2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $100M | $104M | $126M | $144M | $108M |
Cost of Revenue | $8M | $9.6M | $10M | $8.2M | $0 |
Gross Profit | $92M | $94M | $115M | $136M | $108M |
Gross Profit % | 92% | 91% | 92% | 94% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $23M | $31M | $18M | -$10M | -$25M |
Dep. & Amort. | $8.2M | $8M | $7.4M | $9.1M | $9M |
Def. Tax | -$1.6M | $6.1M | -$2.2M | -$3.7M | $0 |
Stock Comp. | $1.5M | $747K | $395K | $712K | $940K |
Chg. in WC | -$6.1M | -$8.2M | -$2.1M | -$577K | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $196M | $530M | $78M | $78M | $65M |
ST Investments | $153M | $271M | $236M | $228M | $179M |
Cash & ST Inv. | $349M | $801M | $314M | $230M | $244M |
Receivables | $20M | $12M | $0 | $0 | $0 |
Inventory | -$219M | -$543M | $0 | $0 | $0 |
FRST reported a first quarter pretax net income of $4.5 million, or $7.5 million ($5.9 million after tax) when adjusting for one-time and credit expenses, equating to a 66 basis point ROA; management expects to exceed a 1% ROA as strategies are executed.
Earning assets are targeted to grow back to $3.75 billion, with $100 million from the core bank, $150 million from warehouse, and $125 million from Panacea; this growth is expected to add 24 basis points to ROA.
The mortgage division is expected to contribute an additional 15-20 basis points to ROA, with strong momentum from new team hires and increased production capacity; mortgage warehouse balances and yields are also expected to rise in Q2.
Core operating expenses are being tightly managed, with a run rate around $20 million and potential for further reduction to $18.5 million through technology and contract consolidation, targeting a 9% decrease in expense run rate.
Panacea deconsolidation could result in a substantial gain (previously valued at just under $20 million pretax), with a decision and potential impact effective as of March 31; consumer loan runoff continues, with high charge-offs expected but adequately reserved, and the promotional loan book projected to decline to $4.5 million by year-end.