Biggest changeCONSOLIDATED BALANCE SHEETS (Dollars in thousands, except per share data) Selected Financial Data - Unaudited 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 % 33 Table of Contents BAYFIRST FINANCIAL CORP.
Biggest changeCONSOLIDATED BALANCE SHEETS (Dollars in thousands, except per share data) Selected Financial Data - Unaudited As of and for the Three Months Ended As of and for the Year Ended (Dollars in thousands, except for share data) 12/31/2024 9/30/2024 12/31/2023 12/31/2024 12/31/2023 Income Statement Data: Net interest income $ 10,653 $ 9,449 $ 8,877 $ 38,026 $ 36,431 Provision for credit losses 4,546 3,122 2,737 14,726 10,445 Noninterest income 22,276 12,272 14,691 60,469 49,755 Noninterest expense 15,335 17,064 18,466 66,782 67,707 Income tax expense 3,272 398 704 4,315 2,119 Net income from continuing operations 9,776 1,137 1,661 12,672 5,915 Net loss from discontinued operations — — (6) (69) (213) Net income 9,776 1,137 1,655 12,603 5,702 Preferred stock dividends 385 385 341 1,541 965 Net income available to common shareholders $ 9,391 $ 752 $ 1,314 $ 11,062 $ 4,737 Balance Sheet Data: Average loans HFI $ 1,077,504 $ 1,034,819 $ 913,039 $ 1,009,353 $ 845,193 Average loans HFI at amortized cost 1,003,867 948,528 825,196 928,814 770,793 Average total assets 1,273,296 1,228,040 1,108,550 1,201,820 1,058,124 Average common shareholders’ equity 87,961 86,381 82,574 86,174 80,718 Total loans HFI 1,066,559 1,042,445 915,726 1,066,559 915,726 Total loans HFI, excluding government guaranteed loan balances 917,075 885,444 698,106 917,075 698,106 Allowance for credit losses 15,512 14,186 13,497 15,512 13,497 Total assets 1,288,297 1,245,099 1,117,766 1,288,297 1,117,766 Total deposits 1,143,229 1,112,196 985,138 1,143,229 985,138 Common shareholders’ equity 94,869 86,242 84,656 94,869 84,656 Per Share Data: Basic earnings per common share $ 2.27 $ 0.18 $ 0.32 $ 2.68 $ 1.16 Diluted earnings per common share $ 2.11 $ 0.18 $ 0.32 $ 2.62 $ 1.12 Dividends per common share $ 0.08 $ 0.08 $ 0.08 $ 0.32 $ 0.32 Book value per common share $ 22.95 $ 20.86 $ 20.60 $ 22.95 $ 20.60 Tangible book value per common share (1) $ 22.95 $ 20.86 $ 20.60 $ 22.95 $ 20.60 Performance Ratios: Return on average assets (2) 3.07 % 0.37 % 0.60 % 1.05 % 0.54 % Return on average common equity (2) 42.71 % 3.48 % 6.37 % 12.84 % 5.87 % Net interest margin (2) 3.60 % 3.34 % 3.48 % 3.45 % 3.78 % Dividend payout ratio 3.52 % 43.98 % 25.03 % 11.96 % 27.70 % Asset Quality Data: Net charge-offs $ 3,369 $ 2,757 $ 2,612 $ 13,039 $ 8,987 Net charge-offs/average loans HFI at amortized cost (2) 1.34 % 1.16 % 1.27 % 1.40 % 1.17 % Nonperforming loans (3) $ 17,607 $ 15,489 $ 9,688 $ 17,607 $ 9,688 Nonperforming loans (excluding government guaranteed balance) (3) $ 13,570 $ 10,992 $ 8,264 $ 13,570 $ 8,264 Nonperforming loans/total loans HFI (3) 1.75 % 1.62 % 1.18 % 1.75 % 1.18 % 32 Table of Contents BAYFIRST FINANCIAL CORP.
Our lending activities primarily consist of government guaranteed loans, real estate loans, commercial business loans, residential mortgage, and consumer loans. Senior management and loan officers have continued to develop new sources of loan referrals, particularly among centers of local influence and real estate professionals, and have also enjoyed repeat business from loyal customers in the markets the Bank serves.
Our lending activities primarily consist of government guaranteed, commercial real estate, commercial business, residential mortgage, and consumer loans. Senior management and loan officers have continued to develop new sources of loan referrals, particularly among centers of local influence and real estate professionals, and have also enjoyed repeat business from loyal customers in the markets the Bank serves.
These statements are subject to many risks and uncertainties, including, but not limited to, the effects of health crises, global military hostilities, or climate changes, including its effects on the economic environment, its customers and its 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 or global military hostilities; 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.
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 changes, including its effects on the economic environment, its customers and its 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 or global military hostilities; 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.
At the time of adoption, the ACL for loans increased by $3.1 million to 1.73% of loans, the reserve on unfunded commitments increased $213 thousand, and an $18 thousand reserve was established for held to maturity investment securities .These one-time increases resulted in an after tax decrease to capital of $2.5 million, with no impact to earnings.
At the time of adoption, the reserves for loans increased by $3.1 million to 1.73% of loans, the reserve on unfunded commitments increased $213 thousand, and an $18 thousand reserve was established for held to maturity investment securities . These one-time increases resulted in an after tax decrease to capital of $2.5 million, with no impact to earnings.
The investment securities available for sale presented in the following tables are reported at amortized cost and by contractual maturity as of December 31, 2023 and December 31, 2022. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
The investment securities available for sale presented in the following tables are reported at amortized cost and by contractual maturity as of December 31, 2024 and December 31, 2023. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties.
The Company expects that all the liquidity needs, including the contractual commitments can be met by currently available liquid assets and cash flows. In the event any unforeseen demand or commitments were to occur, the Company would access the borrowing capacity with the FHLB, FRB, and lines of credit with other financial institutions.
The Company expects that all the liquidity needs, including the contractual commitments can be met by currently available liquid assets and cash flows. In the event any unforeseen demand or commitments were to occur, the Company could access the borrowing capacity with the FHLB or FRB, or lines of credit with other financial institutions.
Any forward-looking statements presented herein are made only as of the date of this document, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise. 32 Table of Contents BAYFIRST FINANCIAL CORP.
Any forward-looking statements presented herein are made only as of the date of this document, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise. 31 Table of Contents BAYFIRST FINANCIAL CORP.
The Bank offers a wide selection of deposit instruments including demand deposit accounts, NOW accounts, money-market accounts, regular savings accounts, certificate of deposit accounts, and retirement savings plans (such as IRA accounts). Certificate of deposit rates are set to encourage longer maturities as cost and market conditions will allow.
The Bank offers a wide selection of deposit instruments including demand deposit accounts, NOW accounts, money market accounts, regular savings accounts, time deposit accounts, and retirement savings plans (such as IRA accounts). Time deposit rates are set to encourage longer maturities as cost and market conditions will allow.
Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Management evaluates each customer’s credit worthiness on a case-by-case basis.
Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total 49 Table of Contents commitment amounts do not necessarily represent future cash requirements. Management evaluates each customer’s credit worthiness on a case-by-case basis.
In addition, the Company’s operating results can be affected by the level of nonperforming assets, as well as the level of the noninterest income and the noninterest expenses, such as salaries and employee benefits, and occupancy and equipment costs, as well as income taxes.
In addition, the Company’s operating results can be affected by the level of nonperforming assets, as well as the level of the noninterest income and the noninterest expenses, such as salaries and employee benefits, occupancy and equipment costs, and loan origination expenses as well as income taxes.
Specific allocation of reserves for individually evaluated loans considers the value of the collateral, the financial condition of the borrower, and industry and current economic trends. The Bank reviews the collateral value, cash flow, and tertiary support on each individually evaluated credit.
Specific allocation of reserves for individually evaluated loans considers the value of the collateral, the financial condition of the borrower, and industry and current economic trends. The Bank reviews the collateral value, cash flow, and other support on each individually evaluated credit.
Deposit account terms vary, with the primary differences being the minimum balance required, the time period the funds must remain on deposit, and the interest rate. 49 Table of Contents The Bank emphasizes commercial banking relationships in an effort to increase demand deposits as a percentage of total deposits.
Deposit account terms vary, with the primary differences being the minimum balance required, the time period the funds must remain on deposit, and the interest rate. The Bank emphasizes commercial banking relationships in an effort to increase demand deposits as a percentage of total deposits.
While the Company retains some of its government guaranteed loans on the balance sheet, the 36 Table of Contents Company may sell both the guaranteed balance of its government guaranteed loans, as well as a percentage of the unguaranteed portions of such loans. In the second quarter of 2022, the Bank discontinued its primary consumer direct residential mortgage business line.
While the Company retains some of its government guaranteed loans on the balance sheet, the Company may sell both the guaranteed balance of its government guaranteed loans, as well as a percentage of the unguaranteed portions of such loans. In the second quarter of 2022, the Bank discontinued its primary consumer direct residential mortgage business line.
This evaluation is inherently subjective as it requires numerous estimates, including the loss for internal risk ratings, collateral values, and the amounts and timing of expected future cash flows. The Company’s ACL on loans is estimated using relevant information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.
This evaluation is inherently subjective as it requires numerous estimates, including collateral values, and the amounts and timing of expected future cash flows. The Company’s ACL on loans is estimated using relevant information, from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.
The following table provides information on the maturity distribution of the time deposits exceeding the FDIC insurance limit of $250 thousand as of December 31, 2023.
The following table provides information on the maturity distribution of the time deposits exceeding the FDIC insurance limit of $250 thousand as of December 31, 2024.
The Company does 53 Table of Contents not rely on investment securities as the main source of liquidity and does not foresee the need to sell investment securities for cash flow purposes. In addition, the Company has the ability to obtain wholesale deposits as another source of liquidity.
The Company does not rely on investment securities as the main source of liquidity and does not foresee the need to sell investment securities for cash flow purposes. In addition, the Company has the ability to obtain wholesale deposits as another source of liquidity.
The balance of Subordinated Debentures outstanding at the Company, net of offering costs, amounted to $5.9 million and $6.0 million at December 31, 2023 and December 31, 2022, respectively. The Company has a term note with quarterly principal and interest payments with interest at Prime (8.50% at December 31, 2023).
The balance of Subordinated Debentures outstanding at the Company, net of offering costs, amounted to $6.0 million and $5.9 million at December 31, 2024 and December 31, 2023, respectively. The Company has a term note with quarterly principal and interest payments with interest at Prime (7.50% at December 31, 2024).
Management assesses capital adequacy against the risk inherent in the balance sheet, recognizing that unexpected loss is the common denominator of risk and that common equity has the greatest capacity to absorb unexpected loss. The Bank is subject to regulatory capital requirements imposed by various regulatory banking agencies.
Management assesses capital adequacy against the risk inherent in the balance 48 Table of Contents sheet, recognizing that unexpected loss is the common denominator of risk and that common equity has the greatest capacity to absorb unexpected loss. The Bank is subject to regulatory capital requirements imposed by various regulatory agencies.
This means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private 35 Table of Contents companies do so.
This means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies do so.
The Debentures carry interest at a fixed rate of 4.50% per annum for the initial 5 years of term and carry interest at a floating rate for the final 5 years of term. Under the debt agreements, the floating rates are based on a SOFR benchmark plus 3.78% per annum.
The Debentures carry interest at a fixed rate of 4.50% per annum for the initial 5 years of term and carry interest at a floating rate for the final 5 years of term after June 30, 2026. Under the debt agreements, the floating rates are based on a SOFR benchmark plus 3.78% per annum.
At December 31, 2023, the most critical of these significant accounting policies in understanding the estimates and assumptions involved in preparing the consolidated financial statements were the policies related to the ACL, fair value measurement of government guaranteed loan servicing rights and government guaranteed loans HFI at fair value, which are discussed more fully below.
At December 31, 2024, the most critical of these significant accounting policies in understanding the estimates and assumptions involved in preparing the consolidated financial statements were the 33 Table of Contents policies related to the ACL, fair value measurement of government guaranteed loan servicing rights and government guaranteed loans HFI at fair value, which are discussed more fully below.
The Company maintains an ACL for its off-balance sheet loan commitments which is calculated by loan type using estimated line utilization rates based on historical usage. Loss rates for outstanding loans is applied to the estimated 52 Table of Contents utilization rates to calculate the ACL for off-balance sheet loan commitments.
The Company maintains an ACL for its off-balance sheet loan commitments which is calculated by loan type using estimated line utilization rates based on historical usage. Loss rates for outstanding loans is applied to the estimated utilization rates to calculate the ACL for off-balance sheet loan commitments.
In the third quarter of 2022, management decided to discontinue the nationwide residential lending business. As a result of the discontinuance, the nationwide residential line of business was reclassified as a discontinued operation and reported in the financial statements as such.
In the third quarter of 2022, management decided to discontinue the nationwide residential lending business. As a result of the 35 Table of Contents discontinuance, the nationwide residential mortgage line of business was reclassified as a discontinued operation and reported in the financial statements as such.
As of December 31, 2023, the Company was in compliance with all financial debt covenants.
As of December 31, 2024, the Company was in compliance with all financial debt covenants.
The Company is dependent on noninterest income, which is derived primarily from net gain on the sales of the guaranteed portion of government guaranteed loans. The largest expenses are interest on those deposits and borrowings, professional fees, and salaries and commissions plus related employee benefits.
The Company is dependent on noninterest income, which is derived primarily from net gain on the sales of the guaranteed portion of governm ent guaranteed loans. The largest expenses are interest on those deposits and borrowings, professional fees, loan origination expenses, and salaries and commissions plus related employee benefits.
The note matures on March 10, 2029 and the balance of the note was $2.4 million and $2.8 million at December 31, 2023 and December 31, 2022, respectively. The note is secured by 100% of the stock of the Company and requires the Company to comply with certain loan covenants during the term of the note.
The note matures on March 10, 2029 and the balance of the note was $1.9 million and $2.4 million at December 31, 2024 and December 31, 2023, respectively. The note is secured by 100% of the stock of the Company and requires the Company to comply with certain loan covenants during the term of the note.
At December 31, 2023 and December 31, 2022, the Bank's capital ratios were in excess of the requirement to be "well capitalized" under the regulatory guidelines. 51 Table of Contents As of the dates indicated, the Bank met all capital adequacy requirements to which it is subject.
At December 31, 2024 and December 31, 2023, the Bank's capital ratios were in excess of the requirement to be "well capitalized" under the regulatory guidelines. As of the dates indicated, the Bank met all capital adequacy requirements to which it is subject.
Management believes that the critical 34 Table of Contents accounting policies and estimates listed below require the Company to make difficult, subjective or complex judgments about matters that are inherently uncertain.
Management believes that the critical accounting policies and estimates listed below require the Company to make difficult, subjective or complex judgments about matters that are inherently uncertain.
Net interest margin including discontinued operations decreased to 3.78% for the year ended December 31, 2023 , compared to 3.97% for the year ended December 31, 2022 . 38 Table of Contents Average Balance Sheet and Analysis of Net Interest Income The following table sets forth, for the periods indicated, information regarding: (i) the total dollar amount of interest and dividend income of BayFirst from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average cost; (iii) net interest income; (iv) interest rate spread; (v) net interest margin; and (vi) ratio of average interest-earning assets to average interest-bearing liabilities.
Net interest margin decreased to 3.45% for the year ended December 31, 2024, compared to 3.78% for the year ended December 31, 2023 . 36 Table of Contents Average Balance Sheet and Analysis of Net Interest Income The following table sets forth, for the periods indicated, information regarding: (i) the total dollar amount of interest and dividend income of BayFirst from interest-earning assets and the resultant average yields; (ii) the total dollar amount of interest expense on interest-bearing liabilities and the resultant average cost; (iii) net interest income; (iv) interest rate spread; (v) net interest margin; and (vi) ratio of average interest-earning assets to average interest-bearing liabilities.
The Bank has no concentration of credit in any industry that represents 10% or more of its loan portfolio. Additionally, the l oan portfolio is well-diversified across major loan types with a low concentration of non owner-occupied commercial real estate loans which makes up 8% of the total portfolio.
The Bank has no concentration of credit in any industry that represents 10% or more of its loan portfolio. Additionally, the l oan portfolio is well-diversified across major loan types with a low concentration of non owner-occupied commercial real estate loans which makes up 7% of the total portfolio. The following table sets forth the composition of its loan portfolio.
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 % Loan Portfolio Composition The Company offers a variety of products designed to meet the credit needs of our borrowers.
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 % Loan Portfolio Composition The Company offers a variety of products designed to meet the credit needs of our borrowers.
The Company's ability to accept or renew brokered deposits is contingent upon the Bank maintaining a capital level of "well capitalized." At December 31, 2023 and December 31, 2022, the Company had $30.0 million and $746 thousand, respectively, of brokered deposits.
The Company's ability to accept or renew brokered deposits is contingent upon the Bank maintaining a capital level of "well capitalized." At December 31, 2024 and December 31, 2023, the Company had $112.1 million and $30.0 million, respectively, of brokered deposits.
BayFirst’s Board of Directors declared a quarterly cash dividend of $22.50 on the Series A Preferred Stock. The dividend was payable March 1, 2024 to shareholders of record as of January 15, 2024. The amount and timing of the dividend is in accordance with the terms of the Series A Preferred Stock. First Quarter Preferred Series B Stock Dividend.
BayFirst’s Board of Directors declared a quarterly cash dividend of $22.50 on the Series A Preferred Stock. The dividend will be payable April 1, 2025 to shareholders of record as of January 15, 2025. The amount and timing of the dividend is in accordance with the terms of the Series A Preferred Stock. First Quarter Preferred Series B Stock Dividend.
Overview The following discussion and analysis presents the financial condition and results of operations on a consolidated basis. However, because the Company conducts all of its material business operations through the Bank, the discussion and analysis relates to activities primarily conducted at the subsidiary level. The following discussion should be read in conjunction with the consolidated financial statements.
However, because the Company conducts all of its material business operations through the Bank, the discussion and analysis relates to activities primarily conducted at the subsidiary level. The following discussion should be read in conjunction with the consolidated financial statements.
BayFirst’s Board of Directors declared a quarterly cash dividend of $20.00 on the Series B Convertible Preferred Stock. The dividend was payable March 1, 2024 to shareholders of record as of January 15, 2024. The amount and timing of the dividend is in accordance with the terms of the Series B Convertible Preferred Stock.
BayFirst’s Board of Directors declared a quarterly cash dividend of $20.00 on the Series B Convertible Preferred Stock. The dividend will be payable April 1, 2025 to shareholders of record as of January 15, 2025. The amount and timing of the dividend is in accordance with the terms of the Series B Convertible Preferred Stock.
Income Taxes Income tax expense from continuing operations was $2.1 million for the year ended December 31, 2023, an increase of $0.6 million from income tax expense of $1.6 million for the year ended December 31, 2022. The increase was primarily due to the increase in pre-tax earnings from continuing operations.
Income Taxes Income tax expense from continuing operations was $4.3 million for the year ended December 31, 2024, an increase from income tax expense of $2.1 million for the year ended December 31, 2023. The increase was primarily due to the increase in pre-tax earnings from continuing operations.
Government-sponsored enterprises $ 1 $ 2 Corporate bonds 2,500 5,000 Total investment securities held to maturity $ 2,501 $ 5,002 There was a $17 thousand ACL on the corporate bonds HTM as of December 31, 2023 and no ACL as of December 31, 2022.
Government-sponsored enterprises $ — $ 1 Corporate bonds 2,500 2,500 Total investment securities held to maturity $ 2,500 $ 2,501 There was a $12 thousand ACL on the corporate bonds HTM as of December 31, 2024 and a $17 thousand ACL on the corporate bonds HTM as of December 31, 2023.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion is an analysis of the results of operations for the fiscal years ended December 31, 2023 and December 31, 2022 and financial condition as of December 31, 2023 and December 31, 2022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion is an analysis of the results of operations for the year ended December 31, 2024 and December 31, 2023 and financial condition as of December 31, 2024 and December 31, 2023.
First Quarter Preferred Series C Stock Dividend. BayFirst’s Board of Directors declared a quarterly cash dividend of $27.50 on the Series C Cumulative Convertible Preferred Stock. The dividend was payable March 1, 2024 to shareholders of record as of January 15, 2024.
First Quarter Preferred Series C Stock Dividend. BayFirst’s Board of Directors declared a quarterly cash dividend of $27.50 on the Series C Cumulative Convertible Preferred Stock. The dividend will be payable April 1, 2025 to shareholders of record as of January 15, 2025.
At December 31, 2023 and December 31, 2022, ACL for off-balance sheet loan commitments totaled $839 thousand and $511 thousand, respectively. Contractual Obligations In the ordinary course of its operations, the Company enters into certain contractual obligations. Total contractual obligations at December 31, 2023 were $280.7 million, an increase of $105.8 million from $174.9 million at December 31, 2022.
At December 31, 2024 and December 31, 2023, ACL for off-balance sheet loan commitments totaled $516 thousand and $839 thousand, respectively. Contractual Obligations In the ordinary course of its operations, the Company enters into certain contractual obligations. Total contractual obligations at December 31, 2024 were $341.7 million, an increase from $280.7 million at December 31, 2023.
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.
(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.
The following table sets forth certain information on nonaccrual loans and foreclosed assets, the ratio of such loans and foreclosed assets to total assets as of the dates indicated, and certain other related information.
The following table sets forth certain information on nonaccrual loans, loans 90 days or more past due, and foreclosed assets, the ratio of such loans and foreclosed assets to total assets as of the dates indicated, and certain other related information.
As a one-bank holding company, the Company generates most of its revenue from interest on loans and gain-on-sale income derived from the sale of government guaranteed loans into the secondary market. The primary source of funding for its loans is deposits.
As a one-bank holding company, the Company generates most of its revenue from interest on loans and gain on sale income derived from the sale of government guaranteed loans into the secondary market. The primary sources of funding for its loans are loan sales, loan payments, deposits, and borrowings.
A summary of the amounts of the Bank’s financial instruments, with off-balance sheet risk as of the dates indicated, is as follows: (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 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
A summary of the amounts of the Bank’s financial instruments, with off-balance sheet risk as of the dates indicated, was as follows: (Dollars in thousands) December 31, 2024 December 31, 2023 Unfunded loan commitments $ 21,174 $ 7,392 Unused lines of credit 199,411 178,440 Standby letters of credit 276 186 Total $ 220,861 $ 186,018 Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
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.
December 31, 2024 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 Corporate bonds $ — — % $ 1,500 4.38 % $ 1,000 4.38 % $ — — % Total investment securities held to maturity $ — — % $ 1,500 4.38 % $ 1,000 4.38 % $ — — % 41 Table of Contents 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.
FRB, FHLB, and FNBB restricted equity holdings are included in other interest-earning assets. The Company did not have a significant amount of tax-exempt assets. (Dollars in thousands) Rate Volume Total Year Ended December 31, 2023 vs.
Loans in nonaccrual status, for the purpose of the following computations, are included in the average loan balances. FRB, FHLB, and FNBB restricted equity holdings are included in other interest-earning assets. The Company did not have a significant amount of tax-exempt assets. (Dollars in thousands) Rate Volume Total Year Ended December 31, 2024 vs.
T he Company recorded a provision for credit losses for the year ended December 31, 2023 of $10.4 million compared to a $0.7 million negative provision under the incurred loss methodology for the year ended December 31, 2022.
T he Company recorded a provision for credit losses for the year ended December 31, 2024 of $14.7 million compared to a $10.4 million provision for the year ended December 31, 2023.
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) December 31, 2023 September 30, 2023 December 31, 2022 Total shareholders’ equity $ 100,707 $ 94,165 $ 91,884 Less: Preferred stock liquidation preference (16,051) (11,440) (9,605) Total equity available to common shareholders 84,656 82,725 82,279 Less: Goodwill — — — Tangible common shareholders' equity $ 84,656 $ 82,725 $ 82,279 Common shares outstanding 4,110,470 4,110,650 4,042,474 Tangible book value per common share $ 20.60 $ 20.12 $ 20.35 Application of Critical Accounting Policies and Estimates The preparation of consolidated financial statements in accordance with GAAP requires the Company to make estimates and judgments that affect reported amounts of assets, liabilities, income and expenses and related disclosure of contingent assets and liabilities.
The following presents these non-GAAP 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) December 31, 2024 September 30, 2024 December 31, 2023 Total shareholders’ equity $ 110,920 $ 102,293 $ 100,707 Less: Preferred stock liquidation preference (16,051) (16,051) (16,051) Total equity available to common shareholders 94,869 86,242 84,656 Less: Goodwill — — — Tangible common shareholders' equity $ 94,869 $ 86,242 $ 84,656 Common shares outstanding 4,132,986 4,134,059 4,110,470 Tangible book value per common share $ 22.95 $ 20.86 $ 20.60 Application of Critical Accounting Policies and Estimates The preparation of consolidated financial statements in accordance with GAAP requires the Company to make estimates and judgments that affect reported amounts of assets, liabilities, income and expenses and related disclosure of contingent assets and liabilities.
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.
December 31, 2024 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 $ — — % $ — — % $ 1,804 5.10 % $ 3,225 5.72 % Mortgage-backed securities: U.S.
On January 23, 2024, BayFirst’s Board of Directors declared a first quarter 2024 cash dividend of $0.08 per common share, payable March 15, 2024 to common shareholders of record as of March 1, 2024. This dividend marks the 31 st consecutive quarterly cash dividend paid since BayFirst initiated cash dividends in 2016. First Quarter Preferred Series A Stock Dividend.
On January 28, 2025, BayFirst’s Board of Directors declared a first quarter 2025 cash dividend of $0.08 per common share, payable March 15, 2025 to common shareholders of record as of March 1, 2025. The Company has continuously paid quarterly common stock cash dividends since 2016. First Quarter Preferred Series A Stock Dividend.
This may make the Company’s financial statements not comparable with those of public companies which are neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period because of the potential differences in accounting standards used.
This may make the Company’s financial statements not comparable with those of public companies which are neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period because of the potential differences in accounting standards used. 34 Table of Contents Overview The following discussion and analysis presents the financial condition and results of operations on a consolidated basis.
Rate/Volume Analysis The table below presents the effects of volume and rate changes on interest income and expense for the periods indicated. Changes in volume are changes in the average balance multiplied by the previous period’s average rate. Changes in rate are changes in the average rate multiplied by the average balance from the previous period.
(3) Net interest margin represents net interest income divided by average total interest-earning assets. 37 Table of Contents Rate/Volume Analysis The table below presents the effects of volume and rate changes on interest income and expense for the periods indicated. Changes in volume are changes in the average balance multiplied by the previous period’s average rate.
Net Income For the year ended 2023, net income was $5.7 million, or $1.12 per diluted common share, an increase of $6.0 million from the net loss of $0.3 million , or $0.22 per diluted common share, for the year ended 2022.
Net Income For the year ended December 31, 2024, net income was $12.6 million, or $2.68 per common share, or $2.62 per diluted common share, an increase from net income of $5.7 million, or $1.16 per common share, or $1.12 per diluted common share, for the year ended December 31, 2023.
In addition to this, the Company uses reasonable and supportable forecasts utilizing data from the FOMC’s median forecasts of change in national GDP and of national unemployment. Provisions for credit losses are provided on both a specific and general basis.
In addition to this, t he Company uses reasonable and supportable forecasts that are developed with internal and external data. These 43 Table of Contents are updated quarterly by management and utilize data from the FOMC’s median forecasts of change in national GDP and of national unemployment. Provisions for credit losses are provided on both a specific and general basis.
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 Noninterest income from continuing operations was $49.8 million for the year ended December 31, 2023, an increase of $18.2 million or 57.7% from $31.6 million for the year ended December 31, 2022.
For the Year Ended December 31, (Dollars in thousands) 2024 2023 Noninterest income: Loan servicing income, net $ 3,100 $ 2,826 Gain on sale of government guaranteed loans, net 28,252 24,553 Service charges and fees 1,794 1,721 Government guaranteed loan fair value gain 9,843 15,718 Government guaranteed loan packaging fees 4,105 3,664 Gain on sale of premises and equipment 11,649 — Other noninterest income 1,726 1,273 Total noninterest income $ 60,469 $ 49,755 Noninterest income from continuing operations was $60.5 million for the year ended December 31, 2024, an increase from $49.8 million for the year ended December 31, 2023.
The Bank’s actual capital amounts and percentages are as shown in the table below: 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 (1) Minimum to be considered “adequately capitalized” under Basel III Capital Adequacy.
The Bank’s actual capital amounts and percentages were as shown in the table below: Actual Minimum (1) Well Capitalized (2) (Dollars in thousands) Amount Percent Amount Percent Amount Percent As of December 31, 2024 Total Capital (to risk-weighted assets) $ 124,420 12.14 % $ 81,985 8.00 % $ 102,482 10.00 % Tier 1 Capital (to risk-weighted assets) 111,586 10.89 61,489 6.00 81,985 8.00 Common Equity Tier 1 Capital (to risk-weighted assets) 111,586 10.89 46,117 4.50 66,613 6.50 Tier 1 Capital (to total assets) 111,586 8.82 50,579 4.00 63,224 5.00 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 (1) Minimum to be considered “adequately capitalized” under Basel III Capital Adequacy.
These financial commitments include withdrawals by depositors, credit commitments to borrowers, expenses of the operations, and capital expenditures. The Bank generally maintains a liquidity ratio of liquid assets to total assets of at least 7.0%. Liquid assets include cash and due from banks, federal funds sold, interest-bearing deposits with banks and unencumbered investment securities available for sale.
These financial commitments include withdrawals by depositors, credit commitments to borrowers, expenses of the operations, and capital expenditures. The Bank generally maintains a minimum liquidity ratio of liquid assets to total assets of at least 7.0%.
(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 % (1) Excludes loans accounted for at fair value 47 Table of Contents The following table sets forth information with respect to activity in the ACL for loans for the periods shown: (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 The following table details net charge-offs to average loans outstanding by loan category for the years ended December 31, 2023 and December 31, 2022.
(Dollars in thousands) December 31, 2024 December 31, 2023 Nonperforming loans (government guaranteed balances), at amortized cost, gross $ 4,037 $ 1,424 Nonperforming loans (unguaranteed balances), at amortized cost, gross 13,570 8,264 Total nonperforming loans, at amortized cost, gross 17,607 9,688 Nonperforming loans (government guaranteed balances), at fair value — — Nonperforming loans (unguaranteed balances), at fair value 1,490 648 Total nonperforming loans, at fair value 1,490 648 OREO 132 — Repossessed assets 36 — Total nonperforming assets, gross $ 19,265 $ 10,336 Nonperforming loans as a percentage of total loans HFI (1) 1.75 % 1.18 % Nonperforming loans (excluding government guaranteed balances) to total loans HFI (1) 1.35 % 1.00 % Nonperforming assets as a percentage of total assets 1.50 % 0.92 % Nonperforming assets (excluding government guaranteed balances) to total assets 1.06 % 0.74 % ACL to nonperforming loans (1) 88.10 % 139.32 % ACL to nonperforming loans (excluding government guaranteed balances) (1) 114.31 % 163.32 % (1) Excludes loans measured at fair value 44 Table of Contents The following table sets forth information with respect to activity in the ACL for loans for the periods shown: (Dollars in thousands) At and for the Year Ended December 31, 2024 2023 Allowance at beginning of period $ 13,497 $ 9,046 Impact of adopting ASC 326 — 3,107 Charge-offs: Residential real estate (20) — Commercial real estate (60) (108) Commercial and industrial (10,956) (6,240) Commercial and industrial - PPP — (223) Consumer and other (2,938) (3,280) Total charge-offs (13,974) (9,851) Recoveries: Residential real estate 1 8 Commercial real estate 7 87 Commercial and industrial 606 435 Consumer and other 321 334 Total recoveries 935 864 Net charge-offs (13,039) (8,987) Provision for credit losses on loans 15,054 10,331 Allowance at end of period $ 15,512 $ 13,497 Net charge-offs to average loans HFI at amortized cost 1.40 % 1.17 % Allowance as a percent of total loans HFI at amortized cost 1.54 % 1.64 % Allowance as a percent of loans HFI at amortized cost, not including government guaranteed loans 1.79 % 2.03 % Allowance as a percent of nonperforming loans at amortized cost, gross 88.10 % 139.32 % Total loans HFI $ 1,066,559 $ 915,726 Average loans HFI at amortized cost $ 928,814 $ 770,793 Nonperforming loans (including government guaranteed balances) at amortized cost, gross $ 17,607 $ 9,688 Nonperforming loans (excluding government guaranteed balances) at amortized cost, gross $ 13,570 $ 8,264 Guaranteed balance of government guaranteed loans $ 149,484 $ 229,662 45 Table of Contents The following table details net charge-offs to average loans outstanding by loan category for the year ended December 31, 2024 and December 31, 2023.
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 Liquidity Liquidity management is the process by which the Bank manages the flow of funds necessary to meet its financial commitments on a timely basis and at a reasonable cost to take advantage of earnings enhancement opportunities.
Contractual Obligations as of December 31, 2024 (Dollars in thousands) Less than One Year One to Three Years Three to Five Years Over Five Years Total Operating lease obligations $ 2,032 $ 3,870 $ 2,653 $ 14,960 $ 23,515 Short-term borrowings — — — — — Long-term borrowings 456 912 566 — 1,934 Subordinated notes — — — 5,956 5,956 Time deposits 279,253 28,803 2,212 — 310,268 Total $ 281,741 $ 33,585 $ 5,431 $ 20,916 $ 341,673 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 Liquidity Liquidity management is the process by which the Bank manages the flow of funds necessary to meet its financial commitments on a timely basis and at a reasonable cost to take advantage of earnings enhancement opportunities.
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 41 Table of Contents Noninterest expense was $67.7 million during the year ended December 31, 2023, an increase of $12.5 million or 22.6% from $55.2 million for the year ended December 31, 2022.
For the Year Ended December 31, (Dollars in thousands) 2024 2023 Noninterest expense: Salaries and benefits $ 31,063 $ 30,973 Bonus, commissions, and incentives 4,445 5,726 Occupancy and equipment 4,848 4,758 Data processing 6,745 5,611 Marketing and business development 2,050 3,336 Professional services 3,882 3,657 Loan origination and collection 6,391 7,425 Employee recruiting and development 2,186 2,177 Regulatory assessments 1,249 881 Director compensation 574 575 Liability and fidelity bond insurance 563 546 ATM and interchange 532 534 Telecommunication 486 387 Other noninterest expense 1,768 1,121 Total noninterest expense $ 66,782 $ 67,707 39 Table of Contents Noninterest expense was $66.8 million for the year ended December 31, 2024, a decrease from $67.7 million for the year ended December 31, 2023 .
At December 31, 2023, the Company had $1.8 million of federal net operating loss carryforward and $0.4 million of state net operating loss carryforward. The net operating loss carryforwards do not expire. At December 31, 2022, the Company had $2.2 million of federal net operating loss carryforward and $0.4 million of state net operating loss carryforward.
At December 31, 2023, the Company had $1.8 million of federal net operating loss carryforward and $0.4 million of state net operating loss carryforward. The net operating loss carryforwards do not expire. The effective income tax rate was 25.40% for the year ended December 31, 2024 and 26.44% for the year ended December 31, 2023.
As a result of the accounting change, equity was reduced by $2.5 million. The Company strives to maintain an adequate capital base to support its activities in a safe and sound manner while at the same time attempting to maximize shareholder value.
The Company strives to maintain an adequate capital base to support its activities in a safe and sound manner while at the same time maximizing shareholder value.
The amount of each of the following categories of deposits, at the dates indicated, are as follows: (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 % At December 31, 2023, the Company held approximately $162.3 million of deposits that exceeded the FDIC insurance limit which was 16% of total deposits.
The amount of each of the following categories of deposits, at the dates indicated, are as follows: (Dollars in thousands) December 31, 2024 December 31, 2023 Noninterest-bearing deposit accounts $ 101,743 8.9 % $ 93,708 9.5 % Interest-bearing transaction accounts 256,793 22.5 259,422 26.3 Money market accounts 455,519 39.8 355,946 36.2 Savings accounts 18,906 1.7 17,054 1.7 Subtotal 832,961 72.9 726,130 73.7 Total time deposits 310,268 27.1 259,008 26.3 Total deposits $ 1,143,229 100.0 % $ 985,138 100.0 % 47 Table of Contents At December 31, 2024, the Company held approximately $213.4 million of deposits that exceeded the FDIC insurance limit which was 19% of total deposits.
(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 The Bank makes government guaranteed loans throughout the United States.
(Dollars in thousands) At and for the Year Ended December 31, Government Guaranteed, Excluding PPP 2024 2023 Number of loans originated 2,508 2,817 Amount of loans originated $ 431,375 $ 547,469 Average loan size originated $ 172 $ 194 Government guaranteed loan balances sold $ 385,342 $ 437,935 Government unguaranteed loan balances sold $ — $ 13,669 Total government guaranteed loan balances: Guaranteed portion of government guaranteed loan balances $ 148,543 $ 214,418 Unguaranteed portion of government guaranteed loan balances $ 277,420 $ 181,459 Total government guaranteed loans $ 425,963 $ 395,877 Government guaranteed loans serviced for others $ 1,056,665 $ 855,756 46 Table of Contents The Bank makes government guaranteed loans throughout the United States.
At December 31, 2023, the Company had $8.3 million in nonperforming assets, excluding government guaranteed loan balances, and their ACL represented 1.64% of total loans HFI at amortized cost.
At December 31, 2023, the Company had $8.9 million in nonperforming assets, excluding government guaranteed loan balances, and the ACL represented 1.64% of total loans HFI at amortized cost. The increase in nonperforming assets was partially the result of a nonaccrual loan for $2.7 million that is fully secured and there was no ACL allocated.
Shareholders' equity increase d $8.8 million to $100.7 million at December 31, 2023 as compared to $91.9 million at December 31, 2022. The increase was primarily due to net income of $5.7 million and the issuance of preferred stock of $6.4 million. This was partially offset by the implementation of the new credit loss accounting standard.
Shareholders' equity was $110.9 million at December 31, 2024 as compared to $100.7 million at December 31, 2023. The increase was primarily due to net income of $12.6 million, partially offset by common stock dividends of $1.3 million and preferred stock dividends of $1.5 million.
Government-sponsored enterprises — — — — — — 4,133 1.55 Collateralized mortgage obligations: U.S.
Government-sponsored enterprises — — — — 4,463 4.63 3,328 1.25 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 % 43 Table of Contents 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 — — — — — — 18,627 1.82 Corporate bonds — — 8,832 5.58 — — — — Total investment securities available for sale $ — — % $ 8,832 5.58 % $ 6,267 4.76 % $ 25,180 2.25 % 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.
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 % Deposits General.
December 31, 2024 2023 (Dollars in thousands) Amount % of Total Amount % of Total Florida $ 142,711 34 % $ 123,418 31 % California 48,464 11 45,661 12 Tennessee 28,926 7 32,185 8 Texas 30,238 7 24,861 6 All Other 175,624 41 169,752 43 Total government guaranteed loans, excluding PPP loans $ 425,963 100 % $ 395,877 100 % Deposits General.
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 % The investment securities held to maturity presented in the following tables are reported at amortized cost and by contractual maturity as of December 31, 2023 and December 31, 2022.
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 % The investment securities held to maturity presented in the following tables are reported at amortized cost and by contractual maturity as of December 31, 2024 and December 31, 2023.
The Company measures its performance through its net interest income after provision for credit losses, return on average assets, and return on average common equity, while maintaining appropriate regulatory leverage and risk-based capital ratios. Recent Developments Preferred Stock Offering. On September 30, 2023, the Company issued 1,835 shares of 11.0% Series C Cumulative Convertible Preferred Stock.
The Company measures its performance through its net interest income after provision for credit losses, return on average assets, and return on average common equity, while maintaining appropriate regulatory leverage and risk-based capital ratios. Recent Developments Share Repurchase Program. The Company announced that its Board of Directors adopted a share repurchase program.
BayFirst’s liquidity needs are to make interest payments on its debt obligations, dividends on shares of its Series A Preferred Stock, Series B Convertible Preferred Stock, Series C Cumulative Convertible Preferred Stock, and common stock, and payment of certain operating expenses. As of December 31, 2023, BayFirst Financial Corp. held $954 thousand in cash and cash equivalents.
For the year ended 2024, the Bank paid dividends of $3.80 million to BayFirst in order to meet liquidity needs to make interest payments on its debt obligations, dividends on shares of its preferred stock and common stock, and payment of operating expenses. As of December 31, 2024, BayFirst Financial Corp. held $479 thousand in cash and cash equivalents.
For the Year Ended December 31, 2023 2022 (Dollars in thousands) Average Balance Interest Yield Average Balance Interest Yield Interest-earning assets: Investment securities $ 44,108 $ 1,847 4.19 % $ 43,768 $ 1,065 2.43 % Loans, excluding PPP (1) (2) 829,054 62,924 7.59 667,088 38,280 5.74 PPP loans 16,181 266 1.64 39,959 959 2.40 Other 74,905 3,481 4.65 73,867 1,009 1.37 Total interest-earning assets 964,248 68,518 7.11 824,682 41,313 5.01 Noninterest-earning assets 93,876 79,864 Total assets $ 1,058,124 $ 904,546 Interest-bearing liabilities: NOW, MMDA and savings $ 617,467 $ 21,817 3.53 $ 602,491 $ 6,175 1.02 Time deposits 206,978 8,978 4.34 72,603 1,669 2.30 PPPLF advances — — — 5,667 20 0.35 Other borrowings 28,130 1,291 4.59 22,708 702 3.09 Total interest-bearing liabilities 852,575 32,086 3.76 703,469 8,566 1.22 Demand deposits 101,740 101,193 Noninterest-bearing liabilities 12,262 7,690 Shareholders’ equity 91,547 92,194 Total liabilities and shareholders’ equity $ 1,058,124 $ 904,546 Net interest income $ 36,432 $ 32,747 Interest rate spread 3.35 3.79 Net interest margin (3) 3.78 3.97 Ratio of average interest-earning assets to average interest-bearing liabilities 113.10 % 117.23 % (1) Includes nonaccrual loans.
For the Year Ended December 31, 2024 2023 (Dollars in thousands) Average Balance Interest Yield Average Balance Interest Yield Interest-earning assets: Investment securities $ 41,509 $ 1,659 4.00 % $ 44,108 $ 1,847 4.19 % Loans, excluding PPP (1) (2) 1,007,027 78,808 7.83 829,054 62,924 7.59 PPP loans 2,326 23 0.99 16,181 266 1.64 Other 51,760 2,320 4.48 74,905 3,481 4.65 Total interest-earning assets 1,102,622 82,810 7.51 964,248 68,518 7.11 Noninterest-earning assets 99,198 93,876 Total assets $ 1,201,820 $ 1,058,124 Interest-bearing liabilities: NOW, MMDA and savings $ 669,941 $ 27,934 4.17 $ 617,467 $ 21,817 3.53 Time deposits 285,957 14,938 5.22 206,978 8,978 4.34 Other borrowings 35,728 1,912 5.35 28,130 1,291 4.59 Total interest-bearing liabilities 991,626 44,784 4.52 852,575 32,086 3.76 Demand deposits 95,507 101,740 Noninterest-bearing liabilities 12,462 12,262 Shareholders’ equity 102,225 91,547 Total liabilities and shareholders’ equity $ 1,201,820 $ 1,058,124 Net interest income $ 38,026 $ 36,432 Interest rate spread 2.99 3.35 Net interest margin (3) 3.45 3.78 Ratio of average interest-earning assets to average interest-bearing liabilities 111.19 % 113.10 % (1) Includes nonaccrual loans.
The increase was mainly due to an increase in loan interest income, including fees, of $26.7 million, partially offset by an increase in deposit interest expense of $23.0 million.
The increase was mainly due to an increase in loan interest income, including fees, of $15.6 million, partially offset by an increase in interest expense on deposits of $12.1 million and a decrease in interest income on interest-bearing deposit from banks of $1.3 million.
(2) Includes $42 at an average yield of 2.02% and $58,525 at an average yield of 4.69% of residential loans held for sale from discontinued operations as of December 31, 2023 and December 31, 2022, respectively. (3) Net interest margin represents net interest income divided by average total interest-earning assets.
(2) Includes no residential loans held for sale from discontinued operations as of December 31, 2024 and $42 at an average yield of 2.02% as of December 31, 2023.
ACL as a percentage of loans HFI at amortized cost, not including government guaranteed loan balances, was 2.03% under CECL at December 31, 2023, compared to 1.62% under the incurred loss method at December 31, 2022.
Total loans HFI at December 31, 2024 and December 31, 2023 included government guaranteed loans and loans measured at fair value, which had no reserves allocated to them. ACL as a percentage of loans HFI at amortized cost, not including government guaranteed loan balances, was 1.79% at December 31, 2024, compared to 2.03% at December 31, 2023.
Government-sponsored enterprises 17,098 18,220 Corporate bonds 11,308 11,084 Total investment securities available for sale $ 39,575 $ 42,349 The net unrealized loss on the investment securities AFS at December 31, 2023, was $4.0 million compared with a net unrealized loss on investment securities AFS of $5.0 million at December 31, 2022.
Government-sponsored enterprises 7,130 3,236 Collateralized mortgage obligations: U.S. Government-sponsored enterprises 15,286 17,098 Corporate bonds 8,885 11,308 Total investment securities available for sale $ 36,291 $ 39,575 The net unrealized loss on the investment securities AFS at December 31, 2024 and December 31, 2023, was $4.0 million.
(Dollars in thousands) December 31, 2023 December 31, 2022 Investment securities held to maturity: Mortgage-backed securities: U.S.
The following table presents the amortized cost of the Company's investment securities portfolio classified as held to maturity as of December 31, 2024 and December 31, 2023. (Dollars in thousands) December 31, 2024 December 31, 2023 Investment securities held to maturity: Mortgage-backed securities: U.S.
The net unrealized loss on the investment securities HTM at December 31, 2023, was $238 thousand compared with a net unrealized loss on investment securities HTM of $247 thousand at December 31, 2022.
The net unrealized loss on the investment securities HTM at December 31, 2024, was $154 thousand compared with a net unrealized loss on investment securities HTM of $238 thousand at December 31, 2023. 40 Table of Contents No investment securities were pledged as of December 31, 2024 or December 31, 2023, and there were no sales of investment securities for the year ended December 31, 2024 or year ended December 31, 2023.
The net changes attributable to the 39 Table of Contents combined impact of both rate and volume have been allocated proportionately to the changes due to volume and the changes due to rate. Loans in nonaccrual status, for the purpose of the following computations, are included in the average loan balances.
Changes in rate are changes in the average rate multiplied by the average balance from the previous period. The net changes attributable to the combined impact of both rate and volume have been allocated proportionately to the changes due to volume and the changes due to rate.