Annual Income Statements for Blue Ridge Bankshares
This table shows Blue Ridge Bankshares' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Blue Ridge Bankshares
This table shows Blue Ridge Bankshares' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
5.47 |
-8.55 |
3.97 |
-8.61 |
-41 |
-5.76 |
-2.89 |
-12 |
0.95 |
-1.85 |
Consolidated Net Income / (Loss) |
|
2.74 |
-4.28 |
3.97 |
-8.61 |
-41 |
-5.76 |
-2.89 |
-11 |
0.95 |
-2.00 |
Net Income / (Loss) Continuing Operations |
|
2.74 |
-4.28 |
3.97 |
-8.61 |
-46 |
-1.07 |
-2.89 |
-11 |
0.95 |
-2.00 |
Total Pre-Tax Income |
|
3.54 |
-5.37 |
5.14 |
-10 |
-46 |
-7.48 |
-3.30 |
-12 |
1.55 |
-2.70 |
Total Revenue |
|
37 |
34 |
32 |
34 |
30 |
26 |
28 |
20 |
22 |
22 |
Net Interest Income / (Expense) |
|
29 |
28 |
25 |
24 |
22 |
22 |
20 |
20 |
19 |
19 |
Total Interest Income |
|
33 |
36 |
41 |
42 |
42 |
43 |
43 |
41 |
39 |
38 |
Loans and Leases Interest Income |
|
30 |
33 |
37 |
38 |
39 |
39 |
38 |
36 |
35 |
33 |
Federal Funds Sold and Securities Borrowed Interest Income |
|
2.94 |
3.35 |
3.76 |
4.13 |
3.93 |
4.23 |
4.19 |
4.44 |
4.48 |
4.88 |
Total Interest Expense |
|
4.47 |
8.33 |
16 |
19 |
20 |
21 |
22 |
21 |
20 |
19 |
Deposits Interest Expense |
|
3.03 |
5.13 |
11 |
15 |
16 |
18 |
18 |
17 |
17 |
16 |
Short-Term Borrowings Interest Expense |
|
0.87 |
2.65 |
3.81 |
3.40 |
3.61 |
2.96 |
3.14 |
2.72 |
2.57 |
1.74 |
Long-Term Debt Interest Expense |
|
0.57 |
0.55 |
0.55 |
0.55 |
0.57 |
0.54 |
0.56 |
0.55 |
0.57 |
0.74 |
Total Non-Interest Income |
|
7.97 |
5.84 |
7.28 |
9.74 |
7.42 |
3.94 |
7.83 |
0.31 |
2.74 |
2.70 |
Trust Fees by Commissions |
|
0.51 |
0.45 |
0.43 |
0.46 |
0.46 |
0.48 |
0.52 |
0.62 |
0.73 |
0.56 |
Service Charges on Deposit Accounts |
|
0.35 |
0.29 |
0.34 |
0.35 |
0.37 |
0.20 |
0.40 |
0.42 |
0.42 |
0.29 |
Other Service Charges |
|
1.67 |
1.16 |
0.33 |
2.83 |
3.59 |
4.03 |
3.56 |
3.85 |
-1.32 |
1.94 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.52 |
9.65 |
2.36 |
2.10 |
-0.59 |
-0.45 |
0.10 |
-8.53 |
-0.84 |
-2.46 |
Other Non-Interest Income |
|
3.92 |
-5.71 |
3.82 |
4.00 |
3.59 |
-0.32 |
3.24 |
3.94 |
3.76 |
2.37 |
Provision for Credit Losses |
|
3.90 |
12 |
-1.51 |
10 |
11 |
2.77 |
-1.00 |
3.10 |
-6.20 |
-1.00 |
Total Non-Interest Expense |
|
29 |
28 |
29 |
34 |
65 |
30 |
32 |
29 |
26 |
26 |
Salaries and Employee Benefits |
|
14 |
12 |
15 |
15 |
15 |
14 |
16 |
15 |
14 |
13 |
Net Occupancy & Equipment Expense |
|
2.75 |
2.95 |
2.92 |
3.04 |
4.37 |
6.28 |
2.63 |
2.20 |
4.16 |
6.61 |
Marketing Expense |
|
0.30 |
0.32 |
0.29 |
0.34 |
0.35 |
0.18 |
0.30 |
0.18 |
0.22 |
0.23 |
Property & Liability Insurance Claims |
|
0.46 |
3.55 |
1.96 |
4.00 |
2.23 |
-3.14 |
1.82 |
2.18 |
1.74 |
1.77 |
Other Operating Expenses |
|
11 |
8.51 |
8.04 |
12 |
16 |
13 |
11 |
9.57 |
6.17 |
3.42 |
Amortization Expense |
|
0.38 |
0.37 |
0.36 |
0.34 |
0.31 |
0.30 |
0.29 |
0.28 |
0.27 |
0.26 |
Income Tax Expense |
|
0.80 |
-1.10 |
1.17 |
-1.83 |
- |
- |
-0.41 |
-0.62 |
0.60 |
-0.70 |
Weighted Average Basic Shares Outstanding |
|
18.95M |
18.95M |
18.94M |
19.19M |
19.19M |
19.20M |
22.98M |
73.50M |
73.52M |
87.79M |
Weighted Average Diluted Shares Outstanding |
|
18.95M |
18.95M |
18.94M |
19.19M |
19.19M |
19.20M |
22.98M |
73.50M |
73.52M |
87.79M |
Weighted Average Basic & Diluted Shares Outstanding |
|
18.95M |
18.95M |
18.94M |
19.19M |
19.19M |
19.20M |
22.98M |
73.50M |
73.52M |
87.79M |
Annual Cash Flow Statements for Blue Ridge Bankshares
This table details how cash moves in and out of Blue Ridge Bankshares' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
13 |
-53 |
44 |
55 |
Net Cash From Operating Activities |
59 |
94 |
44 |
-6.31 |
Net Cash From Continuing Operating Activities |
59 |
94 |
0.00 |
0.00 |
Net Income / (Loss) Continuing Operations |
53 |
17 |
-52 |
-15 |
Consolidated Net Income / (Loss) |
- |
- |
-52 |
-15 |
Provision For Loan Losses |
0.12 |
26 |
22 |
-5.10 |
Depreciation Expense |
2.14 |
1.98 |
1.70 |
1.53 |
Amortization Expense |
3.74 |
2.89 |
1.98 |
1.63 |
Non-Cash Adjustments to Reconcile Net Income |
-1.06 |
41 |
63 |
36 |
Changes in Operating Assets and Liabilities, net |
1.43 |
5.66 |
6.43 |
-25 |
Net Cash From Discontinued Operating Activities |
0.22 |
0.06 |
0.00 |
0.00 |
Net Cash From Investing Activities |
52 |
-628 |
-23 |
419 |
Net Cash From Continuing Investing Activities |
53 |
-628 |
0.00 |
0.00 |
Purchase of Property, Leasehold Improvements and Equipment |
-1.22 |
-0.46 |
-0.96 |
-0.59 |
Purchase of Investment Securities |
-301 |
-725 |
-63 |
303 |
Sale of Property, Leasehold Improvements and Equipment |
0.55 |
2.21 |
1.02 |
0.00 |
Sale and/or Maturity of Investments |
779 |
34 |
43 |
113 |
Net Increase in Fed Funds Sold |
-41 |
42 |
-3.03 |
3.61 |
Net Cash From Discontinued Investing Activities |
-0.17 |
0.25 |
0.00 |
0.00 |
Net Cash From Financing Activities |
-99 |
481 |
23 |
-358 |
Net Cash From Continuing Financing Activities |
-99 |
481 |
23 |
-359 |
Net Change in Deposits |
325 |
206 |
64 |
-386 |
Issuance of Debt |
1,155 |
823 |
2,005 |
726 |
Issuance of Common Equity |
- |
- |
0.00 |
152 |
Repayment of Debt |
-1,573 |
-539 |
-2,042 |
-851 |
Payment of Dividends |
-7.18 |
-9.10 |
-4.56 |
0.00 |
Other Financing Activities, Net |
0.80 |
0.01 |
0.03 |
0.00 |
Cash Interest Paid |
12 |
16 |
68 |
84 |
Cash Income Taxes Paid |
10 |
2.08 |
6.66 |
0.00 |
Quarterly Cash Flow Statements for Blue Ridge Bankshares
This table details how cash moves in and out of Blue Ridge Bankshares' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
23 |
-21 |
149 |
-95 |
107 |
-117 |
7.05 |
2.33 |
155 |
-110 |
Net Cash From Operating Activities |
|
13 |
-29 |
10 |
12 |
0.94 |
20 |
-7.52 |
-4.82 |
24 |
-18 |
Net Cash From Continuing Operating Activities |
|
13 |
-29 |
0.00 |
23 |
0.94 |
-24 |
0.00 |
-12 |
24 |
-12 |
Net Income / (Loss) Continuing Operations |
|
2.74 |
-4.28 |
3.97 |
-8.61 |
-41 |
-5.76 |
-2.89 |
-11 |
0.95 |
-2.00 |
Consolidated Net Income / (Loss) |
|
- |
- |
3.97 |
-8.61 |
-41 |
-5.76 |
-2.89 |
-11 |
0.95 |
-2.00 |
Provision For Loan Losses |
|
3.90 |
12 |
-1.51 |
10 |
11 |
2.77 |
-1.00 |
3.10 |
-6.20 |
-1.00 |
Depreciation Expense |
|
0.48 |
0.46 |
0.44 |
0.43 |
0.41 |
0.41 |
0.43 |
0.38 |
0.36 |
0.36 |
Amortization Expense |
|
0.67 |
0.61 |
0.53 |
0.53 |
0.48 |
0.45 |
0.43 |
0.43 |
0.41 |
0.37 |
Non-Cash Adjustments to Reconcile Net Income |
|
13 |
-46 |
1.53 |
11 |
38 |
13 |
2.56 |
3.42 |
36 |
-6.35 |
Changes in Operating Assets and Liabilities, net |
|
-8.26 |
9.15 |
5.22 |
-0.51 |
-7.40 |
9.12 |
-7.05 |
-0.70 |
-7.27 |
-9.48 |
Net Cash From Investing Activities |
|
-77 |
-245 |
-45 |
-1.99 |
12 |
12 |
45 |
137 |
124 |
114 |
Net Cash From Continuing Investing Activities |
|
-77 |
-245 |
0.00 |
-47 |
12 |
35 |
0.00 |
181 |
124 |
-305 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.04 |
-0.19 |
-0.54 |
-0.11 |
-0.07 |
-0.25 |
-0.05 |
-0.16 |
-0.25 |
-0.13 |
Purchase of Investment Securities |
|
-113 |
-265 |
-52 |
-12 |
-1.71 |
3.26 |
38 |
111 |
82 |
72 |
Sale and/or Maturity of Investments |
|
8.68 |
9.83 |
8.57 |
4.97 |
18 |
11 |
9.05 |
24 |
40 |
40 |
Net Increase in Fed Funds Sold |
|
25 |
9.16 |
-0.55 |
-0.52 |
-0.09 |
-1.87 |
-2.40 |
1.63 |
2.31 |
2.07 |
Net Cash From Financing Activities |
|
87 |
253 |
184 |
-105 |
94 |
-150 |
-30 |
-129 |
7.50 |
-206 |
Net Cash From Continuing Financing Activities |
|
87 |
253 |
0.00 |
79 |
94 |
-150 |
0.00 |
-160 |
7.50 |
-207 |
Net Change in Deposits |
|
74 |
93 |
259 |
-148 |
163 |
-210 |
-100 |
-140 |
21 |
-167 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
-0.33 |
-0.01 |
Repayment of Debt |
|
-185 |
-326 |
-583 |
-590 |
-489 |
-380 |
-280 |
-378 |
-153 |
-40 |
Cash Interest Paid |
|
4.40 |
7.22 |
13 |
16 |
20 |
19 |
21 |
23 |
21 |
19 |
Annual Balance Sheets for Blue Ridge Bankshares
This table presents Blue Ridge Bankshares' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
2,665 |
3,130 |
3,118 |
2,737 |
Cash and Due from Banks |
131 |
77 |
110 |
174 |
Restricted Cash |
- |
0.00 |
11 |
2.46 |
Federal Funds Sold |
44 |
1.43 |
4.45 |
0.84 |
Trading Account Securities |
374 |
354 |
321 |
312 |
Loans and Leases, Net of Allowance |
1,765 |
2,368 |
2,395 |
2,089 |
Loans and Leases |
1,777 |
2,399 |
2,431 |
2,112 |
Allowance for Loan and Lease Losses |
12 |
31 |
36 |
23 |
Loans Held for Sale |
122 |
70 |
46 |
31 |
Accrued Investment Income |
9.57 |
12 |
15 |
13 |
Premises and Equipment, Net |
27 |
23 |
22 |
21 |
Mortgage Servicing Rights |
16 |
29 |
27 |
0.39 |
Intangible Assets |
7.59 |
6.58 |
5.38 |
3.86 |
Other Assets |
113 |
150 |
160 |
90 |
Total Liabilities & Shareholders' Equity |
2,665 |
3,130 |
3,118 |
2,737 |
Total Liabilities |
2,388 |
2,882 |
2,932 |
2,409 |
Non-Interest Bearing Deposits |
686 |
640 |
506 |
453 |
Interest Bearing Deposits |
1,612 |
1,862 |
2,060 |
1,727 |
Long-Term Debt |
68 |
352 |
315 |
190 |
Other Long-Term Liabilities |
22 |
27 |
51 |
40 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
277 |
249 |
186 |
328 |
Total Preferred & Common Equity |
277 |
0.00 |
186 |
328 |
Total Common Equity |
277 |
249 |
186 |
328 |
Common Stock |
195 |
196 |
198 |
352 |
Retained Earnings |
86 |
98 |
33 |
18 |
Accumulated Other Comprehensive Income / (Loss) |
-3.63 |
-45 |
-45 |
-42 |
Quarterly Balance Sheets for Blue Ridge Bankshares
This table presents Blue Ridge Bankshares' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
2,880 |
3,324 |
3,214 |
3,263 |
3,076 |
2,933 |
2,945 |
Cash and Due from Banks |
|
98 |
226 |
132 |
239 |
117 |
125 |
282 |
Restricted Cash |
|
- |
- |
- |
- |
11 |
5.92 |
4.16 |
Federal Funds Sold |
|
11 |
1.98 |
2.49 |
2.58 |
6.85 |
5.22 |
2.91 |
Trading Account Securities |
|
360 |
352 |
341 |
314 |
314 |
307 |
315 |
Loans and Leases, Net of Allowance |
|
2,138 |
2,409 |
2,409 |
2,390 |
2,359 |
2,231 |
2,155 |
Loans and Leases |
|
2,158 |
2,445 |
2,447 |
2,440 |
2,394 |
2,259 |
2,180 |
Allowance for Loan and Lease Losses |
|
21 |
36 |
39 |
50 |
35 |
28 |
25 |
Loans Held for Sale |
|
26 |
77 |
64 |
70 |
35 |
54 |
22 |
Accrued Investment Income |
|
9.58 |
14 |
15 |
16 |
15 |
14 |
13 |
Premises and Equipment, Net |
|
24 |
23 |
23 |
23 |
22 |
22 |
22 |
Mortgage Servicing Rights |
|
30 |
27 |
28 |
29 |
28 |
30 |
20 |
Intangible Assets |
|
7.02 |
6.20 |
5.93 |
5.52 |
5.01 |
4.55 |
4.20 |
Other Assets |
|
137 |
153 |
160 |
168 |
163 |
134 |
106 |
Total Liabilities & Shareholders' Equity |
|
2,880 |
3,324 |
3,214 |
3,263 |
3,076 |
2,933 |
2,945 |
Total Liabilities |
|
2,629 |
3,077 |
2,983 |
3,080 |
2,895 |
2,607 |
2,608 |
Non-Interest Bearing Deposits |
|
788 |
595 |
576 |
573 |
496 |
470 |
460 |
Interest Bearing Deposits |
|
1,622 |
2,167 |
2,037 |
2,203 |
1,969 |
1,856 |
1,887 |
Long-Term Debt |
|
190 |
279 |
324 |
255 |
385 |
243 |
230 |
Other Long-Term Liabilities |
|
29 |
37 |
46 |
49 |
45 |
39 |
32 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
251 |
247 |
231 |
183 |
181 |
326 |
336 |
Total Preferred & Common Equity |
|
251 |
247 |
231 |
183 |
181 |
326 |
336 |
Preferred Stock |
|
- |
- |
- |
- |
- |
0.14 |
0.14 |
Total Common Equity |
|
251 |
247 |
231 |
183 |
181 |
325 |
336 |
Common Stock |
|
196 |
197 |
197 |
198 |
198 |
351 |
351 |
Retained Earnings |
|
104 |
91 |
80 |
39 |
30 |
19 |
20 |
Accumulated Other Comprehensive Income / (Loss) |
|
-49 |
-41 |
-46 |
-54 |
-48 |
-44 |
-34 |
Annual Metrics And Ratios for Blue Ridge Bankshares
This table displays calculated financial ratios and metrics derived from Blue Ridge Bankshares' official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
78.83% |
-14.94% |
-20.47% |
-24.03% |
EBITDA Growth |
192.09% |
-63.55% |
-303.82% |
75.81% |
EBIT Growth |
201.51% |
-67.53% |
-365.11% |
71.95% |
NOPAT Growth |
195.03% |
-67.70% |
-342.34% |
71.95% |
Net Income Growth |
196.55% |
-66.97% |
-398.68% |
70.28% |
EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
154.65% |
58.63% |
-53.10% |
-114.32% |
Free Cash Flow Firm Growth |
183.22% |
-200.63% |
124.52% |
-148.41% |
Invested Capital Growth |
-34.80% |
73.98% |
-16.59% |
3.34% |
Revenue Q/Q Growth |
0.00% |
0.00% |
-6.38% |
-4.03% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
-4.41% |
25.86% |
EBIT Q/Q Growth |
0.00% |
0.00% |
-3.72% |
22.46% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
-3.72% |
22.46% |
Net Income Q/Q Growth |
0.00% |
0.00% |
-2.95% |
19.62% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
891.09% |
-119.56% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
80.27% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
14.42% |
-8.58% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
41.37% |
17.73% |
-45.43% |
-14.47% |
EBIT Margin |
38.09% |
14.54% |
-48.46% |
-17.90% |
Profit (Net Income) Margin |
29.24% |
11.35% |
-42.64% |
-16.68% |
Tax Burden Percent |
76.77% |
78.10% |
87.98% |
93.20% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
23.02% |
23.42% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
12.04% |
3.60% |
-7.48% |
-2.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
11.98% |
3.76% |
-10.66% |
-3.79% |
Return on Net Nonoperating Assets (RNNOA) |
15.20% |
3.00% |
-16.34% |
-3.72% |
Return on Equity (ROE) |
27.24% |
6.59% |
-23.82% |
-5.99% |
Cash Return on Invested Capital (CROIC) |
54.17% |
-50.41% |
10.61% |
-5.56% |
Operating Return on Assets (OROA) |
3.28% |
0.77% |
-1.88% |
-0.56% |
Return on Assets (ROA) |
2.52% |
0.60% |
-1.66% |
-0.53% |
Return on Common Equity (ROCE) |
27.21% |
6.59% |
-23.82% |
-5.99% |
Return on Equity Simple (ROE_SIMPLE) |
18.95% |
0.00% |
-27.84% |
-4.69% |
Net Operating Profit after Tax (NOPAT) |
53 |
17 |
-41 |
-12 |
NOPAT Margin |
29.32% |
11.13% |
-33.93% |
-12.53% |
Net Nonoperating Expense Percent (NNEP) |
0.06% |
-0.16% |
3.18% |
1.52% |
SG&A Expenses to Revenue |
40.95% |
44.53% |
62.53% |
80.98% |
Operating Expenses to Revenue |
61.84% |
68.63% |
130.08% |
123.43% |
Earnings before Interest and Taxes (EBIT) |
68 |
22 |
-59 |
-17 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
74 |
27 |
-55 |
-13 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.31 |
0.86 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.32 |
0.87 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.48 |
3.06 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
20.21% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.49 |
0.57 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
2.04 |
3.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
5.62 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
4.23 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.25 |
1.41 |
1.69 |
0.58 |
Long-Term Debt to Equity |
0.25 |
1.41 |
1.69 |
0.58 |
Financial Leverage |
1.27 |
0.80 |
1.53 |
0.98 |
Leverage Ratio |
10.80 |
11.02 |
14.37 |
11.40 |
Compound Leverage Factor |
10.80 |
11.02 |
14.37 |
11.40 |
Debt to Total Capital |
19.70% |
58.57% |
62.86% |
36.67% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
19.70% |
58.57% |
62.86% |
36.67% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.07% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
80.23% |
41.43% |
37.14% |
63.33% |
Debt to EBITDA |
0.92 |
12.99 |
-5.71 |
-14.22 |
Net Debt to EBITDA |
-1.43 |
10.09 |
-3.43 |
-0.97 |
Long-Term Debt to EBITDA |
0.92 |
12.99 |
-5.71 |
-14.22 |
Debt to NOPAT |
1.29 |
20.69 |
-7.64 |
-16.43 |
Net Debt to NOPAT |
-2.02 |
16.06 |
-4.59 |
-1.12 |
Long-Term Debt to NOPAT |
1.29 |
20.69 |
-7.64 |
-16.43 |
Noncontrolling Interest Sharing Ratio |
0.12% |
0.04% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
237 |
-238 |
58 |
-28 |
Operating Cash Flow to CapEx |
8,837.76% |
0.00% |
0.00% |
-1,080.48% |
Free Cash Flow to Firm to Interest Expense |
21.40 |
-13.95 |
0.77 |
-0.35 |
Operating Cash Flow to Interest Expense |
5.35 |
5.50 |
0.58 |
-0.08 |
Operating Cash Flow Less CapEx to Interest Expense |
5.29 |
5.60 |
0.58 |
-0.08 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.09 |
0.05 |
0.04 |
0.03 |
Fixed Asset Turnover |
8.66 |
6.13 |
5.34 |
4.22 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
345 |
600 |
501 |
518 |
Invested Capital Turnover |
0.41 |
0.32 |
0.22 |
0.18 |
Increase / (Decrease) in Invested Capital |
-184 |
255 |
-100 |
17 |
Enterprise Value (EV) |
0.00 |
0.00 |
247 |
296 |
Market Capitalization |
0.00 |
0.00 |
58 |
283 |
Book Value per Share |
$22.31 |
$13.13 |
$9.69 |
$4.46 |
Tangible Book Value per Share |
$19.54 |
$11.37 |
$9.41 |
$4.41 |
Total Capital |
345 |
600 |
501 |
518 |
Total Debt |
68 |
352 |
315 |
190 |
Total Long-Term Debt |
68 |
352 |
315 |
190 |
Net Debt |
-106 |
273 |
189 |
13 |
Capital Expenditures (CapEx) |
0.67 |
-1.76 |
-0.06 |
0.58 |
Net Nonoperating Expense (NNE) |
0.14 |
-0.34 |
11 |
3.83 |
Net Nonoperating Obligations (NNO) |
68 |
352 |
315 |
190 |
Total Depreciation and Amortization (D&A) |
5.89 |
4.87 |
3.68 |
3.16 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
18.77M |
0.00 |
19.20M |
87.79M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
18.77M |
0.00 |
19.20M |
87.79M |
Adjusted Basic & Diluted Earnings per Share |
$2.94 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
18.77M |
0.00 |
19.20M |
87.79M |
Normalized Net Operating Profit after Tax (NOPAT) |
62 |
17 |
-22 |
-12 |
Normalized NOPAT Margin |
34.41% |
11.16% |
-18.46% |
-12.53% |
Pre Tax Income Margin |
38.09% |
14.54% |
-48.46% |
-17.90% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
6.18 |
1.30 |
-0.77 |
-0.20 |
NOPAT to Interest Expense |
4.76 |
0.99 |
-0.54 |
-0.14 |
EBIT Less CapEx to Interest Expense |
6.12 |
1.40 |
-0.77 |
-0.21 |
NOPAT Less CapEx to Interest Expense |
4.70 |
1.10 |
-0.54 |
-0.15 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
13.69% |
52.51% |
-8.82% |
0.00% |
Augmented Payout Ratio |
13.69% |
52.51% |
-8.82% |
0.00% |
Quarterly Metrics And Ratios for Blue Ridge Bankshares
This table displays calculated financial ratios and metrics derived from Blue Ridge Bankshares' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.47% |
0.00% |
-32.00% |
-1.91% |
-19.21% |
-24.34% |
-13.25% |
-39.35% |
-26.23% |
-15.08% |
EBITDA Growth |
|
-58.91% |
0.00% |
-74.49% |
-447.87% |
-1,269.03% |
-54.18% |
-139.86% |
-24.26% |
103.96% |
70.23% |
EBIT Growth |
|
-61.02% |
0.00% |
-77.22% |
-815.00% |
-1,402.35% |
-39.24% |
-164.18% |
-15.44% |
103.35% |
63.90% |
NOPAT Growth |
|
-60.12% |
0.00% |
-77.21% |
-753.60% |
-1,278.54% |
-39.24% |
-158.19% |
-15.44% |
102.93% |
63.90% |
Net Income Growth |
|
-59.80% |
0.00% |
-77.64% |
-870.39% |
-1,612.10% |
-34.65% |
-172.87% |
-32.76% |
102.29% |
65.22% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
-163.80% |
-89.29% |
-15.03% |
0.00% |
170.20% |
-173.86% |
0.00% |
0.00% |
-188.47% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
93.29% |
0.00% |
91.89% |
96.18% |
-334.28% |
-119.73% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.66% |
-16.59% |
7.61% |
2.36% |
29.34% |
3.34% |
Revenue Q/Q Growth |
|
6.90% |
-7.29% |
0.00% |
3.53% |
-11.95% |
-13.18% |
0.00% |
-27.62% |
7.10% |
-0.06% |
EBITDA Q/Q Growth |
|
43.69% |
-209.84% |
0.00% |
-255.04% |
-382.86% |
85.51% |
0.00% |
-383.37% |
115.37% |
-209.01% |
EBIT Q/Q Growth |
|
142.26% |
-251.94% |
0.00% |
-303.01% |
-341.27% |
83.76% |
0.00% |
-265.18% |
112.82% |
-274.82% |
NOPAT Q/Q Growth |
|
144.72% |
-237.49% |
0.00% |
-284.06% |
-341.27% |
83.76% |
0.00% |
-265.18% |
111.21% |
-299.86% |
Net Income Q/Q Growth |
|
144.72% |
-256.32% |
0.00% |
-316.95% |
-380.33% |
86.08% |
0.00% |
-295.26% |
108.27% |
-311.73% |
EPS Q/Q Growth |
|
150.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-324.80% |
134.91% |
25.51% |
0.00% |
2,086.75% |
0.00% |
0.00% |
0.00% |
-175.04% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
-7.82% |
94.78% |
421.48% |
0.00% |
49.16% |
-492.67% |
85.39% |
Invested Capital Q/Q Growth |
|
0.00% |
36.29% |
0.00% |
5.62% |
-21.17% |
14.42% |
0.00% |
0.46% |
-0.38% |
-8.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
10.68% |
-12.65% |
18.82% |
-28.18% |
-154.54% |
-25.79% |
-8.65% |
-57.74% |
8.29% |
-9.04% |
EBIT Margin |
|
9.65% |
-15.82% |
15.83% |
-31.04% |
-155.58% |
-29.11% |
-11.71% |
-59.09% |
7.07% |
-12.37% |
Profit (Net Income) Margin |
|
7.47% |
-12.59% |
12.22% |
-25.61% |
-139.73% |
-22.41% |
-10.27% |
-56.07% |
4.33% |
-9.18% |
Tax Burden Percent |
|
77.35% |
79.59% |
77.21% |
82.51% |
89.81% |
76.96% |
87.67% |
94.89% |
61.23% |
74.16% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
22.65% |
0.00% |
22.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
38.77% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-2.82% |
13.49% |
-22.38% |
0.00% |
-4.49% |
0.00% |
0.00% |
0.00% |
-1.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-2.96% |
13.49% |
-23.19% |
0.00% |
-4.65% |
0.00% |
0.00% |
0.00% |
-1.61% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-4.19% |
15.25% |
-32.48% |
0.00% |
-7.13% |
0.00% |
0.00% |
0.00% |
-1.58% |
Return on Equity (ROE) |
|
0.00% |
-7.00% |
28.74% |
-54.87% |
0.00% |
-11.62% |
0.00% |
0.00% |
0.00% |
-3.15% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-39.69% |
0.00% |
0.00% |
0.00% |
10.61% |
0.00% |
0.00% |
0.00% |
-5.56% |
Operating Return on Assets (OROA) |
|
0.00% |
-0.83% |
1.38% |
-2.76% |
0.00% |
-1.13% |
0.00% |
0.00% |
0.00% |
-0.39% |
Return on Assets (ROA) |
|
0.00% |
-0.66% |
1.07% |
-2.28% |
0.00% |
-0.87% |
0.00% |
0.00% |
0.00% |
-0.29% |
Return on Common Equity (ROCE) |
|
0.00% |
-7.00% |
28.74% |
-54.87% |
0.00% |
-11.62% |
0.00% |
0.00% |
0.00% |
-3.15% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
4.77% |
-3.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
2.74 |
-3.76 |
3.97 |
-7.31 |
-32 |
-5.24 |
-2.31 |
-8.44 |
0.95 |
-1.89 |
NOPAT Margin |
|
7.47% |
-11.07% |
12.22% |
-21.73% |
-108.91% |
-20.38% |
-8.20% |
-41.37% |
4.33% |
-8.66% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.15% |
0.00% |
0.81% |
4.10% |
0.16% |
0.18% |
1.06% |
0.00% |
0.04% |
SG&A Expenses to Revenue |
|
47.02% |
44.54% |
56.93% |
53.23% |
65.38% |
78.48% |
67.34% |
84.90% |
83.89% |
92.03% |
Operating Expenses to Revenue |
|
79.71% |
81.11% |
88.82% |
101.27% |
218.26% |
118.34% |
115.26% |
143.89% |
121.31% |
116.96% |
Earnings before Interest and Taxes (EBIT) |
|
3.54 |
-5.37 |
5.14 |
-10 |
-46 |
-7.48 |
-3.30 |
-12 |
1.55 |
-2.70 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.91 |
-4.30 |
6.11 |
-9.48 |
-46 |
-6.63 |
-2.44 |
-12 |
1.81 |
-1.97 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.92 |
0.00 |
0.00 |
0.00 |
0.31 |
0.00 |
0.00 |
0.00 |
0.86 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.06 |
0.00 |
0.00 |
0.00 |
0.32 |
0.00 |
0.00 |
0.00 |
0.87 |
Price to Revenue (P/Rev) |
|
0.00 |
1.50 |
0.00 |
0.00 |
0.00 |
0.48 |
0.00 |
0.00 |
0.00 |
3.06 |
Price to Earnings (P/E) |
|
0.00 |
6.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
4.03% |
0.00% |
0.00% |
0.00% |
20.21% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
15.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.84 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.00 |
0.00 |
0.57 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.29 |
0.00 |
0.00 |
0.00 |
2.04 |
0.00 |
0.00 |
0.00 |
3.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
18.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
22.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
29.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
5.35 |
0.00 |
0.00 |
0.00 |
5.62 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.23 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.76 |
1.41 |
1.13 |
1.40 |
1.39 |
1.69 |
2.13 |
0.75 |
0.68 |
0.58 |
Long-Term Debt to Equity |
|
0.76 |
1.41 |
1.13 |
1.40 |
1.39 |
1.69 |
2.13 |
0.75 |
0.68 |
0.58 |
Financial Leverage |
|
0.76 |
1.41 |
1.13 |
1.40 |
1.03 |
1.53 |
1.55 |
1.02 |
0.93 |
0.98 |
Leverage Ratio |
|
11.50 |
11.02 |
13.47 |
13.90 |
14.17 |
14.37 |
14.97 |
11.04 |
11.96 |
11.40 |
Compound Leverage Factor |
|
11.50 |
11.02 |
13.47 |
13.90 |
14.17 |
14.37 |
14.97 |
11.04 |
11.96 |
11.40 |
Debt to Total Capital |
|
43.14% |
58.57% |
53.07% |
58.35% |
58.23% |
62.86% |
68.02% |
42.71% |
40.59% |
36.67% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
43.14% |
58.57% |
53.07% |
58.35% |
58.23% |
62.86% |
68.02% |
42.71% |
40.59% |
36.67% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.02% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
56.86% |
41.43% |
46.93% |
41.65% |
41.77% |
37.14% |
31.98% |
57.27% |
59.39% |
63.33% |
Debt to EBITDA |
|
0.00 |
12.99 |
1.70 |
2.34 |
0.00 |
-5.71 |
0.00 |
0.00 |
0.00 |
-14.22 |
Net Debt to EBITDA |
|
0.00 |
10.09 |
0.31 |
1.37 |
0.00 |
-3.43 |
0.00 |
0.00 |
0.00 |
-0.97 |
Long-Term Debt to EBITDA |
|
0.00 |
12.99 |
1.70 |
2.34 |
0.00 |
-5.71 |
0.00 |
0.00 |
0.00 |
-14.22 |
Debt to NOPAT |
|
0.00 |
20.69 |
23.72 |
-43.95 |
0.00 |
-7.64 |
0.00 |
0.00 |
0.00 |
-16.43 |
Net Debt to NOPAT |
|
0.00 |
16.06 |
4.31 |
-25.73 |
0.00 |
-4.59 |
0.00 |
0.00 |
0.00 |
-1.12 |
Long-Term Debt to NOPAT |
|
0.00 |
20.69 |
23.72 |
-43.95 |
0.00 |
-7.64 |
0.00 |
0.00 |
0.00 |
-16.43 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-438 |
0.00 |
-522 |
-563 |
-29 |
94 |
-42 |
-22 |
-127 |
-19 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
1,899.07% |
11,940.19% |
0.00% |
8,636.29% |
-14,184.91% |
0.00% |
0.00% |
-13,514.18% |
Free Cash Flow to Firm to Interest Expense |
|
-97.98 |
0.00 |
-33.25 |
-30.29 |
-1.45 |
4.41 |
-1.91 |
-1.05 |
-6.34 |
-0.99 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-3.50 |
0.65 |
0.69 |
0.00 |
0.96 |
-0.34 |
0.00 |
0.00 |
-0.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-3.49 |
0.61 |
0.68 |
0.00 |
0.95 |
-0.34 |
0.00 |
0.00 |
-0.97 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.05 |
0.09 |
0.09 |
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.03 |
Fixed Asset Turnover |
|
0.00 |
6.13 |
12.48 |
12.51 |
0.00 |
5.34 |
0.00 |
0.00 |
0.00 |
4.22 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
441 |
600 |
526 |
555 |
438 |
501 |
566 |
568 |
566 |
518 |
Invested Capital Turnover |
|
0.00 |
0.25 |
1.10 |
1.03 |
0.00 |
0.22 |
0.00 |
0.00 |
0.00 |
0.18 |
Increase / (Decrease) in Invested Capital |
|
441 |
0.00 |
526 |
555 |
-2.89 |
-100 |
40 |
13 |
128 |
17 |
Enterprise Value (EV) |
|
0.00 |
502 |
0.00 |
0.00 |
0.00 |
247 |
0.00 |
0.00 |
0.00 |
296 |
Market Capitalization |
|
0.00 |
229 |
0.00 |
0.00 |
0.00 |
58 |
0.00 |
0.00 |
0.00 |
283 |
Book Value per Share |
|
$13.35 |
$13.13 |
$13.02 |
$12.21 |
$9.53 |
$9.69 |
$9.42 |
$14.16 |
$4.57 |
$4.46 |
Tangible Book Value per Share |
|
$11.54 |
$11.37 |
$11.28 |
$10.48 |
$9.24 |
$9.41 |
$9.16 |
$13.96 |
$4.52 |
$4.41 |
Total Capital |
|
441 |
600 |
526 |
555 |
438 |
501 |
566 |
568 |
566 |
518 |
Total Debt |
|
190 |
352 |
279 |
324 |
255 |
315 |
385 |
243 |
230 |
190 |
Total Long-Term Debt |
|
190 |
352 |
279 |
324 |
255 |
315 |
385 |
243 |
230 |
190 |
Net Debt |
|
81 |
273 |
51 |
190 |
14 |
189 |
250 |
107 |
-59 |
13 |
Capital Expenditures (CapEx) |
|
0.00 |
-0.08 |
0.54 |
0.11 |
0.00 |
0.24 |
0.05 |
0.00 |
0.00 |
0.13 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.52 |
0.00 |
1.31 |
9.13 |
0.52 |
0.58 |
3.00 |
0.00 |
0.11 |
Net Nonoperating Obligations (NNO) |
|
190 |
352 |
279 |
324 |
255 |
315 |
385 |
243 |
230 |
190 |
Total Depreciation and Amortization (D&A) |
|
0.38 |
1.08 |
0.97 |
0.96 |
0.31 |
0.86 |
0.86 |
0.28 |
0.27 |
0.73 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.18) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
18.95M |
18.95M |
0.00 |
0.00 |
19.19M |
19.20M |
22.98M |
73.50M |
73.52M |
87.79M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($2.18) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
18.95M |
18.95M |
0.00 |
0.00 |
19.19M |
19.20M |
22.98M |
73.50M |
73.52M |
87.79M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
18.95M |
18.95M |
0.00 |
0.00 |
19.19M |
19.20M |
22.98M |
73.50M |
73.52M |
87.79M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2.74 |
-3.76 |
3.97 |
-7.31 |
-13 |
-5.24 |
-2.31 |
-8.44 |
0.95 |
-1.89 |
Normalized NOPAT Margin |
|
7.47% |
-11.07% |
12.22% |
-21.73% |
-45.48% |
-20.38% |
-8.20% |
-41.37% |
4.33% |
-8.66% |
Pre Tax Income Margin |
|
9.65% |
-15.82% |
15.83% |
-31.04% |
-155.58% |
-29.11% |
-11.71% |
-59.09% |
7.07% |
-12.37% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.79 |
-0.65 |
0.33 |
-0.56 |
-2.27 |
-0.35 |
-0.15 |
-0.59 |
0.08 |
-0.14 |
NOPAT to Interest Expense |
|
0.61 |
-0.45 |
0.25 |
-0.39 |
-1.59 |
-0.24 |
-0.10 |
-0.41 |
0.05 |
-0.10 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-0.64 |
0.29 |
-0.57 |
0.00 |
-0.36 |
-0.15 |
0.00 |
0.00 |
-0.15 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.44 |
0.22 |
-0.40 |
0.00 |
-0.26 |
-0.11 |
0.00 |
0.00 |
-0.11 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
52.51% |
77.69% |
-103.42% |
0.00% |
-8.82% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
52.51% |
77.69% |
-103.42% |
0.00% |
-8.82% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Blue Ridge Bankshares (NASDAQ: BRBS) has faced a mixed financial environment over the past several quarters, with fluctuations in revenue, expenses, and net income impacting its overall performance.
Key positive financial trends include:
- Net interest income has remained relatively stable in recent quarters, with Q4 2024 recording $19.13 million, near Q3 2024's $19.1 million, showing resilience despite economic pressures.
- The company sustained positive net interest margins supported by consistent loans and leases interest income, which was $33.05 million in Q4 2024.
- Trust fees and service charges, components of non-interest income, have shown some stability, maintaining a modest positive contribution to revenue streams.
- Quarterly cash flow from financing activities remains active, showing capacity for debt issuance and repayments aligned with strategic financing management.
- The company's total assets have remained sizable, above $2.9 billion as of Q3 2024, indicating a solid asset base supporting lending and investment activities.
Neutral factors with mixed impacts:
- Total revenue has fluctuated modestly quarter-to-quarter, with Q4 2024 at around $21.8 million, slightly lower than previous quarters, reflecting volatility in non-interest income.
- Allowance for loan losses and credit provisions have varied, sometimes flowing into income (negative provisioning) and other quarters requiring increased reserves, reflecting credit quality and economic conditions.
- Operating expenses remain substantial at over $25 million in Q4 2024, emphasizing high fixed costs, with slight variations linked to insurance claims and occupancy costs.
- The company demonstrates ongoing investments in securities and investment portfolios, with cash flows indicating large purchases and sales, which influence cash and investment balances.
Negative trends and concerns impacting the company:
- Net income has been under pressure recently, with a Q4 2024 loss of approximately $2 million, a deterioration from previous positive quarters like Q3 2024, pointing to earnings volatility.
- Significant net realized and unrealized capital losses on investments were recorded in Q4 2024 (-$2.46 million), which negatively impacted total non-interest income and overall earnings.
- Non-interest expenses have been high and at times increasing, reaching $25.5 million in Q4 2024, driven by elevated salaries, occupancy, insurance claims, and other operating expenses.
- Q4 2024 cash flows from continuing operating activities showed an outflow of approximately $11.8 million, suggesting operational cash generation challenges.
- Deposits have declined sharply in financing activities in recent quarters, with a $167 million decrease in Q4 2024, potentially affecting liquidity and funding stability.
- Overall equity levels declined in recent quarters relative to prior periods (Q3 2024 common equity roughly $336 million, down from $346 million in Q2 2024), possibly reflecting losses and accumulated comprehensive loss.
In summary, Blue Ridge Bankshares demonstrates a stable core in net interest income but has faced earnings pressure due to capital losses and high operating expenses. The company needs to focus on improving its non-interest income quality and expense management while stabilizing deposit levels and credit performance to restore profitability.
08/23/25 05:39 PMAI Generated. May Contain Errors.