Biggest changeFor the Years Ended December 31, 2023 2022 2021 (Dollars in thousands) Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets: Taxable securities $ 358,122 $ 10,120 2.83 % $ 386,363 $ 8,744 2.26 % $ 304,685 $ 5,192 1.70 % Tax-exempt securities (1) 17,386 403 2.32 % 20,562 423 2.06 % 12,518 302 2.41 % Total securities 375,508 10,523 2.80 % 406,925 9,167 2.25 % 317,203 5,494 1.73 % Interest-earning deposits in other banks 119,361 5,367 4.50 % 83,544 1,208 1.45 % 114,316 135 0.12 % Federal funds sold 5,086 253 4.97 % 33,989 364 1.07 % 45,314 47 0.10 % Loans held for sale 56,951 1,554 2.73 % 44,543 1,494 3.35 % 145,075 4,162 2.87 % Paycheck Protection Program loans (2) 7,354 26 0.35 % 18,224 535 2.94 % 351,179 17,311 4.93 % Loans held for investment (including loan fees) (2,3,4) 2,469,806 151,362 6.13 % 2,028,828 108,972 5.37 % 1,659,845 76,460 4.61 % Total average interest-earning assets 3,034,066 169,085 5.57 % 2,616,053 121,740 4.65 % 2,632,932 103,609 3.94 % Less: allowance for credit losses (39,700 ) (16,474 ) (13,036 ) Total noninterest-earning assets 240,507 225,253 201,222 Total average assets $ 3,234,873 $ 2,824,832 $ 2,821,118 Liabilities and stockholders’ equity: Interest-bearing demand, money market deposits, and savings $ 1,322,542 $ 37,195 2.81 % $ 1,131,718 $ 7,625 0.67 % $ 908,418 $ 2,244 0.25 % Time deposits (5) 641,645 22,774 3.55 % 412,671 3,635 0.88 % 540,471 4,193 0.78 % Total interest-bearing deposits 1,964,187 59,969 3.05 % 1,544,389 11,260 0.73 % 1,448,889 6,437 0.44 % FHLB borrowings (6) 263,259 11,782 4.48 % 113,478 3,497 3.08 % 147,919 1,211 0.82 % FRB borrowings 41,672 1,992 4.78 % 4,881 114 2.34 % 245,196 790 0.32 % Subordinated notes (7) 39,899 2,210 5.54 % 39,953 2,215 5.54 % 46,226 2,627 5.68 % Total average interest-bearing liabilities 2,309,017 75,953 3.29 % 1,702,701 17,086 1.00 % 1,888,230 11,065 0.59 % Noninterest-bearing demand deposits 661,053 821,208 658,063 Other noninterest-bearing liabilities 40,963 37,042 30,700 Stockholders’ equity 223,840 263,881 244,125 Total average liabilities and stockholders’ equity $ 3,234,873 $ 2,824,832 $ 2,821,118 Net interest income and margin (8) $ 93,132 3.07 % $ 104,654 4.00 % $ 92,544 3.51 % Cost of funds (9) 2.56 % 0.68 % 0.43 % Net interest spread (10) 2.28 % 3.65 % 3.35 % (1) Computed on a fully taxable equivalent basis assuming a 21% federal income tax rate.
Biggest changeFor the Years Ended December 31, 2024 2023 (Dollars in thousands) Average Balance Interest Yield/ Rate Average Balance Interest Yield/ Rate Assets: Taxable securities $ 326,405 $ 9,406 2.88 % $ 358,122 $ 10,120 2.83 % Tax-exempt securities (1) 12,575 317 2.52 % 17,386 403 2.32 % Total securities 338,980 9,723 2.87 % 375,508 10,523 2.80 % Interest-earning deposits in other banks 157,087 7,993 5.09 % 119,361 5,367 4.50 % Federal funds sold 6,232 335 5.38 % 5,086 253 4.97 % Loans held for sale 57,225 8,157 14.25 % 56,951 8,022 14.09 % Loans held for investment (including loan fees) (2,3,4) 2,286,446 134,182 5.87 % 2,477,160 144,920 5.85 % Total average interest-earning assets 2,845,970 160,390 5.64 % 3,034,066 169,085 5.57 % Less: allowance for credit losses (31,896 ) (39,700 ) Total noninterest-earning assets 205,453 240,507 Total average assets $ 3,019,527 $ 3,234,873 Liabilities and stockholders’ equity: Interest-bearing demand, money market, and savings $ 921,674 $ 23,716 2.57 % $ 1,322,542 $ 37,195 2.81 % Time (5) 997,470 45,354 4.55 % 641,645 22,774 3.55 % Total interest-bearing deposits 1,919,144 69,070 3.60 % 1,964,187 59,969 3.05 % FHLB borrowings 213,003 9,095 4.27 % 263,259 11,784 4.48 % FRB borrowings 23,087 1,080 4.68 % 41,672 1,992 4.78 % Subordinated notes (6) 39,829 2,414 6.06 % 39,899 2,209 5.54 % Total average interest-bearing liabilities 2,195,063 81,659 3.72 % 2,309,017 75,954 3.29 % Noninterest-bearing demand deposits 493,133 661,053 Other noninterest-bearing liabilities 41,327 40,963 Stockholders’ equity 290,004 223,840 Total average liabilities and stockholders’ equity $ 3,019,527 $ 3,234,873 Net interest income and margin (7) $ 78,731 2.77 % $ 93,131 3.07 % Cost of funds (8) 3.04 % 2.56 % Net interest spread (9) 1.92 % 2.28 % (1) Computed on a fully taxable equivalent basis assuming a 22.32% and 22.65% income tax rate for the years ended December 31, 2024 and 2023, respectively.
Nonperforming Assets. The following table presents a summary of nonperforming assets and various measures as of the dates stated.
The following table presents a summary of nonperforming assets and various measures as of the dates stated.
The Company uses short-term and long-term borrowings from various sources, including FHLB advances and FRB advances, to fund assets and operations. The following table presents information on the balances and interest rates on borrowings as of and for periods stated.
The Company uses short-term and long-term borrowings from various sources, including FHLB advances and FRB advances, to fund assets and operations. The following table presents information on the balances and interest rates on borrowings as of and for the periods stated.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, financial 50 institutions must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. A financial institution's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, financial institutions must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. A financial institution's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.
These ungraded securities were primarily subordinated debt instruments issued by bank holding companies and are classified as corporate bonds. Investment securities with unrealized losses are generally a result of pricing changes due to changes in the interest rate environment since purchase and not as a result of permanent credit impairment. Contractual cash flows for mortgage backed and U.S.
These securities were primarily subordinated debt instruments issued by bank holding companies and are classified as corporate bonds. Investment securities with unrealized losses are generally a result of pricing changes due to changes in the interest rate environment since purchase and not as a result of permanent credit impairment. Contractual cash flows for mortgage backed and U.S.
If one or more of the factors affecting forward-looking information and statements proves incorrect, then actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements 33 contained in this Form 10-K. Therefore, the Company cautions you not to place undue reliance on its forward-looking information and statements.
If one or more of the factors affecting forward-looking information and statements proves incorrect, then actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained in this Form 10-K. Therefore, the Company cautions you not to place undue reliance on its forward-looking information and statements.
This discussion should be read in conjunction with the Company’s consolidated financial statements and the notes thereto presented in Item 8, Financial Statements and Supplementary Information, of this Form 10-K. Cautionary Note About Forward-Looking Statements The Company makes certain forward-looking statements in this Form 10-K that are subject to risks and uncertainties.
This discussion should be read in conjunction with the Company’s consolidated financial statements and the notes thereto presented in Item 8, Financial Statements and Supplementary Information, of this Form 10-K. 30 Cautionary Note About Forward-Looking Statements The Company makes certain forward-looking statements in this Form 10-K that are subject to risks and uncertainties.
Measurement of credit loss is based on the expected future cash flows of an individually evaluated loan, discounted at the loan’s effective interest rate, or measured on an observable market value, if one exists, or the estimated market value of the collateral underlying the loan discounted for estimated costs to sell 34 the collateral for collateral-dependent loans.
Measurement of credit loss is based on the expected future cash flows of an individually evaluated loan, discounted at the loan’s effective interest rate, or measured on an observable market value, if one exists, or the estimated market value of the collateral underlying the loan discounted for estimated costs to sell the collateral for collateral-dependent loans.
Based on inputs that include the current balance sheet, the current level of interest rates, and the developed assumptions, the model produces an expected level of net interest income assuming that market rates remain unchanged. This is considered the base case. The model then simulates what net interest income would be based on specific changes in interest rates.
Based on inputs that include the current balance sheet, the current level of interest rates, and the developed assumptions, the model produces an expected level of net interest 51 income assuming that market rates remain unchanged. This is considered the base case. The model then simulates what net interest income would be based on specific changes in interest rates.
Per ASC 740, the objective is to (a) recognize the amount of taxes payable or refundable for the current year, and (b) 35 defer tax liabilities and assets for the future tax consequences of events that have been recognized in the financial statements or federal income tax returns.
Per ASC 740, the objective is to (a) recognize the amount of taxes payable or refundable for the current year, and (b) defer tax liabilities and assets for the future tax consequences of events that have been recognized in the financial statements or federal income tax returns.
The allocation is an estimate and should not be interpreted as an indication that charge-offs will occur in these amounts or that the allocation indicates future trends, and does not restrict the usage of the allowance for any specific loan or category.
The allocation is an estimate and should not be interpreted as an indication that charge-offs will occur in these amounts or that the allocation indicates future trends, and does not restrict the usage of the general allowance for any specific loan or category.
Historical loss rates used in the quantitative model are derived using both the Bank’s and peer bank data obtained from publicly-available sources (i.e., federal call reports). The Bank’s peer group utilized is comprised of financial institutions of relatively similar size (i.e., $3 - $5 billion of total assets) and in similar markets.
Historical loss rates used in the quantitative model are derived using both the Bank’s and peer bank data obtained from publicly-available sources (i.e., federal call reports). The Bank’s peer group utilized is comprised of financial institutions of relatively similar size (i.e., $1 - $5 billion of total assets) and in similar markets.
The DCF method also considers factors such as loan term, prepayment or curtailment assumptions, and other relevant economic factors that could affect future cash flows. By discounting the cash flows, this method incorporates the time value of money and reflects the credit risk inherent in the loan.
The DCF method also considers factors such as loan term, prepayment or curtailment assumptions, accrual status, and other relevant economic factors that could affect future cash flows. By discounting the cash flows, this method incorporates the time value of money and reflects the credit risk inherent in the loan.
All loans are underwritten within specific lending policy guidelines that are designed to maximize the Company’s profitability within an acceptable level of credit and business risk. The following table presents the Company’s loan portfolio by category of loan and the percentage of loans in each category to total loans as of the dates stated.
All loans are underwritten within specific lending policy guidelines that are designed to maximize the Company’s profitability within an acceptable level of business risk. 39 The following table presents the Company’s loan portfolio by category of loan and the percentage of loans in each category to total loans as of the dates stated.
Securities in the investment portfolio may be classified as held to maturity, if the Company has the ability and intent to hold them to maturity, in which case they would be carried at amortized cost. The Company did not hold any investment securities classified as held to maturity as of December 31, 2023 or December 31, 2022.
Securities in the investment portfolio may be classified as held to maturity, if the Company has the ability and intent to hold them to maturity, in which case they would be carried at amortized cost. The Company did not hold any investment securities classified as held to maturity as of December 31, 2024 or December 31, 2023.
Interest rate risk arises from timing differences in the repricing and maturities of interest-earning assets and interest-bearing liabilities, changes in the expected maturities of assets and liabilities arising from embedded options, such as borrowers' ability to prepay loans and depositors' ability to redeem certificates of deposit before maturity, changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion, and changes in spread relationships between different yield curves, such as U.S.
Interest rate risk arises from timing differences in the repricing and cash flows of interest-earning assets and interest-bearing liabilities, changes in the expected cash flows of assets and liabilities arising from embedded options, such as borrowers' ability to prepay loans and depositors' ability to redeem certificates of deposit before maturity, changes in the shape of the yield curve where interest rates increase or decrease in a nonparallel fashion, and changes in spread relationships between different yield curves, such as U.S.
As of December 31, 2023 and 2022, the majority of the investment securities portfolio consisted of securities rated investment grade by a leading rating agency. Investment grade securities are judged to have a low risk of default, to be of the best quality and carry the smallest degree of investment risk.
As of December 31, 2024 and 2023, the majority of the investment securities portfolio consisted of securities rated investment grade by a leading rating agency. Investment grade securities are judged to have a low risk of default, to be of the best quality and carry the smallest degree of investment risk.
As previously noted, the Company adopted CECL effective January 1, 2023. Federal and state banking regulations allow financial institutions to irrevocably elect to phase-in the after-tax cumulative effect adjustment at adoption to retained earnings ("CECL Transitional Amount") over a three-year period.
As previously noted, the Company adopted CECL effective January 1, 2023. Federal and state banking regulations allow financial institutions to irrevocably elect to phase-in the after-tax cumulative effect adjustment at adoption to retained earnings (“CECL Transitional Amount”) over a three-year period.
The Company does not intend to sell nor does it believe that it will be required to sell, any of its temporarily impaired securities prior to the recovery of the amortized cost. No ACL has been recognized for investment securities as of December 31, 2023.
The Company does not intend to sell nor does it believe that it will be required to sell, any of its impaired securities prior to the recovery of the amortized cost. No ACL has been recognized for investment securities as of December 31, 2024 and 2023.
The three-year phase-in of the CECL Transitional Amount to regulatory capital will be 25%, 50%, and 25% in 2023, 2024, and 2025, respectively. The Bank made this irrevocable election effective with its first quarter 2023 call report.
The three-year phase-in of the CECL Transitional Amount to regulatory capital is 25%, 50%, and 25% in 2023, 2024, and 2025, respectively. The Bank made this irrevocable election effective with its first quarter 2023 call report.
Qualitative adjustments to quantitative loss factors, either negative or positive, may include considerations of trends in delinquencies, nonaccrual loans, charged-off loans, changes in volume and terms of loans, effects of changes in lending policy, experience and depth of management, regional and local economic trends and conditions, concentrations of credit, competition, and loan review results.
Qualitative adjustments to quantitative loss factors, either negative or positive, may include considerations of trends in delinquencies, changes in volume and terms of loans, effects of changes in lending policy, experience and depth of management, regional and local economic trends and conditions, concentrations of credit, and loan review results.
Conditional commitments are issued by the Company in the form of financial stand-by letters of credit, which guarantee payment to the underlying beneficiary (i.e., third party) if the customer fails to meet its designated financial obligation. As of December 31, 2023 and 2022, commitments under outstanding financial stand-by letters of credit totaled $12.6 million and $28.3 million, respectively.
Conditional commitments are issued by the Company in the form of financial stand-by letters of credit, which guarantee payment to the underlying beneficiary (i.e., third party) if the customer fails to meet its designated financial obligation. As of December 31, 2024 and 2023, commitments under outstanding financial stand-by letters of credit totaled $12.5 million and $12.6 million, respectively.
The following factors, among others, could cause the Company’s financial performance to differ materially from that expressed in such forward-looking statements: • the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; • the effects of, and changes in, the macroeconomic environment and financial market conditions, including monetary and fiscal policies, interest rates and inflation; • the Company’s ability to satisfy the conditions to closing of, and consummate, the Private Placement (the “Private Placement”); • the impact of, and the ability to comply with, the terms of the Consent Order with the OCC, including the heightened capital requirements and other restrictions therein, and other regulatory directives; • the imposition of additional regulatory actions or restrictions for noncompliance with the Consent Order or otherwise; • the Company’s involvement in, and the outcome of, any litigation, legal proceedings, or enforcement actions that may be instituted against the Company; • reputational risk and potential adverse reactions of the Company’s customers, suppliers, employees, or other business partners; 32 • the Company’s ability to manage its fintech operations, including implementing enhanced controls and procedures, complying with the Consent Order, other regulatory directives and applicable laws and regulations, maintaining the quality of loans associated with these relationships, and, in certain cases, winding down certain of these partnerships; • the quality and composition of the Company’s loan and investment portfolios; • changes in the level of the Company’s nonperforming assets and charge-offs; • the Company’s management of risks inherent in its loan portfolio, the credit quality of its borrowers, and the risk of a prolonged downturn in the real estate market, which could impair the value of the Company’s collateral and its ability to sell collateral upon any foreclosure; • the ability to maintain adequate liquidity by growing and retaining deposits and secondary funding sources, especially if the Company's or industry's reputation become damaged; • the ability to attain and maintain capital levels adequate to support the Company's business and to comply with the Consent Order and other regulatory directives placed upon the Bank; • the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; • changes in consumer spending and savings habits; • the willingness of users to substitute competitors’ products and services for the Company’s products and services; • the impact of unanticipated outflows of deposits; • changes in technological and social media; • potential exposure to fraud, negligence, computer theft, and cyber-crime; • adverse developments in the financial industry generally, such as recent bank failures, responsive measures to mitigate and manage such developments, related supervisory and regulatory actions and costs, and related impacts on customer and client behavior; • changing bank regulatory conditions, policies or programs, whether arising as new legislation or regulatory initiatives, that could lead to restrictions on activities of banks generally, or the Bank in particular, more restrictive regulatory capital requirements, increased costs, including deposit insurance premiums, regulation or prohibition of certain income producing activities or changes in the secondary market for loans and other products; • the impact of changes in financial services policies, laws, and regulations, including laws, regulations and policies concerning taxes, banking, securities, real estate and insurance, and the application thereof by regulatory bodies; • the effect of changes in accounting standards, policies and practices as may be adopted from time to time; • estimates of the fair value and other accounting values, subject to impairment assessments, of certain of the Company’s assets and liabilities; • geopolitical conditions, including acts or threats of terrorism and/or military conflicts, or actions taken by the United States or other governments in response to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the United States and abroad; • the occurrence or continuation of widespread health emergencies or pandemics, significant natural disasters, severe weather conditions, floods and other catastrophic events; and • other risks and factors identified in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections and elsewhere in this Form 10-K and in filings the Company makes from time to time with the SEC.
The following factors, among others, could cause the Company’s financial performance to differ materially from that expressed in such forward-looking statements: • the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; • the effects of, and changes in, the macroeconomic environment and financial market conditions, including monetary and fiscal policies, interest rates and inflation; • the impact of, and the ability to comply with, the terms of the Consent Order, as defined below, with the OCC, including the heightened capital requirements and other restrictions therein, and other regulatory directives; • the imposition of additional regulatory actions or restrictions for noncompliance with the Consent Order or otherwise; • the Company’s involvement in, and the outcome of, any litigation, legal proceedings, or enforcement actions that may be instituted against the Company; • reputational risk and potential adverse reactions of the Company’s customers, suppliers, employees, or other business partners; • the Company’s ability to manage its fintech relationships, including implementing enhanced controls and procedures, complying with the OCC directives and applicable laws and regulations, and managing the wind down of these partnerships; • the quality and composition of the Company’s loan and investment portfolios, including changes in the level of the Company’s nonperforming assets and charge-offs; • the Company’s management of risks inherent in its loan portfolio, the credit quality of its borrowers, and the risk of a prolonged downturn in the real estate market, which could impair the value of the Company’s collateral and its ability to sell collateral upon any foreclosure; • the ability to maintain adequate liquidity by growing and retaining deposits and secondary funding sources, especially if the Company's or its industry's reputation become damaged; • the ability to maintain capital levels adequate to support the Company's business and to comply with the Consent Order directives; • the ability of the Company to implement cost-saving initiatives and efficiency measures, as well as increase earning assets, in order to yield acceptable levels of profitability; • the ability to generate sufficient future taxable income for the Company to realize its deferred tax assets, including the net operating loss carryforward; • the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; • changes in consumer spending and savings habits; • the willingness of users to substitute competitors’ products and services for the Company’s products and services; 31 • the impact of unanticipated outflows of deposits; • technological and social media changes; • potential exposure to fraud, negligence, computer theft, and cyber-crime; • adverse developments in the financial industry generally, such as recent bank failures, responsive measures to mitigate and manage such developments, related supervisory and regulatory actions and costs, and related impacts on customer and client behavior; • changing bank regulatory conditions, policies or programs, whether arising as new legislation or regulatory initiatives, that could lead to restrictions on activities of banks generally, or the Bank in particular, more restrictive regulatory capital requirements, increased costs, including deposit insurance premiums, regulation or prohibition of certain income producing activities or changes in the secondary market for loans and other products; • the impact of changes in financial services policies, laws, and regulations, including laws, regulations and policies concerning taxes, banking, securities, real estate and insurance, the application thereof by bank regulatory bodies, and the three branches of the federal government; • the effect of changes in accounting standards, policies, and practices as may be adopted from time to time; • estimates of the fair value and other accounting values, subject to impairment assessments, of certain of the Company’s assets and liabilities; • geopolitical conditions, including acts or threats of terrorism and/or military conflicts, or actions taken by the United States or other governments in response to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the United States and abroad; • the occurrence or continuation of widespread health emergencies or pandemics, significant natural disasters, severe weather conditions, floods, and other catastrophic events; • other risks and factors identified in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” sections and elsewhere in this Form 10-K and in filings the Company makes from time to time with the SEC.
At December 31, 2023 and 2022, securities with a fair value of $35.8 million and $241.9 million, respectively, were pledged to secure the Bank's borrowing facility with the FHLB.
At December 31, 2024 and 2023, securities with a fair value of $268.9 million and $35.8 million, respectively, were pledged to secure the Bank's borrowing facility with the FHLB.
(2) Includes deferred loan fees/costs. (3) Nonaccrual loans have been included in the computations of average loan balances. (4) Includes accretion of fair value adjustments (discounts) on acquired loans of $2.6 million, $7.4 million, and $2.0 million for the years ended December 31, 2023, 2022, and 2021, respectively.
(2) Includes deferred loan fees/costs. (3) Nonaccrual loans have been included in the computations of average loan balances. (4) Includes accretion of fair value adjustments (discounts) on acquired loans of $1.1 million and $2.6 million for the years ended December 31, 2024 and 2023, respectively.
Treasuries and other market-based index rates. The Company’s goal is to maximize net interest income without incurring excessive interest rate risk. Management of net interest income and interest rate risk must be consistent with the level of capital and liquidity that the Bank maintains.
Treasuries and other market-based index rates. The Company’s goal is to maximize net interest income without incurring excessive interest rate risk. Management of net interest income and interest rate risk must be consistent with the level of capital and liquidity that the Bank maintains. The Company manages interest rate risk through the ALCO comprised of members of management.
Interest expense in the 2023 and 2022 periods included the amortization of fair value adjustments (premium) on assumed time deposits of $0.8 million and $1.5 million, respectively, which was a reduction to interest expense.
Interest expense in the 2024 and 2023 periods included the amortization of fair value adjustments (premium) on assumed time deposits of $0.3 million and $0.8 million, respectively, which was a reduction to interest expense.
Provision for credit losses in both the 2023 and 2022 periods were primarily attributable to specific reserves for specialty finance loans that were originated in 2022. The Company ceased making loans identified as specialty finance in late 2022.
Provision for credit losses in the 2023 period was primarily attributable to specific reserves for specialty finance loans that were originated in 2022. The Company ceased making loans identified as specialty finance in late 2022.
As of December 31, 2023 and 2022, carrying values of specialty finance loans totaled $34.2 million and $65.7 million, respectively, with specific reserves of $9.6 million and $11.4 million, respectively, as of the same dates. Net loan charge-offs were $27.0 million for the year ended December 31, 2023, compared to $7.1 million for the year ended December 31, 2022.
As of December 31, 2024 and 2023, carrying values of specialty finance loans totaled $0 and $34.2 million, respectively, with specific reserves of $0 and $9.6 million, respectively, as of the same dates. Net loan charge-offs were $10.0 million for the year ended December 31, 2024, compared to $27.0 million for the year ended December 31, 2023.
Capital adequacy is an important measure of financial stability and performance. The Company’s objectives are to maintain a level of capitalization that is sufficient to support the Company's strategic objectives. Banks and bank holding companies are subject to various regulatory capital requirements administered by the federal banking agencies.
The Company’s objectives are to maintain a level of capitalization that is sufficient to support the Company's strategic objectives. Banks and bank holding companies are subject to various regulatory capital requirements administered by the federal banking agencies.
Primarily as a result of market interest rates in the year ended December 31, 2023, the Company’s portfolio of securities available for sale had a net unrealized loss of approximately $58.6 million as of the same date. Of the unrealized loss in the portfolio at December 31, 2023, approximately 78.9% was related to securities backed by U.S. government agencies.
Primarily as a result of market interest rates in the year ended December 31, 2024, the Company’s portfolio of securities available for sale had a net unrealized loss of approximately $55.5 million as of the same date. Of the unrealized loss in the portfolio at December 31, 2024, approximately 81.0% was related to securities backed by U.S. government agencies.
Net interest income (on a taxable equivalent basis) was $93.1 million for the year ended December 31, 2023 compared to $104.7 million for the year ended December 31, 2022, while net interest margin was 3.07% and 4.00% for the same respective periods.
Net interest income (on a taxable equivalent basis) was $78.7 million for the year ended December 31, 2024 compared to $93.1 million for the year ended December 31, 2023, while net interest margin was 2.77% and 3.07% for the same respective periods.
The ALCO is responsible for monitoring the Company’s interest rate risk in conjunction with liquidity and capital management. 52 The Company employs an independent consulting firm to model its interest rate sensitivity that uses a net interest income simulation model as its primary tool to measure interest rate sensitivity.
The ALCO is responsible for monitoring the Company’s interest rate risk in conjunction with liquidity and capital management, pursuant to policy guidelines approved by the board of directors. The Company employs an independent firm to model its interest rate sensitivity that uses a net interest income simulation model as its primary tool to measure interest rate sensitivity.
The following table presents the composition of the Company’s available for sale securities portfolio, at amortized cost, as of the dates stated. December 31, 2023 2022 (Dollars in thousands) Balance Percent of total Balance Percent of total Securities available for sale Mortgage backed securities $ 212,214 56.0 % $ 230,015 55.7 % U.S.
The following table presents the composition of the Company’s available for sale securities portfolio, at amortized cost, as of the dates stated. December 31, 2024 2023 (Dollars in thousands) Balance Percent of total Balance Percent of total Securities available for sale Mortgage backed securities $ 199,453 54.3 % $ 212,214 56.0 % U.S.
Consequently, a positive $3.5 million after-tax cumulative effect adjustment was recorded to stockholders' equity as of January 1, 2022. 36 Five Year Summary of Selected Financial Data As of and for the years ended December 31, (Dollars and shares in thousands, except per share data) 2023 2022 2021 2020 2019 Income Statement Data: Interest income $ 168,995 $ 121,652 $ 103,546 $ 54,460 $ 30,888 Interest expense 75,954 17,085 11,065 9,950 9,520 Net interest income 93,041 104,567 92,481 44,510 21,368 Provision for credit losses 22,323 25,687 117 10,450 1,742 Net interest income after provision for credit losses 70,718 78,880 92,364 34,060 19,626 Noninterest income 28,541 48,092 86,988 55,850 17,816 Noninterest expense 158,103 104,776 110,988 67,236 31,806 (Loss) income from continuing operations before income tax expense (58,844 ) 22,196 68,364 22,674 5,636 Income tax (benefit) expense attributable to continuing operations (7,071 ) 5,199 15,740 4,837 985 Net (loss) income from continuing operations (51,773 ) 16,997 52,624 17,837 4,651 Net income (loss) from discontinued operations — 337 (144 ) (140 ) (47 ) Net income from discontinued operations attributable to noncontrolling interest — (1 ) (3 ) (1 ) (24 ) Net (loss) income attributable to Blue Ridge Bankshares, Inc. $ (51,773 ) $ 17,333 $ 52,477 $ 17,696 $ 4,580 Per Common Share Data: Diluted (loss) earnings per share from continuing operations (1) $ (2.73 ) $ 0.90 $ 2.95 $ 2.07 $ 0.74 Dividends declared per share (1) (2) 0.245 0.490 0.435 0.285 0.380 Book value per common share (1) 9.69 13.13 14.76 12.61 10.88 Balance Sheet Data: Total assets $ 3,117,554 $ 3,130,465 $ 2,665,139 $ 1,498,258 $ 960,811 Loans held for investment, gross (including PPP loans) 2,430,947 2,411,059 1,807,578 1,016,694 646,834 Loans held for sale 46,337 69,534 121,943 152,931 55,646 Securities 352,607 399,374 396,050 120,648 128,897 Total deposits 2,566,032 2,502,507 2,297,771 945,109 722,030 Subordinated notes, net 39,855 39,920 39,986 24,506 9,800 FHLB borrowings 210,000 311,700 10,111 115,000 124,800 FRB borrowings 65,000 51 17,901 281,650 — Stockholders' equity 185,989 248,793 277,139 108,200 92,337 Weighted average common shares outstanding - basic (1) 18,939 18,811 17,841 8,535 6,221 Weighted average common shares outstanding - diluted (1) 18,939 18,825 17,851 8,535 6,221 Financial Ratios: Return on average assets (1.60 )% 0.61 % 1.86 % 1.44 % 0.61 % Return on average equity (23.13 )% 6.57 % 21.50 % 17.65 % 6.94 % Net interest margin 3.07 % 4.00 % 3.51 % 3.49 % 3.34 % Efficiency ratio 130.04 % 68.63 % 62.15 % 67.49 % 81.78 % Dividend payout ratio (8.97 )% 54.44 % 14.80 % 13.75 % 51.61 % Capital and Credit Quality Ratios: Average equity to average assets 6.92 % 9.34 % 8.65 % 7.08 % 8.79 % Allowance for credit losses to loans held for investment, excluding PPP loans 1.48 % 1.28 % 0.68 % 1.90 % 0.71 % Nonperforming loans to total assets 2.02 % 2.69 % 0.60 % 0.44 % 0.54 % Nonperforming assets to total assets 2.02 % 2.70 % 0.61 % 0.44 % 0.54 % Net charge-offs to total loans held for investment 1.13 % 0.30 % 0.10 % 0.12 % 0.12 % (1) Share and per share figures have been adjusted for all periods presented to reflect the Company's 3-for-2 stock split effective April 30, 2021.
Five Year Summary of Selected Financial Data As of and for the years ended December 31, (Dollars and shares in thousands, except per share data) 2024 2023 2022 2021 2020 Income Statement Data: Interest income $ 160,320 $ 168,995 $ 121,652 $ 103,546 $ 54,460 Interest expense 81,659 75,954 17,085 11,065 9,950 Net interest income 78,661 93,041 104,567 92,481 44,510 (Recovery of) provision for credit losses (5,100 ) 22,323 25,687 117 10,450 Net interest income after provision for credit losses 83,761 70,718 78,880 92,364 34,060 Noninterest income 13,573 28,375 47,945 86,988 55,850 Noninterest expense 113,841 157,937 104,629 110,988 67,236 (Loss) income from continuing operations before income tax expense (16,507 ) (58,844 ) 22,196 68,364 22,674 Income tax (benefit) expense attributable to continuing operations (1,122 ) (7,071 ) 5,199 15,740 4,837 Net (loss) income from continuing operations (15,385 ) (51,773 ) 16,997 52,624 17,837 Net income (loss) from discontinued operations — — 337 (144 ) (140 ) Net income from discontinued operations attributable to noncontrolling interest — — (1 ) (3 ) (1 ) Net (loss) income attributable to Blue Ridge Bankshares, Inc. $ (15,385 ) $ (51,773 ) $ 17,333 $ 52,477 $ 17,696 Per Common Share Data: Diluted (loss) earnings per share from continuing operations (1) $ (0.31 ) $ (2.73 ) $ 0.90 $ 2.95 $ 2.07 Dividends declared per share (1) — 0.245 0.490 0.435 0.285 Book value per common share (1) 3.86 9.69 13.13 14.76 12.61 Balance Sheet Data: Total assets $ 2,737,260 $ 3,117,554 $ 3,130,465 $ 2,665,139 $ 1,498,258 Loans held for investment, gross 2,111,797 2,430,947 2,411,059 1,807,578 1,016,694 Loans held for sale 30,976 46,337 69,534 121,943 152,931 Securities and investments 336,144 352,607 399,374 396,050 120,648 Total deposits 2,179,442 2,566,032 2,502,507 2,297,771 945,109 Subordinated notes, net 39,789 39,855 39,920 39,986 24,506 FHLB borrowings 150,000 210,000 311,700 10,111 115,000 FRB borrowings — 65,000 51 17,901 281,650 Stockholders' equity 327,788 185,989 248,793 277,139 108,200 Weighted average common shares outstanding - basic (1) 49,124 18,939 18,811 17,841 8,535 Weighted average common shares outstanding - diluted (1) 49,124 18,939 18,825 17,851 8,535 Financial Ratios: Return on average assets (0.51 )% (1.60 )% 0.61 % 1.86 % 1.44 % Return on average equity (5.31 )% (23.13 )% 6.57 % 21.50 % 17.65 % Net interest margin 2.77 % 3.07 % 4.00 % 3.51 % 3.49 % Efficiency ratio 123.43 % 130.08 % 68.60 % 62.15 % 67.49 % Dividend payout ratio — (8.97 )% 54.44 % 14.80 % 13.75 % Capital and Credit Quality Ratios: Average equity to average assets 9.60 % 6.92 % 9.34 % 8.65 % 7.08 % Allowance for credit losses to loans held for investment 1.09 % 1.48 % 1.27 % 0.67 % 1.36 % Nonperforming loans to total assets 0.93 % 2.02 % 2.69 % 0.60 % 0.44 % Nonperforming assets to total assets 0.94 % 2.02 % 2.70 % 0.61 % 0.44 % Net charge-offs to total loans held for investment 0.48 % 1.13 % 0.30 % 0.10 % 0.12 % (1) Share and per share figures have been adjusted for all periods presented to reflect the Company's 3-for-2 stock split effective April 30, 2021. 35 Comparison of Results of Operations for the Years Ended December 31, 2024 and 2023 For the year ended December 31, 2024, the Company reported a net loss of $15.4 million compared to a net loss of $51.8 million for 2023.
A net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book (i.e., financial statement) and tax bases of the various balance sheet assets and liabilities and gives current recognition to changes in tax rates and laws.
Deferred tax assets and liabilities are determined based on the tax effects of the temporary differences between the book (i.e., financial statement) and tax bases of the various balance sheet assets and liabilities, and give current recognition to changes in tax rates and laws.
The 2030 Note bears interest at the rate of 6.00% per annum until June 1, 2025, at which date the rate will reset quarterly, equal to the three-month SOFR determined on the date of the applicable interest period plus 587 basis points. Interest on the 2030 Note is payable semi-annually in arrears. Liquidity .
The 2030 Note bears an interest rate of 6.0% per annum until June 1, 2025, at which date the rate will reset quarterly to the current three-month CME Term SOFR interest rate plus 587 basis points. Interest on the 2030 Note is payable semi-annually in arrears.
For the year ended December 31, 2023, the Company recorded an income tax benefit of $7.1 million (effective income tax rate of 12.0%) compared to income tax expense of $5.3 million (effective income tax rate of 23.3%) for the same period of 2022.
For the year ended December 31, 2024, the Company recorded an income tax benefit of $1.1 million (effective income tax rate of 6.8%) compared to income tax benefit of $7.1 million (effective income tax rate of 12.0%) for the same period of 2023.
The total amount of dividends which may be paid at any date is generally limited to retained earnings of banks. Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition. If adequately capitalized, regulatory approval is required to accept brokered deposits.
Additionally, regulators may place certain restrictions on dividends paid by banks. The total amount of dividends which may be paid at any date is generally limited to retained earnings of banks. Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized; although, these terms are not used to represent overall financial condition.
Restricted equity investments consisted of stock in the FHLB (carrying basis $12.3 million and $14.7 million at December 31, 2023 and 2022, respectively), Federal Reserve Bank of Richmond ("FRB") stock (carrying basis of $5.9 million and $6.1 million at December 31, 2023 and 2022, respectively), and stock in the Company’s correspondent bank (carrying basis of $468 thousand at both December 31, 2023 and 2022).
Restricted equity investments consisted of stock in the FHLB (carrying basis $9.4 million and $12.3 million at December 31, 2024 and 2023, respectively), FRB stock (carrying basis of $9.4 million and $5.9 million at December 31, 2024 and 2023, respectively), and stock in the Company’s correspondent bank (carrying basis of $468 thousand at both December 31, 2024 and 2023).
The fair value of the Company’s investment securities available for sale was $321.1 million and $354.3 million at December 31, 2023 and 45 2022, respectively.
The fair value of the Company’s investment securities available for sale was $312.0 million and $321.1 million at December 31, 2024 and 2023, respectively.
The Company reviews its available for sale investment securities portfolio for potential credit losses at least quarterly. At December 31, 2023 and 2022, the majority of securities in an unrealized loss position were of investment grade; however, a few did not have a third-party investment grade available.
The Company reviews its available for sale investment securities portfolio for potential credit losses at least quarterly. At December 31, 2024 and 2023, the majority of securities in an unrealized loss position were of investment grade; however, a portion did not have a third-party investment grade available (securities with fair values of of $29.3 million and $20.5 million, respectively).
The increase in net charge-offs in the 2023 period was primarily attributable to charge-offs of specialty finance loans. The ACL includes specific reserves for individually evaluated loans and a general allowance applicable to all loan categories; however, management has allocated the ACL by loan type to provide an indication of the relative risk characteristics of the loan portfolio.
The ACL includes specific reserves for individually evaluated loans and a general allowance applicable to all loan categories; however, management has allocated the ACL by loan type to provide an indication of the relative risk characteristics of the loan portfolio.
Provision for credit losses in the 2023 period was primarily composed of specific reserves on the previously noted group of specialty finance loans, partially offset by a credit to provision for credit losses on unfunded commitments, as the Company actively worked to reduce these balances.
Provision for credit losses in 2023 was primarily composed of specific reserves on the previously reported group of specialty finance loans, partially offset by a credit to provision for credit losses on unfunded commitments, as the Company actively worked to reduce these balances. Noninterest Income . The following table provides detail for noninterest income and changes for the periods stated.
Treasury and agencies 79,856 21.0 % 80,073 19.4 % State and municipal 50,682 13.3 % 60,018 14.5 % Corporate bonds 36,902 9.7 % 42,909 10.4 % Total $ 379,654 100.0 % $ 413,015 100.0 % 46 The following table presents the amortized cost of the investment portfolio by contractual maturities, as well as the weighted average yields, for each of the maturity ranges as of and for the periods stated.
Treasury and agencies 79,430 21.6 % 79,856 21.0 % State and municipal 50,233 13.7 % 50,682 13.3 % Corporate bonds 38,453 10.4 % 36,902 9.7 % Total $ 367,569 100.0 % $ 379,654 100.0 % The following table presents the amortized cost of the investment portfolio by contractual maturities, as well as the weighted average yields, for each of the maturity ranges as of and for the periods stated.
Because the Bank may not be deemed to be “well capitalized” while subject to the Consent Order, it could be required to pay higher insurance premiums to the FDIC or obtain approval prior to acquiring branches or opening new lines of business, and be subject to increased regulatory scrutiny and to limitations on asset growth.
Until such levels are maintained and the minimum required ratios are lifted, the Bank is deemed to be less than well capitalized, thus adequately capitalized. 49 Because the Bank may not be deemed to be “well capitalized” while subject to the Consent Order, it could be required to pay higher insurance premiums to the FDIC, obtain approval prior to acquiring branches or opening new lines of business, and be subject to increased regulatory scrutiny such as limitations on asset growth.
The net loss of $51.8 million for the year ended December 31, 2023 included an after-tax goodwill impairment charge of $26.8 million and a $4.8 million after-tax settlement reserve for the ESOP litigation assumed in the 2019 acquisition of VCB. 37 Net Interest Income.
The net loss of $51.8 million for the year ended December 31, 2023 included an after-tax goodwill impairment charge of $26.8 million and a $4.7 million after-tax settlement reserve for the the previously disclosed Employee Stock Ownership Plan ("ESOP") litigation assumed in the 2019 acquisition of Virginia Community Bankshares, Inc. ("VCB").
Average interest-earning assets were $3.03 billion for the year ended December 31, 2023 compared to $2.62 billion for the same period of 2022, a $418.0 million increase.
Average interest-earning assets were $2.85 billion for the year ended December 31, 2024 compared to $3.03 billion for the same period of 2023, a $188.1 million decrease.
(5) Includes amortization of fair value adjustments (premiums) on assumed time deposits of $0.8 million, $1.5 million, and $3.2 million for the years ended December 31, 2023, 2022, and 2021, respectively.
(5) Includes amortization of fair value adjustments (premiums) on assumed time deposits of $0.3 million and $0.8 million for the years ended December 31, 2024 and 2023, respectively. (6) Includes amortization of fair value adjustments (premiums) on assumed subordinated notes of $100 thousand for both years ended December 31, 2024 and 2023.
The cost of average interest-bearing liabilities increased to 3.29% in 2023 from 1.00% in 2022, while the cost of funds increased to 2.56% in 2023 from 0.68% in 2022.
The cost of average interest-bearing liabilities increased to 3.72% in 2024 from 3.29% in 2023, while the cost of funds increased to 3.04% in 2024 from 2.56% in 2023.
A deferred tax liability is recognized for all temporary differences that will result in future taxable income; a deferred tax asset is recognized for all temporary differences that will result in future tax deductions, potentially reduced by a valuation allowance.
Temporary differences are reversed in the period in which an amount or amounts become taxable or deductible. A deferred tax liability is recognized for all temporary differences that will result in future taxable income; a deferred tax asset is recognized for all temporary differences that will result in future tax deductions, potentially reduced by a valuation allowance.
Loans are charged-off against the ACL when management believes the loan balance is no longer collectible. Subsequent recoveries of previously charged-off amounts (recoveries) are recorded as increases to the ACL.
Allowance for Credit Losses ("ACL") The allowance for credit losses represents management’s best estimate of credit losses over the remaining life of the loan portfolio. Loans are charged-off against the ACL when management believes the loan balance is no longer collectible. Subsequent recoveries of previously charged-off amounts (recoveries) are recorded as increases to the ACL.
The provision for credit losses is an amount sufficient to bring the ACL to an estimated balance that management considers adequate to absorb lifetime expected losses in the Company’s held for investment loan portfolio. The ACL is a valuation account that is deducted from the loans’ recorded investment to present the net amount expected to be collected on the loans.
The provision for credit losses is an amount sufficient to bring the ACL to an estimated balance that management considers adequate to absorb lifetime expected losses in the Company’s held for investment loan portfolio.
Management makes estimates based on facts available at the time the ACL is determined. Such estimation requires significant judgment at the time made. Management believes that the Company’s ACL was adequate as of December 31, 2023 and December 31, 2022. There can be no assurance that adjustments to the ACL will not be required in the future.
In determining the adequacy of the Company’s ACL, management makes estimates based on facts available at the time the ACL is determined. Such estimation requires significant judgment at the time made. Management believes that the Company’s ACL was adequate as of December 31, 2024 and December 31, 2023.
The Company has an ACL management "work group", which includes the Chief Financial Officer, Chief Credit Officer, Chief Accounting Officer, and head of the Bank's special assets group, who approve the key methodologies and assumptions, as well as the final ACL.
The Company has an ACL management "work group", which includes executive and senior management of the accounting and credit administration teams, who approve the key methodologies and assumptions, as well as the final ACL.
Accretion and amortization of purchase accounting adjustments had a 12 basis point and 35 basis point positive effect on net interest margin for the same respective periods. The decrease in net interest income in 2023 was primarily due higher rates on deposits, primarily fintech-related accounts and brokered deposits.
Accretion and amortization of purchase accounting adjustments had a 5 basis point and 12 basis point positive effect on net interest margin for the same respective periods. The decrease in net interest income in 2024 was primarily due to lower average balances of loans held for investment and higher rates on deposits, primarily time deposits.
The Company's subordinated notes are comprised of a $25 million issuance in October 2019 maturing October 15, 2029 (the “2029 Notes”) and a $15 million issuance in May 2020 maturing June 1, 2030 (the “2030 Note”). The 2029 Notes bear interest at 5.625% per annum, through October 14, 2024, payable semi-annually in arrears.
The Company's subordinated notes are comprised of a $25 million issuance in October 2019 maturing October 15, 2029 (the “2029 Notes”) and a $15 million issuance in May 2020 maturing June 1, 2030 (the “2030 Note”).
The following tables present the capital and capital ratios to which the Bank is subject and the amounts and ratios to be adequately and well capitalized for the dates stated. Adequately capitalized ratios include the conversation buffer, if applicable.
The following tables present the capital ratios to which banks are subject to be adequately and well capitalized, as well as the capital and capital ratios for the Bank as of the dates stated. Adequately capitalized ratios include the conversation buffer, if applicable. The following table also includes the capital adequacy ratios to which bank holding companies are subject.
The investment portfolio is used as a source of interest income, credit risk diversification, and liquidity, as well as to manage interest rate sensitivity and provide collateral for short-term borrowings.
In subsequent periods, such properties are stated at the lower of the restated carrying value or fair value. Investment Securities. The investment portfolio is used as a source of interest income, credit risk diversification, and liquidity, as well as to manage interest rate sensitivity and provide collateral for short-term borrowings.
As a result of the Consent Order, subsequent to December 31, 2023, the Bank is prohibited from soliciting, accepting, renewing, or rolling over any brokered deposits, except in compliance with certain applicable restrictions under federal law, while subject to the Consent Order.
The ALCO monitors brokered deposit concentrations as part of its liquidity risk management program. The Bank is prohibited from accepting, renewing, or rolling over any brokered deposits, except in compliance with certain applicable restrictions under federal law, while subject to the Consent Order.
The provision for credit losses was $22.3 million for the year ended December 31, 2023 compared to $25.7 million for the year ended December 31, 2022, a decrease of $3.4 million.
The Company recorded a recovery of credit losses of $5.1 million for the year ended December 31, 2024 compared to a provision for credit losses of $22.3 million for the year ended December 31, 2023, a decrease of $27.4 million.
In addition, bank regulatory agencies periodically review the Bank's ACL and may, on occasion, require an increase in the ACL or the recognition of further loan charge-offs, based on their judgment of the facts at the time of their review that may differ than that of management. 43 The following table presents a summary of the activity in the Company's ACL and the ratio of net charge-offs to average loans outstanding for the periods stated.
In addition, bank regulatory agencies periodically review the Bank's ACL and may, on occasion, require an increase in the ACL or the recognition of further loan charge-offs, based on their judgment of the facts at the time of their review that may differ than that of management. 41 The following tables present an analysis of the change in the ACL by loan type as of the dates and for the periods stated.
The principal sources of funds for the Company are core deposits, which include transaction accounts (demand deposits and money market accounts), time deposits, and savings accounts, all of which provide the Bank a source of fee income and cross-marketing opportunities. Core deposits are generally a low-cost source of funding for the Bank and are preferred to brokered deposits.
The principal sources of funds for the Company are deposits, including transaction accounts (demand deposits and money market accounts), time deposits, and savings accounts, of customers in the Company’s primary geographic market area. Such customers provide the Bank a source of fee income and cross-marketing opportunities and are generally a lower cost source of funding for the Bank.
(9) Cost of funds is total interest expense divided by total interest-bearing liabilities and non interest-bearing demand deposits.
(7) Net interest margin is net interest income divided by average interest-earning assets. (8) Cost of funds is total interest expense divided by total interest-bearing liabilities and non interest-bearing demand deposits.
Liquidity is essential to the Company’s business. The Company’s liquidity could be impaired by unforeseen outflows of cash, including deposits, or the inability to access the capital and/or wholesale funding markets.
The effective interest rate on the 2030 Note was 6.08% for the year ended December 31, 2024. Liquidity . Liquidity is essential to the Company’s business. The Company’s liquidity could be impaired by unforeseen outflows of cash, including deposits, or the inability to access the capital and/or wholesale funding markets.
Loan terms vary as to interest rate and repayment and collateral requirements based on the type of loan requested and the creditworthiness of the borrower.
Analysis of Financial Condition Loan Portfolio. The Company makes loans to commercial entities and to individuals. Loan terms vary as to interest rate, repayment, and collateral requirements based on the type of loan and the creditworthiness of the borrower.
Also contributing to the decline in residential mortgage banking income were fair value adjustments to MSR assets, which were a negative $2.8 million in the 2023 period compared to a positive $2.2 million in the 2022 period. Fair value adjustments are primarily driven by market interest rates and related assumptions.
Also contributing to the decline in noninterest income was the sale of MSR assets, which resulted in a loss on sale of $3.6 million, while fair value adjustments to MSR assets was a positive $619 thousand in 2024 compared to a negative $2.8 million in 2023. Fair value adjustments are primarily driven by market interest rates and related assumptions.
This change in accounting method, which was an irrevocable election, was prospective in nature and resulted in an after-tax difference in carrying values of its MSR assets under the two methods at the beginning of the year.
This change in accounting method, which was an irrevocable election, was prospective in nature and resulted in an after-tax difference in carrying values of its MSR assets under the two methods at the beginning of 2022. Consequently, a positive $3.5 million cumulative effect adjustment was recorded to stockholders’ equity as of January 1, 2022.
The evaluation of the recoverability of deferred tax assets requires management to make significant judgments regarding the releases of temporary differences and future profitability, among other items. The Company concluded that, as of December 31, 2023, no valuation allowance was required on the Company's deferred tax asset.
The evaluation of the recoverability of deferred tax assets requires management to make significant judgments regarding the releases of temporary differences and future profitability, among other items.
The following table presents the average balance sheets for each of the years ended December 31, 2023, 2022, and 2021. In addition, the amounts of interest earned on interest-earning assets, with related taxable equivalent yields, and interest expense on interest-bearing liabilities, with related rates, are presented.
In addition, the amounts of interest earned on interest-earning assets, with related taxable equivalent yields, and interest expense on interest-bearing liabilities, with related rates, are presented.
For the year ended December 31, 2023 2022 (Dollars in thousands) Average Balance Rate Average Balance Rate Noninterest-bearing demand deposits $ 661,053 — $ 821,208 — Interest-bearing deposits: Demand deposits 733,141 3.14 % 567,897 0.93 % Savings 132,812 3.51 % 150,947 0.32 % Money market deposits 456,589 2.09 % 412,874 0.45 % Time deposits 641,645 3.55 % 412,671 0.88 % Total interest-bearing deposits 1,964,187 1,544,389 Total average deposits $ 2,625,240 $ 2,365,597 48 The following table presents maturities of time deposits for certificate of deposits $250 thousand or greater as of the dates stated.
For the year ended December 31, 2024 2023 (Dollars in thousands) Average Balance Average Rate Average Balance Average Rate Noninterest-bearing demand $ 493,133 — $ 661,053 — Interest-bearing: Demand 432,099 2.22 % 733,141 3.14 % Savings 108,093 4.63 % 132,812 3.51 % Money market 381,482 2.40 % 456,589 2.09 % Time 997,470 4.55 % 641,645 3.55 % Total interest-bearing 1,919,144 1,964,187 Total average deposits $ 2,412,277 $ 2,625,240 The following table presents maturities of time deposits for certificates of deposits $250 thousand or greater as of the dates stated.
The cost of fintech-related deposits was 3.82% in 2023, while the cost of core deposits (also excluding brokered deposits) was 2.03% in the same period. Brokered time deposits also contributed to the higher interest expense in the 2023 period in the amount of $14.5 million.
The cost of fintech-related deposits was 3.86% in 2024, while the cost of deposits of customers in the Bank's primary markets (also excluding brokered deposits) was 3.15% in the same period. Brokered time deposits also contributed to the higher interest expense in the 2024 period in the amount of $23.9 million.
However, these stress tests may not represent a realistic forecast of future interest rate movements in the yield curve. In addition, instantaneous parallel rate shock modeling is not a predictor of actual future performance of earnings.
Stress testing the balance sheet and net interest income using instantaneous parallel rate shock movements in the yield curve is a regulatory and banking industry practice. However, these stress tests may not represent a realistic forecast of future interest rate movements in the yield curve.
December 31, 2023 Instantaneous Parallel Rate Shock Scenario Change in Net Interest Income - Year 1 Change in Net Interest Income - Year 2 Change in interest rates: +400 basis points $ (17,416 ) (19.6 %) $ (14,978 ) (15.7 %) +300 basis points (12,160 ) (13.7 %) (10,262 ) (10.7 %) +200 basis points (7,416 ) (8.4 %) (5,957 ) (6.2 %) +100 basis points (3,324 ) (3.7 %) (2,448 ) (2.6 %) Base case -100 basis points 2,028 2.3 % 930 1.0 % -200 basis points 3,615 4.1 % 778 0.8 % -300 basis points 4,732 5.3 % (305 ) (0.3 %) -400 basis points 5,621 6.3 % (1,238 ) (1.3 %) The severity of the effect of instantaneous increases in interest rates as shown above is due to the timing of pricing change in the Company's interest-bearing liabilities compared to its interest-earning assets.
December 31, 2024 Instantaneous Parallel Rate Shock Scenario Change in Net Interest Income - Year 1 Change in Net Interest Income - Year 2 Change in interest rates: +400 basis points $ 3,288 3.8 % $ 6,628 6.7 % +300 basis points 3,347 3.8 % 5,842 5.9 % +200 basis points 2,877 3.3 % 4,610 4.7 % +100 basis points 1,798 2.1 % 2,751 2.8 % Base case -100 basis points (2,978 ) (3.4 %) (4,205 ) (4.3 %) -200 basis points (6,468 ) (7.4 %) (9,650 ) (9.8 %) -300 basis points (9,831 ) (11.2 %) (15,174 ) (15.4 %) -400 basis points (12,664 ) (14.5 %) (19,666 ) (20.0 %) December 31, 2023 Instantaneous Parallel Rate Shock Scenario Change in Net Interest Income - Year 1 Change in Net Interest Income - Year 2 Change in interest rates: +400 basis points $ (17,416 ) (19.6 %) $ (14,978 ) (15.7 %) +300 basis points (12,160 ) (13.7 %) (10,262 ) (10.7 %) +200 basis points (7,416 ) (8.4 %) (5,957 ) (6.2 %) +100 basis points (3,324 ) (3.7 %) (2,448 ) (2.6 %) Base case -100 basis points 2,028 2.3 % 930 1.0 % -200 basis points 3,615 4.1 % 778 0.8 % -300 basis points 4,732 5.3 % (305 ) (0.3 %) -400 basis points 5,621 6.3 % (1,238 ) (1.3 %) The change in the results of interest rate scenarios from December 31, 2023 to December 31, 2024 is primarily the result of the decrease in the Bank’s fintech BaaS deposits.
At December 31, 2023, the Company had future commitments outstanding totaling $15.3 million related to these investments. Interest Rate Risk Management As a financial institution, the Company is exposed to various business risks, including interest rate risk. Interest rate risk is the risk to earnings and value arising from volatility in market interest rates.
Pursuant to these investments, the Company commits to an investment amount that may be fulfilled in future periods. At December 31, 2024, the Company had future commitments outstanding totaling $7.1 million related to these investments. Interest Rate Risk Management As a financial institution, the Company is exposed to various business risks, including interest rate risk.
December 31, (Dollars in thousands) 2023 2022 Maturing in: 3 months or less $ 30,547 $ 10,642 Over 3 months through 6 months 19,961 14,699 Over 6 months through 12 months 36,254 15,423 Over 12 months 9,500 35,075 $ 96,262 $ 75,839 Borrowings.
December 31, (Dollars in thousands) 2024 2023 Maturing in: 3 months or less $ 38,758 $ 30,547 Over 3 months through 6 months 33,845 19,961 Over 6 months through 12 months 60,308 36,254 Over 12 months 31,117 9,500 $ 164,028 $ 96,262 Borrowings.
It is a financial metric used to manage interest rate risk and track the movement of the Company’s interest rate risk position over a historical time frame for comparison purposes. The asset and liability repricing characteristics of the Company’s assets and liabilities will have a significant impact on its future interest rate risk profile.
The asset and liability repricing characteristics of the Company’s assets and liabilities will have a significant impact on its future interest rate risk profile. 52
As of December 31, 2023, the Company had pledged securities with a total par value of $260.9 million (amortized cost and fair value of $262.7 million and $218.7 million, respectively) as collateral for the Bank Term Funding Program ("BTFP"), established by the Federal Reserve.
As of December 31, 2024, the Company had pledged securities with a fair value of $16.3 million as collateral for the FRB Discount Window, and as of December 31, 2023, the Company had pledged $260.9 million as collateral for the FRB Bank Term Funding Program (“BTFP”).
December 31, 2023 2022 (Dollars in thousands) Amount % of Total Deposits Amount % of Total Deposits Noninterest-bearing demand $ 506,248 19.7 % $ 640,101 25.6 % Interest-bearing demand and money market deposits 1,049,536 40.9 % 1,318,799 52.7 % Savings 117,923 4.6 % 151,646 6.1 % Time deposits 892,325 34.8 % 391,961 15.6 % Total deposits $ 2,566,032 100.0 % $ 2,502,507 100.0 % Total deposits include uninsured deposits of $573.9 million and $923.2 million as of December 31, 2023 and 2022, respectively, representing 22.3% and 46.0% of total deposits, respectively.
December 31, 2024 2023 (Dollars in thousands) Amount Percent of Total Deposits Amount Percent of Total Deposits Noninterest-bearing demand $ 452,690 20.8 % $ 506,248 19.7 % Interest-bearing demand and money market 598,875 27.5 % 1,049,536 40.9 % Savings 100,857 4.6 % 117,923 4.6 % Time 1,027,020 47.1 % 892,325 34.8 % Total deposits $ 2,179,442 100.0 % $ 2,566,032 100.0 % 46 Estimated uninsured deposits totaled approximately $399.3 million as of December 31, 2024, or 18.0% of total deposits, compared to $573.9 million, or 22.3% of total deposits, as of December 31, 2023.
If a banking organization dips into its capital conservation buffer, it is subject to limitations on certain activities, including payment of dividends, share repurchases, and discretionary compensation to certain officers. Additionally, regulators may place certain restrictions on dividends paid by banks.
Banks must hold a capital conservation buffer of 2.50% above the adequately capitalized risk-based capital ratios for all ratios except the Tier 1 leverage ratio. If a banking organization dips into its capital conservation buffer, it is subject to limitations on certain activities, including payment of dividends, share repurchases, and discretionary compensation to certain officers.