CORRECTION – FinWise Bancorp
MURRAY, Utah, May 16, 2022 (GLOBE NEWSWIRE) -- This press release corrects a prior version published on April 28, 2022 and is updated to revise the accounting treatment of certain deferred loan acquisition costs when the guaranteed portions of SBA 7(a) loans were sold. Subsequent to issuing the original press release and during the Company’s preparation of its Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022, the Company determined that it had been incorrectly accounting for such deferred loan acquisition costs. No corrections are required with respect to the Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022 as filed with the Securities and Exchange Commission on May 16, 2022. In the first quarter of 2021, FinWise Bancorp started paying marketing fees (representing a new expense component to the Company) on SBA 7(a) loans, which are amortized over the life of the loan. The impact to the Company of correcting the accounting for such marketing fees and related deferred loan acquisition costs were reductions in interest income and net loan balances of
FINWISE BANCORP REPORTS FIRST QUARTER 2022 RESULTS
- Net Income of
- Diluted Earnings Per Share of
Murray, Utah, April 28, 2022 (Updated May 16, 2022) (GLOBE NEWSWIRE) -- FinWise Bancorp (NASDAQ: FINW) (“FinWise” or the “Company”), parent company of FinWise Bank (the “Bank”), today announced results for the quarter ended March 31, 2022.
First Quarter 2022 Highlights
- Loan originations grew
9.0% to$2.5 billion from the quarter ended December 31, 2021 and more than doubled from the prior-year period - Net interest income was
$13.0 million , compared to$15.3 million for the quarter ended December 31, 2021 and$8.4 million in the prior year period - Net Income was
$9.4 million , compared to$10.1 million for the quarter ended December 31, 2021 and$5.3 million in the prior year period - Diluted earnings per share (“EPS”) were
$0.70 for the quarter, compared to$0.90 for the quarter ended December 31, 2021 and$0.59 for the prior year period - Efficiency ratio was
36.7% , compared to34.3% for the quarter ended December 31, 2021 and45.9% for the prior year period - Maintained industry-leading returns with annualized return on average equity (ROAE) of
31.4% , compared to43.8% in the quarter ended December 31, 2021 and43.1% in the prior year period - Asset quality remained strong with a nonperforming loans to total loans ratio of
0.2%
“FinWise continued to deliver solid results as our platform’s scalability facilitated another quarter of robust loan originations from our existing strategic programs,” said Kent Landvatter, Chief Executive Officer and President of FinWise. “We also maintained our industry-leading efficiency and profitability, while we continued the buildout of our operating infrastructure to further enhance future growth potential. These results exemplify the strength of our business model which gives us confidence that we can continue to expand our market share to the benefit of our customers and shareholders over the long-term.”
Results of Operations
The Company’s first quarter of 2022 was highlighted by continued strength in loan originations across its primary lines of business, substantial earnings growth, solid efficiency, and industry-leading returns.
Selected Financial Data
| For the Three Months Ended | ||||||||
| ($s in thousands, except per share amounts, annualized ratios) | 3/31/2022 | 12/31/2021 | 3/31/2021 | |||||
| Net Income | $ | 9,434 | $ | 10,111 | $ | 5,291 | ||
| Diluted EPS | $ | 0.70 | $ | 0.90 | $ | 0.59 | ||
| Return on average assets | ||||||||
| Return on average equity | ||||||||
| Yield on loans | ||||||||
| Cost of deposits | ||||||||
| Net interest margin | ||||||||
| Efficiency ratio | ||||||||
| Tangible book value per share | $ | 9.77 | $ | 9.04 | $ | 6.00 | ||
| Tangible shareholders’ equity to tangible assets (1) | ||||||||
| Leverage Ratio (Bank under CBLR) | ||||||||
| (1) Tangible shareholders’ equity is defined as total shareholders’ equity less goodwill and other intangible assets. The most directly comparable GAAP financial measure is total shareholder’s equity. We had no goodwill or other intangible assets as of any of the dates indicated. We have not considered loan servicing rights as an intangible asset for purposes of this calculation. As a result, tangible shareholders’ equity is the same as total shareholders’ equity as of each of the dates indicated. | ||||||||
Net Income
Net income was
Net Interest Income
Net interest income was
Loan originations totaled
Net interest margin for the first quarter of 2022 was
Provision for Loan Losses
The Company’s provision for loan losses was
Non-interest Income
| For the Three Months Ended | |||||||||
| ($s in thousands) | 3/31/2022 | 12/31/2021 | 3/31/2021 | ||||||
| Non-interest income: | |||||||||
| Strategic program fees | $ | 6,623 | $ | 6,082 | $ | 2,953 | |||
| Gain on sale of loans | 5,052 | 1,813 | 2,603 | ||||||
| SBA loan servicing fees | 387 | 356 | 152 | ||||||
| Change in fair value on investment in BFG | (398 | ) | 864 | 360 | |||||
| Other miscellaneous income | 18 | 14 | 11 | ||||||
| Total non-interest income | $ | 11,682 | $ | 9,129 | $ | 6,079 | |||
Non-interest income was
Non-interest Expense
| For the Three Months Ended | |||||||||
| ($s in thousands) | 3/31/2022 | 12/31/2021 | 3/31/2021 | ||||||
| Non-interest expense: | |||||||||
| Salaries and employee benefits | $ | 7,092 | $ | 6,052 | $ | 4,895 | |||
| Occupancy and equipment expenses | 302 | 208 | 194 | ||||||
| (Recovery) impairment of SBA servicing asset | (59 | ) | 800 | - | |||||
| Other operating expenses | 1,713 | 1,311 | 1,574 | ||||||
| Total non-interest expense | $ | 9,048 | $ | 8,371 | $ | 6,663 | |||
Non-interest expense was
The Company’s efficiency ratio was
Tax Rate
The Company’s effective tax rate was approximately
Balance Sheet
The Company’s total assets were
The following table shows the loan portfolio as of the dates indicated:
| As of | |||||||||||||||||
| 3/31/2022 | 12/31/2021 | 3/31/2021 | |||||||||||||||
| ($s in thousands) | Amount | % of total loans | Amount | % of total loans | Amount | % of total loans | |||||||||||
| SBA | $ | 127,778 | 46.9 | % | $ | 142,392 | 53.6 | % | $ | 167,824 | 68.4 | % | |||||
| Commercial, non real estate | 3,285 | 1.2 | % | 3,428 | 1.3 | % | 3,867 | 1.6 | % | ||||||||
| Residential real estate | 30,772 | 11.3 | % | 27,108 | 10.2 | % | 21,712 | 8.9 | % | ||||||||
| Strategic Program loans | 101,819 | 37.4 | % | 85,850 | 32.3 | % | 44,427 | 18.1 | % | ||||||||
| Commercial real estate | 4,187 | 1.5 | % | 2,436 | 0.9 | % | 2,589 | 1.1 | % | ||||||||
| Consumer | 4,711 | 1.7 | % | 4,574 | 1.7 | % | 4,807 | 2.0 | % | ||||||||
| Total period end loans | $ | 272,552 | 100.0 | % | $ | 265,788 | 100.0 | % | $ | 245,226 | 100.0 | % | |||||
| Note: SBA loans as of March 31, 2022, December 31, 2021 and March 31, 2021 include | |||||||||||||||||
Total loans receivable at March 31, 2022 increased
The following table shows the deposit composition as of the dates indicated:
| As of | |||||||||||||||||
| 3/31/2022 | 12/31/2021 | 3/31/2021 | |||||||||||||||
| ($s in thousands) | Total | Percent | Total | Percent | Total | Percent | |||||||||||
| Noninterest-bearing demand deposits | $ | 127,330 | 45.9 | % | $ | 110,548 | 43.9 | % | $ | 100,809 | 53.5 | % | |||||
| Interest-bearing deposits: | |||||||||||||||||
| Demand | 7,919 | 2.8 | % | 5,399 | 2.1 | % | 6,682 | 3.5 | % | ||||||||
| Savings | 7,089 | 2.6 | % | 6,685 | 2.7 | % | 6,882 | 3.7 | % | ||||||||
| Money markets | 53,434 | 19.3 | % | 31,076 | 12.3 | % | 17,582 | 9.3 | % | ||||||||
| Time certificates of deposit | 81,688 | 29.4 | % | 98,184 | 39.0 | % | 56,556 | 30.0 | % | ||||||||
| Total period end deposits | $ | 277,460 | 100.0 | % | $ | 251,892 | 100.0 | % | $ | 188,511 | 100.0 | % | |||||
Total deposits at March 31, 2022 increased
Total shareholders’ equity increased
Bank Regulatory Capital Ratios
The following table presents the leverage ratios for the Bank as of the dates indicated:
| As of | 2022 | 2021 | ||||||
| 3/31/2022 | 12/31/2021 | Well-Capitalized Requirement | Well-Capitalized Requirement | |||||
| Leverage Ratio (Bank under CBLR) | ||||||||
The Bank’s capital levels remain significantly above well-capitalized guidelines as of the end of the first quarter of 2022.
Asset Quality
Nonperforming loans were
The following table presents a summary of changes in the allowance for loan losses and asset quality ratios for the periods indicated:
| For the Three Months Ended | |||||||||||
| ($s in thousands) | 3/31/2022 | 12/31/2021 | 3/31/2021 | ||||||||
| Allowance for Loan & Lease Losses: | |||||||||||
| Beginning Balance | $ | 9,855 | $ | 9,640 | $ | 6,199 | |||||
| Provision | 2,947 | 2,502 | 633 | ||||||||
| Charge offs | |||||||||||
| SBA | (31 | ) | (100 | ) | (7 | ) | |||||
| Commercial, non real estate | - | - | (41 | ) | |||||||
| Residential real estate | - | - | - | ||||||||
| Strategic Program loans | (2,878 | ) | (2,379 | ) | (741 | ) | |||||
| Commercial real estate | - | - | - | ||||||||
| Consumer | - | - | (2 | ) | |||||||
| Recoveries | |||||||||||
| SBA | - | 4 | 11 | ||||||||
| Commercial, non real estate | 1 | 11 | - | ||||||||
| Residential real estate | - | - | - | ||||||||
| Strategic Program loans | 93 | 177 | 132 | ||||||||
| Commercial real estate | - | - | - | ||||||||
| Consumer | - | - | - | ||||||||
| Ending Balance | $ | 9,987 | $ | 9,855 | $ | 6,184 | |||||
| Asset Quality Ratios | As of and For the Three Months Ended | ||||||||||
| ($s in thousands, annualized ratios) | 3/31/2022 | 12/31/2021 | 3/31/2021 | ||||||||
| Nonperforming loans | $ | 658 | $ | 657 | $ | 789 | |||||
| Nonperforming loans to total loans | 0.2 | % | 0.2 | % | 0.3 | % | |||||
| Net charge offs to average loans | 3.8 | % | 3.2 | % | 1.0 | % | |||||
| Allowance for loan losses to loans held for investment | 5.0 | % | 4.8 | % | 3.0 | % | |||||
| Allowance for loan losses to total loans | 3.7 | % | 3.7 | % | 2.5 | % | |||||
| Allowance for loan losses to total loans (less PPP loans) | 3.7 | % | 3.7 | % | 3.4 | % | |||||
| Net charge-offs | $ | 2,815 | $ | 2,287 | $ | 648 | |||||
Webcast and Conference Call Information
FinWise will host a conference call today at 5:00 PM ET to discuss its financial results for the first quarter of 2022. A simultaneous audio webcast of the conference call will be available on the Company’s investor relations section of the website at https://services.choruscall.com/mediaframe/webcast.html?webcastid=RWKUafDT.
The dial-in number for the conference call is (877) 423-9813 (toll-free) or (201) 689-8573 (international). Please dial the number 10 minutes prior to the scheduled start time.
A webcast replay of the call will be available on the Company’s website at https://finwisebank.gcs-web.com for six months following the call.
Website Information
The Company intends to use its website, www.finwisebancorp.com, as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. Such disclosures will be included in the Company’s website’s Investor Relations section. Accordingly, investors should monitor the Investor Relations portion of the Company’s website, in addition to following its press releases, SEC filings, public conference calls, and webcasts. To subscribe to the Company’s e-mail alert service, please click the “Email Alerts” link in the Investor Relations section of its website and submit your email address. The information contained in, or that may be accessed through, the Company’s website is not incorporated by reference into or a part of this document or any other report or document it files with or furnishes to the SEC, and any references to the Company’s website are intended to be inactive textual references only.
About FinWise Bancorp
FinWise Bancorp is a Utah bank holding company headquartered in Murray, Utah. FinWise operates through its wholly-owned subsidiary, FinWise Bank, a Utah state-chartered non-member bank. FinWise currently operates one full-service banking location in Sandy, Utah and a loan production office in Rockville Centre, New York. FinWise is a nationwide lender to and takes deposits from consumers and small businesses. Learn more at www.finwisebancorp.com.
Contacts
investors@finwisebank.com
media@finwisebank.com
"Safe Harbor" Statement Under the Private Securities Litigation Reform Act of 1995
This release contains forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect the Company’s current views with respect to, among other things, future events and its financial performance. These statements are often, but not always, made through the use of words or phrases such as “may,” “might,” “should,” “could,” “predict,” “potential,” “believe,” “will likely result,” “expect,” “continue,” “will,” “anticipate,” “seek,” “estimate,” “intend,” “plan,” “project,” “projection,” “forecast,” “budget,” “goal,” “target,” “would,” “aim” and “outlook,” or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about the Company’s industry and management’s beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond the Company’s control. The inclusion of these forward-looking statements should not be regarded as a representation by the Company or any other person that such expectations, estimates and projections will be achieved. Accordingly, the Company cautions you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
There are or will be important factors that could cause the Company’s actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following: (a) conditions relating to the Covid-19 pandemic, including the severity and duration of the associated economic slowdown either nationally or in the Company’s market areas, and the response of governmental authorities to the Covid-19 pandemic and the Company’s participation in Covid-19-related government programs such as the PPP; (b) system failure or cybersecurity breaches of the Company’s network security; (c) the success of the financial technology industry, the development and acceptance of which is subject to a high degree of uncertainty, as well as the continued evolution of the regulation of this industry; (d) the Company’s ability to keep pace with rapid technological changes in the industry or implement new technology effectively; (e) the Company’s reliance on third-party service providers for core systems support, informational website hosting, internet services, online account opening and other processing services; (f) general economic conditions, either nationally or in the Company’s market areas (including interest rate environment, government economic and monetary policies, the strength of global financial markets and inflation and deflation), that impact the financial services industry and/or the Company’s business; (g) increased competition in the financial services industry, particularly from regional and national institutions and other companies that offer banking services; (h) the Company’s ability to measure and manage its credit risk effectively and the potential deterioration of the business and economic conditions in the Company’s primary market areas; (i) the adequacy of the Company’s risk management framework; (j) the adequacy of the Company’s allowance for loan losses; (k) the financial soundness of other financial institutions; (l) new lines of business or new products and services; (m) changes in SBA rules, regulations and loan products, including specifically the Section 7(a) program, changes in SBA standard operating procedures or changes to the status of the Bank as an SBA Preferred Lender; (n) changes in the value of collateral securing the Company’s loans; (o) possible increases in the Company’s levels of nonperforming assets; (p) potential losses from loan defaults and nonperformance on loans; (q) the Company’s ability to protect its intellectual property and the risks it faces with respect to claims and litigation initiated against the Company; (r) the inability of small- and medium-sized businesses to whom the Company lends to weather adverse business conditions and repay loans; (s) the Company’s ability to implement aspects of its growth strategy and to sustain its historic rate of growth; (t) the Company’s ability to continue to originate, sell and retain loans, including through its Strategic Programs; (u) the concentration of the Company’s lending and depositor relationships through Strategic Programs in the financial technology industry generally; (v) the Company’s ability to attract additional merchants and retain and grow its existing merchant relationships; (w) interest rate risk associated with the Company’s business, including sensitivity of its interest earning assets and interest-bearing liabilities to interest rates, and the impact to its earnings from changes in interest rates; (x) the effectiveness of the Company’s internal control over financial reporting and its ability to remediate any future material weakness in its internal control over financial reporting; (y) potential exposure to fraud, negligence, computer theft and cyber-crime and other disruptions in the Company’s computer systems relating to its development and use of new technology platforms; (z) the Company’s dependence on its management team and changes in management composition; (aa) the sufficiency of the Company’s capital, including sources of capital and the extent to which it may be required to raise additional capital to meet its goals; (bb) compliance with laws and regulations, supervisory actions, the Dodd-Frank Act, the Regulatory Relief Act, capital requirements, the Bank Secrecy Act, anti-money laundering laws, predatory lending laws, and other statutes and regulations; (cc) changes in the laws, rules, regulations, interpretations or policies relating to financial institutions, accounting, tax, trade, monetary and fiscal matters; (dd) the Company’s ability to maintain a strong core deposit base or other low-cost funding sources; (ee) results of examinations of the Company by the Company’s regulators, including the possibility that its regulators may, among other things, require the Company to increase its allowance for loan losses or to write-down assets; (ff) the Company’s involvement from time to time in legal proceedings, examinations and remedial actions by regulators; (gg) further government intervention in the U.S. financial system; (hh) the ability of the Company’s Strategic Program service providers to comply with regulatory regimes, including laws and regulations applicable to consumer credit transactions, and the Company’s ability to adequately oversee and monitor its Strategic Program service providers; (ii) the Company’s ability to maintain and grow its relationships with its Strategic Program service providers; (jj) natural disasters and adverse weather, acts of terrorism, pandemics, an outbreak of hostilities or other international or domestic calamities, and other matters beyond the Company’s control; (kk) future equity and debt issuances; and (ll) other factors listed from time to time in the Company’s filings with the Securities and Exchange Commission, including, without limitation, its Annual Report on Form 10-K for the year ended December 31, 2021 and subsequent reports on Form 10-Q and Form 8-K.
The foregoing factors should not be construed as exhaustive. If one or more events related to these or other risks or uncertainties materialize, or if the Company’s underlying assumptions prove to be incorrect, actual results may differ materially from its forward-looking statements. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date of this release, and the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether because of new information, future developments or otherwise, except as required by law. New risks and uncertainties may emerge from time to time, and it is not possible for the Company to predict their occurrence. In addition, the Company cannot assess the impact of each risk and uncertainty on its business or the extent to which any risk or uncertainty, or combination of risks and uncertainties, may cause actual results to differ materially from those contained in any forward-looking statements.
FINWISE BANCORP
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
($s in thousands; unaudited)
| As of | ||||||||
| ($s in thousands) | 3/31/2022 | 12/31/2021 | 3/31/2021 | |||||
| ASSETS | ||||||||
| Cash and cash equivalents | ||||||||
| Cash and due from banks | $ | 414 | $ | 411 | $ | 397 | ||
| Interest bearing deposits | 116,232 | 85,343 | 73,825 | |||||
| Total cash and cash equivalents | 116,646 | 85,754 | 74,222 | |||||
| Investment securities held-to-maturity, at cost | 10,986 | 11,423 | 1,670 | |||||
| Investment in Federal Home Loan Bank (FHLB) stock, at cost | 449 | 378 | 378 | |||||
| Loans receivable, net | 189,549 | 198,102 | 201,136 | |||||
| Strategic Program loans held-for-sale, at lower of cost or fair value | 73,805 | 60,748 | 37,847 | |||||
| Premises and equipment, net | 4,531 | 3,285 | 1,488 | |||||
| Accrued interest receivable | 1,347 | 1,548 | 1,395 | |||||
| Deferred taxes, net | 1,788 | 1,823 | 670 | |||||
| SBA servicing asset, net | 5,225 | 3,938 | 3,074 | |||||
| Investment in Business Funding Group (BFG), at fair value | 5,400 | 5,900 | 3,873 | |||||
| Investment in Finwise Investments, LLC | 80 | 80 | - | |||||
| Operating lease right-of-use ("ROU") assets | 7,178 | - | - | |||||
| Other assets | 7,500 | 7,235 | 4,300 | |||||
| Total assets | $ | 424,484 | $ | 380,214 | $ | 330,053 | ||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
| Liabilities | ||||||||
| Deposits | ||||||||
| Noninterest bearing | $ | 127,330 | $ | 110,548 | $ | 100,809 | ||
| Interest bearing | 150,130 | 141,344 | 87,702 | |||||
| Total deposits | 277,460 | 251,892 | 188,511 | |||||
| Accrued interest payable | 39 | 48 | 218 | |||||
| Income taxes payable, net | 3,411 | 233 | 2,847 | |||||
| PPP Liquidity Facility | 952 | 1,050 | 79,704 | |||||
| Operating lease liabilities | 7,386 | - | - | |||||
| Other liabilities | 10,281 | 11,549 | 6,463 | |||||
| Total liabilities | 299,529 | 264,772 | 277,743 | |||||
| Shareholders' equity | ||||||||
| Common stock | 13 | 13 | 9 | |||||
| Additional paid-in-capital | 54,915 | 54,836 | 18,000 | |||||
| Retained earnings | 70,027 | 60,593 | 34,301 | |||||
| Total shareholders' equity | 124,955 | 115,442 | 52,310 | |||||
| Total liabilities and shareholders' equity | $ | 424,484 | $ | 380,214 | $ | 330,053 | ||
FINWISE BANCORP
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
($s in thousands, except per share amounts; unaudited)
| For the Three Months Ended | |||||||||
| ($s in thousands, except per share amounts) | 3/31/2022 | 12/31/2021 | 3/31/2021 | ||||||
| Interest income | |||||||||
| Interest and fees on loans | $ | 13,156 | $ | 15,500 | $ | 8,790 | |||
| Interest on securities | 39 | 28 | 6 | ||||||
| Other interest income | 28 | 25 | 10 | ||||||
| Total interest income | 13,223 | 15,553 | 8,806 | ||||||
| Interest expense | |||||||||
| Interest on deposits | 261 | 279 | 297 | ||||||
| Interest on PPP Liquidity Facility | 1 | 2 | 75 | ||||||
| Total interest expense | 262 | 281 | 372 | ||||||
| Net interest income | 12,961 | 15,272 | 8,434 | ||||||
| Provision for loan losses | 2,947 | 2,503 | 633 | ||||||
| Net interest income after provision for loan losses | 10,014 | 12,769 | 7,801 | ||||||
| Non-interest income | |||||||||
| Strategic Program fees | 6,623 | 6,082 | 2,953 | ||||||
| Gain on sale of loans | 5,052 | 1,813 | 2,603 | ||||||
| SBA loan servicing fees | 387 | 356 | 152 | ||||||
| Change in fair value on investment in BFG | (398 | ) | 864 | 360 | |||||
| Other miscellaneous income | 18 | 14 | 11 | ||||||
| Total non-interest income | 11,682 | 9,129 | 6,079 | ||||||
| Non-interest expense | |||||||||
| Salaries and employee benefits | 7,092 | 6,052 | 4,895 | ||||||
| Occupancy and equipment expenses | 302 | 208 | 194 | ||||||
| (Recovery) impairment of SBA servicing asset | (59 | ) | 800 | - | |||||
| Other operating expenses | 1,713 | 1,311 | 1,574 | ||||||
| Total non-interest expense | 9,048 | 8,371 | 6,663 | ||||||
| Income before income tax expense | 12,648 | 13,527 | 7,217 | ||||||
| Provision for income taxes | 3,214 | 3,416 | 1,926 | ||||||
| Net income | $ | 9,434 | $ | 10,111 | $ | 5,291 | |||
| Earnings per share, basic | $ | 0.74 | $ | 0.95 | $ | 0.61 | |||
| Earnings per share, diluted | $ | 0.70 | $ | 0.90 | $ | 0.59 | |||
| Weighted average shares outstanding, basic | 12,777,237 | 10,169,005 | 8,091,186 | ||||||
| Weighted average shares outstanding, diluted | 13,567,311 | 10,818,984 | 8,335,772 | ||||||
| Shares outstanding at end of period | 12,788,810 | 12,772,010 | 8,716,110 | ||||||
FINWISE BANCORP
AVERAGE BALANCES, YIELDS, AND RATES - QUARTERLY
($s in thousands; unaudited)
| For the Three Months Ended | For the Three Months Ended | For the Three Months Ended | |||||||||||||||||||||||||||
| 3/31/2022 | 12/31/2021 | 3/31/2021 | |||||||||||||||||||||||||||
| ($s in thousands, annualized ratios) | Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | Average Balance | Interest | Average Yield/Rate | ||||||||||||||||||||
| Interest earning assets: | |||||||||||||||||||||||||||||
| Interest-bearing deposits with the Federal Reserve, non-U.S. central banks and other banks | $ | 79,855 | 28 | 0.14 | % | $ | 72,746 | 25 | 0.14 | % | $ | 46,885 | 10 | 0.09 | % | ||||||||||||||
| Investment securities | 11,263 | 39 | 1.39 | % | 8,078 | 28 | 1.39 | % | 1,750 | 6 | 1.37 | % | |||||||||||||||||
| Loans held for sale | 94,610 | 6,765 | 28.60 | % | 87,156 | 7,553 | 34.66 | % | 35,349 | 3,566 | 40.35 | % | |||||||||||||||||
| Loans held for investment | 202,052 | 6,391 | 12.65 | % | 199,609 | 7,947 | 15.93 | % | 223,728 | 5,224 | 9.34 | % | |||||||||||||||||
| Total interest earning assets | 387,780 | 13,223 | 13.64 | % | 367,589 | 15,553 | 16.92 | % | 307,712 | 8,806 | 11.45 | % | |||||||||||||||||
| Less: allowance for loan losses | (10,366 | ) | (9,450 | ) | (6,288 | ) | |||||||||||||||||||||||
| Non-interest earning assets | 24,160 | 24,379 | 11,354 | ||||||||||||||||||||||||||
| Total assets | $ | 401,574 | $ | 382,518 | $ | 312,778 | |||||||||||||||||||||||
| Interest bearing liabilities: | |||||||||||||||||||||||||||||
| Demand | $ | 6,344 | $ | 14 | 0.88 | % | $ | 7,411 | $ | 15 | 0.81 | % | $ | 6,287 | $ | 14 | 0.89 | % | |||||||||||
| Savings | 6,678 | 1 | 0.06 | % | 7,573 | 1 | 0.05 | % | 6,851 | 3 | 0.18 | % | |||||||||||||||||
| Money market accounts | 31,889 | 22 | 0.28 | % | 28,859 | 21 | 0.29 | % | 17,728 | 16 | 0.36 | % | |||||||||||||||||
| Certificates of deposit | 87,626 | 224 | 1.02 | % | 104,135 | 242 | 0.93 | % | 50,888 | 264 | 2.08 | % | |||||||||||||||||
| Total deposits | 132,537 | 261 | 0.79 | % | 147,978 | 279 | 0.75 | % | 81,754 | 297 | 1.45 | % | |||||||||||||||||
| Other borrowings | 985 | 1 | 0.41 | % | 1,437 | 2 | 0.56 | % | 87,267 | 75 | 0.34 | % | |||||||||||||||||
| Total interest bearing liabilities | 133,522 | 262 | 0.79 | % | 149,415 | 281 | 0.75 | % | 169,021 | 372 | 0.88 | % | |||||||||||||||||
| Non-interest bearing deposits | 137,750 | 127,590 | 89,111 | ||||||||||||||||||||||||||
| Non-interest bearing liabilities | 11,553 | 16,314 | 6,586 | ||||||||||||||||||||||||||
| Shareholders’ equity | 118,749 | 89,199 | 48,060 | ||||||||||||||||||||||||||
| Total liabilities and shareholders’ equity | $ | 401,574 | $ | 382,518 | $ | 312,778 | |||||||||||||||||||||||
| Net interest income and interest rate spread | $ | 12,961 | 12.85 | % | $ | 15,272 | 16.17 | % | $ | 8,434 | 10.57 | % | |||||||||||||||||
| Net interest margin | 13.37 | % | 16.62 | % | 10.96 | % | |||||||||||||||||||||||
| Ratio of average interest-earning assets to average interest- bearing liabilities | 290.42 | % | 246.02 | % | 182.06 | % | |||||||||||||||||||||||
| Note: Average PPP loans for the three months ended March 31, 2022, December 31, 2021 and March 31, 2021 were | |||||||||||||||||||||||||||||
FINWISE BANCORP
SELECTED HISTORICAL CONSOLIDATED FINANCIAL AND OTHER DATA
($s in thousands, except per share amounts; unaudited)
| As of and for the Three Months Ended | |||||||||||
| ($s in thousands, except for per share data, annualized ratios) | 3/31/2022 | 12/31/2021 | 3/31/2021 | ||||||||
| Selected Loan Metrics | |||||||||||
| Amount of loans originated | $ | 2,511,306 | $ | 2,304,234 | $ | 1,013,408 | |||||
| Selected Income Statement Data | |||||||||||
| Interest income | $ | 13,223 | $ | 15,553 | $ | 8,806 | |||||
| Interest expense | 262 | 281 | 372 | ||||||||
| Net interest income | 12,961 | 15,272 | 8,434 | ||||||||
| Provision for loan losses | 2,947 | 2,503 | 633 | ||||||||
| Net interest income after provision for loan losses | 10,014 | 12,769 | 7,801 | ||||||||
| Non-interest income | 11,682 | 9,129 | 6,079 | ||||||||
| Non-interest expense | 9,048 | 8,371 | 6,663 | ||||||||
| Provision for income taxes | 3,214 | 3,416 | 1,926 | ||||||||
| Net income | 9,434 | 10,111 | 5,291 | ||||||||
| Selected Balance Sheet Data | |||||||||||
| Total Assets | $ | 424,484 | $ | 380,214 | $ | 330,053 | |||||
| Cash and cash equivalents | 116,646 | 85,754 | 74,222 | ||||||||
| Investment securities held-to-maturity, at cost | 10,986 | 11,423 | 1,670 | ||||||||
| Loans receivable, net | 189,549 | 198,102 | 201,136 | ||||||||
| Strategic Program loans held-for-sale, at lower of cost or fair value | 73,805 | 60,748 | 37,847 | ||||||||
| SBA servicing asset, net | 5,225 | 3,938 | 3,074 | ||||||||
| Investment in Business Funding Group, at fair value | 5,400 | 5,900 | 3,873 | ||||||||
| Deposits | 277,460 | 251,892 | 188,511 | ||||||||
| PPP Liquidity Facility | 952 | 1,050 | 79,704 | ||||||||
| Total shareholders' equity | 124,955 | 115,442 | 52,310 | ||||||||
| Tangible shareholders’ equity (1) | 124,955 | 115,442 | 52,310 | ||||||||
| Share and Per Share Data | |||||||||||
| Earnings per share - basic | $ | 0.74 | $ | 0.95 | $ | 0.61 | |||||
| Earnings per share - diluted | $ | 0.70 | $ | 0.90 | $ | 0.59 | |||||
| Book value per share | $ | 9.77 | $ | 9.04 | $ | 6.00 | |||||
| Tangible book value per share | $ | 9.77 | $ | 9.04 | $ | 6.00 | |||||
| Weighted avg outstanding shares - basic | 12,777,237 | 10,169,005 | 8,091,186 | ||||||||
| Weighted avg outstanding shares - diluted | 13,567,311 | 10,818,984 | 8,335,772 | ||||||||
| Shares outstanding at end of period | 12,788,810 | 12,772,010 | 8,716,110 | ||||||||
| Asset Quality Ratios | |||||||||||
| Nonperforming loans to total loans | 0.2 | % | 0.2 | % | 0.3 | % | |||||
| Net charge offs to average loans | 3.8 | % | 3.2 | % | 1.0 | % | |||||
| Allowance for loan losses to loans held for investment | 5.0 | % | 4.8 | % | 3.0 | % | |||||
| Allowance for loan losses to total loans | 3.7 | % | 3.7 | % | 2.5 | % | |||||
| Allowance for loan losses to total loans (less PPP loans) | 3.7 | % | 3.7 | % | 3.4 | % | |||||
| Capital Ratios | |||||||||||
| Total shareholders' equity to total assets | 29.4 | % | 30.4 | % | 15.8 | % | |||||
| Tangible shareholders’ equity to tangible assets (1) | 29.4 | % | 30.4 | % | 15.8 | % | |||||
| Leverage Ratio (Bank under CBLR) | 19.1 | % | 17.7 | % | 19.4 | % | |||||
| (1) Tangible shareholders’ equity is defined as total shareholders’ equity less goodwill and other intangible assets. The most directly comparable GAAP financial measure is total shareholder’s equity. We had no goodwill or other intangible assets as of any of the dates indicated. We have not considered loan servicing rights as an intangible asset for purposes of this calculation. As a result, tangible shareholders’ equity is the same as total shareholders’ equity as of each of the dates indicated. | |||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures
| Efficiency ratio | |||||||||||
| For Three Months Ended | |||||||||||
| ($s in thousands, annualized ratios) | 3/31/2022 | 12/31/2021 | 3/31/2021 | ||||||||
| Non-interest expense | $ | 9,048 | $ | 8,371 | $ | 6,663 | |||||
| Net interest income | 12,961 | 15,272 | 8,434 | ||||||||
| Total non-interest income | 11,682 | 9,129 | 6,079 | ||||||||
| Adjusted operating revenue | $ | 24,643 | $ | 24,401 | $ | 14,513 | |||||
| Efficiency ratio | 36.7 | % | 34.3 | % | 45.9 | % | |||||
| Allowance for loan losses to total loans (less PPP Loans) | |||||||||||
| As of | |||||||||||
| 3/31/2022 | 12/31/2021 | 3/31/2021 | |||||||||
| ($s in thousands) | |||||||||||
| Allowance for loan losses | $ | 9,987 | $ | 9,855 | $ | 6,184 | |||||
| Total Loans | 272,552 | 265,788 | 245,226 | ||||||||
| PPP Loans | 991 | 1,091 | 65,858 | ||||||||
| Total Loans less PPP Loans | $ | 271,561 | $ | 264,697 | $ | 179,368 | |||||
| Allowance for loan losses to total loans (less PPP Loans) | 3.7 | % | 3.7 | % | 3.4 | % | |||||
| Total nonperforming assets and troubled debt restructurings to total assets (less PPP loans) | |||||||||||
| As of | |||||||||||
| 3/31/2022 | 12/31/2021 | 3/31/2021 | |||||||||
| ($s in thousands) | |||||||||||
| Total Assets | $ | 424,484 | $ | 380,214 | $ | 330,053 | |||||
| PPP Loans | 991 | 1,091 | 65,858 | ||||||||
| Total Assets less PPP Loans | $ | 423,493 | $ | 379,123 | $ | 264,195 | |||||
| Total nonperforming assets and troubled debt restructurings | $ | 754 | $ | 763 | $ | 1,659 | |||||
| Total nonperforming assets and troubled debt restructurings to total assets (less PPP loans) | 0.2 | % | 0.2 | % | 0.6 | % | |||||
