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 some notable trends in its recent financial results over the past four years, extending through Q4 2024. Below is an analysis highlighting key points from its income statements, cash flow, and balance sheets.
- Net interest income has remained relatively stable in recent quarters, with Q4 2024 recording $19.13 million, comparable to prior quarters, indicating steady core earnings from lending activities.
- Provision for credit losses showed improvement in Q4 2024 (-$1 million), a reversal compared to higher provisions in earlier quarters of 2024 (e.g., $3.1 million in Q2 2024), suggesting better asset quality trends.
- Stable or reduced salaries and employee benefits expense in 2024 compared to 2023 quarters, helping control operating costs.
- Despite net losses in some recent quarters, Blue Ridge’s net interest margin appears supported by consistent interest income from loans and leases, which was $33 million in Q4 2024.
- Non-interest income in Q4 2024 was modest at $2.7 million but included a significant loss on net realized and unrealized capital gains (-$2.46 million), which introduces some earnings volatility.
- The company's asset base has fluctuated but remains substantial at approximately $2.94 billion as of Q3 2024, demonstrating sizeable operational scale with a strong loan portfolio (~$2.15 billion net loans).
- Deposit levels in Q3 2024 showed a decline (-$167 million), potentially impacting liquidity and interest expense management.
- Net income turned negative in recent quarters, including a loss of approximately -$2 million in Q4 2024, continuing a trend from losses recorded in much of 2023, impacting shareholder returns and equity.
- Total non-interest expenses remain high relative to revenue, with Q4 2024 non-interest expenses at $25.5 million exceeding net interest income, pressuring profitability.
- Significant swings in cash flow from operations and investing activities are noted, including substantial net cash outflows and large purchases of investment securities, potentially indicating volatility in cash management.
In summary, Blue Ridge Bankshares is showing stabilization in its core interest income with improving credit loss provisions, but profitability remains under pressure from elevated expenses and volatile non-interest income components. The bank’s balance sheet remains large and diversified, although fluctuations in deposits and cash flows warrant monitoring. These factors suggest a cautious outlook with potential for recovery if expense management and credit trends continue to improve.
10/06/25 06:20 AM ETAI Generated. May Contain Errors.