Freedom Financial Holdings Announces Earnings for Second Quarter of 2025
Freedom Financial Holdings (OTCQX: FDVA) reported Q2 2025 net income of $799,896 ($0.11 per diluted share), down from $2.02M in Q1 2025 and $2.04M in Q2 2024. Despite lower earnings, the company showed improvement in core profitability with pre-tax, pre-provision income of $1.84M, up 35.7% year-over-year.
Key metrics include: Net interest margin of 2.66% (up 25bps YoY), total assets of $1.07B (down 1.69% from December), and total deposits increased by $7.38M (0.81%) during Q2. The company maintained strong capital ratios with a Total Capital ratio of 15.20%. The efficiency ratio was 77.57%, and tangible book value per share increased to $12.01.
Management attributes lower earnings to increased loan loss provisions but highlights improvements in core profitability and reduced cost of funds by 42 basis points compared to 2024.
Freedom Financial Holdings (OTCQX: FDVA) ha riportato un utile netto nel secondo trimestre 2025 di $799.896 ($0,11 per azione diluita), in calo rispetto ai $2,02 milioni del primo trimestre 2025 e ai $2,04 milioni del secondo trimestre 2024. Nonostante i guadagni inferiori, l'azienda ha mostrato un miglioramento nella redditività core con un reddito ante imposte e ante accantonamenti di $1,84 milioni, in crescita del 35,7% su base annua.
Le metriche chiave includono: un margine di interesse netto del 2,66% (in aumento di 25 punti base su base annua), attività totali pari a $1,07 miliardi (in calo dell'1,69% rispetto a dicembre) e un incremento dei depositi totali di $7,38 milioni (0,81%) durante il secondo trimestre. L'azienda ha mantenuto solidi rapporti patrimoniali con un rapporto di capitale totale del 15,20%. Il rapporto di efficienza è stato del 77,57% e il valore contabile tangibile per azione è salito a $12,01.
La direzione attribuisce il calo degli utili a maggiori accantonamenti per perdite su prestiti, ma sottolinea i miglioramenti nella redditività core e la riduzione del costo dei fondi di 42 punti base rispetto al 2024.
Freedom Financial Holdings (OTCQX: FDVA) reportó un ingreso neto en el segundo trimestre de 2025 de $799,896 ($0.11 por acción diluida), una disminución respecto a los $2.02 millones del primer trimestre de 2025 y los $2.04 millones del segundo trimestre de 2024. A pesar de menores ganancias, la compañía mostró una mejora en la rentabilidad principal con un ingreso antes de impuestos y provisiones de $1.84 millones, un aumento del 35.7% interanual.
Las métricas clave incluyen: un margen de interés neto del 2.66% (incremento de 25 puntos básicos anual), activos totales de $1.07 mil millones (una disminución del 1.69% desde diciembre), y depósitos totales que aumentaron en $7.38 millones (0.81%) durante el segundo trimestre. La compañía mantuvo ratios de capital sólidos con un índice de capital total del 15.20%. La ratio de eficiencia fue del 77.57% y el valor contable tangible por acción aumentó a $12.01.
La gerencia atribuye la disminución de ganancias a mayores provisiones para pérdidas crediticias, pero destaca las mejoras en la rentabilidad principal y la reducción del costo de fondos en 42 puntos básicos en comparación con 2024.
Freedom Financial Holdings (OTCQX: FDVA)� 2025� 2분기 순이익이 $799,896 (희석 주당 $0.11)� 보고되었으며, 이는 2025� 1분기� $2.02M와 2024� 2분기� $2.04M에서 감소� 수치입니�. 수익� 줄었음에� 불구하고, 회사� 세전 � 대손충당금 � 수익 $1.84M으로 핵심 수익성이 전년 대� 35.7% 향상� 모습� 보였습니�.
주요 지표로�: 숵ӝ자마� 2.66% (전년 대� 25bp 상승), 총자� $10.7� (12� 대� 1.69% 감소), 그리� 2분기 동안 총예�� $7.38M (0.81%) 증가했습니다. 회사� 총자본비� 15.20%� 견고� 자본 비율� 유지했습니다. 효율� 비율은 77.57%였으며, 유형 장부가치는 주당 $12.01� 상승했습니다.
경영진은 수익 감소� 대� 손실 충당� 증가 때문으로 보면서도 핵심 수익� 개선� 2024� 대� 자금 조달 비용 42bp 감소� 강조했습니다.
Freedom Financial Holdings (OTCQX : FDVA) a annoncé un bénéfice net au deuxième trimestre 2025 de 799 896 $ (0,11 $ par action diluée), en baisse par rapport à 2,02 M$ au premier trimestre 2025 et 2,04 M$ au deuxième trimestre 2024. Malgré des bénéfices inférieurs, la société a montré une amélioration de sa rentabilité fondamentale avec un revenu avant impôts et provisions de 1,84 M$, en hausse de 35,7 % sur un an.
Les indicateurs clés comprennent : une marge nette d’intérêt de 2,66 % (en hausse de 25 points de base en glissement annuel), des actifs totaux de 1,07 Md$ (en baisse de 1,69 % depuis décembre) et des dépôts totaux ayant augmenté de 7,38 M$ (0,81 %) au cours du deuxième trimestre. La société a maintenu des ratios de capital solides avec un ratio de capital total de 15,20 %. Le ratio d’efficacité était de 77,57 % et la valeur comptable tangible par action a augmenté à 12,01 $.
La direction attribue la baisse des bénéfices à une augmentation des provisions pour pertes sur prêts, mais souligne les améliorations de la rentabilité fondamentale et la réduction du coût des fonds de 42 points de base par rapport à 2024.
Freedom Financial Holdings (OTCQX: FDVA) meldete für das zweite Quartal 2025 einen Nettogewinn von , was einen Rückgang gegenüber $2,02 Mio. im ersten Quartal 2025 und $2,04 Mio. im zweiten Quartal 2024 darstellt. Trotz geringerer Gewinne zeigte das Unternehmen eine Verbesserung der Kernprofitabilität mit einem Ertrag vor Steuern und Rückstellungen von $1,84 Mio., was einem Anstieg von 35,7% im Jahresvergleich entspricht.
Wichtige Kennzahlen umfassen: eine Nettozinsmarge von 2,66% (plus 25 Basispunkte im Jahresvergleich), ұٱö von $1,07 Mrd. (minus 1,69% seit Dezember) und Gesamteinlagen, die im zweiten Quartal um $7,38 Mio. (0,81%) gestiegen sind. Das Unternehmen hielt starke Kapitalquoten mit einer Gesamtkapitalquote von 15,20%. Die Effizienzquote lag bei 77,57%, und der greifbare Buchwert je Aktie stieg auf $12,01.
Das Management führt die niedrigeren Gewinne auf erhöhte Kreditverlustrückstellungen zurück, hebt jedoch Verbesserungen der Kernprofitabilität und eine Senkung der Finanzierungskosten um 42 Basispunkte gegenüber 2024 hervor.
- Pre-tax, pre-provision income increased by 35.7% year-over-year to $1.84M
- Net interest margin improved by 25 basis points year-over-year to 2.66%
- Non-interest income increased by 7.79% compared to Q2 2024
- Cost of funds decreased by 42 basis points year-over-year to 3.19%
- Total deposits increased by $7.38M (0.81%) during the quarter
- Tangible book value per share increased to $12.01 from $11.87 in Q1 2025
- Net income decreased to $799,896 from $2.04M in Q2 2024
- Earnings per share declined to $0.11 from $0.28 year-over-year
- Non-interest-bearing demand deposits decreased by $15.58M
- Loans held-for-investment decreased by $10.59M (1.41%) during the quarter
- Efficiency ratio increased to 77.57% from 69.22% in Q1 2025
- Required increased loan loss provision of $688,865 due to specific reserves and economic outlook
Joseph J. Thomas, President, and CEO, commented, "While proactively increasing our loan loss provision negatively impacted our bottom line results, our second quarter performance reflects strong improvement in core profitability as pre-tax, pre-provision income1 of
Second Quarter 2025 Highlights include:
- The Company posted net income of
or$799,896 per diluted share for the second quarter compared to net income of$0.11 or$2,019,348 per diluted share for the three months ended March 31, 2025, and net income of$0.28 or$2,044,233 per diluted share for the three months ending June 30, 2024.$0.28 - Tangible Book Value per share2 increased during the quarter to
on June 30, 2025, compared to$12.01 on March 31, 2025.$11.87 - Return on Average Assets ("ROAA") was
0.29% for the quarter ended June 30, 2025, compared to ROAA of0.76% for the quarter ended March 31, 2025, and0.75% for the three months ended June 30, 2024. - Return on Average Equity ("ROAE") was
3.97% for the quarter ended June 30, 2025, compared to ROAE of9.95% for the three months ended March 31, 2025, and10.71% for the three months ended June 30, 2024. - Total Assets were
on June 30, 2025, a decrease of$1.07 billion or$18.41 million 1.69% from total assets on December 31, 2024. - Loans held-for-investment (excludingPPP loans) decreased by
or$10.59 million 1.41% during the quarter. - Total deposits increased by
or by$7.38 million 0.81% during the quarter, indicating results from our marketing efforts. - Non-interest-bearing demand deposits decreased by
from the linked quarter to$15.58 million and represented$126.92 million 13.82% of total deposits on June 30, 2025. - The net interest margin3 decreased in the second quarter to
2.66% , lower by 37 basis points compared to the linked quarter and increased by 25 basis points compared to the same period in 2024. The decrease in the net interest margin across linked quarters was primarily related to interest income recovery during the first quarter. The change from the prior year's second quarter represents improvements in cost of funds as the Bank has decreased its use of wholesale funding. - The cost of funds was
3.19% for the second quarter, lower by 4 basis points compared to the linked quarter and lower by 42 basis points compared to the same period in 2024, as the reduction of wholesale funding continued. - Non-interest income increased by
34.14% compared to the linked quarter and increased by7.79% compared to the same period in 2024. The increase in non-interest income in the second quarter of 2025 compared to the linked quarter was primarily due to higher revenue from mortgage loans and an increase in the value of investments inSBIC's. - Non-interest expense in the second quarter increased by
5.49% compared to the linked quarter and increased by4.95% compared to the same period in 2024. The increase in non-interest expense compared to the linked quarter and prior calendar quarter was primarily due to higher expenses related to data processing costs and compensation expense. - The Efficiency Ratio4 was
77.57% for the quarter ended June 30, 2025, compared to69.22% for the linked quarter and81.72% for the same period in 2024. - Uninsured deposits were
22.76% of total deposits and total liquidity5 was167.83% of uninsured deposits on June 30, 2025. - Net charge offs decreased in the second quarter and were
0.01% of average loans compared to0.03% in the prior quarter. The ratio of non-accrual loans to loans held-for-investment was1.45% on June 30, 2025, compared to1.45% on March 31, 2025, and1.49% on June 30, 2024. The ratio of non-performing assets to total assets was0.98% on June 30, 2025, compared to1.01% on March 31, 2025, and1.06% on June 30, 2024. - The Company had a loan loss provision of
in the second quarter, which increased the allowance for credit losses, due in part to the increase in specific reserves related to two loans, while nearly half of the increase was related to the increase in qualitative factors in the model for changes in the outlook of general economic conditions.$688,865 - The ratio of the allowance for credit losses to loans held-for-investment was
0.96% compared to0.88% in the linked quarter. - The Company continues to be well capitalized and capital ratios continue to be strong with a Leverage ratio of
10.66% , Common Equity Tier 1 ratio of14.30% , Tier 1 Risk Based Capital ratio of14.30% and a Total Capital ratio of15.20% .
Net Interest Income
The Company recorded net interest income of
The following factors contributed to the changes in net interest margin during the second quarter of 2024 compared to the linked and calendar quarters.
- Yields on average earning assets were
5.73% in the second quarter of 2025, lower by 38 basis points compared to the linked quarter, and lower by 17 basis points compared to the calendar quarter. The decline in yields on average earning assets in the second quarter was primarily due to non-recurring interest income being recognized in the first quarter. - Loan yields decreased by 54 basis points to
6.20% from6.74% in the linked quarter, while yields on investment securities decreased by 16 basis points to4.39% from4.55% in the linked quarter. Loan yields decreased by 17 basis points, while yields on investment securities decreased by 53 basis points compared to the calendar quarter. - Cost of funds decreased by 4 basis points to
3.19% from3.23% in the linked quarter, and by 42 basis points compared to the calendar quarter. The decrease was primarily due to a decline in costs for time deposits and borrowings, partially offset by an increase in costs for non-maturity deposits.
Non-interest Income
Non-interest income was
Total Revenue6
Total revenue, defined as the sum of net interest income, before provision for loan losses, and non-interest income, was lower by
Non-interest Expense
Non-interest expense in the second quarter increased by
The Efficiency Ratio was
Asset Quality
Non-accrual loans were unchanged in the second quarter and were
The Company recognized a provision for loan losses of
The Company's ratio of Allowance for Credit Losses to loans held-for-investment was
Total Assets
Total assets on June 30, 2025, were
Total Liabilities
Total liabilities on June 30, 2025, were
Stockholders' Equity and Capital
Stockholders' equity as of June 30, 2025, was
Stock Buyback Program
In the first quarter, the Company purchased 177,692 shares pursuant to its previously announced share repurchase program, but made no repurchases in the second quarter. As of June 30, 2025, the Company had repurchased 214,400 of the 250,000 shares authorized for repurchase under the program. Our Board of Directors continues to believe that the share buyback program represents a disciplined capital management strategy for the Company.
Capital Ratios
As of June 30, 2025, the Bank's capital ratios were well above regulatory minimum capital ratios for well-capitalized bank holding companies. The Bank's capital ratios as of June 30, 2025, and December 31, 2024, were as follows:
June 30, 2025 | December 31, 2024 | ||
Total Capital Ratio | 15.20% | 14.35% | |
Tier 1 Capital Ratio | 14.30% | 13.57% | |
Common Equity Tier 1 Capital Ratio | 14.30% | 13.57% | |
Leverage Ratio | 10.66% | 10.39% | |
About Freedom Financial Holdings, Inc.
Freedom Financial Holdings, Inc. is the holding company of The Freedom Bank of Virginia, a community bank with locations in
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
FREEDOM FINANCIAL HOLDINGS | |||||
CONSOLIDATED BALANCE SHEETS | |||||
(Unaudited) | (Unaudited) | (Audited) | |||
June 30, | March 31, | December 31, | |||
2025 | 2025 | 2024 | |||
ASSETS | |||||
Cash and Due from Banks | $ 10,668,471 | $ 6,456,093 | $ 5,685,008 | ||
Interest Bearing Deposits with Banks | 48,991,785 | 39,016,262 | 23,004,874 | ||
Securities Available-for-Sale | 193,740,578 | 203,807,955 | 209,687,859 | ||
Securities Held-to-Maturity | 19,475,547 | 19,852,060 | 20,315,651 | ||
Restricted Stock Investments | 5,065,300 | 5,777,800 | 6,249,000 | ||
Loans Held for Sale | 4,882,264 | 5,487,972 | 5,963,969 | ||
PPP Loans Held for Investment | 133,049 | 137,066 | 159,825 | ||
Other Loans Held for Investment | 742,071,827 | 752,664,602 | 767,737,719 | ||
Allowance for Loan Losses | (7,188,387) | (6,592,220) | (6,534,757) | ||
Net Loans | 739,898,753 | 751,697,420 | 761,362,787 | ||
Bank Premises and Equipment, net | 717,599 | 742,588 | 767,773 | ||
Accrued Interest Receivable | 4,567,221 | 3,991,413 | 4,155,077 | ||
Deferred Tax Asset | 6,587,963 | 7,230,083 | 7,560,441 | ||
Bank-Owned Life Insurance | 28,004,541 | 27,781,480 | 27,560,616 | ||
Right of Use Asset, net | 1,572,800 | 3,361,641 | 1,874,403 | ||
Other Assets | 12,791,140 | 12,428,097 | 16,299,753 | ||
Total Assets | $ 1,072,081,698 | $ 1,082,142,892 | $ 1,090,487,211 | ||
LIABILITIES AND STOCKHOLDERS' EQUITY | - | ||||
Deposits | |||||
Demand Deposits | |||||
Non-interest Bearing | $ 126,922,031 | $ 142,497,191 | 133,665,194 | ||
Interest Bearing | 552,796,334 | 472,115,491 | $ 475,397,117 | ||
Savings Deposits | 2,550,937 | 8,034,522 | 3,866,241 | ||
Time Deposits | 235,975,996 | 288,222,304 | 296,603,142 | ||
Total Deposits | 918,245,298 | 910,869,508 | 909,531,694 | ||
Federal Home Loan Bank Advances | 40,000,000 | 55,000,000 | 65,000,000 | ||
Other Borrowings | 133,049 | 146,377 | 159,825 | ||
Subordinated Debt (Net of Issuance Costs) | 19,889,606 | 19,870,125 | 19,850,643 | ||
Accrued Interest Payable | 2,014,296 | 1,846,477 | 2,445,741 | ||
Lease Liability | 1,694,646 | 1,855,161 | 2,013,912 | ||
Other Liabilities | 5,981,294 | 9,420,497 | 10,045,990 | ||
Total Liabilities | $ 987,958,189 | $ 999,008,145 | 1,009,047,805 | ||
Stockholders' Equity | |||||
Preferred stock, | |||||
0 Shares Issued and Outstanding, June 30, 2025, March 31, 2025 and December 31, 2024 | |||||
Common Stock, | |||||
23,000,000 Shares Voting and 2,000,000 Shares Non-voting. | |||||
Voting Common Stock: | |||||
7,002,103 , 7,002,103 and 7,268,087 Shares Issued and Outstanding | |||||
at June 30, 2025, March 31, 2025 and December 31, 2024 respectively | 70,021 | 70,021 | 71,501 | ||
Non-Voting Common Stock: | - | - | |||
0 Shares Issued and Outstanding at June 30, 2025, March 31, 2025 | |||||
and December 31, 2024 respectively) | - | ||||
Additional Paid-in Capital | 56,630,385 | 56,532,591 | 58,347,356 | ||
Accumulated Other Comprehensive Income, Net | (16,657,368) | (16,748,443) | (18,240,683) | ||
Retained Earnings | 44,080,472 | 43,280,578 | 41,261,232 | ||
Total Stockholders' Equity | $ 84,123,509.55 | 83,134,747 | 81,439,406 | ||
Total Liabilities and Stockholders' Equity | $ 1,072,081,698 | $ 1,082,142,892 | $ 1,090,487,211 |
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, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||
Interest Income | ||||||||
Interest and Fees on Loans | $ 11,673,927 | $ 11,893,288 | $ 24,377,509 | $ 24,176,527 | ||||
Interest on Investment Securities | 2,450,914 | 2,927,306 | 5,064,172 | 5,798,785 | ||||
Interest on Deposits with Other Banks | 750,611 | 375,815 | 1,013,118 | 704,072 | ||||
Total Interest Income | 14,875,452 | 15,196,409 | 30,454,799 | 30,679,384 | ||||
Interest Expense | ||||||||
Interest on Deposits | 7,275,073 | 7,865,934 | 14,221,266 | 15,889,824 | ||||
Interest on Borrowings | 724,216 | 1,142,481 | 1,637,370 | 2,054,407 | ||||
Total Interest Expense | 7,999,289 | 9,008,415 | 15,858,637 | 17,944,231 | ||||
Net Interest Income | 6,876,162 | 6,187,994 | 14,596,162 | 12,735,154 | ||||
Provision/(Recovery) for Loan Losses | 688,865 | (1,167,997) | 973,548 | (1,195,483) | ||||
Net Interest Income After | ||||||||
Provision for Loan Losses | 6,187,298 | 7,355,991 | 13,622,614 | 13,930,637 | ||||
Non-Interest Income | ||||||||
Mortgage Loan Gain-on-Sale and Fee Revenue | 797,759 | 745,366 | 1,455,072 | 1,282,090 | ||||
SBA Gain-on-Sale Revenue | - | - | - | 287,032 | ||||
Service Charges and Other Income | 270,230 | 221,022 | 344,121 | 353,445 | ||||
Gain on Sale of Securities | - | 1,816 | - | (13,246) | ||||
Servicing Income | 21,045 | 42,268 | 47,147 | 77,522 | ||||
Swap Fee Income | - | - | - | - | ||||
Increase in Cash Surrender Value of Bank- | ||||||||
owned Life Insurance | 223,061 | 206,796 | 443,925 | 404,760 | ||||
Total Non-interest Income | 1,312,094 | 1,217,268 | 2,290,265 | 2,391,603 | ||||
Total Revenue | 8,188,257 | 7,405,262 | 16,886,427 | 15,126,757 | ||||
Non-Interest Expenses | ||||||||
Officer and Employee Compensation | ||||||||
and Benefits | 3,752,761 | 3,544,148 | 7,522,296 | 7,279,287 | ||||
Occupancy Expense | 244,279 | 255,233 | 486,442 | 647,109 | ||||
Equipment and Depreciation Expense | 16,619 | 185,959 | 25,345 | 53,081 | ||||
Insurance Expense | 220,346 | 229,259 | 446,112 | 453,266 | ||||
Professional Fees | 559,904 | 568,765 | 1,030,213 | 1,095,339 | ||||
Data and Item Processing | 595,492 | 395,579 | 1,133,705 | 985,084 | ||||
Advertising | 151,676 | 162,354 | 234,791 | 277,352 | ||||
Franchise Taxes and State Assessment Fees | 314,444 | 276,843 | 628,658 | 586,713 | ||||
Mortgage Fees and Settlements | 99,819 | 83,617 | 174,548 | 178,617 | ||||
Other Operating Expense | 396,213 | 349,979 | 690,447 | 722,214 | ||||
Total Non-interest Expenses | 6,351,552 | 6,051,736 | 12,372,557 | 12,278,062 | ||||
Income Before Income Taxes | 1,147,840 | 2,521,523 | 3,540,322 | 4,044,178 | ||||
Income Tax Expense/(Benefit) | 347,943 | 477,293 | 721,082 | 835,718 | ||||
Net Income | $ 799,896 | $ 2,044,230 | $ 2,819,240 | $ 3,208,460 | ||||
Earnings per Common Share - Basic | $ 0.11 | $ 0.28 | $ 0.39 | $ 0.44 | ||||
Earnings per Common Share - Diluted | $ 0.11 | $ 0.28 | $ 0.39 | $ 0.44 | ||||
Weighted-Average Common Shares | ||||||||
Outstanding - Basic | 7,137,779 | 7,267,044 | 7,151,171 | 7,276,076 | ||||
Weighted-Average Common Shares | ||||||||
Outstanding - Diluted | 7,140,491 | 7,305,392 | 7,153,655 | 7,314,424 |
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, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | |||||
Interest Income | |||||||||
Interest and Fees on Loans | $ 11,673,927 | $ 12,703,493 | $ 11,991,578 | $ 12,358,391 | $ 11,893,288 | ||||
Interest on Investment Securities | 2,450,914 | 2,613,258 | 2,798,420 | 2,932,219 | 2,927,306 | ||||
Interest on Deposits with Other Banks | 750,610 | 262,507 | 446,184 | 390,373 | 375,815 | ||||
Total Interest Income | 14,875,451 | 15,579,258 | 15,236,182 | 15,680,983 | 15,196,409 | ||||
Interest Expense | |||||||||
Interest on Deposits | 7,275,073 | 6,946,194 | 7,628,382 | 7,968,925 | 7,865,934 | ||||
Interest on Borrowings | 724,216 | 913,154 | 1,183,419 | 1,613,452 | 1,142,481 | ||||
Total Interest Expense | 7,999,289 | 7,859,348 | 8,811,801 | 9,582,377 | 9,008,415 | ||||
Net Interest Income | 6,876,162 | 7,719,910 | 6,424,381 | 6,098,606 | 6,187,994 | ||||
Provision/(Recovery) for Loan Losses | 688,865 | 284,683 | 14,922 | 546,439 | (1,167,997) | ||||
Net Interest Income after | |||||||||
Provision/Recovery for Loan Losses | 6,187,297 | 7,435,227 | 6,409,459 | 5,552,166 | 7,355,991 | ||||
Non-Interest Income | |||||||||
Mortgage Loan Gain-on-Sale and Fee Revenue | 797,759 | 654,530 | 769,060 | 649,097 | 745,366 | ||||
SBA Gain-on-Sale Revenue | - | - | - | - | - | ||||
Service Charges and Other Income | 270,230 | 70,334 | 252,275 | 255,889 | 221,022 | ||||
Gains on Sale of Securities | - | - | - | - | 1,816 | ||||
Servicing Income | 21,045 | 32,442 | 36,090 | 36,752 | 42,268 | ||||
Swap Fee Income | - | - | - | - | - | ||||
Increase in Cash Surrender Value of Bank- | |||||||||
owned Life Insurance | 223,061 | 220,864 | 212,876 | 211,642 | 206,796 | ||||
Total Non-interest Income | 1,312,094 | 978,170 | 1,270,301 | 1,153,380 | 1,217,268 | ||||
Total Revenue5 | 8,188,256 | $ 8,698,080 | $ 7,694,682 | $ 7,251,986 | $ 7,405,262 | ||||
Non-Interest Expenses | |||||||||
Officer and Employee Compensation | |||||||||
and Benefits | 3,752,761 | 3,769,535 | 3,905,728 | 3,674,499 | 3,544,148 | ||||
Occupancy Expense | 244,279 | 242,163 | 233,967 | 233,807 | 255,233 | ||||
Equipment and Depreciation Expense | 16,619 | 8,726 | 20,951 | 16,648 | 32,420 | ||||
Insurance Expense | 220,346 | 225,766 | 228,224 | 232,774 | 229,259 | ||||
Professional Fees | 559,904 | 470,310 | 451,065 | 532,379 | 568,765 | ||||
Data and Item Processing | 595,492 | 538,213 | 684,698 | 701,865 | 549,118 | ||||
Advertising | 151,676 | 83,115 | 90,368 | 172,136 | 162,354 | ||||
Franchise Taxes and State Assessment Fees | 314,443 | 314,214 | 316,976 | 329,056 | 276,843 | ||||
Mortgage Fees and Settlements | 99,819 | 87,258 | 119,037 | 123,853 | 83,617 | ||||
Other Operating Expense | 396,213 | 281,611 | 417,893 | 374,273 | 349,979 | ||||
Total Non-interest Expenses | 6,351,552 | 6,020,911 | 6,468,907 | 6,391,291 | 6,051,736 | ||||
Income before Income Taxes | 1,147,840 | 2,392,486 | 1,210,853 | 314,256 | 2,521,526 | ||||
Income Tax Expense | 347,943 | 373,138 | 83,793 | (30,663) | 477,293 | ||||
Net Income | $ 799,896 | $ 2,019,348 | $ 1,127,060 | $ 344,919 | $ 2,044,233 | ||||
Earnings per Common Share - Basic | $ 0.11 | $ 0.28 | $ 0.16 | $ 0.05 | $ 0.28 | ||||
Earnings per Common Share - Diluted | $ 0.11 | $ 0.28 | $ 0.16 | $ 0.05 | $ 0.28 | ||||
Weighted-Average Common Shares | |||||||||
Outstanding - Basic | 7,137,779 | 7,283,696 | 7,268,087 | 7,263,880 | 7,267,044 | ||||
Weighted-Average Common Shares | |||||||||
Outstanding - Diluted | 7,140,491 | 7,285,900 | 7,324,559 | 7,299,553 | 7,305,392 |
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, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | |||||||||||||||||||||||||
Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | Average Balance | Income/ | Yield | |||||||||||||||
Assets | |||||||||||||||||||||||||||||
Cash | 4.59% | $ 262,507 | 2.89% | $ 39,134,308 | $ 446,184 | 4.54% | $ 29,674,932 | $ 390,373 | 5.23% | $ 26,916,165 | $ 375,815 | 5.62% | |||||||||||||||||
Investments (Tax Exempt) | 157,089 | 20,664,409 | 201,561 | 20,716,896 | 203,062 | 20,889,466 | 204,795 | ||||||||||||||||||||||
Investments (Taxable) | 2,456,170 | 220,415,008 | 2,639,187 | 223,526,525 | 2,771,800 | 222,105,603 | 2,765,518 | ||||||||||||||||||||||
Total Investments | 223,909,716 | 2,450,914 | 4.39% | 2,613,258 | 4.55% | 241,079,417 | 2,840,748 | 4.69% | 244,243,421 | 2,974,862 | 4.85% | 242,995,069 | 2,970,313 | 4.92% | |||||||||||||||
Total Loans | 6.20% | 12,703,493 | 6.74% | 775,756,877 | 6.15% | 780,143,594 | 12,358,391 | 6.30% | 768,712,204 | 11,893,288 | 6.22% | ||||||||||||||||||
Earning Assets | 1,044,711,785 | 5.73% | 15,579,258 | 6.11% | 1,055,970,602 | 15,278,510 | 5.76% | 1,054,061,947 | 15,723,626 | 5.93% | 1,038,623,438 | 15,239,416 | 5.90% | ||||||||||||||||
Assets | $ 1,110,466,582 | $ 1,111,788,038 | $ 1,096,367,899 | ||||||||||||||||||||||||||
Liabilities | |||||||||||||||||||||||||||||
Interest Checking | 3.13% | $ 929,609 | 1.78% | $ 209,540,976 | $ 2,092,017 | 3.97% | $ 204,529,638 | $ 2,268,166 | 4.41% | $ 226,698,645 | $ 2,476,138 | 4.39% | |||||||||||||||||
Money Market | 3.65% | 1,924,822 | 3.01% | 257,016,702 | 2,412,389 | 3.73% | 259,041,124 | 2,686,977 | 4.13% | 230,692,880 | 2,480,219 | 4.32% | |||||||||||||||||
Savings | 0.09% | 1,178 | 0.11% | 3,151,116 | 1,185 | 0.15% | 3,098,470 | 1,188 | 0.15% | 2,544,712 | 993 | 0.16% | |||||||||||||||||
Time Deposits | 3.93% | 4,090,584 | 5.64% | 291,606,111 | 3,122,791 | 4.26% | 286,346,982 | 3,012,594 | 4.19% | 287,465,021 | 2,908,583 | 4.07% | |||||||||||||||||
Interest Bearing Deposits | 801,168,767 | 3.63% | 6,946,193 | 3.66% | 761,314,905 | 7,628,382 | 3.99% | 753,016,214 | 7,968,925 | 4.21% | 747,401,258 | 7,865,933 | 4.23% | ||||||||||||||||
Borrowings | 4.59% | $ 913,154 | 4.73% | $ 98,205,747 | $ 1,183,419 | 4.79% | $ 118,452,626 | $ 1,613,452 | 5.42% | $ 108,848,304 | $ 1,142,481 | 4.22% | |||||||||||||||||
Interest Bearing Liabilities | 864,424,575 | 3.71% | 7,859,347 | 3.76% | 859,520,652 | 8,811,801 | 4.08% | 871,468,840 | 9,582,377 | 4.37% | 856,249,562 | 9,008,414 | 4.23% | ||||||||||||||||
Non Interest Bearing Deposits | $ 140,837,354 | $ 153,895,858 | $ 143,171,313 | $ 146,541,629 | |||||||||||||||||||||||||
Cost of Funds | 3.19% | 3.23% | 3.46% | 3.76% | 3.61% | ||||||||||||||||||||||||
Net Interest Margin | $ 6,876,162 | 2.66% | $ 7,719,911 | 3.03% | $ 6,466,709 | 2.44% | $ 6,141,249 | 2.32% | $ 6,231,002 | 2.41% |
Average Balances, Income and Expenses, Yields and Rates | ||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Six Months Ended | Six Months Ended | |||||||||||||||||||||
June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||||||||||||||||||
Average Balance | Income/ Expense | Yield | Average Balance | Income/ Expense | Yield | Average Balance | Income/ Expense | Yield | Average Balance | Income/ Expense | Yield | |||||||||||||
Assets | ||||||||||||||||||||||||
Cash | 4.59% | 5.62% | 4.28% | 5.10% | ||||||||||||||||||||
Investments (Tax Exempt) | ||||||||||||||||||||||||
Investments (Taxable) | ||||||||||||||||||||||||
Total Investments | 223,909,716 | 2,450,914 | 4.39% | 242,995,069 | 2,970,313 | 4.92% | 5,073,971 | 4.47% | 241,713,508 | 5,884,763 | 4.90% | |||||||||||||
Total Loans | 6.20% | 6.22% | 6.47% | 6.31% | ||||||||||||||||||||
Earning Assets | 1,044,711,785 | 5.73% | 1,038,623,438 | 15,239,416 | 5.90% | 1,035,795,053 | 30,464,596 | 5.95% | 1,040,441,581 | 30,765,362 | 5.95% | |||||||||||||
Assets | 1,096,367,899 | 1,094,738,954 | ||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||
Interest Checking | 3.13% | 4.39% | 3.08% | 4.40% | ||||||||||||||||||||
Money Market | 3.65% | 4.32% | 3.64% | 4.31% | ||||||||||||||||||||
Savings | 0.09% | 0.16% | 0.10% | 0.14% | ||||||||||||||||||||
Time Deposits | 3.93% | 4.07% | 3.90% | 4.02% | ||||||||||||||||||||
Interest Bearing Deposits | 801,168,767 | 3.63% | 747,401,258 | 7,865,933 | 4.23% | 785,470,660 | 14,221,219 | 3.62% | 758,195,826 | 15,889,824 | 4.21% | |||||||||||||
Borrowings | 4.59% | 4.22% | 4.67% | 4.28% | ||||||||||||||||||||
Interest Bearing Liabilities | 864,424,575 | 3.71% | 856,249,562 | 9,008,414 | 4.23% | 856,227,605 | 15,858,589 | 3.70% | 854,630,486 | 17,944,231 | 4.22% | |||||||||||||
Non Interest Bearing Deposits | $ 140,837,354 | $ 146,541,629 | $ 167,639,041 | $ 146,294,904 | ||||||||||||||||||||
Cost of Funds | 3.19% | 3.61% | 3.21% | 3.61% | ||||||||||||||||||||
Net Interest Margin | $ 6,876,162 | 2.66% | $ 6,231,002 | 2.41% | $ 14,606,007 | 2.86% | $ 12,821,131 | 2.48% |
Selected Financial Data by Quarter Ended: | |||||
(Unaudited) | |||||
Balance Sheet Ratios | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 |
Loans held-for-investment to Deposits | 80.83% | 82.65% | 84.43% | 87.42% | 88.20% |
Income Statement Ratios (Quarterly) | |||||
Return on Average Assets (ROAA) | 0.29% | 0.76% | 0.41% | 0.12% | 0.75% |
Return on Average Equity (ROAE) | 3.97% | 9.95% | 5.58% | 1.70% | 10.71% |
Efficiency Ratio | 77.57% | 69.22% | 84.07% | 88.13% | 81.72% |
Net Interest Margin | 2.66% | 3.03% | 2.44% | 2.32% | 2.41% |
Yield on Average Earning Assets | 5.73% | 6.11% | 5.76% | 5.93% | 5.90% |
Yield on Securities | 4.39% | 4.55% | 4.69% | 4.85% | 4.92% |
Yield on Loans | 6.20% | 6.74% | 6.15% | 6.30% | 6.22% |
Cost of Funds | 3.19% | 3.23% | 3.46% | 3.76% | 3.61% |
Noninterest income to Total Revenue | 16.02% | 11.25% | 16.51% | 15.90% | 16.44% |
Liquidity Ratios | |||||
Uninsured Deposits to Total Deposits | 22.51% | 22.50% | 21.55% | 22.51% | 22.76% |
Total Liquidity to Uninsured Deposits | 167.83% | 122.33% | 162.14% | 150.84% | 150.53% |
Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days | 252.65% | 292.23% | 264.35% | 264.41% | 317.68% |
Tangible Common Equity Ratio | 7.85% | 7.68% | 7.47% | 7.54% | 7.24% |
Tangible Common Equity Ratio (adjusted for unrealized losses on HTM securities) | 7.64% | 7.50% | 7.27% | 7.38% | 7.01% |
Available -for-Sale securities (as % of total securities) | 90.87% | 91.12% | 91.16% | 91.47% | 91.33% |
Per Share Data | |||||
Tangible Book Value | |||||
Tangible Book Value (ex AOCI) | |||||
Share Price Data | |||||
Closing Price | |||||
Book Value Multiple | 94% | 83% | 91% | 99% | 88% |
Common Stock Data | |||||
Outstanding Shares at End of Period | 7,002,103 | 7,002,103 | 7,150,055 | 7,133,105 | 7,137,030 |
Weighted Average shares outstanding, basic | 7,137,779 | 7,283,696 | 7,268,087 | 7,263,880 | 7,267,044 |
Weighted Average shares outstanding, diluted | 7,140,491 | 7,285,900 | 7,324,559 | 7,299,553 | 7,305,392 |
Capital Ratios (Bank Only) | |||||
Tier 1 Leverage ratio | 10.66% | 10.76% | 10.39% | 10.23% | 10.28% |
Common Equity Tier 1 ratio | 14.30% | 14.14% | 13.57% | 13.21% | 13.05% |
Tier 1 Risk Based Capital ratio | 14.30% | 14.14% | 13.57% | 13.21% | 13.05% |
Total Risk Based Capital ratio | 15.20% | 14.95% | 14.35% | 14.22% | 14.01% |
Credit Quality | |||||
Net Charge-offs to Average Loans | 0.01% | 0.03% | 0.26% | 0.01% | 0.01% |
Total Non-performing Loans to loans held-for-investment | 1.45% | 1.45% | 1.78% | 1.52% | 1.49% |
Total Non-performing Assets to Total Assets | 0.98% | 1.01% | 1.25% | 1.07% | 1.06% |
Nonaccrual Loans to loans held-for-investment | 1.45% | 1.45% | 1.78% | 1.52% | 1.49% |
Provision for Loan Losses | ( | ||||
Allowance for Loan Losses to net loans held-for-investment | 0.96% | 0.88% | 0.85% | 1.12% | 1.06% |
Allowance for Loan Losses to net loans held-for-investment (ex PPP loans) | 0.96% | 0.88% | 0.85% | 1.12% | 1.06% |
FREEDOM FINANCIAL HOLDINGS, INC. | |||||||||||||||||||
CONSOLIDATED SELECTED FINANCIAL DATA | |||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES: | |||||||||||||||||||
1Pre-tax, Pre-Provision Income (Non-GAAP) | Quarter Ending | ||||||||||||||||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | |||||||||||||||
Net Income | $ 799,896 | $ 2,019,348 | $ 1,127,060 | $ 344,919 | $ 2,044,233 | ||||||||||||||
+ Provision Expense | 688,865 | 284,683 | 14,922 | 546,439 | (1,167,997) | ||||||||||||||
+ Provision Expense | |||||||||||||||||||
+ Income Tax Expense | 347,943 | 373,138 | 83,793 | (30,663) | 477,293 | ||||||||||||||
Pre-tax,Pre-Provision Income (non-GAAP) | $ 1,836,704 | $ 2,677,169 | $ 1,225,775 | $ 860,696 | $ 1,353,529 | ||||||||||||||
2Tangible Book Value (ex-AOCI) (non-GAAP) | Quarter Ending | ||||||||||||||||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | |||||||||||||||
Shareholder's Equity | $ 84,123,510 | $ 83,134,747 | $ 81,439,406 | $ 83,026,214 | $ 79,303,635 | ||||||||||||||
Outstanding Shares at End of Period | 7,002,103 | 7,002,103 | 7,150,055 | 7,133,105 | 7,137,030 | ||||||||||||||
Tangible Book Value (GAAP) | $ 12.01 | $ 11.87 | $ 11.39 | $ 11.64 | $ 11.11 | ||||||||||||||
Accumulated Other Comprehensive Income (Net) (AOCI) | $ (16,657,368) | $ (16,748,443) | $ (18,240,683) | $ (15,296,856) | $ (18,466,282) | ||||||||||||||
AOCI per share equivalent | (2.38) | (2.39) | (2.55) | (2.14) | (2.59) | ||||||||||||||
Tangible Book Value (ex-AOCI) (non-GAAP) | $ 14.39 | $ 14.26 | $ 13.94 | $ 13.78 | $ 13.70 | ||||||||||||||
Quarter Ending | Year Ending | ||||||||||||||||||
Income on Tax Exempt Securities | June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | June 30, 2025 | June 30, 2024 | ||||||||||||
Tax Equivalent Adjustment | $ 123,678 | $ 124,101 | $ 159,233 | $ 160,419 | $ 161,788 | $ 255,519 | $ 323,442 | ||||||||||||
Income on Tax Exempt Securities (Non-GAAP) | 32,877 | 32,988 | 42,328 | 42,643 | 43,007 | 67,923 | 85,978 | ||||||||||||
$ 156,555 | $ 157,089 | $ 201,561 | $ 203,062 | $ 204,795 | |||||||||||||||
3Net Interest Margin | |||||||||||||||||||
Average Earning Assets | $ 1,044,711,785 | $ 1,033,892,386 | $ 1,055,970,602 | $ 1,054,061,947 | $ 1,035,795,053 | $ 1,040,441,581 | |||||||||||||
Yield on Interest Earning Assets (GAAP) | 5.71% | 6.10% | 5.80% | 5.98% | 5.88% | 5.90% | 5.95% | ||||||||||||
Yield on Interest-Earning Assets (FTE) (Non-GAAP) | 5.73% | 6.11% | 5.76% | 5.93% | 5.90% | 5.95% | 5.95% | ||||||||||||
Net Interest Margin (NIM) (GAAP) | 2.63% | 3.02% | 2.45% | 2.33% | 2.40% | 2.82% | 2.33% | ||||||||||||
Net Interest Margin (NIM) (FTE) (Non-GAAP) | 2.66% | 3.03% | 2.44% | 2.32% | 2.41% | 2.86% | 2.48% | ||||||||||||
3 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 | |||||||||||||||||||
4Efficiency Ratio (Non-GAAP) | Quarter Ending | Year Ending | |||||||||||||||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||||||||||
Net Interest Income | $ 6,876,162 | $ 7,719,910 | $ 6,424,381 | $ 6,098,606 | $ 6,187,994 | $ 14,596,162 | $ 12,735,154 | ||||||||||||
Non-Interest Income | 1,312,094 | 978,170 | 1,270,301 | 1,153,380 | 1,217,268 | 2,290,265 | 2,391,603 | ||||||||||||
Total Revenue | $ 8,188,256 | $ 8,698,079 | $ 7,694,682 | $ 7,251,986 | $ 7,405,262 | $ 16,886,427 | $ 15,126,757 | ||||||||||||
Non-Interest Expense | 6,351,552 | 6,020,911 | 6,468,907 | 6,391,291 | 6,051,736 | 12,372,557 | 12,278,062 | ||||||||||||
Efficiency Ratio (Non-GAAP) | 77.57% | 69.22% | 84.07% | 88.13% | 81.72% | 73.27% | 81.17% | ||||||||||||
5Liquidity Ratios (Non-GAAP) | Quarter Ending | ||||||||||||||||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | |||||||||||||||
Available-for-Sale Securities (as % of total securities) | 90.87% | 91.12% | 91.16% | 91.47% | 91.33% | ||||||||||||||
Uninsured Deposits to Total Deposits | 22.51% | 22.50% | 21.55% | 22.51% | 22.76% | ||||||||||||||
Total Liquidity to Uninsured Deposits (Non-GAAP) | 167.83% | 122.33% | 162.14% | 150.84% | 150.53% | ||||||||||||||
Total Liquidity to Unfunded Commitments, CDs and Borrowings maturing in next 30 days | 252.65% | 292.23% | 264.35% | 264.41% | 317.68% | ||||||||||||||
Tangible Common Equity Ratio (Non-GAAP) | 7.85% | 7.68% | 7.47% | 7.54% | 7.24% | ||||||||||||||
Tangible Common Equity Ratio(adjusted for unrealized losses | 7.64% | 7.50% | 7.27% | 7.38% | 7.01% | ||||||||||||||
on HTM Securities) (Non-GAAP) | |||||||||||||||||||
5 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. | |||||||||||||||||||
6Total Revenue (Non-GAAP) | Quarter Ending | Year-to-Date | |||||||||||||||||
June 30, 2025 | March 31, 2025 | December 31, 2024 | September 30, 2024 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||||||||||
Net Interest Income | $ 6,876,162 | $ 7,719,910 | $ 6,424,381 | $ 6,098,606 | $ 6,187,994 | $ 14,596,162 | $ 12,735,154 | ||||||||||||
Non-Interest Income | 1,312,094 | 978,170 | 1,270,301 | 1,153,380 | 1,217,268 | 2,290,265 | 2,391,603 | ||||||||||||
Total Revenue (non-GAAP) | $ 8,188,256 | $ 8,698,080 | $ 7,694,682 | $ 7,251,986 | $ 7,405,262 | $ 16,886,427 | $ 15,126,757 |
Contact:
Scott Clark
Executive Vice President & Chief Financial Officer
Phone: 703-667-4119
Email: [email protected]
View original content to download multimedia:
SOURCE Freedom Financial Holdings