Freedom Financial Holdings Announces Earnings for Fourth Quarter and Full Year 2023
- Tangible book value per share increased by 2.70% during the quarter and by 2.01% in 2023.
- Total assets were $1.08 billion on December 31, 2023, an increase of $99.60 million or 10.11% from total assets on December 31, 2022.
- The Company recognized a provision for loan losses of $4,751,441 in the fourth quarter, largely related to a single relationship.
- Net income for the full year 2023 was $2,318,695 or $0.32 per diluted share, compared to $10,563,572 or $1.45 per diluted share for the full year 2022.
Joseph J. Thomas, President, and CEO, commented, "We are disappointed with the bottom-line results in the fourth quarter that were negatively impacted by the resolution of our single, legacy non-accrual relationship where we were the victim of an apparent fraud by the borrower. Given current industry trends, we also decided to take a number of proactive steps to ensure that we accelerate improvement in asset quality and earnings in 2024. However, we are encouraged by the Company's underlying operating performance in the fourth quarter that demonstrated positive momentum as we increased pre-tax pre-provision earnings by
Fourth Quarter and Full Year 2023 Highlights include:
- The Company posted a loss of
or -$2,006,393 per diluted share in the fourth quarter compared to net income of$0.27 or$1,318,378 per diluted share in the linked quarter and net income of$0.18 or$2,861,939 per diluted share for the three months ending December 31, 2022.$0.39 - The Company posted pre-provision, pretax income of
compared to pre-provision, pretax income of$2,031,758 in the prior quarter, representing an increase of$1,730,376 17.42% during that period. The Company recognized a provision for loan losses of in the fourth quarter, largely related to a single relationship. As a result, the Company posted a loss of$4,751,441 or -$2,006,393 per diluted share in the fourth quarter compared to net income of$0.27 or$1,318,378 per diluted share in the linked quarter and net income of$0.18 or$2,861,939 per diluted share for the three months ending December 31, 2022.$0.39 - Net income for the full year 2023 was
or$2,318,695 per diluted share compared to net income of$0.32 or$10,563,572 per diluted share for the full year 2022.$1.45 - Return on Average Assets ("ROAA") was -
0.73% for the quarter ended December 31, 2023, compared to0.49% for the linked quarter and1.17% for the three months ended December 31, 2022. ROAA for the full year 2023 was0.22% compared to1.16% for the full year 2022. - Return on Average Equity ("ROAE") was -
10.51% for the three months ended December 31, 2023, compared to6.75% for the linked quarter and15.51% for the three months ended December 31, 2022. ROAE for the full year 2023 was3.01% compared to13.55% for the full year 2022. - Total Assets were
on December 31, 2023, an increase of$1.08 billion or$99.60 million 10.11% from total assets on December 31, 2022. - Loans held-for-investment (excluding PPP loans) increased by
or$13.62 million 1.80% during the quarter and by or$75.31 million 10.85% for the full year 2023 on continued strong portfolio loan growth. - Uninsured deposits5 were
25.65% of total deposits and total available secured liquidity was130.30% of uninsured deposits on December 31, 2023. - Tangible book value per share2 increased by
2.70% during the fourth quarter and by2.01% in 2023. The tangible common equity ratio (adjusted for unrealized losses on held-to-maturity securities) was at7.12% at the end of the quarter. - Total deposits decreased by
or by$5.30 million 0.59% in the fourth quarter and increased by or$72.06 million 8.49% for the full year 2023. Non-interest-bearing demand deposits decreased by from the linked quarter to$24.15 million and were lower by$143.96 million for the full year 2023 and represented$43.46 million 15.63% of total deposits on December 31, 2023. - The net interest margin3 increased in the fourth quarter to
2.62% , higher by 3 basis points compared to the linked quarter and lower by 87 basis points compared to the same period in 2022. The increase in the net interest margin across linked quarters was primarily due to increases in the yield on earning assets that more than offset the increase in funding costs during the fourth quarter. - The cost of funds was
3.50% for the fourth quarter, higher by 14 basis points compared to the linked quarter and higher by 181 basis points compared to the same period in 2022, as deposit costs increased, partially offset by income from balance sheet hedges. - Non-interest income increased by
25.62% compared to the linked quarter and decreased by5.68% compared to the same period in 2022. Non-interest income in the full year 2023 was lower by31.65% compared to the prior year. The increase in non-interest income in the fourth quarter of 2023 compared to the linked quarter was primarily due to higher operating income related to SBIC investments, while the decrease in non-interest income relative to the calendar quarter was due to lower gain-on-sale revenue from mortgage and SBA loans, as continued market volatility and higher yields, led to the Company electing to retain more mortgage and SBA loans on the balance sheet in 2023. The decrease in non-interest income in 2023 was primarily due to lower mortgage revenue stemming from a slowdown in mortgage activity in 2023 resulting from higher rates and tight housing inventory, compared to the prior year, as well as lower gain-on-sale revenue from SBA loans. Premiums in the secondary market were lower in 2023, which led to more SBA loan originations being retained on the balance sheet. - Non-interest expense in the fourth quarter increased by
2.69% compared to the linked quarter and increased by7.13% compared to the same period in 2022. The increase in non-interest expense for linked and calendar quarters, was primarily due to a combination of higher expenses related to legal fees and charge offs of receivables related to loans that were in workout. - The Efficiency Ratio4 was
73.93% for the quarter ended December 31, 2023, compared to76.43% for the linked quarter and58.44% for the same period in 2022. The Efficiency Ratio for the full year 2023 was74.56% compared to61.11% for the full year 2022. - Net charge offs increased in the fourth quarter and were
0.19% of average loans. The ratio of non-accrual loans to loans held-for-investment was1.72% on December 31, 2023, compared to1.23% on December 31, 2022. The ratio of non-performing assets to total assets was1.22% on December 31, 2023, compared to0.88% on December 31, 2022. - The Company recognized a
provision for loan losses during the fourth quarter and the ratio of the allowance for credit losses to loans held-for-investment was$4,751,441 1.37% compared to0.95% in the linked quarter. The provision and increase in non-performing assets were largely related to a single relationship. - The Company continues to be well capitalized and capital ratios continue to be strong with a Leverage ratio of
10.26% , Common Equity Tier 1 ratio of12.65% , Tier 1 Risk Based Capital ratio of12.65% and a Total Capital ratio of13.82% .
Net Interest Income
The Company recorded net interest income of
The following factors contributed to the changes in net interest margin during the fourth quarter of 2023 compared to the linked and calendar quarters.
- Yields on average earning assets increased to
5.99% compared to5.83% in the linked quarter and5.11% in the calendar quarter. Higher yields on investment securities and loans drove the increase in yields on earning assets. - Loan yields increased by 9 basis points to
6.29% from6.20% in the linked quarter, while yields on investment securities increased by 29 basis points to5.10% from4.81% in the linked quarter. Loan yields increased by 82 basis points, while yields on investment securities increased by 99 basis points compared to the calendar quarter. Repricing of loans and securities in the higher rate environment was the primary reason for higher yields on these asset categories. - Cost of funds increased by 14 basis points to
3.50% from3.36% in the linked quarter, and by 181 basis points compared to the calendar quarter, primarily due to rising rates on interest checking, money market and time deposit accounts and a decrease in non-interest-bearing deposits. The increase in deposit expense was partially offset by interest income from balance sheet hedges, in the form of interest rate swaps, whereby the bank pays a fixed rate and receives the Federal Funds effective rate for the duration of the swaps. The notional amount of the interest rate swaps was with a weighted average remaining term of 3.01 years, as of December 31, 2023.$80 million
The following factors contributed to the changes in net interest margin during the full year 2023 compared to the prior year:
- Yields on average earning assets increased by 126 basis points to
5.73% compared to4.47% in the prior year, driven by higher yields on loans, investments, and interest earning cash balances. - Loan yields increased by 104 basis points to
6.07% from5.03% in the prior year, while yields on investment securities increased by 155 basis points to4.75% from3.20% in the prior year. - Cost of funds increased by 220 basis points to
3.09% , from0.89% in the prior year, on higher deposit and borrowing costs.
Non-interest Income
Non-interest income was
Total Revenue6
Total revenue, defined as the sum of net interest income, before provision for loan losses, and non-interest income, was higher by
Total revenue for the full year 2023 was lower by
Non-interest Expense
Non-interest expense in the fourth quarter increased by
The Efficiency Ratio was
Asset Quality
Non-accrual loans increased in the fourth quarter to
Following an assessment of the collectability of the loans held-for-investment at the end of the fourth quarter, it was determined that a
With respect to the non-accrual relationship, the bank provided five loans amounting to more than
Only two loans remain following the sale of related collateral, one of the loans has a pending sales contract on underlying collateral, and the remaining loan is undergoing a substitute trustee sale of the office building. In the fourth quarter, we charged off
The Company's ratio of Allowance for Credit Losses to loans held-for-investment was
Total Assets
Total assets as of December 31, 2023, were
- Interest bearing deposits at banks decreased by
on funding of strong loan growth.$10.87 million - Available for sale investment balances increased by
.$29.70 million - Other loans held-for investment grew by
$75.31 million
Total Liabilities
Total liabilities as of December 31, 2023, were
Stockholders' Equity and Capital
Stockholders' equity as of December 31, 2023 was
As of December 31, 2023, the Bank's capital ratios were well above regulatory minimum capital ratios for well-capitalized bank holding companies. The Bank's capital ratios as of December 31, 2023, and December 31, 2022, were as follows:
December 31, 2023 | December 31, 2022 | |
Total Capital Ratio | 13.82 % | 14.28 % |
Tier 1 Capital Ratio | 12.65 % | 13.37 % |
Common Equity Tier 1 Capital Ratio | 12.65 % | 13.37 % |
Leverage Ratio | 10.26 % | 11.32 % |
About Freedom Financial Holdings, Inc.
Freedom Financial Holdings, Inc. is the holding company of The Freedom Bank of Virginia, a community bank with locations in
Forward Looking Statements
This release contains forward-looking statements, including our expectations with respect to future events that are subject to various risks and uncertainties. Factors that could cause actual results to differ materially from management's projections, forecasts, estimates, and expectations include: fluctuation in market rates of interest and loan and deposit pricing; general economic and financial market conditions, in
FREEDOM FINANCIAL HOLDINGS | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | (Unaudited) | (Audited) | ||||
December 31, | September 30, | December 31, | ||||
2023 | 2023 | 2022 | ||||
ASSETS | ||||||
Cash and Due from Banks | $ 2,442,050 | $ 1,916,716 | $ 2,099,062 | |||
Interest Bearing Deposits with Banks | 21,806,078 | 12,880,986 | 32,674,953 | |||
Securities Available-for-Sale | 211,263,518 | 206,038,021 | 181,558,037 | |||
Securities Held-to-Maturity | 20,114,269 | 20,598,991 | 17,096,010 | |||
Restricted Stock Investments | 4,769,900 | 4,057,450 | 3,889,200 | |||
Loans Held for Sale | 6,663,929 | 3,487,878 | 5,064,385 | |||
PPP Loans Held for Investment | 259,794 | 278,090 | 5,829,662 | |||
Other Loans Held for Investment | 769,484,088 | 755,863,604 | 694,173,347 | |||
Allowance for Credit Losses | (10,519,335) | (7,214,359) | (7,614,120) | |||
Net Loans | 759,224,547 | 748,927,335 | 692,388,889 | |||
Bank Premises and Equipment, net | 878,957 | 910,365 | 989,072 | |||
Accrued Interest Receivable | 3,721,730 | 3,699,397 | 3,784,076 | |||
Deferred Tax Asset | 7,954,018 | 8,750,083 | 1,982,776 | |||
Bank-Owned Life Insurance | 26,731,339 | 26,539,551 | 26,248,974 | |||
Right of Use Asset, net | 1,987,075 | 2,097,713 | 1,736,285 | |||
Other Assets | 17,110,642 | 19,068,451 | 15,551,415 | |||
Total Assets | $ 1,084,668,051 | $ 1,058,972,938 | $ 985,063,133 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Deposits | ||||||
Demand Deposits | ||||||
Non-interest Bearing | $ 143,956,306 | $ 168,104,722 | $ 187,416,628 | |||
Interest Bearing | 519,339,202 | 499,194,764 | 409,760,573 | |||
Savings Deposits | 4,120,770 | 4,060,321 | 5,977,828 | |||
Time Deposits | 253,641,860 | 255,000,491 | 245,840,048 | |||
Total Deposits | 921,058,138 | 926,360,299 | 848,995,078 | |||
Federal Home Loan Bank Advances | 35,000,000 | 20,000,000 | 25,000,000 | |||
Other Borrowings | 15,270,576 | 278,090 | 5,826,298 | |||
Subordinated Debt (Net of Issuance Costs) | 19,752,719 | 19,753,237 | 19,674,794 | |||
Accrued Interest Payable | 2,842,646 | 2,291,470 | 1,265,796 | |||
Lease Liability | 1,925,672 | 2,036,523 | 1,862,773 | |||
Other Liabilities | 11,590,247 | 12,680,286 | 13,060,825 | |||
Total Liabilities | $ 1,007,439,998 | $ 983,399,904 | $ 915,685,564 | |||
Stockholders' Equity | ||||||
Preferred stock, | ||||||
0 Shares Issued and Outstanding, December 31, September 30, and December 31, 2022 | ||||||
Common Stock, | ||||||
23,000,000 Shares Voting and 2,000,000 Shares Non-voting. | ||||||
Voting Common Stock: | ||||||
6,582,677, 6,619,677, and 6,583,328 Shares Issued and Outstanding | ||||||
at December 31, September 30 2023, and December 31, 2022 respectively | ||||||
(Includes 88,993, 94,343, and 72,069 Unvested Shares on December 31, 2023, September 30, 2023, | ||||||
and December 31, 2022 respectively) | 64,937 | 65,253 | 65,160 | |||
Non-Voting Common Stock: | ||||||
673,000, 673,000, 673,000 Shares Issued and Outstanding at December 31, 2023, September 30, 2023, | ||||||
and December 31, 2022 respectively) | 6,730 | 6,730 | 6,730 | |||
Additional Paid-in Capital | 58,320,419 | 58,541,534 | 58,241,451 | |||
Accumulated Other Comprehensive Income, Net | (17,715,015) | (21,597,860) | (17,480,993) | |||
Retained Earnings | 36,550,983 | 38,557,376 | 34,113,783 | |||
Total Stockholders' Equity | 77,228,054 | 75,573,033 | 74,946,131 | |||
Total Liabilities and Stockholders' Equity | $ 1,084,668,051 | $ 1,058,972,938 | $ 985,063,133 |
FREEDOM FINANCIAL HOLDINGS | ||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
For the three | For the three | For the twelve | For the twelve | |||||
months ended | months ended | months ended | months ended | |||||
December 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | |||||
Interest Income | ||||||||
Interest and Fees on Loans | $ 12,076,745 | $ 9,503,228 | $ 44,430,123 | $ 32,213,808 | ||||
Interest on Investment Securities | 2,933,870 | 2,061,298 | 10,352,686 | 6,111,756 | ||||
Interest on Deposits with Other Banks | 502,411 | 339,592 | 1,738,669 | 601,382 | ||||
Total Interest Income | 15,513,026 | 11,904,118 | 56,521,478 | 38,926,946 | ||||
Interest Expense | ||||||||
Interest on Deposits | 8,108,762 | 3,450,103 | 27,605,539 | 6,171,984 | ||||
Interest on Borrowings | 634,972 | 336,525 | 1,724,125 | 1,167,032 | ||||
Total Interest Expense | 8,743,734 | 3,786,628 | 29,329,664 | 7,339,016 | ||||
Net Interest Income | 6,769,291 | 8,117,490 | 27,191,814 | 31,587,930 | ||||
Provision for Loan Losses | (4,751,441) | (327,000) | (5,737,441) | (1,248,000) | ||||
Net Interest Income After | ||||||||
Provision for Loan Losses | 2,017,850 | 7,790,490 | 21,454,373 | 30,339,930 | ||||
Non-Interest Income | ||||||||
Mortgage Loan Gain-on-Sale and Fee Revenue | 467,874 | 357,654 | 2,086,881 | 3,091,941 | ||||
SBA Gain-on-Sale Revenue | - | 404,409 | - | 997,967 | ||||
Service Charges and Other Income | 326,205 | 92,245 | 674,784 | 622,369 | ||||
Gain on Sale of Securities | - | 20,503 | - | 30,972 | ||||
Servicing Income | 39,525 | 53,322 | 226,734 | 218,190 | ||||
Swap Fee Income | - | - | - | 68,404 | ||||
Increase in Cash Surrender Value of Bank- | ||||||||
owned Life Insurance | 191,788 | 158,972 | 906,943 | 669,094 | ||||
Total Non-interest Income | 1,025,392 | 1,087,105 | 3,895,342 | 5,698,937 | ||||
Total Revenue | 7,794,683 | 9,204,595 | 31,087,156 | 37,286,867 | ||||
Non-Interest Expenses | ||||||||
Officer and Employee Compensation | ||||||||
and Benefits | 3,293,628 | 3,495,260 | 14,322,882 | 15,160,439 | ||||
Occupancy Expense | 191,674 | 318,462 | 746,494 | 1,266,050 | ||||
Equipment and Depreciation Expense | 212,999 | 179,679 | 756,758 | 705,170 | ||||
Insurance Expense | 237,133 | 140,926 | 805,468 | 363,099 | ||||
Professional Fees | 524,328 | 238,732 | 1,565,129 | 1,062,306 | ||||
Data and Item Processing | 323,605 | 304,767 | 1,323,244 | 1,212,233 | ||||
Advertising | 116,107 | 124,450 | 473,676 | 448,904 | ||||
Franchise Taxes and State Assessment Fees | 313,043 | 282,796 | 1,190,263 | 990,442 | ||||
Mortgage Fees and Settlements | 36,328 | 23,156 | 320,197 | 355,710 | ||||
Other Operating Expense | 514,081 | 271,395 | 1,673,201 | 1,221,355 | ||||
Total Non-interest Expenses | 5,762,926 | 5,379,622 | 23,177,313 | 22,785,708 | ||||
Income Before Income Taxes | (2,719,684) | 3,497,972 | 2,172,403 | 13,253,159 | ||||
Income Tax Expense/(Benefit) | (713,291) | 636,033 | (146,293) | 2,689,588 | ||||
Net Income | $ (2,006,393) | $ 2,861,939 | $ 2,318,696 | $ 10,563,572 | ||||
Earnings per Common Share - Basic | $ (0.27) | $ 0.40 | $ 0.32 | $ 1.45 | ||||
Earnings per Common Share - Diluted | $ (0.27) | $ 0.39 | $ 0.32 | $ 1.45 | ||||
Weighted-Average Common Shares | ||||||||
Outstanding - Basic | 7,335,949 | 7,238,807 | 7,292,638 | 7,285,726 | ||||
Weighted-Average Common Shares | ||||||||
Outstanding - Diluted | 7,361,422 | 7,252,669 | 7,320,455 | 7,307,659 | ||||
Efficiency Ratio | 73.93 % | 58.44 % | 74.56 % | 61.11 % |
FREEDOM FINANCIAL HOLDINGS | ||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||
For the three | For the three | For the three | For the three | For the three | ||||||
months ended | months ended | months ended | months ended | months ended | ||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||
Interest Income | ||||||||||
Interest and Fees on Loans | $ 12,076,745 | $ 11,513,273 | $ 10,857,368 | $ 9,982,737 | $ 9,503,228 | |||||
Interest on Investment Securities | 2,933,870 | 2,730,411 | 2,522,682 | 2,165,723 | 2,061,298 | |||||
Interest on Deposits with Other Banks | 502,411 | 471,031 | 464,321 | 300,906 | 339,592 | |||||
Total Interest Income | 15,513,026 | 14,714,715 | 13,844,371 | 12,449,366 | 11,904,118 | |||||
Interest Expense | ||||||||||
Interest on Deposits | 8,108,762 | 7,829,199 | 6,796,570 | 4,871,008 | 3,685,412 | |||||
Interest on Borrowings | 634,972 | 359,191 | 350,096 | 379,866 | 101,216 | |||||
Total Interest Expense | 8,743,734 | 8,188,390 | 7,146,666 | 5,250,874 | 3,786,628 | |||||
Net Interest Income | 6,769,292 | 6,526,324 | 6,697,705 | 7,198,492 | 8,117,490 | |||||
Provision for Loan Losses | (4,751,441) | (205,000) | (238,000) | (543,000) | (327,000) | |||||
Net Interest Income after | ||||||||||
Provision for Loan Losses | 2,017,851 | 6,321,324 | 6,459,705 | 6,655,492 | 7,790,490 | |||||
Non-Interest Income | ||||||||||
Mortgage Loan Gain-on-Sale and Fee Revenue | 467,874 | 470,800 | 769,649 | 378,558 | 357,654 | |||||
SBA Gain-on-Sale Revenue | - | - | - | - | 404,409 | |||||
Service Charges and Other Income | 326,205 | 99,563 | 94,428 | 154,588 | 92,235 | |||||
Gains on Sale of Securities | - | - | - | - | 20,503 | |||||
Servicing Income | 39,525 | 57,106 | 64,688 | 65,415 | 53,332 | |||||
Swap Fee Income | - | - | - | - | - | |||||
Increase in Cash Surrender Value of Bank- | ||||||||||
owned Life Insurance | 191,788 | 188,781 | 183,235 | 343,140 | 158,972 | |||||
Total Non-interest Income | 1,025,392 | 816,250 | 1,112,000 | 941,701 | 1,087,106 | |||||
Total Revenue5 | $ 7,794,684 | $ 7,342,574 | $ 7,809,705 | $ 8,140,192 | $ 9,204,596 | |||||
Non-Interest Expenses | ||||||||||
Officer and Employee Compensation | ||||||||||
and Benefits | 3,293,628 | 3,410,564 | 3,469,477 | 4,149,212 | 3,495,260 | |||||
Occupancy Expense | 191,674 | 188,413 | 38,488 | 327,919 | 318,462 | |||||
Equipment and Depreciation Expense | 212,999 | 213,363 | 148,901 | 181,495 | 179,679 | |||||
Insurance Expense | 237,133 | 276,713 | 136,555 | 155,068 | 140,926 | |||||
Professional Fees | 524,328 | 365,316 | 325,405 | 350,080 | 238,732 | |||||
Data and Item Processing | 323,605 | 355,733 | 323,906 | 320,000 | 304,767 | |||||
Advertising | 116,107 | 105,183 | 133,907 | 118,479 | 124,450 | |||||
Franchise Taxes and State Assessment Fees | 313,043 | 304,432 | 290,049 | 282,739 | 282,796 | |||||
Mortgage Fees and Settlements | 36,328 | 83,250 | 141,333 | 59,286 | 23,156 | |||||
Other Operating Expense | 514,081 | 309,231 | 382,577 | 467,311 | 271,396 | |||||
Total Non-interest Expenses | 5,762,926 | 5,612,199 | 5,390,599 | 6,411,589 | 5,379,623 | |||||
Income before Income Taxes | (2,719,684) | 1,525,376 | 2,181,106 | 1,185,604 | 3,497,972 | |||||
Income Tax Expense | (713,291) | 206,998 | 411,031 | (51,031) | 636,033 | |||||
Net Income | $ (2,006,393) | $ 1,318,378 | $ 1,770,075 | $ 1,236,635 | $ 2,861,939 | |||||
Earnings per Common Share - Basic | $ (0.27) | $ 0.18 | $ 0.24 | $ 0.17 | $ 0.40 | |||||
Earnings per Common Share - Diluted | $ (0.27) | $ 0.18 | $ 0.24 | $ 0.17 | $ 0.39 | |||||
Weighted-Average Common Shares | ||||||||||
Outstanding - Basic | 7,335,949 | 7,277,022 | 7,307,802 | 7,280,803 | 7,238,807 | |||||
Weighted-Average Common Shares | ||||||||||
Outstanding - Diluted | 7,361,422 | 7,293,482 | 7,317,113 | 7,317,805 | 7,252,669 |
Average Balances, Income and Expenses, Yields and Rates | ||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||||||||||||||||||
Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | ||||||||||||||||
Assets | ||||||||||||||||||||||||||||||
Cash | $ 36,921,568 | $ 502,411 | 5.40 % | $ 38,989,836 | $ 471,031 | 4.79 % | $ 36,370,275 | $ 464,321 | 5.12 % | $ 31,062,495 | $ 300,906 | 3.93 % | $ 35,596,385 | $ 339,592 | 3.78 % | |||||||||||||||
Investments (Tax Exempt) | 20,012,255 | 195,353 | 20,763,539 | 197,591 | 21,202,088 | 187,739 | 21,182,371 | 182,470 | 20,664,285 | 184,800 | ||||||||||||||||||||
Investments (Taxable) | 211,208,265 | 2,779,541 | 208,005,473 | 2,574,314 | 197,080,849 | 2,374,368 | 184,686,055 | 2,021,572 | 182,096,499 | 1,915,306 | ||||||||||||||||||||
Total Investments | 231,220,520 | 2,974,894 | 5.10 % | 228,769,012 | 2,771,905 | 4.81 % | 218,282,937 | 2,562,107 | 4.71 % | 205,868,426 | 2,204,042 | 4.34 % | 202,760,784 | 2,100,106 | 4.11 % | |||||||||||||||
Total Loans | 761,583,960 | 6.29 % | 736,781,506 | 11,513,273 | 6.20 % | 726,201,568 | 10,857,368 | 6.00 % | 703,610,368 | 9,982,737 | 5.75 % | 689,158,712 | 9,503,228 | 5.47 % | ||||||||||||||||
Earning Assets | 1,029,726,048 | 15,554,050 | 5.99 % | 1,004,540,354 | 14,756,209 | 5.83 % | 980,854,780 | 13,883,796 | 5.68 % | 940,541,289 | 12,487,685 | 5.38 % | 927,515,881 | 11,942,926 | 5.11 % | |||||||||||||||
Assets | $ 1,084,945,735 | $ 1,062,975,635 | $ 1,035,350,077 | $ 988,804,262 | $ 969,662,029 | |||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||
Interest Checking | $ 221,430,570 | $ 2,364,166 | 4.24 % | $ 213,956,322 | $ 2,130,491 | 3.95 % | $ 197,224,144 | $ 1,892,301 | 3.85 % | $ 154,625,978 | $ 1,320,093 | 3.46 % | $ 130,004,364 | $ 862,014 | 2.63 % | |||||||||||||||
Money Market | 288,937,873 | 2,738,774 | 3.76 % | 289,350,365 | 3,130,570 | 4.29 % | 282,452,498 | 2,308,846 | 3.28 % | 261,801,221 | 2,036,801 | 3.16 % | 240,285,109 | 1,383,701 | 2.28 % | |||||||||||||||
Savings | 4,155,974 | 1,238 | 0.12 % | 4,344,566 | 1,310 | 0.12 % | 5,678,056 | 1,586 | 0.11 % | 6,935,212 | 2,326 | 0.14 % | 6,108,935 | 3,067 | 0.20 % | |||||||||||||||
Time Deposits | 258,903,945 | 3,004,586 | 4.60 % | 248,550,686 | 2,566,827 | 4.10 % | 239,305,940 | 2,593,837 | 4.35 % | 248,679,942 | 1,511,787 | 2.47 % | 261,984,431 | 1,436,630 | 2.18 % | |||||||||||||||
Interest Bearing Deposits | 773,428,362 | 8,108,764 | 4.16 % | 756,201,939 | 7,829,198 | 4.11 % | 724,660,638 | 6,796,570 | 3.76 % | 672,042,353 | 4,871,007 | 2.94 % | 638,382,839 | 3,685,412 | 2.29 % | |||||||||||||||
Borrowings | $ 56,817,293 | $ 634,972 | 4.43 % | $ 40,480,346 | $ 359,191 | 3.52 % | $ 45,865,355 | $ 350,096 | 3.06 % | $ 49,125,142 | $ 379,866 | 3.14 % | $ 46,940,688 | $ 101,216 | 0.86 % | |||||||||||||||
Interest Bearing Liabilities | 830,245,656 | 8,743,736 | 4.18 % | 796,682,285 | 8,188,389 | 4.08 % | 770,525,994 | 7,146,666 | 3.72 % | 721,167,495 | 5,250,873 | 2.95 % | 685,323,527 | 3,786,628 | 2.19 % | |||||||||||||||
Non Interest Bearing Deposits | $ 161,836,675 | $ 169,935,416 | $ 169,160,626 | $ 176,477,412 | $ 202,342,666 | |||||||||||||||||||||||||
Cost of Funds | 3.50 % | 3.36 % | 3.05 % | 2.37 % | 1.69 % | |||||||||||||||||||||||||
Net Interest Margin2 | $ 6,810,314 | 2.62 % | $ 6,567,819 | 2.59 % | $ 6,737,130 | 2.76 % | $ 7,236,812 | 3.12 % | $ 8,156,298 | 3.49 % | ||||||||||||||||||||
Shareholders Equity | $ 75,770,938 | $ 77,445,100 | $ 77,557,760 | $ 76,928,018 | $ 73,185,633 | |||||||||||||||||||||||||
2 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets |
Average Balances, Income and | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Twelve Months Ended | Twelve Months Ended | ||||||||||||||||||||||
December 31, 2023 | Income / | December 31, 2022 | Income / | December 31, 2023 | Income / | December 31, 2022 | Income / | ||||||||||||||||||
Average Balance | Expense | Yield | Average Balance | Expense | Yield | Average Balance | Expense | Yield | Average Balance | Expense | Yield | ||||||||||||||
Assets | |||||||||||||||||||||||||
Cash | $ 36,921,568 | $ 502,411 | 5.40 % | $ 35,596,385 | $ 339,592 | 3.78 % | $ 35,860,736 | $ 1,738,669 | 4.85 % | $ 37,130,721 | $ 601,382 | 1.62 % | |||||||||||||
Investments (Tax Exempt) | 20,012,255 | 195,353 | 20,664,285 | 184,800 | 20,786,785 | 763,153 | 21,944,446 | 746,561 | |||||||||||||||||
Investments (Taxable) | 211,208,265 | 2,779,541 | 182,096,499 | 1,915,306 | 200,339,079 | 9,749,795 | 173,825,855 | 5,521,973 | |||||||||||||||||
Total Investments | 231,220,520 | 2,974,894 | 5.10 % | 202,760,784 | 2,100,106 | 4.11 % | 221,125,864 | 10,512,948 | 4.75 % | 195,770,302 | 6,268,534 | 3.20 % | |||||||||||||
Total Loans | 761,583,960 | 12,076,745 | 6.29 % | 689,158,712 | 9,503,228 | 5.47 % | 732,216,161 | 44,430,123 | 6.07 % | 640,902,781 | 32,213,808 | 5.03 % | |||||||||||||
Earning Assets | 1,029,726,048 | 15,554,050 | 5.99 % | 927,515,881 | 11,942,926 | 5.11 % | 989,202,761 | 56,681,740 | 5.73 % | 873,803,804 | 39,083,724 | 4.47 % | |||||||||||||
Assets | $ 1,084,945,735 | $ 969,662,029 | $ 1,043,519,071 | $ 914,277,631 | |||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||
Interest Checking | $ 221,430,570 | $ 2,364,166 | 4.24 % | $ 130,004,364 | $ 862,014 | 2.63 % | $ 197,028,897 | $ 7,707,052 | 3.91 % | $ 126,903,635 | $ 1,503,592 | 1.18 % | |||||||||||||
Money Market | 288,937,873 | 2,738,774 | 3.76 % | 240,285,109 | 1,383,701 | 2.28 % | 280,744,073 | 9,466,984 | 3.37 % | 215,044,593 | 2,235,231 | 1.04 % | |||||||||||||
Savings | 4,155,974 | 1,238 | 0.12 % | 6,108,935 | 3,067 | 0.20 % | 5,268,279 | 6,460 | 0.12 % | 6,928,902 | 9,059 | 0.13 % | |||||||||||||
Time Deposits | 258,903,945 | 3,004,586 | 4.60 % | 261,984,431 | 1,436,630 | 2.18 % | 248,887,291 | 10,425,044 | 4.19 % | 210,385,871 | 2,764,742 | 1.31 % | |||||||||||||
Interest Bearing Deposits | 773,428,362 | 8,108,762 | 4.16 % | 638,382,841 | 3,685,412 | 2.29 % | 731,928,540 | 27,605,540 | 3.77 % | 559,263,001 | 6,512,624 | 1.16 % | |||||||||||||
Borrowings | $ 56,817,293 | 634,972 | 4.43 % | $ 46,940,688 | 101,216 | 0.86 % | $ 48,072,327 | 1,724,125 | 3.59 % | $ 56,924,498 | 826,392 | 1.45 % | |||||||||||||
Interest Bearing Liabilities | 830,245,656 | 8,743,736 | 4.18 % | 685,323,529 | 3,786,628 | 2.19 % | 780,000,868 | 29,329,665 | 3.76 % | 616,187,499 | 7,339,016 | 1.19 % | |||||||||||||
Non Interest Bearing Deposits | $ 161,836,675 | $ 202,342,666 | $ 169,314,018 | $ 210,860,915 | |||||||||||||||||||||
Cost of Funds | 3.50 % | 1.69 % | 3.09 % | 0.89 % | |||||||||||||||||||||
Net Interest Margin2 | $ 6,810,314 | 2.62 % | $ 8,156,298 | 3.49 % | 2.77 % | 3.63 % | |||||||||||||||||||
Shareholders Equity | $ 75,770,938 | $ 73,185,633 | $ 76,923,708 | $ 77,978,391 | |||||||||||||||||||||
ROAA | -0.73 % | 1.17 % | 0.22 % | 1.16 % | |||||||||||||||||||||
ROAE | -10.51 % | 15.51 % | 3.01 % | 13.55 % | |||||||||||||||||||||
2 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets |
Selected Financial Data by Quarter Ended: | |||||
(Unaudited) | |||||
Balance Sheet Ratios | December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 |
Loans held-for-investment to Deposits | 83.57 % | 81.63 % | 80.45 % | 81.18 % | 82.45 % |
Income Statement Ratios (Quarterly) | |||||
Return on Average Assets (ROAA) | -0.73 % | 0.49 % | 0.69 % | 0.51 % | 1.17 % |
Return on Average Equity (ROAE) | -10.51 % | 6.75 % | 9.15 % | 6.52 % | 15.51 % |
Efficiency Ratio3 | 73.93 % | 76.43 % | 69.02 % | 78.76 % | 58.44 % |
Net Interest Margin2 | 2.62 % | 2.59 % | 2.76 % | 3.12 % | 3.49 % |
Yield on Average Earning Assets | 5.99 % | 5.83 % | 5.68 % | 5.38 % | 5.11 % |
Yield on Securities | 5.10 % | 4.81 % | 4.71 % | 4.34 % | 4.11 % |
Yield on Loans | 6.29 % | 6.20 % | 6.00 % | 5.75 % | 5.47 % |
Cost of Funds | 3.50 % | 3.36 % | 3.05 % | 2.37 % | 1.69 % |
Noninterest income to Total Revenue | 13.16 % | 11.12 % | 14.24 % | 11.57 % | 11.81 % |
Liquidity Ratios4 | |||||
Uninsured Deposits to Total Deposits | 25.65 % | 28.10 % | 25.78 % | 21.77 % | 27.05 % |
Total Liquidity6 to Uninsured Deposits | 130.30 % | 120.27 % | 120.82 % | 149.16 % | 127.88 % |
Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days | 258.25 % | 345.53 % | 213.43 % | 206.92 % | 190.69 % |
Tangible Common Equity Ratio | 7.12 % | 7.14 % | 7.43 % | 7.62 % | 7.61 % |
Tangible Common Equity Ratio (adjusted for unrealized losses on HTM securities) | 6.88 % | 6.83 % | 7.16 % | 7.38 % | 7.36 % |
Available -for-Sale securities (as % of total securities) | 91.31 % | 90.96 % | 90.41 % | 91.89 % | 91.39 % |
Per Share Data | |||||
Tangible Book Value | |||||
Tangible Book Value (ex AOCI)1 | |||||
Share Price Data | |||||
Closing Price | |||||
Book Value Multiple | 98 % | 102 % | 98 % | 130 % | 140 % |
Common Stock Data | |||||
Outstanding Shares at End of Period | 7,255,677 | 7,292,677 | 7,296,845 | 7,214,466 | 7,256,328 |
Weighted Average shares outstanding, basic | 7,335,949 | 7,277,022 | 7,307,802 | 7,280,803 | 7,238,807 |
Weighted Average shares outstanding, diluted | 7,361,422 | 7,293,482 | 7,317,113 | 7,317,805 | 7,252,669 |
Capital Ratios (Bank Only) | |||||
Tier 1 Leverage ratio | 10.26 % | 10.64 % | 10.99 % | 11.30 % | 11.32 % |
Common Equity Tier 1 ratio | 12.65 % | 13.26 % | 13.52 % | 13.47 % | 13.37 % |
Tier 1 Risk Based Capital ratio | 12.65 % | 13.26 % | 13.52 % | 13.47 % | 13.37 % |
Total Risk Based Capital ratio | 13.82 % | 14.10 % | 14.37 % | 14.34 % | 14.28 % |
Credit Quality | |||||
Net Charge-offs to Average Loans | 0.19 % | 0.03 % | 0.04 % | 0.06 % | 0.02 % |
Total Non-performing Loans to loans held-for-investment | 1.72 % | 0.92 % | 0.93 % | 0.96 % | 1.23 % |
Total Non-performing Assets to Total Assets | 1.22 % | 0.66 % | 0.65 % | 0.67 % | 0.88 % |
Nonaccrual Loans to loans held-for-investment | 1.72 % | 0.92 % | 0.93 % | 0.96 % | 1.23 % |
Provision for Loan and Lease Losses | |||||
Allowance for Loan and Lease Losses to net loans held-for-investment | 1.37 % | 0.95 % | 0.98 % | 1.01 % | 1.09 % |
Allowance for Loan and Lease Losses to net loans held-for-investment (ex PPP loans) | 1.37 % | 0.95 % | 0.98 % | 1.02 % | 1.10 % |
2 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets | |||||
6 Total Liquidity is the sum of cash, cash balances at banks, unencumbered available-for-sale securities and secured borrowing availability at the Federal Reserve and the Federal Home Loan Bank. |
FREEDOM FINANCIAL HOLDINGS, INC. | ||||||||||||||
1 Pre-Provision, Pretax Income | Quarter Ending | |||||||||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | Year Ending | |||||||||
December 31, 2023 | December 31, 2022 | |||||||||||||
Net Income (GAAP) | $ (2,006,393) | $ 1,318,378 | $ 1,770,075 | $ 1,236,635 | $ 2,861,939 | $ 2,318,696 | $ 10,563,572 | |||||||
+ Income Tax Expense | (713,291) | 206,998 | 411,031 | (51,031) | 636,033 | (146,293) | 2,689,588 | |||||||
Pretax Income | (2,719,684) | 1,525,376 | 2,181,106 | 1,185,604 | 3,497,972 | 2,172,403 | 13,253,159 | |||||||
+ Provision for Loan Losses | (4,751,441) | (205,000) | (238,000) | (543,000) | (327,000) | (5,737,441) | (1,248,000) | |||||||
Pre-Provision, Pretax Income | 2,031,757 | 1,730,376 | 2,419,106 | 1,728,604 | 3,824,972 | 7,909,844 | 14,501,159 | |||||||
2 Tangible Book Value (ex-AOCI) (non-GAAP) | Quarter Ending | |||||||||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||
Shareholder's Equity | $ 77,228,054 | $ 75,573,033 | $ 77,399,123 | $ 77,256,026 | $ 74,946,131 | |||||||||
Outstanding Shares at End of Period | 7,255,677 | 7,292,677 | 7,197,834 | 7,214,466 | 7,184,259 | |||||||||
Tangible Book Value (GAAP) | $ 10.64 | $ 10.36 | $ 10.75 | $ 10.71 | $ 10.43 | |||||||||
Accumulated Other Comprehensive Income (Net) (AOCI) | $ (17,715,015) | $ (21,597,860) | $ (18,280,904) | $ (16,644,981) | $ (17,480,993) | |||||||||
AOCI per share equivalent | (2.44) | (2.96) | (2.54) | (2.31) | (2.43) | |||||||||
Tangible Book Value (ex-AOCI) (non-GAAP) | $ 13.09 | $ 13.32 | $ 13.29 | $ 13.02 | $ 12.87 | |||||||||
2 Net interest income has been computed on a fully taxable equivalent basis ("FTE") | Quarter Ending | Year Ending | ||||||||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | ||||||||
Income on Tax Exempt Securities | $ 154,329 | $ 156,097 | $ 148,314 | $ 144,151 | $ 146,021 | $ 602,891 | $ 589,813 | |||||||
Tax Equivalent Adjustment | 41,024 | 41,494 | 39,425 | 38,319 | 38,816 | 160,262 | $ 156,786 | |||||||
Income on Tax Exempt Securities (Non-GAAP) | $ 195,353 | $ 197,591 | $ 187,739 | $ 182,470 | $ 184,837 | $ 763,153 | $ 746,598 | |||||||
3 Net Interest Margin | ||||||||||||||
Average Earning Assets | $ 1,029,726,048 | $ 1,004,540,354 | $ 980,854,780 | $ 940,541,289 | $ 927,515,881 | $ 989,202,761 | $ 873,803,804 | |||||||
Yield on Interest Earning Assets (GAAP) | 5.98 % | 5.81 % | 5.66 % | 5.37 % | 5.09 % | 5.71 % | 4.45 % | |||||||
Yield on Interest-Earning Assets (FTE) (Non-GAAP) | 5.99 % | 5.83 % | 5.68 % | 5.38 % | 5.11 % | 5.73 % | 4.47 % | |||||||
Net Interest Margin (NIM) (GAAP) | 2.61 % | 2.58 % | 2.74 % | 3.10 % | 3.47 % | 2.75 % | 3.61 % | |||||||
Net Interest Margin (NIM) (FTE) (Non-GAAP) | 2.62 % | 2.59 % | 2.76 % | 3.12 % | 3.49 % | 2.77 % | 3.63 % | |||||||
4 Efficiency Ratio (Non-GAAP) | Quarter Ending | Year Ending | ||||||||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | ||||||||
Net Interest Income | $ 6,769,292 | $ 6,526,324 | $ 6,697,705 | $ 7,198,492 | $ 8,117,490 | $ 27,191,814 | $ 31,587,930 | |||||||
Non-Interest Income | 1,025,392 | 816,250 | 1,112,000 | 941,701 | 1,087,106 | 3,895,342 | 5,698,937 | |||||||
Total Revenue | $ 7,794,684 | $ 7,342,574 | $ 7,809,705 | $ 8,140,193 | $ 9,204,596 | $ 31,087,156 | $ 37,286,867 | |||||||
Non-Interest Expense | 5,762,926 | 5,612,199 | 5,390,599 | 6,411,589 | 5,379,623 | 23,177,313 | 22,785,708 | |||||||
Efficiency Ratio (Non-GAAP) | 73.93 % | 76.43 % | 69.02 % | 78.76 % | 58.44 % | 74.56 % | 61.11 % | |||||||
5Liquidity Ratios (Non-GAAP) | Quarter Ending | |||||||||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | ||||||||||
Available-for-Sale Securities (as % of total securities) | 91.31 % | 90.96 % | 90.41 % | 91.89 % | 91.39 % | |||||||||
Uninsured Deposits to Total Deposits | 25.65 % | 28.10 % | 25.78 % | 21.77 % | 27.05 % | |||||||||
Total Liquidity to Uninsured Deposits | 130.30 % | 120.27 % | 120.82 % | 149.16 % | 127.88 % | |||||||||
Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days | 258.26 % | 345.53 % | 213.43 % | 206.92 % | 190.69 % | |||||||||
Tangible Common Equity Ratio | 7.12 % | 7.14 % | 7.43 % | 7.62 % | 7.61 % | |||||||||
Tangible Common Equity Ratio(adjusted for unrealized losses | 6.88 % | 6.83 % | 7.16 % | 7.38 % | 7.36 % | |||||||||
on HTM Securities) | ||||||||||||||
6 Total Revenue (Non-GAAP) | Quarter Ending | Year-to-Date | ||||||||||||
December 31, 2023 | September 30, 2023 | June 30, 2023 | March 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | ||||||||
Net Interest Income | $ 6,769,291 | $ 6,526,324 | $ 6,697,705 | $ 7,198,492 | $ 8,117,490 | $ 27,191,814 | $ 31,587,930 | |||||||
Non-Interest Income | 1,025,392 | 816,250 | 1,112,000 | 941,701 | 1,087,106 | 3,895,342 | 5,698,937 | |||||||
Total Revenue (non-GAAP) | $ 7,794,683 | $ 7,342,574 | $ 7,809,705 | $ 8,140,193 | $ 9,204,596 | $ 31,087,156 | $ 37,286,867 |
Contact:
Joseph J. Thomas
President & Chief Executive Officer
703-667-4161: Phone
jthomas@freedom.bank: Email
View original content to download multimedia:https://www.prnewswire.com/news-releases/freedom-financial-holdings-announces-earnings-for-fourth-quarter-and-full-year-2023-302045319.html
SOURCE Freedom Financial Holdings
FAQ
What was Freedom Financial Holdings' net loss for the fourth quarter of 2023?
What was the net income for the full year 2023?
What were the total assets as of December 31, 2023?