Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Freedom Financial Holdings Announces Earnings for Second Quarter of 2023

FDVA

FAIRFAX, Va., July 28, 2023 /PRNewswire/ -- – Freedom Financial Holdings (OTCQX: FDVA), (the "Company" or "Freedom"), the holding company for The Freedom Bank of Virginia (the "Bank") today announced net income of $1,770,075, or $0.27 per diluted share, for the three months ended June 30, 2023. This compares to net income of $1,236,635 or $0.17 per diluted share, for the linked quarter and net income of $2,227,385 or $0.30 per diluted share for the three months ended June 30, 2022. Net income for the six months ended June 30, 2023, was $3,006,710 or $0.41 per diluted share, compared to $5,011,682 or $0.68 per diluted share for the three months, ended June 30, 2022.

Freedom Financial Logo (PRNewsfoto/Freedom Financial Holdings)

Joseph J. Thomas, President, and CEO, commented, "We are encouraged by improvements in the Company's second quarter performance with pre-tax income increasing by 83.97% compared to the first quarter of 2023. We achieved continued growth of our balance sheet with steady annualized growth of loans held for investment of 11.24% and total deposits of 12.92% in the second quarter of 2023. The low loan to deposit ratio of 80.45% and the high total capital ratio of 14.31% have enabled us to continue serving the needs of our clients and growing lead relationships during a period of turmoil in the industry. Not unexpectedly in this era of rising interest rates, the net interest margin declined to 2.76% due to the higher cost of deposits. We were able to mitigate the margin compression by increasing non-interest income by 18.08% in the quarter compared to the first quarter and reducing non-interest expense by 15.92% compared to the first quarter of 2023. Considering the headwinds in deposits costs and net interest margin, the management team has launched a series of performance projects intended to increase fee-based revenues and lower non-interest expenses which will favorably impact results and further improve the efficiency ratio over the balance of 2023. The Company continues to be proactive in managing performance in uncertain times and preparing for opportunities with its strong liquidity and capital positions."

Second Quarter 2023 Highlights include:

  • Net income for the second quarter was $1,770,075 or $0.27 per diluted share compared to net income of $1,236,635 or $0.17 per diluted share in the linked quarter and net income of $2,227,385 or $0.30 per diluted share for the three months ending June 30, 2022.
  • Return on Average Assets ("ROAA") was 0.69% for the quarter ended June 30, 2023, compared to 0.51% for the linked quarter and 1.01% for the three months ended June 30, 2022.
  • Return on Average Equity ("ROAE") was 9.15% for the three months ended June 30, 2023, compared to 6.52% for the linked quarter and 11.44% for the three months ended June 30, 2022.
  • Total Assets were $1.04 billion on June 30, 2023, an increase of $56.23 million or 5.71% from total assets on December 31, 2022.
  • Loans held-for-investment (excluding PPP loans) increased by $19.82 million or by 2.81% during the quarter.
  • Uninsured deposits were 25.78% of total deposits and total available secured liquidity was 121.45% of uninsured deposits on June 30, 2023.
  • The tangible common equity ratio (adjusted for unrealized losses on held-to-maturity securities) was at 7.16% at the end of the quarter.
  • Total deposits increased by $28.23 million or by 3.23% in the second quarter. Non-interest-bearing demand deposits decreased by $5.13 million from the linked quarter to $165.54 million and represented 18.33% of total deposits on June 30, 2023.
  • The net interest margin2 decreased in the second quarter to 2.76%, lower by 36 basis points compared to the linked quarter and lower by 89 basis points compared to the same period in 2022. The decrease in the net interest margin across linked and calendar quarters was primarily due to an increase in funding costs.
  • The cost of funds was 3.05% for the second quarter, higher by 68 basis points compared to the linked quarter and higher by 260 basis points compared to the same period in 2022, as deposit costs increased, partially offset by income from balance sheet hedges.
  • Non-interest income increased by 18.08% compared to the linked quarter and decreased by 32.91% compared to the same period in 2022. The increase in non-interest income in the second quarter of 2023 compared to the linked quarter was primarily due to a rebound in gain-on-sale revenue from mortgage loans. However, continued market volatility and higher yields, have led to the bank electing to retain more mortgage and SBA loans on the balance sheet in 2023.
  • Non-interest expense in the second quarter decreased by 15.92% compared to the linked quarter and decreased by 10.69% compared to the same period in 2022. The decrease in non-interest expense for linked and calendar quarters, was due to a combination of lower compensation expenses and occupancy costs.
  • The Efficiency Ratio3 was 69.02% for the quarter ended June 30, 2023, compared to 78.76% for the linked quarter and 65.10% for the same period in 2022.
  • Net charge offs declined in the second quarter and were 0.04% of average loans. The ratio of non-accrual loans to loans held-for-investment was 0.93% on June 30, 2023, compared to 1.23% on December 31, 2022. The ratio of non-performing assets to total assets was 0.65% on June 30, 2023, compared to 0.88% on December 31, 2022.
  • The Company recognized a $238,000 provision for loan losses during the second quarter and the ratio of the allowance for credit losses to loans held-for-investment was 0.98% compared to 1.01% in the linked quarter.
  • The Company continues to be well capitalized and capital ratios continue to be strong with a Leverage ratio of 10.99%, Common Equity Tier 1 ratio of 13.52%, Tier 1 Risk Based Capital ratio of 13.52% and a Total Capital ratio of 14.37%.

Net Interest Income

The Company recorded net interest income of $6.70 million for the second quarter of 2023, lower by 6.96% compared to the linked quarter, and 12.04% lower than the same period in 2022. The net interest margin in the second quarter of 2023 was 2.76%, lower by 36 basis points compared to the linked quarter and lower by 89 basis points compared to the same period in 2022.

The following factors contributed to the changes in net interest margin during the second quarter of 2023 compared to the linked and calendar quarters:

  • Yields on average earning assets increased to 5.68% compared to 5.38% in the linked quarter and compared to 4.08% in the calendar quarter. Higher yields on investment securities, loans and cash balances at the Federal Reserve drove the increase in yields on earning assets.
  • Loan yields increased by 25 basis points to 6.00% from 5.75% in the linked quarter, while yields on investment securities increased by 37 basis points to 4.71% from 4.34% in the linked quarter. Loan yields increased by 133 basis points, while yields on investment securities increased by 193 basis points compared to the calendar quarter. Repricing of loans and securities in the higher rate environment was the primary reason for higher yields on these asset categories.
  • Cost of funds increased by 68 basis points to 3.05% from 2.37% in the linked quarter, and by 260 basis points compared to the calendar quarter, due to rising rates on interest checking and money market deposit accounts and a decrease in non-interest-bearing deposits. The increase in deposit expense was partially offset by interest income from balance sheet hedges, in the form of interest rate swaps, whereby the bank pays a fixed rate and receives the Federal Funds effective rate for the duration of the swaps. The notional amount of the interest rate swaps was $50 million with a weighted average remaining term of 3.70 years, as of June 30, 2023.

Non-interest Income

Non-interest income was $1,112,000 for the second quarter, an increase of 18.08% when compared to the linked quarter and a decrease of 32.91% when compared to the same period in 2022. The increase in non-interest income in the second quarter compared to the linked quarter was primarily due to a rebound in gain-on-sale revenue from mortgage loans. However, continued market volatility and higher yields, has led to the bank electing to retain more mortgage and SBA loans on the balance sheet in 2023.

Total Revenue5

Total revenue, defined as the sum of net interest income, before provision for loan losses, and non-interest income, was lower by 4.06% compared to the linked quarter and lower by 15.77% compared to the calendar quarter in 2022, due to a combination of lower net interest income, resulting from net interest margin compression, as well as a decline in non-interest income stemming from reduced mortgage and SBA loan activity.

Non-interest Expenses

Non-interest expense in the second quarter decreased by 15.92% compared to the linked quarter and decreased by 10.69% compared to the same period in 2022. The decrease in non-interest expense for linked and calendar quarters, was due to a combination of lower compensation expenses and lower occupancy costs.

The Efficiency Ratio was 69.02% for the quarter ended June 30, 2023, compared to 78.76% for the linked quarter and 65.10% for the same period in 2022.

Asset Quality

Non-accrual loans were relatively unchanged in the second quarter at $6,776,013 or 0.93% of loans held-for-investment compared to $6,796,262 or 0.96% of loans held-for-investment at the end of the linked quarter. As of June 30, 2023, there were no loans that were 90 days or more past due and accruing. There was no Other Real Estate Owned ("OREO") on the balance sheet as of June 30, 2023. Total non-performing assets (defined as the sum of loans on non-accrual, loans greater than 90 days past due and accruing, and OREO assets) were $6,776,013 or 0.65% of total assets as of June 30, 2023, compared to $6,796,262 or 0.67% of total assets, at the end of the linked quarter.

Following an assessment of the collectability of the loans held-for-investment at the end of the second quarter, it was determined that a $238,000 provision for loan losses was necessary to account for loan growth and changes to environmental factors. The Company booked a provision of $543,000 in the first quarter of 2023.

The Company's ratio of Allowance for Credit Losses to loans held-for-investment was 0.98% (or 0.98% of loans held-for investment excluding PPP loans) as of June 30, 2023, compared to the ratio of Allowance for Loan and Lease Losses to loans held-for-investment of 1.09% as of December 31, 2022 (or 1.10% of loans held-for-investment excluding PPP loans).

Total Assets

Total assets as of June 30, 2023, were $1.04 billion compared to $1.01 billion on March 31, 2023, and total assets of $985.06 million on December 31, 2022. Changes in major asset categories since December 31, 2022, were as follows:

  • Available for sale investment balances increased by $14.79 million.
  • Other loans held-for investment grew by $30.49 million
  • Deferred tax assets increased by $5.51 million, primarily due to deferred taxes on investment securities

Total Liabilities

Total liabilities as of June 30, 2023, were $963.90 million compared to total liabilities of $937.21 million on March 31, 2023, and total liabilities of $910.12 million on December 31, 2022. Total deposits were $903.20 million on June 30, 2023, compared to $874.97 million on March 31, 2023, and total deposits of $848.90 million as of December 31, 2022. Non-interest-bearing demand deposits decreased by $5.13 million during the second quarter and comprised 18.33% of total deposits at the end of the second quarter. Other interest-bearing demand deposits increased by $69.31 million, savings deposits were flat and time deposits decreased by $34.77 million during the quarter.

Stockholders' Equity and Capital

Stockholders' equity as of June 30, 2023 was $77.40 million compared to $77.26 million on March 31, 2023, and $74.95 million as of December 31, 2022. Additional paid-in capital was $58.37 million on June 30, 2023, compared to $58.36 million on March 31, 2023, and $58.24 million as of December 31, 2022. Accumulated Other Comprehensive Income ("AOCI"), which generally comprises unrealized gains and losses on available-for-sale securities and derivative positions, declined during the second quarter of 2023. Retained earnings were $37.24 million on June 30, 2023, compared to $35.47 million on March 31, 2023, and $34.11 million on December 31, 2022. Total shares issued and outstanding were 7,197,834 compared to 7,184,259 shares as of December 31, 2022. The tangible book value of the Company's common stock on June 30, 2023, was $10.61 per share compared to $10.43 per share on December 31, 2022. Excluding AOCI losses/gains, the tangible book value of the Company's common stock on June 30, 2023, was $13.11 per share compared to $12.87 per share on December 31, 2022.

As of June 30, 2023, the Bank's capital ratios were well above regulatory minimum capital ratios for well-capitalized bank holding companies. The Bank's capital ratios as of June 30, 2023, and December 31, 2022, were as follows:


June 30, 2023

December 31, 2022

Total Capital Ratio

14.36 %

14.28 %

Tier 1 Capital Ratio

13.52 %

13.37 %

Common Equity Tier 1 Capital Ratio

13.52 %

13.37 %

Leverage Ratio

10.99 %

11.32 %

About Freedom Financial Holdings, Inc.

Freedom Financial Holdings, Inc. is the holding company of The Freedom Bank of Virginia, a community bank with locations in Fairfax, Reston, Chantilly, Vienna, and Manassas, Virginia. The Freedom Bank of Virginia also has a mortgage division headquartered in Chantilly, Virginia and an SBA division headquartered in Harrison, NY. For information about deposits, loans and other services, visit the website at www.freedom.bank.

Forward Looking Statements

This release contains forward-looking statements, including our expectations with respect to future events that are subject to various risks and uncertainties. Factors that could cause actual results to differ materially from management's projections, forecasts, estimates, and expectations include: fluctuation in market rates of interest and loan and deposit pricing; general economic and financial market conditions, in the United States generally and particularly in the markets in which the Company operates and in which its loans are concentrated, including the effects of declines in real estate values, increases in unemployment levels, inflation, recessions and slowdowns in economic growth, including as a result of COVID-19 and the impact of geopolitical conflicts, such as the war between Russia and Ukraine; adverse developments in the financial services industry such as the recent bank failures; maintenance and development of well-established and valued client relationships and referral source relationships; the adequacy or inadequacy of our allowance for loan and lease losses; acquisition or loss of key production personnel; and the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, wars, terrorist acts or public health events, and of governmental and societal responses thereto; these potential adverse effects may include, without limitation, adverse effects on the ability of the Company's borrowers to satisfy their obligations to the Company, on the value of collateral securing loans, on the demand for the Company's loans or its other products and services, on incidents of cyberattack and fraud, on the Company's liquidity or capital positions, on risks posed by reliance on third-party service providers, on other aspects of the Company's business operations and on financial markets and economic growth. The Company cautions readers that the list of factors above is not exclusive. The forward-looking statements are made as of the date of this release, and the Company may not undertake steps to update the forward-looking statements to reflect the impact of any circumstances or events that arise after the date the forward-looking statements are made. In addition, our past results of operations are not necessarily indicative of future performance. Some of the financial tables in this document reflect classifications to accounts to improve consistency in financial reporting.

FREEDOM FINANCIAL HOLDINGS

CONSOLIDATED BALANCE SHEETS








(Unaudited)

(Unaudited)

(Audited)




June 30,

March 31,

December 31,




2023

2023

2022



ASSETS






Cash and Due from Banks

$ 3,708,015

$ 2,696,734

$ 2,099,062



Interest Bearing Deposits with Banks

29,896,249

35,210,460

32,674,953



Securities Available-for-Sale

196,348,060

190,848,972

181,558,037



Securities Held-to-Maturity

20,819,794

16,846,320

17,096,010



Restricted Stock Investments

3,750,400

3,744,910

3,889,200



Loans Held for Sale

6,917,461

4,813,710

5,064,385



PPP Loans Held for Investment

1,916,844

5,415,614

5,829,662



Other Loans Held for Investment

724,666,359

704,841,433

694,173,347



Allowance for Credit Losses

(7,107,804)

(7,169,699)

(7,614,120)



Net Loans

719,475,399

703,087,348

692,388,889



Bank Premises and Equipment, net

945,786

983,882

989,072



Accrued Interest Receivable

3,523,829

3,591,624

3,784,076



Deferred Tax Asset

7,496,829

7,513,426

1,982,776



Bank-Owned Life Insurance

26,350,770

26,169,382

26,248,974



Right of Use Asset, net

2,207,805

2,389,964

1,736,285



Other Assets

19,857,624

16,564,590

15,551,415



Total Assets

$ 1,041,298,020

$ 1,014,461,322

$ 985,063,133



LIABILITIES AND STOCKHOLDERS' EQUITY












Deposits






Demand Deposits






Non-interest Bearing

$ 165,540,044

$ 170,666,205

$ 187,416,628



Interest Bearing

506,957,179

437,648,342

409,760,573



Savings Deposits

5,664,940

6,845,210

5,977,828



Time Deposits

225,037,517

259,806,734

245,840,048



Total Deposits

903,199,680

874,966,491

848,995,078



Federal Home Loan Bank Advances

20,000,000

20,000,000

25,000,000



Other Borrowings

2,834,173

5,415,614

5,826,298



Subordinated Debt (Net of Issuance Costs)

19,733,756

19,714,275

19,674,794



Accrued Interest Payable

1,935,957

1,857,047

1,265,796



Lease Liability

2,128,300

2,508,751

1,862,773



Other Liabilities

14,067,030

12,743,118

7,492,264



Total Liabilities

$ 963,898,897

$ 937,205,296

$ 910,117,002



Stockholders' Equity






Preferred stock, $0.01 par value, 5,000,000 shares authorized:






0 Shares Issued and Outstanding, June 30, March 31, 2023 and December 31, 2022






Common Stock, $0.01 Par Value, 25,000,000 Shares:






23,000,000 Shares Voting and 2,000,000 Shares Non-voting.






Voting Common Stock:






6,524,834, 6,541,415 and 6,516,000 Shares Issued and Outstanding






at June 30, 2023, March 31, 2023 and December 31, 2022 respectively






(Includes 165,863, 165,863 and 93,003 Unvested Shares on June 30, 2023, March 31, 2023 and






December 31, 2022 respectively)

65,248

65,415

65,160



Non-Voting Common Stock:






673,000, 673,000, 673,000 Shares Issued and Outstanding at June 30, 2023, March 31, 2023 and






December 31, 2022 respectively)

6,730

6,730

6,730



Additional Paid-in Capital

58,369,052

58,359,940

58,241,451



Accumulated Other Comprehensive Income, Net

(18,280,904)

(16,644,981)

(17,480,993)



Retained Earnings

37,238,997

35,468,922

34,113,783



Total Stockholders' Equity

77,399,123

77,256,026

74,946,131



Total Liabilities and Stockholders' Equity

$ 1,041,298,020

$ 1,014,461,322

$ 985,063,133









FREEDOM FINANCIAL HOLDINGS

CONSOLIDATED STATEMENTS OF OPERATIONS



(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)



For the three


For the three


For the six


For the six



months ended


months ended


months ended


months ended



June 30, 2023


June 30, 2022


June 30, 2023


June 30, 2022

Interest Income









Interest and Fees on Loans


$ 10,857,368


$ 7,159,610


$ 20,840,105


$ 14,301,609

Interest on Investment Securities


2,522,682


1,278,759


4,688,405


2,424,136

Interest on Deposits with Other Banks


464,321


74,550


765,227


90,146

Total Interest Income


13,844,371


8,512,919


26,293,737


16,815,891

Interest Expense









Interest on Deposits


6,796,570


673,396


11,667,577


1,092,184

Interest on Borrowings


350,096


225,115


729,962


495,894

Total Interest Expense


7,146,666


898,511


12,397,539


1,588,078










Net Interest Income


6,697,705


7,614,408


13,896,198


15,227,813

Provision for Loan Losses


(238,000)


(375,000)


(781,000)


(539,000)

Net Interest Income After









Provision for Loan Losses


6,459,705


7,239,408


13,115,198


14,688,813

Non-Interest Income









Mortgage Loan Gain-on-Sale and Fee Revenue


769,649


986,160


1,148,207


2,024,138

SBA Gain-on-Sale Revenue


-


263,806


-


529,830

Service Charges and Other Income


94,428


175,853


249,016


477,380

Gain on Sale of Securities


-


-


-


(131)

Servicing Income


64,688


57,917


130,103


110,065

Swap Fee Income


-


-


-


-

Increase in Cash Surrender Value of Bank-









owned Life Insurance


183,235


173,679


526,374


334,307

Total Non-interest Income


1,112,000


1,657,415


2,053,700


3,475,589

Non-Interest Expenses









Officer and Employee Compensation









and Benefits


3,469,477


4,005,945


7,618,689


8,009,266

Occupancy Expense


38,488


304,153


366,407


636,519

Equipment and Depreciation Expense


148,901


183,315


330,396


355,421

Insurance Expense


136,555


74,983


291,622


145,609

Professional Fees


325,405


323,647


675,485


571,976

Data and Item Processing


323,906


342,340


643,906


607,965

Advertising


133,907


114,966


252,386


220,335

Franchise Taxes and State Assessment Fees


290,049


224,636


572,789


424,734

Mortgage Fees and Settlements


141,333


129,210


200,619


235,059

Other Operating Expense


382,577


332,567


849,889


647,983

Total Non-interest Expenses


5,390,599


6,035,762


11,802,188


11,854,868

Income Before Income Taxes


2,181,106


2,861,061


3,366,710


6,309,535

Income Tax Expense/(Benefit)


411,031


633,677


360,000


1,297,853

Net Income


$ 1,770,075


$ 2,227,384.65


$ 3,006,710


$ 5,011,682

Earnings per Common Share - Basic


$ 0.27


$ 0.31


$ 0.41


$ 0.69

Earnings per Common Share - Diluted


$ 0.27


$ 0.30


$ 0.41


$ 0.68

Weighted-Average Common Shares









Outstanding - Basic


6,641,930


7,290,417


7,290,770


7,313,766

Weighted-Average Common Shares









Outstanding - Diluted


6,651,241


7,312,200


7,318,239


7,343,634



















FREEDOM FINANCIAL HOLDINGS

CONSOLIDATED STATEMENTS OF OPERATIONS












(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


(Unaudited)


For the three


For the three


For the three


For the three


For the three


months ended


months ended


months ended


months ended


months ended


June 30, 2023


March 31, 2023


December 31, 2022


September 30, 2022


June 30, 2022

Interest Income










Interest and Fees on Loans

$ 10,857,368


$ 9,982,737


$ 9,503,228


$ 8,408,971


$ 7,159,610

Interest on Investment Securities

2,522,682


2,165,723


2,061,298


1,626,322


1,278,759

Interest on Deposits with Other Banks

464,321


300,906


339,592


171,644


74,550

Total Interest Income

13,844,371


12,449,366


11,904,118


10,206,937


8,512,919











Interest Expense










Interest on Deposits

6,796,570


4,871,008


3,685,412


1,735,027


673,396

Interest on Borrowings

350,096


379,866


101,216


229,283


225,115

Total Interest Expense

7,146,666


5,250,874


3,786,628


1,964,310


898,511











Net Interest Income

6,697,705


7,198,492


8,117,490


8,242,627


7,614,408

Provision for Loan Losses

(238,000)


(543,000)


(327,000)


(382,000)


(375,000)

Net Interest Income after










Provision for Loan Losses

6,459,705


6,655,492


7,790,490


7,860,627


7,239,408

Non-Interest Income










Mortgage Loan Gain-on-Sale and Fee Revenue

769,649


378,558


357,654


710,149


986,160

SBA Gain-on-Sale Revenue

-


-


404,409


63,727


263,806

Service Charges and Other Income

94,428


154,588


92,235


52,755


175,853

Gains on Sale of Securities

-


-


20,503


10,600


-

Servicing Income

64,688


65,415


53,332


54,792


57,917

Swap Fee Income

-


-


-


68,404


-

Increase in Cash Surrender Value of Bank-










owned Life Insurance

183,235


343,140


158,972


175,815


173,679

Total Non-interest Income

1,112,000


941,701


1,087,106


1,136,243


1,657,415





















Total Revenue5

$ 7,809,705


$ 8,140,192


$ 9,204,596


$ 9,378,870


$ 9,271,823











Non-Interest Expenses










Officer and Employee Compensation










and Benefits

3,469,477


4,149,212


3,495,260


3,655,913


4,005,945

Occupancy Expense

38,488


327,919


318,462


311,070


304,153

Equipment and Depreciation Expense

148,901


181,495


179,679


170,070


183,315

Insurance Expense

136,555


155,068


140,926


76,563


74,983

Professional Fees

325,405


350,080


238,732


251,597


323,647

Data and Item Processing

323,906


320,000


304,767


299,501


342,340

Advertising

133,907


118,479


124,450


104,119


114,966

Franchise Taxes and State Assessment Fees

290,049


282,739


282,796


282,912


224,636

Mortgage Fees and Settlements

141,333


59,286


23,156


97,495


129,210

Other Operating Expense

382,577


467,311


271,396


301,977


332,567











Total Non-interest Expenses

5,390,599


6,411,589


5,379,623


5,551,217


6,035,762

Income before Income Taxes

2,181,106


1,185,604


3,497,972


3,445,652


2,861,061











Income Tax Expense

411,031


(51,031)


636,033


755,702


633,677











Net Income

$ 1,770,075


$ 1,236,635


$ 2,861,939


$ 2,689,950


$ 2,227,385

Earnings per Common Share - Basic

$ 0.27


$ 0.17


$ 0.40


$ 0.37


$ 0.31

Earnings per Common Share - Diluted

$ 0.27


$ 0.17


$ 0.39


$ 0.37


$ 0.30

Weighted-Average Common Shares










Outstanding - Basic

6,641,930


7,280,803


7,238,807


7,271,784


7,290,417

Weighted-Average Common Shares










Outstanding - Diluted

6,651,241


7,317,805


7,252,669


7,285,786


7,312,200











Average Balances, Income and Expenses, Yields and Rates

































(Unaudited)











































































Three Months Ended






Three Months Ended






Three Months Ended






Three Months Ended






Three Months Ended












June 30, 2023


Income/




March 31, 2023


Income/




December 31, 2022


Income/




September 30, 2022


Income/




June 30, 2022


Income/










Average Balance


Expense


Yield


Average Balance


Expense


Yield


Average Balance


Expense


Yield


Average Balance


Expense


Yield


Average Balance


Expense


Yield





Assets




































Cash



$ 36,370,275


$ 464,321


5.12 %


$ 31,062,495


$ 300,906


3.93 %


$ 35,596,385


$ 339,592


3.78 %


$ 37,133,361


$ 171,644


1.83 %


$ 35,469,783


$ 74,550


0.84 %









































Investments (Tax Exempt)



21,202,088


187,739




21,182,371


182,470




20,664,285


184,800




21,615,440


186,314




22,199,648


187,816







Investments (Taxable)



197,080,849


2,374,368




184,686,055


2,021,572




182,096,499


1,915,306




179,086,818


1,479,134




167,905,374


1,130,385







Total Investments



218,282,937


2,562,107


4.71 %


205,868,426


2,204,042


4.34 %


202,760,784


2,100,106


4.11 %


200,702,258


1,665,447


3.29 %


190,105,022


1,318,201


2.78 %









































Total Loans



726,201,568


10,857,368


6.00 %


703,610,368


9,982,737


5.75 %


689,158,712


9,503,228


5.47 %


648,964,205


8,408,971


5.14 %


615,110,994


7,159,610


4.67 %









































Earning Assets



980,854,780


13,883,796


5.68 %


940,541,289


12,487,685


5.38 %


927,515,881


11,942,926


5.11 %


886,799,824


10,246,063


4.58 %


840,685,799


8,552,361


4.08 %

















































































































Assets



$ 1,035,350,077






$ 988,804,262






$ 969,662,029






$ 929,265,436






$ 880,810,523













































Liabilities




































Interest Checking



$ 197,224,144


$ 1,892,301


3.85 %


$ 154,625,978


$ 1,320,093


3.46 %


$ 130,004,364


$ 862,014


2.63 %


$ 132,342,702


$ 458,605


1.37 %


$ 128,008,728


$ 134,727


0.42 %





Money Market



282,452,498


2,308,846


3.28 %


261,801,221


2,036,801


3.16 %


240,285,109


1,383,701


2.28 %


216,851,258


581,082


1.06 %


203,094,067


180,932


0.36 %





Savings



5,678,056


1,586


0.11 %


6,935,212


2,326


0.14 %


6,108,935


3,067


0.20 %


6,659,935


2,119


0.13 %


8,303,586


2,147


0.10 %





Time Deposits



239,305,940


2,593,837


4.35 %


248,679,942


1,511,787


2.47 %


261,984,431


1,436,630


2.18 %


218,365,002


693,221


1.26 %


186,130,419


355,590


0.77 %





Interest Bearing Deposits



724,660,638


6,796,570


3.76 %


672,042,353


4,871,007


2.94 %


638,382,839


3,685,412


2.29 %


574,218,895


1,735,027


1.20 %


525,536,800


673,396


0.51 %









































Borrowings



$ 45,865,355


$ 350,096


3.06 %


$ 49,125,142


$ 379,866


3.14 %


$ 46,940,688


$ 101,216


0.86 %


$ 53,279,949


$ 229,283


1.72 %


$ 56,154,130


$ 225,115


1.61 %









































Interest Bearing Liabilities



770,525,994


7,146,666


3.72 %


721,167,495


5,250,873


2.95 %


685,323,527


3,786,628


2.19 %


627,498,844


1,964,310


1.24 %


581,690,931


898,511


0.62 %









































Non Interest Bearing Deposits



$ 169,160,626






$ 176,477,412






$ 202,342,666






$ 215,426,363






$ 212,429,933













































Cost of Funds







3.05 %






2.37 %






1.69 %






0.92 %






0.45 %









































Net Interest Margin2





$ 6,737,130


2.76 %




$ 7,236,812


3.12 %




$ 8,156,298


3.49 %




$ 8,281,753


3.71 %




$ 7,653,850


3.65 %





Shareholders Equity



$ 77,557,760






$ 76,928,018






$ 73,185,633






$ 77,295,762






$ 78,112,151













































2 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets

Average Balances, Income and

Expenses, Yields and Rates


























(Unaudited)



























Three Months Ended






Three Months Ended








Six Months Ended






Six Months Ended






June 30, 2023


Income /




June 30, 2022


Income /






June 30, 2023


Income /




June 30, 2022


Income /




Average Balance


Expense


Yield


Average Balance


Expense


Yield




Average Balance


Expense


Yield


Average Balance


Expense


Yield

Assets


























Cash

$ 36,370,275


$ 464,321


5.12 %


$ 35,469,783


$ 74,550


0.84 %




$ 33,731,047


$ 765,227


4.57 %


$ 37,909,262


$ 90,146


0.48 %



























Investments (Tax Exempt)

21,202,088


187,739




22,199,648


187,816






21,192,284


370,209




22,762,366


375,447



Investments (Taxable)

197,080,849


2,374,368




167,905,374


1,130,385






190,917,692


4,395,940




166,947,911


2,127,533



Total Investments

218,282,937


2,562,107


4.71 %


190,105,021


1,318,200


2.78 %




212,109,976


4,766,149


4.53 %


189,710,277


2,502,980


2.66 %



























Total Loans

726,201,568


10,857,368


6.00 %


615,110,994


7,159,610


4.67 %




714,968,375


20,840,105


5.88 %


612,277,385


14,301,609


4.71 %



























Earning Assets

980,854,780


13,883,796


5.68 %


840,685,799


8,552,361


4.08 %




960,809,398


26,371,481


5.53 %


839,896,924


16,894,735


4.06 %



























Assets

$ 1,035,350,077






$ 880,810,523








$ 1,012,205,749






$ 878,508,335































Liabilities


























Interest Checking

$ 197,224,144


$ 1,892,301


3.85 %


$ 128,008,728


$ 134,727


0.42 %




$ 176,021,842


3,212,395


3.68 %


$ 122,562,966


182,973


0.30 %

Money Market

282,452,498


2,308,846


3.28 %


203,094,067


180,932


0.36 %




272,204,800


4,028,641


2.98 %


201,296,855


270,448


0.27 %

Savings

5,678,056


1,586


0.11 %


8,303,586


2,147


0.10 %




6,303,161


3,912


0.13 %


7,482,395


3,872


0.10 %

Time Deposits

239,305,940


2,593,837


4.35 %


186,130,419


355,590


0.77 %




243,898,399


4,422,630


3.66 %


180,103,288


634,891


0.71 %

Interest Bearing Deposits

724,660,638


6,796,570


3.76 %


525,536,800


673,396


0.51 %




698,428,202


11,667,578


3.37 %


511,445,504


1,092,184


0.43 %



























Borrowings

$ 45,865,355


350,096


3.06 %


$ 56,154,130


225,115


1.61 %




$ 47,486,244


729,962


3.10 %


63,851,619


495,894


1.57 %



























Interest Bearing Liabilities

770,525,994


7,146,666


3.72 %


581,690,931


898,511


0.62 %




745,914,445


12,397,540


3.35 %


575,297,123


1,588,078


0.56 %



























Non Interest Bearing Deposits

$ 169,160,626






$ 212,429,933








$ 172,683,492






$ 212,870,074































Cost of Funds





3.05 %






0.45 %








2.72 %






0.41 %



























Net Interest Margin2



$ 6,737,130


2.76 %




$ 7,653,850


3.65 %






$ 13,973,941


2.93 %




$ 15,306,657


3.68 %

Shareholders Equity

$ 77,557,760






$ 78,112,151








$ 77,244,629






$ 80,761,461





ROAA

0.69 %






1.01 %








0.60 %






1.15 %





ROAE

9.15 %






11.44 %








7.85 %






12.51 %































2 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets












Selected Financial Data by Quarter Ended:






(Unaudited)






Balance Sheet Ratios

June 30, 2023

March 31, 2023

December 31, 2022

September 30, 2022

June 30, 2022

Loans held-for-investment to Deposits

80.45 %

81.18 %

82.45 %

79.19 %

83.49 %

Income Statement Ratios (Quarterly)






Return on Average Assets (ROAA)

0.69 %

0.51 %

1.17 %

1.15 %

1.01 %

Return on Average Equity (ROAE)

9.15 %

6.52 %

15.51 %

13.81 %

11.44 %

Efficiency Ratio3

69.02 %

78.76 %

58.44 %

59.19 %

65.10 %

Net Interest Margin2

2.76 %

3.12 %

3.49 %

3.71 %

3.65 %

Yield on Average Earning Assets

5.68 %

5.38 %

5.11 %

4.58 %

4.08 %

Yield on Securities

4.71 %

4.34 %

4.11 %

3.29 %

2.78 %

Yield on Loans

6.00 %

5.75 %

5.47 %

5.14 %

4.67 %

Cost of Funds

3.05 %

2.37 %

1.69 %

0.92 %

0.45 %

Noninterest income to Total Revenue

14.24 %

11.57 %

11.81 %

12.11 %

17.88 %

Liquidity Ratios4






Uninsured Deposits to Total Deposits

25.78 %

21.77 %

27.05 %

30.57 %

36.14 %

Total Liquidity6 to Uninsured Deposits

120.82 %

149.16 %

127.88 %

119.04 %

103.98 %

Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days

213.43 %

206.92 %

190.69 %

231.02 %

203.89 %

Tangible Common Equity Ratio

7.43 %

7.62 %

7.61 %

7.52 %

8.43 %

Tangible Common Equity Ratio (adjusted for unrealized losses on HTM securities)

7.16 %

7.38 %

7.36 %

7.23 %

8.14 %







Available -for-Sale securities (as % of total securities)

90.41 %

91.89 %

91.39 %

91.17 %

90.47 %

Per Share Data






Tangible Book Value

$10.75

$10.71

$10.43

$9.96

$10.31

Tangible Book Value (ex AOCI)1

$13.29

$13.02

$12.87

$12.33

$11.95

Share Price Data






Closing Price

$10.56

$13.95

$14.57

$14.60

$14.80

Book Value Multiple

98 %

130 %

140 %

147 %

144 %

Common Stock Data






Outstanding Shares at End of Period

7,197,834

7,214,466

7,184,259

7,281,606

7,319,006

Weighted Average shares outstanding, basic

6,641,930

7,280,803

7,238,807

7,271,784

7,290,417

Weighted Average shares outstanding, diluted

6,651,241

7,317,805

7,252,669

7,285,786

7,312,200

Capital Ratios (Bank Only)






Tier 1 Leverage ratio

10.99 %

11.30 %

11.32 %

11.59 %

11.95 %

Common Equity Tier 1 ratio

13.52 %

13.47 %

13.37 %

13.62 %

13.84 %

Tier 1 Risk Based Capital ratio

13.52 %

13.47 %

13.37 %

13.62 %

13.84 %

Total Risk Based Capital ratio

14.37 %

14.34 %

14.28 %

14.55 %

14.77 %

Credit Quality






Net Charge-offs to Average Loans

0.04 %

0.06 %

0.02 %

0.00 %

0.00 %

Total Non-performing Loans to loans held-for-investment

0.93 %

0.96 %

1.23 %

1.31 %

1.38 %

Total Non-performing Assets to Total Assets

0.65 %

0.67 %

0.88 %

0.90 %

0.97 %

Nonaccrual Loans to loans held-for-investment

0.93 %

0.96 %

1.23 %

1.31 %

1.38 %

Provision for Loan and Lease Losses

$238,000

$543,000

$327,000

$382,000

$375,000

Allowance for Loan and Lease Losses to net loans held-for-investment

0.98 %

1.01 %

1.09 %

1.12 %

1.11 %

Allowance for Loan and Lease Losses to net loans held-for-investment (ex PPP loans)

0.98 %

1.02 %

1.10 %

1.13 %

1.13 %







2 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets

6 Total Liquidity is the sum of cash, cash balances at banks, unencumbered available-for-sale securities and secured borrowing availability at the Federal Reserve and the Federal Home Loan Bank.







FREEDOM FINANCIAL HOLDINGS, INC.

CONSOLIDATED SELECTED FINANCIAL DATA

DEFINITIONS AND RECONCILIATIONS OF GAAP TO NON-GAAP FINANCIAL MEASURES:



































1 Tangible Book Value (ex-AOCI) (non-GAAP)


As of









June 30,
2023

March 31,
2023


December 31,
2022


September 30,
2022


June 30,
2022






Shareholder's Equity

$ 77,399,123

$ 77,256,026


$ 74,946,131


$ 72,490,029


$ 75,473,368






Outstanding Shares at End of Period

7,197,834

7,214,466


7,184,259


7,281,606


7,319,006






Tangible Book Value (GAAP)

$ 10.75

$ 10.71


$ 10.43


$ 9.96


$ 10.31






Accumulated Other Comprehensive Income (Net) (AOCI)

$ (18,280,904)

$ (16,644,981)


$ (17,480,993)


$ (17,287,737)


$ (11,985,199)






AOCI per share equivalent

(2.54)

(2.31)


(2.43)


(2.37)


(1.64)






Tangible Book Value (ex-AOCI) (non-GAAP)

$ 13.29

$ 13.02


$ 12.87


$ 12.32


$ 11.95























2 Net interest income has been computed on a fully taxable equivalent basis ("FTE")

using a 21% federal income tax rate for the 2023 and 2022 periods.


Quarter-to-Date


Year-to-Date





June 30,
2023

March 31,
2023


December 31,
2022


September 30,
2022


June 30,
2022



June 30,
2023


June 30,
2022

Income on Tax Exempt Securities

$ 148,314

$ 144,151


$ 146,021


$ 147,188


$ 148,374



$ 292,465


$ 296,603

Tax Equivalent Adjustment

39,425

38,319


38,816


39,126


39,441



77,744


$ 78,844

Income on Tax Exempt Securities (Non-GAAP)

$ 187,739

$ 182,470


$ 184,837


$ 186,314


$ 187,816



$ 370,209


$ 375,447


















Average Earning Assets

$ 980,854,780

$ 940,541,289


$ 927,515,881


$ 886,799,824


$ 840,685,799



$ 960,809,398


$ 839,896,924

Yield on Interest Earning Assets (GAAP)

5.66 %

5.37 %


5.09 %


4.57 %


4.06 %



5.78 %


4.18 %

Yield on Interest-Earning Assets (FTE) (Non-GAAP)

5.68 %

5.38 %


5.11 %


4.58 %


4.08 %



5.53 %


4.06 %

Net Interest Margin (NIM) (GAAP)

2.74 %

3.10 %


3.47 %


3.69 %


3.69 %



2.83 %


3.74 %

Net Interest Margin (NIM) (FTE) (Non-GAAP)

2.76 %

3.12 %


3.49 %


3.71 %


3.65 %



2.93 %


3.68 %


















3 Efficiency Ratio (Non-GAAP)


Quarter-to-Date


Year-to-Date





June 30,
2023

March 31,
2023


December 31,
2022


September 30,
2022


June 30,
2022



June 30,
2023


June 30,
2022

Net Interest Income

$ 6,697,705

$ 7,198,492


$ 8,117,490


$ 8,242,627


$ 7,614,408



$ 13,896,198


$ 15,227,813

Non-Interest Income

1,112,000

941,701


1,087,106


1,136,242


1,657,415



2,053,700


3,475,589

Total Revenue

$ 7,809,705

$ 8,140,193


$ 9,204,596


$ 9,378,869


$ 9,271,823



$ 15,949,898


$ 18,703,403

Non-Interest Expense

5,390,599

6,411,589


5,379,623


5,551,217


6,035,762



11,802,188


11,854,868

Efficiency Ratio (Non-GAAP)

69.02 %

78.76 %


58.44 %


59.19 %


65.10 %



74.00 %


63.38 %


















4Liquidity Ratios (Non-GAAP)






Quarter-to-Date














June 30,
2023

March 31,
2023


December 31,
2022


September 30,
2022


June 30,
2022






Available-for-Sale Securities (as % of total securities)


90.41 %

91.89 %


91.39 %


91.17 %


90.47 %






Uninsured Deposits to Total Deposits

25.78 %

21.77 %


27.05 %


30.57 %


36.14 %






Total Liquidity to Uninsured Deposits

120.82 %

149.16 %


127.88 %


119.04 %


103.98 %






Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days

213.43 %

206.92 %


190.69 %


231.02 %


203.89 %






Tangible Common Equity Ratio

7.43 %

7.62 %


7.61 %


7.52 %


8.43 %






Tangible Common Equity Ratio(adjusted for unrealized losses

7.16 %

7.38 %


7.36 %


7.23 %


8.14 %






on HTM Securities)

































5 Total Revenues (Non-GAAP)


Quarter-to-Date


Year-to-Date





June 30,
2023

March 31,
2023


December 31,
2022


September 30,
2022


June 30,
2022



June 30,
2023


June 30,
2022

Net Interest Income

$ 6,697,705

$ 7,198,492


$ 8,117,490


$ 8,242,627


$ 7,614,408



$ 13,896,198


$ 15,227,813

Non-Interest Income

1,112,000

941,701


1,087,106


1,136,242


1,657,415



2,053,700


3,475,589

Total Revenue (non-GAAP)

$ 7,809,705

$ 8,140,193


$ 9,204,596


$ 9,378,869


$ 9,271,823



$ 15,949,898


$ 18,703,403


















Contact:
Joseph J. Thomas
President & Chief Executive Officer
703-667-4161: Phone
jthomas@freedom.bank: Email

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/freedom-financial-holdings-announces-earnings-for-second-quarter-of-2023-301887890.html

SOURCE Freedom Financial Holdings



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today