Biggest changeThese ratios differ from the regulatory capital ratios principally in that the numerator excludes goodwill and other intangible assets. 58 Table of Contents The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for the periods indicated: For the Year Ended December 31, (dollars in thousands, except per share amounts) 2023 2022 Efficiency Ratio Noninterest expense $ 59,746 $ 63,522 Net interest income 94,138 87,786 Noninterest income 3,379 3,675 Total net interest income and noninterest income $ 97,517 $ 91,461 (1) Efficiency ratio (non-GAAP) 61.3 % 69.5 % Pre-tax pre-provision income Net interest income $ 94,138 $ 87,786 Noninterest income 3,379 3,675 Total net interest income and noninterest income 97,517 91,461 Less: Noninterest expense 59,746 63,522 (2) Pre-tax pre-provision income (non-GAAP) $ 37,771 $ 27,939 Return on Average Assets, Equity, and Tangible Equity Net income $ 25,910 $ 16,113 Average assets $ 2,306,233 $ 2,301,418 Average shareholders’ equity 273,346 250,054 Less: Average intangible assets 39,195 38,960 (3) Average tangible common equity (non-GAAP) $ 234,151 $ 211,094 Return on average assets 1.12 % 0.70 % Return on average equity 9.48 % 6.44 % (4) Return on average tangible common equity (non-GAAP) 11.07 % 7.63 % Tangible Common Equity Ratio/Tangible Book Value Per Share Shareholders’ equity $ 288,152 $ 260,355 Less: Intangible assets 38,998 39,387 (5) Tangible common equity (non-GAAP) $ 249,154 $ 220,968 Total assets $ 2,360,252 $ 2,283,927 Less: Intangible assets 38,998 39,387 (5) Tangible assets (non-GAAP) $ 2,321,254 $ 2,244,540 Equity to asset ratio 12.21 % 11.40 % (6) Tangible common equity to tangible asset ratio (non-GAAP) 10.73 % 9.84 % Book value per share $ 15.69 $ 14.51 (7) Tangible book value per common share (non-GAAP) $ 13.56 $ 12.32 Shares outstanding 18,369,115 17,940,283 59 Table of Contents Financial Highlights The following table sets forth certain of our financial highlights as of and for each of the periods presented.
Biggest changeThese ratios differ from the regulatory capital ratios principally in that the numerator excludes goodwill and other intangible assets. 57 Table of Contents The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for the periods indicated: For the Year Ended December 31, (dollars in thousands) 2024 2023 Efficiency Ratio Noninterest expense $ 97,791 $ 59,746 Less: Merger and related expenses 16,288 — Adjusted noninterest expense $ 81,503 $ 59,746 Net interest income 122,984 94,138 Noninterest income 4,760 3,379 Total net interest income and noninterest income $ 127,744 $ 97,517 (1) Efficiency ratio (non-GAAP) 76.6 % 61.3 % (1) Adjusted efficiency ratio (non-GAAP) 63.8 % 61.3 % Pre-tax Pre-provision Income Net interest income $ 122,984 $ 94,138 Noninterest income 4,760 3,379 Total net interest income and noninterest income 127,744 97,517 Less: Noninterest expense 97,791 59,746 (2) Pre-tax pre-provision income (non-GAAP) $ 29,953 $ 37,771 Add: Merger and related expenses 16,288 — (2) Adjusted pre-tax pre-provision income (non-GAAP) $ 46,241 $ 37,771 Return on Average Assets, Equity, and Tangible Equity Net income $ 5,433 $ 25,910 Add: After-tax Day1 provision for non PCD loans and unfunded loan commitments (1) 14,978 — Add: After-tax merger and related expenses (1) 11,988 — (3) Adjusted net income (non-GAAP) $ 32,399 $ 25,910 Average assets $ 3,095,916 $ 2,306,233 Average shareholders’ equity 379,816 273,346 Less: Average intangible assets 79,564 39,195 (4) Average tangible common equity (non-GAAP) $ 300,252 $ 234,151 Return on average assets 0.18 % 1.12 % (5) Adjusted return on average assets (non-GAAP) 1.05 % 1.12 % Return on average equity 1.43 % 9.48 % (5) Adjusted return on average equity (non-GAAP) 8.53 % 9.48 % (6) Return on average tangible common equity (non-GAAP) 1.81 % 11.07 % (6) Adjusted return on average tangible common equity (non-GAAP) 10.79 % 11.07 % (1) After-tax Day 1 provision for non-PCD loans and unfunded loan commitments and merger and related expenses are presented using a 29.56% tax rate. 58 Table of Contents December 31, (dollars in thousands, except per share amounts) 2024 2023 Tangible Common Equity Ratio/Tangible Book Value Per Share Shareholders’ equity $ 511,836 $ 288,152 Less: Intangible assets 134,058 38,998 (7) Tangible common equity (non-GAAP) $ 377,778 $ 249,154 Total assets $ 4,031,654 $ 2,360,252 Less: Intangible assets 134,058 38,998 (7) Tangible assets (non-GAAP) $ 3,897,596 $ 2,321,254 Equity to asset ratio 12.70 % 12.21 % (8) Tangible common equity to tangible asset ratio (non-GAAP) 9.69 % 10.73 % Book value per share $ 15.86 $ 15.69 (9) Tangible book value per share (non-GAAP) $ 11.71 $ 13.56 Shares outstanding 32,265,935 18,369,115 59 Table of Contents Financial Highlights The following table sets forth certain of our financial highlights as of and for each of the years presented.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our consolidated financial condition and consolidated results of operations should be read in conjunction with our consolidated financial statements and related notes.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our consolidated financial condition and consolidated results of operations should be read in conjunction with our consolidated financial statements and related notes.
The ACL on loans consists of: (i) a specific allowance established for CECL on loans individually evaluated, (ii) a quantitative allowance for current expected credit losses based on the portfolio and expected economic conditions over a reasonable and supportable forecast period that reverts back to long-term trends to cover the expected life of the loan, (iii) a qualitative allowance including management judgment to capture factors and trends that are not adequately reflected in the quantitative allowance, and (iv) the ACL for off-balance sheet credit exposure for unfunded loan commitments.
The ACL consists of: (i) a specific allowance established for CECL on loans individually evaluated, (ii) a quantitative allowance for current expected loan losses based on the portfolio and expected economic conditions over a reasonable and supportable forecast period that reverts back to long-term trends to cover the expected life of the loan, (iii) a qualitative allowance including management judgment to capture factors and trends that are not adequately reflected in the quantitative allowance, and (iv) the ACL for off-balance sheet credit exposure for unfunded loan commitments.
Under federal law, the Bank may not declare a dividend in excess of its undivided profits if, absent the approval of the OCC, the Bank’s primary banking regulator, the total amount of dividends declared by the Bank in any calendar year exceeds the total of the Bank’s retained net income of that current period, year to date, combined with its retained net income for the preceding two years.
Under federal law, the Bank may not declare a dividend in excess of its undivided profits and, absent the approval of the OCC, the Bank’s primary banking regulator, if the total amount of dividends declared by the Bank in any calendar year exceeds the total of the Bank’s retained net income of that current period, year to date, combined with its retained net income for the preceding two years.
Capital Resources Maintaining adequate capital is always an important objective of the Company. Abundant and high quality capital helps weather economic downturns and market volatility, protect depositors’ funds, and support growth, such as expanding the operations or acquisitions. Capital is also a source of funds for loan demand and enables the Company to effectively manage its assets and liabilities.
Capital Resources Maintaining adequate capital is always an important objective of the Company. Abundant and high quality capital helps weather economic downturns and market volatility, protect depositors’ funds, and support growth, such as expanding operations or making acquisitions. Capital is also a source of funds for loan demand and enables the Company to effectively manage its assets and liabilities.
Prior to the adoption of ASC Topic 326, individually evaluated loans were referred to as impaired loans. Amounts are charged-off when available information confirms that specific loans or portions thereof, are uncollectible. This methodology for determining charge-offs is consistently applied to each segment.
Prior to the adoption of ASC Topic 326, individually evaluated loans were referred to as impaired loans. Amounts are charged-off when available information confirms that specific loans or portions thereof, are uncollectible. This methodology for determining charge-offs is consistently applied to each loan segment.
Qualitative risk factors are periodically evaluated by management. Generally, the measurement of the ACL on loans is performed by collectively evaluating loans with similar risk characteristics. Loans that do not share similar risk characteristics are evaluated individually for credit loss and are not included in the evaluation process discussed above.
Qualitative risk factors are periodically evaluated by management. Generally, the measurement of the ACL is performed by collectively evaluating loans with similar risk characteristics. Loans that do not share similar risk characteristics are evaluated individually for credit loss and are not included in the evaluation process discussed above.
Allowance for Credit Losses on Off-Balance Sheet Credit Exposures We also maintain a separate allowance for off-balance sheet commitments, which is included in accrued interest payable and other liabilities in our consolidated balance sheets.
Allowance for Credit Losses on Off-Balance Sheet Commitments We also maintain a separate allowance for off-balance sheet commitments, which is included in accrued interest payable and other liabilities in our consolidated balance sheets.
We consider average tangible common equity, tangible common equity, and tangible common equity to tangible asset ratio as useful additional methods to evaluate our capital utilization and adequacy to withstand unexpected market conditions.
We consider average tangible common equity, tangible common equity, and the tangible common equity to tangible asset ratio as useful additional methods to evaluate our capital utilization and adequacy to withstand unexpected market conditions.
These critical estimates are difficult to predict and may result in impairment charges in future periods if actual results materially differ from those initially estimated. 57 Table of Contents Non-GAAP Financial Measures This filing contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP.
These critical estimates are difficult to predict and may result in impairment charges in future periods if actual results materially differ from those initially estimated. 56 Table of Contents Non-GAAP Financial Measures This filing contains certain non-GAAP financial measures in addition to results presented in accordance with GAAP.
The ACL on loans held for investment represents the portion of the loan’s amortized cost basis that we do not expect to collect due to anticipated credit losses over the loan’s contractual life. Amortized cost does not include accrued interest, which management elected to exclude from the estimate of expected credit losses.
The ACL on loans held for investment represents the portion of the loans’ amortized cost basis that we do not expect to collect due to anticipated credit losses over the loans’ contractual life. Amortized cost does not include accrued interest, which management elected to exclude from the estimate of expected credit losses.
The loans serviced for others are accounted for as sales and are therefore not included in the accompanying consolidated balance sheets.
The loans serviced for others were accounted for as sales and are therefore not included in the accompanying consolidated balance sheets.
Repurchases under the program may occur from time to time in open market transactions, in privately negotiated transactions, or by other means in accordance with federal securities laws and other restrictions. We intend to fund these repurchases from available working capital and cash provided by operating activities.
Repurchases under the program may occur from time to time in open market transactions, in privately negotiated transactions, or by other means in accordance with federal securities laws and other restrictions. We intend to fund any repurchases from available working capital and cash provided by operating activities.
We measure the ACL on loans using a discounted cash flow methodology, which utilizes pool-level assumptions and cash flow projections on an individual loan basis, which then aggregated at the portfolio segment level and supplemented by a qualitative reserve that is applied to each portfolio segment level.
We measure the ACL using a discounted cash flow methodology, which utilizes pool-level assumptions and cash flow projections on individual loan basis, which then aggregated at the portfolio segment level and supplemented by a qualitative reserve that is applied to each portfolio segment level.
Allowance for Credit Losses - Loans An ACL on loans is our estimate of expected lifetime credit losses for our loan held for investment at the time of origination or acquisition and is maintained at a level deemed appropriate by management to provide for expected lifetime credit losses in the portfolio.
Allowance for Credit Losses - Loans The ACL on loans is our estimate of expected lifetime credit losses for our loans held for investment at the time of origination or acquisition and is maintained at a level deemed appropriate by management to provide for expected lifetime credit losses in the portfolio.
Such qualitative adjustments may be related to and include, but are not limited to factors such as: differences in segment-specific risk characteristics, periods wherein current conditions 56 Table of Contents and reasonable and supportable forecasts of economic conditions differ from the conditions that existed at the time of the estimated loss calculation, model limitations and management’s overall assessment of the adequacy of the ACL.
Such qualitative adjustments may be related to and include, but are not limited to, factors such as: differences in segment-specific risk characteristics, periods wherein current conditions and reasonable and supportable forecasts of economic conditions differ from the conditions that existed at the time of the estimated loss calculation, model limitations and management’s overall assessment of the adequacy of the ACL.
For additional information regarding our operating, investing, and financing cash flows, see “Consolidated Statements of Cash Flows” in our audited consolidated financial statements contained in Item 8 of this annual report. Bank of Southern California, N.A.
For additional information regarding our operating, investing, and financing cash flows, see “Consolidated Statements of Cash Flows” in our audited consolidated financial statements contained in Item 8 of this annual report. California Bank of Commerce, N.A.
The issuers of these 69 Table of Contents securities have not, to our knowledge, established any cause for default on these securities. As a result, we expect to recover the entire amortized cost basis of these securities. When market interest rates decrease, bond prices tend to increase and, consequently, the fair value of our securities may also increase.
The issuers of these securities have not, to our knowledge, 71 Table of Contents established any cause for default on these securities. As a result, we expect to recover the entire amortized cost basis of these securities. When market interest rates increase, bond prices tend to fall and, consequently, the fair value of our securities may also decrease.
The measurement of expected credit losses under the CECL is applicable to financial assets measured at amortized cost, including loans, held-to-maturity debt securities and off-balance sheet credit exposures. ASU 2016-13 also requires credit losses on available-for-sale debt securities be measured through an allowance for credit losses.
The measurement of expected credit losses under the CECL is applicable to financial assets measured at amortized cost, including loans, held-to-maturity debt securities 51 Table of Contents and off-balance sheet credit exposures. ASU 2016-13 also requires credit losses on available-for-sale debt securities be measured through an allowance for credit losses.
In particular, management has identified several 54 Table of Contents accounting policies that, due to the estimates, assumptions and judgments inherent in those policies, are critical in understanding our financial statements. The following is a discussion of these critical accounting policies and significant estimates that require us to make complex and subjective judgments.
In particular, management has identified several accounting policies that, due to the estimates, assumptions and judgments inherent in those policies, are critical in understanding our financial statements. The following is a discussion of these critical accounting policies and significant estimates that require us to make complex and subjective judgments.
Provision for credit losses for loans held for investment is included in the 55 Table of Contents provision for credit losses in the consolidated statements of income. Loan charge-offs are recognized when management believes the collectability of the principal balance outstanding is unlikely. Subsequent recoveries, if any, are credited to the ACL.
Provision for credit losses for loans held for investment is included in provision for credit losses in the consolidated statements of income. Loan charge-offs are recognized when management believes the collectability of the principal balance outstanding is unlikely. Subsequent recoveries, if any, are credited to the ACL.
The Notes which mature March 25, 2030 accrue interest at a fixed rate of 5.50% through the fixed rate period to March 26, 2025, after which interest accrues at a floating rate of 90-day SOFR plus 350 basis points, until maturity, unless redeemed early, at our option, after the end of the fixed rate period.
The Notes which mature March 25, 2030 accrue interest at a fixed rate of 5.50% through the fixed rate period to March 26, 2025, after which interest accrues at a floating rate of 90-day SOFR plus 3.50%, until maturity, unless redeemed early, at our option, after the end of the fixed rate period.
Issuance costs of $475 thousand were incurred and are being amortized over the first 5-year fixed term of the Notes; unamortized issuance costs at December 31, 2023 and 2022, were $135 thousand and $230 thousand, respectively. The net unamortized issuance costs are netted against the balance and recorded in the borrowings in the consolidated balance sheets.
Issuance costs of $475 thousand were incurred and are being amortized over the first 5-year fixed term of the Notes; unamortized issuance costs at December 31, 2024 and 2023, were $40 thousand and $135 thousand, respectively. The net unamortized issuance costs are netted against the balance and recorded in the borrowings in the consolidated balance sheets.
We have kept a steady focus on our solution-driven, relationship-based approach to banking, providing clients accessibility to decision makers and enhancing value through strong client partnerships. We are a Preferred SBA Lender. Our lending products consist primarily of construction and land development loans, real estate loans, C&I loans, SBA loans, and consumer loans.
We keep a steady focus on our solution-driven, relationship-based approach to banking, providing clients accessibility to decision makers and enhancing the value of our services through strong client partnerships. Our lending products consist primarily of construction and land development loans, real estate loans, C&I loans and consumer loans, and we are a Preferred SBA Lender.
During the years ended December 31, 2023 and 2022, there were no dividends declared to shareholders by the Company.
During the years ended December 31, 2024 and 2023, there were no dividends declared to shareholders by the Company.
(3) Average noninterest-bearing deposits represent 40.83%, and 50.10% of average total deposits for the years ended December 31, 2023 and 2022, respectively . (4) Net interest income divided by average interest-earning assets. (5) Total deposits is the sum of interest-bearing deposits and noninterest-bearing deposits.
(3) Average noninterest-bearing deposits represent 34.10%, and 40.83% of average total deposits for the years ended December 31, 2024 and 2023, respectively . (4) Net interest income divided by average interest-earning assets. (5) Total deposits is the sum of interest-bearing deposits and noninterest-bearing deposits.
We continue to monitor macroeconomic variables related to increasing interest rates, inflation, and concerns regarding an economic downturn, and its potential effects on our business, customers, 53 Table of Contents employees, communities and markets.
We continue to monitor macroeconomic variables related to increasing interest rates, inflation, and concerns regarding an economic downturn and its potential effects on our business, customers, employees, communities and markets.
The Bank paid dividends to the Company of $3.0 million during the year ended December 31, 2022. 88 Table of Contents The Federal Reserve limits the amount of dividends that bank holding companies may pay on common stock to income available over the past year, and only if prospective earnings retention is consistent with the organization’s expected future needs and financial condition.
The Bank paid dividends to the Company of $2.0 million during the year ended December 31, 2023. The Federal Reserve limits the amount of dividends that bank holding companies may pay on common stock to income available over the past year, and only if prospective earnings retention is consistent with the organization’s expected future needs and financial condition.
Our investing cash flows are primarily comprised of cash inflows and outflows from our debt securities and loan portfolios, as applicable, and to a lesser extent, purchases of stock investments, purchases and proceeds from bank-owned life insurance, and capital expenditures.
Our investing cash flows are primarily comprised of cash inflows and outflows from our debt securities and loan portfolios, net cash acquired in business combinations, as applicable, and to a lesser extent, purchases of stock investments, purchases and proceeds from bank-owned life insurance, and capital expenditures.
The increase was primarily related to a 136 basis point increase in the total interest-earning assets yield resulting from higher market interest rates and a change in our interest-earning asset mix, partially offset by a 117 basis point increase in the cost of funds.
The decrease was primarily related to a 66 basis point increase in the cost of funds, partially offset by a 57 basis point increase in the total interest-earning assets yield resulting from higher market interest rates and a change in our interest-earning asset mix.
This secured borrowing arrangement is collateralized under a blanket lien on qualifying real estate loans and is subject to us providing adequate collateral and continued compliance with the Advances and Security Agreement and other eligibility requirements established by the FHLB. At December 31, 2023, we had pledged qualifying loans with an unpaid principal balance of $893.8 million for this line.
This secured borrowing arrangement is collateralized under a blanket lien on qualifying real estate loans and is subject to us providing adequate collateral and continued compliance with the Advances and Security Agreement and other eligibility requirements established by the FHLB. At December 31, 2024, we had pledged qualifying loans with an unpaid principal balance of $1.41 billion for this line.
The servicing asset activity includes additions from loan sales with servicing retained and acquired servicing rights and reductions from amortization as the serviced loans are repaid and servicing fees are earned. Loans serviced for others totaled $58.8 million and $59.4 million at December 31, 2023 and 2022, respectively.
The servicing asset activity includes additions from loan sales with servicing retained and acquired servicing rights and reductions from amortization as the serviced loans are repaid and servicing fees are earned. Loans serviced for others totaled $138.0 million and $58.8 million at December 31, 2024 and 2023, respectively.
Net interest income is affected by changes in volume, mix, and rates of interest-earning assets and interest-bearing liabilities, as well as days in a period.
Net interest margin represents net interest income expressed as a percentage of interest-earning assets. Net interest income is affected by changes in volume, mix, and rates of interest-earning assets and interest-bearing liabilities, as well as days in a period.
Interest income includes accretion of net deferred loan fees and net purchased discounts of $2.0 million and $3.8 million for the years ended December 31, 2023 and 2022, respectively. (2) Tax-exempt debt securities yields are presented on a tax equivalent basis using a 21% tax rate.
Interest income includes accretion of net deferred loan fees and net discounts on acquired loans of $12.3 million and $2.0 million for the years ended December 31, 2024 and 2023, respectively. (2) Tax-exempt debt securities yields are presented on a tax equivalent basis using a 21% tax rate.
While maturities and scheduled amortization of loans and debt securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and competition. At December 31, 2023, we had a secured line of credit of $499.2 million from the FHLB, of which $339.2 million was available.
While maturities and scheduled amortization of loans and debt securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and competition. At December 31, 2024, we had a secured line of credit of $780.9 million from the FHLB, of which $753.9 million was available.
All held-to-maturity debt securities were municipal securities, and historically have had limited credit loss experience. At December 31, 2023, the total fair value of taxable municipal and tax exempt bank-qualified municipal securities were $478 thousand, and $50.0 million, respectively.
All held-to-maturity debt securities were municipal securities, and historically have had limited credit loss experience with them. At December 31, 2024 and 2023, the total fair value of taxable municipal and tax exempt bank-qualified municipal securities was $463 thousand and $478 thousand, respectively, and $47.4 million and $50.0 million, respectively.
The $9.8 million increase in net income from the prior year was primarily due to a $6.4 million increase in net interest income, a $5.0 million decrease in the provision for credit losses, and a $3.8 million decrease in noninterest expense, partially offset by a $5.1 million increase in income taxes.
The $20.5 million decrease in net income from the prior year was primarily due to a $20.8 million increase in the provision for credit losses, and a $38.0 million increase in noninterest expense, partially offset by a $28.8 million increase in net interest income and a $8.1 million decrease in income taxes.
The net of tax unrealized loss on available-for-sale debt securities is reflected in accumulated other comprehensive loss. The effective duration of total available-for-sale debt securities was 5.13 years and 4.56 years at December 31, 2023 and December 31, 2022, respectively.
The net of tax unrealized loss on available-for-sale debt securities is reflected in accumulated other comprehensive loss. The effective duration of this portfolio was 4.60 years and 5.13 years at December 31, 2024 and 2023, respectively.
There were no outstanding borrowings under these lines at December 31, 2023 and 2022. Southern California Bancorp The primary sources of liquidity of the Company, on a stand-alone holding company basis, are derived from dividends from the Bank, borrowings, and its ability to issue debt and raise capital.
The lines are subject to annual review. There were no outstanding borrowings under these lines at December 31, 2024 and 2023. 88 Table of Contents California BanCorp The primary sources of liquidity of the Company, on a stand-alone holding company basis, are derived from dividends from the Bank, borrowings, and its ability to issue debt and raise capital.
(6) Tangible common equity to tangible assets ratio is computed by dividing tangible common equity by tangible assets. (7) Tangible book value per common share is computed by dividing tangible common equity by total common shares outstanding.
(8) Tangible common equity to tangible assets ratio is computed by dividing tangible common equity by tangible assets. (9) Tangible book value per share is computed by dividing tangible common equity by total common shares outstanding.
At December 31, 2023, we had credit availability of $141.6 million at the Federal Reserve discount window to the extent of collateral pledged. At December 31, 2023, we had pledged our held-to-maturity debt securities with an amortized cost of $53.6 million and qualifying loans with an unpaid principal balance of $116.8 million as collateral through the Borrower-in-Custody (“BIC”) program.
At December 31, 2024, we had credit availability of $318.5 million at the Federal Reserve discount window to the extent of collateral pledged. At December 31, 2024, we had pledged held-to-maturity debt securities with an amortized cost of $53.3 million and qualifying loans with an unpaid principal balance of $379.8 million as collateral through the Borrower-in-Custody (“BIC”) program.
Net interest margin for the year ended December 31, 2023 was 4.33%, compared with 4.06% for the year ended December 31, 2022.
Net interest margin for the year ended December 31, 2024 was 4.28%, compared with 4.33% for the year ended December 31, 2023.
At December 31, 2023, our liquidity position remained strong, with the following financial balances, compared to December 31, 2022: • Total cash and cash equivalents of approximately $86.8 million, compared to $86.8 million. • Total liquidity ratio of approximately 11.1%, compared to 10.5%. • Unpledged, liquid securities at fair value were approximately $130.0 million, compared to $112.6 million. • Available borrowing capacity from the Federal Home Loan Bank (“FHLB”) secured lines of credit of approximately $339.2 million, compared to $374.4 million.
At December 31, 2024, our liquidity position remained strong, with the following financial balances (unaudited), compared to December 31, 2023: • Total cash and cash equivalents of approximately $388.2 million, compared to $86.8 million. • Total liquidity ratio of approximately 15.7%, compared to 11.1%. • Unpledged, liquid securities at fair value were approximately $129.4 million, compared to $130.0 million. • Available borrowing capacity from the Federal Home Loan Bank (“FHLB”) secured lines of credit of approximately $753.9 million, compared to $339.2 million.
Per the regulatory definition of commercial real estate, at December 31, 2023, our concentration of such loans represented 529.5% of our total risk-based capital. In addition, at December 31, 2023, total loans secured by commercial real estate under construction and land development represented 84.0% of our total risk-based capital.
Per the regulatory definition of commercial real estate, at December 31, 2024, our concentration of such loans represented 459% of our total risk-based capital. In addition, at December 31, 2024, total loans secured by commercial real estate under construction and land development represented 46% of our total risk-based capital.
The effective duration of this portfolio was 5.58 years and 6.35 years at December 31, 2023 and 2022, respectively. We have the intent and ability to hold the securities classified as held to maturity until they mature, at which time we will receive full value for the securities.
The effective duration of the held-to-maturity debt securities was 6.52 years and 5.58 years at December 31, 2024 and 2023, respectively. We have the 69 Table of Contents intent and ability to hold the securities classified as held to maturity until they mature, at which time we will receive full value for the securities.
Net cash used in investing activities was $78.9 million for the year ended December 31, 2023, compared to net cash used in investing activities of $512.7 million in the prior year.
Net cash provided by investing activities was $524.7 million for the year ended December 31, 2024, compared to net cash used in investing activities of $78.9 million for 2023.
At December 31, 2023, we had 76 available-for-sale debt securities in a gross unrealized loss position with an amortized cost basis and fair value of $100.7 million and $93.5 million, respectively, with pre-tax unrealized losses of $7.1 million, compared to 88 available-for-sale debt securities with an amortized cost basis and fair value of $106.3 million and $97.0 million, respectively with pre-tax unrealized holding losses of $9.3 million at December 31, 2022.
At December 31, 2024, we had 89 available-for-sale debt securities in a gross unrealized loss position with an amortized cost basis and fair value of $124.2 million and $114.6 million, respectively, with pre-tax unrealized losses of $9.6 million, compared to 76 available-for-sale debt securities with an amortized cost basis and fair value of $100.7 million and $93.5 million, respectively with pre-tax unrealized holding losses of $7.1 million at December 31, 2023.
Consideration for each SBA loan sale includes the cash received and the fair value of the related servicing asset. The significant assumptions used in the valuation of the SBA servicing asset at December 31, 2023 included a weighted average discount rate of 16.1% and a weighted average prepayment speed assumption of 19.0%.
Consideration for each SBA loan sale includes the cash received and the fair value of the related servicing asset. The significant assumptions used in the valuation of the SBA servicing asset at December 31, 2024 included a weighted average discount rate of 14.3% and a weighted average prepayment speed assumption of 20.5%.
We have a highly skilled and experienced lending team and related support team, and an experienced credit administration team. Given our concentration in commercial real estate secured loans, we mitigate that risk through comprehensive underwriting policies, semi-annual loan level reviews, close monitoring of self-established industry and geographical and collateral type limits, periodic stress testing and continuous portfolio risk management reporting.
Given our concentration in commercial real estate secured loans, we mitigate that risk through comprehensive underwriting policies, semi-annual loan level reviews, close monitoring of self-established industry and geographical and collateral type limits, periodic stress testing and continuous portfolio risk management reporting.
Federal bank regulatory agencies have authority to prohibit banking institutions from paying dividends if those agencies determine that, based on the financial condition of the bank, such payment will constitute an unsafe or unsound practice. During the year ended December 31, 2023, the Bank paid dividends to the Company of $2.0 million.
Federal bank regulatory agencies have authority to prohibit banking institutions from paying dividends if those agencies determine that, based on the financial condition of the bank, such payment will constitute an unsafe or unsound practice. 92 Table of Contents During the year ended December 31, 2024, there were no dividends paid by the Bank to the Company.
The allowance for off-balance sheet commitments totaled $933 thousand and $1.3 million at December 31, 2023 and 2022, 80 Table of Contents respectively.
The allowance for off-balance sheet commitments totaled $3.1 million and $933 thousand at December 31, 2024 and 2023, respectively.
For additional information, see Note 9 — Income Taxes of the Notes to Consolidated Financial Statements included in Item 8 of this annual report. Financial Condition Summary Total assets at December 31, 2023 were $2.36 billion, an increase of $76.3 million from $2.28 billion at December 31, 2022.
For additional information, see Note 11 — Income Taxes of the Notes to Consolidated Financial Statements included in Item 8 of this annual report. Financial Condition Summary Total assets at December 31, 2024 were $4.03 billion, an increase of $1.67 billion from $2.36 billion at December 31, 2023.
There were no shares repurchased under this share repurchase plan during the year ended December 31, 2023. Tangible book value per common share at December 31, 2023 was $13.56, compared with $12.32 at December 31, 2022.
There were no shares repurchased under this share repurchase plan during the years ended December 31, 2024 and 2023. Tangible book value per common share at December 31, 2024 was $11.71, compared with $13.56 at December 31, 2023.
By applying a 100% probability weighting to the downside scenario and the stagflation scenario rather than using the probability-weighted two scenario approach would result in an increase in ACL by approximately $3.4 million and $9.0 million, respectively, or an additional 17 basis points and 46 basis points, respectively, to the ALL to total loans held for investment ratio.
Applying a 100% probability weighting to the downside scenario rather than using the probability-weighted two scenario approach would result in an increase in ACL by approximately $7.2 million, or an additional 23 basis points to the ALL to total loans held for investment ratio.
This includes SBA loans serviced for others of $35.4 million and $30.3 million at December 31, 2023 and 2022, respectively, for which there was a related servicing asset of $546 thousand and $514 thousand, respectively. The fair value of the servicing asset approximated its carrying value at December 31, 2023 and 2022.
This includes SBA loans serviced for others of $33.2 million and $35.4 million at December 31, 2024 and 2023, respectively, for which there was a related servicing 83 Table of Contents asset of $344 thousand and $546 thousand, respectively. The fair value of the servicing asset approximated its carrying value at December 31, 2024 and 2023.
Refer to Note 6 - Goodwill and Other Intangible Assets of the Notes to Consolidated Financial Statements included in Item 8 of this annual report for more information regarding business combinations and related activity. 81 Table of Contents Deposits The following table presents the composition of deposits, and related percentage of total deposits, as of December 31, 2023: December 31, 2023 December 31, 2022 (dollars in thousands) Amount Percentage of Total Deposits Spot Rate (1) Amount Percentage of Total Deposits Spot Rate (1) Noninterest-bearing demand $ 675,098 34.7 % — % $ 923,899 47.8 % — % Interest-bearing NOW accounts (2) 381,943 19.7 % 2.1 % 209,625 10.9 % 0.3 % Money market and savings accounts (3) 636,685 32.8 % 2.9 % 668,602 34.6 % 1.2 % Time deposits 142,005 7.3 % 4.5 % 109,032 5.6 % 2.1 % Broker time deposits 107,825 5.5 % 4.6 % 20,747 1.1 % 1.1 % Total deposits $ 1,943,556 100.0 % 1.9 % $ 1,931,905 100.0 % 0.6 % (1) Weighted average interest rates at December 31, 2023 and 2022.
Refer to Note 2 - Business Combinations and Note 8 - Goodwill and Other Intangible Assets of the Notes to Consolidated Financial Statements included in Item 8 of this annual report for more information regarding business combinations and related activity. 84 Table of Contents Deposits The following table presents the composition of deposits, related percentage of total deposits, and spot rates as of December 31, 2024: December 31, 2024 December 31, 2023 (dollars in thousands) Amount Percentage of Total Deposits Spot Rate (1) Amount Percentage of Total Deposits Spot Rate (1) Noninterest-bearing demand (2) $ 1,257,007 37.0 % — % $ 675,098 34.7 % — % Interest-bearing NOW accounts (3) 673,589 19.8 % 1.9 % 381,943 19.7 % 2.1 % Money market and savings accounts (4) 1,182,927 34.8 % 2.7 % 636,685 32.8 % 2.9 % Time deposits (5) 164,101 4.8 % 4.0 % 142,005 7.3 % 4.5 % Broker time deposits 121,136 3.6 % 4.9 % 107,825 5.5 % 4.6 % Total deposits $ 3,398,760 100.0 % 1.7 % $ 1,943,556 100.0 % 1.9 % (1) Weighted average interest rates at December 31, 2024 and 2023.
Results of Operations Net Income Net income for the year ended December 31, 2023 was $25.9 million, or $1.39 per diluted share, compared to $16.1 million, or $0.88 per diluted share in the prior year.
Net Income Net income for the year ended December 31, 2024 was $5.4 million, or $0.22 per diluted share, compared to net income of $25.9 million, or $1.39 per diluted share in the prior year.
Net cash provided by financing activities was $45.9 million for the year ended December 31, 2023, compared to $6.1 million in the prior year.
Net cash used in financing activities was $273.6 million for the year ended December 31, 2024, compared to net cash provided by financing activities of $45.9 million for the same 2023 period.
During the year ended December 31, 2023, we sold nine SBA 7(a) loans with a net carrying value of $10.9 million, resulting in a gain of $874 thousand, at an average premium of 8.0% and one non-SBA loan with a net carrying value of $39 thousand, resulting in a gain of $11 thousand.
In 2023, we sold nine SBA 7(a) loans with a net carrying value of $10.9 million, resulting in a gain on sale of $874 thousand at an average 66 Table of Contents premium of 8.01%, and one non-SBA loan with a net carrying value of $39 thousand, resulting in a gain of $11 thousand.
(2) Pre-tax pre-provision income is computed by adding net interest income and noninterest income and subtracting noninterest expense. This non–GAAP financial measure provides a greater understanding of pre–tax profitability before giving effect to credit loss expense. (3) Average tangible common equity is computed by subtracting goodwill and core intangible deposits, net from average shareholders’ equity.
This non–GAAP financial measure provides a greater understanding of pre–tax profitability before giving effect to credit loss expense. Adjusted pre-tax pre-provision income is computed by adding net interest income and noninterest income and subtracting adjusted noninterest expense.
We have no meaningful exposure to cryptocurrency or venture capital business models and our accumulated other comprehensive loss on our available-for-sale debt securities is manageable.
We have no meaningful exposure to cryptocurrency or venture capital business models, our accumulated other comprehensive loss on our available-for-sale debt securities is manageable, and our capital position is strong. We have a highly skilled and experienced lending production team and credit administration team.
In addition, at December 31, 2023, we used $75.0 million of our secured FHLB borrowing capacity by having the FHLB issue letters of credit to meet collateral requirements for deposits from the State of California and other public agencies. We had an overnight borrowing of $85.0 million at December 31, 2023.
In addition, at December 31, 2024, we used $27.0 million of our secured FHLB borrowing capacity to have the FHLB issue letters of credit to meet collateral requirements for deposits from the State of California and other public agencies. There were no overnight borrowings at December 31, 2024.
We are regulated as a bank holding company by the Board of Governors of the Federal Reserve System (“Federal Reserve”). The Bank operates under a national charter and is regulated by the Office of Comptroller of the Currency (“OCC”).
BCAL OREO1, LLC is used for holding other real estate owned and other assets acquired by foreclosure. We are regulated as a bank holding company by the Board of Governors of the Federal Reserve System (“Federal Reserve”). The Bank operates under a national charter and is regulated by the Office of Comptroller of the Currency (“OCC”).
Total unfunded loan commitments decreased $190.4 million to $410.8 million at December 31, 2023, from $601.1 million at December 31, 2022. Servicing Asset and Loan Servicing Portfolio We sell loans in the secondary market and, for certain loans, retain the servicing responsibility.
Total unfunded loan commitments increased $514.5 million to $925.3 million at December 31, 2024, from $410.8 million at December 31, 2023. Servicing Asset and Loan Servicing Portfolio We sell loans in the secondary market and, for certain loans, retain the servicing responsibility.
We are authorized to issue 50,000,000 shares of common stock of which 18,369,115 have been issued as of December 31, 2023. We are also authorized to issue 50,000,000 shares of preferred stock, of which none have been issued as of December 31, 2023.
We are authorized to issue 50,000,000 shares of common stock of which 32,265,935 have been issued as of December 31, 2024. We are also authorized to issue 50,000,000 shares of preferred stock, of which none has been issued as of December 31, 2024.
The recent bank runs that led to the failure of several financial institutions beginning in March of 2023, among other events, fostered a state of volatility and uncertainty with respect to the health of the U.S. banking system, particularly around liquidity, uninsured deposits and customer concentrations.
The subsequent bank runs led to the failure of several financial institutions beginning in March of 2023 and the distress at New York Community Bank in early 2024, fostering a state of volatility and uncertainty with respect to the health of the U.S. banking system, particularly around liquidity, uninsured deposits and customer concentrations.
We offer our depositors access to the Insured Cash Sweep (“ICS Product”), which allows us to divide customers deposits that exceed the FDIC insurance limits into smaller amounts, below the FDIC insurance limits, and place those deposits in other participating FDIC insured institutions with the convenience of managing all deposit accounts through our Bank.
These reciprocal deposits allow us to divide customers’ deposits that exceed the FDIC insurance limits into smaller amounts, below the FDIC insurance limits, and place those deposits in other participating FDIC insured institutions with the convenience of managing all deposit accounts through our Bank.
Held-to-Maturity Debt Securities The amortized cost of held-to-maturity debt securities and their estimated fair values at December 31, 2023 and 2022 were as follows: (dollars in thousands) Amortized Cost Gross Unrealized Gains Gross Unrealized Losses Estimated Fair Value December 31, 2023 Taxable municipals $ 551 $ — $ (73) $ 478 Tax exempt bank-qualified municipals 53,065 25 (3,136) 49,954 $ 53,616 $ 25 $ (3,209) $ 50,432 December 31, 2022 Taxable municipals $ 550 $ — $ (105) $ 445 Tax exempt bank-qualified municipals 53,396 — (5,935) 47,461 $ 53,946 $ — $ (6,040) $ 47,906 At December 31, 2023, we had 61 held-to-maturity debt securities in a net unrealized loss position with an amortized cost basis of $53.6 million with pre-tax unrealized losses of $3.2 million, compared to $53.9 million with pre-tax unrealized losses of $6.0 million at December 31, 2022.
Held-to-Maturity Debt Securities The amortized cost of held-to-maturity debt securities and their approximate fair values at December 31, 2024 and 2023 were as follows: (dollars in thousands) Amortized Cost Gross Unrecognized Gains Gross Unrecognized Losses Estimated Fair Value December 31, 2024 Taxable municipals $ 553 $ — $ (90) $ 463 Tax exempt bank-qualified municipals 52,727 — (5,367) 47,360 $ 53,280 $ — $ (5,457) $ 47,823 December 31, 2023 Taxable municipals $ 551 $ — $ (73) $ 478 Tax exempt bank-qualified municipals 53,065 25 (3,136) 49,954 $ 53,616 $ 25 $ (3,209) $ 50,432 At December 31, 2024, we had 61 held-to-maturity debt securities in a gross unrecognized loss position with an amortized cost basis of $53.3 million with pre-tax unrecognized losses of $5.5 million, compared to 58 held-to-maturity debt securities with an amortized cost basis of $51.5 million with pre-tax unrecognized losses of $3.2 million at December 31, 2023.
The following challenges could have an impact on our business, consolidated financial condition or near- or longer-term consolidated results of operations: • Slower loan growth and declining deposits; • Difficulty retaining and attracting deposit relationships; • Credit quality deterioration of our loan portfolio resulting in additional provision for credit losses and impairment charges; • Margin pressure as we increase deposit rates in response to potential further rate increases by the FOMC and our competitors; • Increases in other comprehensive loss from the unrealized losses on available-for-sale debt securities; and • Liquidity stresses to maintain sufficient levels of high-quality liquid assets and access to borrowing lines.
The following challenges could have an impact on our business, consolidated financial condition or near- or longer-term consolidated results of operations: • Slower loan growth and declining deposits; • Difficulty retaining and attracting deposit relationships; • Credit quality deterioration of our loan portfolio resulting in additional provision for credit losses and charge-offs; • Margin pressure in response to potential further rate cuts by the Federal Reserve; • Merger cost savings being less than anticipated; • Liquidity stresses to maintain sufficient levels of high-quality liquid assets and access to borrowing lines.
On June 14, 2023, we announced an authorized share repurchase plan, providing for the repurchase of up to 550,000 shares of our outstanding common stock, or approximately 3% of our then outstanding shares.
On June 14, 2023, we announced an authorized share repurchase plan, providing for the repurchase of up to 550,000 shares of our outstanding common stock, or approximately 3% of our then outstanding shares. The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies.
The following table presents a summary of the changes in the ACL for the periods indicated: Year Ended December 31, 2023 Year Ended December 31, 2022 (dollars in thousands) Allowance for Loan Losses Reserve for Unfunded Loan Commitments Total Allowance for Credit Losses Allowance for Loan Losses Reserve for Unfunded Loan Commitments Total Allowance for Credit Losses Balance, beginning of period $ 17,099 $ 1,310 $ 18,409 $ 11,657 $ 804 $ 12,461 Adoption of ASU No. 2016-13 (1) 5,027 439 5,466 — — — Provision for (reversal of) credit losses 1,731 (816) 915 5,450 506 5,956 Charge-offs (1,303) — (1,303) (21) — (21) Recoveries 15 — 15 13 — 13 Net charge-offs (1,288) — (1,288) (8) — (8) Balance, end of period $ 22,569 $ 933 $ 23,502 $ 17,099 $ 1,310 $ 18,409 (1) Represents the impact of adopting ASU 2016-13, Financial Instruments - Credit Losses on January 1, 2023.
Accrued interest receivable is excluded from the ACL. 80 Table of Contents The following table presents a summary of the changes in the ACL for the periods indicated: Year Ended December 31, 2024 Year Ended December 31, 2023 (dollars in thousands) Allowance for Loan Losses Reserve for Unfunded Loan Commitments Total Allowance for Credit Losses Allowance for Loan Losses Reserve for Unfunded Loan Commitments Total Allowance for Credit Losses Balance, beginning of period $ 22,569 $ 933 $ 23,502 $ 17,099 $ 1,310 $ 18,409 Adoption of ASU No. 2016-13 (1) — — — 5,027 439 5,466 Initial allowance for acquired PCD loans 11,216 — 11,216 — — — Provision for (reversal of) credit losses (2)(3) 19,520 2,170 21,690 1,731 (816) 915 Charge-offs (2,774) — (2,774) (1,303) — (1,303) Recoveries 9 — 9 15 — 15 Net charge-offs (2,765) — (2,765) (1,288) — (1,288) Balance, end of period $ 50,540 $ 3,103 $ 53,643 $ 22,569 $ 933 $ 23,502 (1) Represents the impact of adopting ASU 2016-13, Financial Instruments - Credit Losses on January 1, 2023.
As a result, the discussion and analysis below primarily relate to activities conducted at the Bank level. Overview Southern California Bancorp is a California corporation incorporated on October 2, 2019, and is headquartered in Del Mar, California. On May 15, 2020, we completed a reorganization whereby Bank of Southern California, N.A. became the wholly owned subsidiary of the Company.
As a result, the discussion and analysis below primarily relate to activities conducted at the Bank level. Overview California BanCorp, formerly known as Southern California Bancorp, is a California corporation incorporated on October 2, 2019, and headquartered in Del Mar, California.
Results for reporting periods beginning after January 1, 2023 are presented under CECL while prior period amounts continue to be reported in accordance with the probable incurred loss accounting standards. 77 Table of Contents The ACL consists of: (i) a specific allowance established for CECL on loans individually evaluated, (ii) a quantitative allowance for current expected loan losses based on the portfolio and expected economic conditions over a reasonable and supportable forecast period that reverts back to long-term trends to cover the expected life of the loan, (iii) a qualitative allowance including management judgment to capture factors and trends that are not adequately reflected in the quantitative allowance, and (iv) the ACL for off-balance sheet credit exposure for unfunded loan commitments.
The ACL consists of: (i) a specific allowance established for current expected credit losses on loans individually evaluated, (ii) a quantitative allowance for current expected credit losses based on the portfolio and expected economic conditions over a reasonable and supportable forecast period that reverts back to long-term trends to cover the expected life of the loan, (iii) a qualitative allowance including management’s judgment to capture factors and trends that are not adequately reflected in the quantitative allowance, and (iv) the ACL for off-balance sheet credit exposure for unfunded loan commitments (described in Allowance for Credit Losses - Off-Balance Sheet Credit Exposure).
The yield on total earning assets during the year ended December 31, 2023 was 5.69%, compared with 4.33% for the year ended December 31, 2022. The yield on average total loans during the year ended December 31, 2023 was 5.94%, a 92 basis points increase from 5.02% for the year ended December 31, 2022.
The yield on total interest-earning assets during the year ended December 31, 2024 was 6.26%, compared with 5.69% for the year ended December 31, 2023. The yield on average total loans during the year ended December 31, 2024 was 6.55%, a 61 basis point increase from 5.94% for the year ended December 31, 2023.
Nonaccrual loans consist of all loans 90 days or more past due and loans where, in the opinion of management, there is reasonable doubt as to the collection of principal and interest.
Non-performing Assets Nonperforming assets consist of loans on which we have ceased accruing interest (nonaccrual loans), OREO, and other repossessed assets owned. Nonaccrual loans consist of all loans 90 days or more past due and on loans where, in the opinion of management, there is reasonable doubt as to the collection of principal and interest.
We are a relationship-focused community bank and we offer a range of financial products and services to individuals, professionals, and small- to medium-sized businesses through our 13 branch offices serving Orange, Los Angeles, San Diego and Ventura counties, as well as the Inland Empire.
We are a relationship-focused community bank and we offer a range of financial products and services to individuals, professionals, and small- to medium-sized businesses through our 14 branch offices serving the state of California.
The $1.24 increase in tangible book value per common share was primarily the result of net income generated, the impact of share-based compensation expense, and other comprehensive losses related to changes in unrealized losses, net of taxes on available-for-sale securities, partially offset by the impact of adopting ASU 2016-13.
The $1.85 decrease in tangible book value per common share during the year ended December 31, 2024 was primarily the result of common shares issued in the business combination and the other comprehensive loss related to changes in unrealized losses, net of taxes on available-for-sale securities, partially offset by the impact of share-based compensation expense and the net income during the year.
Management determined that the decrease in unrealized losses related to each available-for-sale debt securities at December 31, 2023 was primarily attributable to factors other than credit related, including changes in interest rates driven by the Federal Reserve’s policy to fight against inflation and general volatility in market conditions. Our available-for-sale debt securities consisted of U.S.
We determined that the increase in unrealized losses related to each available-for-sale debt security at December 31, 2024 was primarily attributable to factors other than credit related, including general volatility in market conditions. Our available-for-sale debt securities consisted of U.S.
This approach requires us to apply a number of critical estimates that include, but are not limited to, future expected cash flows from depositor relationships, expected “decay” rates, and the determination of discount rates.
For example, we utilize a discounted cash flow approach to measure the fair value of core deposit intangible assets acquired in business combinations. This approach requires us to apply a number of critical estimates that include, but are not limited to, future expected cash flows from depositor relationships, expected “decay” rates, and the determination of discount rates.
Our operating cash flows are comprised of net income, adjusted for certain non-cash transactions, including but not limited to, depreciation and amortization, provision for credit losses, loans originated for sale and related gains and proceeds from sales, stock-based compensation, and amortization of net deferred loan costs and premiums.
The increase in cash and cash equivalents is the result of $50.3 million in net cash provided by operating cash flows, $524.7 million net cash provided by investing cash flows, partially offset by $273.6 million of net cash flows used in financing cash flows. 89 Table of Contents Our operating cash flows are comprised of net income, adjusted for certain non-cash transactions, including but not limited to, depreciation and amortization, provision for credit losses, loans originated for sale and related gains and proceeds from sales, stock-based compensation, and amortization of net deferred loan costs and premiums.