Item 1. Financial Statements
Item 1.
Financial Statements
FinWise Bancorp
Consolidated
Balance Sheets (Unaudited)
(in thousands, except share and par value amounts)
June 30,
December 31,
2022
2021
ASSETS
Cash and cash equivalents
Cash and due from banks
$
397
$
411
Interest-bearing deposits
96,131
85,343
Total cash and cash equivalents
96,528
85,754
Investment securities held-to-maturity, at cost
12,463
11,423
Investment in Federal Home Loan Bank (FHLB) stock, at cost
449
378
Strategic Program loans held-for-sale, at lower of cost or fair value
31,599
60,748
Loans receivable, net
189,670
198,102
Premises and equipment, net
5,834
3,285
Accrued interest receivable
1,422
1,548
Deferred taxes, net
2,018
1,823
SBA servicing asset, net
4,586
3,938
Investment in Business Funding Group (BFG), at fair value
4,600
5,900
Investment in FinWise Investments, LLC
80
80
Operating lease right-of-use (“ROU”) assets
6,935
—
Income tax receivable, net
1,843
—
Other assets
7,960
7,235
Total assets
$
365,987
$
380,214
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Deposits
Noninterest-bearing
$
83,490
$
110,548
Interest-bearing
135,869
141,344
Total deposits
219,359
251,892
Accrued interest payable
34
48
Income taxes payable, net
—
233
PPP Liquidity Facility
376
1,050
Operating lease liabilities
7,393
—
Other liabilities
8,288
11,549
Total liabilities
235,450
264,772
Commitments and contingencies (Note 8)
Shareholders’ equity
Preferred stock, $ 0.001 par value, 4,000,000 authorized; no
shares issued and outstanding as of June 30, 2022 and December 31, 2021
—
—
Common stock, $ 0.001 par value, 40,000,000 shares authorized; 12,884,821
and 12,772,010 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively
13
13
Additional paid-in-capital
55,015
54,836
Retained earnings
75,509
60,593
Total shareholders’ equity
130,537
115,442
Total liabilities and shareholders’ equity
$
365,987
$
380,214
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
Index
FinWise Bancorp
Consolidated Statements of Income (Unaudited)
(in thousands, except share and per share amounts)
For the Three Months
Ended June 30,
For the Six Months
Ended June 30,
2022
2021
2022
2021
Interest income
Interest and fees on loans
$
12,864
$
11,119
$
26,020
$
19,909
Interest on securities
44
6
83
12
Other interest income
105
10
133
20
Total interest income
13,013
11,135
26,236
19,941
Interest expense
Interest on deposits
244
291
505
588
Interest on PPP Liquidity Facility
—
42
1
117
Total interest expense
244
333
506
705
Net interest income
12,769
10,802
25,730
19,236
Provision for loan losses
2,913
1,536
5,860
2,169
Net interest income after provision for loan losses
9,856
9,266
19,870
17,067
Non-interest income
Strategic Program fees
6,221
3,942
12,844
6,895
Gain on sale of loans, net
2,412
2,397
7,464
5,000
SBA loan servicing fees
342
311
729
463
Change in fair value on investment in BFG
( 575
)
1,501
( 973
)
1,861
Other miscellaneous income
31
10
49
21
Total non-interest income
8,431
8,161
20,113
14,240
Non-interest expense
Salaries and employee benefits
7,182
5,488
14,274
10,383
Occupancy and equipment expenses
419
203
721
397
(Recovery) impairment of SBA servicing asset
1,135
—
1,076
—
Other operating expenses
2,283
1,388
3,996
2,962
Total non-interest expense
11,019
7,079
20,067
13,742
Income before income tax expense
7,268
10,348
19,916
17,565
Provision for income taxes
1,786
2,609
5,000
4,535
Net income
$
5,482
$
7,739
$
14,916
$
13,030
Earnings per share, basic
$
0.43
$
0.89
$
1.17
$
1.50
Earnings per share, diluted
$
0.41
$
0.84
$
1.10
$
1.45
Weighted average shares outstanding, basic
12,716,010
8,183,774
12,698,714
8,137,736
Weighted average shares outstanding, diluted
13,417,390
8,650,956
13,444,347
8,412,187
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
Index
FinWise Bancorp
Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)
(in thousands, except share amounts)
Three Months Ended June 30, 2021
Common Stock
Shares
Amount
Additional
Paid-In
Capital
Retained
Earnings
Total
Shareholders’
Equity
Balance at March 31, 2021
8,716,110
$
9
$
18,000
$
34,301
$
52,310
Stock-based compensation expense
—
—
274
—
274
Net Income
—
—
—
7,739
7,739
Balance at June 30, 2021
8,716,110
$
9
$
18,274
$
42,040
$
60,323
Six Months Ended June 30, 2021
Common Stock
Shares
Amount
Additional
Paid-In
Capital
Retained
Earnings
Total
Shareholders’
Equity
Balance at January 1, 2021
8,660,334
$
9
$
16,853
$
29,010
$
45,872
Stock-based compensation expense
—
—
1,255
—
1,255
Stock options exercised
55,776
—
166
—
166
Net Income
—
—
—
13,030
13,030
Balance at June 30, 2021
8,716,110
$
9
$
18,274
$
42,040
$
60,323
FinWise Bancorp
Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)
(in thousands, except share amounts)
Three Months Ended June 30, 2022
Common Stock
Shares
Amount
Additional
Paid-In
Capital
Retained
Earnings
Total
Shareholders’
Equity
Balance at March 31, 2022
12,788,810
$
13
$
54,915
$
70,027
$
124,955
Stock-based compensation expense
96,011
—
100
—
100
Net Income
—
—
—
5,482
5,482
Balance at June 30, 2022
12,884,821
$
13
$
55,015
$
75,509
$
130,537
Six Months Ended June 30, 2022
Common Stock
Shares
Amount
Additional
Paid-In
Capital
Retained
Earnings
Total
Shareholders’
Equity
Balance at January 1, 2022
12,772,010
$
13
$
54,836
$
60,593
$
115,442
Stock-based compensation expense
96,011
—
139
—
139
Stock options exercised
16,800
—
40
—
40
Net Income
—
—
—
14,916
14,916
Balance at June 30, 2022
12,884,821
$
13
$
55,015
$
75,509
$
130,537
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
Index
FinWise Bancorp
Consolidated Statements of
Cash Flows (Unaudited)
(in thousands)
For the Six Months
Ended June 30,
2022
2021
Cash flows from operating activities:
Net income
$
14,916
$
13,030
Adjustments to reconcile net income to net cash from operating activities
Depreciation and amortization
754
596
Provision for loan losses
5,860
2,169
Amortization of operating lease ROU asset
445
—
Net amortization in securities discounts and premiums
18
14
Capitalized servicing assets
( 2,243
)
( 1,760
)
Gain on sale of SBA loans, net
( 7,464
)
( 5,000
)
Originations of Strategic Program loans held-for-sale
( 4,436,343
)
( 2,317,739
)
Proceeds on Strategic Program loans held-for-sale
4,465,492
2,279,911
Change in fair value of BFG
973
( 1,861
)
Impairment of SBA servicing asset
1,076
—
Stock-based compensation expense
139
1,255
Deferred income tax benefit
( 195
)
( 556
)
Net changes in:
Accrued interest receivable
126
417
Accrued interest payable
( 14
)
( 111
)
Other assets
( 725
)
( 1,519
)
Operating lease liabilities
13
—
Other liabilities
( 5,337
)
5,660
Net cash provided by (used in) operating activities
37,491
( 25,494
)
Cash flows from investing activities:
Net decrease in loans receivable
10,036
67,067
Distributions from BFG
327
431
Purchase of bank premises and equipment
( 2,784
)
( 416
)
Proceeds from maturities and paydowns of securities held-to-maturity
917
262
Purchases of securities held to maturity
( 1,975
)
—
Purchase of FHLB stock
( 71
)
( 172
)
Net cash provided by investing activities
6,450
67,172
Cash flows from financing activities:
Net increase (decrease) in deposits
( 32,533
)
34,120
Proceeds from exercise of stock options
40
166
Proceeds from PPP Liquidity Facility
—
5,558
Repayment of PPP Liquidity Facility
( 674
)
( 89,039
)
Net cash used in financing activities
( 33,167
)
( 49,195
)
Net change in cash and cash equivalents
10,774
( 7,517
)
Cash and cash equivalents, beginning of the period
85,754
47,383
Cash and cash equivalents, end of the period
$
96,528
$
39,866
Supplemental disclosures of cash flow information:
Cash paid during the period
Income taxes
$
7,257
$
5,374
Interest
$
520
$
816
Supplemental disclosures of noncash operating activities:
Right-of-use assets obtained in exchange for operating lease liabilities (ASC 842 adoption
effective January 1, 2022)
$
7,380
$
—
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
8
Index
Note 1 – Summary of Significant Accounting Policies
Nature of business and organization – FinWise Bancorp is
a Utah Corporation headquartered in Murray, Utah and operates all business activities through its wholly-owned banking subsidiary, FinWise Bank, f/k/a Utah Community Bank. FinWise Bank was incorporated in the state of Utah on May 7, 1999.
FinWise Bancorp, f/k/a All West Bancorp, was incorporated in the state of Utah on October 22, 2002, after which, it acquired 100 % of
FinWise Bank. As of March 4, 2016, FinWise Bank’s articles of incorporation were amended to rename the entity FinWise Bank. As of March 15, 2021, FinWise Bancorp’s articles of incorporation were amended and restated to rename the entity FinWise
Bancorp. References herein to “FinWise Bancorp,” “Bancorp” or the “holding company,” refer to FinWise Bancorp on a standalone basis. The word “Company” refers to FinWise Bancorp and FinWise Bank collectively and on a consolidated basis.
References to the “Bank” refer to FinWise Bank on a standalone basis.
On July 15, 2021, the Company publicly filed a Registration Statement on Form S-1 with the SEC in connection with its Initial Public Offering
(“IPO”) (the “Registration Statement”), which was subsequently amended on July 30, 2021, August 4, 2021, November 1, 2021, and November 16, 2021. The Registration Statement was declared effective by the SEC on November 18, 2021. In connection
with the IPO, the Company issued 4,025,000 shares of common stock, par value of $ 0.001 , which included 525,000 shares sold pursuant to the
underwriters’ exercise of their option to purchase additional shares. The securities were sold to the public at a price of $ 10.50 per
share and began trading on the Nasdaq Stock Market LLC on November 19, 2021. On November 23, 2021, the closing date of the IPO, the Company received total net proceeds of $ 39.3 million. The net proceeds less other related expenses, including audit fees, legal fees, listing fees, and other expenses, totaled $ 35.6 million.
The Bank provides a full range of banking services to individual and commercial customers. The Bank’s primary source of revenue is from loans
including consumer, Small Business Administration (SBA), commercial, commercial real estate, and residential real estate. The Bank also has established Strategic Programs with various third-party loan origination platforms that use technology to
streamline the origination of unsecured consumer and secured or unsecured business loans to borrowers within certain approved credit profiles. The Bank earns monthly program fees based on the volume of loans originated in these Strategic
Programs, as well as interest during the time the Bank holds the loans.
The Company is subject to competition from other financial institutions and to the regulations of certain federal and state agencies and
undergoes periodic examinations by those agencies.
9
Index
COVID-19 – On March 11, 2020, the World Health Organization declared COVID-19 to be a global pandemic. Local and national governments and regulatory authorities have systematically implemented remedial measures to try to slow and
curb the spread of COVID-19, including business closures and operating restrictions, travel bans, shelter in place, stay home, and similar directives and orders. In response to the COVID-19 pandemic and in adherence with state and local
guidelines, the Company has implemented the business continuity plan and other measures and activities to protect the Company’s employees and, at the same time, to assist the Company’s clients and the communities of which the Company is a part,
including remote working for the majority of the Company’s employees, increased mobile banking and electronic transaction options for clients, payment deferral assistance to commercial and consumer borrowers, and participation in the SBA’s
Paycheck Protection Program (“PPP”) for loans to qualifying small businesses.
On March 22, 2020, the federal banking agencies issued an “Interagency Statement on Loan Modifications and Reporting for Financial Institutions
Working with Customers Affected by the Coronavirus”. This guidance encourages financial institutions to work prudently with borrowers that may be unable to meet their contractual obligations because of the effects of COVID-19. The guidance goes
on to explain that in consultation with the Financial Accounting Standards Board (“FASB”) staff that the federal banking agencies concluded that short-term modifications (e.g., six months) made on a good faith basis to borrowers who were current
as of the implementation date of a relief program are not troubled debt restructurings (“TDRs”).
The Coronavirus Aid, Relief and Economic Security (“CARES”) Act was passed by Congress on March 27, 2020. The CARES Act also addressed COVID-19
related modifications and specified that COVID-19 related modifications on loans that were current as of December 31, 2019 are not TDRs. The Bank has applied this guidance related to payment deferrals and other COVID-19 related loan
modifications.
The CARES Act also included a total allocation of $659 billion for loans to be issued by financial institutions through the Small Business
Administration (“SBA”). This program is known as the Paycheck Protection Program (“PPP”). PPP loans are forgivable, in whole or in part, if the proceeds are used for eligible payroll costs and other permitted purposes in accordance with the
requirements of the PPP. These loans carry a fixed rate of 1.00%. PPP loans originated prior to June 5, 2020 have a term of two years, while PPP loans originated on or after June 5, 2020 have a term of five years. Payments are deferred for at
least the first six months of the loan and the loans are 100 % guaranteed by the SBA. The SBA pays the originating bank a processing
fee ranging from 1 % to 5 %,
based on the size of the loan. At June 30, 2022, net deferred loan fees related to PPP loans was a de minimis amount, which will be recognized over the
life of the loans. As of December 31, 2021, PPP borrowers had applied for and received forgiveness from the SBA for $ 125.2 million of
PPP loan principal and had made $ 0.3 million of principal payments leaving $ 1.1 million of PPP loan principal outstanding as of December 31, 2021. During the six months ended June 30, 2022, PPP borrowers made $ 0.4 million of principal payments leaving $ 0.7 million of PPP loan principal
outstanding as of June 30, 2022. The loan forgiveness resulted in the recognition of a de minimis amount of deferred loan fees for the six months ended
June 30, 2022.
Basis of Presentation – The consolidated financial statements are comprised of the accounts of FinWise
Bancorp and its wholly-owned subsidiaries, FinWise Investments, LLC and FinWise Bank (collectively, the “Company”). All significant inter-company transactions have been eliminated in consolidation. In the opinion of management, all the
adjustments (consisting of normal and recurring adjustments) necessary for the fair presentation of the consolidated financial condition and the consolidated results of operations for the unaudited periods presented have been included. The
results of operations and other data presented for three and six months ended June 30, 2022 are not necessarily indicative of the results of operations that may be expected for subsequent periods or the full year results.
Certain information and note disclosures usually included in financial statements prepared in accordance with U.S. generally accepted accounting
principles (“U.S. GAAP”) have been condensed or omitted pursuant to the rules and regulations of the SEC for the presentation of the Form 10-Q. The unaudited consolidated financial statements presented should be read in conjunction with the
Company’s audited consolidated financial statements and notes to the audited consolidated financial statements included in the Company’s December 31, 2021 Annual Report on Form 10-K.
10
Index
Out-of-period adjustment – During the first quarter of 2022, we recognized a $( 0.8 )
million ($( 0.6 ) million net of tax) reduction of interest and fees on loans and loans receivable, net as an out-of-period
adjustment. The adjustment was not considered material to the interim consolidated financial statements for the three months ended March 31, 2022, six months ended June 30, 2022, or the financial statements of any previously filed interim or
annual periods.
Use of estimates – In preparing the consolidated financial statements in accordance with U.S. GAAP,
management is required to make estimates and assumptions that affect the reported amounts of certain assets and liabilities as of the date of the consolidated balance sheets and certain revenues and expenses for the period. Actual results could
differ, either positively or negatively, from those estimates.
Recently adopted accounting pronouncements
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) , to increase transparency and
comparability among organizations by, among other provisions, recognizing lease assets and lease liabilities on the balance sheet for those leases classified as operating leases under previous U.S. GAAP. The new standard establishes a
right-of-use model (“ROU”) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting
the pattern and classification of expense recognition in the income statement. A modified retrospective transition approach is required, applying the new standard to all leases existing at the date of initial application. The guidance was
initially effective for fiscal years beginning after December 15, 2020, and interim periods within fiscal years beginning after December 15, 2021. However, the FASB issued ASU 2020-05, Revenue from Contracts
with Customers (Topic 606) and Leases (Topic 842): Effective Dates for Certain Entities , delaying the effective date to fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15,
2022. In transition, entities may also elect a package of practical expedients that must be applied in its entirety to all leases commencing before the adoption date, unless the lease is modified, and permits entities to not reassess (a) the
existence of a lease, (b) lease classification or (c) determination of initial direct costs, as of the adoption date, which effectively allows entities to carryforward accounting conclusions under previous U.S. GAAP. In July 2018, the FASB issued
ASU 2018-11, Leases (Topic 842): Targeted Improvements , which provides entities an optional transition method to apply the guidance under ASC Topic 842 as of the adoption date, rather than as of the
earliest period presented. The Company adopted this guidance on January 1, 2022, which resulted in an increase in assets and liabilities by $ 7.4
million on the Company’s consolidated financial statements.
11
Index
Accounting pronouncements to be adopted
In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326) . The ASU
sets forth a “current expected credit loss” (CECL) model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions, and reasonable
supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost, available-for-sale debt securities and applies to certain off-balance
sheet credit exposures. This ASU was initially effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted. However, the FASB issued an ASU to delay adoption
to January 1, 2023 for smaller reporting companies with less than $250 million in public float as defined by the SEC’s rules. The Company is a smaller reporting company. The Company plans to apply the amendment’s provisions as a
cumulative-effect adjustment to retained earnings at the beginning of the first period the amendment is effective. The Company has formed a team that is working on an implementation plan to adopt the amendment. The implementation plan is
expected to include developing policies, procedures, and internal controls over the model. The Company is also working with a software vendor to measure expected losses required by the amendment. The Company is currently evaluating the effects
that the adoption of this amendment will have on its consolidated financial statements and expects that the portfolio composition and economic conditions at the time of adoption will influence the accounting adjustment made at the time the
amendment is adopted.
In March 2022, the FASB issued ASU 2022-02, Financial Instruments – Credit Losses (Topic 326): Troubled Debt
Restructurings and Vintage Disclosures . These amendments eliminate the TDR recognition and measurement guidance and, instead, require that an entity evaluate (consistent with the accounting for other loan modifications) whether the
modification represents a new loan or a continuation of an existing loan. The amendments also enhance existing disclosure requirements and introduce new requirements related to certain modifications of receivables made to borrowers experiencing
financial difficulty. For public business entities, these amendments require that an entity disclose current-period gross writeoffs by year of origination for financing receivables and net investment in leases within the scope of Subtopic
326-20. This ASU is effective on January 1, 2023, the same effective date as ASU 2016-13. The Company is currently evaluating the effects that the adoption of this amendment will have on its consolidated financial statements.
Note 2 – Investments
Investment securities held-to-maturity, at cost
The amortized cost, unrealized gains and losses, and estimated fair values of the Company’s held-to-maturity securities at June 30, 2022 and
December 31, 2021, are summarized as follows:
June 30, 2022
($ in thousands)
Amortized
Cost
Unrealized
Gain
Unrealized
Loss
Estimated
Fair Value
Mortgage-backed securities
$
12,463
$
—
$
( 1,393
)
$
11,070
December 31, 2021
($ in thousands)
Amortized
Cost
Unrealized
Gain
Unrealized
Loss
Estimated
Fair Value
Mortgage-backed securities
$
11,423
$
23
$
( 114
)
$
11,332
The Company had fifteen securities in an unrealized loss position at June 30, 2022 and nine
securities in an unrealized loss position at December 31, 2021, as summarized in the following tables:
June 30, 2022
Less than 12 months
12 Months or More
Total
($ in thousands)
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Mortgage-backed securities
$
11,070
$
( 1,393
)
$
—
$
—
$
11,070
$
( 1,393
)
December 31, 2021
Less than 12 months
12 Months or More
Total
($ in thousands)
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Fair Value
Unrealized
Losses
Mortgage-backed securities
$
8,961
$
( 114
)
$
—
$
—
$
8,961
$
( 114
)
12
Index
The amortized cost and estimated market value of debt securities at June 30, 2022 and December 31, 2021, by contractual maturity are shown below. Actual maturities may differ from contractual
maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
June 30, 2022
December 31, 2021
($ in thousands)
Amortized
Cost
Estimated
Fair Value
Amortized
Cost
Estimated
Fair Value
Securities held-to-maturity
Due in one year or less
$
—
$
—
$
—
$
—
Due after one year through five years
—
—
—
—
Due after five years through ten years
2,328
2,177
1,541
1,548
Due after ten years
10,135
8,893
9,882
9,784
Total Securities held-to-maturity
$
12,463
$
11,070
$
11,423
$
11,332
At June 30, 2022, all held-to-maturity securities were pledged as collateral for a credit line held by the Bank. There were no sales or transfers of investment securities and no realized gains or losses on these securities during the six months ended June 30, 2022 or 2021.
FHLB stock
The Bank is a member of the FHLB system. Members are required to own FHLB stock of at least the greater of 1 % of FHLB membership asset value or 2.7 %
of outstanding FHLB advances. At June 30, 2022 and December 31, 2021, the Bank owned $ 0.4 million, respectively, of FHLB stock,
which is carried at cost. The Company evaluated the carrying value of its FHLB stock investment at June 30, 2022 and determined that it was not impaired. This evaluation considered the long-term nature of the investment, the current financial and
liquidity position of the FHLB, repurchase activity of excess stock by the FHLB at its carrying value, the return on the investment from recurring and special dividends, and the Company’s intent and ability to hold this investment for a period of
time sufficient to recover our recorded investment.
Note 3 – Loans and Allowance for Loan Losses
Loans are summarized as follows according to major risk category as of June 30, 2022 and December 31, 2021:
June 30,
December 31,
2022
2021
($ in thousands)
SBA
$
124,477
$
142,392
Commercial, non-real estate
7,847
3,428
Residential real estate
30,965
27,108
Strategic Program loans
59,066
85,850
Commercial real estate
4,722
2,436
Consumer
5,062
4,574
Total loans
$
232,139
$
265,788
Loans held-for-sale
( 31,599
)
( 60,748
)
Total loans held for investment
$
200,540
$
205,040
Deferred loan costs (fees), net
( 268
)
2,917
Allowance for loan losses
( 10,602
)
( 9,855
)
Net loans
$
189,670
$
198,102
13
Index
Strategic Program Loans – In 2016, the Company began originating loans with various third-party loan
origination platforms that use technology and other innovative systems to streamline the origination of unsecured consumer and secured or unsecured business loans to a wide array of borrowers within certain approved credit profiles. Loans
issued by the Company through these programs generally follow and are limited to specific predetermined underwriting criteria. The Company earns monthly minimum program fees from these third parties. Based on the volume of loans originated by
the Company related to each Strategic Program, an additional fee equal to a percentage of the loans generated under the Strategic Program may be collected. The program fee is included within non-interest income on the Consolidated Statements of
Income.
The Company generally retains the loans and/or receivables for a number of business days after origination before selling the loans and/or
receivables to the Strategic Program platform or another investor. Interest income is recognized by the Company while holding the loans. These loans are classified as held-for-sale on the balance sheet.
The Company may also hold a portion of the loans or receivable and sell the remainder directly to the Strategic Programs or other investors.
The Company generally services the loans originated through the Strategic Programs in consideration of servicing fees equal to a percentage of the loans generated under the Strategic Programs. In turn, the Strategic Program service providers,
subject to the Company’s approval and oversight, serve as sub-servicer and perform typical primary servicing duties including loan collections, modifications, charging-off, reporting and monitoring.
Each Strategic Program establishes a “reserve” deposit account with the Company. The agreements generally require that the deposit reserve
account balance does not fall below the dollar amount of the total loans outstanding currently held by the Company for the specific Strategic Program. If necessary, the Company has the right to withdraw amounts from the reserve account to
fulfill loan purchaser obligations created under the program agreements. Total cash held in reserve by Strategic Programs at the Company at June 30, 2022 and December 31, 2021, was $ 24.4 million and $ 39.6 million, respectively.
Strategic Program loans retained and held-for-sale as of June 30, 2022 and December 31, 2021, are summarized as follows:
June 30,
December 31,
2022
2021
($ in thousands)
Retained Strategic Program loans
$
27,467
$
25,102
Strategic Program loans held-for-sale
31,599
60,748
Total Strategic Program loans
$
59,066
$
85,850
Changes in the ALL are summarized as follows:
Three Months Ended
June 30, 2022
($ in thousands)
SBA
Commercial,
Non-Real
Estate
Residential
Real
Estate
Strategic
Program
Loans
Commercial
Real Estate
Consumer
Total
Beginning balance
$
3,064
$
107
$
411
$
6,322
$
21
$
62
$
9,987
Charge-offs
( 102
)
—
—
( 2,560
)
—
—
( 2,662
)
Recoveries
48
1
—
315
—
—
364
Provision for loan losses
374
166
4
2,365
1
3
2,913
Balance at end of period
$
3,384
$
274
$
415
$
6,442
$
22
$
65
$
10,602
Ending balance individually evaluated for impairment
—
—
—
—
—
—
—
Ending balance collectively evaluated for impairment
$
3,384
$
274
$
415
$
6,442
$
22
$
65
$
10,602
Loans receivable
$
124,477
$
7,847
$
30,965
$
27,467
$
4,722
$
5,062
$
200,540
Ending balance individually evaluated for impairment
728
—
—
—
—
728
Ending balance collectively evaluated for impairment
$
123,749
$
7,847
$
30,965
$
27,467
$
4,722
$
5,062
$
199,812
Six Months Ended
June 30, 2022
($ in thousands)
SBA
Commercial,
Non-Real
Estate
Residential
Real
Estate
Strategic
Program
Loans
Commercial
Real Estate
Consumer
Total
Beginning balance
$
2,739
$
132
$
352
$
6,549
$
21
$
62
$
9,855
Charge-offs
( 133
)
—
—
( 5,438
)
—
—
( 5,571
)
Recoveries
48
2
—
408
—
—
458
Provision for loan losses
730
140
63
4,923
1
3
5,860
Balance at end of period
$
3,384
$
274
$
415
$
6,442
$
22
$
65
$
10,602
Ending balance individually evaluated for impairment
—
—
—
—
—
—
—
Ending balance collectively evaluated for impairment
$
3,384
$
274
$
415
$
6,442
$
22
$
65
$
10,602
Loans receivable
$
124,477
$
7,847
$
30,965
$
27,467
$
4,722
$
5,062
$
200,540
Ending balance individually evaluated for impairment
728
—
—
—
—
728
Ending balance collectively evaluated for impairment
$
123,749
$
7,847
$
30,965
$
27,467
$
4,722
$
5,062
$
199,812
14
Index
Three Months Ended
June 30,
2021
($ in thousands)
SBA
Commercial,
Non-Real
Estate
Residential
Real
Estate
Strategic
Program
Loans
Commercial
Real Estate
Consumer
Total
Beginning balance
$
924
$
191
$
855
$
4,135
$
19
$
60
$
6,184
Charge-offs
( 47
)
( 22
)
—
( 541
)
—
( 1
)
( 611
)
Recoveries
—
81
—
48
—
1
130
Provision for loan losses
100
—
—
1,436
—
—
1,536
Balance at end of period
$
977
250
855
5,078
19
60
7,239
Ending balance individually evaluated for impairment
—
—
—
—
—
—
—
Ending balance collectively evaluated for impairment
$
977
$
250
$
855
$
5,078
$
19
$
60
$
7,239
Loans receivable
$
128,841
$
3,627
$
22,410
$
12,459
$
2,316
$
4,624
$
174,277
Ending balance individually evaluated for impairment
887
—
—
—
—
—
887
Ending balance collectively evaluated for impairment
$
127,954
$
3,627
$
22,410
$
12,459
$
2,316
$
4,624
$
173,390
Six Months Ended
June 30,
2021
($ in thousands)
SBA
Commercial,
Non-Real
Estate
Residential
Real
Estate
Strategic
Program
Loans
Commercial
Real Estate
Consumer
Total
Beginning balance
$
920
$
232
$
855
$
4,111
$
19
$
62
$
6,199
Charge-offs
( 54
)
( 63
)
—
( 1,199
)
—
( 3
)
( 1,319
)
Recoveries
11
81
—
97
—
1
190
Provision for loan losses
100
—
—
2,069
—
—
2,169
Balance at end of period
$
977
$
250
$
855
$
5,078
$
19
$
60
$
7,239
Ending balance individually evaluated for impairment
—
—
—
—
—
—
—
Ending balance collectively evaluated for impairment
$
977
$
250
$
855
$
5,078
$
19
$
60
$
7,239
Loans receivable
$
128,841
$
3,627
$
22,410
$
12,459
$
2,316
$
4,624
$
174,277
Ending balance individually evaluated for impairment
887
—
—
—
—
—
887
Ending balance collectively evaluated for impairment
$
127,954
$
3,627
$
22,410
$
12,459
$
2,316
$
4,624
$
173,390
The following tables summarize impaired loans as of June 30, 2022 and December 31, 2021:
June 30, 2022
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Average
Recorded
Investment
Interest
Income
Recognized
($ in thousands)
With no related allowance recorded
SBA
$
728
$
728
$
—
$
850
$
43
Commercial, non-real estate
—
—
—
—
—
Residential real estate
—
—
—
—
—
Strategic Program loans
—
—
—
—
—
Commercial real estate
—
—
—
—
—
Consumer
—
—
—
—
—
Total
$
728
$
728
$
—
$
850
$
43
15
Index
December 31, 2021
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Average
Recorded
Investment
Interest
Income
Recognized
($ in thousands)
With no related allowance recorded
SBA
$
972
$
972
$
—
$
945
$
47
Commercial, non-real estate
—
—
—
—
—
Residential real estate
—
—
—
189
—
Strategic Program loans
—
—
—
—
—
Commercial real estate
—
—
—
—
—
Consumer
—
—
—
—
—
Total
$
972
$
972
$
—
$
1,134
$
47
Nonaccrual and past due loans are summarized below as of June 30, 2022 and December 31, 2021:
June 30, 2022
($ in thousands)
Current
30-59
Days
Past
Due
60-89
Days
Past
Due
90+ Days
Past Due
&
Still
Accruing
Total
Past
Due
Non-
Accrual
Total
SBA
$
123,844
$
—
$
—
$
—
$
—
$
633
$
124,477
Commercial, non-real estate
7,847
—
—
—
—
—
7,847
Residential real estate
30,965
—
—
—
—
—
30,965
Strategic Program loans
57,133
991
770
172
1,933
—
59,066
Commercial real estate
4,722
—
—
—
—
—
4,722
Consumer
5,059
—
—
3
3
—
5,062
Total
$
229,570
$
991
$
770
$
175
$
1,936
$
633
$
232,139
December 31, 2021
($ in thousands)
Current
30-59
Days
Past
Due
60-89
Days
Past
Due
90+ Days
Past Due
&
Still
Accruing
Total
Past
Due
Non-
Accrual
Total
SBA
$
141,488
$
247
$
—
$
—
$
247
$
657
$
142,392
Commercial, non-real estate
3,428
—
—
—
—
—
3,428
Residential real estate
27,108
—
—
—
—
—
27,108
Strategic Program loans
84,065
1,041
690
54
1,785
—
85,850
Commercial real estate
2,436
—
—
—
—
—
2,436
Consumer
4,554
20
—
—
20
—
4,574
Total
$
263,079
$
1,308
$
690
$
54
$
2,052
$
657
$
265,788
16
Index
The amount of interest income for the three and six months ended June 30, 2022 and 2021, that was not recorded on nonaccrual loans was de minimis .
In addition to past due and nonaccrual status criteria, the Company also evaluates loans using a loan grading system. Internal loan grades are
based on current financial information, historical payment experience, and credit documentation, among other factors. Performance-based grades are summarized below:
Pass (Loan Grades 1-4) – A Pass asset is higher quality and
does not fit any of the other categories described below. The likelihood of loss is considered remote.
Special Mention (Loan Grade 5) – A Special Mention asset has potential weaknesses that may be temporary or,
if left uncorrected, may result in a loss. While concerns exist, the Company is currently protected and loss is considered unlikely and not imminent.
Classified Substandard (Loan Grade 6) – A Substandard asset is inadequately protected by the current sound worth and
paying capacity of the obligor or of the collateral pledged, if any. Assets so classified have well defined weaknesses and are characterized by the distinct possibility that the Company may sustain some loss if deficiencies are not corrected.
Classified Doubtful (Loan Grade 7) – A Doubtful asset has all the weaknesses inherent in a Substandard asset with
the added characteristics that the weaknesses make collection or liquidation in full highly questionable.
Classified Loss (Loan Grade 8) – A loss loan has an existing weakness or weaknesses that render the
loan uncollectible and of such little value that continuing to carry as an asset on the Bank’s book is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical
nor desirable to defer writing off this basically worthless asset, even though partial recovery may be affected in the future.
The Company does not currently grade retained Strategic Program loans due to their small balances and
homogenous nature. Credit quality for Strategic Program loans is highly correlated with delinquency levels. The Strategic Program loans are evaluated collectively for impairment.
Outstanding loan balances categorized by these credit quality indicators are summarized as follows at June 30, 2022 and December 31, 2021:
June 30, 2022
($ in thousands)
Pass
Grade 1-4
Special
Mention
Grade 5
Classified/
Doubtful/Loss
Grade 6-8
Total
SBA
$
122,338
$
1,411
$
728
$
124,477
Commercial, non-real estate
7,847
—
—
7,847
Residential real estate
30,965
—
—
30,965
Commercial real estate
4,722
—
—
4,722
Consumer
5,062
—
—
5,062
Not Risk Graded
Strategic Program loans
59,066
Total
$
170,934
$
1,411
$
728
$
232,139
17
Index
December 31, 2021
($ in thousands)
Pass
Grade 1-4
Special
Mention
Grade 5
Classified/
Doubtful/Loss
Grade 6-8
Total
SBA
$
139,985
$
1,435
$
972
$
142,392
Commercial, non-real estate
3,382
46
—
3,428
Residential real estate
27,108
—
—
27,108
Commercial real estate
2,436
—
—
2,436
Consumer
4,574
—
—
4,574
Not Risk Graded
Strategic Program loans
85,850
Total
$
177,485
$
1,481
$
972
$
265,788
Loans modified and recorded as TDR’s at June 30, 2022 and December 31, 2021, consist of the following:
($ in thousands)
Number
of
Contracts
Pre-
Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment
June 30, 2022
SBA
1
$
95
$
95
Total at June 30, 2022
1
$
95
$
95
December 31, 2021
SBA
2
$
106
$
106
Total at December 31, 2021
2
$
106
$
106
Non-Accrual
SBA
1
$
25
$
25
At June 30, 2022 and December 31, 2021, there were no commitments to lend additional funds to debtors whose loan terms have been modified in a TDR. Loans modified and recorded as TDR’s included modifications to rate and term. There was one principal charge-off recorded related to TDRs during the six months ended June 30, 2022 for $ 0.01 million. There were no principal charge-offs recorded
related to TDRs during the six months ended June 30, 2021. There was no principal
charge-off recorded related to TDRs during the three months ended June 30, 2022. There were no principal charge-offs recorded
related to TDRs during the three months ended June 30, 2021.
18
Index
During the three and six months ended June 30, 2022 and 2021, there were no loan modifications to TDRs. Separately, one restructured loan incurred
a default within 12 months of the restructure date during the six months ended June 30, 2022. This same loan was paid in full with interest on June 2, 2022. One restructured loan incurred a default within 12 months of the restructure date during the six months ended June 30, 2021. This same loan was paid in full with interest on May 28,
2021.
Note 4 – Premises and Equipment
Premises and equipment at June 30, 2022 and December 31,
2021, consist of the following:
June 30,
December 31,
2022
2021
($ in thousands)
Leasehold improvements
$
80
$
80
Furniture, fixtures, and equipment
3,315
2,219
Construction in progress
4,021
2,333
Total premises and equipment
$
7,416
$
4,632
Less accumulated depreciation
( 1,582
)
( 1,347
)
Premises and equipment, net
$
5,834
$
3,285
Depreciation expense was approximately $ 0.2 million and $ 0.1 million for the
six months ended June 30, 2022 and 2021, respectively.
Lease Liabilities
The Company leases its facilities under noncancelable operating leases. Rent expense for six months ended June 30, 2022 and 2021 was $ 0.6 million and $ 0.3 million,
respectively. Future
minimum annual rental payments for these operating leases are as follows ($ in thousands):
Six Months Ended December 31, 2022
$
441
Year Ended December 31, 2023
850
Year Ended December 31, 2024
1,104
Year Ended December 31, 2025
1,086
Year Ended December 31, 2026
1,118
Thereafter
3,355
Total
7,954
Less present value discount
( 561
)
Operating lease liabilities
$
7,393
The Company entered into one
lease during the six months ended June 30, 2022 to provide additional space while the Murray office construction is completed. ASC 842 does not apply due to the short-term period of this lease and immateriality. The
tables below present information regarding the Company’s lease assets and liabilities. Comparative periods and disclosures are not presented here due to adoption of ASC 842 on January 1, 2022.
Six Months Ended
June 30, 2022
Weighted-average remaining lease term – operating leases (in years)
7.2
Weighted-average discount rate – operating leases
1.9
%
Supplemental cash flow information related to leases were as follows (in thousands):
Three Months
Ended June 30,
Six Months
Ended June 30,
2022
2022
($ in thousands)
Operating cash flows from operating leases
$
28
$
56
Right-of-use assets obtained in exchange for operating lease liabilities
—
7,380
19
Index
The components of lease expense were as follows (in thousands):
Three Months Ended
June 30, 2022
Six Months Ended
June 30, 2022
(in thousands)
Operating leases
Operating lease cost
$
278
$
514
Variable lease cost
4
8
Operating lease expense
282
522
Short-term lease rent expense
28
28
Net rent expense
$
310
$
550
Note 5 – Deposits
Major classes of deposits at June 30, 2022 and December 31, 2021, are as follows:
June 30,
December 31,
2022
2021
($ in thousands)
Demand
$
94,850
$
115,947
Savings
7,462
6,685
Money markets
48,273
31,076
Time certificates of deposit
68,774
98,184
Total deposits
$
219,359
$
251,892
At June 30, 2022, the scheduled maturities of time deposits are as follows ($ in thousands):
Year Ended December 31, 2022
$
12,666
Year Ended December 31, 2023
21,269
Year Ended December 31, 2024
16,374
Year Ended December 31, 2025
9,243
Year Ended December 31, 2026
8,338
Thereafter
884
Total
68,774
Time deposits with balances equal or greater than $ 250,000 totaled $ 3.5 million and $ 3.7 million at June 30, 2022 and December 31, 2021, respectively.
Note 6 – SBA Servicing Asset
The Company periodically sells portions of SBA loans and retains rights to service the loans. Loans serviced for others are not included in
the accompanying balance sheet. The unpaid principal balances of SBA loans serviced for others was $ 273.9 million and $ 210.2 million at June 30, 2022 and December 31, 2021, respectively.
The following table summarizes SBA servicing asset activity for the periods indicated:
For the Six Months
Ended June 30,
($ in thousands)
2022
2021
Beginning balance
$
3,938
$
2,415
Additions to servicing asset
2,243
1,760
Impairment of SBA servicing asset
( 1,076
)
—
Amortization of servicing asset
( 519
)
( 450
)
Ending balance
$
4,586
$
3,725
The fair market value of the SBA servicing asset as of June 30, 2022 and December 31, 2021, was $ 4.6 million and $ 3.9 million, respectively. Fair value
adjustments to servicing rights are mainly due to market-based assumptions associated with discounted cash flows, loan prepayment speeds, and changes in interest rates. A significant change in prepayments of the loans in the servicing portfolio
could result in significant changes in the valuation adjustments, thus creating potential volatility in the carrying amount of servicing rights.
20
Index
The
Company assumed a weighted average prepayment rate of 14.12 %, weighted average term of 4.30 years, and a weighted average discount rate of 15.78 %
at June 30, 2022.
The Company assumed a weighted average prepayment rate of 14.37 %, weighted average term of 4.02 years, and a weighted average discount rate of 11.38 % at December 31, 2021.
Note 7 – Capital Requirements
The Bank is subject to various regulatory capital requirements administered by federal and State of Utah banking agencies (the regulators).
Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Bank’s financial statements. Under capital
adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off -balance-sheet items as calculated
under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk -weighting, and other factors. Prompt corrective action provisions are not
applicable to the bank holding company.
Beginning January 1, 2020, the bank qualified and elected to use the community bank leverage ratio (CBLR) framework for quantitative measures
which requires the Bank to maintain minimum amounts and ratios of Tier 1 capital to average total consolidated assets. Management believes, as of June 30, 2022 and December 31, 2021, that the Bank meets all capital adequacy requirements to which
it is subject.
As of June 30, 2022 and December 31, 2021, the most recent notification from the FDIC categorized the Bank as well-capitalized under the
regulatory framework for prompt corrective action (there are no conditions or events since that notification that management believes have changed the Bank’s category). The following table sets forth the actual capital amounts and ratios for the
Bank and the minimum ratio and amount of capital required to be categorized as well-capitalized and adequately capitalized as of the dates indicated.
The Bank’s actual capital amounts and ratios are presented in the following table:
Actual
Well-Capitalized
Requirement
($ in thousands)
Amount
Ratio
Amount
Ratio
June 30, 2022
Leverage ratio (CBLR election)
$
82,381
21.4
%
$
34,625
*
9.0
%
December 31, 2021
Leverage ratio (CBLR election)
$
65,503
17.7
%
$
31,442
*
8.5
%
* On March 27, 2020 the CARES Act
became law. Section 4012 of the CARES Act directs the agencies to issue an interim final rule reducing the CBLR ratio requirement from 9% to 8% for the last two quarters of the year 2020, 8.5% for the calendar year 2021, and 9% thereafter.
Federal Reserve Board Regulations require maintenance of certain minimum reserve balances based on certain average deposits. The Bank had no reserve requirements as of June 30, 2022 and December 31, 2021.
The Federal Reserve’s policy statement and supervisory guidance on the payment of cash dividends by a Bank Holding Company (“BHC”), such as
FinWise Bancorp, expresses the view that a BHC should generally pay cash dividends on common stock only to the extent that (1) the BHC’s net income available over the past year is sufficient to cover the cash dividend, (2) the rate of earnings
retention is consistent with the organization’s expected future needs and financial condition, and (3) the minimum regulatory capital adequacy ratios are met. Should an insured depository institution controlled by a bank holding company be
“significantly undercapitalized” under the applicable federal bank capital ratios, or if the bank subsidiary is “undercapitalized” and has failed to submit an acceptable capital restoration plan or has materially failed to implement such a plan,
federal banking regulators (in the case of the Bank, the FDIC) may choose to require prior Federal Reserve approval for any capital distribution by the BHC.
21
Index
In addition, since FinWise Bancorp is a legal entity separate and distinct from the Bank and does not conduct stand-alone operations, an ability
to pay dividends depends on the ability of the Bank to pay dividends to FinWise Bancorp and the FDIC and the Utah Department of Financial Institutions (“UDFI”) may, under certain circumstances, prohibit the payment of dividends to FinWise Bancorp
from the Bank. Utah corporate law also requires that dividends can only be paid out of funds legally available.
The Company has not paid any cash dividends on its common stock since inception and it currently has no plans to pay cash dividends in the
foreseeable future. However, the Company’s Board of Directors may declare a cash or stock dividend out of retained earnings provided the regulatory minimum capital ratios are met. The Company plans to maintain capital ratios that meet the
well-capitalized standards per the regulations and, therefore, would limit dividends to amounts that are appropriate to maintain those well-capitalized regulatory capital ratios.
Note 8 – Commitments and Contingent Liabilities
Federal Home Loan Bank Secured Line of Credit
As of June 30, 2022 and December 31, 2021, the Bank’s available line of credit with the FHLB to borrow in overnight funds was $ 3.2 million and $ 4.1 million,
respectively. All borrowings are short-term and the interest rate is equal to the correspondent bank’s daily federal funds purchase rate. As of June 30, 2022 and December 31, 2021, no amounts were outstanding under the line of credit. Loans totaling $ 5.0
million and $ 5.4 million were pledged to secure the FHLB line of credit as of June 30, 2022 and December 31, 2021, respectively.
Line of Credit
At June 30, 2022 and December 31, 2021, we had the ability to access $ 10.0 million and $ 10.9 million from the Federal Reserve Bank’s
Discount Window on a collateralized basis. Through Zions Bank, the Bank had an available unsecured line available of $ 1.0 million
at June 30, 2022 and December 31, 2021. The Bank had an available line of credit with Bankers’ Bank of the West to borrow up to $ 1.05
million in overnight funds at June 30, 2022 and December 31, 2021. We had no outstanding balances on such unsecured or secured
lines of credit as of June 30, 2022 and December 31, 2021.
Paycheck Protection Program Liquidity Facility
On April 20, 2020, the Bank was approved by the Federal Reserve to access its SBA Paycheck Protection Program Liquidity Facility (“PPPLF”)
through the discount window. The PPPLF enables the Company to fund PPP loans without taking on additional liquidity or funding risks because the Company is able to pledge PPP loans as collateral to secure extensions of credit under the PPPLF on a
non-recourse basis. Borrowings under the PPPLF have a fixed-rate of 0.35 %, with a term that matches the underlying loans. The Bank
pledged $ 0.4 million of PPP loans as eligible collateral under the PPPLF borrowing arrangement at June 30, 2022. The Bank pledged $ 1.0 million of PPP loans as eligible collateral under the PPPLF borrowing arrangement at December 31, 2021. The average outstanding borrowings were $ 0.8 million during the six months ended June 30, 2022 and $ 67.8 million during the six months ended June 30, 2021.
Commitments to Extend Credit
In the ordinary course of business, the Bank has entered into commitments to extend credit to customers which have not yet been exercised. These
financial instruments include commitments to extend credit in the form of loans. Those instruments involve to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets.
At June 30, 2022 and December 31, 2021, financial instruments with off-balance-sheet risk were as follows:
June 30,
December 31,
($ in thousands)
2022
2021
Revolving, open-end lines of credit
$
1,290
$
1,259
Commercial real estate
23,830
15,402
Other unused commitments
644
377
$
25,764
$
17,038
Note 9 – Investment in Business Funding Group, LLC
On December 31, 2019, the Company purchased from certain members of BFG a 10 % membership interest in exchange for an aggregate of 950,784
shares of par value $ 0.001 Common Stock of the Company. The exchange was accounted for at fair value based on the fair value of the
Company’s shares of approximately $ 3.5 million.
22
Index
The Company’s 10 % membership
interests of BFG are comprised of Class A Voting Units representing 4.96 % of the aggregate membership interests of BFG and Class B
Non-Voting Units representing 5.04 % of the aggregate membership interests of BFG. The other existing members of BFG jointly own the
remaining 90 % of the outstanding membership interests, on a fully-diluted basis – all of which membership interests are Class A Voting
Units. Based on the Company’s accounting policy with respect to investments in limited liability companies, the Company concluded that its level of ownership was indicative of significant influence and, as a result, the investment would be
accounted for using the equity method. However, the Company elected the fair value option for its investment due to cost-benefit considerations. The Company received distributions from BFG in the amounts of $ 0.3 million and $ 0.4 million for the
six months ended June 30, 2022 and 2021, respectively. These distributions were recorded in the Consolidated Balance Sheets as decreases in the investment in BFG.
On March 31, 2020, the Company entered into an agreement with BFG whereby the Company has the right of first refusal to purchase additional
interests in BFG from any selling members. Additionally, the Company was granted an option to purchase all, but not less than all, of the interests in BFG from the remaining members for an earnings multiple between 10 times and 15 times net profit based
on the fiscal year ended immediately prior to the exercise of the option. The option period begins on January 1, 2021 and expires on January 1, 2028. In consideration of granting the first right of refusal and the option, BFG members received 270,000 warrants in the aggregate. The warrants have an exercise price of $ 6.67 per share and the warrants expire on March 31, 2028. The warrants are free-standing equity instruments and, as a result, are classified within equity at the fair value
on the issuance date. The fair value of the warrants was determined by our board of directors with input from management, relying in part upon valuation reports prepared by a third-party valuation firm using a Black-Scholes option pricing model
adjusted for a lack of marketability since the Company’s stock is not publicly traded. The resulting fair value of the warrants was $ 0.19
per share.
For further discussion on the Company’s investment in BFG, see Note 13 Related Parties.
Note 10 – Stock-Based Compensation
Stock option plans
The Company utilizes stock-based compensation plans, as well as discretionary grants, for employees, directors and consultants to attract and
retain the best available personnel for positions of substantial responsibility, to provide additional incentives and to promote the success of the Company’s business.
The 2019 Stock Option Plan (“2019 Plan”) was adopted on June 20, 2019 following approval by the Company’s Board of Directors and shareholders.
The 2019 Plan provides for the issuance of non-statutory stock options and restricted stock to employees, directors and consultants. The 2019 Plan also provides for the issuance of incentive stock options only to employees.
On April 19, 2022, the Company’s Board of Directors approved an amendment of the 2019 Plan to change its name from the All West Bancorporation
2019 Stock Option Plan to the FinWise Bancorp 2019 Stock Option Plan and to increase the number of shares of the Company’s common stock available for awards under the 2019 Plan by 500,000 shares to 1,280,000 shares, subject to shareholder
approval. The Company’s shareholders approved the name change and increase in the number of shares at the Company’s 2022 Annual Meeting of Shareholders on June 9, 2022.
The 2019 Plan will terminate as to future awards 10 years from the later of the effective date or the earlier of the most recent Board or stockholder approval of an increase in the number of shares reserved for issuance under the 2019 Plan. At June 30, 2022, 645,178 shares are available for future issuance.
The 2016 Stock Option Plan (“2016 Plan”) was adopted on April 20, 2017 following approval by the Company’s Board of Directors and
shareholders. The 2016 Plan provides for the issuance of non-statutory stock options and restricted stock to employees, directors and consultants. The 2016 Plan also provides for the issuance of incentive stock options only to employees. The
2016 Plan authorizes the issuance of 299,628 common shares. The 2016 Plan will terminate as to future awards 10 years from the later of the effective date or the earlier of the most recent Board or stockholder approval of an increase in the number of shares
reserved for issuance under the 2016 Plan. At June 30, 2022, 54 shares under 2016 Plan are available for future issuance.
The stock-based incentive awards for both the 2019 Plan and the 2016 Plan (collectively, the “Plans”) are granted at an exercise price not
less than the fair market value of the shares on the date of grant, which is based on a Black-Scholes valuation model, in the case of options, or based on the fair value of the stock at the grant date, in the case of restricted stock. Vesting
of the options vary by employee or director and can have a term no more than 10 years , with the options generally having vesting
periods ranging from 1 to 5 years .
No shares had been granted under the 2016 Plan prior to 2018.
Under both Plans, if an award expires or becomes un-exercisable without having been exercised in full, or is surrendered pursuant to an
exchange program, the unpurchased shares that were subject thereto shall become available for future grant or sale under the Plans. However, shares that have actually been issued under the Plans, upon exercise of an award, shall not be returned
to the Plans and shall not become available for future distribution under the Plans, except that if unvested shares of restricted stock are repurchased by the Company at their original purchase price, such shares shall become available for
future grant under the Plans.
23
Index
Other stock-based compensation
On June 9, 2022, the Board approved a restricted stock discretionary grant of 96,011 shares with an aggregate fair value of $ 1.3 million from the 2019
Plan to certain executives. Granted shares vest ratably over three years based on achievement of specific levels of the Company’s
return on average assets (ROAA) and, subject to the terms and conditions of the grant agreements, will be fully vested on June 9, 2025.
On December 24, 2019, the Board approved a restricted stock discretionary grant of 1,072,746 shares to certain employees. Pursuant to the awards agreement, 351,852
shares vested on the grant date and were repurchased by the Company on December 31, 2019 to pay for employee withholding taxes. Pursuant to the awards agreement, 73,770 shares subsequently vested and were repurchased by the Company on April 6, 2020 to pay for employee income taxes. Granted shares vest based on the accelerated attribution method on a schedule where
all shares would be fully vested on December 1, 2023. On November 18, 2021, pursuant to the awards agreement, the 424,458 remaining
unvested shares became vested because the Company’s registration statement was declared effective.
Stock options
The grant date fair value is determined using the Black-Scholes option valuation model.
The assumptions
for expected life reflected management’s judgment and include consideration of historical experience. Expected volatility is based on data from comparable public companies for the expected option term. The risk-free interest rate is based on
the U.S. Treasury yield curve in effect at the time of grant for periods corresponding with the expected life of the option. Expected forfeitures are estimated based on the Company’s historical forfeiture experience. Management believes that
the assumptions used in the option-pricing model are highly subjective and represent only one estimate of possible value, as there is no active market for the options granted. The table below summarizes the assumptions used:
For the Six Months Ended June 30,
2022
2021
Risk-free interest rate
3.10
%
0.4 % – 0.7
%
Expected term in years
5.5 – 6.5
5.0 – 7.5
Expected volatility
45.8 % – 46.7
%
45.7 % – 47.6
%
Expected dividend yield
—
—
The following summarizes stock option activity for the three months and six months ended June 30, 2022:
Stock
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life (in
years)
Aggregate
Intrinsic
Value
Outstanding at March 31, 2022
839,028
$
4.46
8.0
$
10,645,951
Options granted
89,415
13.04
9.9
—
Options forfeited
( 3,160
)
4.40
—
16,158
Outstanding at June 30, 2022
925,283
$
5.29
8.0
$
4,091,633
Options vested and exercisable at June 30, 2022
607,608
$
4.56
7.8
$
2,898,340
Stock
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life (in
years)
Aggregate
Intrinsic
Value
Outstanding at December 31, 2021
862,488
$
4.41
8.2
$
8,088,660
Options granted
89,415
13.04
9.9
—
Options exercised
( 16,800
)
2.37
—
248,312
Options forfeited
( 9,820
)
3.64
—
108,515
Outstanding at June 30 , 2022
925,283
$
5.29
8.0
$
4,091,633
Options vested and exercisable at June 30 , 2022
607,608
$
4.56
7.8
$
2,898,340
The weighted average grant-date fair value of options per share granted during the six months ended June 30, 2022 was $ 6.26 . The aggregate intrinsic value of options exercised during the six months ended June 30, 2022 was $ 0.2 million. During the six months ended June 30, 2022, the Company received de minimis proceeds from the exercise of stock options and recognized a de minimis tax benefit from the exercise of stock options. Upon exercise of the stock
options, the Company will issue new authorized shares.
The weighted average grant-date fair value of options per share granted during the six months ended June 30, 2021 was $ 1.48 . The aggregate intrinsic value of options exercised during the six months ended June 30, 2021 was $ 0.3 million. During the six months ended June 30, 2021, the Company received $ 0.2 million in proceeds from the exercise of stock options and recognized a de minimis tax benefit from the exercise of stock options.
24
Index
Stock-based compensation expense
The following tables present pre-tax and after-tax stock-based compensation expense recognized:
For the Three Months Ended
June 30,
For the Six Months
Ended June 30,
($ in thousands)
2022
2021
2022
2021
Pre-tax
Stock options
$
54
$
75
$
93
$
822
Restricted shares
46
199
46
433
Total
$
100
$
274
$
139
$
1,255
After-tax
Stock options
$
53
$
32
$
91
$
713
Restricted shares
46
153
46
631
Total
$
99
$
185
$
137
$
1,344
As of June 30, 2022, the Company had unrecognized stock-based compensation expense related to stock options and restricted stock of
approximately $ 0.7 million and $ 1.2
million, respectively, which is expected to be recognized over the remaining weighted average recognition period of 2.0 years.
Note 11 – Fair Value of Financial Instruments
The Company measures and discloses certain assets and liabilities at fair value. Fair value is defined as the price that would be received to
sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (that is, not a forced liquidation or distressed sale). GAAP establishes a consistent framework for measuring fair value
and disclosure requirements about fair value measurements. Among other things, the standard requires us to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Observable inputs reflect
market data obtained from independent sources, while unobservable inputs reflect the Company’s estimates for market assumptions. These two types of inputs create the following fair value hierarchy.
25
Index
Level 1 – Quoted prices in active markets for identical instruments. An active market is a market in
which transactions occur with sufficient frequency and volume to provide pricing information on an ongoing basis. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value
whenever available.
Level 2 – Observable inputs other than Level 1 including quoted prices in active markets for similar
instruments, quoted prices in less active markets for identical or similar instruments, or other observable inputs that can be corroborated by observable market data.
Level 3 – Unobservable inputs supported by little or no market activity for financial instruments whose
value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation; also includes observable
inputs from nonbinding single dealer quotes not corroborated by observable market data. In developing Level 3 measurements, management incorporates whatever market data might be available and uses discounted cash flow models where appropriate.
These calculations include projections of future cash flows, including appropriate default and loss assumptions, and market-based discount rates.
The estimated fair value amounts of financial instruments have been determined by the Company using available market information and appropriate
valuation methodologies. However, considerable judgment is required to interpret data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts the Company could realize at a
future date. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts. In addition, reasonable comparability between financial institutions may not be likely due to the
wide range of permitted valuation techniques and numerous estimates that must be made given the absence of active secondary markets for many of the financial instruments. This lack of uniform valuation methodologies also introduces a greater
degree of subjectivity to these estimated fair values. Transfers between levels of the fair value hierarchy are deemed to occur at the end of the reporting period.
The following methods were used to estimate the fair value of each class of financial instruments:
Cash and cash equivalents : The carrying amount of these items is a reasonable estimate of their fair
value.
Investment securities held-to-maturity : The estimated fair values of investment securities are priced
using current active market quotes, if available, which are considered Level 1 measurements. For most of the portfolio, matrix pricing based on the securities’ relationship to other benchmark quoted prices is used to establish the fair value.
These measurements are considered Level 2.
Investment in Federal Home Loan Bank stock : The fair value is based upon the redemption value of the
stock, which equates to the carrying value.
Strategic Program loans held-for-sale : The carrying amount of these items is a reasonable estimate of
their fair value.
Loans held for investment : The fair value is estimated by discounting the future cash flows and
estimated prepayments using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining term. Some loan types’ fair value approximated carrying value because of their floating rate or
expected maturity characteristics.
SBA servicing asset : The fair value of servicing assets is based on, in part, third -party valuations
that project estimated future cash inflows that include servicing fees and outflows that include market rates for costs of servicing. The present value of the future cash flows are calculated utilizing market-based discount rates. The
market-based discount rates represent risk spreads based on secondary market transactions utilizing calculated prepayment curves. Due to the fact that observable loan transactions are used to determine the risk spreads, the Company considers the
measurement to be Level 2.
Investment in BFG : The Company purchased its ownership interest in BFG on December 31, 2019. The
Company’s valuation technique utilized the average of the discounted cash flow method and the Guideline Public Company method. A 20 %
lack of marketability discount was applied to the valuation as well as a 4.50 % discount
to non-voting shares to arrive at fair value as of June 30, 2022 and December 31, 2021. The calculation of fair value utilized significant unobservable inputs, including projected cash flows, growth rates, and discount rates. The fair value of
the investment in BFG was $ 4.6 million and $ 5.9 million as of June 30, 2022 and December 31, 2021, respectively. The following table summarizes investment in BFG activity for the periods indicated:
For the Six Months
Ended June 30,
($ in thousands)
2022
2021
Beginning balance
$
5,900
$
3,770
Distributions from BFG
( 327
)
( 431
)
Change in fair value of BFG
( 973
)
1,861
Ending balance
$
4,600
$
5,200
Deposits : The carrying amount of deposits with no stated maturity, such as savings and checking
accounts, is a reasonable estimate of their fair value. The market value of certificates of deposit is based upon the discounted value of contractual cash flows. The discount rate is determined using the rates currently offered on comparable
instruments.
Accrued interest receivable and payable : The fair value of accrued interest receivable and payable
approximates their carrying amount.
26
Index
PPP Liquidity Facility : The fair value of PPPLF is estimated using a
discounted cash flow based on the remaining contractual term and current borrowing rates for similar terms.
June 30, 2022
December 31, 2021
($ in thousands)
Level
Carrying
Amount
Estimated
Fair Value
Carrying
Amount
Estimated
Fair Value
Financial assets:
Cash and cash equivalents
1
$
96,528
$
96,528
$
85,754
$
85,754
Investment securities held-to-maturity
2
12,463
11,070
11,423
11,332
Investment in FHLB stock
2
449
449
378
378
Loans held for investment
3
189,670
196,654
198,102
197,412
Loans held-for-sale
2
31,599
31,594
60,748
60,743
Accrued interest receivable
2
1,422
1,422
1,548
1,548
SBA servicing asset
2
4,586
4,586
3,938
3,938
Investment in BFG
3
4,600
4,600
5,900
5,900
Financial liabilities:
Total deposits
2
219,359
204,221
251,892
249,488
Accrued interest payable
2
34
34
48
48
PPP Liquidity Facility
2
376
376
1,050
1,050
Assets measured at fair value on a nonrecurring basis are summarized as follows:
($ in thousands)
Fair Value Measurements Using
Description of Financial Instrument
Fair Value
Level 1
Level 2
Level 3
June 30 , 2022
Nonrecurring assets
Impaired loans
$
728
$
—
$
—
$
728
December 31, 2021
Nonrecurring assets
Impaired loans
$
972
$
—
$
—
$
972
Impaired loans – The loan amount above represents loans impaired as of year-end that have been adjusted
to fair value. When collateral dependent loans are identified as impaired, the impairment is measured using the current fair value of the collateral securing these loans, less selling costs. The fair value of real estate collateral is determined
using collateral valuations or a discounted cash flow analysis using inputs such as discount rates, sale prices of similar assets, and term of expected disposition. Some appraised values are adjusted based on management’s review and analysis,
which may include historical knowledge, changes in market conditions, estimated selling and other anticipated costs, and/or expertise and knowledge. The loss represents charge-offs or impairments on loans for adjustments made based on the fair
value of the collateral.
27
Index
Quantitative information for Level 3 fair value measurements – The range and
weighted average of the significant unobservable inputs used to fair value Level 3 nonrecurring assets as of June 30, 2022 and as of December 31, 2021, along with the valuation techniques used, are shown in the following table:
($ in thousands)
Fair Value
Valuation
Technique
Unobservable
Input
Range
(Weighted Average)
June 30 , 2022
Impaired loans
$
728
Market
comparable
Adjustment to
appraisal value
0.38
%
December 31, 2021
Impaired loans
$
972
Market
comparable
Adjustment to
appraisal value
0.50
%
The range and weighted average of the
significant unobservable inputs used to fair value the investment in BFG Level 3 recurring asset as of June 30, 2022 and as of December 31, 2021 are shown in the following table:
June 30, 2022
December 31, 2021
($ in thousands)
Range
(Weighted Average)
Range
(Weighted Average)
Discounted Cash Flows
Revenue growth rate
14.6
%
16.6
%
Expense growth rate
14.3
%
16.3
%
Discount rate
30.0
%
25.0
%
Guideline Public Company
Multiples of enterprise value
3.0 x to 5.0 x
4.0 x to 6.0 x
Note 12 – Income Taxes
The Company accounts for income taxes by recognizing deferred tax assets and liabilities based upon temporary differences between the amounts
for financial reporting purposes and tax basis of its assets and liabilities. Deferred tax assets increased $ 0.2 million during the six
months ended June 30, 2022 as a result of changes to temporary timing differences associated with accounting for bad debts. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more-likely-than-not
that some portion, or all, of the deferred tax asset will not be realized. In assessing the realization of deferred tax assets, management evaluates both positive and negative evidence, including the forecasts of future income, applicable tax
planning strategies, and assessments of current and future economic and business conditions. This analysis is updated quarterly and adjusted as necessary. Based on this analysis, management has determined that a valuation allowance for deferred
tax assets was not required at June 30, 2022.
For the six months ended June 30, 2022 and 2021, income tax expense was $ 5.0 million and $ 4.5 million, respectively, resulting in an effective income
tax rate of 25.1 % and 25.8 %,
respectively. The effective tax rate differs from the statutory rate of 24.9 % during the six months ended June 30, 2022 and 2021
due primarily to state taxes and the tax effect of stock-based compensation.
The Company had no unrecognized
tax benefits at June 30, 2022.
28
Index
Note 13 – Related Parties
In the ordinary course of business, the Company may grant loans to certain executive officers and directors and the companies with which they
are associated. The Company had loans outstanding to related parties of $ 0.0 million as of June 30, 2022 and December 31, 2021.
Total deposits from certain executive officers and directors and the companies with which they are associated were $ 0.8 million and $ 0.5 million as of June 30, 2022 and December 31, 2021, respectively.
BFG is a small business loan broker, primarily under the SBA’s 7(a) loan program. As noted in Note 9 Investments above, the Company has a 10 % ownership in the outstanding membership units of BFG. The Company underwrites loans sourced by BFG in its normal course of business. If approved
and funded, the Company pays BFG a commission fee based on the amount funded. There is no guarantee or commitment made by the Company to BFG to approve or fund loans referred by BFG. The Company is able to use its sole discretion in deciding to
approve and fund loans referred by BFG.
29
Index
Note 14 – Earnings per Share
The following table is a reconciliation of the components used to derive basic and diluted EPS for the three and six months ended June 30, 2022
and 2021 ($ in thousands, except share and per share amounts):
For the Three Months
Ended June 30,
For the Six Months
Ended June 30,
($ in thousands)
2022
2021
2022
2021
Numerator:
Net income
$
5,482
$
7,739
$
14,916
$
13,030
Amount allocated to participating common shareholders (1)
( 41
)
( 473
)
( 112
)
( 838
)
Net income allocate to common shareholders
$
5,441
$
7,266
$
14,804
$
12,192
Denominator:
Weighted average shares outstanding, basic
12,716,010
8,183,774
$
12,698,714
8,137,736
Weighted average effect of dilutive securities:
Stock options
558,855
408,841
589,091
245,280
Warrants
142,525
58,341
156,542
29,171
Weighted average shares outstanding, diluted
13,417,390
8,650,956
13,444,347
8,412,187
Earnings per share, basic
$
0.43
$
0.89
$
1.17
$
1.50
Earnings per share, diluted
$
0.41
$
0.84
$
1.10
$
1.45
(1) Represents earnings attributable to holders of unvested restricted stock issued outside of the 2016 Plan and 2019 Plan to the Company’s employees
for the three or six months ended June 30, 2021.
There were 336,192 and 684,648 anti-dilutive options for the six months ended June 30, 2022 and 2021, respectively, reported in the table above. There were 113,458 shares and 240,829 anti-dilutive
warrants for the six months ended June 30, 2022 and 2021, respectively, reported in the table above.
Note 15 – Revenue Recognition
The following is a summary of the Company’s revenue disaggregated by contracts with customers and revenue outside the scope of ASC 606:
For the Three Months
Ended June 30,
For the Six Months
Ended June 30,
($ in thousands)
2022
2021
2022
2021
Interest income
Interest income, not-in-scope
Interest and fees on loans
$
12,864
$
11,119
$
26,020
$
19,909
Interest on securities
44
6
83
12
Other interest income
105
10
133
20
Total interest income
$
13,013
$
11,135
$
26,236
$
19,941
Non-interest income
Non-interest income, in-scope
Service charges on deposit accounts
$
7
$
7
$
15
$
13
Strategic Program set up fees
48
19
97
19
Non-interest income, not in-scope
Strategic Program fees
5,878
3,847
12,044
6,720
Gain on sale of loans
2,412
2,397
7,464
5,000
SBA loan servicing fees
342
311
729
463
Change in fair value on investment in BFG
( 575
)
1,501
( 973
)
1,861
Other miscellaneous income
24
3
34
8
Strategic Program service charges
295
76
703
156
Total non-interest income
$
8,431
$
8,161
$
20,113
$
14,240
30
Index
Note 16 – Subsequent Events
Subsequent events are events or transactions that occur after the date of the most recent balance sheet but before the financial statements
are available to be issued. The Company recognizes in the financial statements the effects of all subsequent events that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates
inherent in the process of preparing of the financial statements. The Company’s financial statements do not recognize subsequent events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after
the date of the balance sheet and before the financial statements are available to be issued. The Company has evaluated subsequent events through August 15, 2022, which is the date the unaudited consolidated financial statements are available
to be issued.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.