2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $180M | $400M | $418M | $353M | $650M |
Cost of Revenue | $0 | $45M | $0 | $2.8M | $0 |
Gross Profit | $180M | $355M | $418M | $350M | $650M |
Gross Profit % | 100% | 89% | 100% | 99% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $42M | $104M | $153M | $96M | $29M |
Dep. & Amort. | $5M | $10M | $10M | $7.5M | $6.9M |
Def. Tax | $11M | $8.6M | $0 | $0 | $0 |
Stock Comp. | $7.2M | $5.4M | $4.3M | $5.2M | $6.7M |
Chg. in WC | -$25M | -$6.4M | $102M | -$36M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $877M | $394M | $169M | $458M | $1.3B |
ST Investments | $450M | $1.6B | $951M | $886M | $691M |
Cash & ST Inv. | $1.3B | $2B | $1.1B | $1.3B | $2B |
Receivables | $17M | $40M | $49M | $56M | $56M |
Inventory | -$278M | -$434M | -$223M | $0 | $0 |
Core deposits increased by $1.3 billion year-over-year, with deposit teams hired since 2023 growing their portfolios to $1.9 billion, enabling a reduction in brokered deposits and FHLB borrowings; cost of deposits fell to 2.09% in Q1.
Net interest margin (NIM) rose for the fourth consecutive quarter to the 2.9% range, with management expecting NIM to remain around 2.90% (+/- 3 bps) in Q2 and expand meaningfully in the second half of 2025 and into 2026-2027 due to significant loan repricing opportunities.
Business loans grew by over $60 million in Q1 and $400 million year-over-year, with the loan pipeline rebuilt to $1.1 billion at an average yield of 7.22%; new hires are expected to further contribute to loan growth toward year-end.
Adjusted EPS was $0.57 (up 36% quarter-over-quarter and 50% year-over-year); core pre-tax pre-provision income was $46 million (vs. $28 million a year ago), and core ROA was 0.77% for the quarter; capital ratios improved, with CET1 at 11.1% and total capital at 15.7%.
Full-year 2025 core cash noninterest expense guidance was raised to $236.5–$237.5 million due to new hires; fee income guidance remains at $40–$42 million; management remains optimistic about continued core deposit and business loan growth, with a focus on disciplined hiring and expansion into new markets like Lakewood, NJ.