 

2,305

 

2,594

 

Bank owned life insurance

26,330

 

26,150

 

25,630

 

Other assets

12,543

 

19,080

 

15,292

 

Assets from discontinued operations

 

36

 

398

 

Total assets

$

1,245,099

 

$

1,217,869

 

$

1,133,979

 

Liabilities:

 

 

 

 

 

 

Noninterest-bearing deposits

$

95,995

 

$

94,040

 

$

98,008

 

Interest-bearing transaction accounts

247,923

 

236,447

 

267,404

 

Savings and money market deposits

455,297

 

420,271

 

350,110

 

Time deposits

312,981

 

291,630

 

302,274

 

Total deposits

1,112,196

 

1,042,388

 

1,017,796

 

FHLB borrowings

10,000

 

55,000

 

 

Subordinated debentures

5,954

 

5,952

 

5,947

 

Notes payable

2,048

 

2,162

 

2,503

 

Accrued interest payable

1,114

 

1,172

 

632

 

Operating lease liabilities

2,271

 

2,497

 

2,812

 

Deferred income tax liabilities

1,488

 

1,000

 

 

Accrued expenses and other liabilities

7,735

 

6,565

 

9,409

 

Liabilities from discontinued operations

 

171

 

715

 

Total liabilities

1,142,806

 

1,116,907

 

1,039,814

 

Shareholders’ equity:

 

 

 

 

 

 

Preferred stock, Series A; no par value, 10,000 shares authorized, 6,395 shares issued and outstanding at September 30, 2024, June 30, 2024, and September 30, 2023; aggregate liquidation preference of $6,395 each period

6,161

 

6,161

 

6,161

 

Preferred stock, Series B; no par value, 20,000 shares authorized, 3,210 shares issued and outstanding at September 30, 2024, June 30, 2024, and September 30, 2023; aggregate liquidation preference of $3,210 each period

3,123

 

3,123

 

3,123

 

Preferred stock, Series C; no par value, 10,000 shares authorized, 6,446 shares issued and outstanding at September 30, 2024 and June 30, 2024, and no shares issued and outstanding as of September 30, 2023; aggregate liquidation preference of $6,446 at September 30, 2024 and June 30, 2024

6,446

 

6,446

 

1,835

 

Common stock and additional paid-in capital; no par value, 15,000,000 shares authorized, 4,134,059, 4,134,219, and 4,110,650 shares issued and outstanding at September 30, 2024, June 30, 2024, and September 30, 2023, respectively

54,780

 

54,773

 

54,500

 

Accumulated other comprehensive loss, net

(2,312

)

(3,113

)

(3,621

)

Unearned compensation

(978

)

(1,081

)

(1,242

)

Retained earnings

35,073

 

34,653

 

33,409

 

Total shareholders’ equity

102,293

 

100,962

 

94,165

 

Total liabilities and shareholders’ equity

$

1,245,099

 

$

1,217,869

 

$

1,133,979

 

 

 

 

 

 

 

 

BAYFIRST FINANCIAL CORP.

CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

 

For the Quarter Ended

 

Year-to-Date

(Dollars in thousands, except per share data)

9/30/2024

 

6/30/2024

 

9/30/2023

 

9/30/2024

 

9/30/2023

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

$

20,442

 

 

$

19,414

 

 

$

16,032

 

 

$

58,084

 

 

$

45,475

 

Interest-bearing deposits in banks and other

1,000

 

 

1,013

 

 

1,588

 

 

2,972

 

 

4,188

 

Total interest income

21,442

 

 

20,427

 

 

17,620

 

 

61,056

 

 

49,663

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

11,609

 

 

10,448

 

 

9,055

 

 

32,272

 

 

21,076

 

Other

384

 

 

797

 

 

172

 

 

1,411

 

 

1,033

 

Total interest expense

11,993

 

 

11,245

 

 

9,227

 

 

33,683

 

 

22,109

 

Net interest income

9,449

 

 

9,182

 

 

8,393

 

 

27,373

 

 

27,554

 

Provision for credit losses

3,122

 

 

3,000

 

 

3,001

 

 

10,180

 

 

7,708

 

Net interest income after provision for credit losses

6,327

 

 

6,182

 

 

5,392

 

 

17,193

 

 

19,846

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan servicing income, net

918

 

 

805

 

 

760

 

 

2,518

 

 

2,149

 

Gain on sale of government guaranteed loans, net

6,143

 

 

5,595

 

 

7,139

 

 

19,827

 

 

17,576

 

Service charges and fees

447

 

 

452

 

 

408

 

 

1,343

 

 

1,166

 

Government guaranteed loans fair value gain, net

3,416

 

 

3,202

 

 

4,543

 

 

9,923

 

 

11,021

 

Government guaranteed loan packaging fees

903

 

 

1,022

 

 

1,158

 

 

3,332

 

 

2,076

 

Other noninterest income

445

 

 

577

 

 

671

 

 

1,250

 

 

1,076

 

Total noninterest income

12,272

 

 

11,653

 

 

14,679

 

 

38,193

 

 

35,064

 

Noninterest Expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

7,878

 

 

7,829

 

 

7,912

 

 

23,712

 

 

23,527

 

Bonus, commissions, and incentives

1,141

 

 

659

 

 

1,406

 

 

3,371

 

 

3,515

 

Occupancy and equipment

1,248

 

 

1,273

 

 

1,262

 

 

3,631

 

 

3,608

 

Data processing

1,789

 

 

1,647

 

 

1,526

 

 

4,996

 

 

4,189

 

Marketing and business development

532

 

 

540

 

 

929

 

 

1,660

 

 

2,696

 

Professional services

853

 

 

877

 

 

816

 

 

3,079

 

 

2,587

 

Loan origination and collection

1,956

 

 

1,958

 

 

1,981

 

 

5,633

 

 

4,697

 

Employee recruiting and development

595

 

 

549

 

 

543

 

 

1,741

 

 

1,667

 

Regulatory assessments

309

 

 

279

 

 

284

 

 

870

 

 

615

 

Other noninterest expense

763

 

 

999

 

 

768

 

 

2,754

 

 

2,140

 

Total noninterest expense

17,064

 

 

16,610

 

 

17,427

 

 

51,447

 

 

49,241

 

Income before taxes from continuing operations

1,535

 

 

1,225

 

 

2,644

 

 

3,939

 

 

5,669

 

Income tax expense from continuing operations

398

 

 

349

 

 

674

 

 

1,043

 

 

1,415

 

Net income from continuing operations

1,137

 

 

876

 

 

1,970

 

 

2,896

 

 

4,254

 

Loss from discontinued operations before income taxes

 

 

(14

)

 

(62

)

 

(92

)

 

(275

)

Income tax benefit from discontinued operations

 

 

(4

)

 

(15

)

 

(23

)

 

(68

)

Net loss from discontinued operations

 

 

(10

)

 

(47

)

 

(69

)

 

(207

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

1,137

 

 

866

 

 

1,923

 

 

2,827

 

 

4,047

 

Preferred dividends

385

 

 

386

 

 

208

 

 

1,156

 

 

624

 

Net income available to common shareholders

$

752

 

 

$

480

 

 

$

1,715

 

 

$

1,671

 

 

$

3,423

 

Basic earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.18

 

 

$

0.12

 

 

$

0.43

 

 

$

0.42

 

 

$

0.89

 

Discontinued operations

 

 

 

 

(0.01

)

 

(0.02

)

 

(0.05

)

Basic earnings per common share

$

0.18

 

 

$

0.12

 

 

$

0.42

 

 

$

0.40

 

 

$

0.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

$

0.18

 

 

$

0.12

 

 

$

0.42

 

 

$

0.42

 

 

$

0.88

 

Discontinued operations

 

 

 

 

(0.01

)

 

(0.02

)

 

(0.05

)

Diluted earnings per common share

$

0.18

 

 

$

0.12

 

 

$

0.41

 

 

$

0.40

 

 

$

0.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Composition

(Dollars in thousands)

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

 

(Unaudited)

Real estate:

 

 

 

 

 

 

 

 

 

Residential

$

321,740

 

 

$

304,234

 

 

$

285,214

 

 

$

264,126

 

 

$

248,973

 

Commercial

 

292,026

 

 

 

288,185

 

 

 

273,227

 

 

 

293,595

 

 

 

280,620

 

Construction and land

 

33,784

 

 

 

35,759

 

 

 

36,764

 

 

 

26,272

 

 

 

25,339

 

Commercial and industrial

 

200,212

 

 

 

192,140

 

 

 

182,264

 

 

 

177,566

 

 

 

174,238

 

Commercial and industrial - PPP

 

1,656

 

 

 

2,324

 

 

 

2,965

 

 

 

3,202

 

 

 

15,364

 

Consumer and other

 

92,546

 

 

 

85,789

 

 

 

63,854

 

 

 

47,287

 

 

 

39,024

 

Loans held for investment, at amortized cost, gross

 

941,964

 

 

 

908,431

 

 

 

844,288

 

 

 

812,048

 

 

 

783,558

 

Deferred loan costs, net

 

18,060

 

 

 

17,299

 

 

 

16,233

 

 

 

14,707

 

 

 

12,928

 

Discount on government guaranteed loans sold

 

(7,880

)

 

 

(7,731

)

 

 

(7,674

)

 

 

(7,040

)

 

 

(6,623

)

Premium on loans purchased, net

 

3,860

 

 

 

4,173

 

 

 

4,252

 

 

 

4,503

 

 

 

4,406

 

Loans held for investment, at amortized cost, net

 

956,004

 

 

 

922,172

 

 

 

857,099

 

 

 

824,218

 

 

 

794,269

 

Government guaranteed loans held for investment, at fair value

 

86,441

 

 

 

86,142

 

 

 

77,769

 

 

 

91,508

 

 

 

84,178

 

Total loans held for investment, net

$

1,042,445

 

 

$

1,008,314

 

 

$

934,868

 

 

$

915,726

 

 

$

878,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets (Unaudited)

(Dollars in thousands)

9/30/2024

 

6/30/2024

 

3/31/2024

 

12/31/2023

 

9/30/2023

Nonperforming loans (government guaranteed balances), at amortized cost, gross

$

4,497

 

 

$

4,258

 

 

$

2,309

 

 

$

1,424

 

 

$

1,521

 

Nonperforming loans (unguaranteed balances), at amortized cost, gross

 

10,992

 

 

 

8,054

 

 

 

7,568

 

 

 

8,264

 

 

 

7,997

 

Total nonperforming loans, at amortized cost, gross

 

15,489

 

 

 

12,312

 

 

 

9,877

 

 

 

9,688

 

 

 

9,518

 

Nonperforming loans (government guaranteed balances), at fair value

 

24

 

 

 

341

 

 

 

94

 

 

 

 

 

 

96

 

Nonperforming loans (unguaranteed balances), at fair value

 

1,535

 

 

 

1,284

 

 

 

729

 

 

 

648

 

 

 

363

 

Total nonperforming loans, at fair value

 

1,559

 

 

 

1,625

 

 

 

823

 

 

 

648

 

 

 

459

 

OREO

 

 

 

 

1,633

 

 

 

404

 

 

 

 

 

 

 

Repossessed assets

 

94

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonperforming assets, gross

$

17,142

 

 

$

15,570

 

 

$

11,104

 

 

$

10,336

 

 

$

9,977

 

Nonperforming loans as a percentage of total loans held for investment

(1)

 

1.62

%

 

 

1.34

%

 

 

1.15

%

 

 

1.18

%

 

 

1.20

%

Nonperforming loans (excluding government guaranteed balances) to total loans held for investment

(1)

 

1.15

%

 

 

0.87

%

 

 

0.88

%

 

 

1.00

%

 

 

1.01

%

Nonperforming assets as a percentage of total assets

 

1.38

%

 

 

1.28

%

 

 

0.97

%

 

 

0.92

%

 

 

0.88

%

Nonperforming assets (excluding government guaranteed balances) to total assets

 

0.88

%

 

 

0.82

%

 

 

0.70

%

 

 

0.74

%

 

 

0.71

%

ACL to nonperforming loans

(1)

 

91.59

%

 

 

112.44

%

 

 

140.79

%

 

 

139.32

%

 

 

128.60

%

ACL to nonperforming loans (excluding government guaranteed balances)

(1)

 

129.06

%

 

 

171.88

%

 

 

183.75

%

 

 

163.32

%

 

 

152.29

%

(1)

Excludes loans measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contacts:

 

Thomas G. Zernick

Scott J. McKim

Chief Executive Officer

Chief Financial Officer

727.399.5680

727.521.7085