Cf Bankshares Inc.NASDAQ: CFBK

Cf Bankshares Inc., parent of cfbank na, reports results for the 1st quarter 2024.

· Issued by CF Bankshares Inc. via PR Newswire

COLUMBUS, Ohio, May 7, 2024 /PRNewswire/ -- CF Bankshares Inc. (NASDAQ: CFBK) (the "Company"), the parent of CFBank, National Association ("CFBank"), today announced financial results for the first quarter ended March 31, 2024.

First Quarter 2024 Highlights

  • Net income for Q1 2024 was $3.1 million ($0.47 per diluted common share). Pre-provision, pre-tax net revenue (PPNR) for Q1 2024 was $5.0 million. 
  • Book value per share increased to $24.17 as of March 31, 2024.
  • Return on Average Equity (ROE) was 7.80% and PPNR ROE was 12.71% for the first quarter, while Return on Average Assets (ROA) was 0.61% and PPNR ROA was 1.00%.
  • Core deposit balances increased $30.8 million during the first quarter.
  • New commercial loan production totaled $37.3 million during the quarter. Loan and business pipelines along with quality new business opportunities remain strong.
  • CFBank's capital position remains strong with a Tier 1 Leverage ratio of 10.05% and Total Capital ratio of 13.50%.
  • CFBank recently announced three key leadership additions to its Commercial Bank, as we continue to build and deepen our Regional Banking Teams.

Recent Developments

  • On April 8, 2024, the Company's Board of Directors declared a cash dividend of $0.06 per share on its common stock and a corresponding cash dividend of $6.00 per share on its Series D Preferred Stock. The dividend was paid on April 29, 2024 to shareholders of record as of the close of business on April 18, 2024.

CEO and Board Chair Commentary

Timothy T. O'Dell, President and CEO, commented: "Our Q1 results were impacted by $1.2 million of provision expense, coupled with approximately $750 thousand of other nonrecurring items including higher payroll tax expense, which is typically elevated during the first quarter, and recruiting fees. PPNR was $5.0 million for the quarter reflective of solid core earnings performance. 

Our net interest margin ("NIM") remained relatively stable during Q1, which we believe is indicative of greater stabilization going forward. Our NIM for Q1 included some one-time impacts including fewer days along with lower loan fees. In the face of local regional bank competitors promoting ultra-high rates on money market savings accounts, we held the line and successfully maintained our overall cost of funds.

Credit quality remains strong in our core customer loan portfolios. CFBank has sustained minimal loan losses during the previous 12 years, coupled with strong growth performance. We believe our industry, CFBank included, will return to more normalized levels of loan losses going forward.

We generated $37 million of new commercial loan production during Q1. Net growth was impacted by significant loan payoffs during Q1, mostly from successful CRE projects being refinanced at completion by permanent lenders. We anticipate positive growth in interest income as new loan pricing is adjusted upward, plus existing loans refinancing at higher market rates. An objective is to produce interest income increases which will require lower net loan growth rates and consequently also be beneficial to operations through deploying less capital.

Going forward we believe our business initiatives will result in fee income growth. In particular, we see opportunities within our Treasury Management and Mortgage Lending lines of business.

We continue to have success attracting proven banking talent for building and strengthening all of our Regional Banking Teams. Our boutique business model continues to resonate strongly with closely held business owners. Competitively we compete effectively with regional players for banking talent along with quality Business & Personal Banking relationships. 

Challenging but with much opportunity is our 2024 theme." 

Robert E. Hoeweler, Chairman of the Board, added: "Our seasoned CFBank Team has remained nimble and proactive in the face of unique challenges and the ever-changing landscape the banking industry continues to experience.  We believe this ability has us well positioned to opportunistically capture new business as we move through 2024."

Overview of Results 

Net income for the three months ended March 31, 2024 totaled $3.1 million (or $0.47 per diluted common share) compared to net income of $4.2 million (or $0.65 per diluted common share) for the three months ended December 31, 2023 and net income of $4.4 million (or $0.68 per diluted common share) for the three months ended March 31, 2023.  Pre-provision, pre-tax net revenue ("PPNR") for the three months ended March 31, 2024 was $5.0 million compared to PPNR of $6.0 million for the three months ended December 31, 2023 and PPNR of $5.8 million for the three months ended March 31, 2023.

Net Interest Income and Net Interest Margin

Net interest income totaled $11.3 million for the quarter ended March 31, 2024 and decreased $470,000, or 4.0%, compared to $11.8 million in the prior quarter, and decreased $1.4 million, or 11.4%, compared to $12.7 million in the first quarter of 2023.

The decrease in net interest income compared to the prior quarter was primarily due to a $626,000, or 2.1%, decrease in interest income, partially offset by a $156,000, or 0.9%, decrease in interest expense.  The decrease in interest income was primarily attributed to a 9bps decrease in the average yield on interest-earning assets, coupled with a $14.3 million, or 0.74%, decrease in average interest-earning assets. The decrease in interest expense when compared to the prior quarter was attributed to a $21.2 million, or 1.3%, decrease in average interest-bearing liabilities, partially offset by a 2bps increase in the average cost of funds on interest-bearing liabilities. The net interest margin of 2.36% for the quarter ended March 31, 2024 decreased 8bps compared to the net interest margin of 2.44% for the prior quarter.

The decrease in net interest income compared to the first quarter of 2023 was primarily due to a $6.4 million, or 55.6%, increase in interest expense, partially offset by a $4.9 million, or 20.3%, increase in interest income.  The increase in interest expense was attributed to a 127bps increase in the average cost of funds on interest-bearing liabilities, coupled with a $166.4 million, or 11.8%, increase in average interest-bearing liabilities. The increase in interest income was primarily attributed to a $176.3 million, or 10.2%, increase in average interest-earning assets outstanding, coupled with a 51bps increase in the average yield on interest-earning assets. The net interest margin of 2.36% for the quarter ended March 31, 2024 decreased 57bps compared to the net interest margin of 2.93% for the first quarter of 2023.

Noninterest Income

Noninterest income for the quarter ended March 31, 2024 totaled $905,000 and decreased $128,000, or 12.4%, compared to $1.0 million for the prior quarter.  The decrease was primarily due to a $270,000 decrease in other noninterest income, partially offset by a $113,000 increase in net gain on sales of commercial loans.

Noninterest income for the quarter ended March 31, 2024 increased $186,000, or 25.9%, compared to $719,000 for the quarter ended March 31, 2023.  The increase was primarily due to a $255,000 increase in service charges on deposit accounts and a $167,000 increase in the net gain on sales of commercial loans, partially offset by a $299,000 decrease in other noninterest income.

The following table represents the notional amount of loans sold during the three months ended March 31, 2024, December 31, 2023, and March 31, 2023 (in thousands).

Three Months ended

March 31, 2024

December 31, 2023

March 31, 2023

Notional amount of loans sold

$

9,037

$

1,990

$

1,991

Noninterest Expense

Noninterest expense for the quarter ended March 31, 2024 totaled $7.2 million and increased $442,000, or 6.6%, compared to $6.7 million for the prior quarter.  The increase in noninterest expense was primarily due to a $338,000 increase in loan expense and a $179,000 increase in salaries and employee benefits.  The increase in salaries and benefits was primarily due to an increase in payroll taxes which on a percentage basis is higher in the first quarter of the year. 

Noninterest expense for the quarter ended March 31, 2024 decreased $504,000, or 7.0%, compared to $7.7 million for the quarter ended March 31, 2023.  The decrease in noninterest expense was primarily due to a $478,000 decrease in salaries and employee benefits.  The decrease in salaries and employee benefits was primarily due to a decrease in the number of employees coupled with lower payroll taxes. 

Income Tax Expense

Income tax expense was $695,000 for the quarter ended March 31, 2024 (effective tax rate of 18.5%), compared to $932,000 for the prior quarter (effective tax rate of 18.0%) and $1.1 million for the quarter ended March 31, 2023 (effective tax rate of 19.5%).

Loans and Loans Held For Sale

Net loans and leases totaled $1.7 billion at March 31, 2024 and increased $1.6 million, or 0.1%, from December 31, 2023. The increase in net loans and leases from December 31, 2023, was primarily due to a $28.8 million increase in commercial real estate loan balances, partially offset by a $12.3 million decrease in construction loan balances, a $9.3 million decrease in commercial loan balances, a $3.0 million decrease in single-family residential loan balances, and a $2.0 million decrease in multi-family loan balances.  The increases in the aforementioned loan balances were primarily related to increased sales activity and new relationships.  The decrease in construction loan balances was primarily related to loans that were converted to permanent loans upon the completion of construction.

The following table presents the recorded investment in loans and leases for certain non-owner-occupied loan types (in thousands).

March 31, 2024

December 31, 2023

Construction – 1-4 family*

$

23,622

$

20,663

Construction – Multi-family*

106,251

109,379

Construction – Non-residential*

46,594

57,459

Hotel/Motel

12,214

12,284

Industrial / Warehouse

52,836

52,923

Land/Land Development

16,348

20,749

Medical/Healthcare/Senior Housing

346

373

Multi-family

168,875

164,641

Office

40,680

41,072

Retail

35,739

37,239

Other

79,082

62,226

*CFBank possesses a core competency and deep expertise in Construction Lending.  The construction lending business sector has produced many full banking relationships with proven developers with long successful track records.

Asset Quality

Nonaccrual loans were $7.9 million, or 0.46%, of total loans at March 31, 2024, an increase of $2.2 million from $5.7 million at December 31, 2023 and an increase of $7.2 million from $718,000 at March 31, 2023.  The increase in nonaccrual loans when compared to the prior quarter end was primarily due to two commercial loans, totaling $1.6 million, one single-family residential loan, totaling $372,000, and one consumer loan, totaling $251,000, becoming nonaccrual during the first quarter of 2024. 

The increase in nonaccrual loans when compared to March 31, 2023 was primarily driven by nine commercial loans, totaling $6.6 million, becoming nonaccrual during since March 31, 2023.  Loans past due more than 30 days totaled $5.4 million at March 31, 2024 compared to $2.0 million at December 31, 2023 and $973,000 at March 31, 2023. 

The allowance for credit losses on loans and leases totaled $18.2 million at March 31, 2024 compared to $16.9 million at December 31, 2023 and $15.9 million at March 31, 2023.  The ratio of the allowance for credit losses on loans and leases to total loans and leases was 1.06% at March 31, 2024 compared to 0.99% at December 31, 2023 and 0.98% at March 31, 2023.  The increase in the allowance for credit losses during the quarter ended March 31, 2024 was primarily driven by an increase in reserves placed on an individually-evaluated commercial loan. 

There was $1.2 million in provision for credit losses expense for the quarter ended March 31, 2024, compared to $875,000 for the quarter ended December 31, 2023 and $237,000 for the quarter ended March 31, 2023.  Net recoveries for the quarter ended March 31, 2024 totaled $16,000 compared to net charge-offs of $623,000 for the prior quarter and net charge offs of $5,000 for the quarter ended March 31, 2023.

Deposits

Deposits totaled $1.7 billion at March 31, 2024, a decrease of $21.0 million, or 1.2%, when compared to $1.7 billion at December 31, 2023.  The decrease when compared to December 31, 2023, is primarily due to a $21.9 million decrease in interest-bearing account balances, partially offset by a $925,000 increase in noninterest-bearing account balances.  The decrease in interest-bearing account balances was primarily due to a $51.1 million decrease in brokered account balances, partially offset by an increase of $28.5 million in core deposit balances.

At March 31, 2024, approximately 29.8% of our deposit balances exceeded the FDIC insurance limit of $250,000, as compared to approximately 29.2% at December 31, 2023.

Borrowings

FHLB advances and other debt totaled $111.0 million at March 31, 2023 and increased $1.0 million when compared to $110.0 million at December 31, 2023. The increase when compared to December 31, 2023, was due to a $1.0 million increase on the Company's line of credit with a third party financial institution. 

Capital

Stockholders' equity totaled $158.0 million at March 31, 2024, an increase of $2.6 million, or 1.7%, from $155.4 million at December 31, 2023.  The increase in total stockholders' equity during the three months ended March 31, 2024 was primarily attributed to net income, partially offset by $386,000 in dividend payments. 

USE OF NON-GAAP FINANCIAL MEASURES

This earnings release contains financial information and performance measures determined by methods other than in accordance with accounting principles generally accepted in the United States of America ("GAAP").  Non-GAAP financial measures included in this earnings release include Pre-Provision, Pre-Tax Net Revenue (PPNR), PPNR Return on Average Assets (PPNR ROA) and PPNR Return on Average Equity (PPNR ROE).  Management uses these "non-GAAP" financial measures in its analysis of the Company's performance and believes that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of results with prior periods and peers.  These disclosures should not be viewed as substitutes for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.  A reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measures is included at the end of this earnings release under the heading "GAAP TO NON-GAAP RECONCILIATION."

About CF Bankshares Inc. and CFBank

CF Bankshares Inc. (the "Company") is a holding company that owns 100% of the stock of CFBank, National Association ("CFBank"). CFBank is a nationally chartered boutique Commercial bank operating primarily in Four (4) Major Metro Markets: Columbus, Cleveland, and Cincinnati, Ohio, and Indianapolis, Indiana. The current Leadership Team and Board recapitalized the Company and CFBank in 2012 during the financial crisis, repositioning CFBank as a full-service Commercial Bank model. Since the 2012 recapitalization, CFBank has achieved a CAGR in excess of 20%.

CFBank focuses on serving the financial needs of closely held businesses and entrepreneurs, by providing a comprehensive Commercial, Retail, and Mortgage Lending services presence. In all regional markets, CFBank provides commercial loans and equipment leases, commercial and residential real estate loans and treasury management depository services, residential mortgage lending, and full-service commercial and retail banking services and products.  CFBank is differentiated by our penchant for individualized service coupled with direct customer access to decision-makers, and ease of doing business. CFBank matches the sophistication of much larger banks, without the bureaucracy.

CFBank was named one of Piper Sandler's "Bank & Thrift Sm-All Stars" for 2023.  This recognition places us among the top 10% of small-cap banks and thrifts in the United States.  In addition, CFBank ranked #7 on American Banker's listing of Top 200 Publicly Traded Community Banks based on 3-year average return on equity as of December 31, 2022.

Additional information about the Company and CFBank is available at www.CF.Bank

FORWARD LOOKING STATEMENTS

This press release and other materials we have filed or may file with the Securities and Exchange Commission ("SEC") contain or may contain forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Reform Act of 1995, which are made in good faith by us.  Forward-looking statements include, but are not limited to: (1) projections of revenues, income or loss, earnings or loss per common share, capital structure and other financial items; (2) plans and objectives of the management or Boards of Directors of CF Bankshares Inc. or CFBank; (3) statements regarding future events, actions or economic performance; and (4) statements of assumptions underlying such statements.  Words such as "estimate," "strategy," "may," "believe," "anticipate," "expect," "predict," "will," "intend," "plan," "targeted," and the negative of these terms, or similar expressions, are intended to identify forward-looking statements, but are not the exclusive means of identifying such statements.  Various risks and uncertainties may cause actual results to differ materially from those indicated by our forward-looking statements, including, without limitation those risks detailed from time to time in our reports filed with the SEC, including those risk factors identified in "Item 1A.  Risk Factors" of Part I of our Annual Report on Form 10-K filed with SEC for the year ended December 31, 2023.

Forward-looking statements are not guarantees of performance or results.  A forward-looking statement may include a statement of the assumptions or bases underlying the forward-looking statement.  We believe that we have chosen these assumptions or bases in good faith and that they are reasonable.  We caution you, however, that assumptions or bases almost always vary from actual results, and the differences between assumptions or bases and actual results can be material.  The forward-looking statements included in this press release speak only as of the date hereof.  We undertake no obligation to publicly release revisions to any forward-looking statements to reflect events or circumstances after the date of such statements, except to the extent required by law. 

Consolidated Statements of Income

($ in thousands, except share data)

(unaudited)

Three months ended

March 31,

2024

2023

% change

Total interest income

$

29,086

$

24,176

20 %

Total interest expense

17,802

11,443

56 %

      Net interest income

11,284

12,733

-11 %

Provision for credit losses

1,237

237

422 %

Net interest income after provision for credit losses

10,047

12,496

-20 %

Noninterest income

   Service charges on deposit accounts

559

304

84 %

   Net gain (loss) on sales of residential mortgage loans

90

(3)

n/m

   Net gains on sale of commercial loans

167

-

n/m

   Swap fee income

-

30

-100 %

   Other

89

388

-77 %

      Noninterest income

905

719

26 %

Noninterest expense

   Salaries and employee benefits

3,508

3,986

-12 %

   Occupancy and equipment

434

381

14 %

   Data processing

615

549

12 %

   Franchise and other taxes

286

299

-4 %

   Professional fees

663

606

9 %

   Director fees

125

170

-26 %

   Postage, printing, and supplies

44

55

-20 %

   Advertising and marketing

14

183

-92 %

   Telephone

51

64

-20 %

   Loan expenses

447

172

160 %

   Depreciation

130

133

-2 %

   FDIC premiums

600

503

19 %

   Regulatory assessment

65

58

12 %

   Other insurance

56

47

19 %

   Other

149

485

-69 %

      Noninterest expense

7,187

7,691

-7 %

Income before income taxes

3,765

5,524

-32 %

Income tax expense

695

1,076

-35 %

Net income

$

3,070

$

4,448

-31 %

Earnings allocated to participating securities (Series D preferred stock)

(57)

-

n/m

Net Income attributable to common stockholders

$

3,013

$

4,448

-32 %

Share Data

Basic earnings per common share

$

0.48

$

0.69

Diluted earnings per common share

$

0.47

$

0.68

Average common shares outstanding - basic

6,329,898

6,402,856

Average common shares outstanding - diluted 

6,357,298

6,542,698

n/m - not meaningful

Consolidated Statements of Financial Condition

($ in thousands)

Mar 31,

Dec 31,

Sept 30,

Jun 30,

Mar 31,

(unaudited)

2024

2023

2023

2023

2023

Assets

Cash and cash equivalents

$

236,892

$

261,595

$

229,763

$

231,600

$

214,248

Interest-bearing deposits in other financial institutions

100

100

100

100

100

Securities available for sale

7,597

8,092

8,480

8,966

9,661

Equity securities

5,000

5,000

5,000

5,000

5,000

Loans held for sale

2,241

1,849

1,355

1,355

591

Loans and leases

1,713,929

1,710,998

1,676,806

1,647,103

1,631,998

  Less allowance for credit losses on loans and leases

(18,198)

(16,865)

(17,032)

(15,960)

(15,915)

     Loans and leases, net

1,695,731

1,694,133

1,659,774

1,631,143

1,616,083

FHLB and FRB stock

8,491

8,482

8,499

8,736

9,203

Premises and equipment, net

3,685

3,812

3,940

4,085

4,118

Other assets held for sale

-

-

-

-

1,930

Operating lease right of use assets

5,041

5,221

5,138

5,313

5,500

Bank owned life insurance

26,470

26,266

26,103

25,946

25,791

Accrued interest receivable and other assets

48,225

44,065

44,300

40,605

38,085

Total assets

$

2,039,473

$

2,058,615

$

1,992,452

$

1,962,849

$

1,930,310

Liabilities and Stockholders' Equity

Deposits

     Noninterest bearing

$

236,841

$

235,916

$

214,334

$

216,966

$

224,096

     Interest bearing

1,486,229

1,508,141

1,470,659

1,443,117

1,379,745

          Total deposits

1,723,070

1,744,057

1,684,993

1,660,083

1,603,841

FHLB advances and other debt

111,004

109,995

109,987

109,978

136,970

Advances by borrowers for taxes and insurance

1,093

2,179

1,737

2,034

2,132

Operating lease liabilities

5,127

5,302

5,216

5,388

5,572

Accrued interest payable and other liabilities

26,209

26,747

24,298

23,084

23,530

Subordinated debentures

14,971

14,961

14,951

14,941

14,932

          Total liabilities

1,881,474

1,903,241

1,841,182

1,815,508

1,786,977

Stockholders' equity

157,999

155,374

151,270

147,341

143,333

Total liabilities and stockholders' equity

$

2,039,473

$

2,058,615

$

1,992,452

$

1,962,849

$

1,930,310

Average Balance Sheet and Yield Analysis

For Three Months Ended

March 31, 2024

December 31, 2023

March 31, 2023

Average

Interest

Average

Average

Interest

Average

Average

Interest

Average

Outstanding

Earned/

Yield/

Outstanding

Earned/

Yield/

Outstanding

Earned/

Yield/

Balance

Paid

Rate

Balance

Paid

Rate

Balance

Paid

Rate

(Dollars in thousands)

Interest-earning assets:

Securities (1) (2)

$

13,077

$

129

3.23 %

$

13,412

$

129

3.14 %

$

15,197

$

215

4.84 %

Loans and leases and loans held for sale (3)

1,694,701

26,010

6.14 %

1,682,498

26,240

6.24 %

1,587,536

22,338

5.63 %

Other earning assets

196,600

2,782

5.66 %

222,764

3,176

5.70 %

125,780

1,502

4.78 %

FHLB and FRB stock

8,488

165

7.78 %

8,496

167

7.86 %

8,064

121

6.00 %

  Total interest-earning assets

1,912,866

29,086

6.07 %

1,927,170

29,712

6.16 %

1,736,577

24,176

5.56 %

Noninterest-earning assets

91,328

96,301

87,766

  Total assets

$

2,004,194

$

2,023,471

$

1,824,343

Interest-bearing liabilities:

Deposits

$

1,453,397

16,650

4.58 %

$

1,475,357

16,863

4.57 %

$

1,288,161

10,419

3.24 %

FHLB advances and other borrowings

125,724

1,152

3.67 %

124,948

1,095

3.51 %

124,610

1,024

3.29 %

  Total interest-bearing liabilities

1,579,121

17,802

4.51 %

1,600,305

17,958

4.49 %

1,412,771

11,443

3.24 %

Noninterest-bearing liabilities

267,714

269,442

269,780

  Total liabilities

1,846,835

1,869,747

1,682,551

Equity

157,359

153,724

141,792

  Total liabilities and equity

$

2,004,194

$

2,023,471

$

1,824,343

Net interest-earning assets

$

333,745

$

326,865

$

323,806

Net interest income/interest rate spread

$

11,284

1.56 %

$

11,754

1.67 %

$

12,733

2.32 %

Net interest margin

2.36 %

2.44 %

2.93 %

Average interest-earning assets

to average interest-bearing liabilities

121.13 %

120.43 %

122.92 %

(1)

 Average balance is computed using the carrying value of securities.  Average yield is computed using the historical amortized cost average balance for available for sale securities.

(2)

Average yields and interest earned are stated on a fully taxable equivalent basis.

(3)

Average balance is computed using the recorded investment in loans net of the allowance for credit losses on loans and leases and includes nonperforming loans and leases.

Consolidated Financial Highlights

At or for the three months ended

($ in thousands except per share data)

Mar 31,

Dec 31,

Sept 30,

Jun 30,

Mar 31,

(unaudited)

2024

2023

2023

2023

2023

Earnings and Dividends

Net interest income

$

11,284

$

11,754

$

11,667

$

11,486

$

12,733

Provision for credit losses

$

1,237

$

875

$

1,193

$

12

$

237

Noninterest income

$

905

$

1,033

$

1,301

$

978

$

719

Noninterest expense

$

7,187

$

6,745

$

6,760

$

7,173

$

7,691

Net income

$

3,070

$

4,235

$

4,031

$

4,223

$

4,448

Basic earnings per common share

$

0.48

$

0.66

$

0.63

$

0.66

$

0.69

Diluted earnings per common share

$

0.47

$

0.65

$

0.62

$

0.66

$

0.68

Dividends declared per share

$

0.06

$

0.06

$

0.06

$

0.06

$

0.05

Performance Ratios (annualized)

Return on average assets

0.61 %

0.84 %

0.82 %

0.88 %

0.98 %

Return on average equity

7.80 %

11.02 %

10.75 %

11.60 %

12.55 %

Average yield on interest-earning assets

6.07 %

6.16 %

6.04 %

5.76 %

5.56 %

Average rate paid on interest-bearing liabilities

4.51 %

4.49 %

4.24 %

3.89 %

3.24 %

Average interest rate spread

1.56 %

1.67 %

1.80 %

1.87 %

2.32 %

Net interest margin, fully taxable equivalent

2.36 %

2.44 %

2.50 %

2.52 %

2.93 %

Efficiency ratio

58.96 %

52.75 %

52.13 %

57.55 %

57.17 %

Noninterest expense to average assets

1.43 %

1.33 %

1.38 %

1.50 %

1.69 %

Capital

Tier 1 capital leverage ratio (1)

10.05 %

9.76 %

9.83 %

9.82 %

10.02 %

Total risk-based capital ratio (1)

13.50 %

13.30 %

13.36 %

13.24 %

12.93 %

Tier 1 risk-based capital ratio (1)

12.31 %

12.17 %

12.22 %

12.15 %

11.84 %

Common equity tier 1 capital to risk weighted assets (1)

12.31 %

12.17 %

12.22 %

12.15 %

11.84 %

Equity to total assets at end of period

7.75 %

7.55 %

7.59 %

7.51 %

7.43 %

Book value per common share

$

24.17

$

23.74

$

23.10

$

22.49

$

21.88

Tangible book value per common share (2)

$

24.17

$

23.74

$

23.10

$

22.49

$

21.88

Period-end market value per common share

$

19.97

$

19.50

$

16.75

$

15.00

$

19.50

Period-end common shares outstanding

6,338,115

6,545,560

6,549,609

6,550,950

6,549,991

Average basic common shares outstanding

6,329,898

6,433,568

6,429,198

6,418,305

6,402,856

Average diluted common shares outstanding

6,357,298

6,469,862

6,456,575

6,433,623

6,542,698

Asset Quality

Nonperforming loans

$

7,895

$

5,722

$

4,594

$

799

$

718

Nonperforming loans to total loans

0.46 %

0.33 %

0.27 %

0.05 %

0.04 %

Nonperforming assets to total assets

0.39 %

0.28 %

0.23 %

0.04 %

0.04 %

Allowance for credit losses on loans and leases to total loans and leases

1.06 %

0.99 %

1.02 %

0.97 %

0.98 %

Allowance for credit losses on loans and leases to nonperforming loans and leases

230.50 %

294.74 %

370.74 %

1997.50 %

2216.57 %

Net charge-offs (recoveries)

$

(16)

$

623

$

126

$

(108)

$

5

Annualized net charge-offs (recoveries) to average loans

0.00 %

0.15 %

0.03 %

(0.03 %)

0.00 %

Average Balances

Loans

$

1,710,057

$

1,699,323

$

1,657,303

$

1,642,961

$

1,603,237

Assets

$

2,004,194

$

2,023,471

$

1,957,019

$

1,909,354

$

1,824,343

Stockholders' equity

$

157,359

$

153,724

$

150,012

$

145,569

$

141,792

(1)

Regulatory capital ratios of CFBank

(2)

There are no differences between book value per common share and tangible book value per common share since the Company does not have any intangible assets.

GAAP TO NON-GAAP RECONCILIATION

This press release contains certain non-GAAP disclosures for: (1) PPNR, (2) PPNR return on average assets and (3) PPNR return on average equity.  The Company uses these non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operations performance and to enhance investors' overall understanding of such financial performance.  In particular, the use of PPNR is prevalent among banking regulators, investors, and analysts.  Accordingly, we disclose the non-GAAP measures in addition to the related GAAP measures of (1) net income, (2) return on average assets and (3) return on average equity.

The table below presents the reconciliation of these GAAP financial measures to the related non-GAAP financial measures:

Pre-provision, pre-tax net revenue ("PPNR"),

PPNR Return on Average Assets and PPNR Return on Average Equity

Three Months Ended

March 31,

December 31,

March 31,

2024

2023

2023

Net income

$

3,070

$

4,235

$

4,448

Add: Provision for credit losses

1,237

875

237

Add: Income tax expense

695

932

1,076

Pre-provision, pre-tax net revenue

$

5,002

$

6,042

$

5,761

Average Assets

$

2,004,194

$

2,023,471

$

1,824,343

Average Stockholders' Equity

$

157,359

$

153,724

$

141,792

Return on average assets (1)

0.61 %

0.84 %

0.98 %

PPNR return on average assets (2)

1.00 %

1.19 %

1.26 %

Return on average equity (3)

7.80 %

11.02 %

12.55 %

PPNR return on average equity (4)

12.71 %

15.72 %

16.25 %

(1) Annualized net income divided by average assets

(2) Annualized PPNR divided by average assets

(3) Annualized net income divided by average stockholders' equity

(4) Annualized PPNR divided by average stockholders' equity

View original content:https://www.prnewswire.com/news-releases/cf-bankshares-inc-parent-of-cfbank-na-reports-results-for-the-1st-quarter-2024-302137361.html

SOURCE CF BANKSHARES INC.