ESQUIRE FINANCIAL HOLDINGS, INC. REPORTS FOURTH QUARTER AND FULL YEAR 2024 RESULTS
Rhea-AI Summary
Esquire Financial Holdings (NASDAQ: ESQ) reported strong financial results for Q4 and full year 2024. Q4 net income increased 19% to $11.8 million ($1.37 per diluted share) compared to $9.9 million in Q4 2023. Full-year net income grew 7% to $43.7 million ($5.14 per diluted share).
Key highlights include: industry-leading returns on average assets (2.49%) and equity (19.99%) for Q4 2024; total revenue of $124.8 million for 2024 with a 6.06% net interest margin; strong core deposit growth of $105.9 million (28% annualized) in Q4; and significant loan growth of $99.6 million (31% annualized) to $1.40 billion.
The company maintained solid credit metrics with an allowance for credit losses to loans ratio of 1.50%. Payment processing platform facilitated $9.2 billion in transaction volume across 145.7 million transactions in Q4. The efficiency ratio remained strong at 47.5% for Q4 2024.
Positive
- Net income increased 19% YoY to $11.8M in Q4 2024
- Industry-leading ROA of 2.49% and ROE of 19.99% in Q4
- Strong core deposit growth of $105.9M (28% annualized) in Q4
- Loan portfolio grew $99.6M (31% annualized) to $1.40B in Q4
- Maintained strong efficiency ratio of 47.5% in Q4
Negative
- Net interest margin declined to 5.87% in Q4, down 25 basis points YoY
- Payment processing income decreased $330K in Q4 compared to 2023
- Payment processing transactions decreased 6.5% YoY to 145.7M in Q4
Insights
The Q4 and full-year 2024 results reveal Esquire Financial's successful execution of its specialized banking strategy, particularly in the commercial litigation financing niche. The 16% year-over-year loan growth to
Several key strategic decisions merit attention:
- The prudent shift away from multifamily and CRE lending in favor of short-duration agency MBS demonstrates strong risk management, maintaining yield while enhancing liquidity
- Core deposit growth of
$234.9 million at a modest 0.95% cost of funds showcases the strength of their relationship banking model - The payment processing segment, while showing some ISO attrition, still processes
$9.2 billion in quarterly volume across 88,000 merchants, providing stable fee income
The bank's capital position remains robust with a 14.67% CET1 ratio, while credit quality metrics are solid with a 1.50% allowance ratio. The slight compression in net interest margin to
Of particular note is the bank's efficiency ratio of
Strong Commercial Loan and Deposit Growth Nationally Drives Record Earnings for 2024
- Net income increased
19% to , or$11.8 million per diluted share in the current quarter, as compared to$1.37 , or$9.9 million per diluted share, for the comparable quarter in 2023. Net income for the full year increased$1.18 , or$2.6 million 7% , to , or$43.7 million per diluted share, when compared to$5.14 , or$41.0 million per diluted share, in 2023. For the full year 2023, adjusted(1) net income and diluted earnings per share were$4.91 (an increase of$38.1 million or$5.6 million 15% when compared to 2024) and , respectively, excluding the$4.56 pre-tax gain on certain equity investments.$4.0 million - On a linked quarter basis, net income increased
, or$393 thousand 4% , to despite a$11.8 million increase in the provision for credit losses, primarily due to commercial law firm loan growth in the current quarter.$700 thousand - Consistent industry leading returns on average assets and equity of
2.49% and19.99% for the current quarter and2.57% and20.14% for the full year 2024, respectively, notwithstanding our continued investment in current resources for future growth. - Continued expansion of our total revenue base to
for the full year 2024 fueled by an industry leading net interest margin of$124.8 million 6.06% and stable fee-based income (led by our payment processing platform) totaling , or$24.9 million 20% of total revenue. In the current quarter, our net interest margin of5.87% was negatively impacted by approximately 13 basis points due to elevated average interest earning cash balances that were funded with core deposit growth. - Strong core deposit growth totaling
, or$105.9 million 28% annualized, on a linked quarter basis to , comprised of low-cost commercial relationship deposits with a cost-of-funds of$1.63 billion 0.95% (including demand deposits). Deposit growth for the full year was , or$234.9 million 17% , when compared to 2023. Off-balance sheet sweep funds increased , or$276.4 million 99% , to when compared to year-end 2023, with approximately$554.4 million 77% available for additional on-balance sheet liquidity, while the associated administrative service payments ("ASP") fee income totaled for the current quarter. Additional available liquidity totaled approximately$714 thousand , excluding cash and unsecured borrowing capacity.$907 million - Significant loan growth on a linked quarter basis totaling
, or$99.6 million 31% annualized, to . Growth was fueled by a$1.40 billion or a$95.1 million 46% annualized increase in higher yielding commercial loans nationally, led by net draws on existing commercial litigation related loans. For the full year 2024, loans grew , or$189.6 million 16% , when compared to in 2023 with commercial loan growth totaling$1.21 billion or$182.7 million 25% (litigation related loans grew , or$223.4 million 37% , in 2024). These commercial loans have and will continue to create additional opportunities for future core deposit growth (noninterest bearing operating or DDA and escrow or IOLTA accounts nationally) through our full service commercial relationship banking programs and our branchless commercial cash management platform. - Interest earning asset growth, excluding cash and cash equivalents, was
, or$127.7 million 32% annualized, on a linked quarter basis and totaled . In early 2024, management elected to temper multifamily and commercial real estate loan growth in response to the economic environment and has ratably purchased short duration agency mortgage-backed securities with commensurate risk adjusted yields, enhancing our liquidity while improving the securities to total assets ratio to$1.71 billion 17% . Interest earning asset growth, excluding cash and cash equivalents, for the full year was , or$301.0 million 21% , when compared to 2023. - Solid credit metrics, asset quality, and reserve coverage ratios with an allowance for credit losses to loans ratio of
1.50% and a nonperforming loan to total assets ratio of0.58% , represented by one multifamily loan totaling . We have no exposure to commercial office space, no construction loans, and only$10.9 million in performing loans to the hospitality industry.$14.7 million - Stable and consistent fee income in the current quarter totaling
, or$6.2 million 19% of total revenue, led by our payment processing platform with 88,000 small business clients nationally. Our technology-enabled payments platform facilitated the processing of in credit and debit card payment volume across 145.7 million transactions for our clients in the current quarter.$9.2 billion - Strong efficiency ratio of
47.5% and48.7% for the fourth quarter and full year ended 2024, respectively, notwithstanding our investments in resources to support future growth and excellence in client service. - Strong capital foundation with common equity tier 1 ("CET1") and tangible common equity to tangible asset(1) ("TCE/TA") ratios of
14.67% and12.53% , respectively. Including the after-tax unrealized losses on both the available-for-sale and held-to-maturity securities portfolios of and$14.3 million , respectively, the adjusted(1) CET1 and adjusted(1) TCE/TA ratios were$5.6 million 13.33% and12.23% , respectively. Esquire Bank remains well above the bank regulatory "Well Capitalized" standards. - Included on the "2024 Fortune 100 Fastest-Growing Companies" list based on our revenue growth, earnings per share growth and three-year annualized return to shareholders for the period ending on June 30, 2024.
"Throughout 2024, our focus on creating long-term stakeholder value continued by leveraging our regional business development officers to significantly grow core deposits nationally as well as higher yielding commercial litigation or law firm loans," stated Tony Coelho, Chairman of the Board. "We coupled this focus with tempering our
"Our current quarter's net interest margin was negatively impacted by both elevated interest earning cash balance and short-term market interest rates on our variable rate commercial loan portfolio on a linked quarter basis," stated Andrew C. Sagliocca, Vice Chairman, CEO, and President. "Our active asset-liability management including, but not limited to, managing our client centric commercial law firm lending renewals including interest rate spreads and floors, measured and flexible deposit-liability management, and continued commercial loan and core deposit growth will continue to produce industry leading growth, earnings, returns, and performance metrics in the future. Lastly, as in previous years, we anticipate that a portion of the elevated draws on existing commercial litigation related loans may paydown, tempering first quarter loan growth. However, based on our current commercial loan pipeline, we anticipate 2025 loan growth to be commensurate to prior years."
(1) See non-GAAP reconciliation provided at the end of this news release. |
Fourth Quarter Earnings
Net income for the quarter ended December 31, 2024 was
Net interest income for the fourth quarter of 2024 increased
The provision for credit losses was
Noninterest income totaled
Noninterest expense increased
The Company's efficiency ratio was
The effective tax rate was
Full Year Earnings
Net income for the year ended December 31, 2024 was
Net interest income for the year ended December 31, 2024 increased
The provision for credit losses was
Noninterest income totaled
Noninterest expense increased
The Company's efficiency ratio was
The effective tax rate was
(1) See non-GAAP reconciliation provided at the end of this news release. |
Asset Quality
At December 31, 2024, we had one nonperforming multifamily loan totaling
Due to increases in market interest rates since 2022, management enhanced its ongoing credit risk management monitoring of its commercial real estate loan portfolio. The following is a brief summary of our risk management results for our multifamily and CRE portfolios as of December 31, 2024:
- The multifamily portfolio, excluding one nonperforming loan, totaling
, has a current weighted average DSCR and an original LTV (defined as unpaid principal balance as of December 31, 2024 divided by appraised value at origination) of approximately 1.64 and$344.2 million 54% , respectively, and the CRE portfolio, totaling , has a current weighted average DSCR and an original LTV of approximately 1.48 and$87.0 million 58% , respectively. - Multifamily loans maturing in less than one year totaled
and had a current weighted average DSCR and an original LTV of approximately 1.34 and$59.5 million 57% , respectively. CRE loans maturing in less than one year totaled and had a current weighted average DSCR and an original LTV of approximately 1.60 and$1.7 million 66% , respectively. - Multifamily loans maturing in one to two years totaled
and had a current weighted average DSCR and an original LTV of approximately 1.39 and$48.4 million 66% , respectively. CRE loans maturing in one to two years totaled and had a current weighted average DSCR and an original LTV of approximately 1.39 and$3.8 million 55% , respectively.
Balance Sheet
At December 31, 2024, total assets were
The following table provides information regarding the composition of our loan portfolio for the periods presented:
December 31, | September 30, | December 31, | ||||||||||||||||
2024 | 2024 | 2023 | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Real estate: | ||||||||||||||||||
Multifamily | $ | 355,165 | 25.4 | % | $ | 350,857 | 27.0 | % | $ | 348,241 | 28.8 | % | ||||||
Commercial real estate | 87,038 | 6.2 | 87,544 | 6.8 | 89,498 | 7.4 | ||||||||||||
1 – 4 family | 14,665 | 1.1 | 14,749 | 1.1 | 17,937 | 1.5 | ||||||||||||
Total real estate | 456,868 | 32.7 | 453,150 | 34.9 | 455,676 | 37.7 | ||||||||||||
Commercial: | ||||||||||||||||||
Litigation related | 835,839 | 59.8 | 727,749 | 56.1 | 612,457 | 50.7 | ||||||||||||
Other | 84,728 | 6.1 | 97,690 | 7.5 | 125,457 | 10.4 | ||||||||||||
Total commercial | 920,567 | 65.9 | 825,439 | 63.6 | 737,914 | 61.1 | ||||||||||||
Consumer | 19,339 | 1.4 | 18,874 | 1.5 | 14,491 | 1.2 | ||||||||||||
Total loans held for investment | $ | 1,396,774 | 100.0 | % | $ | 1,297,463 | 100.0 | % | $ | 1,208,081 | 100.0 | % | ||||||
Deferred loan fees and unearned | 247 | (20) | (668) | |||||||||||||||
Loans, held for investment | $ | 1,397,021 | $ | 1,297,443 | $ | 1,207,413 | ||||||||||||
Total deposits were
Due to the nature of our larger mass tort and class action settlements related to the litigation vertical, we participate in FDIC insured sweep programs as well as treasury secured money market funds. As of December 31, 2024, off-balance sheet sweep funds totaled approximately
At December 31, 2024, we had the ability to borrow, on a secured basis, up to
Stockholders' equity increased
Esquire Bank remains well above bank regulatory "Well Capitalized" standards.
About Esquire Financial Holdings, Inc.
Esquire Financial Holdings, Inc. is a financial holding company headquartered in
Cautionary Note Regarding Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 relating to future results of the Company. Forward-looking statements are subject to many risks and uncertainties, including, but not limited to: changes in business plans as circumstances warrant; changes in general economic, business and political conditions, including changes in the financial markets; and other risks detailed in the "Cautionary Note Regarding Forward-Looking Statements," "Risk Factors" and other sections of the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q as filed with the Securities and Exchange Commission. The forward-looking statements included in this press release are not a guarantee of future events, and that actual events may differ materially from those made in or suggested by the forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "might," "should," "could," "predict," "potential," "believe," "expect," "attribute," "continue," "will," "anticipate," "seek," "estimate," "intend," "plan," "projection," "goal," "target," "aim," "would," "annualized" and "outlook," or similar terminology. Any forward-looking statements presented herein are made only as of the date of this press release, and the Company does not undertake any obligation to update or revise any forward-looking statements to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise, except as may be required by law.
ESQUIRE FINANCIAL HOLDINGS, INC. | ||||||||||
Consolidated Statement of Condition (unaudited) | ||||||||||
(dollars in thousands except per share data) | ||||||||||
December 31, | September 30, | December 31, | ||||||||
2024 | 2024 | 2023 | ||||||||
ASSETS | ||||||||||
Cash and cash equivalents | $ | 126,329 | $ | 147,663 | $ | 165,209 | ||||
Securities available-for-sale, at fair value | 241,746 | 211,460 | 122,107 | |||||||
Securities held-to-maturity, at cost | 68,660 | 70,794 | 77,001 | |||||||
Securities, restricted at cost | 3,034 | 3,034 | 2,928 | |||||||
Loans, held for investment | 1,397,021 | 1,297,443 | 1,207,413 | |||||||
Less: allowance for credit losses | (20,979) | (19,451) | (16,631) | |||||||
Loans, net of allowance | 1,376,042 | 1,277,992 | 1,190,782 | |||||||
Premises and equipment, net | 2,436 | 2,610 | 2,602 | |||||||
Other assets | 74,256 | 68,921 | 56,247 | |||||||
Total Assets | $ | 1,892,503 | $ | 1,782,474 | $ | 1,616,876 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||
Demand deposits | $ | 497,958 | $ | 539,434 | $ | 473,274 | ||||
Savings, NOW and money market deposits | 1,130,174 | 982,816 | 926,264 | |||||||
Certificates of deposit | 14,104 | 14,145 | 7,761 | |||||||
Total deposits | 1,642,236 | 1,536,395 | 1,407,299 | |||||||
Other liabilities | 13,173 | 13,511 | 11,022 | |||||||
Total liabilities | 1,655,409 | 1,549,906 | 1,418,321 | |||||||
Total stockholders' equity | 237,094 | 232,568 | 198,555 | |||||||
Total Liabilities and Stockholders' Equity | $ | 1,892,503 | $ | 1,782,474 | $ | 1,616,876 | ||||
Selected Financial Data | ||||||||||
Common shares outstanding | 8,354,753 | 8,320,317 | 8,287,848 | |||||||
Book value per share | $ | 28.38 | $ | 27.95 | $ | 23.96 | ||||
Equity to assets | 12.53 | % | 13.05 | % | 12.28 | % | ||||
Capital Ratios (1) | ||||||||||
Tier 1 leverage ratio | 11.70 | % | 12.60 | % | 12.07 | % | ||||
Common equity tier 1 capital ratio | 14.67 | 15.39 | 14.13 | |||||||
Tier 1 capital ratio | 14.67 | 15.39 | 14.13 | |||||||
Total capital ratio | 15.92 | 16.64 | 15.38 | |||||||
Asset Quality | ||||||||||
Nonperforming loans | $ | 10,940 | $ | 10,940 | $ | 10,940 | ||||
Allowance for credit losses to total loans | 1.50 | % | 1.50 | % | 1.38 | % | ||||
Nonperforming loans to total loans | 0.78 | 0.84 | 0.91 | |||||||
Nonperforming assets to total assets | 0.58 | 0.61 | 0.68 | |||||||
Allowance to nonperforming loans | 192 | 178 | 152 | |||||||
______________________________ | ||
(1) | Regulatory capital ratios presented on bank-only basis. The Bank has no recorded intangible assets on the Statement of Financial Condition, and accordingly, | |
NM – Not meaningful |
ESQUIRE FINANCIAL HOLDINGS, INC. | ||||||||||||||||
Consolidated Income Statement (unaudited) | ||||||||||||||||
(dollars in thousands except per share data) | ||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||
December 31, | September 30, | December 31, | December 31, | |||||||||||||
2024 | 2024 | 2023 | 2024 | 2023 | ||||||||||||
Interest income | $ | 30,784 | $ | 29,131 | $ | 25,567 | $ | 113,373 | $ | 91,888 | ||||||
Interest expense | 3,898 | 3,273 | 2,897 | 13,444 | 8,115 | |||||||||||
Net interest income | 26,886 | 25,858 | 22,670 | 99,929 | 83,773 | |||||||||||
Provision for credit losses | 1,700 | 1,000 | 1,500 | 4,700 | 4,525 | |||||||||||
Net interest income after provision for credit losses | 25,186 | 24,858 | 21,170 | 95,229 | 79,248 | |||||||||||
Noninterest income: | ||||||||||||||||
Payment processing fees | 5,088 | 5,169 | 5,418 | 20,875 | 22,316 | |||||||||||
Net gain on equity investments | — | — | — | — | 4,013 | |||||||||||
Other noninterest income | 1,081 | 893 | 848 | 4,020 | 3,422 | |||||||||||
Total noninterest income | 6,169 | 6,062 | 6,266 | 24,895 | 29,751 | |||||||||||
Noninterest expense: | ||||||||||||||||
Employee compensation and benefits | 9,634 | 9,525 | 8,761 | 37,845 | 32,481 | |||||||||||
Other expenses | 6,051 | 5,833 | 5,140 | 22,998 | 20,636 | |||||||||||
Total noninterest expense | 15,685 | 15,358 | 13,901 | 60,843 | 53,117 | |||||||||||
Income before income taxes | 15,670 | 15,562 | 13,535 | 59,281 | 55,882 | |||||||||||
Income taxes | 3,917 | 4,202 | 3,653 | 15,623 | 14,871 | |||||||||||
Net income | $ | 11,753 | $ | 11,360 | $ | 9,882 | $ | 43,658 | $ | 41,011 | ||||||
Earnings Per Share | ||||||||||||||||
Basic | $ | 1.49 | $ | 1.45 | $ | 1.28 | $ | 5.58 | $ | 5.31 | ||||||
Diluted | 1.37 | 1.34 | 1.18 | 5.14 | 4.91 | |||||||||||
Basic - adjusted (1) | 1.49 | 1.45 | 1.28 | 5.58 | 4.94 | |||||||||||
Diluted - adjusted (1) | 1.37 | 1.34 | 1.18 | 5.14 | 4.56 | |||||||||||
Selected Financial Data | ||||||||||||||||
Return on average assets | 2.49 | % | 2.62 | % | 2.59 | % | 2.57 | % | 2.89 | % | ||||||
Return on average equity | 19.99 | 20.29 | 20.78 | 20.14 | 23.20 | |||||||||||
Adjusted return on average assets (1) | 2.49 | 2.62 | 2.59 | 2.57 | 2.68 | |||||||||||
Adjusted return on average equity (1) | 19.99 | 20.29 | 20.78 | 20.14 | 21.54 | |||||||||||
Net interest margin | 5.87 | 6.16 | 6.12 | 6.06 | 6.09 | |||||||||||
Efficiency ratio (1) | 47.5 | 48.1 | 48.0 | 48.7 | 46.8 | |||||||||||
Adjusted efficiency ratio (1) | 47.5 | 48.1 | 48.0 | 48.7 | 48.5 | |||||||||||
Cash dividends paid per common share | $ | 0.150 | $ | 0.150 | $ | 0.125 | $ | 0.600 | $ | 0.475 | ||||||
Weighted average basic shares | 7,869,435 | 7,815,197 | 7,730,151 | 7,817,626 | 7,716,367 | |||||||||||
Weighted average diluted shares | 8,588,925 | 8,503,966 | 8,387,587 | 8,487,041 | 8,345,586 | |||||||||||
______________________________ |
(1) See non-GAAP reconciliation provided at the end of this news release. |
ESQUIRE FINANCIAL HOLDINGS, INC. | |||||||||||||||||||||||||
Consolidated Average Balance Sheets and Average Yield/Cost (unaudited) | |||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||
December 31, | September 30, | December 31, | |||||||||||||||||||||||
2024 | 2024 | 2023 | |||||||||||||||||||||||
Average | Average | Average | Average | Average | Average | ||||||||||||||||||||
Balance | Interest | Yield/Cost | Balance | Interest | Yield/Cost | Balance | Interest | Yield/Cost | |||||||||||||||||
INTEREST EARNING ASSETS | |||||||||||||||||||||||||
Loans, held for investment | $ | 1,315,392 | $ | 25,731 | 7.78 | % | $ | 1,270,491 | $ | 25,122 | 7.87 | % | $ | 1,169,411 | $ | 23,028 | 7.81 | % | |||||||
Securities, includes restricted stock | 303,017 | 2,619 | 3.44 | % | 279,768 | 2,389 | 3.40 | % | 218,130 | 1,439 | 2.62 | % | |||||||||||||
Interest earning cash and other | 205,281 | 2,434 | 4.72 | % | 120,316 | 1,620 | 5.36 | % | 83,103 | 1,100 | 5.25 | % | |||||||||||||
Total interest earning assets | 1,823,690 | 30,784 | 6.72 | % | 1,670,575 | 29,131 | 6.94 | % | 1,470,644 | 25,567 | 6.90 | % | |||||||||||||
NONINTEREST EARNING ASSETS | 57,283 | 52,008 | 44,805 | ||||||||||||||||||||||
TOTAL AVERAGE ASSETS | $ | 1,880,973 | $ | 1,722,583 | $ | 1,515,449 | |||||||||||||||||||
INTEREST BEARING LIABILITIES | |||||||||||||||||||||||||
Savings, NOW, Money Market deposits | $ | 1,081,662 | $ | 3,730 | 1.37 | % | $ | 940,920 | $ | 3,129 | 1.32 | % | $ | 814,089 | $ | 2,826 | 1.38 | % | |||||||
Time deposits | 14,111 | 167 | 4.71 | % | 12,251 | 143 | 4.64 | % | 8,366 | 70 | 3.32 | % | |||||||||||||
Total interest bearing deposits | 1,095,773 | 3,897 | 1.41 | % | 953,171 | 3,272 | 1.37 | % | 822,455 | 2,896 | 1.40 | % | |||||||||||||
Borrowings | 44 | 1 | 9.04 | % | 44 | 1 | 9.04 | % | 45 | 1 | 8.82 | % | |||||||||||||
Total interest bearing liabilities | 1,095,817 | 3,898 | 1.42 | % | 953,215 | 3,273 | 1.37 | % | 822,500 | 2,897 | 1.40 | % | |||||||||||||
NONINTEREST BEARING LIABILITIES | |||||||||||||||||||||||||
Demand deposits | 534,747 | 531,864 | 484,690 | ||||||||||||||||||||||
Other liabilities | 16,555 | 14,762 | 19,614 | ||||||||||||||||||||||
Total noninterest bearing liabilities | 551,302 | 546,626 | 504,304 | ||||||||||||||||||||||
Stockholders' equity | 233,854 | 222,742 | 188,645 | ||||||||||||||||||||||
TOTAL AVG. LIABILITIES AND EQUITY | $ | 1,880,973 | $ | 1,722,583 | $ | 1,515,449 | |||||||||||||||||||
Net interest income | $ | 26,886 | $ | 25,858 | $ | 22,670 | |||||||||||||||||||
Net interest spread | 5.30 | % | 5.57 | % | 5.50 | % | |||||||||||||||||||
Net interest margin | 5.87 | % | 6.16 | % | 6.12 | % | |||||||||||||||||||
Deposits (including noninterest bearing | $ | 1,630,520 | $ | 3,897 | 0.95 | % | $ | 1,485,035 | $ | 3,272 | 0.88 | % | $ | 1,307,145 | $ | 2,896 | 0.88 | % | |||||||
ESQUIRE FINANCIAL HOLDINGS, INC. | |||||||||||||||||
Consolidated Average Balance Sheets and Average Yield/Cost (unaudited) | |||||||||||||||||
(dollars in thousands) | |||||||||||||||||
Year Ended December 31, | |||||||||||||||||
2024 | 2023 | ||||||||||||||||
Average | Average | Average | Average | ||||||||||||||
Balance | Interest | Yield/Cost | Balance | Interest | Yield/Cost | ||||||||||||
INTEREST EARNING ASSETS | |||||||||||||||||
Loans, held for investment | $ | 1,258,914 | $ | 98,458 | 7.82 | % | $ | 1,051,903 | $ | 81,188 | 7.72 | % | |||||
Securities, includes restricted stock | 265,714 | 8,636 | 3.25 | % | 210,776 | 5,020 | 2.38 | % | |||||||||
Securities purchased under agreements to resell | — | — | — | 27,142 | 1,526 | 5.62 | % | ||||||||||
Interest earning cash and other | 123,805 | 6,279 | 5.07 | % | 85,454 | 4,154 | 4.86 | % | |||||||||
Total interest earning assets | 1,648,433 | 113,373 | 6.88 | % | 1,375,275 | 91,888 | 6.68 | % | |||||||||
NONINTEREST EARNING ASSETS | 52,157 | 45,703 | |||||||||||||||
TOTAL AVERAGE ASSETS | $ | 1,700,590 | $ | 1,420,978 | |||||||||||||
INTEREST BEARING LIABILITIES | |||||||||||||||||
Savings, NOW, Money Market deposits | $ | 945,899 | $ | 12,889 | 1.36 | % | $ | 715,004 | $ | 7,635 | 1.07 | % | |||||
Time deposits | 12,281 | 551 | 4.49 | % | 13,159 | 476 | 3.62 | % | |||||||||
Total interest bearing deposits | 958,180 | 13,440 | 1.40 | % | 728,163 | 8,111 | 1.11 | % | |||||||||
Borrowings | 44 | 4 | 9.09 | % | 46 | 4 | 8.70 | % | |||||||||
Total interest bearing liabilities | 958,224 | 13,444 | 1.40 | % | 728,209 | 8,115 | 1.11 | % | |||||||||
NONINTEREST BEARING LIABILITIES | |||||||||||||||||
Demand deposits | 510,868 | 497,795 | |||||||||||||||
Other liabilities | 14,755 | 18,210 | |||||||||||||||
Total noninterest bearing liabilities | 525,623 | 516,005 | |||||||||||||||
Stockholders' equity | 216,743 | 176,764 | |||||||||||||||
TOTAL AVG. LIABILITIES AND EQUITY | $ | 1,700,590 | $ | 1,420,978 | |||||||||||||
Net interest income | $ | 99,929 | $ | 83,773 | |||||||||||||
Net interest spread | 5.48 | % | 5.57 | % | |||||||||||||
Net interest margin | 6.06 | % | 6.09 | % | |||||||||||||
Deposits (including noninterest bearing demand deposits) | $ | 1,469,048 | $ | 13,440 | 0.91 | % | $ | 1,225,958 | $ | 8,111 | 0.66 | % | |||||
ESQUIRE FINANCIAL HOLDINGS, INC.
Consolidated Non-GAAP Financial Measure Reconciliation (unaudited)
(all dollars in thousands except per share data)
We believe that these non-GAAP financial measures provide information that is important to investors and that is useful in understanding our financial position, results and ratios. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for this measure, this presentation may not be comparable to other similarly titled measures by other companies.
Adjusted net income, which is used to compute adjusted return on average assets, adjusted return on average equity and adjusted earnings per share, excludes the impact of the recognized gain, net of tax, on the Company's equity investments.
Three Months Ended | Year Ended | ||||||||||||||
December 31, | September 30, | December 31, | December 31, | ||||||||||||
2024 | 2024 | 2023 | 2024 | 2023 | |||||||||||
Net income – GAAP | $ | 11,753 | $ | 11,360 | $ | 9,882 | $ | 43,658 | $ | 41,011 | |||||
Less: Net gain on equity investments | — | — | — | — | (4,013) | ||||||||||
Add: income tax impact | — | — | — | — | 1,083 | ||||||||||
Adjusted net income | $ | 11,753 | $ | 11,360 | $ | 9,882 | $ | 43,658 | $ | 38,081 | |||||
Return on average assets – GAAP | 2.49 | % | 2.62 | % | 2.59 | % | 2.57 | % | 2.89 | % | |||||
Adjusted return on average assets | 2.49 | % | 2.62 | % | 2.59 | % | 2.57 | % | 2.68 | % | |||||
Return on average equity – GAAP | 19.99 | % | 20.29 | % | 20.78 | % | 20.14 | % | 23.20 | % | |||||
Adjusted return on average equity | 19.99 | % | 20.29 | % | 20.78 | % | 20.14 | % | 21.54 | % | |||||
Basic earnings per share – GAAP | $ | 1.49 | $ | 1.45 | $ | 1.28 | $ | 5.58 | $ | 5.31 | |||||
Adjusted basic earnings per share | $ | 1.49 | $ | 1.45 | $ | 1.28 | $ | 5.58 | $ | 4.94 | |||||
Diluted earnings per share – GAAP | $ | 1.37 | $ | 1.34 | $ | 1.18 | $ | 5.14 | $ | 4.91 | |||||
Adjusted diluted earnings per share | $ | 1.37 | $ | 1.34 | $ | 1.18 | $ | 5.14 | $ | 4.56 | |||||
The following table presents a reconciliation of efficiency ratio (non-GAAP) and adjusted efficiency ratio (non-GAAP).
Three Months Ended | Year Ended | ||||||||||||||
December 31, | September 30, | December 31, | December 31, | ||||||||||||
2024 | 2024 | 2023 | 2024 | 2023 | |||||||||||
Efficiency ratio – non-GAAP(1) | 47.5 | % | 48.1 | % | 48.0 | % | 48.7 | % | 46.8 | % | |||||
Noninterest expense – GAAP | $ | 15,685 | $ | 15,358 | $ | 13,901 | $ | 60,843 | $ | 53,117 | |||||
Net interest income – GAAP | 26,886 | 25,858 | 22,670 | 99,929 | 83,773 | ||||||||||
Noninterest income – GAAP | 6,169 | 6,062 | 6,266 | 24,895 | 29,751 | ||||||||||
Less: Net gain on equity investments | — | — | — | — | (4,013) | ||||||||||
Adjusted noninterest income – non-GAAP | $ | 6,169 | $ | 6,062 | $ | 6,266 | $ | 24,895 | $ | 25,738 | |||||
Adjusted efficiency ratio – non-GAAP(2) | 47.5 | % | 48.1 | % | 48.0 | % | 48.7 | % | 48.5 | % | |||||
(1) | The reported efficiency ratio is a non-GAAP measure calculated by dividing GAAP noninterest expense by the sum of GAAP net interest income and GAAP |
(2) | The adjusted efficiency ratio is a non-GAAP measure calculated by dividing GAAP noninterest expense by the sum of GAAP net interest income and adjusted |
The following table presents the adjusted tangible common equity to tangible assets calculation (non-GAAP):
December 31, | |||
2024 | |||
Total assets - GAAP | $ | 1,892,503 | |
Less: intangible assets | — | ||
Tangible assets ("TA") - non-GAAP | 1,892,503 | ||
Total stockholders' equity - GAAP | $ | 237,094 | |
Less: intangible assets | — | ||
Less: preferred stock | — | ||
Tangible common equity ("TCE") - non-GAAP | 237,094 | ||
Add: unrecognized losses on securities held-to-maturity, net of tax | (5,604) | ||
Adjusted TCE - non-GAAP | $ | 231,490 | |
Stockholders' equity to assets - GAAP | 12.53 | % | |
TCE to TA - non-GAAP | 12.53 | % | |
Adjusted TCE to TA - non-GAAP | 12.23 | % | |
The following table presents the common equity tier 1 capital ratio and the adjusted common equity tier 1 capital ratio:
December 31, | |||
2024 | |||
Common equity tier 1 ("CET1") capital - Bank | $ | 218,419 | |
Add: unrealized losses on securities available-for-sale , net of tax | (14,287) | ||
Add: unrecognized losses on securities held-to-maturity, net of tax | (5,604) | ||
Adjusted CET1 capital - Bank | $ | 198,528 | |
Total risk-weighted assets - Bank | $ | 1,488,855 | |
CET1 capital ratio(1) | 14.67 | % | |
Adjusted CET1 capital ratio(1) | 13.33 | % | |
(1) | Regulatory capital ratios presented on bank-only basis. The Bank has no recorded intangible assets on the Statement of Financial Condition, and accordingly, |
View original content to download multimedia:https://www.prnewswire.com/news-releases/esquire-financial-holdings-inc-reports-fourth-quarter-and-full-year-2024-results-302358081.html
SOURCE Esquire Financial Holdings, Inc.