Report of Independent Registered Public Accounting Firm
Shareholders and the Board of Directors
BayFirst Financial Corp.
St. Petersburg, Florida
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of BayFirst Financial Corp. (the "Company") as of December 31, 2022 and 2021, the related consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows, for each of the two years in the period ended December 31, 2022, and the related notes (collectively referred to as the "consolidated financial statements"). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2022, in conformity with U.S. generally accepted accounting principles.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
(Formerly Dixon Hughes Goodman LLP)
/s/ FORVIS, LLP
We have served as the Company's auditor since 2018.
Tampa, Florida
March 27, 2023
BAYFIRST FINANCIAL CORP.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share data)
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
| | | |
ASSETS | | | |
Cash and due from banks | $ | 3,649 | | | $ | 2,869 | |
Interest-bearing deposits in banks | 62,397 | | | 106,858 | |
Cash and cash equivalents | 66,046 | | | 109,727 | |
Time deposits in banks | 4,881 | | | 2,381 | |
Investment securities available for sale | 42,349 | | | 30,893 | |
Investment securities held to maturity | 5,002 | | | 2 | |
Nonmarketable equity securities | 4,037 | | | 2,827 | |
| | | |
Government guaranteed loans held for sale | — | | | 1,460 | |
SBA loans held for investment, at fair value | 27,078 | | | 9,614 | |
Loans held for investment, at amortized cost net of allowance for loan losses of $9,046 and $13,452 | 692,528 | | | 560,882 | |
Accrued interest receivable | 4,452 | | | 3,532 | |
Premises and equipment, net | 35,440 | | | 29,091 | |
Loan servicing rights | 10,906 | | | 6,407 | |
Deferred income tax asset | 980 | | | 454 | |
Right-of-use operating lease assets | 3,177 | | | 3,263 | |
Bank owned life insurance | 25,159 | | | 24,547 | |
Other assets | 15,649 | | | 13,634 | |
Assets from discontinued operations | 1,211 | | | 118,381 | |
Total assets | $ | 938,895 | | | $ | 917,095 | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | |
Liabilities: | | | |
Noninterest-bearing deposits | $ | 93,235 | | | $ | 83,638 | |
Interest-bearing transaction accounts | 202,656 | | | 163,495 | |
Savings and money market deposits | 363,053 | | | 423,864 | |
Time deposits | 136,126 | | | 50,688 | |
Total deposits | 795,070 | | | 721,685 | |
FRB borrowings | 25,000 | | | — | |
Subordinated debentures | 5,992 | | | 5,985 | |
Notes payable | 2,844 | | | 3,299 | |
PPP Liquidity Facility | — | | | 69,654 | |
Accrued interest payable | 704 | | | 326 | |
Operating lease liabilities | 3,538 | | | 3,431 | |
| | | |
Accrued expenses and other liabilities | 12,205 | | | 8,965 | |
Liabilities from discontinued operations | 1,658 | | | 7,460 | |
Total liabilities | 847,011 | | | 820,805 | |
BAYFIRST FINANCIAL CORP.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share data)
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
| | | |
Shareholders’ equity: | | | |
Preferred stock, Series A; no par value, 10,000 shares authorized, 6,395 shares issued and outstanding at December 31, 2022 and December 31, 2021; aggregate liquidation preference of $6,395 | 6,161 | | | 6,161 | |
Preferred stock, Series B; no par value, 20,000 shares authorized, 3,210 shares issued and outstanding at December 31, 2022 and December 31, 2021; aggregate liquidation preference of $3,210 | 3,123 | | | 3,123 | |
Common stock and additional paid-in capital; no par value, 15,000,000 shares authorized, 4,042,474 and 3,981,117 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively | 53,023 | | | 51,496 | |
Accumulated other comprehensive loss, net | (3,724) | | | (420) | |
Unearned compensation | (178) | | | (17) | |
Retained earnings | 33,479 | | | 35,947 | |
Total shareholders’ equity | 91,884 | | | 96,290 | |
Total liabilities and shareholders’ equity | $ | 938,895 | | | $ | 917,095 | |
See accompanying notes.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF INCOME (Dollars in thousands, except per share data) |
| | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Interest income: | | | | | | | |
Loans, including fees | | | | | $ | 36,492 | | | $ | 43,256 | |
Interest-bearing deposits in banks and other | | | | | 2,074 | | | 570 | |
Total interest income | | | | | 38,566 | | | 43,826 | |
Interest expense: | | | | | | | |
Deposits | | | | | 7,844 | | | 4,885 | |
Borrowings | | | | | 722 | | | 2,415 | |
Total interest expense | | | | | 8,566 | | | 7,300 | |
Net interest income | | | | | 30,000 | | | 36,526 | |
Provision for loan losses | | | | | (700) | | | (3,500) | |
Net interest income after provision for loan losses | | | | | 30,700 | | | 40,026 | |
Noninterest income: | | | | | | | |
| | | | | | | |
Loan servicing income, net | | | | | 2,040 | | | 1,864 | |
Gain on sale of government guaranteed loans, net | | | | | 21,720 | | | 18,024 | |
Service charges and fees | | | | | 1,306 | | | 1,027 | |
SBA loan fair value gain | | | | | 4,756 | | | 184 | |
Other noninterest income | | | | | 1,728 | | | 874 | |
Total noninterest income | | | | | 31,550 | | | 21,973 | |
Noninterest expense: | | | | | | | |
Salaries and benefits | | | | | 27,422 | | | 24,879 | |
Bonus, commissions, and incentives | | | | | 2,394 | | | 3,216 | |
| | | | | | | |
Occupancy and equipment | | | | | 3,995 | | | 3,214 | |
Data processing | | | | | 4,828 | | | 5,288 | |
Marketing and business development | | | | | 2,660 | | | 2,698 | |
Professional services | | | | | 4,083 | | | 3,907 | |
Loan origination and collection | | | | | 3,711 | | | 2,452 | |
Employee recruiting and development | | | | | 2,230 | | | 1,714 | |
Regulatory assessments | | | | | 457 | | | 442 | |
| | | | | | | |
Other noninterest expense | | | | | 3,432 | | | 2,469 | |
Total noninterest expense | | | | | 55,212 | | | 50,279 | |
Income from continuing operations before income taxes | | | | | 7,038 | | | 11,720 | |
Income tax expense from continuing operations | | | | | 1,560 | | | 2,691 | |
Net income from continuing operations | | | | | 5,478 | | | 9,029 | |
| | | | | | | |
Income (loss) from discontinued operations before income taxes | | | | | (7,759) | | | 20,758 | |
Income tax expense (benefit) from discontinued operations | | | | | (1,932) | | | 5,169 | |
Net income (loss) from discontinued operations | | | | | (5,827) | | | 15,589 | |
| | | | | | | |
Net income (loss) | | | | | (349) | | | 24,618 | |
Preferred stock dividends | | | | | 832 | | | 1,005 | |
Net income available to (loss attributable to) common shareholders | | | | | $ | (1,181) | | | $ | 23,613 | |
| | | | | | | |
BAYFIRST FINANCIAL CORP.
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except per share data)
| | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Basic earnings (loss) per common share: | | | | | | | |
Continuing operations | | | | | $ | 1.16 | | | $ | 2.11 | |
Discontinued operations | | | | | (1.45) | | | 4.10 | |
Total basic earnings (loss) per common share | | | | | $ | (0.29) | | | $ | 6.21 | |
| | | | | | | |
Diluted earnings (loss) per common share: | | | | | | | |
Continuing operations | | | | | $ | 1.16 | | | $ | 2.08 | |
Discontinued operations | | | | | (1.38) | | | 3.83 | |
Total diluted earnings (loss) per common share | | | | | $ | (0.22) | | | $ | 5.91 | |
See accompanying notes.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Dollars in thousands) |
| | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Net income (loss) | | | | | $ | (349) | | | $ | 24,618 | |
Net unrealized losses on investment securities available for sale | | | | | (4,454) | | | (571) | |
Deferred income tax benefit | | | | | 1,150 | | | 151 | |
Other comprehensive loss, net | | | | | (3,304) | | | (420) | |
Comprehensive income (loss) | | | | | $ | (3,653) | | | $ | 24,198 | |
See accompanying notes.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Dollars in thousands, except per share data) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred Shares, Series A | | Preferred Shares, Series B | | Common Shares(1) | | Preferred Stock, Series A | | Preferred Stock, Series B | | Common Stock and Additional Paid-in Capital | | Accumulated Other Comprehensive Income (Loss) | | Unearned Compensation | | Retained Earnings | | Total |
Balance at January 1, 2021 | 6,395 | | | 8,760 | | | 3,485,018 | | | $ | 6,161 | | | $ | 8,516 | | | $ | 43,043 | | | $ | — | | | $ | (41) | | | $ | 13,390 | | | $ | 71,069 | |
Net income | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | 24,618 | | | 24,618 | |
Issuance of common stock under: | | | | | | | | | | | | | | | | | | | |
Non-qualified stock purchase plan | — | | | — | | | 36,494 | | | — | | | — | | | 662 | | | — | | | — | | | — | | | 662 | |
Dividend reinvestment plan | — | | | — | | | 17,971 | | | — | | | — | | | 389 | | | — | | | — | | | — | | | 389 | |
Employee stock ownership plan | — | | | — | | | 24,920 | | | — | | | — | | | 366 | | | — | | | — | | | — | | | 366 | |
Issuance of preferred stock, net | — | | | 740 | | | — | | | — | | | 727 | | | — | | | — | | | — | | | — | | | 727 | |
Issuance of common stock, net | — | | | — | | | 43,471 | | | — | | | — | | | 856 | | | — | | | — | | | — | | | 856 | |
Unearned ESOP shares allocation | — | | | — | | | — | | | — | | | — | | | (371) | | | — | | | — | | | — | | | (371) | |
Stock-based awards - common stock: | | | | | | | | | | | | | | | | | | | |
Restricted stock expense, net of tax impact | — | | | — | | | 2,031 | | | — | | | — | | | 25 | | | — | | | 24 | | | — | | | 49 | |
Stock option expense | — | | | — | | | — | | | — | | | — | | | 406 | | | — | | | — | | | — | | | 406 | |
Conversion of Series B preferred stock to common stock | — | | | (6,290) | | | 371,212 | | | — | | | (6,120) | | | 6,120 | | | — | | | — | | | — | | | — | |
Other comprehensive loss, net | — | | | — | | | — | | | — | | | — | | | — | | | (420) | | | — | | | — | | | (420) | |
Dividends declared on: | | | | | | | | | | | | | | | | | | | |
Preferred stock | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,005) | | | (1,005) | |
Common stock ($0.277 per share) | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,056) | | | (1,056) | |
Balance at December 31, 2021 | 6,395 | | | 3,210 | | | 3,981,117 | | | $ | 6,161 | | | $ | 3,123 | | | $ | 51,496 | | | $ | (420) | | | $ | (17) | | | $ | 35,947 | | | $ | 96,290 | |
| | | | | | | | | | | | | | | | | | | |
Balance at January 1, 2022 | 6,395 | | | 3,210 | | | 3,981,117 | | | $ | 6,161 | | | $ | 3,123 | | | $ | 51,496 | | | $ | (420) | | | $ | (17) | | | $ | 35,947 | | | $ | 96,290 | |
Net loss | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (349) | | | (349) | |
Issuance of common stock under: | | | | | | | | | | | | | | | | | | | |
Non-qualified stock purchase plan | — | | | — | | | 19,354 | | | — | | | — | | | 334 | | | — | | | — | | | — | | | 334 | |
Dividend reinvestment plan | — | | | — | | | 15,290 | | | — | | | — | | | 252 | | | — | | | — | | | — | | | 252 | |
Employee stock ownership plan | — | | | — | | | — | | | — | | | — | | | 71 | | | — | | | — | | | — | | | 71 | |
| | | | | | | | | | | | | | | | | | | |
Repurchase of common stock | — | | | — | | | (2,212) | | | — | | | — | | | (49) | | | — | | | — | | | — | | | (49) | |
Exercise of stock options,net | — | | | — | | | 1,431 | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
Issuance of common stock, net | — | | | — | | | 750 | | | — | | | — | | | 13 | | | — | | | — | | | — | | | 13 | |
Unearned ESOP shares allocation | — | | | — | | | — | | | — | | | — | | | (15) | | | — | | | — | | | — | | | (15) | |
Stock-based awards - common stock: | | | | | | | | | | | | | | | | | | | |
Restricted stock expense, net of tax impact | — | | | — | | | 26,744 | | | — | | | — | | | 618 | | | — | | | (161) | | | — | | | 457 | |
Stock option expense | — | | | — | | | — | | | — | | | — | | | 303 | | | — | | | — | | | — | | | 303 | |
| | | | | | | | | | | | | | | | | | | |
Other comprehensive loss, net | — | | | — | | | — | | | — | | | — | | | — | | | (3,304) | | | — | | | — | | | (3,304) | |
Dividends declared on: | | | | | | | | | | | | | | | | | | | |
Preferred stock | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (832) | | | (832) | |
Common stock ($0.32 per share) | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1,287) | | | (1,287) | |
Balance at December 31, 2022 | 6,395 | | | 3,210 | | | 4,042,474 | | | $ | 6,161 | | | $ | 3,123 | | | $ | 53,023 | | | $ | (3,724) | | | $ | (178) | | | $ | 33,479 | | | $ | 91,884 | |
(1) Common shares for all periods shown herein reflect the three-for-two stock split, effective on May 10, 2021.
See accompanying notes.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) |
| | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 |
Cash flows from operating activities: | | | |
Net income from continuing operations | $ | 5,478 | | | $ | 9,029 | |
Net income (loss) from discontinued operations | (5,827) | | | 15,589 | |
Net income (loss) | (349) | | | 24,618 | |
Adjustments to reconcile net income (loss) to net cash from operating activities: | | | |
Depreciation of fixed assets | 1,715 | | | 1,343 | |
Net securities premium amortization | 122 | | | 102 | |
Amortization of debt issuance costs | — | | | 37 | |
Amortization of premium (discount) on loans purchased | 206 | | | (84) | |
Provision for loan losses | (700) | | | (3,500) | |
Accretion of discount on unguaranteed loans | (2,665) | | | (1,923) | |
Deferred tax expense | 424 | | | 3,505 | |
Origination of SBA loans held for sale | (2,018) | | | (1,460) | |
Proceeds from sales of SBA loans held for sale | 354,105 | | | 394,426 | |
Net gains on sales of SBA loans | (21,720) | | | (18,024) | |
| | | |
| | | |
| | | |
| | | |
Change in fair value of SBA loans held for investment, at fair value | (4,756) | | | (184) | |
Amortization of loan servicing rights | 3,258 | | | 2,982 | |
Non-qualified stock purchase plan expense | 87 | | | 57 | |
Stock based compensation expense | 763 | | | 461 | |
| | | |
Income from bank owned life insurance | (612) | | | (364) | |
| | | |
Changes in: | | | |
Accrued interest receivable | (920) | | | 3,721 | |
Other assets | (1,782) | | | (7,208) | |
Accrued interest payable | 378 | | | (1,673) | |
Other liabilities | 3,347 | | | 2,602 | |
Net cash provided by (used in) operating activities of continuing operations | 334,710 | | | 383,845 | |
Net cash provided by operating activities of discontinued operations | 105,541 | | | 111,543 | |
Net cash provided by operating activities | 440,251 | | | 495,388 | |
Cash flows from investing activities: | | | |
Purchase of investment securities available for sale | (20,326) | | | (33,208) | |
Principal payments on investment securities available for sale | 2,812 | | | 1,643 | |
Purchase of investment securities held to maturity | (3,568) | | | — | |
Principal payments on investment securities held to maturity | 50 | | | 38 | |
Net purchase of nonmarketable equity securities | (1,210) | | | (465) | |
Purchase of time deposits in banks | (2,500) | | | — | |
| | | |
Purchase of government guaranteed and consumer loans | (53,845) | | | — | |
Loan (originations) and payments, net | (423,954) | | | 264,724 | |
Purchase of premises and equipment | (8,064) | | | (13,115) | |
Purchase of bank owned life insurance | — | | | (12,000) | |
Net cash provided by (used in) investing activities | (510,605) | | | 207,617 | |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) |
| | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 |
Cash flows from financing activities: | | | |
Net change in deposits | 73,385 | | | 162,901 | |
Net increase in short-term borrowings | 25,000 | | | — | |
Proceeds from issuance of subordinated debt, net of costs | — | | | 6,000 | |
Payments on notes payable | (455) | | | (455) | |
Net repayments of PPP Liquidity Facility borrowings | (69,654) | | | (811,608) | |
Proceeds from issuance of preferred stock, net | — | | | 727 | |
Redemption of subordinated debt | — | | | (6,000) | |
Proceeds from sale of common stock, net | 509 | | | 1,850 | |
Common share buyback - redeemed stock | (49) | | | — | |
ESOP contribution | 71 | | | 366 | |
Unearned ESOP shares allocation | (15) | | | (371) | |
Tax benefit from options exercised | — | | | (6) | |
Dividends paid on common stock | (1,287) | | | (1,056) | |
Dividends paid on preferred stock | (832) | | | (1,005) | |
Net cash provided by (used in) financing activities | 26,673 | | | (648,657) | |
Net change in cash and cash equivalents | (43,681) | | | 54,348 | |
Cash and cash equivalents, beginning of period | 109,727 | | | 55,379 | |
Cash and cash equivalents, end of period | $ | 66,046 | | | $ | 109,727 | |
Supplemental cash flow information | | | |
Interest paid | $ | 8,188 | | | $ | 8,973 | |
Income taxes paid | 248 | | | 10,383 | |
Supplemental noncash disclosures | | | |
Net change in unrealized holding gain on investment securities available for sale | (3,304) | | | (420) | |
Transfer of available for sale debt securities to held to maturity securities at fair value | 1,500 | | | — | |
Transfer of SBA loans held for investment to loans held for sale | 336,664 | | | 377,631 | |
Transfer of loans held for investment to OREO | 53 | | | — | |
Recognition of right of use asset and operating lease liability | 627 | | | 543 | |
Conversion of Series B preferred stock to common stock | — | | | 6,120 | |
See accompanying notes.
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
NOTE 1 - BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Operations and Principles of Consolidation: The accompanying consolidated financial statements include BayFirst Financial Corp. and its wholly owned subsidiary, BayFirst National Bank, together referred to as “the Company”.
BayFirst Financial Corp. is a registered bank holding company, incorporated under the laws of the State of Florida. The Company owns all outstanding stock of BayFirst National Bank (the “Bank”), a national banking association bank. A significant portion of the Company’s assets and revenues are derived from the operations of the Bank.
The Company provides a variety of traditional community banking services through its full-service banking centers located in St. Petersburg, Seminole, Pinellas Park, Clearwater, Sarasota, Tampa, Bradenton, and Belleair Bluffs, Florida. The Bank’s primary deposit products are demand deposits, NOW accounts, money market accounts, savings deposits, and time deposits and its primary lending products are residential mortgage, commercial, and installment loans. In addition, the Company provides lending services nationwide to small business customers, and as such, a significant portion of the loans originated by the Bank are guaranteed by the SBA. The guaranteed portion of the SBA loan can be sold in the secondary market, and the Bank occasionally engages in the sale of participating interests of the non-guaranteed portion. The Company previously engaged in mortgage banking activities with offices located in a number of states and as such, originated and sold one-to-four family residential mortgage loans in the secondary market. The nationwide residential mortgage lending operations were discontinued in 2022.
The Company currently operates one business segment. In the third quarter of 2022, the Company discontinued the Bank’s nationwide residential mortgage lending segment. The operations of this segment are reported as discontinued operations.
Use of Estimates: To prepare financial statements in conformity with GAAP, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and actual results could differ. The most significant estimates relate to the allowance for loan losses, SBA loan servicing rights, and fair value of residential loans held for sale from discontinued operations and residential mortgage derivatives from discontinued operations.
Reclassifications: Some items in the prior year financial statements were reclassified to conform to the current presentation. Reclassifications had no effect on prior year net income or shareholders’ equity.
Cash Flows: Cash and cash equivalents include cash, deposits with other financial institutions with original maturities less than 90 days, and federal funds sold. Net cash flows are reported for customer loan and deposit transactions, interest bearing deposits in other financial institutions, and federal funds purchased.
Emerging Growth Company Status: The Company is expected to remain an "emerging growth company," as defined in the JOBS Act, through December 31, 2026. Section 107 of the JOBS Act provides that an emerging growth company can take advantage of an extended transition period when complying with new or revised accounting standards. In other words, an emerging growth company can delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. The Company has elected to take advantage of this extended transition period, which means these financial statements, as well as financial statements they file in the future for as long as the Company remains an emerging growth company, will be subject to all new or revised accounting standards generally applicable to private companies.
Contingencies: Due to the nature of their activities, the Company and its subsidiary are at times engaged in various legal proceedings that arise in the course of normal business, some of which were outstanding as of December 31, 2022. Although the ultimate outcome of all claims and lawsuits outstanding as of December 31, 2022 cannot be ascertained at this time, it is the opinion of management that these matters, when resolved, will not have a material adverse effect on the Company’s results of operations or financial condition.
New Accounting Standards Not Yet Adopted:
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments” (“ASU 2016-13”). This new guidance was issued to replace the incurred loss model for loans and other financial assets with an expected loss model, which is referred to as the CECL model. The CECL model is applicable to the measurement of credit losses on financial assets measured at amortized cost, including loans receivable and debt securities held to maturity. It also applies to off-balance sheet credit exposures not accounted for as insurance (i.e., loan commitments, standby letters of credit, financial guarantees, and other similar instruments) and net
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
investments in certain leases recognized by a lessor. In addition, the amendments in ASU 2016-13 require credit losses on investment securities available for sale to be presented as a valuation allowance rather than as a direct write-down thereon.
Upon adoption of ASU 2016-13 on January 1, 2023, the Company expects to recognize a one-time cumulative effect adjustment increasing the allowance for loan losses of between approximately $3,000 to $5,000, or approximately 33% to 55%. The change for expected losses for the Company’s unfunded loan commitments was immaterial. The vast majority of this increase is related to the Flashcap SBA loan portfolio. The ultimate impact of the ASU at each subsequent reporting period is highly dependent on credit quality, macroeconomic forecasts and conditions, composition of our loans and available-for-sale securities portfolios, along with other management judgments.
The Company did not recognize a material allowance for credit losses for its held-to-maturity debt securities under the model since the securities have a minimal risk of loss.
ASU 2022-02, “Financial Instruments - Credit Losses (Topic 326)” (“ASU 2022-02”) eliminates the guidance on troubled debt restructurings and requires entities to evaluate all loan modifications to determine if they result in a new loan or a continuation of the existing loan. ASU 2022-02 also requires that entities disclose current-period gross charge-offs by year of origination for loans and leases. ASU 2022-02 was adopted January 1, 2023 and did not have a material effect on the Company’s operating results or financial condition.
Time Deposits in Banks: Time deposits with other banks have maturities ranging from August 2023 through December 2025 and bear interest at rates ranging from 1.70% to 3.50%. None of the time deposits had maturities of 90 days or less at the time of origination. All investments in time deposits are with FDIC insured financial institutions and none exceed the maximum insurable amount of $250.
Investment Securities: Investment securities transactions are recorded on a trade date basis. The company has some debt securities classified as held-to-maturity since management has the intent and ability to hold the securities to maturity. The remaining investment securities are classified as available for sale since the Company may sell them before maturity. Available-for-sale securities are recorded at fair value. Unrealized gains and losses, net of the related tax effect, on available-for-sale securities are included in other comprehensive income and the related accumulated unrealized holding gains and losses are reported as a separate component of shareholders’ equity until realized. Equity securities without readily determinable fair values are carried at cost, minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment.
Interest income includes amortization of purchase premium or discount. Premiums and discounts on securities are amortized on the level-yield method without anticipating prepayments.
Management evaluates securities for OTTI on at least a quarterly basis. For securities in an unrealized loss position, management considers the extent and duration of the unrealized loss, and the financial condition and near-term prospects of the issuer. Management also assesses whether it intends to sell, or it is more likely than not that it will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis.
Nonmarketable Equity Securities: Nonmarketable equity securities include equity securities that are not publicly traded and securities acquired for various purposes which are periodically evaluated for impairment. Nonmarketable equity securities consist of FHLB Stock, FRB Stock, stock in a correspondent bank, and preferred stock in a nonaffiliated company. The Bank is required to maintain certain minimum levels of equity investments with certain regulatory and other entities in which the Bank has an ongoing business relationship. These restricted equity securities are accounted for at cost which equals par or redemption value. These securities do not have a readily determinable fair value as their ownership is restricted and there is no market for these securities. These securities can only be redeemed or sold at their par value and only to the respective issuing government supported institution or to another member institution. Management considers these nonmarketable equity securities to be long-term investments. Accordingly, when evaluating some of these securities without readily determinable fair values for impairment, management considers the ultimate recoverability of the par value rather than by recognizing temporary declines in value. The investment in preferred stock of the nonaffiliated company does not have a readily determinable value and is carried at cost, minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment.
Loans Held for Sale: The Company may designate government guaranteed loans as held for sale based on its intent to sell guaranteed or non-guaranteed portions of these loans in the secondary market. Government guaranteed loans held for sale are accounted for at lower of cost or fair value. Gains or losses on the sale of these loans are recorded in noninterest income on the Consolidated Statements of Income.
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The Company also originates residential loans intended for sale in the secondary market which are carried at fair value with gains and losses recorded in noninterest income from discontinued operations. Most residential loans are sold servicing released, so there is no servicing income recognized on those loans and no associated servicing asset recorded on the Consolidated Balance Sheets. Interest income is recognized on those loans held for sale until the loan sale is fully completed and the loan is transferred. Interest income on loans held for sale is reflected in interest and fees on loans from discontinued operations in the Consolidated Statements of Income.
Loans: Except for certain loans for which the fair value option was elected, as discussed in Note 6, all other loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are reported at the principal balance outstanding, net of deferred loan fees and costs, and an allowance for loan losses. Interest income is accrued on the unpaid principal balances. Loan origination fees, net of direct origination costs, are deferred and recognized in interest income using the level-yield method without anticipating prepayments. In general, interest income is discontinued, and the loan is placed on nonaccrual status, at the time the loan is 90 days delinquent unless the loan is well-secured and in process of collection. Mortgage and commercial loans are evaluated on a loan-by-loan basis and are charged off to the extent principal is deemed uncollectible. Other consumer and personal loans continue to accrue interest and are typically charged off no later than 120 days past due. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful. Nonaccrual loans and loans past due more than 89 days and still on accrual include both smaller balance homogenous loans that are collectively evaluated for impairment and individually classified impaired loans.
All interest accrued but not collected for loans placed on nonaccrual is reversed against interest income. Interest received on such loans is accounted for on the cash-basis or cost-recovery method, until the loan returns to accrual. Under the cost-recovery method, interest income is not recognized until the loan balance is reduced to zero. Under the cash-basis method, interest income is recorded when the payment is received. Loans may be returned to accrual status when all the principal and interest amounts contractually due are brought current and future contractual payments are reasonably assured.
Concentration of Credit: The Company grants residential and commercial real estate, construction and land, commercial and industrial, and consumer loans in the State of Florida with primary concentration being the Tampa Bay region. The Company also grants SBA commercial real estate, construction and land, commercial and industrial, and consumer loans nationwide. Although the Company’s loan portfolio is diversified, a significant portion of its loans are secured by real estate. The following loan segments have been identified:
Residential Real Estate – The Bank originates residential real estate loans for the purchase or refinance of a mortgage in the Tampa Bay region. These loans are primarily collateralized by owner and non-owner occupied properties located in the Tampa Bay region and are held at amortized cost in the Company’s loan portfolio. Prior to discontinuing the nationwide residential loan operation, the Bank also originated residential real estate loans nationwide for the purchase or refinance of a mortgage. These loans are primarily collateralized by owner and non-owner occupied properties located in the area in which they were originated, and these loans are sold into the secondary market.
Commercial Real Estate – Commercial real estate loans consist of loans to finance real estate purchases, refinancings, and expansions and improvements to commercial properties. These loans are secured primarily by first liens and may include office buildings, apartments, retail and mixed-use properties, churches, warehouses, and restaurants. Commercial real estate loans are generally larger than residential real estate loans and involve greater credit risk. The repayment of these loans largely depends on the results of operations and management of these properties.
Construction and Land – Construction and land loans consist of loans to individuals for the construction of a primary or secondary residence and, in some cases, to real estate investors to acquire and develop land. To the extent construction loans are not made to owner-occupants of single-family homes, they are more vulnerable to changes in economic conditions. Further, the nature of these loans is such that they are more difficult to evaluate and monitor. The risk of loss on a construction loan is dependent largely upon the accuracy of the initial estimate of the property’s value upon completion of the project and the estimated cost, including interest, of the project.
Commercial and Industrial – Commercial and industrial loans consist of business loans to small and medium sized businesses in the Tampa Bay region and nationwide SBA/USDA loans. Commercial and industrial loans are generally used for working capital purposes or for acquiring equipment, inventory, or furniture. These loans are generally secured by accounts receivable, inventory, and equipment. Commercial and industrial loans are typically
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
made based on the borrower’s ability to make repayment from the cash flow of the borrower’s business, which makes them of higher risk than residential real estate loans, and the collateral securing loans may be difficult to appraise and may fluctuate in value based on the success of the business.
Commercial and Industrial - PPP – Commercial and industrial PPP loans consist of all loans originated under the SBA 7(a) loan PPP pursuant to the CARES Act and carry a 100% government guarantee.
Consumer and Other – Consumer and other loans mainly consist of automobile, revolving credit plans, and other loans. The Bank’s consumer loans may be uncollateralized and rely on the borrower’s income for repayment. The Bank also purchased a portfolio of unsecured consumer loans.
Allowance for Loan Losses: The allowance for loan losses is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged off.
The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement. Loans for which the borrower is experiencing financial difficulty and the Company has granted an economic concession to the borrower that it would not otherwise consider are considered TDRs. In these instances, as part of a work-out alternative, the Company will make concessions including the extension of the loan term, a payment moratorium, a reduction in the interest rate, a period of interest-only payments, or a combination thereof. The impact of the TDR modifications and defaults are factored into the allowance for loan losses on a loan-by-loan basis as all TDRs are classified, by definition, as impaired loans.
Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
Impaired commercial real estate and commercial and industrial loans are individually evaluated for impairment. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the rate implicit in the original loan agreement or at the fair value of collateral if repayment is expected solely from the collateral.
Troubled debt restructurings are individually evaluated for impairment and included in the separately identified impairment disclosures. TDRs are measured at the present value of estimated future cash flows using the loan’s effective rate at inception. If a TDR is considered to be a collateral dependent loan, the loan is reported, net, at the lesser of the cost basis or the fair value of the collateral. For TDRs that subsequently default, the Company determines the amount of the allowance on that loan in accordance with the accounting policy for the allowance for loan losses on loans individually identified as impaired. A TDR classification can be removed if the borrower’s financial condition improves such that the borrower is no longer in financial difficulty, the loan has not had any forgiveness of principal or interest, and the loan is subsequently refinanced or restructured at market terms and qualifies as a new loan.
The general component covers performing loans that are collectively evaluated for impairment. Large groups of smaller balance homogenous loans, such as consumer and residential real estate loans, are collectively evaluated for impairment, and accordingly, they are not included in the separately identified impairment disclosures. The general allowance component also includes loans that are not individually identified for impairment evaluation, such as commercial loans that are evaluated but are not considered impaired. The general component is based on historical loss experience adjusted for current factors. The historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company over the most recent one to three years, depending on the segment. The actual loss experience is supplemented with other economic factors based on the risks present for each portfolio segment.
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
These economic factors include consideration of the following: levels of, and trends in, delinquencies and impaired loans; levels of, and trends in, charge-offs and recoveries; migration of loans to the classification of special mention, substandard, or doubtful; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry conditions; and effects of changes in credit concentration.
Premises and Equipment: Land is carried at cost. Premises and equipment are stated at cost, less accumulated depreciation. Buildings and related components are depreciated using the straight-line method with useful lives ranging from 15 to 40 years. Leasehold improvements are amortized using the straight-line method with useful lives ranging from 3 to 10 years based on the lesser of the useful life of the asset or the remaining expected term of the lease. Furniture, fixtures, and equipment are depreciated using the straight-line method with useful lives ranging from 3 to 10 years.
SBA Loan Servicing Rights: When the Company sells the guaranteed portion of an SBA loan or a portion of the non-guaranteed portion of an SBA loan, the Company retains the servicing, and a servicing right asset is created. Servicing rights are initially recorded at fair value in gain on sale of government guaranteed loans, net. Fair value is based on market prices for comparable servicing contracts, when available or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. All classes of servicing assets are subsequently measured using the amortization method which requires servicing rights to be amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying loans.
Servicing rights are evaluated for impairment based upon the fair value of the rights as compared to the carrying amount. Impairment is determined based on predominant risk characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance to the extent that fair value is less than the carrying amount. If the Company later determines that all or a portion of the impairment no longer exists, a reduction of the allowance may be recorded as an increase to income. Changes in valuation allowances are reported through gain on sale of government guaranteed loans, net on the Consolidated Statements of Income. The fair values of servicing rights are subject to significant fluctuations as a result of changes in estimated and actual prepayment speeds and default rates and losses. There was no valuation allowance recorded on SBA loan servicing rights at December 31, 2022 and December 31, 2021.
Loan servicing income, which is reported on the Consolidated Statement of Income in noninterest income, is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal. The amortization of servicing rights is netted against loan servicing fee income.
Transfers of Financial Assets: Transfers of financial assets are accounted for as sales when control over the assets has been relinquished. Control over transferred assets is deemed to be surrendered when the assets have been isolated from the Company, the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Leases: The Company enters into leases in the normal course of business primarily for branch, corporate office, and loan production office locations. The Company’s leases have remaining terms ranging from 7 months up to 4.5 years, some of which include renewal or termination options to extend the lease for up to 4.5 years. The Company’s leases do not include residual value guarantees or covenants.
The Company includes lease extension and termination options in the lease terms if, after considering relevant economic factors, it is reasonably certain the Company will exercise the option. In addition, the Company has elected to account for any non-lease components in its real estate leases as part of the associated lease component. The Company has also elected not to recognize leases with original lease terms of 12 months or less (i.e., short-term leases) on the Consolidated Balance Sheets.
Leases are classified as operating or finance leases at the lease commencement date; however, the Company has not entered into any finance leases. Lease expense for operating leases and short-term leases is recognized on a straight-line basis over the lease term. Right-of-use assets represent the right to use an underlying asset for the lease term and lease liabilities represent the obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term.
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The Company uses its incremental borrowing rate at lease commencement to calculate the present value of lease payments when the rate implicit in a lease is not known. The Company’s incremental borrowing rate is based on the FHLB amortizing advance rate, adjusted for the lease term and other factors.
Bank Owned Life Insurance: The Company, through the Bank, has purchased life insurance policies on certain key officers. BOLI is recorded at the amount that can be realized under the insurance contract at the balance sheet date, which is the cash surrender value adjusted for other charges or other amounts due that are probable at settlement.
Other Real Estate Owned: OREO is initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. Physical possession of real estate property collateralizing a mortgage loan occurs when legal title is obtained upon completion of foreclosure or when the borrower conveys all interest in the property to satisfy the loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. If fair value declines subsequent to foreclosure, a valuation allowance is recorded through expense. Operating costs after acquisition are also expensed.
Loan Commitments and Related Financial Instruments: Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.
Mortgage Banking Derivatives: Prior to the discontinuation of the nationwide residential lending operation, the Bank originated mortgage loans intended for sale and the Bank entered into loan commitments for fixed rate mortgage loans, generally lasting 30 to 45 days and at market rates when initiated. Commitments to fund mortgage loans (i.e., interest rate locks) to be sold into the secondary market and forward commitments for the future delivery of these mortgage loans are accounted for as free-standing derivatives. The fair value of the interest rate lock was recorded at the time the commitment to fund the mortgage loan was executed and was adjusted for the expected exercise of the commitment before the loan funded.
To deliver loans to the secondary market and to moderate its interest rate risk prior to sale, the Bank typically entered into non-exchange traded mandatory delivery forward sales contracts and best efforts forward sales contracts, which are also considered derivative instruments. These contracts were entered into for amounts and terms offsetting the interest rate risk of loan commitment derivatives and loans held for sale, and both were carried at their fair value with changes included in earnings. The Bank considered the best efforts forward sales contracts that meet the net settlement requirement to be derivatives, as there are penalties to the Bank if it did not deliver the loan to the investor once the loan closes with the borrower.
Stock-Based Compensation: Compensation cost is recognized for stock options and restricted stock awards issued to employees, based on the fair value of these awards at the date of grant. A Black-Scholes model is used to estimate the fair value of stock options, while market price of the Company’s common stock at the date of grant is used for restricted stock awards.
Compensation cost is recognized over the required service period, generally defined as the vesting period. For awards with graded vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award. The Company’s accounting policy is to recognize forfeitures as a reversal of compensation cost expenses in the period that they occur.
Advertising: Advertising costs are expensed as incurred. These costs are included in marketing and business development expense or expenses from discontinued operations in the Consolidated Statements of Income.
Income Taxes: Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax basis of assets and liabilities, computed using enacted tax rates. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. There was no valuation allowance recognized at December 31, 2022 and December 31, 2021.
A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded.
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Employee 401(k) Plan: The Company has a 401(k) plan that covers all employees subject to certain age and service requirements. The Company contributes 3% of eligible employees’ salary each pay period as a safe harbor contribution. The Company may also match employee contributions each year at the discretion of the Board of Directors. Employee 401(k) expense is the amount of safe harbor and employee matching contributions to the 401(k) plan. The discontinuation of the nationwide residential lending division during 2022 triggered a partial plan termination and all affected employees were 100% vested in the Company’s contributions into the 401(k) plan.
Non-Qualified Stock Purchase Plan: Under the NSPP, all employees and Directors are eligible to participate in the plan. Employees may purchase available shares of common stock with post-tax dollars as of the grant date at a 10% discount to the price of shares offered under the DRIP, as determined by the Board of Directors, with limitations on deductions from employees’ income. Directors may purchase available shares of common stock with post-tax dollars as of the grant date at the price of shares offered under the DRIP, with no minimum deduction and a maximum deduction of the Directors’ board fees. NSPP compensation expense is recorded based on the 10% discount offered to employees and the number of shares purchased by employees.
Employee Stock Ownership Plan: The Company has an ESOP for eligible employees. The amount of profit-sharing contributions to the ESOP is approved by the Board of Directors, and the Company purchases shares of the Company’s common stock based on the amount of approved contributions. Profit-sharing expense is the amount of contributions to the ESOP. The discontinuation of the nationwide residential lending division during 2022 triggered a partial plan termination and all affected employees were 100% vested in the Company’s contributions into the ESOP.
Preferred Stock: The Company has issued cumulative nonconvertible Series A shares of preferred stock, on which it pays cash dividends at a rate of 9% (unless the Company has not redeemed the shares by the tenth anniversary of their issuance in 2019, in which event the rate is subject to be increased to 11%). The Company has also issued cumulative convertible Series B shares of preferred stock, on which it pays cash dividends at a rate of 8% (unless the Company has not redeemed the shares by the tenth anniversary of their issuance in 2020 and 2021, in which event the rate is subject to be increased to 9%). The Series B shares are convertible at a ratio of liquidation value to tangible book value at the option of the shareholder. All preferred stock has liquidation preference relative to the Company’s common stock.
Earnings per Common Share: Basic earnings per common share is net income less preferred stock dividends (i.e., net income available to common shareholders) divided by the weighted average number of common shares outstanding during the year. Diluted earnings per common share includes the dilutive effect of vested stock options that are considered in-the-money and the dilutive effect of the potential conversion of Series B preferred stock to common stock.
Loss Contingencies: Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there now are such matters that will have a material effect on the financial statements.
Restrictions on Cash: The Federal Reserve Board reduced reserve requirement ratios to 0% effective March 26, 2020. This action eliminated reserve requirements for all depository institutions. Cash was required to be pledged as collateral with a broker-dealer for trading mortgage banking derivatives. The balance of cash pledged for trading at December 31, 2022 and December 31, 2021 was $0 and $948.
Revenue Recognition: Revenue earned on interest-earning assets is recognized based on the effective yield of the financial instrument. Revenue recognized from contracts with customers, which is accounted for under ASC 606, “Revenue from Contracts with Customers”, is primarily included in the Company’s noninterest income. Interest income and certain other types of noninterest income are accounted for under other applicable accounting standards.
A description of the Company’s revenue streams accounted for under ASC 606 are as follows:
Service Charges on Deposit Accounts – The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees, which include but are not limited to services such as ATM use fees, stop payment charges, statement rendering, and ACH fees, are recognized at the time the transaction is executed as that is the point in time the Company fulfills the customer’s request. Maintenance fees, which relate primarily to monthly maintenance, are earned over the course of a month, representing the period over which the Company satisfies the performance obligation. Overdraft fees are recognized at the point in time that the overdraft occurs. Service charges on deposits are withdrawn from the customer’s account balance.
Debit Card Interchange Fees – The Company earns interchange fees from debit cardholder transactions through the MasterCard payment network. Interchange fees from cardholder transactions represent a percentage of the
| | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder.
Gains/Losses on Sales of OREO – The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed.
NOTE 2 – DISCONTINUED OPERATIONS
During the third quarter of 2022, the Company discontinued the Bank’s nationwide residential mortgage loan production operations. The decision was based on a number of strategic priorities and other factors, including the precipitous decline in mortgage volumes and the uncertain outlook for mortgage lending over future periods. As a result of these actions, the Company classified the operations of the residential mortgage lending division as discontinued under ASC 205-20. The Consolidated Balance Sheets, Consolidated Statements of Income, and Consolidated Statements of Cash Flows present discontinued operations for the current period and retrospectively for prior periods.
The following is a summary of the assets and liabilities of the discontinued operations of the residential mortgage lending division at December 31, 2022 and December 31, 2021:
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Assets | | | |
Loans held for sale, at fair value | $ | 449 | | | $ | 114,131 | |
Premises and equipment, net | — | | | 580 | |
Loan servicing rights | 201 | | | 212 | |
Mortgage banking derivative asset | — | | | 1,550 | |
Right-of-use operating lease asset | 559 | | | 1,280 | |
Accrued interest | 2 | | | 31 | |
Other assets | — | | | 597 | |
Total assets | $ | 1,211 | | | $ | 118,381 | |
Liabilities | | | |
Operating lease liability | $ | 1,189 | | | $ | 1,316 | |
Mortgage banking derivative liability | — | | | 189 | |
Other liabilities | 469 | | | 5,955 | |
Total liabilities | $ | 1,658 | | | $ | 7,460 | |
The following presents operating results of the discontinued operations of the residential mortgage lending division for the years ended December 31, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Interest income | | | | | $ | 2,747 | | | $ | 3,717 | |
| | | | | | | |
| | | | | | | |
Noninterest income | | | | | 31,442 | | | 95,604 | |
Total net revenue | | | | | 34,189 | | | 99,321 | |
Noninterest expense | | | | | 41,948 | | | 78,563 | |
Income (loss) from discontinued operations before income taxes | | | | | (7,759) | | | 20,758 | |
Income tax expense (benefit) | | | | | (1,932) | | | 5,169 | |
Net income (loss) from discontinued operations | | | | | $ | (5,827) | | | $ | 15,589 | |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
NOTE 3 – INVESTMENT SECURITIES
The amortized costs, gross unrealized gains and losses, and estimated fair values of investment securities available for sale and investment securities held to maturity at December 31, 2022 and December 31, 2021 are summarized as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
Investment securities available for sale: | | | | | | | |
Asset-backed securities | $ | 9,873 | | | $ | — | | | $ | (268) | | | $ | 9,605 | |
Mortgage-backed securities: | | | | | | | |
U.S. Government-sponsored enterprises | 4,133 | | | — | | | (693) | | | 3,440 | |
Collateralized mortgage obligations: | | | | | | | |
U.S. Government-sponsored enterprises | 22,031 | | | — | | | (3,811) | | | 18,220 | |
Corporate bonds | 11,337 | | | — | | | (253) | | | 11,084 | |
Total investment securities available for sale | $ | 47,374 | | | $ | — | | | $ | (5,025) | | | $ | 42,349 | |
| | | | | | | |
Investment securities held to maturity: | | | | | | | |
| | | | | | | |
Mortgage-backed securities: | | | | | | | |
U.S. Government-sponsored enterprises | $ | 2 | | | $ | — | | | $ | — | | | $ | 2 | |
| | | | | | | |
| | | | | | | |
Corporate bonds | 5,000 | | | — | | | (247) | | | 4,753 | |
Total investment securities held to maturity | $ | 5,002 | | | $ | — | | | $ | (247) | | | $ | 4,755 | |
| | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2021 | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
Investment securities available for sale: | | | | | | | |
Asset-backed securities | $ | 7,624 | | | $ | — | | | $ | (89) | | | $ | 7,535 | |
Mortgage-backed securities: | | | | | | | |
U.S. Government-sponsored enterprises | 4,470 | | | — | | | (76) | | | 4,394 | |
Collateralized mortgage obligations: | | | | | | | |
U.S. Government-sponsored enterprises | 19,370 | | | — | | | (406) | | | 18,964 | |
Total investment securities available for sale | $ | 31,464 | | | $ | — | | | $ | (571) | | | $ | 30,893 | |
| | | | | | | |
Investment securities held to maturity: | | | | | | | |
| | | | | | | |
Mortgage-backed securities: | | | | | | | |
U.S. Government-sponsored enterprises | $ | 2 | | | $ | — | | | $ | — | | | $ | 2 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Total investment securities held to maturity | $ | 2 | | | $ | — | | | $ | — | | | $ | 2 | |
The amortized cost and fair value of investment securities as of December 31, 2022 are shown in the table below by contractual maturity. Actual timing may differ from contractual maturities if borrowers have the right to call or prepay obligations with or without call or prepayment penalties. | | | | | | | | | | | | | | | | | | | | | | | |
| Available for Sale | | Held to Maturity |
| Amortized Cost | | Fair Value | | Amortized Cost | | Fair Value |
| | | | | | | |
One to five years | $ | 9,981 | | | $ | 9,773 | | $ | 4,000 | | | $ | 3,869 |
Five to ten years | 1,356 | | | 1,311 | | 1,000 | | | 884 |
Beyond ten years | 36,037 | | | 31,265 | | 2 | | | 2 |
Total | $ | 47,374 | | | $ | 42,349 | | $ | 5,002 | | | $ | 4,755 |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
During the second quarter of 2022, the Company transferred a $1,500 previously designated available for sale investment security to a held to maturity designation at estimated fair value. The reclassification was permitted as the Company has appropriately determined the ability and intent to hold the investment security until maturity or call. The investment security had no unrealized net gain or loss at the time of transfer since it was purchased near the end of the first quarter of 2022.
As of December 31, 2022, the Company's investment portfolio consisted of 22 securities, 21 of which were in an unrealized loss position. The unrealized losses for these securities resulted primarily from changes in interest rates since purchased. The Company expects full recovery of the carrying amount of these securities and does not intend to sell the securities in an unrealized loss position nor does it believe it will be required to sell securities in an unrealized loss position before the value is recovered. The Company does not consider these securities to be other-than-temporarily impaired at December 31, 2022.
The following table summarizes investment securities with unrealized losses at December 31, 2022 aggregated by security type and length of time in a continuous unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less than 12 Months | | 12 Months or Longer | | Total |
December 31, 2022 | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses |
Investment securities available for sale: | | | | | | | | | | | |
Asset-backed securities | $ | 2,156 | | | $ | (103) | | | $ | 7,449 | | | $ | (165) | | | $ | 9,605 | | | $ | (268) | |
Mortgage-backed securities: | | | | | | | | | | | |
U.S. Government-sponsored enterprises | — | | | — | | | 3,440 | | | (693) | | | 3,440 | | | (693) | |
Collateralized mortgage obligations: | | | | | | | | | | | |
U.S. Government-sponsored enterprises | 4,188 | | | (383) | | | 14,103 | | | (3,428) | | | 18,291 | | | (3,811) | |
Corporate Bonds | 11,085 | | | (253) | | | — | | | — | | | 11,085 | | | (253) | |
Total investment securities available for sale | $ | 17,429 | | | $ | (739) | | | $ | 24,992 | | | $ | (4,286) | | | $ | 42,421 | | | $ | (5,025) | |
| | | | | | | | | | | |
Investment securities held to maturity: | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Corporate Bonds | $ | 4,982 | | | $ | (247) | | | $ | — | | | $ | — | | | $ | 4,982 | | | $ | (247) | |
Total investment securities held to maturity | $ | 4,982 | | | $ | (247) | | | $ | — | | | $ | — | | | $ | 4,982 | | | $ | (247) | |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The following table summarizes investment securities with unrealized losses at December 31, 2021 aggregated by security type and length of time in a continuous unrealized loss position:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Less than 12 Months | | 12 Months or Longer | | Total |
December 31, 2021 | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses |
Investment securities available for sale: | | | | | | | | | | | |
Asset-backed securities | $ | 7,535 | | | $ | (89) | | | $ | — | | | $ | — | | | $ | 7,535 | | | $ | (89) | |
Mortgage-backed securities: | | | | | | | | | | | |
U.S. Government-sponsored enterprises | 4,394 | | | (76) | | | — | | | — | | | 4,394 | | | (76) | |
Collateralized mortgage obligations: | | | | | | | | | | | |
U.S. Government-sponsored enterprises | 18,964 | | | (406) | | | — | | | — | | | 18,964 | | | (406) | |
| | | | | | | | | | | |
Total investment securities available for sale | $ | 30,893 | | | $ | (571) | | | $ | — | | | $ | — | | | $ | 30,893 | | | $ | (571) | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
No investment securities were pledged as of December 31, 2022 or December 31, 2021, and there were no sales of investment securities during the year ended December 31, 2022 or during the year ended December 31, 2021.
NOTE 4 – LOANS
Loans held for investment, at amortized cost, at December 31, 2022 and December 31, 2021 were as follows:
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Real estate: | | | |
Residential | $ | 202,329 | | | $ | 87,235 | |
Commercial | 231,281 | | | 163,477 | |
Construction and land | 9,320 | | | 18,632 | |
Commercial and industrial | 194,643 | | | 217,155 | |
Commercial and industrial - PPP | 19,293 | | | 80,158 | |
Consumer and other | 37,288 | | | 3,581 | |
Loans held for investment, at amortized cost, gross | 694,154 | | | 570,238 | |
Deferred loan costs, net | 10,740 | | | 7,975 | |
Discount on SBA 7(a) loans sold(1) | (5,621) | | | (3,866) | |
Premium (discount) on loans purchased | 2,301 | | | (13) | |
Allowance for loan losses | (9,046) | | | (13,452) | |
Loans held for investment, at amortized cost | $ | 692,528 | | | $ | 560,882 | |
(1) The Company allocates the retained portion of loans sold based on relative fair value of the retained portion and the sold portion, which results in a discount on the retained portion.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
NOTE 5 - ALLOWANCE FOR LOAN LOSSES
The following schedule presents the activity in the allowance for loan losses by loan segment for the years ended December 31, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate - Residential | | Real Estate - Commercial | | Real Estate - Construction and Land | | Commercial and Industrial | | Consumer and other | | Unallocated | | Total |
Year Ended | | | | | | | | | | | | | |
December 31, 2022 | | | | | | | | | | | | | |
Beginning Balance | $ | 1,437 | | | $ | 2,349 | | | $ | 241 | | | $ | 9,202 | | | $ | 154 | | | $ | 69 | | | $ | 13,452 | |
Charge-offs | — | | | (42) | | | — | | | (3,632) | | | (669) | | | — | | | (4,343) | |
Recoveries | — | | | 80 | | | — | | | 503 | | | 54 | | | — | | | 637 | |
Provision | (706) | | | (1,431) | | | (213) | | | 109 | | | 1,551 | | | (10) | | | (700) | |
Ending Balance | $ | 731 | | | $ | 956 | | | $ | 28 | | | $ | 6,182 | | | $ | 1,090 | | | $ | 59 | | | $ | 9,046 | |
December 31, 2021 | | | | | | | | | | | | | |
Beginning Balance | $ | 2,088 | | | $ | 2,899 | | | $ | 310 | | | $ | 15,418 | | | $ | 252 | | | $ | 195 | | | $ | 21,162 | |
Charge-offs | — | | | (169) | | | — | | | (4,919) | | | (70) | | | — | | | (5,158) | |
Recoveries | — | | | 78 | | | — | | | 863 | | | 7 | | | — | | | 948 | |
Provision | (651) | | | (459) | | | (69) | | | (2,160) | | | (35) | | | (126) | | | (3,500) | |
Ending Balance | $ | 1,437 | | | $ | 2,349 | | | $ | 241 | | | $ | 9,202 | | | $ | 154 | | | $ | 69 | | | $ | 13,452 | |
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by loan segment and based on impairment method at December 31, 2022. The government guaranteed loan balances are included in the collectively evaluated for impairment balances.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate- Residential | | Real Estate- Commercial | | Real Estate - Construction and Land | | Commercial and Industrial | | Commercial and Industrial - PPP | | Consumer and Other | | Unallocated | | Total |
Allowance for loan losses: | | | | | | | | | | | | | | | |
Individually evaluated for impairment | $ | — | | | $ | 74 | | | $ | — | | | $ | 499 | | | $ | — | | | $ | — | | | $ | — | | | $ | 573 | |
Collectively evaluated for impairment | 731 | | | 882 | | | 28 | | | 5,683 | | | — | | | 1,090 | | | 59 | | | 8,473 | |
Total | $ | 731 | | | $ | 956 | | | $ | 28 | | | $ | 6,182 | | | $ | — | | | $ | 1,090 | | | $ | 59 | | | $ | 9,046 | |
Loans: | | | | | | | | | | | | | | | |
Individually evaluated for impairment | $ | — | | | $ | 1,563 | | | $ | — | | | $ | 1,854 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,417 | |
Collectively evaluated for impairment | 202,329 | | | 229,718 | | | 9,320 | | | 192,789 | | | 19,293 | | | 37,288 | | | — | | | 690,737 | |
Total | $ | 202,329 | | | $ | 231,281 | | | $ | 9,320 | | | $ | 194,643 | | | $ | 19,293 | | | $ | 37,288 | | | $ | — | | | $ | 694,154 | |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by loan segment and based on impairment method at December 31, 2021. The government guaranteed loan balances are included in the collectively evaluated for impairment balances.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Real Estate- Residential | | Real Estate- Commercial | | Real Estate - Construction and Land | | Commercial and Industrial | | Commercial and Industrial - PPP | | Consumer and Other | | Unallocated | | Total |
Allowance for loan losses: | | | | | | | | | | | | | | | |
Individually evaluated for impairment | $ | — | | | $ | 91 | | | $ | — | | | $ | 902 | | | $ | — | | | $ | — | | | $ | — | | | $ | 993 | |
Collectively evaluated for impairment | 1,437 | | | 2,258 | | | 241 | | | 8,300 | | | — | | | 154 | | | 69 | | | 12,459 | |
Total | $ | 1,437 | | | $ | 2,349 | | | $ | 241 | | | $ | 9,202 | | | $ | — | | | $ | 154 | | | $ | 69 | | | $ | 13,452 | |
Loans: | | | | | | | | | | | | | | | |
Individually evaluated for impairment | $ | 124 | | | $ | 2,900 | | | $ | — | | | $ | 902 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,926 | |
Collectively evaluated for impairment | 87,111 | | | 160,577 | | | 18,632 | | | 216,253 | | | 80,158 | | | 3,581 | | | — | | | 566,312 | |
Total | $ | 87,235 | | | $ | 163,477 | | | $ | 18,632 | | | $ | 217,155 | | | $ | 80,158 | | | $ | 3,581 | | | $ | — | | | $ | 570,238 | |
The following table presents information related to impaired loans by loan segment at and for the year ended December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unpaid Principal Balance | | Recorded Investment | | Allowance for Loan Losses Allocated | | Average Recorded Investment | | Interest Income Recognized | | Cash Basis Interest Recognized |
With no related allowance recorded: | | | | | | | | | | | |
Real estate - residential | $ | — | | | $ | — | | | $ | — | | | $ | 92 | | | $ | — | | | $ | — | |
Real estate - commercial | 1,489 | | | 1,489 | | | — | | | 1,642 | | | 15 | | | 15 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Subtotal | 1,489 | | | 1,489 | | | — | | | 1,734 | | | 15 | | | 15 | |
With an allowance recorded: | | | | | | | | | | | |
| | | | | | | | | | | |
Real estate - commercial | 74 | | | 74 | | | 74 | | | 61 | | | — | | | — | |
| | | | | | | | | | | |
Commercial and industrial | 1,854 | | | 1,854 | | | 499 | | | 1,726 | | | — | | | — | |
| | | | | | | | | | | |
Subtotal | 1,928 | | | 1,928 | | | 573 | | | 1,787 | | | — | | | — | |
Total | $ | 3,417 | | | $ | 3,417 | | | $ | 573 | | | $ | 3,521 | | | $ | 15 | | | $ | 15 | |
The following table presents information related to impaired loans by loan segment at and for the year ended December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Unpaid Principal Balance | | Recorded Investment | | Allowance for Loan Losses Allocated | | Average Recorded Investment | | Interest Income Recognized | | Cash Basis Interest Recognized |
With no related allowance recorded: | | | | | | | | | | | |
| | | | | | | | | | | |
Real estate - commercial | $ | 2,763 | | | $ | 2,763 | | | $ | — | | | $ | 2,353 | | | $ | 8 | | | $ | 8 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Subtotal | 2,887 | | | 2,887 | | | — | | | 2,384 | | | 8 | | | 8 | |
With an allowance recorded: | | | | | | | | | | | |
| | | | | | | | | | | |
Real estate - commercial | 137 | | | 137 | | | 91 | | | 360 | | | — | | | — | |
| | | | | | | | | | | |
Commercial and industrial | 902 | | | 902 | | | 902 | | | 874 | | | — | | | — | |
| | | | | | | | | | | |
Subtotal | 1,039 | | | 1,039 | | | 993 | | | 1,234 | | | — | | | — | |
Total | $ | 3,926 | | | $ | 3,926 | | | $ | 993 | | | $ | 3,618 | | | $ | 8 | | | $ | 8 | |
For purposes of the impaired loans by loan segment tables above, the unpaid principal balance and recorded investment do not include the government guaranteed balance. The government guaranteed balances of impaired loans at December 31, 2022 and December 31, 2021 were $6,797 and $6,197, respectively.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Nonaccrual loans and loans past due over 89 days still on accrual include both smaller balance homogenous loans that are collectively evaluated for impairment and individually classified impaired loans. The unguaranteed portions of government guaranteed loans that are under $100 are reserved in full. Impaired loans include commercial loans that are individually evaluated for impairment and deemed impaired as well as TDR for all loan portfolio segments. The sum of nonaccrual loans and loans past due over 89 days still on accrual will differ from the total impaired loan amount.
The following table presents the recorded investment in nonaccrual and loans past due over 89 days still on accrual by loan segment at December 31, 2022 and December 31, 2021. In the following table, the recorded investment does not include the government guaranteed balance.
| | | | | | | | | | | | | | | | | | | | | | | |
| Nonaccrual | | Loans Past Due Over 89 Days Still Accruing |
| December 31, 2022 | | December 31, 2021 | | December 31, 2022 | | December 31, 2021 |
Real estate - residential | $ | — | | | $ | 124 | | | $ | — | | | $ | 126 | |
Real estate - commercial | 1,563 | | | 2,815 | | | — | | | — | |
Commercial and industrial | 1,854 | | | 902 | | | — | | | — | |
Consumer and other | — | | | — | | | 254 | | | — | |
Total | $ | 3,417 | | | $ | 3,841 | | | $ | 254 | | | $ | 126 | |
The following table presents the aging of the recorded investment in past due loans at December 31, 2022 by loan segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 30-89 Days Past Due | | Greater Than 89 Days Past Due | | Total Past Due | | Loans Not Past Due (1) | | Total Loans |
Real estate - residential | $ | 719 | | | $ | — | | | $ | 719 | | | $ | 201,610 | | | $ | 202,329 | |
Real estate - commercial | 586 | | | 639 | | | 1,225 | | | 230,056 | | | 231,281 | |
Real estate - construction and land | — | | | — | | | — | | | 9,320 | | | 9,320 | |
Commercial and industrial | 2,157 | | | 1,760 | | | 3,917 | | | 190,726 | | | 194,643 | |
Commercial and industrial - PPP | — | | | — | | | — | | | 19,293 | | | 19,293 | |
Consumer and other | 669 | | | 254 | | | 923 | | | 36,365 | | | 37,288 | |
Total | $ | 4,131 | | | $ | 2,653 | | | $ | 6,784 | | | $ | 687,370 | | | $ | 694,154 | |
(1) $1,904 of balances 30-89 days past due and $4,288 of balances greater than 89 days past due are reported as Loans Not Past Due as a result of the government guarantee. Of those loans, $3,675 of commercial and industrial PPP loans were delinquent as of December 31, 2022. |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The following table presents the aging of the recorded investment in past due loans at December 31, 2021 by loan segment:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 30-89 Days Past Due | | Greater Than 89 Days Past Due | | Total Past Due | | Loans Not Past Due (1) | | Total Loans |
Real estate - residential | $ | 57 | | | $ | 250 | | | $ | 307 | | | $ | 86,928 | | | $ | 87,235 | |
Real estate - commercial | 192 | | | 1,778 | | | 1,970 | | | 161,507 | | | 163,477 | |
Real estate - construction and land | — | | | — | | | — | | | 18,632 | | | 18,632 | |
Commercial and industrial | 991 | | | 424 | | | 1,415 | | | 215,740 | | | 217,155 | |
Commercial and industrial - PPP | — | | | — | | | — | | | 80,158 | | | 80,158 | |
Consumer and other | — | | | — | | | — | | | 3,581 | | | 3,581 | |
Total | $ | 1,240 | | | $ | 2,452 | | | $ | 3,692 | | | $ | 566,546 | | | $ | 570,238 | |
(1) $10,360 of balances 30-89 days past due and $2,807 of balances greater than 89 days past due are reported as Loans Not Past Due as a result of the government guarantee, and $11,089 of commercial and industrial PPP loans were primarily due to delinquencies from borrowers with only a PPP loan and no other Bank product. These borrowers were non-responsive to requests for forgiveness applications and payments, and applications were subsequently submitted to the SBA for their 100% guarantee purchase from the Bank. |
Credit Quality IndicatorsInternal risk-rating grades are assigned to loans by lending, credit administration or loan review personnel, based on an analysis of the financial and collateral strength and other credit attributes underlying each loan. Management analyzes the resulting ratings, as well as other statistics and factors such as delinquency, to track the migration performance of the portfolio balances. This analysis is performed at least annually. The Bank uses the following definitions for its risk ratings:
Pass – Loans properly approved, documented, collateralized, and performing which do not reflect an abnormal credit risk.
Special Mention – These credits constitute an undue and unwarranted credit risk, but not to a point of justifying a classification of “Substandard”. They have weaknesses that, if not checked or corrected, weaken the asset or inadequately protect the Bank.
Substandard – These loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
Doubtful – These loans have all the weaknesses inherent in those classified as Substandard with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable.
The table below sets forth credit exposure for the loan portfolio disaggregated by loan segment based on internally assigned risk ratings at December 31, 2022:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | Special Mention | | Substandard | | Doubtful | | Total Loans |
Real estate - residential | $ | 202,275 | | | $ | — | | | $ | 54 | | | $ | — | | | $ | 202,329 | |
Real estate - commercial | 227,367 | | | 2,351 | | | 1,563 | | | — | | | 231,281 | |
Real estate - construction and land | 9,320 | | | — | | | — | | | — | | | 9,320 | |
Commercial and industrial | 192,226 | | | 100 | | | 2,317 | | | — | | | 194,643 | |
Commercial and industrial - PPP | 19,293 | | | — | | | — | | | — | | | 19,293 | |
Consumer and other | 37,288 | | | — | | | — | | | — | | | 37,288 | |
Loans held for investment, at amortized cost | $ | 687,769 | | | $ | 2,451 | | | $ | 3,934 | | | $ | — | | | $ | 694,154 | |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The table below sets forth credit exposure for the loan portfolio disaggregated by loan segment based on internally assigned risk ratings at December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pass | | Special Mention | | Substandard | | Doubtful | | Total Loans |
Real estate - residential | $ | 87,233 | | | $ | — | | | $ | 2 | | | $ | — | | | $ | 87,235 | |
Real estate - commercial | 160,492 | | | 170 | | | 2,815 | | | — | | | 163,477 | |
Real estate - construction and land | 18,632 | | | — | | | — | | | — | | | 18,632 | |
Commercial and industrial | 212,544 | | | 1,850 | | | 2,761 | | | — | | | 217,155 | |
Commercial and industrial - PPP | 80,158 | | | — | | | — | | | — | | | 80,158 | |
Consumer and other | 3,581 | | | — | | | — | | | — | | | 3,581 | |
Loans held for investment, at amortized cost | $ | 562,640 | | | $ | 2,020 | | | $ | 5,578 | | | $ | — | | | $ | 570,238 | |
Troubled Debt Restructurings
The following table presents loans classified as TDR at December 31, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
| Accruing | | Nonaccruing | | Accruing | | Nonaccruing |
Real estate - commercial | $ | — | | | $ | — | | | $ | 85 | | | $ | 1,116 | |
Commercial and industrial | — | | | — | | | — | | | — | |
Total TDRs | $ | — | | | $ | — | | | $ | 85 | | | $ | 1,116 | |
The Company had not committed to lend any additional amounts to the loans classified as TDR at December 31, 2021. The Company estimated $38 of impaired loan loss reserves for these loans at December 31, 2021. There were no loans which were modified in the previous twelve months that defaulted during the year ended December 31, 2022.
There were no new loans classified as TDR during the year ended December 31, 2022.
The CARES Act, signed into law on March 27, 2020, permitted financial institutions to suspend requirements under GAAP for loan modifications to borrowers affected by the COVID-19 pandemic that would otherwise be characterized as TDR and permitted any determination related thereto if (i) the loan modification was made between March 1, 2020 and the earlier of December 31, 2020 or 60 days after the end of the coronavirus emergency declaration and (ii) the applicable loan was not more than 30 days past due as of December 31, 2019. The CAA, signed into law on December 27, 2020, extended the applicable period to include modifications to loans held by financial institutions executed between March 1, 2020 and the earlier of (i) January 1, 2022 or (ii) 60 days after the date of the termination of the COVID-19 pandemic national emergency. In addition, federal bank regulatory authorities have issued guidance to encourage financial institutions to make loan modifications for borrowers affected by COVID-19 pandemic and have assured financial institutions that they will neither receive supervisory criticism for such prudent loan modifications, nor be required by examiners to automatically categorize COVID-19-pandemic related loan modifications as TDR. The Company is applying this guidance to qualifying loan modifications.
There were no loan modifications related to the COVID-19 pandemic remaining at December 31, 2022. Loan modifications related to the COVID-19 pandemic at December 31, 2021 are presented in the table below:
| | | | | | | | | | | |
| December 31, 2021 |
| Number of Loans | | Outstanding Recorded Investment |
Real estate - residential | 1 | | | $ | 258 | |
| | | |
| | | |
Commercial and industrial | 23 | | | 1,113 | |
Total loan modifications related to COVID-19 pandemic | 24 | | | $ | 1,371 | |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
NOTE 6 – FAIR VALUE
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access at the measurement date.
Level 2 – Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.
Level 3 – Significant unobservable inputs that reflect a Company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The following is a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.
Investment Securities Available for Sale: The fair values of investment securities available for sale are determined by matrix pricing, which is a mathematical technique used to value debt securities without relying exclusively on quoted prices for the specific investment securities, but rather by relying on the investment securities’ relationship to other benchmark quoted investment securities (Level 2). Management obtains the fair values of investment securities available for sale on a monthly basis from a third party pricing service.
Residential Loans Held for Sale: The Company has elected to account for residential loans held for sale at fair value. The fair value of loans held for sale is determined using either actual quoted prices for the assets (Level 1) whenever possible or quoted prices for similar assets, adjusted for specific attributes of that loan (Level 2). The fair value gain (loss) on loans held for sale is included in discontinued operations in the Consolidated Statements of Income.
SBA Loans Held for Investment, at Fair Value: The Company has elected to account for certain SBA loans held for investment at fair value. Fair value is calculated based on the present value of estimated future payments (Level 3). The valuation model uses interest rate, prepayment speed, and default rate assumptions that market participants would use in estimating future payments. Whenever available, the present value is validated against available market data.
Mortgage Banking Derivatives: Mortgage banking derivatives used in the ordinary course of business primarily consist of mandatory forward sales contracts, best efforts forward sales contracts, and interest rate lock commitments. The fair value of mandatory forward sales contracts is measured using quoted market prices (Level 1), or in some cases when quoted market prices are not available, the pricing is derived from market observable inputs that can generally be verified and do not typically involve significant judgment by the Company (Level 2). Interest rate lock commitments involve pricing derived from market observable inputs that are adjusted based on pull-through rates (anticipated loan funding probability). Pull-through rates are an unobservable input which are the Company’s estimate of the percentage of interest rate lock commitments expected to result in closed loans (Level 3). The fair value of best efforts forward sales contracts is measured using market observable inputs that are adjusted using unobservable inputs including duration, spread, and pull-through rates (Level 3).
Impaired Loans: A loan is considered to be impaired when it is probable the Bank will be unable to collect all principal and interest payments due in accordance with the contractual terms of the loan agreement. In most cases, the Bank measures fair value based on the value of the collateral securing the loan. Collateral may be in the form of real estate and/or business or personal assets, including but not limited to equipment, inventory, and accounts receivable. The fair value of real estate collateral is determined based on third party appraisals by qualified licensed appraisers as well as internal estimates. The fair value of other business or personal assets is generally based on amounts reported on the financial statements of the customer or customer’s business. Appraised and reported values may be adjusted based on management’s historical knowledge, changes in market conditions from the time of valuation and management’s knowledge of the customer and the customer’s business. Since not all valuation inputs are observable, these nonrecurring fair value determinations are classified as Level 3. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same factors previously identified.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
SBA Loan Servicing Rights: The fair value of SBA servicing rights is based on a valuation model that calculates the present value of estimated net servicing income. The valuation model incorporates assumptions that market participants would use in estimating future net servicing income. There were no SBA loan servicing rights carried at fair value at December 31, 2022 and December 31, 2021. On a quarterly basis, SBA loan servicing rights are evaluated for impairment based upon the fair value of the rights as compared to the carrying amount. If the carrying amount exceeds fair value, impairment is recorded so that the servicing asset is carried at fair value.
Assets measured at fair value on a recurring basis at December 31, 2022 are summarized below. There were no liabilities carried at fair value on a recurring basis at December 31, 2022.
| | | | | | | | | | | | | | | | | | | | | | | |
| Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total |
Financial assets | | | | | | | |
Investment securities available for sale | $ | — | | | $ | 42,349 | | | $ | — | | | $ | 42,349 | |
Residential loans held for sale (1) | 449 | | | — | | | — | | | 449 | |
SBA loans held for investment, at fair value | — | | | — | | | 27,078 | | | 27,078 | |
| | | | | | | |
| | | | | | | |
Best efforts forward sales contracts (1) | — | | | — | | | — | | | — | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
(1) Classified as assets from discontinued operations and liabilities from discontinued operations on the consolidated balance sheet.
Assets and liabilities measured at fair value on a recurring basis at December 31, 2021 are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | |
| Quoted Prices in Active Markets for Identical Assets (Level 1) | | Significant Other Observable Inputs (Level 2) | | Significant Unobservable Inputs (Level 3) | | Total |
Financial assets | | | | | | | |
Investment securities available for sale | $ | — | | | $ | 30,893 | | | $ | — | | | $ | 30,893 | |
Residential loans held for sale (1) | 43,837 | | | 70,294 | | | — | | | 114,131 | |
SBA loans held for investment, at fair value | — | | | — | | | 9,614 | | | 9,614 | |
Interest rate lock commitments (1) | — | | | — | | | 1,435 | | | 1,435 | |
Mandatory forward sales contracts (1) | 88 | | | — | | | — | | | 88 | |
Best efforts forward sales contracts (1) | — | | | — | | | 27 | | | 27 | |
Financial liabilities | | | | | | | |
Interest rate lock commitments (1) | $ | — | | | $ | — | | | $ | 23 | | | $ | 23 | |
Mandatory forward sales contracts (1) | 166 | | | — | | | — | | | 166 | |
(1) Classified as assets from discontinued operations and liabilities from discontinued operations on the consolidated balance sheet.
There were no transfers between levels for assets and liabilities recorded at fair value on a recurring basis during the reported periods.
Financial Instruments Recorded Using Fair Value Option
The Company has elected the fair value option for residential loans held for sale. These loans are intended for sale and are classified as assets from discontinued operations on the consolidated balance sheet. The Company believes that the fair value is the best indicator of the resolution of these loans. Interest income from discontinued operations is recorded based on the contractual term of the loan and in accordance with the Company’s policy on loans held for investment. None of these loans were 90 days or more past due or on nonaccrual at December 31, 2022 or December 31, 2021.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The aggregate fair value, contractual balance, and gain at December 31, 2022 and December 31, 2021 for residential loans held for sale from discontinued operations were as follows:
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Aggregate fair value | $ | 449 | | | $ | 114,131 | |
Contractual balance | 434 | | | 110,335 | |
Gain | $ | 15 | | | $ | 3,796 | |
The total amount of interest income from discontinued operations and losses from changes in fair value included in earnings for the years ended December 31, 2022 and December 31, 2021 for residential loans held for sale from discontinued operations were as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 |
Interest income | $ | 2,747 | | | $ | 3,717 | |
Change in fair value | (3,781) | | | (4,934) | |
Total loss | $ | (1,034) | | | $ | (1,217) | |
The Company also elected the fair value option for certain of its non-PPP SBA loans as the Company believed that fair value was the best indicator of the resolution of those loans at that time. Depending on market conditions and liquidity needs of the Company, management determines whether it is advantageous to hold or sell SBA loans on a loan-by-loan basis. The portion of these loans guaranteed by the SBA are generally readily marketable in the secondary market and the portion of the loans that are not guaranteed may be sold periodically to other third party financial institutions. Interest income on these loans is recorded based on the contractual term of the loan and in accordance with the Company’s policy on other loans held for investment.
The aggregate fair value, contractual balance, and gain at December 31, 2022 and December 31, 2021 for SBA loans held for investment, at fair value, were as follows:
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Aggregate fair value | $ | 27,078 | | | $ | 9,614 | |
Contractual balance | 26,201 | | | 9,430 | |
Gain | $ | 877 | | | $ | 184 | |
The total amount of gains and losses from changes in fair value and interest income included in earnings for the years ended December 31, 2022 and December 31, 2021 for SBA loans held for investment, at fair value, were as follows:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 |
Interest income | $ | 1,611 | | | $ | 559 | |
Change in fair value | 4,756 | | | 184 | |
Total gain | $ | 6,367 | | | $ | 743 | |
Changes in fair value for SBA loans held for investment, at fair value, were included in SBA loan fair value gain on the Consolidated Statements of Income.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
The table below presents a reconciliation of SBA loans held for investment, at fair value, which were valued on a recurring basis and used significant unobservable inputs (Level 3) for the years ended December 31, 2022 and December 31, 2021:
| | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 |
Balance of SBA loans held for investment at fair value, beginning of period | $ | 9,614 | | | $ | 9,264 | |
New SBA originations at fair value | 66,060 | | | — | |
Loans sold | (49,716) | | | — | |
Principal payments | (3,587) | | | (1,227) | |
Charge-offs | (49) | | | (8) | |
Repurchase of guaranteed balances previously participated | — | | | 1,401 | |
Total gains during the period | 4,756 | | | 184 | |
Balance of SBA loans held for investment at fair value, end of period | $ | 27,078 | | | $ | 9,614 | |
The Company’s valuation of SBA loans held for investment, at fair value, was supported by an analysis prepared by an independent third party and approved by management. The approach to determine fair value involved several steps: 1) identifying each loan’s unique characteristics, including balance, payment type, term, coupon, age, and principal and interest payment; 2) projecting these loan level characteristics for the life of each loan; and 3) performing discounted cash flow modeling.
The following table provides information about the valuation techniques and unobservable inputs used in the valuation of SBA loans held for investment, at fair value, interest rate lock commitments, and best efforts forward sales contracts falling within Level 3 of the fair value hierarchy at December 31, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | Valuation Technique | | Unobservable Inputs | | Range (Weighted Average) |
December 31, 2022 | | | | | | | |
SBA loans held for | $ | 27,078 | | | Discounted | | Discount rate | | 5.50%-10.00% (8.00%) |
investment, at fair value | | | cash flow | | Conditional prepayment rate | | 8.66%-10.15% (8.95%) |
| | | | | | | |
Best efforts forward sales contracts (1) | — | | | Quoted market prices | | Pull-through expectations | | 100.00% |
December 31, 2021 | | | | | | | |
SBA loans held for | $ | 9,614 | | | Discounted | | Discount rate | | 3.22%-6.72% (4.22%) |
investment, at fair value | | | cash flow | | Conditional prepayment rate | | 10.56%-10.56% (10.56%) |
Interest rate lock commitments (1) | 1,412 | | | Quoted market prices | | Pull-through expectations | | 24.00%-100.00% (84.40%) |
Best efforts forward sales contracts (1) | 27 | | | Quoted market prices | | Pull-through expectations | | 24.00%-80.00% (65.79%) |
(1) Classified as assets from discontinued operations and liabilities from discontinued operations on the consolidated balance sheet.
The significant unobservable inputs impacting the fair value measurement of SBA loans held for investment, at fair value, include discount rates and conditional prepayment rates. Increases in discount rates or prepayment rates would result in a lower fair value measurement. Although the prepayment rate and discount rate are not directly interrelated, they generally move in opposite directions. The discount rates and conditional prepayment rates were weighted by the relative principal balance outstanding of these loans.
The significant unobservable inputs impacting the fair value measurement of interest rate lock commitments and best efforts sales contracts include pull-through rates. An increase in the pull-through rate utilized in the fair value measurement of the interest rate lock commitments and best efforts forward sale contracts will result in positive fair value adjustments (and an increase in the fair value measurement). Conversely, a decrease in the pull-through rate will result in a negative fair value adjustment (and a decrease in the fair value measurement).
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Assets measured at fair value on a nonrecurring basis at December 31, 2022 are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | Valuation Technique(s) | | Significant Unobservable Input(s) | | Discount % Amount |
Impaired loans | $ | 1,355 | | | Discounted appraisals, estimated net realizable value of collateral | | Collateral discounts | | 10% |
Assets measured at fair value on a nonrecurring basis at December 31, 2021 are summarized below:
| | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value | | Valuation Technique(s) | | Significant Unobservable Input(s) | | Discount % Amount |
Impaired loans | $ | 1,614 | | | Discounted appraisals, estimated net realizable value of collateral | | Collateral discounts | | 10% |
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Fair Value of Financial Instruments
The carrying values and estimated fair values of financial instruments not carried at fair value, at December 31, 2022 and December 31, 2021 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | December 31, 2022 | | December 31, 2021 |
| Level | | Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
Assets: | | | | | | | | | |
Cash and cash equivalents | 1 | | $ | 66,046 | | | $ | 66,046 | | | $ | 109,727 | | | $ | 109,727 | |
Time deposits in banks | 2 | | 4,881 | | | 4,714 | | | 2,381 | | | 2,437 | |
Investment securities held to maturity | 2 | | 5,002 | | | 4,755 | | | 2 | | | 2 | |
Nonmarketable equity securities, at cost | 2 | | 5,537 | | | 5,537 | | | 2,827 | | | 2,827 | |
Government guaranteed loans held for sale | 2 | | — | | | — | | | 1,460 | | | 1,460 | |
Loans held for investment, at amortized cost | 3 | | 692,528 | | | 687,365 | | | 560,882 | | | 569,394 | |
Accrued interest receivable (1) | 3 | | 4,454 | | | 4,454 | | | 3,564 | | | 3,564 | |
SBA loan servicing rights | 3 | | 10,906 | | | 13,051 | | | 6,407 | | | 8,050 | |
Mortgage loan servicing rights(2) | 3 | | 201 | | | 201 | | | 212 | | | 212 | |
Liabilities: | | | | | | | | | |
Noninterest-bearing deposits | 2 | | $ | 93,235 | | | $ | 93,235 | | | $ | 83,638 | | | $ | 83,638 | |
Interest-bearing transaction accounts | 2 | | 202,656 | | | 202,656 | | | 163,495 | | | 163,495 | |
Savings and money market deposits | 2 | | 363,053 | | | 363,053 | | | 423,864 | | | 423,864 | |
Time deposits | 2 | | 136,126 | | | 134,564 | | | 50,688 | | | 51,049 | |
FHLB and FRB borrowings | 2 | | 25,000 | | | 25,000 | | | — | | | — | |
Subordinated debentures | 2 | | 5,992 | | | 5,270 | | | 5,985 | | | 6,175 | |
Notes payable | 2 | | 2,844 | | | 2,843 | | | 3,299 | | | 3,350 | |
PPP Liquidity Facility | 2 | | — | | | — | | | 69,654 | | | 69,654 | |
Accrued interest payable | 2 | | 704 | | | 704 | | | 326 | | | 326 | |
(1) Includes balances of $2 and $31 classified as assets from discontinued operations on the consolidated balance sheet as of December 31, 2022 and December 31, 2021, respectively.
(2) Classified as assets from discontinued operations on the consolidated balance sheet.
NOTE 7 – SBA LOAN SERVICING ACTIVITIES
At December 31, 2022 and December 31, 2021, the principal balance of SBA loans, excluding PPP loans, retained by the Company was $300,219 and $300,415, respectively, of which $139,587 and $171,548 represented the guaranteed portion of the loans. Loans serviced for others are not included in the accompanying Consolidated Balance Sheets. The unpaid principal balances of SBA loans serviced for others requiring recognition of a servicing asset were $660,600 and $459,670 at December 31, 2022 and December 31, 2021, respectively.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Activity for SBA loan servicing rights for the years ended December 31, 2022 and December 31, 2021 follows:
| | | | | | | | | | | | | | | |
| | | Year Ended |
| | | | | December 31, 2022 | | December 31, 2021 |
Beginning of period | | | | | $ | 6,407 | | | $ | 8,160 | |
Additions | | | | | 7,757 | | | 1,229 | |
Amortization | | | | | (3,258) | | | (2,982) | |
End of period | | | | | $ | 10,906 | | | $ | 6,407 | |
The fair value of SBA loan servicing rights was $13,051 and $8,050 at December 31, 2022 and December 31, 2021, respectively. Fair value was determined using a weighted average discount rate of 14.88% and a weighted average prepayment speed of 9.93% at December 31, 2022. Fair value was determined using a weighted average discount rate of 12.13% and a weighted average prepayment speed of 10.37% at December 31, 2021. The SBA loan servicing rights are amortized over the life of a loan on a loan-by-loan basis.
The following table presents the components of net gain on sale of SBA loans, excluding sale of PPP loans, for the years ended December 31, 2022 and December 31, 2021:
| | | | | | | | | | | | | | | |
| | | Year Ended |
| | | | | December 31, 2022 | | December 31, 2021 |
Gain on sale of guaranteed SBA loans | | | | | $ | 14,512 | | | $ | 3,435 | |
Loss on sale of unguaranteed SBA loans | | | | | (411) | | | (406) | |
Costs recognized on sale of SBA loans | | | | | (138) | | | (51) | |
Fair value of servicing rights created | | | | | 7,757 | | | 1,229 | |
Gain on sale of SBA loans, net | | | | | $ | 21,720 | | | $ | 4,207 | |
NOTE 8 - PREMISES AND EQUIPMENT
Premises and equipment at December 31, 2022 and December 31, 2021 were as follows:
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Land and improvements | $ | 4,488 | | | $ | 4,194 | |
Building and improvements | 13,131 | | | 9,590 | |
Leasehold improvements | 2,833 | | | 2,433 | |
Furniture, fixtures, and equipment | 6,520 | | | 7,034 | |
Fixed assets in process | 14,716 | | | 12,247 | |
Total premises and equipment | 41,688 | | | 35,498 | |
Accumulated depreciation and amortization | (6,248) | | | (5,827) | |
Net premises and equipment (1) | $ | 35,440 | | | $ | 29,671 | |
(1) Includes premises and equipment of $580 classified as assets from discontinued operations as of December 31, 2021. There were no assets classified as assets from discontinued operations as of December 31, 2022.
Depreciation and amortization expense including expense from discontinued operations was $1,980 and $1,741 for the years ended December 31, 2022 and December 31, 2021, respectively.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
NOTE 9 – LEASES
For the years ended December 31, 2022 and December 31, 2021, the components of total lease cost and supplemental information related to operating leases were as follows:
| | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Operating lease cost | | | | | $ | 1,497 | | | $ | 1,456 | |
Short-term lease cost | | | | | 419 | | | 694 | |
Total lease cost, net (1) | | | | | $ | 1,916 | | | $ | 2,150 | |
(1) Includes lease costs reported as discontinued operations of $893 and $1,440 for the years ended December 31, 2022 and December 31, 2021, respectively.
| | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Cash flows related to operating lease liabilities | | | | | $ | 1,546 | | | $ | 1,440 | |
Right-of-use assets obtained in exchange for new operating lease liabilities | | | | | 627 | | | 543 | |
At December 31, 2022, the weighted average discount rate of operating leases was 2.27% and the weighted average remaining life of operating leases was 3.83 years.
The future minimum lease payments for operating leases, subsequent to December 31, 2022, as recorded on the balance sheet, are summarized as follows:
| | | | | |
2023 | $ | 1,450 | |
2024 | 1,238 | |
2025 | 1,029 | |
2026 | 832 | |
2027 | 413 | |
Thereafter | — | |
Total undiscounted lease payments | $ | 4,962 | |
Less: imputed interest | (235) | |
Net lease liabilities | $ | 4,727 | |
Impairment of ROU Assets
ROU assets from operating leases are subject to the impairment guidance in ASC 360, Property, Plant, and Equipment, and are reviewed for impairment when indicators of impairment are present. ASC 360 requires three steps to identify, recognize and measure impairment. If indicators of impairment are present (Step 1), the Company performs a recoverability test (Step 2) comparing the sum of the estimated undiscounted cash flows attributable to the ROU asset in question to the carrying amount. The Company estimates the fair value of the ROU asset and recognizes an impairment loss when the carrying amount exceeds the estimated fair value (Step 3).
During 2022, the Company closed leased mortgage lending offices as part of its discontinuance of the nationwide residential lending operation. The mortgage lending offices were evaluated as outlined above to determine whether the operating leases were impaired. As part of the recoverability test, the Company elected to exclude operating lease liabilities from the carrying amount of the asset group. The undiscounted future cash flows used in the recoverability test were based on assumptions made by the Company rather than market participant assumptions. Since an election was made to exclude operating lease liabilities from the asset or asset group, all future cash lease payments for the lease were also excluded. In addition, the Company elected to exclude operating lease liabilities from the estimated fair value, consistent with the recoverability test. When determining the fair value of the ROU asset, the Company estimated what market participants would pay to lease the assets assuming the highest and best use in the assets’ current forms.
Table of Contents | | |
BAYFIRST FINANCIAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Dollars in thousands, except per share data) |
Based on the analysis, the Company concluded that the ROU assets for these offices were impaired and had a remaining ROU carrying value of $559 as of December 31, 2022. The analyses resulted in the recognition of $845 impairment for the year ended December 31, 2022. The impairment was recognized in income (loss) from discontinued operations on the Consolidated Statements of Income.
NOTE 10 – OTHER BORROWINGS
At December 31, 2022, the Company had a short-term FRB borrowing of $25,000 at 4.50% and no borrowings from the FHLB. There were no borrowings from the FHLB or FRB at December 31, 2021.
The Bank is a member of the FHLB of Atlanta, which provides short- and long-term funding collateralized by mortgage-related assets to its members. FHLB short-term borrowings bear interest at variable rates set by the FHLB. Any advances that the bank were to obtain would be secured by a blanket lien on $210,782 of real estate-related loans as of December 31, 2022. Based on this collateral and the Company's holdings of FHLB stock, the Company was eligible to borrow up to
$128,585 from the FHLB at December 31, 2022.
In addition, the Bank has a secured line of credit with the Federal Reserve Bank of Atlanta which was secured by $62,481 of commercial loans as of December 31, 2022. FRB short-term borrowings bear interest at variable rates based on the Federal Open Market Committee's target range for the federal funds rate. Based on this collateral, the Company was eligible to borrow up to an additional $16,950 from the FRB at December 31, 2022.
In June 2021, the Company issued $6,000 of Subordinated Debentures (the “Debentures”) that mature June 30, 2031 and are redeemable after 5 years. The Debentures carry interest at a fixed rate of 4.50% per annum for the initial 5 years of term and carry interest at a floating rate for the final 5 years of term. Under the debt agreements, the floating rates are based on a SOFR benchmark plus 3.78% per annum. These Debentures were issued to redeem a $6,000 Subordinated Debenture which was issued in December 2018 and carried interest at a rate of 6.875% per annum. The balance of Subordinated Debentures outstanding at the Company, net of offering costs, amounted to $5,992 and $5,985 at December 31, 2022 and December 31, 2021, respectively.
In March 2020, the Company renegotiated the terms of its outstanding senior debt and combined its line of credit and term note into one amortizing note with quarterly principal and interest payments with interest at Prime (6.25% at December 31, 2022). The note matures on March 10, 2029 and the balance of the note was $2,844 and $3,299 at December 31, 2022 and December 31, 2021, respectively. The note is secured by 100% of the stock of the Company and requires the Company to comply with certain loan covenants during the term of the note. As of December 31, 2022, the Company was in compliance with all financial debt covenants.
In April 2020, the Company entered into the Federal Reserve Bank’s PPPLF. Under the PPPLF, advances were secured by pledges of loans to small businesses originated by the Company under the PPP. The PPPLF accrued interest at 0.35% per annum and matured at various dates equal to the maturity date of the PPPLF collateral pledged to secure the advance, and accelerated on and to the extent of any PPP loan forgiveness reimbursement by the SBA for any PPPLF collateral or the date of purchase by the SBA from the borrower of any PPPLF collateral. On the maturity date of each advance, the Company repaid the advance plus accrued interest. The balance outstanding on this facility was $69,654 at December 31, 2021. In the first quarter of 2022, the Company repaid the remaining balance of the advance.