FAIRFAX, Va., Oct. 31, 2025 /PRNewswire/ — Freedom Financial Holdings (OTCQX: FDVA), (the “Company” or “Freedom”), the holding company for The Freedom Bank of Virginia (the “Bank”) today announced net income of $1,122,930 or $0.16 per diluted share for the third quarter compared to net income of $799,896 or $0.11 per diluted share for the three months ended June 30, 2025, and net income of $344,919 or $0.05 per diluted share for the three months ended September 30, 2024. Net income for the nine months ended September 30, 2025, was $3,942,171 or $0.55 per diluted share, compared to $3,553,378 or $0.49 per diluted share for the nine months ended September 30, 2024.
Joseph J. Thomas, President, and CEO, commented, “Our team worked hard in the third quarter to achieve improved financial results by expanding net interest margin and growing C&I loans, while also reducing wholesale funding and addressing problem loans. The company’s net income for the third quarter increased 40.4% over the second quarter of 2025 and 225.6% compared to the third quarter 2024. Our net interest margin for the quarter increased 34 basis points to 2.66% compared to third quarter of 2024. Improvements were partially achieved through a reduction in wholesale deposits of $127.3 million or 36.5% during the first nine months of the year. The Bank produced $31 million in new commercial loan balances in the third quarter compared to $16 million in the second quarter of 2025, reflecting continued client confidence. Loans Held for Investment were flat in the quarter as a result of the payment and resolution of $6.7 million in Classified Assets in the quarter. We continue to contribute to our allowance as we work through problem assets and navigate a period elevated risk and weakening economic conditions in our market. Our levels of liquidity and capital continue to provide resiliency at a time of market uncertainty. The reduction in short term rates that occurred at the end of the third quarter is expected to positively impact margin and earnings in the year ahead.”
Third Quarter 2025 Highlights
include:
- The Company posted net income of $1,122,930 or $0.16 per diluted share for the third quarter compared to net income of $799,896 or $0.11 per diluted share for the three months ended June 30, 2025, and net income of $344,919 or $0.05 per diluted share for the three months ending September 30, 2024.
- Tangible Book Value per share1 increased during the quarter to $12.45 on September 30, 2025, compared to $12.01 on June 30, 2025.
- Return on Average Assets (“ROAA”) was 0.41% for the quarter ended September 30, 2025, compared to ROAA of 0.29% for the quarter ended June 30, 2025, and 0.12% for the three months ended September 30, 2024.
- Return on Average Equity (“ROAE”) was 5.57% for the quarter ended September 30, 2025, compared to ROAE of 3.97% for the three months ended June 30, 2025, and 1.70% for the three months ended September 30, 2024.
- Total Assets were $1.03 billion on September 30, 2025, a decrease of $40.7 million or 3.80% from total assets on June 30, 2025 as the Bank reduced brokered funding.
- Loans held-for-investment (excluding PPP loans) decreased by $737 thousand or 0.10% during the quarter.
- Total deposits decreased by $63.2 million or by 6.89% during the quarter, $62.9 million of which was the intentional reduction in brokered CDs.
- Non-interest-bearing demand deposits decreased by $210 thousand from the linked quarter to $126.71 million and represented 14.82% of total deposits on September 30, 2025.
- The net interest margin2 was flat in the third quarter at 2.66%, same as the linked quarter and increased by 34 basis points compared to the same period in 2024. The change from the prior year’s third quarter represents improvements in the cost of funds as the Bank has decreased its use of wholesale funding and rate reductions in overnight cost of funds in the capital markets.
- The cost of funds was 3.19% for the second and third quarter, and lower by 57 basis points compared to the same period in 2024, as wholesale funding use was reduced and the market rate environment came down.
- Non-interest income increased by 8.47% compared to the linked quarter and increased by 23.4% compared to the same period in 2024. The increase in non-interest income in the third quarter of 2025 compared to the linked quarter was primarily due to higher revenue from BOLI products and an increase in the value of investments in SBIC’s.
- Non-interest expense in the third quarter decreased by 0.38% compared to the linked quarter and increased by 0.99% compared to the same period in 2024. The decrease in non-interest expense compared to the linked quarter and prior calendar quarter was primarily due to savings in professional fees and outside services.
- The Efficiency Ratio3 was 77.43% for the quarter ended September 30, 2025, compared to 77.57% for the linked quarter and 88.13% for the same period in 2024.
- Uninsured deposits were 24.51% of total deposits and total liquidity4 was 136.91% of uninsured deposits on September 30, 2025.
- Net charge offs increased in the third quarter and were 0.13% of average loans compared to 0.01% in the prior quarter. The ratio of non-accrual loans to loans held-for-investment was 2.30% on September 30, 2025, compared to 1.45% on June 30, 2025, and 1.52% on September 30, 2024. The ratio of non-performing assets to total assets was 1.65% on September 30, 2025, compared to 0.98% on June 30, 2025, and 1.07% on September 30, 2024.
- The Company had a loan loss provision of $496,824 in the third quarter, due to the charge-off of one consumer and one commercial loan. This was partially offset by reduction in the provision for unfunded commitments as those expired or were funded, and a reversal of a specific reserve for one corporate bond that was upgraded in the quarter.
- The ratio of the allowance for credit losses to loans held-for-investment was 0.96% compared to 0.96% in the linked quarter.
- The Company continues to be well capitalized and capital ratios continue to be strong with a Leverage ratio of 11.23%, Common Equity Tier 1 ratio of 14.64%, Tier 1 Risk Based Capital ratio of 14.64% and a Total Capital ratio of 15.53%.
Net Interest Income
The Company recorded net interest income of $6.75 million for the third quarter, lower by 1.85% compared to the linked quarter, and higher by 10.66% compared to the same period in 2024. The net interest margin in the third quarter of 2025 was 2.66%, flat compared to the linked quarter and higher by 34 basis points compared to the same period in 2024.
The following factors contributed to the changes in net interest margin during the third quarter of 2025 compared to the linked and calendar quarters.
- Yields on average earning assets were 5.72% in the third quarter of 2025, lower by 1 basis point compared to the linked quarter, and lower by 21 basis points compared to the calendar quarter. The decline in yields on average earning assets in the third quarter was primarily due to reduction in market rates in the economic environment.
- Loan yields increased by 2 basis points to 6.22% from 6.20% in the linked quarter, while yields on investment securities decreased by 10 basis points to 4.29% from 4.39% in the linked quarter. Loan yields decreased by 8 basis points, while yields on investment securities decreased by 56 basis points compared to the calendar quarter.
- Cost of funds remained flat 3.19% in both the 2nd and 3rd quarter, and was lower by 57 basis points compared to the calendar quarter.
Non-interest Income
Non-interest income was $1.42 million for the third quarter, an increase of 8.47% when compared to the linked quarter and an increase of 23.40% when compared to the same period in 2024. The increase in non-interest income in the third quarter of 2025 compared to the linked quarter was primarily due to an increase in the value of investments in SBIC’s and BOLI income.
Total Revenue
5
Total revenue, defined as the sum of net interest income, before provision for loan losses, and non-interest income, was lower by 0.2% compared to the linked quarter and higher by 12.69% compared to the calendar quarter in 2024. The decrease in total revenue compared to the linked quarter was primarily due to lower average earning assets in the quarter. The increase over the prior year quarter stems improvements in both Net Interest Income, the improvement in margin, and from increased non-interest income via SBIC and BOLI income.
Non-interest Expense
Non-interest expense in the third quarter decreased by 0.38% compared to the linked quarter and decreased by 0.99% compared to the same period in 2024. The decrease in non-interest expense compared to both the linked and calendar quarters was primarily due to lower expense on professional fees and outside services.
The Efficiency Ratio was 77.43% for the quarter ended September 30, 2025, compared to 77.57% for the linked quarter and 88.13% for the same period in 2024.
Asset Quality
Non-accrual loans increased in the third quarter to 2.3% of loans held-for-investment compared to 1.45% of loans held-for-investment at the end of the linked quarter, as five loans in the quarter went on non-accrual. Total non-performing assets (defined as the sum of loans on non-accrual, loans greater than 90 days past due and accruing, and OREO assets) were 1.65% of total assets as of September 30, 2025, compared to 0.98% of total assets, at the end of the linked quarter.
The Company recognized a provision for loan losses of $496,824 related to two charged off loans in the quarter, partially offset by the release of specific reserves on an upgraded corporate bond and the reduction in provisions for unfunded commitments.
The Company’s ratio of Allowance for Credit Losses to loans held-for-investment was 0.96% as of September 30, 2025, compared to the ratio of Allowance for Credit Losses to loans held-for-investment of 0.96% as of June 30, 2025.
Total Assets
Total assets on September 30, 2025 were $1.03 billion compared to total assets of $1.07 billion on June 30, 2025.
Total Liabilities
Total liabilities on September 30, 2025, were $944.17 million compared to total liabilities of $987.96 million on June 30, 2025, and total liabilities of $1.01 billion on December 31, 2024. Total deposits were $855.02 million on September 30, 2025, compared to total deposits of $918.25 million on June 30, 2025, and total deposits of $909.53 million on December 31, 2024. Non-interest-bearing demand deposits decreased by $210 thousand during the third quarter and comprised 14.82% of total deposits at the end of the third quarter. Federal Home Loan Bank borrowings increased by $20 million during the quarter.
Stockholders’ Equity and Capital
Stockholders’ equity as of September 30, 2025, was $87.19 million compared to $84.12 million on March 31, 2025, and stockholders’ equity of $81.44 million on December 31, 2024. AOCI improved by $1.8 million over the quarter as rates came down and the bonds moved closer to maturity. The tangible book value of the Company’s common stock on September 30, 2025, was $12.45 per share compared to $12.01 on June 30, 2025, and tangible book value per share of $11.39 on December 31, 2024. Excluding AOCI losses/gains, the tangible book value of the Company’s common stock on June 30, 2025, was $14.58 per share compared to $14.39 on March 31, 2025, and $13.94 per share on December 31, 2024.
Stock Buyback Program
In the first quarter, the Company purchased 177,692 shares pursuant to its previously announced share repurchase program, but made no repurchases in the second or third quarter. As of September 30, 2025, the Company had repurchased 214,400 of the 250,000 shares authorized for repurchase under the program. Our Board of Directors continues to believe that the share buyback program represents a disciplined capital management strategy for the Company.
Capital Ratios
As of September 30, 2025, 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 September 30, 2025, and December 31, 2024, were as follows:
|
|
September 30, 2025 |
December 31, 2024 |
|
|
Total Capital Ratio |
15.53 % |
14.35 % |
|
|
|
|||
|
Tier 1 Capital Ratio |
14.64 % |
13.57 % |
|
|
|
|||
|
Common Equity Tier 1 Capital Ratio |
14.64 % |
13.57 % |
|
|
|
|||
|
Leverage Ratio |
11.23 % |
10.39 % |
|
|
|
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 Fairfax, Reston, Chantilly, Vienna, and Manassas, Virginia. For information about deposits, loans and other services, visit the website at www.freedom.bank.
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 the United States generally and particularly in the markets in which the Company operates and in which its loans are concentrated, including the effects of declines in real estate values, increases in unemployment levels, inflation, recessions and slowdowns in economic growth, including as a result of the impact of geopolitical conflicts, such as the war between Russia and Ukraine and the conflict in the Middle East; U.S. and global trade policies and changes, including the impact of the imposition of or changes in tariffs and trade barriers, adverse developments in the financial services industry such as the bank failures in 2023; maintenance and development of well-established and valued client relationships and referral source relationships; the adequacy or inadequacy of our allowance for credit losses; acquisition or loss of key production personnel; whether we realize the expected impact of our investments in technology and personnel; and the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, wars, terrorist acts or public health events, and of governmental and societal responses thereto; these potential adverse effects may include, without limitation, adverse effects on the ability of the Company’s borrowers to satisfy their obligations to the Company, on the value of collateral securing loans, on the demand for the Company’s loans or its other products and services, on incidents of cyberattack and fraud, on the Company’s liquidity or capital positions, on risks posed by reliance on third-party service providers, on other aspects of the Company’s business operations and on financial markets and economic growth. The Company cautions readers that the list of factors above is not exclusive. The forward-looking statements are made as of the date of this release, and the Company may not undertake steps to update the forward-looking statements to reflect the impact of any circumstances or events that arise after the date the forward-looking statements are made. In addition, our past results of operations are not necessarily indicative of future performance.
|
|
|||||
|
CONSOLIDATED BALANCE SHEETS |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
(Unaudited) |
|
(Audited) |
|
|
September 30, |
|
June 30, |
|
December 31, |
|
|
2025 |
|
2025 |
|
2024 |
|
|
|
|
|
|
|
|
Cash and Due from Banks |
$ 4,818,837 |
|
$ 10,668,471 |
|
$ 5,685,008 |
|
Interest Bearing Deposits with Banks |
18,496,712 |
|
48,991,785 |
|
23,004,874 |
|
Securities Available-for-Sale |
187,268,762 |
|
193,740,578 |
|
209,687,859 |
|
Securities Held-to-Maturity |
19,343,569 |
|
19,475,547 |
|
20,315,651 |
|
Restricted Stock Investments |
6,385,300 |
|
5,065,300 |
|
6,249,000 |
|
Loans Held for Sale |
7,183,273 |
|
4,882,264 |
|
5,963,969 |
|
PPP Loans Held for Investment |
125,403 |
|
133,049 |
|
159,825 |
|
Other Loans Held for Investment |
741,335,198 |
|
742,071,827 |
|
767,737,719 |
|
Allowance for Loan Losses |
(7,137,980) |
|
(7,188,387) |
|
(6,534,757) |
|
Net Loans |
741,505,894 |
|
739,898,753 |
|
767,326,756 |
|
Bank Premises and Equipment, net |
692,681 |
|
717,599 |
|
767,773 |
|
Accrued Interest Receivable |
4,264,875 |
|
4,567,221 |
|
4,155,077 |
|
Deferred Tax Asset |
6,063,117 |
|
6,587,963 |
|
7,560,441 |
|
Bank-Owned Life Insurance |
28,236,091 |
|
28,004,541 |
|
27,560,616 |
|
Right of Use Asset, net |
1,419,569 |
|
1,572,800 |
|
1,874,403 |
|
Other Assets |
12,867,243 |
|
12,791,140 |
|
16,299,753 |
|
Total Assets |
$ 1,031,362,649 |
|
$ 1,072,081,698 |
|
$ 1,090,487,211 |
|
|
|
|
|
|
|
|
|
– |
|
– |
|
|
|
Deposits |
|
|
|
|
|
|
Demand Deposits |
|
|
|
|
|
|
Non-interest Bearing |
$ 126,711,971 |
|
$ 126,922,031 |
|
133,665,194 |
|
Interest Bearing |
$ 549,852,965 |
|
552,796,334 |
|
$ 475,397,117 |
|
Savings Deposits |
$ 1,988,586 |
|
2,550,937 |
|
3,866,241 |
|
Time Deposits |
$ 176,467,460 |
|
235,975,996 |
|
296,603,142 |
|
Total Deposits |
855,020,982 |
|
918,245,298 |
|
909,531,694 |
|
Federal Home Loan Bank Advances |
60,000,000 |
|
40,000,000 |
|
65,000,000 |
|
Other Borrowings |
125,403 |
|
133,049 |
|
159,825 |
|
Subordinated Debt (Net of Issuance Costs) |
19,909,087 |
|
19,889,606 |
|
19,850,643 |
|
Accrued Interest Payable |
1,098,199 |
|
2,014,296 |
|
2,445,741 |
|
Lease Liability |
1,520,701 |
|
1,694,646 |
|
2,013,912 |
|
Other Liabilities |
6,495,085 |
|
5,981,294 |
|
10,045,990 |
|
Total Liabilities |
$ 944,169,457 |
|
$ 987,958,189 |
|
1,009,047,805 |
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value, 5,000,000 shares authorized: |
|
|
|
|
|
|
0 Shares Issued and Outstanding, September 30, 2025, June 30, 2025, and December 31, 2024 |
|
|
|
|
|
|
Common Stock, $0.01 Par Value, 25,000,000 Shares authorized: |
|
|
|
|
|
|
23,000,000 Shares Voting and 2,000,000 Shares Non-voting. |
|
|
|
|
|
|
Voting Common Stock: |
|
|
|
|
|
|
7,002,103 , 7,002,103 and 7,268,087 Shares Issued and Outstanding |
|
|
|
|
|
|
at September 30, 2025, June 30, 2025, and December 31, 2024 respectively |
70,021 |
|
70,021 |
|
71,501 |
|
Non-Voting Common Stock: |
– |
|
– |
|
|
|
0 Shares Issued and Outstanding at September 30, 2025, June 30, 2025, |
|
|
|
|
|
|
and December 31, 2024 respectively) |
|
|
|
|
– |
|
Additional Paid-in Capital |
56,800,773 |
|
56,630,385 |
|
58,347,356 |
|
Accumulated Other Comprehensive Income, Net |
(14,881,004) |
|
(16,657,368) |
|
(18,240,683) |
|
Retained Earnings |
45,203,402 |
|
44,080,472 |
|
41,261,232 |
|
Total Stockholders’ Equity |
$ 87,193,192.52 |
|
$ 84,123,509.55 |
|
81,439,406 |
|
|
$ 1,031,362,649 |
|
$ 1,072,081,698 |
|
$ 1,090,487,211 |
|
|
||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
(Unaudited) |
|
|
|
For the three |
|
For the three |
|
For the nine |
|
For the nine |
|
|
|
months ended |
|
months ended |
|
months ended |
|
months ended |
|
|
|
September 30, 2025 |
|
September 30, 2024 |
|
September 30, 2025 |
|
September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
Interest and Fees on Loans |
|
$ 11,671,310 |
|
$ 12,358,391 |
|
$ 36,048,818 |
|
$ 36,534,919 |
|
Interest on Investment Securities |
|
$ 2,307,732 |
|
2,932,219 |
|
$ 7,371,904 |
|
8,731,004 |
|
Interest on Deposits with Other Banks |
|
$ 507,622 |
|
390,373 |
|
$ 1,520,740 |
|
1,094,445 |
|
Total Interest Income |
|
14,486,664 |
|
15,680,983 |
|
44,941,462 |
|
46,360,368 |
|
|
|
|
|
|
|
|
|
|
|
Interest on Deposits |
|
$ 7,036,552 |
|
7,968,925 |
|
$ 21,257,818 |
|
23,858,749 |
|
Interest on Borrowings |
|
$ 701,474 |
|
1,613,452 |
|
$ 2,338,844 |
|
3,667,858 |
|
Total Interest Expense |
|
7,738,026 |
|
9,582,377 |
|
23,596,662 |
|
27,526,607 |
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
6,748,638 |
|
6,098,606 |
|
21,344,800 |
|
18,833,761 |
|
|
|
$ 496,824 |
|
546,439 |
|
$ 1,470,372 |
|
649,044 |
|
Net Interest Income After |
|
|
|
|
|
|
|
|
|
Provision for Loan Losses |
|
6,251,814 |
|
5,552,167 |
|
19,874,428 |
|
19,482,805 |
|
|
|
|
|
|
|
|
|
|
|
Mortgage Loan Gain-on-Sale and Fee Revenue |
|
718,684 |
|
649,097 |
|
2,173,755 |
|
1,931,187 |
|
SBA Gain-on-Sale Revenue |
|
– |
|
– |
|
– |
|
287,032 |
|
Service Charges and Other Income |
|
$ 453,981 |
|
255,889 |
|
$ 798,103 |
|
594,271 |
|
Gain on Sale of Securities |
|
– |
|
– |
|
– |
|
1,816 |
|
Servicing Income |
|
19,060 |
|
36,752 |
|
66,207 |
|
114,273 |
|
Swap Fee Income |
|
– |
|
– |
|
– |
|
– |
|
Increase in Cash Surrender Value of Bank- |
|
|
|
|
|
|
|
|
|
owned Life Insurance |
|
231,549 |
|
211,642 |
|
675,474 |
|
616,402 |
|
Total Non-interest Income |
|
1,423,274 |
|
1,153,380 |
|
3,713,539 |
|
3,544,981 |
|
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
8,171,913 |
|
7,251,986 |
|
25,058,339 |
|
22,378,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Officer and Employee Compensation |
|
|
|
|
|
|
|
|
|
and Benefits |
|
$ 4,067,037 |
|
3,674,499 |
|
$ 11,589,333 |
|
10,953,786 |
|
Occupancy Expense |
|
$ 246,378 |
|
233,807 |
|
$ 732,820 |
|
880,916 |
|
Equipment and Depreciation Expense |
|
$ 16,039 |
|
285,083 |
|
$ 41,384 |
|
666,387 |
|
Insurance Expense |
|
$ 244,170 |
|
232,774 |
|
$ 690,281 |
|
686,040 |
|
Professional Fees |
|
$ 291,975 |
|
532,379 |
|
$ 1,322,188 |
|
1,627,717 |
|
Data and Item Processing |
|
$ 540,506 |
|
433,431 |
|
$ 1,674,211 |
|
1,090,292 |
|
Advertising |
|
$ 112,566 |
|
172,136 |
|
$ 347,357 |
|
449,488 |
|
Franchise Taxes and State Assessment Fees |
|
$ 334,422 |
|
329,056 |
|
$ 963,080 |
|
915,768 |
|
Mortgage Fees and Settlements |
|
106,266 |
|
123,853 |
|
280,814 |
|
302,471 |
|
Other Operating Expense |
|
$ 368,343 |
|
374,273 |
|
$ 1,058,790 |
|
1,096,487 |
|
Total Non-interest Expenses |
|
6,327,702 |
|
6,391,291 |
|
18,700,258 |
|
18,669,352 |
|
Income Before Income Taxes |
|
1,347,386 |
|
314,256 |
|
4,887,709 |
|
4,358,434 |
|
|
|
224,456 |
|
(30,663) |
|
945,538 |
|
805,056 |
|
|
|
$ 1,122,930 |
|
$ 344,919 |
|
$ 3,942,172 |
|
$ 3,553,378 |
|
|
|
$ 0.16 |
|
$ 0.05 |
|
$ 0.55 |
|
$ 0.49 |
|
|
|
$ 0.16 |
|
$ 0.05 |
|
$ 0.55 |
|
$ 0.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,134,446 |
|
7,263,880 |
|
7,141,452 |
|
7,271,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,184,688 |
|
7,299,553 |
|
7,194,576 |
|
7,314,290 |
|
|
|||||||||
|
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 |
|
|
September 30, 2025 |
|
June 30, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Fees on Loans |
$ 11,671,310 |
|
$ 11,673,927 |
|
$ 12,703,493 |
|
$ 11,991,578 |
|
$ 12,358,391 |
|
Interest on Investment Securities |
$ 2,307,732 |
|
2,450,914 |
|
2,613,258 |
|
2,798,420 |
|
2,932,219 |
|
Interest on Deposits with Other Banks |
$ 507,622 |
|
750,610 |
|
262,507 |
|
446,184 |
|
390,373 |
|
Total Interest Income |
14,486,664 |
|
14,875,451 |
|
15,579,258 |
|
15,236,182 |
|
15,680,983 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest on Deposits |
7,036,552 |
|
7,275,073 |
|
6,946,194 |
|
7,628,382 |
|
7,968,925 |
|
Interest on Borrowings |
701,474 |
|
724,216 |
|
913,154 |
|
1,183,419 |
|
1,613,452 |
|
Total Interest Expense |
7,738,026 |
|
7,999,289 |
|
7,859,348 |
|
8,811,801 |
|
9,582,377 |
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income |
6,748,638 |
|
6,876,162 |
|
7,719,910 |
|
6,424,381 |
|
6,098,606 |
|
|
496,824 |
|
688,865 |
|
284,683 |
|
14,922 |
|
546,439 |
|
Net Interest Income after |
|
|
|
|
|
|
|
|
|
|
Provision/Recovery for Loan Losses |
6,251,814 |
|
6,187,297 |
|
7,435,227 |
|
6,409,459 |
|
5,552,167 |
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Loan Gain-on-Sale and Fee Revenue |
718,684 |
|
797,759 |
|
654,530 |
|
769,060 |
|
649,097 |
|
SBA Gain-on-Sale Revenue |
– |
|
– |
|
– |
|
– |
|
– |
|
Service Charges and Other Income |
453,981 |
|
270,230 |
|
70,334 |
|
252,275 |
|
255,889 |
|
Gains on Sale of Securities |
– |
|
– |
|
– |
|
– |
|
– |
|
Servicing Income |
19,060 |
|
21,045 |
|
32,442 |
|
36,090 |
|
36,752 |
|
Swap Fee Income |
– |
|
– |
|
– |
|
– |
|
– |
|
Increase in Cash Surrender Value of Bank- |
|
|
|
|
|
|
|
|
|
|
owned Life Insurance |
231,549 |
|
223,061 |
|
220,864 |
|
212,876 |
|
211,642 |
|
Total Non-interest Income |
1,423,274 |
|
1,312,095 |
|
978,170 |
|
1,270,301 |
|
1,153,380 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue5 |
8,171,912 |
|
8,188,257 |
|
$ 8,698,080 |
|
$ 7,694,682 |
|
$ 7,251,986 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Officer and Employee Compensation |
|
|
|
|
|
|
|
|
|
|
and Benefits |
4,067,037 |
|
3,752,761 |
|
3,769,535 |
|
3,905,728 |
|
3,674,499 |
|
Occupancy Expense |
246,378 |
|
244,279 |
|
242,163 |
|
233,967 |
|
233,807 |
|
Equipment and Depreciation Expense |
16,039 |
|
16,619 |
|
8,726 |
|
20,951 |
|
16,647 |
|
Insurance Expense |
244,170 |
|
220,346 |
|
225,766 |
|
228,224 |
|
232,774 |
|
Professional Fees |
291,975 |
|
559,904 |
|
470,310 |
|
451,065 |
|
532,379 |
|
Data and Item Processing |
540,506 |
|
595,492 |
|
538,213 |
|
684,698 |
|
701,865 |
|
Advertising |
112,566 |
|
151,676 |
|
83,115 |
|
90,368 |
|
172,136 |
|
Franchise Taxes and State Assessment Fees |
334,422 |
|
314,444 |
|
314,214 |
|
316,976 |
|
329,056 |
|
Mortgage Fees and Settlements |
106,266 |
|
99,819 |
|
87,258 |
|
119,037 |
|
123,853 |
|
Other Operating Expense |
368,343 |
|
396,213 |
|
281,611 |
|
417,893 |
|
374,273 |
|
Total Non-interest Expenses |
6,327,702 |
|
6,351,552 |
|
6,020,911 |
|
6,468,907 |
|
6,391,290 |
|
Income before Income Taxes |
1,347,386 |
|
1,147,840 |
|
2,392,486 |
|
1,210,853 |
|
314,257 |
|
|
224,456 |
|
347,943 |
|
373,138 |
|
83,793 |
|
(30,663) |
|
|
$ 1,122,930 |
|
$ 799,897 |
|
$ 2,019,348 |
|
$ 1,127,060 |
|
$ 344,920 |
|
|
$ 0.16 |
|
$ 0.11 |
|
$ 0.28 |
|
$ 0.16 |
|
$ 0.05 |
|
|
$ 0.16 |
|
$ 0.11 |
|
$ 0.28 |
|
$ 0.16 |
|
$ 0.05 |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,134,446 |
|
7,137,779 |
|
7,283,696 |
|
7,268,087 |
|
7,263,880 |
|
|
|
|
|
|
|
|
|
|
|
|
|
7,184,688 |
|
7,140,491 |
|
7,285,900 |
|
7,324,559 |
|
7,299,553 |
|
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balance |
|
Income/ |
|
Yield |
|
Average Balance |
|
Income/ |
|
Yield |
|
Average Balance |
|
Income/ |
|
Yield |
|
Average Balance |
|
Income/ |
|
Yield |
|
Average Balance |
|
Income/ |
|
Yield |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
$46,853,763 |
|
$507,622 |
|
4.30 % |
|
$65,570,216 |
|
$750,611 |
|
4.59 % |
|
$36,901,243 |
|
$ 262,507 |
|
2.89 % |
|
$ 39,134,308 |
|
$ 446,184 |
|
4.54 % |
|
$ 29,674,932 |
|
$ 390,373 |
|
5.23 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments (Tax Exempt) |
$19,928,687 |
|
$155,780 |
|
3.10 % |
|
$19,843,159 |
|
$156,555 |
|
3.16 % |
|
$20,214,201 |
|
157,089 |
|
3.15 % |
|
20,664,409 |
|
201,561 |
|
3.88 % |
|
20,716,896 |
|
203,062 |
|
3.90 % |
|
Investments (Taxable) |
$193,341,006 |
|
$2,151,952 |
|
4.42 % |
|
$204,066,557 |
|
$2,294,359 |
|
4.51 % |
|
$212,629,949 |
|
2,456,170 |
|
4.68 % |
|
220,415,008 |
|
2,639,187 |
|
4.86 % |
|
223,526,525 |
|
2,771,800 |
|
5.03 % |
|
Total Investments |
$213,269,693 |
|
$2,307,732 |
|
4.29 % |
|
223,909,716 |
|
2,450,914 |
|
4.39 % |
|
$232,844,150 |
|
2,613,259 |
|
4.55 % |
|
241,079,417 |
|
2,840,748 |
|
4.69 % |
|
244,243,421 |
|
2,974,862 |
|
4.85 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans |
$744,905,635 |
|
$11,671,310 |
|
6.22 % |
|
$755,231,852 |
|
$11,673,926 |
|
6.20 % |
|
$764,147,542 |
|
12,703,493 |
|
6.74 % |
|
775,756,877 |
|
$11,991,578 |
|
6.15 % |
|
780,143,594 |
|
12,358,391 |
|
6.30 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning Assets |
$1,005,029,091 |
|
$14,486,664 |
|
5.72 % |
|
$1,044,711,784 |
|
$14,875,451 |
|
5.73 % |
|
$1,033,892,935 |
|
15,579,258 |
|
6.11 % |
|
1,055,970,602 |
|
15,278,510 |
|
5.76 % |
|
1,054,061,947 |
|
15,723,626 |
|
5.93 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
$1,058,353,304 |
|
|
|
|
|
$1,100,110,176 |
|
|
|
|
|
$1,083,851,440 |
|
|
|
|
|
$ 1,110,466,582 |
|
|
|
|
|
$ 1,111,788,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Checking |
$127,149,614 |
|
$998,124 |
|
3.11 % |
|
$125,175,008 |
|
$979,587 |
|
3.13 % |
|
$211,572,944 |
|
$ 929,609 |
|
1.78 % |
|
$ 209,540,976 |
|
$ 2,092,017 |
|
3.97 % |
|
$ 204,529,638 |
|
$ 2,268,166 |
|
4.41 % |
|
Money Market |
$320,887,145 |
|
$2,722,629 |
|
3.37 % |
|
$396,798,385 |
|
$3,620,383 |
|
3.65 % |
|
$259,289,920 |
|
1,924,822 |
|
3.01 % |
|
257,016,702 |
|
2,412,389 |
|
3.73 % |
|
259,041,124 |
|
2,686,977 |
|
4.13 % |
|
Savings |
$2,415,353 |
|
$1,051 |
|
0.17 % |
|
$6,727,490 |
|
$1,503 |
|
0.09 % |
|
$4,398,923 |
|
1,178 |
|
0.11 % |
|
3,151,116 |
|
1,185 |
|
0.15 % |
|
3,098,470 |
|
1,188 |
|
0.15 % |
|
Time Deposits |
$317,448,404 |
|
$3,314,747 |
|
4.14 % |
|
$272,467,884 |
|
$2,673,600 |
|
3.93 % |
|
$294,336,342 |
|
4,090,584 |
|
5.64 % |
|
291,606,111 |
|
3,122,791 |
|
4.26 % |
|
286,346,982 |
|
3,012,594 |
|
4.19 % |
|
Interest Bearing Deposits |
$767,900,516 |
|
$7,036,551 |
|
3.64 % |
|
801,168,767 |
|
$7,275,073 |
|
3.63 % |
|
$769,598,129 |
|
6,946,193 |
|
3.66 % |
|
761,314,905 |
|
7,628,382 |
|
3.99 % |
|
753,016,214 |
|
7,968,925 |
|
4.21 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
$61,329,539 |
|
$ 701,474 |
|
4.54 % |
|
$63,255,808 |
|
$724,216 |
|
4.59 % |
|
$78,341,429 |
|
$ 913,154 |
|
4.73 % |
|
$ 98,205,747 |
|
$ 1,183,419 |
|
4.79 % |
|
$ 118,452,626 |
|
$ 1,613,452 |
|
5.42 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Liabilities |
829,230,055 |
|
$7,738,025 |
|
3.70 % |
|
864,424,575 |
|
$7,999,289 |
|
3.71 % |
|
$847,939,558 |
|
7,859,347 |
|
3.76 % |
|
859,520,652 |
|
8,811,801 |
|
4.08 % |
|
871,468,840 |
|
9,582,377 |
|
4.37 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Interest Bearing Deposits |
$ 133,933,651 |
|
|
|
|
|
$ 140,837,354 |
|
|
|
|
|
$139,885,803 |
|
|
|
|
|
$ 153,895,858 |
|
|
|
|
|
$ 143,171,313 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Funds |
|
|
|
|
3.19 % |
|
|
|
|
|
3.19 % |
|
|
|
|
|
3.23 % |
|
|
|
|
|
3.46 % |
|
|
|
|
|
3.76 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin |
|
|
$6,748,638 |
|
2.66 % |
|
|
|
$ 6,876,162 |
|
2.66 % |
|
|
|
$ 7,719,911 |
|
3.03 % |
|
|
|
$ 6,466,709 |
|
2.44 % |
|
|
|
$ 6,141,249 |
|
2.32 % |
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balance |
|
Income/ |
|
Yield |
|
Average Balance |
|
Income/ |
|
Yield |
|
Average Balance |
|
Income/ |
|
Yield |
|
Average Balance |
|
Income/ |
|
Yield |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
$46,853,763 |
|
$507,622 |
|
4.30 % |
|
$29,674,932 |
|
$390,373 |
|
5.23 % |
|
$47,466,359 |
|
$1,520,740 |
|
4.28 % |
|
$28,420,248 |
|
$1,094,445 |
|
5.14 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments (Tax Exempt) |
|
$19,928,687 |
|
$155,780 |
|
3.10 % |
|
$20,716,896 |
|
$203,062 |
|
|
|
$19,994,303 |
|
$469,423 |
|
3.14 % |
|
$20,967,161 |
|
$612,482 |
|
|
|
Investments (Taxable) |
|
$193,341,006 |
|
$2,151,952 |
|
4.42 % |
|
$223,526,525 |
|
$2,771,800 |
|
|
|
$203,275,182 |
|
$6,902,482 |
|
4.54 % |
|
$221,595,806 |
|
$8,247,143 |
|
|
|
Total Investments |
|
$213,269,693 |
|
$2,307,732 |
|
4.29 % |
|
244,243,421 |
|
2,974,862 |
|
4.85 % |
|
$223,269,485 |
|
7,371,904 |
|
4.41 % |
|
242,562,967 |
|
8,859,625 |
|
4.88 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans |
|
$744,905,635 |
|
$11,671,310 |
|
6.22 % |
|
$780,143,594 |
|
$12,358,391 |
|
6.30 % |
|
$754,691,193 |
|
$36,048,818 |
|
6.39 % |
|
$774,031,626 |
|
$36,534,919 |
|
6.30 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning Assets |
|
$1,005,029,091 |
|
$14,486,664 |
|
5.72 % |
|
1,054,061,947 |
|
15,723,626 |
|
5.93 % |
|
$1,025,427,037 |
|
$44,941,463 |
|
5.86 % |
|
1,045,014,841 |
|
46,488,989 |
|
5.94 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
1,111,788,038 |
|
|
|
|
|
$1,080,678,240 |
|
|
|
|
|
1,100,466,584 |
|
|
|
|
|
|
|
$1,058,353,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Checking |
|
$127,149,614 |
|
$998,124 |
|
3.11 % |
|
$204,529,638 |
|
$2,268,166 |
|
4.41 % |
|
$125,048,338 |
|
$2,907,310 |
|
3.11 % |
|
$220,192,189 |
|
$7,259,619 |
|
4.40 % |
|
Money Market |
|
$320,887,145 |
|
$2,722,629 |
|
3.37 % |
|
$259,041,124 |
|
$2,686,977 |
|
4.13 % |
|
$281,254,921 |
|
$7,037,405 |
|
3.35 % |
|
$254,623,619 |
|
$8,097,281 |
|
4.25 % |
|
Savings |
|
$2,415,353 |
|
$1,051 |
|
0.17 % |
|
$3,098,470 |
|
$1,188 |
|
0.15 % |
|
$4,506,656 |
|
$3,756 |
|
0.11 % |
|
$3,020,096 |
|
$3,311 |
|
0.15 % |
|
Time Deposits |
|
$317,448,404 |
|
$3,314,747 |
|
4.14 % |
|
$286,346,982 |
|
$3,012,594 |
|
4.19 % |
|
$368,739,671 |
|
$11,309,346 |
|
4.10 % |
|
$278,620,782 |
|
$8,498,539 |
|
4.07 % |
|
Interest Bearing Deposits |
|
$767,900,516 |
|
$7,036,551 |
|
3.64 % |
|
753,016,214 |
|
7,968,925 |
|
4.21 % |
|
779,549,586 |
|
$21,257,817 |
|
3.65 % |
|
756,456,686 |
|
23,858,750 |
|
4.21 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings |
|
$61,329,539 |
|
$701,474 |
|
4.54 % |
|
$118,452,626 |
|
$1,613,452 |
|
5.42 % |
|
$67,579,944 |
|
$2,338,844 |
|
4.63 % |
|
$103,827,577 |
|
$3,667,858 |
|
4.72 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Liabilities |
|
829,230,055 |
|
$7,738,025 |
|
3.70 % |
|
871,468,840 |
|
9,582,377 |
|
4.37 % |
|
847,129,530 |
|
23,596,661 |
|
3.71 % |
|
860,284,263 |
|
27,526,608 |
|
4.27 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non Interest Bearing Deposits |
|
$ 133,933,651 |
|
|
|
|
|
$ 143,171,313 |
|
|
|
|
|
$ 138,197,133 |
|
|
|
|
|
$ 145,246,107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Funds |
|
|
|
|
|
3.19 % |
|
|
|
|
|
3.76 % |
|
|
|
|
|
3.20 % |
|
|
|
|
|
3.66 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Margin |
|
|
|
$6,748,638 |
|
2.66 % |
|
|
|
$ 6,141,249 |
|
2.32 % |
|
|
|
$ 21,344,802 |
|
2.78 % |
|
|
|
$ 18,962,381 |
|
2.42 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans held-for-investment to Deposits |
86.72 % |
80.83 % |
82.65 % |
84.43 % |
87.42 % |
|
|
|
|
|
|
|
|
Return on Average Assets (ROAA) |
0.41 % |
0.29 % |
0.76 % |
0.41 % |
0.12 % |
|
Return on Average Equity (ROAE) |
5.57 % |
3.97 % |
9.95 % |
5.58 % |
1.70 % |
|
Efficiency Ratio |
77.43 % |
77.57 % |
69.22 % |
84.07 % |
88.13 % |
|
Net Interest Margin |
2.66 % |
2.66 % |
3.03 % |
2.44 % |
2.32 % |
|
Yield on Average Earning Assets |
5.72 % |
5.73 % |
6.11 % |
5.76 % |
5.93 % |
|
Yield on Securities |
4.29 % |
4.39 % |
4.55 % |
4.69 % |
4.85 % |
|
Yield on Loans |
6.22 % |
6.20 % |
6.74 % |
6.15 % |
6.30 % |
|
Cost of Funds |
3.19 % |
3.19 % |
3.23 % |
3.46 % |
3.76 % |
|
Noninterest income to Total Revenue |
17.42 % |
16.02 % |
11.25 % |
16.51 % |
15.90 % |
|
|
|
|
|
|
|
|
Uninsured Deposits to Total Deposits |
24.51 % |
22.51 % |
22.50 % |
21.55 % |
22.51 % |
|
Total Liquidity to Uninsured Deposits |
136.91 % |
167.83 % |
122.33 % |
162.14 % |
150.84 % |
|
Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days |
209.14 % |
252.65 % |
292.23 % |
264.35 % |
264.41 % |
|
Tangible Common Equity Ratio |
8.45 % |
7.85 % |
7.68 % |
7.47 % |
7.54 % |
|
Tangible Common Equity Ratio (adjusted for unrealized losses on HTM securities) |
8.27 % |
7.64 % |
7.50 % |
7.27 % |
7.38 % |
|
|
|
|
|
|
|
|
Available-for-Sale securities (as % of total securities) |
90.64 % |
90.87 % |
91.12 % |
91.16 % |
91.47 % |
|
|
|
|
|
|
|
|
Tangible Book Value |
$12.45 |
$12.01 |
$11.87 |
$11.39 |
$11.64 |
|
Tangible Book Value (ex AOCI) |
$14.58 |
$14.39 |
$14.26 |
$13.94 |
$13.78 |
|
|
|
|
|
|
|
|
Closing Price |
$11.52 |
$11.26 |
$9.90 |
$10.32 |
$11.50 |
|
Book Value Multiple |
93 % |
94 % |
83 % |
91 % |
99 % |
|
|
|
|
|
|
|
|
Outstanding Shares at End of Period |
7,002,103 |
7,002,103 |
7,002,103 |
7,150,055 |
7,133,105 |
|
Weighted Average shares outstanding, basic |
7,134,446 |
7,137,779 |
7,283,696 |
7,268,087 |
7,263,880 |
|
Weighted Average shares outstanding, diluted |
7,184,688 |
7,140,491 |
7,285,900 |
7,324,559 |
7,299,553 |
|
|
|
|
|
|
|
|
Tier 1 Leverage ratio |
11.23 % |
10.66 % |
10.76 % |
10.39 % |
10.23 % |
|
Common Equity Tier 1 ratio |
14.64 % |
14.30 % |
14.14 % |
13.57 % |
13.21 % |
|
Tier 1 Risk Based Capital ratio |
14.64 % |
14.30 % |
14.14 % |
13.57 % |
13.21 % |
|
Total Risk Based Capital ratio |
15.53 % |
15.20 % |
14.95 % |
14.35 % |
14.22 % |
|
|
|
|
|
|
|
|
Net Charge-offs to Average Loans |
0.13 % |
0.01 % |
0.03 % |
0.26 % |
0.01 % |
|
Total Non-performing Loans to loans held-for-investment |
2.30 % |
1.45 % |
1.45 % |
1.78 % |
1.52 % |
|
Total Non-performing Assets to Total Assets |
1.65 % |
0.98 % |
1.01 % |
1.25 % |
1.07 % |
|
Nonaccrual Loans to loans held-for-investment |
2.30 % |
1.45 % |
1.45 % |
1.78 % |
1.52 % |
|
Provision for Loan Losses |
$496,824 |
$688,865 |
$284,683 |
$14,922 |
$546,439 |
|
Allowance for Loan Losses to net loans held-for-investment |
0.96 % |
0.96 % |
0.88 % |
0.85 % |
1.12 % |
|
Allowance for Loan Losses to net loans held-for-investment (ex PPP loans) |
0.96 % |
0.96 % |
0.88 % |
0.85 % |
1.12 % |
|
FREEDOM FINANCIAL HOLDINGS, INC. |
|
|
|
|
|
||||||||||||
|
CONSOLIDATED SELECTED FINANCIAL DATA |
|
|
|
|
|
||||||||||||
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES: |
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarter Ending |
|
|
|
|
|
|||||||||||
|
|
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|
|
|
|
|
|
Net Income |
|
|
$ 1,122,930 |
|
$ 799,896 |
|
$ 2,019,348 |
|
$ 1,127,060 |
|
$ 344,919 |
|
|
|
|
|
|
|
+ Provision Expense |
|
|
496,824 |
|
688,865 |
|
284,683 |
|
14,922 |
|
546,439 |
|
|
|
|
|
|
|
+ Provision Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
+ Income Tax Expense |
|
|
224,456 |
|
347,943 |
|
373,138 |
|
83,793 |
|
(30,663) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-tax,Pre-Provision Income (non-GAAP) |
$ 1,844,211 |
|
$ 1,836,704 |
|
$ 2,677,169 |
|
$ 1,225,775 |
|
$ 860,696 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ending |
|
|
|
|
|
|||||||||||
|
|
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|
|
|
|
|
|
Shareholder’s Equity |
$ 87,193,193 |
|
$ 84,123,510 |
|
$ 83,134,747 |
|
$ 81,439,406 |
|
$ 83,026,214 |
|
|
|
|
|
|||
|
Outstanding Shares at End of Period |
7,002,103 |
|
7,002,103 |
|
7,002,103 |
|
7,150,055 |
|
7,133,105 |
|
|
|
|
|
|||
|
Tangible Book Value (GAAP) |
$ 12.45 |
|
$ 12.01 |
|
$ 11.87 |
|
$ 11.39 |
|
$ 11.64 |
|
|
|
|
|
|||
|
Accumulated Other Comprehensive Income (Net) (AOCI) |
$ (14,881,004) |
|
$ (16,657,368) |
|
$ (16,748,443) |
|
$ (18,240,683) |
|
$ (15,296,856) |
|
|
|
|
|
|||
|
AOCI per share equivalent |
(2.13) |
|
(2.38) |
|
(2.39) |
|
(2.55) |
|
(2.14) |
|
|
|
|
|
|||
|
Tangible Book Value (ex-AOCI) (non-GAAP) |
$ 14.58 |
|
$ 14.39 |
|
$ 14.26 |
|
$ 13.94 |
|
$ 13.78 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ending |
|
|
Year Ending |
|||||||||||||
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|
|
September 30, 2025 |
|
September 30, 2024 |
||
|
Tax Equivalent Adjustment |
|
$ 123,066 |
|
$ 123,678 |
|
$ 124,101 |
|
$ 159,233 |
|
$ 160,419 |
|
|
$ 370,844 |
|
$ 483,861 |
||
|
Income on Tax Exempt Securities (Non-GAAP) |
32,714 |
|
32,877 |
|
32,988 |
|
42,328 |
|
42,643 |
|
|
98,579 |
|
128,621 |
|||
|
|
|
|
|
$ 155,780 |
|
$ 156,555 |
|
$ 157,089 |
|
$ 201,561 |
|
$ 203,062 |
|
|
$469,423 |
|
$612,482 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Earning Assets |
|
$1,005,029,091 |
|
$ 1,044,711,785 |
|
$ 1,033,892,935 |
|
$ 1,055,970,602 |
|
$ 1,054,061,947 |
|
|
$ 1,025,427,037 |
|
$ 1,045,014,841 |
||
|
Yield on Interest-Earning Assets (FTE) (Non-GAAP) |
5.72 % |
|
5.73 % |
|
6.11 % |
|
5.76 % |
|
5.93 % |
|
|
5.86 % |
|
5.94 % |
|||
|
Net Interest Margin (NIM) (FTE) (Non-GAAP) |
2.66 % |
|
2.66 % |
|
3.03 % |
|
2.44 % |
|
2.32 % |
|
|
2.78 % |
|
2.42 % |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ending |
|
|
Year Ending |
||||||||||||
|
|
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|
|
September 30, 2025 |
|
September 30, 2024 |
|
Net Interest Income |
|
|
$ 6,748,638 |
|
$ 6,876,162 |
|
$ 7,719,910 |
|
$ 7,719,910 |
|
$ 6,098,606 |
|
|
$ 21,344,800 |
|
$ 18,833,761 |
|
|
Non-Interest Income |
|
|
1,423,274 |
|
1,312,094 |
|
978,170 |
|
978,170 |
|
1,153,380 |
|
|
3,713,539 |
|
3,544,981 |
|
|
Total Revenue |
|
|
$ 8,171,912 |
|
$ 8,188,256 |
|
$ 8,698,079 |
|
$ 8,698,080 |
|
$ 7,251,986 |
|
|
$ 25,058,339 |
|
$ 22,378,742 |
|
|
Non-Interest Expense |
|
|
6,327,702 |
|
6,351,552 |
|
6,020,911 |
|
6,020,911 |
|
6,391,291 |
|
|
18,700,258 |
|
18,669,352 |
|
|
Efficiency Ratio (Non-GAAP) |
|
77.43 % |
|
77.57 % |
|
69.22 % |
|
69.22 % |
|
88.13 % |
|
|
74.63 % |
|
83.42 % |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ending |
|
|
|
|
|
||||||||||
|
|
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|
|
|
|
|
|
Available-for-Sale Securities (as % of total securities) |
90.64 % |
|
90.87 % |
|
91.12 % |
|
91.16 % |
|
91.47 % |
|
|
|
|
|
|||
|
Uninsured Deposits to Total Deposits |
24.51 % |
|
22.51 % |
|
22.50 % |
|
21.55 % |
|
22.51 % |
|
|
|
|
|
|||
|
Total Liquidity to Uninsured Deposits (Non-GAAP) |
136.91 % |
|
167.83 % |
|
122.33 % |
|
162.14 % |
|
150.84 % |
|
|
|
|
|
|||
|
Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days |
209.14 % |
|
252.65 % |
|
292.23 % |
|
264.35 % |
|
264.41 % |
|
|
|
|
|
|||
|
Tangible Common Equity Ratio (Non-GAAP) |
8.45 % |
|
7.85 % |
|
7.68 % |
|
7.47 % |
|
7.54 % |
|
|
|
|
|
|||
|
Tangible Common Equity Ratio(adjusted for unrealized losses |
8.27 % |
|
7.64 % |
|
7.50 % |
|
7.27 % |
|
7.38 % |
|
|
|
|
|
|||
|
on HTM Securities) (Non-GAAP) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ending |
|
|
Year-to-Date |
||||||||||||
|
|
|
|
|
September 30, 2025 |
|
June 30, 2025 |
|
March 31, 2025 |
|
December 31, 2024 |
|
September 30, 2024 |
|
|
September 30, 2025 |
|
September 30, 2024 |
|
Net Interest Income |
|
|
$ 6,748,638 |
|
$ 6,876,162 |
|
$ 7,719,910 |
|
$ 6,424,381 |
|
$ 6,098,606 |
|
|
$ 21,344,800 |
|
$ 18,833,761 |
|
|
Non-Interest Income |
|
|
1,423,274 |
|
1,312,095 |
|
978,170 |
|
1,270,301 |
|
1,153,380 |
|
|
3,713,539 |
|
3,544,981 |
|
|
Total Revenue (non-GAAP) |
|
$ 8,171,912 |
|
$ 8,188,257 |
|
$ 8,698,080 |
|
$ 7,694,682 |
|
$ 7,251,986 |
|
|
$ 25,058,339 |
|
$ 22,378,742 |
||
Contact:
Scott Clark
Executive Vice President & Chief Financial Officer
Phone: 703-667-4119
Email: sclark@freedom.bank
View original content:https://www.prnewswire.com/news-releases/freedom-financial-holdings-announces-earnings-for-third-quarter-of-2025-302600924.html
SOURCE Freedom Financial Holdings
Disclaimer: The above press release comes to you under an arrangement with PR Newswire. We takes no editorial responsibility for the same.