2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $195M | $232M | $321M | $411M | $521M |
Cost of Revenue | $0 | $0 | $0 | -$11M | $0 |
Gross Profit | $195M | $232M | $321M | $422M | $521M |
Gross Profit % | 100% | 100% | 100% | 103% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $35M | $48M | $101M | $113M | $117M |
Dep. & Amort. | $26M | $25M | $17M | $3.7M | $0 |
Def. Tax | -$8.1M | $2.9M | $19M | -$238K | $0 |
Stock Comp. | $3.6M | $3.9M | $4.3M | $6M | $0 |
Chg. in WC | $940K | $6.7M | -$8.9M | $517K | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $152M | $418M | $154M | $427M | $109M |
ST Investments | $753M | $1.3B | $1.1B | $1B | $1.1B |
Cash & ST Inv. | $905M | $1.7B | $1.3B | $1.5B | $1.2B |
Receivables | $0 | $0 | $345M | $0 | $394M |
Inventory | $0 | -$443M | -$186M | $0 | $0 |
First quarter diluted EPS was $0.68, with annualized loan growth over 4%, improvements in asset quality metrics, and core deposit growth of over 3%; book value per share grew 2% to $31.90, and tangible book value per share improved 4% to $20.68.
Net interest income declined 1% and net interest margin was down three basis points to 4.12%, but on a core basis (excluding accretion income), both net interest income and margin expanded; fee-based income grew over 2%, while non-interest expense increased slightly due to one-time first quarter items.
Credit quality improved: annualized net charge-off rate declined to 52 bps (from 61 bps), non-performing assets decreased, criticized and classified loans declined, and allowance for credit losses grew to 1.01% of total loans; leasing portfolio charge-offs are expected to continue declining through the year.
For full year 2025, management expects: positive operating leverage vs. 2024, net interest margin of ~4.42% assuming two 25 bps Fed cuts, fee-based income growth in the mid-single digits, quarterly non-interest expense between $69M–$71M for Q2–Q4, loan growth of 4–6%, and provision for credit losses to normalize in the second half.
Deposit balances grew 2% in the quarter, with opportunities for further deposit repricing; management remains active in M&A discussions but is committed to strategic patience, and has resumed share buybacks in April due to stock price volatility.