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.
Biggest changeSelected 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) 12/31/2025 9/30/2025 12/31/2024 12/31/2025 12/31/2024 Income Statement Data: Net interest income $ 11,158 $ 11,280 $ 10,653 $ 45,785 $ 38,026 Provision for credit losses 2,007 10,915 4,546 24,586 14,726 Noninterest income (104) (1,046) 22,276 18,396 60,469 Noninterest expense 11,869 25,215 15,335 70,425 66,782 Income tax expense (benefit) (359) (6,994) 3,272 (7,893) 4,315 29 Table of Contents As of and for the Three Months Ended As of and for the Year Ended (Dollars in thousands, except for share data) 12/31/2025 9/30/2025 12/31/2024 12/31/2025 12/31/2024 Net income (loss) from continuing operations (2,463) (18,902) 9,776 (22,937) 12,672 Net loss from discontinued operations — — — — (69) Net income (loss) (2,463) (18,902) 9,776 (22,937) 12,603 Preferred stock dividends 385 385 385 1,541 1,541 Net income available to (loss attributable to) common shareholders $ (2,848) $ (19,287) $ 9,391 $ (24,478) $ 11,062 Balance Sheet Data: Average loans HFI $ 997,710 $ 1,134,911 $ 1,077,504 $ 1,085,260 $ 1,009,353 Average loans HFI at amortized cost 939,281 1,060,520 1,003,867 1,018,913 928,814 Average total assets 1,334,912 1,345,553 1,273,296 1,323,321 1,201,820 Average common shareholders’ equity 73,470 92,734 87,961 89,184 86,174 Government guaranteed loans HFS — 94,052 — — — Total loans HFI 963,894 998,683 1,066,559 963,894 1,066,559 Total loans HFI, excluding government guaranteed loan balances 893,765 923,390 917,075 893,765 917,075 Allowance for credit losses on loans 21,996 24,485 15,512 21,996 15,512 Total assets 1,300,258 1,345,978 1,288,297 1,300,258 1,288,297 Total deposits 1,183,938 1,171,457 1,143,229 1,183,938 985,138 Common shareholders’ equity 70,747 73,677 94,869 70,747 94,869 Per Share Data: Basic earnings (loss) per common share $ (0.69) $ (4.66) $ 2.27 $ (5.93) $ 2.68 Diluted earnings (loss) per common share $ (0.69) $ (4.66) $ 2.11 $ (5.93) $ 2.62 Dividends per common share $ — $ — $ 0.08 $ 0.16 $ 0.24 Book value per common share $ 17.22 $ 17.90 $ 22.95 $ 17.22 $ 22.95 Tangible book value per common share (1) $ 17.22 $ 17.90 $ 22.95 $ 17.22 $ 22.95 Performance Ratios: Return on average assets (2) (0.74) % (5.62) % 3.07 % (1.73) % 1.05 % Return on average common equity (2) (15.51) % (83.19) % 42.71 % (27.45) % 12.84 % Net interest margin (2) 3.58 % 3.61 % 3.60 % 3.75 % 3.45 % Asset Quality Data: Net charge-offs $ 4,558 $ 3,294 $ 3,369 $ 17,952 $ 13,039 Net charge-offs/average loans HFI at amortized cost (2) 1.94 % 1.24 % 1.34 % 1.76 % 1.40 % Nonperforming loans (3) $ 24,343 $ 24,687 $ 17,607 $ 24,343 $ 17,607 Nonperforming loans (excluding government guaranteed balance) (3) $ 16,271 $ 15,822 $ 13,570 $ 16,271 $ 13,570 Nonperforming loans/total loans HFI (3) 2.68 % 2.63 % 1.75 % 2.68 % 1.75 % Nonperforming loans (excluding gov’t guaranteed balance)/total loans HFI (3) 1.79 % 1.69 % 1.35 % 1.79 % 1.35 % ACL/Total loans HFI at amortized cost 2.42 % 2.61 % 1.54 % 2.42 % 1.54 % Other Data: Full-time equivalent employees 144 237 299 144 299 30 Table of Contents As of and for the Three Months Ended As of and for the Year Ended (Dollars in thousands, except for share data) 12/31/2025 9/30/2025 12/31/2024 12/31/2025 12/31/2024 Banking centers 12 12 12 12 12 (1) See section entitled "GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures" below for a reconciliation to most comparable GAAP equivalent.
(2) Annualized (3) Excludes loans measured at fair value . `GAAP Reconciliation and Management Explanation of Non-GAAP Financial Measures Some of the financial measures included in this report are not measures of financial condition or performance recognized by GAAP. These non-GAAP financial measures include tangible common shareholders' equity and tangible book value per common share.
(2) Annualized (3) Excludes loans measured at fair value 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.
In addition to deposits, sources of funds available for lending and for other purposes include loan repayments and proceeds from the sales of loans. Loan repayments are a relatively stable source of funds, while deposit inflows and outflows are influenced significantly by general interest rates and market conditions.
In addition to deposits, sources of funds available for lending and for other purposes include loan repayments and historically proceeds from the sales of loans. Loan repayments are a relatively stable source of funds, while deposit inflows and outflows are influenced significantly by general interest rates and market conditions.
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.
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, 2025 vs.
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.
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.
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.
In addition to this, t he Company uses reasonable and supportable forecasts that are developed with internal and external data. These 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.
Deposit interest rates are set by management at least monthly or more often if conditions require it, based on a review of loan demand, recent cash flows and a survey of rates among competitors. Brokered deposits . At times, the Bank has brokered time deposit and non-maturity deposit relationships available to diversify its funding sources.
Deposit interest rates are set by management at least monthly or more often if conditions require, based on a review of loan demand, projected cash flows and a survey of rates among competitors. Brokered deposits . At times, the Bank has brokered time deposit and non-maturity deposit relationships available to diversify its funding sources.
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.
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, 31 Table of Contents relating to past events, current conditions, and reasonable and supportable forecasts.
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.
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 agencies.
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.
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, 2025 and December 31, 2024 and financial condition as of December 31, 2025 and December 31, 2024.
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 following table provides information on the maturity distribution of the time deposits exceeding the FDIC insurance limit of $250 thousand as of December 31, 2025.
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.
In the third quarter of 2022, management decided to discontinue the nationwide residential lending business. As a result of the discontinuance, the nationwide residential mortgage line of business was reclassified as a discontinued operation and reported in the financial statements as such.
The Bank’s internal policy limits the use of brokered deposits as a funding source to no more than 15% of total assets.
The Bank’s internal policy limits the use of brokered deposits as a funding source to no more than 20% of total assets.
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.
Total loans HFI at December 31, 2025 and December 31, 2024 included government guaranteed balances 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 2.58% at December 31, 2025, compared to 1.79% at December 31, 2024.
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.
The Notes 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 note agreements, the floating rates are based on a SOFR benchmark plus 3.78% per annum.
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.
At December 31, 2025, 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.
(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.
(2) Net interest margin represents annualized net interest income divided by average total interest-earning assets. 34 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.
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.
The note matures on March 10, 2029 and the balance of the note was $1.6 million and $1.9 million at December 31, 2025 and December 31, 2024, 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.
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.
Net interest margin increased to 3.75% for the year ended December 31, 2025, compared to 3.45% for the year ended December 31, 2024 . 33 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.
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.
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, credit quality 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; enforcement actions initiated by our regulators and their impact on our operations; the impact of data breaches or other cybersecurity incidents; enforcement actions initiated by our regulators and their impact on our operations; and other risks detailed from time to time in filings made by the Company with the SEC.
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.
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 9% of the total portfolio.
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.
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.
Financial Condition Investment Securities The following table presents the fair value of the Company's investment securities portfolio classified as available for sale as of December 31, 2024 and December 31, 2023. (Dollars in thousands) December 31, 2024 December 31, 2023 Investment securities available for sale: Asset-backed securities $ 4,990 $ 7,933 Mortgage-backed securities: U.S.
Financial Condition Investment Securities The following table presents the fair value of the Company's investment securities portfolio classified as available for sale as of December 31, 2025 and December 31, 2024. (Dollars in thousands) December 31, 2025 December 31, 2024 Investment securities available for sale: Asset-backed securities $ 2,822 $ 4,990 Mortgage-backed securities: U.S.
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 Company is dependent on noninterest income, which is derived from net gain on the sales of the guaranteed portion of governm ent 32 Table of Contents guaranteed loans and service fee income. The largest expenses are interest on those deposits and borrowings, professional fees, loan servicing and origination expenses, and salaries and commissions plus related employee benefits.
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.
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, 2025 and December 31, 2024, the Company had $195.5 million and $112.1 million, respectively, of brokered deposits.
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.
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.
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, as well as fair value adjustments for certain loans which management has elected the fair value option.
Historically, the Company has been dependent on noninterest income, derived primarily from net gain on the sales of the guaranteed portion of government guaranteed loans and service fee income, as well as fair value adjustments for certain loans which management has elected the fair value option.
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.
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, 2025 December 31, 2024 Unfunded loan commitments $ 1,257 $ 21,174 Unused lines of credit 207,665 199,411 Standby letters of credit 1,161 276 Total $ 210,083 $ 220,861 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.
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.
At December 31, 2024, the Company had $15.2 million in nonperforming assets, excluding government guaranteed loan balances. The ACL represented 1.54% of total loans HFI at amortized cost. The increase in nonperforming assets was partially the result of a nonaccrual loan for $2.6 million that is fully secured and has no ACL allocated.
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.
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 compensation , loan servicing and origination expenses, and income taxes.
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).
The balance of Subordinated Notes outstanding at the Company, net of offering costs, amounted to $6.0 million at December 31, 2025 and December 31, 2024. The Company has a term note with quarterly principal and interest payments with interest at Prime (6.75% at December 31, 2025).
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.
As a one-bank holding company, the Company generates most of its revenue from interest on loans and noninterest income. The primary sources of funding for its loans are loan payments, deposits, and borrowings.
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.
Government-sponsored enterprises 4,899 7,130 Collateralized mortgage obligations: U.S. Government-sponsored enterprises 17,768 15,286 Corporate bonds 3,874 8,885 Total investment securities available for sale $ 29,363 $ 36,291 The net unrealized loss on the investment securities AFS at December 31, 2025 and December 31, 2024, was $2.6 million and $4.0 million , respectively .
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.
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.
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.
The following presents the calculation of the non-GAAP financial measures: Tangible Common Shareholders' Equity and Tangible Book Value Per Common Share (Unaudited) As of (Dollars in thousands, except for share data) December 31, 2025 September 30, 2025 December 31, 2024 Total shareholders’ equity $ 87,569 $ 89,728 $ 110,920 Less: Preferred stock liquidation preference (16,822) (16,051) (16,051) Total equity available to common shareholders 70,747 73,677 94,869 Less: Goodwill — — — Tangible common shareholders' equity $ 70,747 $ 73,677 $ 94,869 Common shares outstanding 4,108,069 4,116,913 4,132,986 Tangible book value per common share $ 17.22 $ 17.90 $ 22.95 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.
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, 2025, the Bank paid dividends of $3.3 million to its parent company 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.
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.
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.
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 following table presents the amortized cost of the Company's investment securities portfolio classified as held to maturity as of December 31, 2025 and December 31, 2024.
The Bank periodically reviews the assumptions and formulates methodologies by which changes are made to the specific and general valuation ACL in an effort to refine such allowances in light of the current status of the factors described above.
General valuation allowances are determined by loan pools with a further evaluation of various quantitative and qualitative factors noted above. 40 Table of Contents The Bank periodically reviews the assumptions and formulates methodologies by which changes are made to the specific and general valuation ACL in an effort to refine such allowances in light of the current status of the factors described above.
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.
December 31, 2025 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 $ — — % $ — — % $ — — % $ 2,827 2.96 % Mortgage-backed securities: U.S.
The amount and timing of the dividend is in accordance with the terms of the Series C Cumulative Convertible Preferred Stock. Results of Operations BayFirst’s operating results depend on its net interest income, which is the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities, consisting primarily of deposits.
Results of Operations BayFirst’s operating results depend on its net interest income, which is the difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities, consisting primarily of deposits.
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.
(Dollars in thousands) December 31, 2025 December 31, 2024 Investment securities held to maturity: Corporate bonds $ 2,500 $ 2,500 Total investment securities held to maturity $ 2,500 $ 2,500 There was a $7 thousand ACL on the corporate bonds HTM as of December 31, 2025 and $12 thousand at December 31, 2024.
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.
For the Year Ended December 31, (Dollars in thousands) 2025 2024 Noninterest income: Loan servicing income, net 2,769 3,100 Gain on sale of SBA and PPP loans, net 11,720 28,252 Service charges and fees 1,867 1,794 SBA loan fair value gain (loss) (1,075) 9,843 Government guaranteed loan packaging fees 1,768 4,105 Gain on sale of premises and equipment — 11,649 Other non-interest income 1,347 1,726 Total noninterest income 18,396 60,469 Noninterest income from continuing operations was $18.4 million for the year ended December 31, 2025, a decrease from $60.5 million for the year ended December 31, 2024.
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%.
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%. Liquid assets include cash and due from banks, federal funds sold, interest-bearing deposits with banks and unencumbered investment securities available for sale.
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.
Contractual Obligations as of December 31, 2025 (Dollars in thousands) Less than One Year One to Three Years Three to Five Years Over Five Years Total Operating lease obligations $ 2,119 $ 3,064 $ 2,706 $ 13,594 $ 21,483 Long-term borrowings 456 912 225 — 1,593 Subordinated notes — — — 5,962 5,962 Time deposits 318,112 81,873 2,356 — 402,341 Total $ 320,687 $ 85,849 $ 5,287 $ 19,556 $ 431,379 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 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 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.
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.
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 % The investment securities held to maturity presented in the following tables are reported at amortized cost and by contractual maturity as of December 31, 2025 and December 31, 2024.
December 31, 2024 December 31, 2023 (Dollars in thousands) Amount % of Total Amount % of Total Loans HFI: Government guaranteed loans HFI, at fair value $ 60,833 $ 91,508 Loans HFI, at amortized cost: Residential real estate 330,870 33.3 % 264,126 32.5 % Commercial real estate 305,721 30.9 293,595 36.2 Construction and land 32,914 3.3 26,272 3.2 Commercial and industrial 226,522 22.9 177,566 21.9 Commercial and industrial – PPP 941 0.1 3,202 0.4 Consumer and other 93,826 9.5 47,287 5.8 Loans HFI, at amortized cost, gross 990,794 100.0 % 812,048 100.0 % Discount on government guaranteed loans (8,306) (7,040) Premium on loans purchased, net 3,739 4,503 Deferred loan costs, net 19,499 14,707 Allowance for credit losses (15,512) (13,497) Loans HFI, at amortized cost, net 990,214 810,721 Total loans HFI, net $ 1,051,047 $ 902,229 For the year ended December 31, 2024, the Bank originated $269.8 million in loans through conventional lending channels and $431.4 million in loans through its government guaranteed lending function.
December 31, 2025 December 31, 2024 (Dollars in thousands) Amount % of Total Amount % of Total Loans HFI: Government guaranteed loans HFI, at fair value $ 54,076 $ 60,833 Loans HFI, at amortized cost: Residential real estate 365,427 40.7 % 330,870 33.3 % Commercial real estate 215,771 24.0 305,721 30.9 Construction and land 48,397 5.4 32,914 3.3 Commercial and industrial 181,566 20.2 226,522 22.9 Commercial and industrial – PPP 6 — 941 0.1 Consumer and other 86,441 9.7 93,826 9.5 Loans HFI, at amortized cost, gross 897,608 100.0 % 990,794 100.0 % Discount on government guaranteed loans (6,811) (8,306) Premium on loans purchased, net 2,650 3,739 Deferred loan costs, net 16,371 19,499 Allowance for credit losses (21,996) (15,512) Loans HFI, at amortized cost, net 887,822 990,214 Total loans HFI, net $ 941,898 $ 1,051,047 For the year ended December 31, 2025, the Bank originated $137.4 million in loans through conventional lending channels and $278.3 million in loans through its government guaranteed lending function.
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.
The amount of each of the following categories of deposits, at the dates indicated, are as follows: (Dollars in thousands) December 31, 2025 December 31, 2024 Noninterest-bearing deposit accounts $ 95,731 8.1 % $ 101,743 8.9 % Interest-bearing transaction accounts 231,227 19.5 256,793 22.5 Money market accounts 434,930 36.7 455,519 39.8 Savings accounts 19,709 1.7 18,906 1.7 Subtotal 781,597 66.0 832,961 72.9 Total time deposits 402,341 34.0 310,268 27.1 Total deposits $ 1,183,938 100.0 % $ 1,143,229 100.0 % At December 31, 2025, the Company held approximately $177.0 million of deposits that exceeded the FDIC insurance limit which was 15% of total deposits.
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.
December 31, 2025 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 % $ — — % 38 Table of Contents 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 % $ — — % Loan Portfolio Composition The Company offers a variety of products designed to meet the credit needs of our borrowers.
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.
December 31, 2025 2024 (Dollars in thousands) Amount % of Total Amount % of Total Florida $ 92,975 31 % $ 142,711 34 % California 26,730 9 48,464 11 Tennessee 21,550 7 28,926 7 Texas 24,765 8 30,238 7 All Other 136,966 45 175,624 41 Total government guaranteed loans, excluding PPP loans $ 302,986 100 % $ 425,963 100 % 43 Table of Contents Deposits General.
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.
Each customer’s creditworthiness and the collateral required are evaluated on a case-by-case basis. 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.
(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.
(Dollars in thousands) December 31, 2025 December 31, 2024 Nonperforming loans (government guaranteed balances), at amortized cost, gross $ 8,072 $ 4,037 Nonperforming loans (unguaranteed balances), at amortized cost, gross 16,271 13,570 Total nonperforming loans, at amortized cost, gross 24,343 17,607 Nonperforming loans (government guaranteed balances), at fair value 83 — Nonperforming loans (unguaranteed balances), at fair value 1,453 1,490 Total nonperforming loans, at fair value 1,536 1,490 OREO 400 132 Repossessed assets 263 36 Total nonperforming assets, gross $ 26,542 $ 19,265 Nonperforming loans as a percentage of total loans HFI (1) 2.68 % 1.75 % Nonperforming loans (excluding government guaranteed balances) to total loans HFI (1) 1.79 % 1.35 % Nonperforming assets as a percentage of total assets 2.04 % 1.50 % Nonperforming assets (excluding government guaranteed balances) to total assets 1.29 % 1.06 % ACL to nonperforming loans (1) 90.35 % 88.10 % ACL to nonperforming loans (excluding government guaranteed balances) (1) 135.18 % 114.31 % (1) Excludes loans measured at fair value 41 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, 2025 2024 Allowance at beginning of period $ 15,512 $ 13,497 Charge-offs: Residential real estate (983) (20) Commercial real estate (450) (60) Commercial and industrial (15,425) (10,956) Commercial and industrial - PPP (1) — Consumer and other (2,358) (2,938) Total charge-offs (19,217) (13,974) Recoveries: Residential real estate 27 1 Commercial real estate 5 7 Commercial and industrial 497 606 Commercial and industrial - PPP 1 — Consumer and other 734 321 Total recoveries 1,264 935 Net charge-offs (17,953) (13,039) Provision for credit losses on loans 24,436 15,054 Allowance at end of period $ 21,995 $ 15,512 Net charge-offs to average loans HFI at amortized cost 1.76 % 1.40 % Allowance as a percent of total loans HFI at amortized cost 2.42 % 1.54 % Allowance as a percent of loans HFI at amortized cost, not including government guaranteed loans 2.58 % 1.79 % Allowance as a percent of nonperforming loans at amortized cost, gross 90.35 % 88.10 % Total loans HFI $ 963,894 $ 1,066,559 Average loans HFI at amortized cost $ 1,018,913 $ 928,814 Nonperforming loans (including government guaranteed balances) at amortized cost, gross $ 24,343 $ 17,607 Nonperforming loans (excluding government guaranteed balances) at amortized cost, gross $ 16,271 $ 13,570 Guaranteed balance of government guaranteed loans $ 70,129 $ 149,484 42 Table of Contents The following table details net charge-offs to average loans outstanding by loan category for the year ended December 31, 2025 and December 31, 2024.
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.
T he Company recorded a provision for credit losses for the year ended December 31, 2025 of $24.6 million compared to a $14.7 million provision for the year ended December 31, 2024. For the year ended December 31, 2025, net loan charge offs totaled $18.0 million compared to $13.0 million for the year ended December 31, 2024.
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.
At December 31, 2025, the Bank's capital ratios were in excess of the requirement to be "well capitalized" under the regulatory guidelines. 45 Table of Contents 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, 2025 Total Capital (to risk-weighted assets) $ 98,560 10.18 % $ 77,441 8.00 % $ 96,802 10.00 % Tier 1 Capital (to risk-weighted assets) 86,337 8.92 58,081 6.00 77,441 8.00 Common Equity Tier 1 Capital (to risk-weighted assets) 86,337 8.92 43,561 4.50 62,921 6.50 Tier 1 Capital (to total assets) 86,337 6.52 52,983 4.00 66,229 5.00 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 (1) Minimum to be considered “adequately capitalized” under Basel III Capital Adequacy.
The increase was primarily the result of the pre-tax gain on sale of two branch office properties of $11.6 million, which was a result of a sale-leaseback transaction, and an increase in gain on sale of government guaranteed loans of $3.7 million, partially offset by a decrease in fair value gains on government guaranteed loans of $5.9 million.
The decrease was primarily the result of the gain on sale of two branch office properties of $11.6 million in the fourth quarter of 2024, a decrease in gain on sale of government guaranteed loans of $16.5 million, a decrease in government guaranteed loan fair value gains of $10.9 million, and a decrease in government guaranteed loan packaging fees of $2.3 million.
Specific allowances are provided for individual loans that do not share similar risk characteristics with instruments evaluated using a collective (pooled) basis. General valuation allowances are determined by loan pools with a further evaluation of various quantitative and qualitative factors noted above.
Specific allowances are provided for individual loans that do not share similar risk characteristics with instruments evaluated using a collective (pooled) basis.
Income tax benefit from discontinued operations was $23 thousand for the year ended December 31, 2024, from income tax benefit of $70 thousand for the year ended December 31, 2023. At December 31, 2024, the Company had no federal net operating loss carryforward and $16 thousand of state net operating loss carryforward.
At December 31, 2024, the Company had no of federal net operating loss carryforward and $16 thousand of state net operating loss carryforward. The Company expects to fully utilize the net operating losses. The effective income tax rate was 25.60% for the year ended December 31, 2025 and 25.40% for the year ended December 31, 2024.
Essentially, letters of credit have expiration dates within one year of the issue date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending credit. The Bank may hold collateral supporting those commitments.
Essentially, letters of credit have expiration dates within one year of the issue date. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending credit. In general, loan commitments and letters of credit are made on the same terms, including with respect to collateral, as outstanding loans.
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.
Government-sponsored enterprises — — — — — — 20,040 2.32 Corporate bonds — — 3,843 5.04 — — — — Total investment securities available for sale $ — — % $ 3,843 5.04 % $ — — % $ 28,131 2.51 % 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.
These efforts have helped and are expected to continue to help reduce risk of loss. The ACL was $15.5 million at December 31, 2024 and $13.5 million at December 31, 2023. 38 Table of Contents Noninterest Income The following table presents noninterest income from continuing operations for the year ended December 31, 2024 and December 31, 2023.
The ACL was $22.0 million at December 31, 2025 and $15.5 million at December 31, 2024. 35 Table of Contents Noninterest Income The following table presents noninterest income from continuing operations for the year ended December 31, 2025 and December 31, 2024.
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 .
For the Year Ended December 31, (Dollars in thousands) 2025 2024 Noninterest expense: Salaries and benefits $ 28,429 $ 31,063 Bonus, commissions, and incentives 855 4,445 Occupancy and equipment 6,068 4,848 Data processing 7,859 6,745 Marketing and business development 1,433 2,050 Professional services 3,456 3,882 Loan servicing and origination expense 8,001 6,391 Employee recruiting and development 1,653 2,186 Regulatory assessments 1,869 1,249 Restructure charges 7,283 — Director compensation 526 427 Liability and fidelity bond insurance 643 431 ATM and interchange 482 432 Telecommunication 341 354 Other noninterest expense 1,527 2,279 Total noninterest expense $ 70,425 $ 66,782 36 Table of Contents Noninterest expense was $70.4 million for the year ended December 31, 2025, an increase from $66.8 million for the year ended December 31, 2024 .
The Company expects that the currently available liquid assets and the ability to borrow from the FHLB, FRB, and other financial institutions would be sufficient to satisfy the liquidity needs without any material adverse effect on the Company’s liquidity. A description of BayFirst’s and the Bank’s debt obligations is set forth above under the heading “Other Borrowings.”
In addition, the Company has the ability to obtain non-brokered wholesale deposits as another source of liquidity. The Company expects that the currently available liquid assets and the ability to borrow from the FHLB, FRB, and other financial institutions would be sufficient to satisfy the liquidity needs without any material adverse effect on the Company’s liquidity.
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.
Net Income For the year ended December 31, 2025, the Company had a net loss of $22.9 million, or $5.93 per common share and diluted common share, a decrease from net income of $12.6 million, or $2.68 per common share and diluted common share, for the year ended December 31, 2024.
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.
Shareholders' equity was $87.6 million at December 31, 2025 as compared to $110.9 million at December 31, 2024. The decrease was primarily due to net loss of $22.9 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 maximizing shareholder value.
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.
The increase was mainly due to an increase in loan interest income, including fees, of $2.4 million and a decrease in interest expense of $4.8 million.
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 unrealized loss on the investment securities HTM at December 31, 2025, was $116 thousand compared with a net unrealized loss on investment securities HTM of $154 thousand at December 31, 2024.
Other Borrowings At December 31, 2024, the Company had no borrowings from the FHLB or FRB. There was $10.0 million of borrowings at 5.57% from the FHLB and no borrowings from the FRB at December 31, 2023. The Bank is a member of the FHLB of Atlanta, which provides short- and long-term funding collateralized by mortgage-related assets to its members.
The Bank is a member of the FHLB of Atlanta, which provides short- and long-term funding collateralized by mortgage-related assets to its members. FHLB short-term borrowings be ar interest at variable rates set by the FHLB.
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.
For the Year Ended December 31, 2025 2024 (Dollars in thousands) Average Balance Interest Yield Average Balance Interest Yield Interest-earning assets: Investment securities $ 34,992 $ 1,363 3.90 % $ 41,509 $ 1,659 4.00 % Loans (1) 1,102,457 81,244 7.37 1,009,353 78,831 7.81 Other 82,210 3,187 3.88 51,760 2,320 4.48 Total interest-earning assets 1,219,659 85,794 7.03 1,102,622 82,810 7.51 Noninterest-earning assets 103,662 99,198 Total assets $ 1,323,321 $ 1,201,820 Interest-bearing liabilities: NOW, MMDA and savings $ 707,938 $ 23,704 3.35 $ 669,941 $ 27,934 4.17 Time deposits 333,012 14,036 4.21 285,957 14,938 5.22 Other borrowings 48,579 2,269 4.67 35,728 1,912 5.35 Total interest-bearing liabilities 1,089,529 40,009 3.67 991,626 44,784 4.52 Demand deposits 104,628 95,507 Noninterest-bearing liabilities 23,698 12,462 Shareholders’ equity 105,466 102,225 Total liabilities and shareholders’ equity $ 1,323,321 $ 1,201,820 Net interest income $ 45,785 $ 38,026 Interest rate spread 3.36 2.99 Net interest margin (2) 3.75 3.45 Ratio of average interest-earning assets to average interest-bearing liabilities 111.94 % 111.19 % (1) Includes nonaccrual loans.
Government-sponsored enterprises — — — — — — 3,842 1.58 Collateralized mortgage obligations: U.S.
Government-sponsored enterprises — — — — — — 5,264 2.99 Collateralized mortgage obligations: U.S.
In addition, the Bank sold guaranteed loan balances of $385.3 million. 42 Table of Contents Loan Maturity/Rate Sensitivity The following table shows the contractual maturities of our loans at December 31, 2024.
In addition, the Bank sold guaranteed loan balances of $199.0 million through its secondary loan sale process. In addition, the Bank sold $96.6 million of government guaranteed loans as part of the Bank’s discontinuance of SBA 7(a) lending. 39 Table of Contents Loan Maturity/Rate Sensitivity The following table shows the contractual maturities of our loans at December 31, 2025.
The Company has $6.0 million of Subordinated Debentures (the “Debentures”) that mature June 30, 2031 and are redeemable after 5 years which is June 30, 2026.
Based on this collateral, the Bank was eligible to borrow up to $32.1 million from the FRB at December 31, 2025. The Company has $6.0 million of Subordinated Notes (the “Notes”) that mature June 30, 2031 and are redeemable after 5 years which is June 30, 2026.
FHLB short-term borrowings be ar interest at variable rates set by the FHLB. Any a dvances that the Bank were to obtain would be secured by a blanket lien on $350.3 million of real estate-related loans as of December 31, 2024.
Any a dvances that the Bank were to obtain would be secured by a blanket lien on $383.7 million of real estate-related loans as of December 31, 2025. Based on this collateral and the Bank's holdings of FHLB stock, the Bank was eligible to borrow up to $187.1 million from the FHLB at December 31, 2025.
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.
Contractual Obligations In the ordinary course of its operations, the Company enters into certain contractual obligations. Total contractual obligations at December 31, 2025 were $431.4 million, an increase from $341.7 million at December 31, 2024. The increase was primarily due to an increase in time deposits of $92.1 million.
Provision for Credit Losses The provision for credit losses is charged to operations to adjust the total allowance to a level deemed appropriate by management and is based upon the volume and type of lending the Bank conducts, industry standards, the amount of nonperforming loans, general economic conditions, particularly as they relate to its market area, economic forecasts, and other factors that may affect the ability to collect on the loans in its portfolio.
December 31, 2024: Interest-earning assets: Investment securities $ (41) $ (255) $ (296) Loans (4,604) 7,017 2,413 Other interest-earning assets (348) 1,215 867 Total interest-earning assets (4,993) 7,977 2,984 Interest-bearing liabilities: NOW, MMDA, and savings (5,745) 1,515 (4,230) Time deposits (3,142) 2,240 (902) Other borrowings (266) 623 357 Total interest-bearing liabilities (9,153) 4,378 (4,775) Net change in net interest income $ 4,160 $ 3,599 $ 7,759 Provision for Credit Losses The provision for credit losses is charged to operations to adjust the ACL to a level deemed appropriate by management and is based upon the volume and type of lending the Bank conducts, industry standards, the amount of nonperforming loans, general economic conditions, particularly as they relate to its market area, economic forecasts, and other factors that may affect the ability to collect on the loans in its portfolio.
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.
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. 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.
The decrease was the result of decreases in compensation expenses of $1.2 million, loan origination and collection expense of $1.0 million, and marketing and business development expenses of $1.3 million. The decreases were partially offset by increases in data processing expenses of $1.1 million, regulatory assessments of $0.4 million, and other noninterest expense of $0.6 million.
The increase was primarily the result of the 2025 restructure charges of $7.3 million, an increase in data processing expense of $1.1 million, and an increase in loan servicing and origination expense of $1.6 million, partially offset by a decrease in compensation expense of $6.2 million.
(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.
(Dollars in thousands) At and for the Year Ended December 31, Government Guaranteed, Excluding PPP 2025 2024 Number of loans originated 1,388 2,508 Amount of loans originated $ 278,334 $ 431,375 Average loan size originated $ 201 $ 172 Government guaranteed loan balances sold $ 198,996 $ 385,342 Total government guaranteed loan balances: Guaranteed portion of government guaranteed loan balances HFI $ 70,123 $ 148,543 Unguaranteed portion of government guaranteed loan balances HFI 232,863 277,420 Total government guaranteed loans HFI 302,986 425,963 Government guaranteed loans serviced for others $ 885,505 $ 1,056,665 Government guaranteed loans sold to Banesco USA $ 96,602 $ — The following table sets forth, at the dates indicated, the geographic disbursement of gross principal balances of its government guaranteed loan portfolio.
Additionally, residential mortgage-backed securities and collateralized mortgage obligations receive monthly principal payments, which are not reflected below.
Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. Additionally, residential mortgage-backed securities and collateralized mortgage obligations receive monthly principal payments, which are not reflected below.
Under CECL, the ACL is based on expected credit losses rather than on incurred losses. The Bank must maintain an adequate ACL based on a comprehensive methodology that assesses the probable losses inherent in its loan portfolio.
Thus, there can be no assurance that charge-offs in future periods will not exceed the ACL, or that additional increases in the ACL will not be required. Allowance for Credit Losses. The Bank must maintain an adequate ACL based on a comprehensive methodology that assesses the probable losses inherent in its loan portfolio.
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.
No investment securities were pledged as of December 31, 2025 or December 31, 2024, and there were no sales of investment securities for the year ended December 31, 2025 or the year ended December 31, 2024. 37 Table of Contents The investment securities available for sale presented in the following tables are reported at amortized cost and by contractual maturity as of December 31, 2025 and December 31, 2024.