- BSVN Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
8-K Filing
Bank7 (BSVN) 8-KResults of Operations and Financial Condition
Filed: 11 Oct 24, 8:00am
- | Net income of $11.8 million compared to $7.9 million, an increase of 49.97% |
- | Earnings per share of $1.24 compared to $0.85, an increase of 45.88% |
- | Total assets of $1.7 billion compared to $1.8 billion, a decrease of 1.80% |
- | Total loans of $1.4 billion compared to $1.4 billion, an increase of 3.21% |
- | PPE of $15.5 million compared to $14.4 million, an increase of 7.86% |
- | Total interest income of $33.5 million compared to $31.7 million, an increase of 5.57% |
- | Net income of $11.8 million compared to $11.5 million, an increase of 2.20% |
- | Earnings per share of $1.24 compared to $1.23, an increase of 0.81% |
- | Total assets of $1.7 billion compared to $1.7 billion, an increase of 3.42% |
- | Total loans of $1.4 billion compared to $1.4 billion, an increase of 6.32% |
- | PPE of $15.5 million compared to $15.3 million, an increase of 1.61% |
- | Total interest income of $33.5 million compared to $32.4 million, an increase of 3.24% |
For the Three Months Ended | ||||||||||||
September 30, 2024 | June 30, 2024 | September 30, 2023 | ||||||||||
Calculation of Pre-Provision Pre-Tax Earnings ("PPE") | (Dollars in thousands) | |||||||||||
Net Income | $ | 11,777 | $ | 11,524 | $ | 7,853 | ||||||
Income Tax Expense | 3,719 | 3,731 | 2,351 | |||||||||
Pre-tax net income | 15,496 | 15,255 | 10,204 | |||||||||
Add back: Provision for credit losses | - | - | 4,159 | |||||||||
Add back: (Gain)Loss on sales/calls of AFS debt securities | 4 | - | 7 | |||||||||
Pre-provision pre-tax earnings | 15,500 | 15,255 | 14,370 |
Assets | September 30, 2024 (unaudited) | December 31, 2023 | ||||||
Cash and due from banks | $ | 186,720 | $ | 181,042 | ||||
Interest-bearing time deposits in other banks | 8,715 | 17,679 | ||||||
Available-for-sale debt securities | 65,160 | 169,487 | ||||||
Loans, net of allowance for credit losses of $17,873 and $19,691 at September 30, 2024 and December 31, 2023, respectively | 1,419,671 | 1,341,148 | ||||||
Loans held for sale, at fair value | - | 718 | ||||||
Premises and equipment, net | 17,126 | 14,942 | ||||||
Nonmarketable equity securities | 1,278 | 1,283 | ||||||
Core deposit intangibles | 907 | 1,031 | ||||||
Goodwill | 8,458 | 8,458 | ||||||
Interest receivable and other assets | 32,407 | 35,878 | ||||||
Total assets | $ | 1,740,442 | $ | 1,771,666 | ||||
Liabilities and Shareholders’ Equity | ||||||||
Deposits | ||||||||
Noninterest-bearing | $ | 322,480 | $ | 482,349 | ||||
Interest-bearing | 1,201,736 | 1,109,042 | ||||||
Total deposits | 1,524,216 | 1,591,391 | ||||||
Income taxes payable | 427 | 302 | ||||||
Interest payable and other liabilities | 11,637 | 9,647 | ||||||
Total liabilities | 1,536,280 | 1,601,340 | ||||||
Shareholders’ equity | ||||||||
Common stock, $0.01 par value; 50,000,000 shares authorized; shares issued and outstanding: 9,341,267 and 9,197,696 at September 30, 2024 and December 31, 2023, respectively | 93 | 92 | ||||||
Additional paid-in capital | 100,760 | 97,417 | ||||||
Retained earnings | 107,426 | 78,962 | ||||||
Accumulated other comprehensive loss | (4,117 | ) | (6,145 | ) | ||||
Total shareholders’ equity | 204,162 | 170,326 | ||||||
Total liabilities and shareholders’ equity | $ | 1,740,442 | $ | 1,771,666 |
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2024 (unaudited) | 2023 | 2024 (unaudited) | 2023 | |||||||||||||
Interest Income | ||||||||||||||||
Loans, including fees | $ | 30,791 | $ | 28,880 | $ | 89,834 | $ | 81,117 | ||||||||
Interest-bearing time deposits in other banks | 177 | 159 | 675 | 270 | ||||||||||||
Debt securities, taxable | 303 | 699 | 2,266 | 2,106 | ||||||||||||
Debt securities, tax-exempt | 69 | 81 | 214 | 253 | ||||||||||||
Other interest and dividend income | 2,148 | 1,903 | 6,221 | 5,398 | ||||||||||||
Total interest income | 33,488 | 31,722 | 99,210 | 89,144 | ||||||||||||
Interest Expense | ||||||||||||||||
Deposits | 12,271 | 10,976 | 34,752 | 27,894 | ||||||||||||
Total interest expense | 12,271 | 10,976 | 34,752 | 27,894 | ||||||||||||
Net Interest Income | 21,217 | 20,746 | 64,458 | 61,250 | ||||||||||||
Provision for Credit Losses | - | 4,159 | - | 5,645 | ||||||||||||
Net Interest Income After Provision for Credit Losses | 21,217 | 16,587 | 64,458 | 55,605 | ||||||||||||
Noninterest Income | ||||||||||||||||
Mortgage lending income | 103 | 6 | 233 | 172 | ||||||||||||
Loss on sales, prepayments, and calls of available-for-sale debt securities | (4 | ) | (7 | ) | (4 | ) | (15 | ) | ||||||||
Service charges on deposit accounts | 233 | 213 | 742 | 647 | ||||||||||||
Other | 3,345 | 795 | 7,881 | 1,668 | ||||||||||||
Total noninterest income | 3,677 | 1,007 | 8,852 | 2,472 | ||||||||||||
Noninterest Expense | ||||||||||||||||
Salaries and employee benefits | 5,333 | 4,910 | 15,740 | 14,299 | ||||||||||||
Furniture and equipment | 258 | 254 | 813 | 755 | ||||||||||||
Occupancy | 711 | 662 | 1,985 | 1,980 | ||||||||||||
Data and item processing | 498 | 424 | 1,437 | 1,280 | ||||||||||||
Accounting, marketing and legal fees | 218 | 14 | 582 | 491 | ||||||||||||
Regulatory assessments | 261 | 279 | 984 | 1,013 | ||||||||||||
Advertsing and public relations | 129 | 74 | 358 | 273 | ||||||||||||
Travel, lodging and entertainment | 87 | 85 | 270 | 255 | ||||||||||||
Other | 1,903 | 688 | 5,507 | 2,068 | ||||||||||||
Total noninterest expense | 9,398 | 7,390 | 27,676 | 22,414 | ||||||||||||
Income Before Taxes | 15,496 | 10,204 | 45,634 | 35,663 | ||||||||||||
Income tax expense | 3,719 | 2,351 | 11,045 | 8,457 | ||||||||||||
Net Income | $ | 11,777 | $ | 7,853 | $ | 34,589 | $ | 27,206 | ||||||||
Earnings per common share - basic | $ | 1.26 | $ | 0.86 | $ | 3.73 | $ | 2.97 | ||||||||
Earnings per common share - diluted | 1.24 | 0.85 | 3.68 | 2.94 | ||||||||||||
Weighted average common shares outstanding - basic | 9,323,622 | 9,158,027 | 9,264,616 | 9,152,788 | ||||||||||||
Weighted average common shares outstanding - diluted | 9,498,318 | 9,273,595 | 9,402,214 | 9,262,003 | ||||||||||||
Other comprehensive income (loss) | ||||||||||||||||
Unrealized gains (losses) on securities, net of tax expense of $515 and tax benefit of $485 for the three months ended September 30, 2024 and 2023, respectively; net of tax expense of $638 and $70 for the nine months ended September 30, 2024 and 2023, respectively | $ | 1,628 | $ | (372 | ) | $ | 2,025 | $ | 214 | |||||||
Reclassification adjustment for realized losses included in net income net of tax of $1 and $2 for the three months ended September 30, 2024 and 2023, respectively; $1 and $4 for the nine months ended September 30, 2024 and 2023, respectively | 3 | 5 | 3 | 11 | ||||||||||||
Other comprehensive income (loss) | $ | 1,631 | $ | (367 | ) | $ | 2,028 | $ | 225 | |||||||
Comprehensive Income | $ | 13,408 | $ | 7,486 | $ | 36,617 | $ | 27,431 |
Net Interest Margin | ||||||||||||||||||||||||
For the Nine Months Ended September 30, | ||||||||||||||||||||||||
2024 (unaudited) | 2023 | |||||||||||||||||||||||
Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Interest-Earning Assets: | ||||||||||||||||||||||||
Short-term investments | $ | 180,426 | $ | 6,896 | 5.09 | % | $ | 162,432 | $ | 5,668 | 4.67 | % | ||||||||||||
Debt securities, taxable-equivalent | 103,507 | 2,266 | 2.92 | 152,702 | 2,106 | 1.84 | ||||||||||||||||||
Debt securities, tax exempt | 17,468 | 214 | 1.63 | 19,828 | 253 | 1.71 | ||||||||||||||||||
Loans held for sale | 281 | - | - | 115 | - | - | ||||||||||||||||||
Total loans(1) | 1,381,200 | 89,834 | 8.66 | 1,299,754 | 81,117 | 8.34 | ||||||||||||||||||
Total interest-earning assets | 1,682,882 | 99,210 | 7.85 | 1,634,831 | 89,144 | 7.29 | ||||||||||||||||||
Noninterest-earning assets | 39,499 | 22,560 | ||||||||||||||||||||||
Total assets | $ | 1,722,381 | $ | 1,657,391 | ||||||||||||||||||||
Funding sources: | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||
Transaction accounts | $ | 872,635 | 25,726 | 3.93 | % | $ | 812,962 | 20,346 | 3.35 | % | ||||||||||||||
Time deposits | 255,348 | 9,026 | 4.71 | 257,418 | 7,548 | 3.92 | ||||||||||||||||||
Total interest-bearing deposits | 1,127,983 | 34,752 | 4.10 | 1,070,380 | 27,894 | 3.48 | ||||||||||||||||||
Total interest-bearing liabilities | 1,127,983 | 34,752 | 4.10 | 1,070,380 | 27,894 | 3.48 | ||||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||
Noninterest-bearing deposits | 395,822 | 420,356 | ||||||||||||||||||||||
Other noninterest-bearing liabilities | 12,219 | 10,496 | ||||||||||||||||||||||
Total noninterest-bearing liabilities | 408,041 | 430,852 | ||||||||||||||||||||||
Shareholders' equity | 186,357 | 156,159 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 1,722,381 | $ | 1,657,391 | ||||||||||||||||||||
Net interest income | $ | 64,458 | $ | 61,250 | ||||||||||||||||||||
Net interest spread | 3.75 | % | 3.81 | % | ||||||||||||||||||||
Net interest margin | 5.10 | % | 5.01 | % |
(1) | Nonaccrual loans are included in total loans |
Net Interest Margin | ||||||||||||||||||||||||
For the Three Months Ended September 30, | ||||||||||||||||||||||||
2024 (unaudited) | 2023 | |||||||||||||||||||||||
Average Balance | Interest Income/ Expense | Average Yield/ Rate | Average Balance | Interest Income/ Expense | Average Yield/ Rate | |||||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Interest-Earning Assets: | ||||||||||||||||||||||||
Short-term investments | $ | 191,583 | $ | 2,325 | 4.81 | % | $ | 176,589 | $ | 2,062 | 4.63 | % | ||||||||||||
Debt securities, taxable-equivalent | 51,172 | 303 | 2.35 | 151,174 | 699 | 1.83 | ||||||||||||||||||
Debt securities, tax exempt | 16,889 | 69 | 1.62 | 19,430 | 81 | 1.65 | ||||||||||||||||||
Loans held for sale | 250 | - | - | 232 | - | - | ||||||||||||||||||
Total loans(1) | 1,418,512 | 30,791 | 8.61 | 1,344,038 | 28,880 | 8.52 | ||||||||||||||||||
Total interest-earning assets | 1,678,406 | 33,488 | 7.92 | 1,691,463 | 31,722 | 7.44 | ||||||||||||||||||
Noninterest-earning assets | 40,002 | 23,407 | ||||||||||||||||||||||
Total assets | $ | 1,718,408 | $ | 1,714,870 | ||||||||||||||||||||
Funding sources: | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||
Transaction accounts | $ | 922,117 | 9,237 | 3.97 | % | $ | 823,331 | 7,733 | 3.73 | % | ||||||||||||||
Time deposits | 253,640 | 3,034 | 4.75 | 292,235 | 3,243 | 4.40 | ||||||||||||||||||
Total interest-bearing deposits | 1,175,757 | 12,271 | 4.14 | 1,115,566 | 10,976 | 3.90 | ||||||||||||||||||
Total interest-bearing liabilities | $ | 1,175,757 | 12,271 | 4.14 | $ | 1,115,566 | 10,976 | 3.90 | ||||||||||||||||
Noninterest-bearing liabilities: | ||||||||||||||||||||||||
Noninterest-bearing deposits | $ | 332,487 | $ | 422,691 | ||||||||||||||||||||
Other noninterest-bearing liabilities | 12,221 | 11,649 | ||||||||||||||||||||||
Total noninterest-bearing liabilities | 344,708 | 434,340 | ||||||||||||||||||||||
Shareholders' equity | 197,943 | 164,964 | ||||||||||||||||||||||
Total liabilities and shareholders' equity | $ | 1,718,408 | $ | 1,714,870 | ||||||||||||||||||||
Net interest income | $ | 21,217 | $ | 20,746 | ||||||||||||||||||||
Net interest spread | 3.78 | % | 3.54 | % | ||||||||||||||||||||
Net interest margin | 5.02 | % | 4.87 | % |
(1) | Nonaccrual loans are included in total loans |