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 experienced mixed financial performance over the last four years through Q4 2024, with notable trends in revenue, expense management, and asset quality impacting profitability and cash flow.
Positive Trends:
- Net Interest Income remained relatively stable between Q3 and Q4 2024, near $19M, following an upward trend from 2023 figures around $21M to $23M, suggesting consistent core lending profitability despite interest expense increases.
- Non-interest income showed improvements, particularly trust fee income and service charges, with positive contributions around $2.7M in Q4 2024 and consistent gains in earlier quarters.
- The provision for credit losses sharply improved in Q4 2024 at -$1.0M (a negative provision indicating recoveries), after previous quarters had higher charges, signaling better asset quality or writebacks of previous reserves.
- Operating expenses have been relatively well controlled given the mix of salaries, occupancy, and other operating expenses, though level remained high, the bank avoided large spikes recently.
- Total equity increased over the last four years, reaching around $336M by Q3 2024, representing strengthened capital base to support operations and growth.
- Cash and due from banks fluctuated but remained solid, with a marked increase in Q3 2024 to over $281M, indicating ample liquidity to meet obligations.
Neutral Trends:
- Loan and lease balances have slightly decreased in 2024 compared to previous years (e.g. around $2.18B in Q3 2024 vs. approximately $2.4B in early 2023), which may reflect cautious lending or portfolio runoff.
- Non-interest expenses remain large relative to net interest income, pressuring pretax income, although expense structure appears stable showing ongoing investment in staff and infrastructure.
- The bank’s cash flow from operations has been volatile, with substantial negative operating cash flow in Q4 2024 (-$11.8M) but positive in Q3 2024 (+$24.1M), likely reflecting changes in working capital and provisions.
Negative Trends:
- Blue Ridge Bankshares has reported net losses in recent quarters, including a net loss of about -$2.0M in Q4 2024, following losses in most quarters of 2024. This is a significant deterioration from earlier years where positive net income was reported.
- Capital gains on investments turned negative in 2024, with losses around -$2.46M in Q4 2024, which detracted from non-interest income and overall profitability.
- Provision for credit losses was elevated in multiple quarters during 2023 and early 2024, with charges reaching double-digit millions, suggesting loan portfolio challenges impacting earnings.
- The company’s leverage through long-term debt remains high, and the interest expense has risen, e.g., up to $21M in early 2024, which increases financial costs and lowers net interest income margin.
- Total assets have fluctuated, peaking near $3.3B earlier in 2023 but declining to about $2.9B by Q3 2024, which may imply liquidity or growth pressures.
- Deposits have decreased significantly in recent quarters (e.g., net decrease of $167M in Q4 2024 financing activities), potentially indicating customer withdrawals or competitive pressures.
Overall, Blue Ridge Bankshares is facing headwinds with recent net losses, driven primarily by elevated credit costs, negative investment gains, and shrinking loans and deposits. However, the bank's stable net interest income and improvements in credit loss provisions are bright spots. Investors should watch how well the company controls expenses, manages asset quality, and stabilizes deposit funding moving forward.
09/13/25 11:12 PM ETAI Generated. May Contain Errors.