2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $333M | $298M | $340M | $420M | $538M |
Cost of Revenue | $0 | $0 | $0 | $2.5M | $137M |
Gross Profit | $333M | $298M | $340M | $418M | $401M |
Gross Profit % | 100% | 100% | 100% | 99% | 75% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $89M | $94M | $71M | $142M | $119M |
Dep. & Amort. | $14M | $14M | $16M | $24M | $23M |
Def. Tax | $3.5M | -$226K | -$17M | $55K | $6.4M |
Stock Comp. | $5.3M | $5.5M | $6.1M | $7.2M | $8M |
Chg. in WC | $14M | -$26M | -$47M | -$13M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $606M | $846M | $196M | $191M | $128M |
ST Investments | $662M | $692M | $706M | $629M | $528M |
Cash & ST Inv. | $1.3B | $1.5B | $902M | $191M | $655M |
Receivables | $0 | $0 | $0 | $0 | $0 |
Inventory | $0 | $0 | $0 | $0 | $0 |
NBHC reported Q1 earnings of $0.63 per diluted share, negatively impacted by a $9 million charge-off related to suspected fraud by a single borrower; management emphasized this was a one-off event, fully addressed, with no systemic issues.
Return on average tangible assets was 1.1% for the quarter; fully taxable equivalent pre-provision net revenue grew 3.4% year-over-year, despite a $105 million decrease in loan balances due to client caution and economic uncertainty.
Net interest margin (NIM) was 3.93% and is projected to remain in the mid-3.9% range for the remainder of 2025; new loan originations had a weighted average yield of 7.3%, expected to be accretive to NIM.
Credit quality remains strong: non-performing loan ratio at 0.45%, past due loans at 0.24%, and allowance to total loans at 1.2%; management expects charge-offs to revert to historical levels going forward.
Expense management remains disciplined, with Q1 noninterest expense at $62 million (including a $2 million payroll tax credit); full-year expenses are expected at the low end of the $272–$278 million guidance, and noninterest income is projected at $72–$77 million for 2025. Management is prioritizing share buybacks over M&A and expects to provide revenue guidance for the 2Unifi initiative with year-end results.