Sign In  |  Register  |  About Los Altos  |  Contact Us

Los Altos, CA
September 01, 2020 1:26pm
7-Day Forecast | Traffic
  • Search Hotels in Los Altos

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

FVCBankcorp, Inc. Announces Third Quarter 2024 Earnings; Quarterly Net Income Increased 16% Year-Over-Year as Net Interest Income and Margin Continue to Improve

FVCBankcorp, Inc. (NASDAQ: FVCB) (the “Company”) today reported its financial results for the third quarter of 2024.

Third Quarter Selected Financial Highlights

  • Enhanced Profitability. Return on average assets for the quarter ended September 30, 2024 was 0.85%, an increase of 21%, from 0.70% for the quarter ended September 30, 2023, and increased 10%, from 0.77%, for the linked quarter ended June 30, 2024.
  • Increased Net Income. Net income increased compared to the year ago quarter and prior quarter. Net income totaled $4.7 million, or $0.25 diluted earnings per share, for the quarter ended September 30, 2024, compared to net income of $4.0 million, or $0.22 diluted earnings per share, for quarter ended September 30, 2023, and net income of $4.2 million, or $0.23 diluted earnings per share, for the quarter ended June 30, 2024.
  • Continued Improvement in Net Interest Margin. Net interest margin increased 25 basis points, or 10%, to 2.64% for the third quarter of 2024, compared to 2.39% for the third quarter of 2023. On a linked quarter basis, net interest margin increased 5 basis points from 2.59% for the three months ended June 30, 2024.
  • Solid Credit Quality. Classified loans decreased $19.9 million, or 86%, to $3.2 million at September 30, 2024 compared to the prior quarter. Nonaccrual loans decreased $744 thousand, or 23%, from prior quarter end, and were 0.16% of total assets at September 30, 2024. The Company recorded net recoveries of $63 thousand during the third quarter of 2024.
  • Sound, Well Capitalized Balance Sheet. All of FVCbank’s (the “Bank”) regulatory capital components and ratios were well in excess of thresholds required to be considered "well capitalized", with total risk-based capital to risk-weighted assets of 14.52% at September 30, 2024, compared to 13.83% at December 31, 2023. The tangible common equity ("TCE") to tangible assets ("TA") ratio for the Bank increased to 10.21% at September 30, 2024, from 9.40% at September 30, 2023. The Bank’s investment securities are classified as available-for-sale, and therefore the unrealized losses on these securities are fully reflected in the TCE/TA ratio.

For the three months ended September 30, 2024, the Company recorded net income of $4.7 million, or $0.25 diluted earnings per share, an increase of $630 thousand, compared to $4.0 million, or $0.22 diluted earnings per shares, for the three months ended September 30, 2023. Compared to the linked quarter, net income increased $514 thousand for the three months ended September 30, 2024, from $4.2 million for the three months ended June 30, 2024. For the nine months ended September 30, 2024, the Company reported net income of $10.2 million, or $0.55 diluted earnings per share, an increase of $1.3 million, or 14%, compared to net income of $8.9 million, or $0.49 diluted earnings per share for the nine months ended September 30, 2023.

Commercial bank operating earnings (non-GAAP), which exclude the nonrecurring taxes recorded for the surrender of the Company’s bank-owned life insurance (“BOLI”) policies during the first quarter of 2024 and the loss on the sale of available-for-sale investment securities during the first quarter of 2023, for the nine months ended September 30, 2024 and 2023 were $12.6 million and $12.5 million, respectively, an increase of $76 thousand. Diluted commercial bank operating earnings per share (non-GAAP) for the nine month periods ended September 30, 2024 and 2023 were $0.68 and $0.69, respectively.

The Company considers commercial bank operating earnings a useful comparative financial measure of the Company’s operating performance over multiple periods. Commercial bank operating earnings are determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). A reconciliation of non-GAAP financial measures to their most comparable financial measure in accordance with GAAP can be found in the tables below.

Management Comments

David W. Pijor, Esq., Chairman and Chief Executive Officer of the Company, said:

“Our disciplined approach to loan originations and deposit pricing continues to enhance our net interest income and margin for a third consecutive quarter. We continue to focus on attaining the full customer relationship which has allowed us to continue to originate loans to strong credit-worthy borrowers with compensating balances. During the third quarter of 2024, we originated over $59 million in loans, which were funded through loan maturities and deposit growth. Lastly, our partners at Atlantic Coast Mortgage (“ACM”) have continued profitability for the third quarter and year-to-date periods, which has enhanced our noninterest income for 2024.”

Statement of Condition

Total assets were $2.29 billion at September 30, 2024 and $2.19 billion at December 31, 2023, an increase of $102.7 million, or 5%. At September 30, 2023, total assets were $2.31 billion.

Loans receivable, net of deferred fees, were $1.87 billion at September 30, 2024, $1.83 billion at December 31, 2023, and $1.85 billion at September 30, 2023. Year-to-date, total loans, net of fees, increased $46.4 million, or 2.5%. For the three months ended September 30, 2024, loans receivable, net of fees, decreased $12.0 million, of which $13.6 million of this decrease is related to the warehouse line held by ACM. Excluding the warehouse line, loans increased $1.7 million for the quarter ended September 30, 2024. During the third quarter of 2024, loan originations totaled $58.7 million with a weighted average rate of 9.27%, and were primarily comprised of commercial and industrial loans. Loan renewals totaled $60.4 million and had a weighted average rate of 8.94%. Loans that paid off during the third quarter of 2024 totaled $51.6 million and had a weighted average rate of 7.52%.

Investment securities were $165.3 million at September 30, 2024, $171.9 million at December 31, 2023, and $216.4 million at September 30, 2023. Investment securities during the nine months ended September 30, 2024 decreased $6.6 million, primarily due to principal repayments and maturities totaling $11.2 million, offset by a decrease in the portfolio’s unrealized losses totaling $4.6 million.

Total deposits were $1.96 billion at September 30, 2024 and $1.85 billion at December 31, 2023, an increase of $115.5 million, or 6%. Noninterest-bearing deposits were $357.0 million at September 30, 2024, or 18.2% of total deposits, and decreased $16.8 million during the third quarter of 2024, as customers continue to sweep to interest-bearing deposit products. New noninterest- bearing deposits totaled $7.2 million for the quarter ended September 30, 2024. Cash inflows from new non-maturity deposits totaled $97.9 million for the quarter ended September 30, 2024, and were largely from 1031 exchange and title company deposits. The Company continues to grow its core deposit base and consistently sees new deposit inflows each quarter. As a member of the IntraFi Network, the Bank offers products to its customers who seek to maximize FDIC insurance protection (“reciprocal deposits”). At September 30, 2024 and December 31, 2023, reciprocal deposits totaled $238.1 million and $254.1 million, respectively, and are considered part of the Company’s core deposit base. Time deposits decreased $28.2 million to $246.5 million during the third quarter of 2024 compared to $274.7 million for the linked quarter ended June 30, 2024, as time deposits that were originated during 2023 with a weighted average rate of 5.16% matured in September.

At September 30, 2024, wholesale funding totaled $306.9 million and had a weighted average rate of 3.47% (including $250 million in pay-fixed/receive-floating interest rate swaps at an average rate of 3.25%). Wholesale funding at September 30, 2024 includes wholesale deposits totaling $249.9 million and other borrowed funds totaling $57.0 million. For the quarter ended September 30, 2024, wholesale funding had a weighted average rate of 3.50% compared to a weighted average rate of 3.72% for the quarter ended June 30, 2024.

Shareholders’ equity at September 30, 2024 was $230.8 million, an increase of $13.7 million, or 6%, from December 31, 2023. Year-to-date 2024 earnings contributed $10.2 million to the increase in shareholders’ equity. Common stock issued for stock options exercised contributed $2.1 million to shareholders’ equity for the 2024 year-to-date period. Accumulated other comprehensive loss decreased $1.4 million for the 2024 year-to-date period, which was primarily related to the change in the Company’s other comprehensive income associated with its available-for sale investment securities at September 30, 2024.

Book value per share at September 30, 2024 and December 31, 2023 was $12.68 and $12.19, respectively. Tangible book value per share (a non-GAAP financial measure which is defined in the tables below) at September 30, 2024 and December 31, 2023 was $12.27 and $11.77, respectively. Tangible book value per share, excluding accumulated other comprehensive loss (a non-GAAP financial measure which is defined in the tables below), at September 30, 2024 and December 31, 2023 was $13.52 and $13.12, respectively.

The Bank was well-capitalized at September 30, 2024, with total risk-based capital ratio of 14.52%, common equity tier 1 risk-based capital ratio of 13.48%, and tier 1 leverage ratio of 11.49%.

Asset Quality

For the three and nine months ended September 30, 2024, the Company released provisioning for credit losses totaling $200 thousand, and recorded provision expense totaling $6 thousand, respectively. This is compared to a release of provisioning for credit losses totaling $729 thousand and provision expense of $132 thousand for the three and nine months ended September 30, 2023, respectively. The allowance for credit losses (“ACL”) on loans to total loans, net of fees, was 1.02% at September 30, 2024, compared to 1.03% at December 31, 2023.

Nonaccrual loans and loans 90 days or more past due at September 30, 2024 totaled $3.6 million, or 0.16% of total assets, compared to $1.8 million, or 0.08% of total assets, at December 31, 2023. The increase in nonperforming loans at September 30, 2024 is primarily a result of one commercial & industrial loan relationship that was placed on nonaccrual during the first quarter of 2024. Classified loans decreased $19.9 million, or 86%, to $3.2 million at September 30, 2024 compared to the prior quarter. The Company had no other real estate owned at September 30, 2024.

The Company recorded net recoveries of $63 thousand and $68 thousand for the three and nine months ended September 30, 2024, respectively. At September 30, 2024 and December 31, 2023, the ACL on loans was $19.1 million and $18.9 million, respectively. ACL coverage to nonperforming loans decreased to 536% at September 30, 2024, compared to 1032% at December 31, 2023, as a result of the $1.7 million increase in nonperforming loans during 2024.

At September 30, 2024, commercial real estate loans totaled $1.06 billion, or 57% of total loans, net of fees, and construction loans totaled $173.8 million, or 9% of total loans, net of fees. Included in commercial real estate and construction loans are loans secured by office buildings totaling $137.4 million, or 7% of total loans, which are primarily located in the Virginia and Maryland suburbs of the Company’s market area, with $2.4 million, or 0.13% of total loans, located in Washington, D.C. Loans secured by retail shopping centers totaled $260.7 million, or 14% of total loans, at September 30, 2024. Loans secured by multi-family housing totaled $164.6 million, or 9% of total loans, at September 30, 2024. The commercial real estate portfolio, including construction loans, is diversified by asset type and geographic concentration. The Company has comprehensive policies to monitor, measure, and mitigate its loan concentrations within this portfolio segment, including rigorous credit approval, monitoring and administrative practices. The following table provides further stratification of these and additional classes of real estate loans at September 30, 2024 (dollars in thousands).

Owner Occupied Commercial Real Estate

Non-Owner Occupied Commercial Real Estate

Construction

 

 

Asset Class

Average Loan-to-Value (1)

Number of Total Loans

Bank Owned Principal (2)

Average Loan-to-Value (1)

Number of Total Loans

Bank Owned Principal (2)

Top 3 Geographic Concentration

Number of Total Loans

Bank Owned Principal (2)

Total Bank Owned Principal (2)

% of Total Loans

Office, Class A

68%

6

$

7,426

46%

4

$

3,688

Counties of Fairfax and Loudoun, Virginia and Montgomery County, Maryland

$

$

11,114

 

Office, Class B

49%

30

 

10,795

45%

28

 

56,782

 

 

67,577

 

Office, Class C

53%

8

 

5,095

38%

8

 

1,871

1

 

865

 

7,831

 

Office, Medical

38%

7

 

1,121

46%

7

 

41,312

1

 

8,426

 

50,859

 

Subtotal

 

51

$

24,437

 

47

$

103,653

2

$

9,291

$

137,381

7%

 

 

 

 

 

 

 

 

 

 

 

 

Retail- Neighborhood/Community Shop

 

$

43%

30

$

81,172

Prince George's County, Maryland, Baltimore County, MD, Fairfax County, VA

2

$

11,358

$

92,530

 

Retail- Restaurant

56%

8

 

7,113

44%

16

 

26,137

 

 

33,250

 

Retail- Single Tenant

58%

5

 

1,942

42%

20

 

36,155

 

 

38,097

 

Retail- Anchored,Other

 

 

51%

13

 

42,736

 

 

42,736

 

Retail- Grocery-anchored

 

 

46%

8

 

52,819

1

 

1,238

 

54,057

 

Subtotal

 

13

$

9,055

 

87

$

239,019

3

$

12,596

$

260,670

14%

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family, Class A (Market)

 

$

 

1

$

Washington, D.C., Baltimore City, Maryland and Richmond City, Virginia

1

$

1,044

$

1,044

 

Multi-family, Class B (Market)

 

 

63%

20

 

69,252

 

 

69,252

 

Multi-family, Class C (Market)

 

 

55%

56

 

66,939

2

 

7,047

 

73,986

 

Multi-Family-Affordable Housing

 

 

52%

10

 

16,277

1

 

4,013

 

20,290

 

Subtotal

 

$

 

87

$

152,468

4

$

12,104

$

164,572

9%

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

50%

41

$

66,732

47%

38

$

124,694

Prince William County, Virginia, Fairfax County, Virginia and Howard County, Maryland

1

$

1,411

$

192,837

 

Warehouse

54%

13

 

17,704

27%

8

 

9,327

 

 

27,031

 

Flex

50%

14

 

15,499

54%

14

 

56,144

2

 

 

71,643

 

Subtotal

 

68

$

99,935

 

60

$

190,165

3

$

1,411

$

291,511

16%

 

 

 

 

 

 

 

 

 

 

 

 

Hotels

 

$

42%

9

$

55,177

 

1

$

7,315

$

62,492

3%

Mixed Use

45%

10

$

5,839

60%

36

$

65,773

 

$

$

71,612

4%

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

$

 

 

$

 

26

$

55,588

$

55,588

3%

1-4 Family construction

 

 

$

 

 

$

 

17

$

50,274

$

50,274

3%

Other (including net deferred fees)

 

$

57,003

 

 

$

60,454

 

 

$

25,227

$

142,684

8%

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate and construction loans, net of fees, at September 30, 2024

$

196,269

 

 

$

866,709

 

 

$

173,806

$

1,236,784

66%

 

 

 

 

 

 

 

 

 

At December 31, 2023

$

212,889

 

 

$

878,744

 

 

$

147,998

$

1,239,631

68%

 

 

 

 

 

 

 

 

 

 

 

 

(1) Loan-to-value is determined at origination date against current bank owned principal.

(2) Bank-owned principal is not adjusted for deferred fees and costs.

(3) Minimum debt service coverage policy is 1.30x for owner occupied and 1.25x for Non-Owner Occupied at origination.

The loans shown in the above table exhibit strong credit quality, reflecting two classified loans at September 30, 2024 totaling $1.6 million. During its assessment of the allowance for credit losses, the Company addressed the credit risks associated with these portfolio segments and believes that as a result of its conservative underwriting discipline at loan origination and its ongoing loan monitoring procedures, the Company has appropriately reserved for possible credit concerns in the event of a downturn in economic activity.

Minority Investment in Mortgage Banking Operation

In August 2021, the Company acquired a membership interest in ACM to diversify its loan portfolio while providing competitive residential mortgage products to its customers and to generate additional revenue. The Company’s investment in ACM is reflected as a nonconsolidated minority investment, and as such, the Company’s income generated from the investment is included in non-interest income. For the three months ended September 30, 2024 and 2023, the Company reported income of $278 thousand and a loss of $650 thousand, respectively, an increase of $928 thousand. For the nine months ended September 30, 2024 and 2023, the Company recorded income of $425 thousand compared to a loss of $1.4 million, respectively, related to its investment in ACM.

Income Statement

The Company recorded net income of $4.7 million for the three months ended September 30, 2024, an increase of $630 thousand, or 16%, compared to $4.0 million for the three months ended September 30, 2023. Compared to the linked quarter, net income for the three months ended September 30, 2024 increased $514 thousand, or 12%, from $4.2 million for the quarter ended June 30, 2024.

Net interest income increased $879 thousand, or 7%, to $14.2 million for the quarter ended September 30, 2024, compared to $13.3 million for the third quarter of 2023, and increased $543 thousand, or 4%, compared to the linked quarter ended June 30, 2024. Compared to the year ago quarter ended September 30, 2023, the increase in net interest income for the third quarter of 2024 is primarily due to an increase in loan interest income as the loan portfolio reprices in this high interest rate environment.

The Company's net interest margin increased 25 basis points to 2.64% for the quarter ended September 30, 2024 compared to 2.39% for the year ago quarter ended September 30, 2023, and increased 5 basis points from 2.59% for the linked quarter ended June 30, 2024. The increase in net interest margin is a result of continued improvement in the yields of the Company’s loan portfolio and its management to control funding costs.

Compared to the year ago quarter ended September 30, 2023, interest income increased $1.8 million, or 7%, to $29.2 million, for the third quarter of 2024. Total interest income increased $1.3 million, or 5%, for the third quarter of 2024 compared to the linked quarter ended June 30, 2024. Loan interest income increased $2.1 million, or 8%, to $27.4 million for the three months ended September 30, 2024, compared to $25.2 million for the three months ended September 30, 2023, as average total loans only increased $10.3 million during this same comparable period. Compared to the linked quarter ended June 30, 2024, loan interest income increased $924 thousand, or 3%, as average total loans decreased $3.2 million.

The Company has actively managed its maturing commercial real estate loan portfolio and further diversified its loan mix toward commercial & industrial loans, which earn higher yields. Loan yields increased 43 basis points to 5.83% for the three months ended September 30, 2024 compared to the same period of 2023, and increased 21 basis points compared to the linked quarter ended June 30, 2024. The yield on earning assets increased 51 basis points to 5.46% for the three months ended September 30, 2024 compared to 4.95% for the same period of 2023, partially as a result of the balance sheet repositionings completed during 2023 along with the repricing of the Company’s variable rate loan portfolio and new loan originations.

At September 30, 2024, approximately $434.9 million, or 28%, of the Company’s commercial loan portfolio is expected to reprice in the next 12 months, which is comprised of the following: $112.8 million in fixed rate commercial loans, and $61.8 million in variable rate commercial loans, with an additional $260.3 million in floating rate loans priced currently at market rates. Within the following 24-36 months, $214.4 million in fixed rate commercial loans are scheduled to reprice and an additional $87.3 million in variable rate commercial loans are scheduled to reprice, representing 20% of the current loan portfolio. In the near term, the Company’s efforts to attain appropriate yields on new originations and the repricing of the commercial loan portfolio are expected to provide continued improvement in loan yields.

On a linked quarter basis, interest expense increased $718 thousand, or 5%, to $15.0 million for the third quarter of 2024 compared to the quarter ended June 30, 2024, and increased $926 thousand, or 7%, compared to the year ago quarter. Interest expense on other borrowed funds for the quarter ended September 30, 2024 decreased $587 thousand, or 51%, to $563 thousand from $1.2 million, for the quarter ended June 30, 2024, as the Company reduced its reliance on wholesale funding. Interest expense on deposits increased $1.3 million to $14.2 million for the three months ended September 30, 2024 compared to the three months ended June 30, 2024, reflecting the increase in average balances of non-maturity deposits during the third quarter of 2024. The cost of interest-bearing liabilities for the third quarter of 2024 was 3.80% compared to 3.74% for the second quarter of 2024, an increase of 6 basis points compared to an increase of 38 basis points from 3.42% for the year ago quarter, demonstrating the Company’s ability to slow the increase of funding costs during 2024. As a result of the Federal Open Market Committee decision to cut the federal funds rate by 0.50% on September 18, 2024, the Company has decreased interest rates on its various deposit products, the full impact of which will be reflected in the fourth quarter of 2024.

Net interest income for the nine months ended September 30, 2024 and 2023 was $40.7 million and $41.7 million, respectively, a decrease of $1.1 million, or 3%, year-over-year. Interest income increased $4.1 million, or 5%, to $84.0 million for the nine months ended September 30, 2024 as compared to $80.0 million for the comparable 2023 period. Interest expense totaled $43.4 million for the nine months ended September 30, 2024, an increase of $5.1 million, compared to $38.2 million for the nine months ended September 30, 2023. The Company’s net interest margin for the nine months ended September 30, 2024 increased to 2.57% compared to 2.53% for the year-ago nine month period of 2023.

Noninterest income for the three months ended September 30, 2024 totaled $815 thousand compared $225 thousand for the three months ended September 30, 2023 and $871 thousand for the three months ended June 30, 2024.

Fee income from loans was $54 thousand for the quarter ended September 30, 2024, compared to $107 thousand for the third quarter of 2023, which included income from back-to-back loan swap transactions entered into during the third quarter of 2023. Service charges on deposit accounts totaled $301 thousand for the third quarter of 2024, compared to $284 thousand for the year ago quarter, and $279 thousand for the three months ended June 30, 2024. Income from bank-owned life insurance decreased $303 thousand to $70 thousand for the three months ended September 30, 2024, compared to $373 thousand for the same period of 2023, a direct result of the surrendered BOLI that occurred during the first quarter of 2024. As previously mentioned, income from the Company’s minority interest in ACM totaled $278 thousand for the three months ended September 30, 2024, compared to a loss of $650 thousand for the same period of 2023, and compared to income of $351 thousand for the linked quarter ended June 30, 2024.

For the year-to-date period ended September 30, 2024, the Company recorded noninterest income totaling $2.1 million, compared to a loss of $3.5 million for the nine months ended September 30, 2023, which was primarily associated with its securities sales transaction executed during the first quarter of 2023.

Noninterest expense totaled $9.2 million for the quarter ended September 30, 2024, an increase of $148 thousand, or 2%, compared to $9.0 million for the year ago quarter ended September 30, 2023. On a linked quarter basis, noninterest expense increased $200 thousand, or 2%, from $9.0 million for the three months ended June 30, 2024. The increase in noninterest expense during the third quarter of 2024 as compared to the linked quarter was primarily related to an increase in incentive accruals recorded during the third quarter of 2024. Compared to the year ago quarter, salaries and benefits expense decreased $414 thousand, or 8%, for the three months ended September 30, 2024, primarily as a result of reduced staffing and process improvement through the use of technology. Full-time equivalent employees have decreased from 126 at September 30, 2023, to 118 at December 31, 2023 to 111 at September 30, 2024, which includes vacancies that are in the process of being filled.

Occupancy expense decreased $82 thousand to $465 thousand for the three months ended September 30, 2024 compared to the year ago quarter ended September 30, 2023, primarily as a result of the office space reduction efforts completed during 2023. Internet banking and software expense increased $46 thousand to $706 thousand for the third quarter of 2024 compared to the quarter ended September 30, 2023, primarily as a result of the implementation of enhanced customer software solutions. Other operating expenses totaled $1.6 million for third quarter of 2024 compared to $1.2 million for the year ago quarter ended September 30, 2023, an increase of $456 thousand, which was primarily a result of loan workout expenses that were collected by the Bank during the third quarter of 2023. The Company continues to identify and assess opportunities to reduce operating expenses.

For the nine months ended September 30, 2024 and 2023, noninterest expense was $26.8 million and $27.3 million, respectively, a decrease of $444 thousand, or 2%, primarily as a result of the aforementioned decreases in salaries and benefits expenses and occupancy expense.

The efficiency ratio for core bank operating earnings (non-GAAP), which excludes the 2023 losses on the sale of available-for-sale investment securities, for the quarters ended September 30, 2024, June 30, 2024, and September 30, 2023, was 61.2%, 61.9%, and 66.7%, respectively. For the nine months ended September 30, 2024 and 2023, the efficiency ratio for core bank operating earnings (non-GAAP), excluding 2023 losses on the sale of available-for-sale investment securities, was 62.7% and 63.7%, respectively. A reconciliation of the aforementioned efficiency ratio, a non-GAAP financial measure, can be found in the tables below.

The Company recorded a provision for income taxes of $1.4 million and $1.2 million for the three months ended September 30, 2024 and 2023, respectively. For the nine months ended September 30, 2024 and 2023, provision for income taxes was $5.8 million and $1.9 million, respectively. The year-to-date 2024 period includes an additional $2.4 million which is associated with the Company surrendering its BOLI policies during the first quarter of 2024.

About FVCBankcorp, Inc.

FVCBankcorp, Inc. is the holding company for FVCbank, a wholly-owned subsidiary that commenced operations in November 2007. FVCbank is a $2.29 billion asset-sized Virginia-chartered community bank serving the banking needs of commercial businesses, nonprofit organizations, professional service entities, their owners and employees located in the greater Baltimore and Washington, D.C. metropolitan areas. FVCbank is based in Fairfax, Virginia, and has 8 full-service offices in Arlington, Fairfax, Manassas, Reston and Springfield, Virginia, Washington, D.C., and Baltimore, and Bethesda, Maryland.

For more information about the Company, please visit the Investor Relations page of FVCBankcorp, Inc.’s website, www.fvcbank.com.

Cautionary Note About Forward-Looking Statements

This press release may contain statements relating to future events or future results of the Company that are considered “forward-looking statements” under the Private Securities Litigation Reform Act of 1995. These forward-looking statements represent plans, estimates, objectives, goals, guidelines, expectations, intentions, projections and statements of our beliefs concerning future events, business plans, objectives, expected operating results and the assumptions upon which those statements are based. Forward-looking statements include without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and are typically identified with words such as “may,” “could,” “should,” “will,” “would,” “believe,” “anticipate,” “estimate,” “expect,” “aim,” “intend,” “plan,” or words or phases of similar meaning. We caution that the forward-looking statements are based largely on our expectations and are subject to a number of known and unknown risks and uncertainties that are subject to change based on factors which are, in many instances, beyond our control. Actual results, performance or achievements could differ materially from those contemplated, expressed or implied by the forward-looking statements. The following factors, among others, could cause our financial performance to differ materially from that expressed in such forward-looking statements: general business and economic conditions, including higher inflation and its impacts, nationally or in the markets that the Company serves could adversely affect, among other things, real estate valuations, unemployment levels, the ability of businesses to remain viable, consumer and business confidence, and consumer or business spending, which could lead to decreases in demand for loans, deposits, and other financial services that the Company provides and increases in loan delinquencies and defaults; the impact of the interest rate environment on our business, financial condition and results of operation, and its impact on the composition and costs of deposits, loan demand, and the values and liquidity of loan collateral, securities, and interest sensitive assets and liabilities; changes in the Company’s liquidity requirements could be adversely affected by changes in its assets and liabilities; changes in the assumptions underlying the establishment of reserves for possible credit losses and the possibility that future credit losses may be higher than currently expected; changes in market conditions, specifically declines in the commercial and residential real estate market, volatility and disruption of the capital and credit markets, and soundness of other financial institutions the Company does business with; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System, inflation, interest rate, market and monetary fluctuations; the Company’s investment securities portfolio is subject to credit risk, market risk, and liquidity risk as well as changes in the estimates used to value the securities in the portfolio; declines in the Company’s common stock price or the occurrence of what management would deem to be a triggering event that could, under certain circumstances, cause us to record a noncash impairment charge to earnings in future periods; geopolitical conditions, including acts or threats of terrorism, or actions taken by the United States or other governments in response to acts or threats of terrorism and/or military conflicts, which could impact business and economic conditions in the United States and abroad; the occurrence of significant natural disasters, including severe weather conditions, floods, health related issues or emergencies, and other catastrophic events; the management of risks inherent in the Company’s real estate loan portfolio, and the risk of a prolonged downturn in the real estate market, which could impair the value of loan collateral and the ability to sell collateral upon any foreclosure; the impact of changes in bank regulatory conditions, including laws, regulations and policies concerning capital requirements, deposit insurance premiums, taxes, securities, and the application thereof by regulatory bodies; the effect of changes in accounting policies and practices, as may be adopted from time to time by bank regulatory agencies, the Securities and Exchange Commission (the “SEC”), the Public Company Accounting Oversight Board, the Financial Accounting Standards Board or other accounting standards setting bodies; competitive pressures among financial services companies, including the timely development of competitive new products and services and the acceptance of these products and services by new and existing customers; the effect of acquisitions and partnerships the Company may make, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions; the Company’s involvement, from time to time, in legal proceedings and examination and remedial actions by regulators; and potential exposure to fraud, negligence, computer theft and cyber-crime, and the Company’s ability to maintain the security of its data processing and information technology systems. The foregoing factors should not be considered exhaustive and should be read together with other cautionary statements that are included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, including those discussed in the section entitled “Risk Factors,” and in the Company’s other periodic and current reports filed with the SEC. If one or more of the factors affecting our forward-looking information and statements proves incorrect, then our actual results, performance or achievements could differ materially from those expressed in, or implied by, forward-looking information and statements contained in this press release. Therefore, the Company cautions you not to place undue reliance on our forward-looking information and statements. We will not update the forward-looking statements to reflect actual results or changes in the factors affecting the forward-looking statements. New risks and uncertainties may emerge from time to time, and it is not possible to predict their occurrence or how they will affect the Company’s operations, financial condition or results of operations.

FVCBankcorp, Inc.

Selected Financial Data

(Dollars in thousands, except share data and per share data)

(Unaudited)

 

 

At or For the Three Months

Ended,

 

For the Nine Months

Ended,

 

At or For the Three Months

Ended,

 

September 30, 2024

 

September 30, 2023

 

September 30, 2024

 

September 30, 2023

 

June 30, 2024

 

December 31, 2023

Selected Balances

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

2,293,282

 

 

$

2,305,472

 

 

 

 

 

 

$

2,299,194

 

 

$

2,190,558

 

Total investment securities

 

165,296

 

 

 

216,410

 

 

 

 

 

 

 

162,428

 

 

 

171,859

 

Total loans, net of deferred fees

 

1,874,946

 

 

 

1,849,513

 

 

 

 

 

 

 

1,886,929

 

 

 

1,828,564

 

Allowance for credit losses on loans

 

(19,067

)

 

 

(18,849

)

 

 

 

 

 

 

(19,208

)

 

 

(18,871

)

Total deposits

 

1,960,767

 

 

 

1,995,971

 

 

 

 

 

 

 

1,968,752

 

 

 

1,845,292

 

Subordinated debt

 

19,666

 

 

 

19,606

 

 

 

 

 

 

 

19,652

 

 

 

19,620

 

Other borrowings

 

57,000

 

 

 

50,000

 

 

 

 

 

 

 

57,000

 

 

 

85,000

 

Reserve for unfunded commitments

 

510

 

 

 

673

 

 

 

 

 

 

 

506

 

 

 

602

 

Total stockholders’ equity

 

230,830

 

 

 

211,246

 

 

 

 

 

 

 

226,491

 

 

 

217,117

 

Summary Results of Operations

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

29,233

 

 

$

27,427

 

 

$

84,032

 

 

$

79,964

 

 

$

27,972

 

 

$

26,651

 

Interest expense

 

15,019

 

 

 

14,092

 

 

 

43,356

 

 

 

38,227

 

 

 

14,301

 

 

 

13,992

 

Net interest income

 

14,214

 

 

 

13,335

 

 

 

40,676

 

 

 

41,737

 

 

 

13,671

 

 

 

12,659

 

Provision for credit losses

 

(200

)

 

 

(729

)

 

 

6

 

 

 

132

 

 

 

206

 

 

 

 

Net interest income after provision for credit losses

 

14,414

 

 

 

14,064

 

 

 

40,670

 

 

 

41,605

 

 

 

13,464

 

 

 

12,659

 

Noninterest income - loan fees, service charges and other

 

467

 

 

 

502

 

 

 

1,329

 

 

 

1,445

 

 

 

454

 

 

 

420

 

Noninterest income - bank owned life

 

70

 

 

 

373

 

 

 

326

 

 

 

1,067

 

 

 

66

 

 

 

385

 

Noninterest income (loss) on minority membership interest

 

278

 

 

 

(650

)

 

 

426

 

 

 

(1,431

)

 

 

351

 

 

 

321

 

Noninterest loss on sale of available-for-sale investment securities

 

- -

 

 

 

 

 

 

- -

 

 

 

(4,592

)

 

 

 

 

 

(10,985

)

Noninterest expense

 

9,196

 

 

 

9,048

 

 

 

26,817

 

 

 

27,261

 

 

 

8,996

 

 

 

9,402

 

Income (Loss) before taxes

 

6,033

 

 

 

5,241

 

 

 

15,934

 

 

 

10,833

 

 

 

5,340

 

 

 

(6,602

)

Income tax expense (benefit)

 

1,364

 

 

 

1,202

 

 

 

5,770

 

 

 

1,941

 

 

 

1,185

 

 

 

(1,531

)

Net income (loss)

 

4,669

 

 

 

4,039

 

 

 

10,164

 

 

 

8,892

 

 

 

4,155

 

 

 

(5,071

)

Per Share Data

 

 

 

 

 

 

 

 

 

 

 

Net income (loss), basic

$

0.26

 

 

$

0.23

 

 

$

0.56

 

 

$

0.50

 

 

$

0.23

 

 

$

(0.28

)

Net income (loss), diluted

$

0.25

 

 

$

0.22

 

 

$

0.55

 

 

$

0.49

 

 

$

0.23

 

 

$

(0.28

)

Book value

$

12.68

 

 

$

11.87

 

 

 

 

 

 

$

12.45

 

 

$

12.19

 

Tangible book value (1)

$

12.27

 

 

$

11.44

 

 

 

 

 

 

$

12.04

 

 

$

11.77

 

Tangible book value, excluding accumulated other comprehensive losses (1)

$

13.52

 

 

$

13.39

 

 

 

 

 

 

$

13.26

 

 

$

13.12

 

Shares outstanding

 

18,204,455

 

 

 

17,802,173

 

 

 

 

 

 

 

18,186,147

 

 

 

17,806,995

 

Selected Ratios

 

 

 

 

 

 

 

 

 

 

 

Net interest margin (2)

 

2.64

%

 

 

2.39

%

 

 

2.57

%

 

 

2.53

%

 

 

2.59

%

 

 

2.37

%

Return on average assets (2)

 

0.85

%

 

 

0.70

%

 

 

0.62

%

 

0.52

%

 

 

0.77

%

 

 

(0.92

)%

Return on average equity (2)

 

8.15

%

 

 

7.57

%

 

 

6.04

%

 

5.68

%

 

 

7.42

%

 

 

(9.51

)%

Efficiency (3)

 

61.19

%

 

 

66.73

%

 

 

62.72

%

 

 

71.32

%

 

 

61.86

%

 

 

NM

 

Loans, net of deferred fees to total deposits

 

95.62

%

 

 

92.66

%

 

 

 

 

 

 

95.84

%

 

 

99.09

%

Noninterest-bearing deposits to total

 

18.21

%

 

 

21.39

%

 

 

 

 

 

 

18.99

%

 

 

21.50

%

Reconciliation of Net Income (GAAP) to Commercial Bank Operating Earnings (Non-GAAP)(4)

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss) reported above

$

4,669

 

 

$

4,039

 

 

$

10,164

 

 

$

8,892

 

 

$

4,155

 

 

$

(5,071

)

Add: Loss on sale of available-for-sale investment securities

 

 

 

 

 

 

 

 

 

 

4,592

 

 

 

 

 

 

10,985

 

Add: Non-recurring tax and 10% modified endowment contract penalty on early surrender of BOLI policies

 

 

 

 

 

 

 

2,386

 

 

 

 

 

 

 

 

 

 

Add: Office space reduction and severance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

336

 

Subtract: Non-recurring valuation adjustment of minority investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,258

)

Subtract: provision for income taxes associated with non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

(1,010

)

 

 

 

 

 

(2,214

)

Adjusted Net Income, core bank operating earnings (non-GAAP)

$

4,669

 

 

$

4,039

 

 

$

12,550

 

 

$

12,474

 

 

$

4,155

 

 

$

2,778

 

Adjusted Earnings per share - basic (non-GAAP core bank operating earnings)

$

0.26

 

 

$

0.23

 

 

$

0.70

 

 

$

0.70

 

 

$

0.23

 

 

$

0.16

 

Adjusted Earnings per share - diluted (non-GAAP core bank operating earnings)

$

0.25

 

 

$

0.22

 

 

$

0.68

 

 

$

0.69

 

 

$

0.23

 

 

$

0.15

 

Adjusted Return on average assets (non-GAAP core bank operating earnings)

 

0.85

%

 

 

0.70

%

 

 

0.77

%

 

 

0.73

%

 

 

0.77

%

 

 

0.50

%

Adjusted Return on average equity (non-GAAP core bank operating earnings)

 

8.15

%

 

 

7.57

%

 

 

7.46

%

 

 

7.97

%

 

 

7.42

%

 

 

5.21

%

Adjusted Efficiency ratio (non-GAAP core bank operating earnings)(3)

 

61.19

%

 

 

66.73

%

 

 

62.72

%

 

 

63.67

%

 

 

61.86

%

 

 

65.77

%

Capital Ratios - Bank

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (to tangible assets)

 

10.21

%

 

 

9.40

%

 

 

 

 

 

 

9.99

%

 

 

10.12

%

Total risk-based capital (to risk weighted

 

14.52

%

 

 

13.93

%

 

 

 

 

 

 

14.13

%

 

 

13.83

%

Common equity tier 1 capital (to risk weighted assets)

 

13.48

%

 

 

12.92

%

 

 

 

 

 

 

13.09

%

 

 

12.80

%

Tier 1 leverage (to average assets)

 

11.49

%

 

 

10.62

%

 

 

 

 

 

 

11.31

%

 

 

10.77

%

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans

$

3,556

 

 

$

1,510

 

 

 

 

 

 

$

3,187

 

 

$

1,829

 

Nonperforming loans to total assets

 

0.16

%

 

 

0.07

%

 

 

 

 

 

 

0.13

%

 

 

0.08

%

Nonperforming assets to total assets

 

0.16

%

 

 

0.07

%

 

 

 

 

 

 

0.13

%

 

 

0.08

%

Allowance for credit losses on loans to loans

 

1.02

%

 

 

1.06

%

 

 

 

 

 

 

1.02

%

 

 

1.03

%

Allowance for credit losses on to nonperforming loans

 

536.19

%

 

 

1292.85

%

 

 

 

 

 

 

602.70

%

 

 

1031.77

%

Net (recoveries ) charge-offs

$

(63

)

 

$

(7

)

 

$

(68

)

 

$

326

 

 

$

(5

)

 

$

49

 

Net charge-offs (recoveries) to average loans (2)

 

(0.01

)%

 

 

%

 

 

(0.01

)%

 

 

0.02

%

 

 

%

 

 

0.01

%

Selected Average Balances

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

2,187,583

 

 

$

2,302,870

 

 

$

2,172,666

 

 

$

2,293,565

 

 

$

2,170,786

 

 

$

2,210,366

 

Total earning assets

 

2,142,155

 

 

 

2,214,923

 

 

 

2,116,436

 

 

 

2,207,797

 

 

 

2,123,431

 

 

 

2,123,455

 

Total loans, net of deferred fees

 

1,879,152

 

 

 

1,868,819

 

 

 

1,867,503

 

 

 

1,856,008

 

 

 

1,882,342

 

 

 

1,825,472

 

Total deposits

 

1,855,513

 

 

 

2,033,941

 

 

 

1,813,794

 

 

 

1,941,387

 

 

 

1,798,734

 

 

 

1,836,826

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

357,027

 

 

$

427,036

 

 

 

 

 

 

$

373,848

 

 

$

396,724

 

Interest-bearing checking, savings and money market

 

1,107,335

 

 

 

904,639

 

 

 

 

 

 

 

1,070,360

 

 

 

896,969

 

Time deposits

 

246,527

 

 

 

381,770

 

 

 

 

 

 

 

274,684

 

 

 

306,349

 

Wholesale deposits

 

249,876

 

 

 

282,526

 

 

 

 

 

 

 

249,860

 

 

 

245,250

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Non-GAAP Reconciliation

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

$

230,830

 

 

$

211,246

 

 

 

 

 

 

$

226,491

 

 

$

217,117

 

Less: goodwill and intangibles, net

 

(7,457

)

 

 

(7,632

)

 

 

 

 

 

 

(7,497

)

 

 

(7,585

)

Tangible Common Equity

$

223,373

 

 

$

203,614

 

 

 

 

 

 

$

218,994

 

 

$

209,532

 

Less: Accumulated Other Comprehensive Income (Loss) ("AOCI")

 

(22,721

)

 

 

(34,834

)

 

 

 

 

 

 

(22,152

)

 

 

(24,160

)

Tangible Common Equity excluding AOCI

$

246,094

 

 

$

238,448

 

 

 

 

 

 

$

241,146

 

 

$

233,692

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per common share

$

12.68

 

 

 

11.87

 

 

 

 

 

 

$

12.45

 

 

$

12.19

 

Less: intangible book value per common share

 

(0.41

)

 

 

(0.43

)

 

 

 

 

 

 

(0.41

)

 

 

(0.42

)

Tangible book value per common share

$

12.27

 

 

$

11.44

 

 

 

 

 

 

$

12.04

 

 

$

11.77

 

Less: AOCI (loss) per common share

 

(1.25

)

 

 

(1.95

)

 

 

 

 

 

 

(1.22

)

 

 

(1.35

)

Tangible book value per common share, excluding AOCI

$

13.52

 

 

$

13.39

 

 

 

 

 

 

$

13.26

 

 

$

13.12

 

(2)

Annualized.

(3)

Efficiency ratio is calculated as noninterest expense divided by the sum of net interest income and noninterest income.

(4)

Some of the financial measures discussed throughout the press release are “non-GAAP financial measures.” In accordance with SEC rules, the Company classifies a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP in our consolidated statements of income, condition, or statements of cash flows.

FVCBankcorp, Inc.

Summary Consolidated Statements of Condition

(Dollars in thousands)

(Unaudited)

 

 

 

September 30, 2024

 

June 30, 2024

 

% Change Current Quarter

 

December 31, 2023

 

September 30, 2023

 

% Change From Year Ago

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

10,051

 

 

$

10,226

 

 

(1.7

)%

 

$

8,042

 

 

$

7,560

 

 

33.0

%

Interest-bearing deposits at other financial institutions

 

 

167,575

 

 

 

154,359

 

 

8.6

%

 

 

52,480

 

 

 

89,440

 

 

87.4

%

Investment securities

 

 

165,296

 

 

 

162,429

 

 

1.8

%

 

 

171,859

 

 

 

216,410

 

 

(23.6

)%

Restricted stock, at cost

 

 

8,186

 

 

 

8,186

 

 

%

 

 

9,488

 

 

 

7,745

 

 

5.7

%

Loans, net of fees:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

1,062,978

 

 

 

1,083,481

 

 

(1.9

)%

 

 

1,091,633

 

 

 

1,097,726

 

 

(3.2

)%

Commercial and industrial

 

 

288,821

 

 

 

268,921

 

 

7.4

%

 

 

216,367

 

 

 

215,764

 

 

33.9

%

Commercial construction

 

 

173,806

 

 

 

164,736

 

 

5.5

%

 

 

147,998

 

 

 

154,559

 

 

12.5

%

Consumer real estate

 

 

331,713

 

 

 

339,146

 

 

(2.2

)%

 

 

363,317

 

 

 

367,345

 

 

(9.7

)%

Warehouse facilities

 

 

10,777

 

 

 

24,425

 

 

(55.9

)%

 

 

3,506

 

 

 

7,887

 

 

36.6

%

Consumer nonresidential

 

 

6,851

 

 

 

6,220

 

 

10.1

%

 

 

5,743

 

 

 

6,232

 

 

9.9

%

Total loans, net of fees

 

 

1,874,946

 

 

 

1,886,929

 

 

(0.6

)%

 

 

1,828,564

 

 

 

1,849,513

 

 

1.4

%

Allowance for credit losses on loans

 

 

(19,067

)

 

 

(19,208

)

 

(0.7

)%

 

 

(18,871

)

 

 

(18,849

)

 

1.2

%

Loans, net

 

 

1,855,879

 

 

 

1,867,721

 

 

(0.6

)%

 

 

1,809,693

 

 

 

1,830,664

 

 

1.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

 

866

 

 

 

915

 

 

(5.4

)%

 

 

997

 

 

 

1,047

 

 

(17.3

)%

Goodwill and intangibles, net

 

 

7,457

 

 

 

7,497

 

 

(0.5

)%

 

 

7,585

 

 

 

7,632

 

 

(2.3

)%

Bank owned life insurance (BOLI)

 

 

9,148

 

 

 

9,078

 

 

0.8

%

 

 

56,823

 

 

 

56,438

 

 

(83.8

)%

Other assets

 

 

68,824

 

 

 

78,783

 

 

(12.6

)%

 

 

73,591

 

 

 

88,536

 

 

(22.3

)%

Total Assets

 

$

2,293,282

 

 

$

2,299,194

 

 

(0.3

)%

 

$

2,190,558

 

 

$

2,305,472

 

 

(0.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

357,028

 

 

$

373,848

 

 

(4.5

)%

 

$

396,724

 

 

$

427,036

 

 

(16.4

)%

Interest checking

 

 

615,839

 

 

 

631,162

 

 

(2.4

)%

 

 

576,471

 

 

 

651,064

 

 

(5.4

)%

Savings and money market

 

 

491,496

 

 

 

439,198

 

 

11.9

%

 

 

320,498

 

 

 

253,575

 

 

93.8

%

Time deposits

 

 

246,527

 

 

 

274,684

 

 

(10.3

)%

 

 

306,349

 

 

 

381,770

 

 

(35.4

)%

Wholesale deposits

 

 

249,877

 

 

 

249,860

 

 

%

 

 

245,250

 

 

 

282,526

 

 

(11.6

)%

Total deposits

 

 

1,960,767

 

 

 

1,968,752

 

 

(0.4

)%

 

 

1,845,292

 

 

 

1,995,971

 

 

(1.8

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

 

57,000

 

 

 

57,000

 

 

%

 

 

85,000

 

 

 

50,000

 

 

%

Subordinated notes, net of issuance costs

 

 

19,666

 

 

 

19,652

 

 

0.1

%

 

 

19,620

 

 

 

19,606

 

 

0.3

%

Reserve for unfunded commitments

 

 

510

 

 

 

506

 

 

0.8

%

 

 

602

 

 

 

673

 

 

(24.2

)%

Other liabilities

 

 

24,509

 

 

 

26,793

 

 

(8.5

)%

 

 

22,927

 

 

 

27,976

 

 

(12.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

230,830

 

 

 

226,491

 

 

1.9

%

 

 

217,117

 

 

 

211,246

 

 

9.3

%

Total Liabilities & Shareholders' Equity

 

$

2,293,282

 

 

$

2,299,194

 

 

(0.3

)%

 

$

2,190,558

 

 

$

2,305,472

 

 

(0.5

)%

FVCBankcorp, Inc.

Summary Consolidated Statements of Income

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

For the Three Months Ended

 

 

September 30, 2024

 

June 30, 2024

 

% Change Current Quarter

 

September 30, 2023

 

% Change From Year Ago

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

14,214

 

 

$

13,671

 

4.0

%

 

$

13,335

 

 

6.6

%

Provision for credit losses

 

 

(200

)

 

 

206

 

(197.1

)%

 

 

(729

)

 

(72.6

)%

Net interest income after provision for credit losses

 

 

14,414

 

 

 

13,465

 

7.0

%

 

 

14,064

 

 

2.5

%

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

Fees on loans

 

 

54

 

 

 

38

 

42.1

%

 

 

107

 

 

(49.5

)%

Service charges on deposit accounts

 

 

301

 

 

 

279

 

7.9

%

 

 

284

 

 

6.0

%

BOLI income

 

 

70

 

 

 

66

 

6.1

%

 

 

373

 

 

(81.2

)%

Income (Loss) from minority membership interest

 

 

278

 

 

 

351

 

(20.8

)%

 

 

(650

)

 

142.8

%

Other fee income

 

 

112

 

 

 

137

 

(18.2

)%

 

 

111

 

 

0.9

%

Total noninterest income

 

 

815

 

 

 

871

 

(6.4

)%

 

 

225

 

 

262.2

%

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,853

 

 

 

4,690

 

3.5

%

 

 

5,267

 

 

(7.9

)%

Occupancy expense

 

 

465

 

 

 

515

 

(9.7

)%

 

 

547

 

 

(15.0

)%

Internet banking and software expense

 

 

706

 

 

 

730

 

(3.3

)%

 

 

660

 

 

7.0

%

Data processing and network administration

 

 

727

 

 

 

667

 

9.0

%

 

 

601

 

 

21.0

%

State franchise taxes

 

 

589

 

 

 

590

 

(0.2

)%

 

 

584

 

 

0.9

%

Professional fees

 

 

224

 

 

 

228

 

(1.8

)%

 

 

213

 

 

5.2

%

Other operating expense

 

 

1,632

 

 

 

1,575

 

3.6

%

 

 

1,176

 

 

38.8

%

Total noninterest expense

 

 

9,196

 

 

 

8,996

 

2.2

%

 

 

9,048

 

 

1.6

%

Net income before income taxes

 

 

6,033

 

 

 

5,340

 

13.0

%

 

 

5,241

 

 

15.1

%

Income tax expense

 

 

1,364

 

 

 

1,185

 

15.1

%

 

 

1,202

 

 

13.5

%

Net Income

 

$

4,669

 

 

$

4,155

 

12.4

%

 

$

4,039

 

 

15.6

%

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic

 

$

0.26

 

 

$

0.23

 

13.0

%

 

$

0.23

 

 

14.6

%

Earnings per share - diluted

 

$

0.25

 

 

$

0.23

 

8.7

%

 

$

0.22

 

 

13.1

%

Weighted-average common shares outstanding - basic

 

 

18,195,102

 

 

 

18,000,491

 

1.1

%

 

 

17,800,108

 

 

2.2

%

Weighted-average common shares outstanding - diluted

 

 

18,433,125

 

 

 

18,341,906

 

0.5

%

 

 

18,274,432

 

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (GAAP) to Commercial Bank Operating Earnings (Non-GAAP):

 

 

 

 

 

 

GAAP net income reported above

 

$

4,669

 

 

$

4,155

 

 

 

 

$

4,039

 

 

 

Subtract: provision for income taxes associated with non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Net Income, core bank operating earnings (non-GAAP)

 

$

4,669

 

 

$

4,155

 

 

 

 

$

4,039

 

 

 

Adjusted Earnings per share - basic (non-GAAP core bank operating earnings)

 

$

0.26

 

 

$

0.23

 

 

 

 

$

0.23

 

 

 

Adjusted Earnings per share - diluted (non-GAAP core bank operating earnings)

 

$

0.25

 

 

$

0.23

 

 

 

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Return on average assets (non-GAAP core bank operating earnings)

 

 

0.85

%

 

 

0.77

%

 

 

 

 

0.70

%

 

 

Adjusted Return on average equity (non-GAAP core bank operating earnings)

 

 

8.15

%

 

 

7.42

%

 

 

 

 

7.57

%

 

 

Adjusted Efficiency ratio (non-GAAP core bank operating earnings)

 

 

61.19

%

 

 

61.86

%

 

 

 

 

66.73

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (GAAP) to Pre-Tax Pre-Provision Income (Non-GAAP):

 

 

 

 

 

 

GAAP net income reported above

 

$

4,669

 

 

$

4,155

 

 

 

 

$

4,039

 

 

 

Add: Provision for credit losses

 

 

(200

)

 

 

206

 

 

 

 

 

(729

)

 

 

Add: Income tax expense

 

 

1,364

 

 

 

1,185

 

 

 

 

 

1,202

 

 

 

Adjusted Pre-tax pre-provision income

 

$

5,833

 

 

$

5,546

 

 

 

 

$

4,512

 

 

 

Adjusted Earnings per share - basic (non-GAAP pre-tax pre-provision)

 

$

0.32

 

 

$

0.31

 

 

 

 

$

0.25

 

 

 

Adjusted Earnings per share - diluted (non-GAAP pre-tax pre-provision)

 

$

0.32

 

 

$

0.30

 

 

 

 

$

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Return on average assets (non-GAAP pre-tax pre-provision)

 

 

1.07

%

 

 

1.02

%

 

 

 

 

0.78

%

 

 

Adjusted Return on average equity (non-GAAP pre-tax pre-provision)

 

 

10.18

%

 

 

9.91

%

 

 

 

 

8.45

%

 

 

FVCBankcorp, Inc.

Summary Consolidated Statements of Income

(Dollars in thousands, except per share data)

(Unaudited)

 

 

 

For the Nine Months Ended

 

 

September 30, 2024

 

September 30, 2023

 

% Change

 

 

 

 

 

 

 

Net interest income

 

$

40,676

 

$

41,737

 

 

(2.5

)%

Provision for credit losses

 

 

6

 

 

132

 

 

(95.5

)%

Net interest income after provision for credit losses

 

 

40,670

 

 

41,605

 

 

(2.2

)%

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

Fees on loans

 

 

141

 

 

352

 

 

(59.9

)%

Service charges on deposit accounts

 

 

841

 

 

731

 

 

15.0

%

BOLI income

 

 

326

 

 

1,067

 

 

(69.4

)%

Income (Loss) from minority membership interest

 

 

425

 

 

(1,431

)

 

(129.7

)%

Loss on sale of available-for-sale investment securities

 

 

 

 

(4,592

)

 

(100.0

)%

Other fee income

 

 

348

 

 

362

 

 

(3.9

)%

Total noninterest income (loss)

 

 

2,081

 

 

(3,511

)

 

(159.3

)%

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,073

 

 

15,374

 

 

(8.5

)%

Occupancy expense

 

 

1,502

 

 

1,785

 

 

(15.9

)%

Internet banking and software expense

 

 

2,130

 

 

1,804

 

 

18.1

%

Data processing and network administration

 

 

2,029

 

 

1,834

 

 

10.6

%

State franchise taxes

 

 

1,768

 

 

1,753

 

 

0.9

%

Professional fees

 

 

694

 

 

644

 

 

7.8

%

Other operating expense

 

 

4,621

 

 

4,067

 

 

13.6

%

Total noninterest expense

 

 

26,817

 

 

27,261

 

 

(1.6

)%

Net income before income taxes

 

 

15,934

 

 

10,833

 

 

47.1

%

Income tax expense

 

 

5,770

 

 

1,941

 

 

197.3

%

Net Income

 

$

10,164

 

$

8,892

 

 

14.3

%

 

 

 

 

 

 

 

Earnings per share - basic

 

$

0.56

 

$

0.50

 

 

11.4

%

Earnings per share - diluted

 

$

0.55

 

$

0.49

 

 

12.6

%

Weighted-average common shares outstanding - basic

 

 

18,008,117

 

 

17,696,101

 

 

1.8

%

Weighted-average common shares outstanding - diluted

 

 

18,364,171

 

 

18,209,830

 

 

0.8

%

 

 

 

 

 

 

 

Reconciliation of Net Income (GAAP) to Commercial Bank Operating Earnings (Non-GAAP):

 

 

 

 

GAAP net income reported above

 

$

10,164

 

 

$

8,892

 

 

 

Add: Loss on sale of available-for-sale investment securities

 

 

 

 

 

4,592

 

 

 

Add: Non-recurring tax and 10% modified endowment contract penalty on early surrender of BOLI policies

 

 

2,386

 

 

 

 

 

 

Subtract: provision for income taxes associated with non-GAAP adjustments

 

 

 

 

 

(1,010

)

 

 

Adjusted Net Income, core bank operating earnings (non-GAAP)

 

$

12,550

 

 

$

12,474

 

 

 

Adjusted Earnings per share - basic (non-GAAP core bank operating earnings)

 

$

0.70

 

 

$

0.70

 

 

 

Adjusted Earnings per share - diluted (non-GAAP core bank operating earnings)

 

$

0.68

 

 

$

0.69

 

 

 

 

 

 

 

 

 

 

Adjusted Return on average assets (non-GAAP core bank operating earnings)

 

 

0.77

%

 

 

0.73

%

 

 

Adjusted Return on average equity (non-GAAP core bank operating earnings)

 

 

7.46

%

 

 

7.97

%

 

 

Adjusted Efficiency ratio (non-GAAP core bank operating earnings)

 

 

62.72

%

 

 

63.67

%

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income (GAAP) to Pre-Tax Pre-Provision Income (Non-GAAP):

 

 

 

 

GAAP net income reported above

 

$

10,164

 

 

$

8,892

 

 

 

Add: Provision for credit losses

 

 

6

 

 

 

132

 

 

 

Add: loss on sale of investment securities

 

 

 

 

 

4,592

 

 

 

Add: Non-recurring tax and 10% modified endowment contract penalty on early surrender of BOLI policies

 

 

2,386

 

 

 

 

 

 

(Subtract) Add: Income tax expense

 

 

3,384

 

 

 

1,941

 

 

 

Adjusted Pre-tax pre-provision income

 

$

15,940

 

 

$

15,557

 

 

 

Adjusted Earnings per share - basic (non-GAAP pre-tax pre-provision)

 

$

0.89

 

 

$

0.88

 

 

 

Adjusted Earnings per share - diluted (non-GAAP pre-tax pre-provision)

 

$

0.87

 

 

$

0.85

 

 

 

 

 

 

 

 

 

 

Adjusted Return on average assets (non-GAAP pre-tax pre-provision)

 

 

0.98

%

 

 

0.90

%

 

 

Adjusted Return on average equity (non-GAAP pre-tax pre-provision)

 

 

9.47

%

 

 

9.93

%

 

 

FVCBankcorp, Inc.

Average Statements of Condition and Yields on Earning Assets and Interest-Bearing Liabilities

(Dollars in thousands)

(Unaudited)

 

 

 

For the Three Months Ended

 

 

9/30/2024

 

6/30/2024

 

9/30/2023

 

 

Average Balance

 

Interest Income/Expense

 

Average Yield

 

Average Balance

 

Interest Income/Expense

 

Average Yield

 

Average Balance

 

Interest Income/Expense

 

Average Yield

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,075,258

 

 

$

13,969

 

5.20

%

 

$

1,087,064

 

 

$

13,795

 

5.08

%

 

$

1,106,429

 

 

$

13,586

 

4.91

%

Commercial and industrial

 

 

268,484

 

 

 

5,558

 

8.28

%

 

 

253,485

 

 

 

5,022

 

7.92

%

 

 

218,815

 

 

 

4,071

 

7.44

%

Commercial construction

 

 

168,155

 

 

 

3,175

 

7.55

%

 

 

162,711

 

 

 

2,918

 

7.17

%

 

 

154,569

 

 

 

2,780

 

7.19

%

Consumer real estate

 

 

334,385

 

 

 

4,047

 

4.84

%

 

 

347,180

 

 

 

4,116

 

4.74

%

 

 

363,713

 

 

 

4,359

 

4.79

%

Warehouse facilities

 

 

26,043

 

 

 

489

 

7.51

%

 

 

26,000

 

 

 

483

 

7.44

%

 

 

19,944

 

 

 

331

 

6.65

%

Consumer nonresidential

 

 

6,827

 

 

 

143

 

8.38

%

 

 

5,902

 

 

 

123

 

8.34

%

 

 

5,349

 

 

 

116

 

8.67

%

Total loans

 

 

1,879,152

 

 

 

27,381

 

5.83

%

 

 

1,882,342

 

 

 

26,457

 

5.62

%

 

 

1,868,819

 

 

 

25,243

 

5.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (2)

 

 

205,019

 

 

 

1,050

 

2.05

%

 

 

211,630

 

 

 

1,114

 

2.10

%

 

 

281,382

 

 

 

1,308

 

1.86

%

Interest-bearing deposits at other financial institutions

 

 

57,984

 

 

 

802

 

5.50

%

 

 

29,459

 

 

 

401

 

5.48

%

 

 

64,722

 

 

 

876

 

5.37

%

Total interest-earning assets

 

 

2,142,155

 

 

$

29,233

 

5.46

%

 

 

2,123,431

 

 

$

27,972

 

5.27

%

 

 

2,214,923

 

 

$

27,427

 

4.95

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

7,443

 

 

 

 

 

 

 

7,553

 

 

 

 

 

 

 

6,721

 

 

 

 

 

Premises and equipment, net

 

 

892

 

 

 

 

 

 

 

979

 

 

 

 

 

 

 

1,083

 

 

 

 

 

Accrued interest and other assets

 

 

56,312

 

 

 

 

 

 

 

57,755

 

 

 

 

 

 

 

99,575

 

 

 

 

 

Allowance for credit losses

 

 

(19,219

)

 

 

 

 

 

 

(18,932

)

 

 

 

 

 

 

(19,432

)

 

 

 

 

Total Assets

 

$

2,187,583

 

 

 

 

 

 

$

2,170,786

 

 

 

 

 

 

$

2,302,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

620,256

 

 

$

5,652

 

3.62

%

 

$

549,071

 

 

$

4,622

 

3.39

%

 

$

641,746

 

 

$

5,134

 

3.17

%

Savings and money market

 

 

362,663

 

 

 

3,482

 

3.82

%

 

 

334,627

 

 

 

3,081

 

3.70

%

 

 

240,504

 

 

 

1,544

 

2.55

%

Time deposits

 

 

264,125

 

 

 

2,929

 

4.41

%

 

 

286,910

 

 

 

3,104

 

4.35

%

 

 

359,217

 

 

 

3,550

 

3.92

%

Wholesale deposits

 

 

249,851

 

 

 

2,136

 

3.40

%

 

 

249,846

 

 

 

2,087

 

3.36

%

 

 

366,667

 

 

 

3,571

 

3.86

%

Total interest-bearing deposits

 

 

1,496,895

 

 

 

14,199

 

3.77

%

 

 

1,420,454

 

 

 

12,894

 

3.65

%

 

 

1,608,134

 

 

 

13,799

 

3.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

 

57,000

 

 

 

563

 

3.93

%

 

 

99,758

 

 

 

1,150

 

4.63

%

 

 

9,141

 

 

 

35

 

1.53

%

Subordinated notes, net of issuance costs

 

 

19,656

 

 

 

257

 

5.21

%

 

 

19,639

 

 

 

257

 

5.27

%

 

 

19,597

 

 

 

259

 

5.21

%

Total interest-bearing liabilities

 

 

1,573,551

 

 

$

15,019

 

3.80

%

 

 

1,539,851

 

 

$

14,301

 

3.74

%

 

 

1,636,872

 

 

$

14,093

 

3.42

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

358,618

 

 

 

 

 

 

 

378,280

 

 

 

 

 

 

 

425,807

 

 

 

 

 

Other liabilities

 

 

26,252

 

 

 

 

 

 

 

28,741

 

 

 

 

 

 

 

26,681

 

 

 

 

 

Shareholders’ equity

 

 

229,162

 

 

 

 

 

 

 

223,914

 

 

 

 

 

 

 

213,510

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

2,187,583

 

 

 

 

 

 

$

2,170,786

 

 

 

 

 

 

$

2,302,870

 

 

 

 

 

Net Interest Margin

 

 

 

$

14,214

 

2.64

%

 

 

 

$

13,671

 

2.59

%

 

 

 

$

13,335

 

2.39

%

(1)

Non-accrual loans are included in average balances.

(2)

The average balances for investment securities includes restricted stock.

FVCBankcorp, Inc.

Average Statements of Condition and Yields on Earning Assets and Interest-Bearing Liabilities

(Dollars in thousands)

(Unaudited)

 

 

 

For the Nine Months Ended

 

 

9/30/2024

 

9/30/2023

 

 

Average Balance

 

Interest Income/Expense

 

Average Yield

 

Average Balance

 

Interest Income/Expense

 

Average Yield

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans receivable, net of fees (1)

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,084,436

 

 

$

41,325

 

5.08

%

 

$

1,107,935

 

 

$

39,807

 

4.79

%

Commercial and industrial

 

 

250,106

 

 

 

14,941

 

7.97

%

 

 

206,447

 

 

 

11,254

 

7.27

%

Commercial construction

 

 

161,159

 

 

 

8,845

 

7.32

%

 

 

154,862

 

 

 

8,233

 

7.09

%

Consumer real estate

 

 

346,771

 

 

 

12,604

 

4.85

%

 

 

356,430

 

 

 

12,648

 

4.73

%

Warehouse facilities

 

 

18,885

 

 

 

1,060

 

7.48

%

 

 

24,272

 

 

 

1,265

 

6.95

%

Consumer nonresidential

 

 

6,146

 

 

 

377

 

8.18

%

 

 

6,062

 

 

 

418

 

9.20

%

Total loans

 

 

1,867,503

 

 

 

79,152

 

5.65

%

 

 

1,856,008

 

 

 

73,625

 

5.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities (2)

 

 

210,536

 

 

 

3,305

 

2.09

%

 

 

299,078

 

 

 

4,317

 

1.93

%

Interest-bearing deposits at other financial institutions

 

 

38,397

 

 

 

1,575

 

5.48

%

 

 

52,711

 

 

 

2,022

 

5.13

%

Total interest-earning assets

 

 

2,116,436

 

 

$

84,032

 

5.29

%

 

 

2,207,797

 

 

$

79,964

 

4.83

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

 

6,982

 

 

 

 

 

 

 

6,159

 

 

 

 

 

Premises and equipment, net

 

 

949

 

 

 

 

 

 

 

1,147

 

 

 

 

 

Accrued interest and other assets

 

 

67,311

 

 

 

 

 

 

 

96,985

 

 

 

 

 

Allowance for credit losses

 

 

(19,012

)

 

 

 

 

 

 

(18,523

)

 

 

 

 

Total Assets

 

$

2,172,666

 

 

 

 

 

 

$

2,293,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Interest checking

 

$

556,650

 

 

$

14,215

 

3.41

%

 

$

564,765

 

 

$

11,595

 

2.74

%

Savings and money market

 

 

332,663

 

 

 

9,071

 

3.64

%

 

 

259,308

 

 

 

4,307

 

2.22

%

Time deposits

 

 

283,897

 

 

 

9,240

 

4.35

%

 

 

351,762

 

 

 

9,292

 

3.53

%

Wholesale deposits

 

 

268,295

 

 

 

7,108

 

3.54

%

 

 

332,217

 

 

 

9,398

 

3.78

%

Total interest-bearing deposits

 

 

1,441,505

 

 

 

39,634

 

3.67

%

 

 

1,508,052

 

 

 

34,592

 

3.07

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other borrowed funds

 

 

88,082

 

 

 

2,950

 

4.47

%

 

 

98,378

 

 

 

2,862

 

3.89

%

Subordinated notes, net of issuance costs

 

 

19,640

 

 

 

772

 

5.25

%

 

 

19,583

 

 

 

773

 

5.27

%

Total interest-bearing liabilities

 

 

1,549,227

 

 

$

43,356

 

3.74

%

 

 

1,626,013

 

 

$

38,227

 

3.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

372,289

 

 

 

 

 

 

 

433,335

 

 

 

 

 

Other liabilities

 

 

26,759

 

 

 

 

 

 

 

25,413

 

 

 

 

 

Shareholders’ equity

 

 

224,391

 

 

 

 

 

 

 

208,804

 

 

 

 

 

Total Liabilities and Shareholders' Equity

 

$

2,172,666

 

 

 

 

 

 

$

2,293,565

 

 

 

 

 

Net Interest Margin

 

 

 

$

40,676

 

2.57

%

 

 

 

$

41,737

 

2.53

%

(1)

Non-accrual loans are included in average balances.

(2)

The average balances for investment securities includes restricted stock.

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 LosAltos.com & California Media Partners, LLC. All rights reserved.