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) showed a sharp deterioration in Q4 2024 compared with both the prior quarter and the year-ago period, with losses widening and operating cash flow remaining deeply negative. The quarter was also marked by a large decline in deposits and continued pressure on expense and credit quality metrics. That said, the bank still held a sizeable liquidity cushion and continued to generate core interest income.
- Interest income remained meaningful, with Q4 2024 total interest income of $37.9 million and net interest income of $19.1 million.
- The bank ended Q4 2024 with $282.2 million in cash and due from banks in the next reported balance sheet period, which supports near-term liquidity.
- Deposit balances were still large, with Q3 2024 deposits of about $2.35 billion before the sharp Q4 outflow.
- The company remained profitable on a core basis in Q3 2024, showing that earnings power can return when credit and expense pressure ease.
- The bank continued to carry a high level of liquid assets and securities, suggesting management has flexibility to manage funding needs.
- Quarterly revenue was relatively stable in Q4 2024 at $21.8 million, even though the bottom line deteriorated.
- Noninterest income remained a contributor, although it was volatile from quarter to quarter.
- The company has been actively adjusting its balance sheet, including significant movements in securities, federal funds sold, and debt.
- Q4 2024 net loss widened to $2.0 million, compared with a $946,000 profit in Q3 2024.
- Operating cash flow was very weak in Q4 2024, with net cash from operating activities at -$18.1 million and continuing operating cash flow at -$11.8 million.
- Deposits fell sharply in Q4 2024, with a $167 million net decline, which is a major funding headwind for a bank.
- Credit costs remained elevated, with a $1.0 million provision for credit losses in Q4 2024 and a $6.2 million provision in Q3 2024.
- Noninterest expense remained high at $25.5 million in Q4 2024, pressuring profitability.
- Profitability has been highly inconsistent over the last year, swinging from a $3.0 million Q1 2024 loss to a $946,000 Q3 2024 profit and back to a loss in Q4 2024.
- Equity has declined from earlier periods, with total common equity dropping to $336.2 million in Q3 2024 from $180.9 million in Q1 2024 after significant balance sheet reshuffling and prior losses, reflecting instability in reported capital levels across periods.
Bottom line: BRBS appears to be in a difficult turnaround phase. The bank still generates meaningful net interest income and maintains liquidity, but shrinking deposits, volatile earnings, and weak operating cash flow are the biggest concerns. For retail investors, the key question is whether management can stabilize funding and reduce credit and expense pressure before further losses erode confidence.
06/16/26 12:54 AM ETAI Generated. May Contain Errors.