UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended JuneSeptember 30, 2023

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ______ to _____

Commission File Number: 001-39183

 

Velocity Financial, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

Delaware

46-0659719

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer
Identification No.)

30699 Russell Ranch Road, Suite 295

Westlake Village, California

91362

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (818) 532-3700

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common stock, par value $0.01 per share

VEL

The New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

 

 

 

 

Non-accelerated filer

Smaller reporting company

 

 

 

 

 

 

 

Emerging growth company

 

 

 

 

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

As of AugustNovember 1, 2023, the registrant had 32,764,11032,781,966 shares of common stock outstanding.

 

 


Table of Contents

 

Page

PART I.

FINANCIAL INFORMATION

Item 1.

Consolidated Financial Statements (Unaudited)

2

Consolidated Balance Sheets

2

Consolidated Statements of Income

4

Consolidated Statements of Comprehensive Income

5

Consolidated Statements of Changes in Stockholders’ Equity

56

Consolidated Statements of Cash Flows

67

Notes to Consolidated Financial Statements (Unaudited)

89

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

3033

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

5055

Item 4.

Controls and Procedures

5055

 

 

 

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

5156

Item 1A.

Risk Factors

5156

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

5156

Item 3.

Defaults Upon Senior Securities

5156

Item 4.

Mine Safety Disclosures

5156

Item 5.

Other Information

5156

Item 6.

Exhibits

5257

 

 

 

SIGNATURES

5459

 

i


 

PART I—FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements (Unaudited)

VELOCITY FINANCIAL, INC.

CONSOLIDATED BALANCE SHEETS

($ in thousands, except par value amounts)

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

 

(Unaudited)

 

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

33,987

 

 

$

45,248

 

 

$

29,393

 

 

$

45,248

 

Restricted cash

 

 

16,786

 

 

 

16,808

 

 

 

17,703

 

 

 

16,808

 

Loans held for sale, at fair value

 

 

19,536

 

 

 

 

Loans held for investment, net

 

 

3,057,940

 

 

 

3,272,390

 

 

 

2,945,840

 

 

 

3,272,390

 

Loans held for investment, at fair value

 

 

705,330

 

 

 

276,095

 

 

 

951,990

 

 

 

276,095

 

Total loans, net

 

 

3,763,270

 

 

 

3,548,485

 

 

 

3,917,366

 

 

 

3,548,485

 

Accrued interest receivables

 

 

22,602

 

 

 

20,463

 

 

 

24,756

 

 

 

20,463

 

Receivables due from servicers

 

 

63,896

 

 

 

65,644

 

 

 

70,139

 

 

 

65,644

 

Other receivables

 

 

1,306

 

 

 

1,075

 

 

 

236

 

 

 

1,075

 

Real estate owned, net

 

 

20,388

 

 

 

13,325

 

 

 

29,299

 

 

 

13,325

 

Property and equipment, net

 

 

3,023

 

 

 

3,356

 

 

 

2,861

 

 

 

3,356

 

Deferred tax asset

 

 

1,878

 

 

 

5,033

 

 

 

705

 

 

 

5,033

 

Mortgage servicing rights, at fair value

 

 

9,445

 

 

 

9,238

 

 

 

9,786

 

 

 

9,238

 

Derivative assets

 

 

1,261

 

 

 

 

Goodwill

 

 

6,775

 

 

 

6,775

 

 

 

6,775

 

 

 

6,775

 

Other assets

 

 

7,789

 

 

 

13,525

 

 

 

7,028

 

 

 

13,525

 

Total assets

 

$

3,951,145

 

 

$

3,748,975

 

 

$

4,117,308

 

 

$

3,748,975

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

95,344

 

 

$

91,525

 

 

$

97,869

 

 

$

91,525

 

Secured financing, net

 

 

210,464

 

 

 

209,846

 

 

 

210,774

 

 

 

209,846

 

Securitized debt, net

 

 

2,622,547

 

 

 

2,736,290

 

 

 

2,504,334

 

 

 

2,736,290

 

Securitized debt, at fair value

 

 

381,799

 

 

 

 

 

 

669,139

 

 

 

 

Warehouse and repurchase facilities, net

 

 

235,749

 

 

 

330,814

 

 

 

215,176

 

 

 

330,814

 

Total liabilities

 

 

3,545,903

 

 

 

3,368,475

 

 

 

3,697,292

 

 

 

3,368,475

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Common stock ($0.01 par value, 100,000,000 shares authorized; 32,860,849 and 32,523,516 shares issued, 32,741,628 and 32,489,869 shares outstanding at June 30, 2023 and December 31, 2022, respectively)

 

 

329

 

 

 

326

 

Treasury stock, at cost (119,221 and 33,647 common shares at June 30, 2023 and December 31, 2022, respectively)

 

 

(1,294

)

 

 

(458

)

Common stock ($0.01 par value, 100,000,000 shares authorized; 32,903,378 and 32,523,516 shares issued, 32,784,157 and 32,489,869 shares outstanding as of September 30, 2023 and December 31, 2022, respectively)

 

 

330

 

 

 

326

 

Treasury stock, at cost (119,221 and 33,647 common shares as of September 30, 2023 and December 31, 2022, respectively)

 

 

(1,294

)

 

 

(458

)

Additional paid-in capital

 

 

303,207

 

 

 

300,310

 

 

 

304,906

 

 

 

300,310

 

Retained earnings

 

 

99,465

 

 

 

76,633

 

 

 

111,551

 

 

 

76,633

 

Accumulated other comprehensive income, net of tax

 

 

905

 

 

 

 

Total Velocity Financial, Inc. stockholders' equity

 

 

401,707

 

 

 

376,811

 

 

 

416,398

 

 

 

376,811

 

Noncontrolling interest in subsidiary

 

 

3,535

 

 

 

3,689

 

 

 

3,618

 

 

 

3,689

 

Total equity

 

 

405,242

 

 

 

380,500

 

 

 

420,016

 

 

 

380,500

 

Total liabilities and equity

 

$

3,951,145

 

 

$

3,748,975

 

 

$

4,117,308

 

 

$

3,748,975

 

See accompanying Notes to Consolidated Financial Statements.

2


 

VELOCITY FINANCIAL, INC.

CONSOLIDATED BALANCE SHEETS (CONTINUED)

($ in thousands)

The following table represents the assets and liabilities of consolidated variable interest entities as follows:

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

 

(Unaudited)

 

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Restricted cash

 

$

2,980

 

 

$

2,968

 

 

$

11,737

 

 

$

2,968

 

Loans held for investment, net

 

 

3,384,981

 

 

 

3,108,316

 

 

 

3,577,093

 

 

 

3,108,316

 

Accrued interest and other receivables

 

 

81,272

 

 

 

77,191

 

 

 

87,308

 

 

 

77,191

 

Real estate owned, net

 

 

17,443

 

 

 

10,380

 

 

 

28,456

 

 

 

10,380

 

Other assets

 

 

13

 

 

 

15

 

 

 

15

 

 

 

15

 

Total assets

 

$

3,486,689

 

 

$

3,198,870

 

 

$

3,704,609

 

 

$

3,198,870

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

55,507

 

 

$

50,169

 

 

$

65,827

 

 

$

50,169

 

Securitized debt

 

 

3,004,346

 

 

 

2,736,290

 

 

 

3,173,473

 

 

 

2,736,290

 

Total liabilities

 

$

3,059,853

 

 

$

2,786,459

 

 

$

3,239,300

 

 

$

2,786,459

 

See accompanying Notes to Consolidated Financial Statements.

3


 

VELOCITY FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts)

(Unaudited)

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Interest income

 

$

74,897

 

 

$

59,243

 

 

$

145,418

 

 

$

111,292

 

 

$

79,088

 

 

$

63,419

 

 

$

224,506

 

 

$

174,711

 

Interest expense — portfolio related

 

 

45,451

 

 

 

28,752

 

 

 

87,480

 

 

 

52,308

 

 

 

47,583

 

 

 

34,561

 

 

 

135,062

 

 

 

86,869

 

Net interest income — portfolio related

 

 

29,446

 

 

 

30,491

 

 

 

57,938

 

 

 

58,984

 

 

 

31,505

 

 

 

28,858

 

 

 

89,444

 

 

 

87,842

 

Interest expense — corporate debt

 

 

4,139

 

 

 

4,182

 

 

 

8,278

 

 

 

21,322

 

 

 

4,138

 

 

 

4,011

 

 

 

12,417

 

 

 

25,333

 

Net interest income

 

 

25,307

 

 

 

26,309

 

 

 

49,660

 

 

 

37,662

 

 

 

27,367

 

 

 

24,847

 

 

 

77,027

 

 

 

62,509

 

Provision for loan losses

 

 

298

 

 

 

279

 

 

 

933

 

 

 

1,009

 

 

 

154

 

 

 

580

 

 

 

1,088

 

 

 

1,589

 

Net interest income after provision for loan losses

 

 

25,009

 

 

 

26,030

 

 

 

48,727

 

 

 

36,653

 

 

 

27,213

 

 

 

24,267

 

 

 

75,939

 

 

 

60,920

 

Other operating income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of loans

 

 

1,237

 

 

 

1,776

 

 

 

3,149

 

 

 

6,317

 

 

 

3,606

 

 

 

399

 

 

 

6,756

 

 

 

6,716

 

Unrealized gain on fair value loans

 

 

2,413

 

 

 

6

 

 

 

9,767

 

 

 

16

 

Unrealized (loss) gain on fair value loans

 

 

(1,284

)

 

 

453

 

 

 

8,483

 

 

 

469

 

Unrealized gain on fair value securitized debt

 

 

5,560

 

 

 

 

 

 

5,391

 

 

 

 

 

 

9,692

 

 

 

 

 

 

15,083

 

 

 

 

Origination income

 

 

2,735

 

 

 

554

 

 

 

5,145

 

 

 

1,187

 

 

 

3,323

 

 

 

518

 

 

 

8,469

 

 

 

1,704

 

Bank interest income

 

 

1,189

 

 

 

 

 

 

2,136

 

 

 

 

 

 

1,342

 

 

 

 

 

 

3,478

 

 

 

 

Other income

 

 

903

 

 

 

1,256

 

 

 

1,290

 

 

 

2,353

 

 

 

681

 

 

 

1,657

 

 

 

1,970

 

 

 

4,011

 

Total other operating income

 

 

14,037

 

 

 

3,592

 

 

 

26,878

 

 

 

9,873

 

 

 

17,360

 

 

 

3,027

 

 

 

44,239

 

 

 

12,900

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compensation and employee benefits

 

 

10,670

 

 

 

6,553

 

 

 

20,678

 

 

 

11,876

 

 

 

12,523

 

 

 

6,788

 

 

 

33,200

 

 

 

18,664

 

Origination expenses

 

 

123

 

 

 

1,504

 

 

 

72

 

 

 

2,447

 

 

 

273

 

 

 

209

 

 

 

347

 

 

 

2,656

 

Securitization expenses

 

 

2,699

 

 

 

 

 

 

5,284

 

 

 

 

 

 

4,930

 

 

 

 

 

 

10,213

 

 

 

 

Loan servicing

 

 

4,267

 

 

 

3,290

 

 

 

8,095

 

 

 

5,741

 

 

 

4,901

 

 

 

3,314

 

 

 

12,996

 

 

 

9,055

 

Professional fees

 

 

1,056

 

 

 

1,062

 

 

 

2,011

 

 

 

2,423

 

 

 

854

 

 

 

664

 

 

 

2,865

 

 

 

3,087

 

Rent and occupancy

 

 

458

 

 

 

426

 

 

 

905

 

 

 

868

 

 

 

472

 

 

 

445

 

 

 

1,377

 

 

 

1,313

 

Real estate owned, net

 

 

1,018

 

 

 

(251

)

 

 

2,846

 

 

 

(426

)

 

 

1,239

 

 

 

(195

)

 

 

4,085

 

 

 

(621

)

Other operating expenses

 

 

1,931

 

 

 

2,248

 

 

 

4,133

 

 

 

4,786

 

 

 

2,142

 

 

 

2,020

 

 

 

6,276

 

 

 

6,806

 

Total operating expenses

 

 

22,222

 

 

 

14,832

 

 

 

44,024

 

 

 

27,715

 

 

 

27,334

 

 

 

13,245

 

 

 

71,359

 

 

 

40,960

 

Income before income taxes

 

 

16,824

 

 

 

14,790

 

 

 

31,581

 

 

 

18,811

 

 

 

17,239

 

 

 

14,049

 

 

 

48,819

 

 

 

32,860

 

Income tax expense

 

 

4,602

 

 

 

4,019

 

 

 

8,623

 

 

 

4,809

 

 

 

5,070

 

 

 

3,759

 

 

 

13,693

 

 

 

8,568

 

Net income

 

 

12,222

 

 

 

10,771

 

 

$

22,958

 

 

$

14,002

 

 

 

12,169

 

 

 

10,290

 

 

 

35,126

 

 

 

24,292

 

Net income attributable to noncontrolling interest

 

 

39

 

 

 

126

 

 

 

126

 

 

 

236

 

 

 

83

 

 

 

307

 

 

 

208

 

 

 

543

 

Net income attributable to Velocity Financial, Inc.

 

 

12,183

 

 

 

10,645

 

 

$

22,832

 

 

$

13,766

 

 

$

12,086

 

 

$

9,983

 

 

$

34,918

 

 

$

23,749

 

Less undistributed earnings attributable to unvested restricted stock awards

 

 

185

 

 

 

164

 

 

 

347

 

 

 

212

 

 

 

183

 

 

 

152

 

 

 

530

 

 

 

362

 

Net earnings attributable to common stockholders

 

$

11,998

 

 

$

10,481

 

 

$

22,485

 

 

$

13,554

 

 

$

11,903

 

 

$

9,831

 

 

$

34,388

 

 

$

23,387

 

Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.37

 

 

$

0.33

 

 

$

0.70

 

 

$

0.42

 

 

$

0.37

 

 

$

0.31

 

 

$

1.07

 

 

$

0.73

 

Diluted

 

$

0.36

 

 

$

0.31

 

 

$

0.67

 

 

$

0.40

 

 

$

0.35

 

 

$

0.29

 

 

$

1.02

 

 

$

0.70

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

32,122

 

 

 

31,917

 

 

 

32,111

 

 

 

31,904

 

 

 

32,275

 

 

 

31,922

 

 

 

32,166

 

 

 

31,910

 

Diluted

 

 

34,140

 

 

 

34,057

 

 

 

34,095

 

 

 

34,130

 

 

 

34,731

 

 

 

34,199

 

 

 

34,313

 

 

 

34,153

 

See accompanying Notes to Consolidated Financial Statements.

4


VELOCITY FINANCIAL, INC.

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

($ in thousands)

(Unaudited)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net income attributable to Velocity Financial, Inc.

 

$

12,086

 

 

$

9,983

 

 

$

34,918

 

 

$

23,749

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain on cash flow hedges

 

 

905

 

 

 

 

 

 

905

 

 

 

 

Total comprehensive income attributable to Velocity Financial, Inc.

 

$

12,991

 

 

$

9,983

 

 

$

35,823

 

 

$

23,749

 

See accompanying Notes to Consolidated Financial Statements.

5


 

VELOCITY FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

($ in thousands)

(Unaudited)

 

 

Common Stock

 

 

 

 

 

 

 

 

Treasury Stock

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Par Value

 

 

Additional
Paid-in
Capital

 

 

Retained
Earnings

 

 

Shares

 

 

Amount

 

 

Total
Stockholders'
Equity

 

 

Noncontrolling Interest

 

 

Total Equity

 

Balance – December 31, 2021

 

 

32,293,042

 

 

$

323

 

 

$

296,364

 

 

$

44,422

 

 

 

 

 

$

 

 

$

341,109

 

 

$

3,381

 

 

$

344,490

 

Purchase of treasury stock, at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,647

)

 

 

(458

)

 

 

(458

)

 

 

 

 

 

(458

)

Restricted stock awarded and earned stock compensation

 

 

125,250

 

 

 

2

 

 

 

416

 

 

 

 

 

 

 

 

 

 

 

 

418

 

 

 

 

 

 

418

 

Stock-based compensation - Options

 

 

 

 

 

 

 

 

251

 

 

 

 

 

 

 

 

 

 

 

 

251

 

 

 

 

 

 

251

 

Net income

 

 

 

 

 

 

 

 

 

 

 

3,121

 

 

 

 

 

 

 

 

 

3,121

 

 

 

110

 

 

 

3,231

 

Balance – March 31, 2022

 

 

32,418,292

 

 

$

325

 

 

$

297,031

 

 

$

47,543

 

 

 

(33,647

)

 

$

(458

)

 

$

344,441

 

 

$

3,491

 

 

$

347,932

 

Restricted stock awarded and earned stock compensation

 

 

31,215

 

 

 

 

 

 

555

 

 

 

 

 

 

 

 

 

 

 

 

555

 

 

 

 

 

 

555

 

Stock-based compensation - Options

 

 

 

 

 

 

 

 

254

 

 

 

 

 

 

 

 

 

 

 

 

254

 

 

 

 

 

 

254

 

Net income

 

 

 

 

 

 

 

 

 

 

 

10,645

 

 

 

 

 

 

 

 

 

10,645

 

 

 

126

 

 

 

10,771

 

Balance – June 30, 2022

 

 

32,449,507

 

 

$

325

 

 

$

297,840

 

 

$

58,188

 

 

 

(33,647

)

 

$

(458

)

 

$

355,895

 

 

$

3,617

 

 

$

359,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance – December 31, 2022

 

 

32,523,516

 

 

$

326

 

 

$

300,310

 

 

$

76,633

 

 

 

(33,647

)

 

$

(458

)

 

$

376,811

 

 

$

3,689

 

 

$

380,500

 

Purchase of treasury stock, at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(85,574

)

 

 

(836

)

 

 

(836

)

 

 

 

 

 

(836

)

Restricted stock awarded and stock-based compensation expenses

 

 

198,137

 

 

 

2

 

 

 

998

 

 

 

 

 

 

 

 

 

 

 

 

1,000

 

 

 

 

 

 

1,000

 

Distribution to non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(160

)

 

 

(160

)

Net income

 

 

 

 

 

 

 

 

 

 

 

10,649

 

 

 

 

 

 

 

 

 

10,649

 

 

 

87

 

 

 

10,736

 

Balance – March 31, 2023

 

 

32,721,653

 

 

$

328

 

 

$

301,308

 

 

$

87,282

 

 

 

(119,221

)

 

$

(1,294

)

 

$

387,624

 

 

$

3,616

 

 

$

391,240

 

Issuance of common stocks

 

 

107,567

 

 

 

1

 

 

 

874

 

 

 

 

 

 

 

 

 

 

 

 

875

 

 

 

 

 

 

875

 

Restricted stock awarded and stock-based compensation expenses

 

 

31,629

 

 

 

 

 

 

1,025

 

 

 

 

 

 

 

 

 

 

 

 

1,025

 

 

 

 

 

 

1,025

 

Distribution to non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(120

)

 

 

(120

)

Net income

 

 

 

 

 

 

 

 

 

 

 

12,183

 

 

 

 

 

 

 

 

 

12,183

 

 

 

39

 

 

 

12,222

 

Balance – June 30, 2023

 

 

32,860,849

 

 

$

329

 

 

$

303,207

 

 

$

99,465

 

 

 

(119,221

)

 

$

(1,294

)

 

$

401,707

 

 

$

3,535

 

 

$

405,242

 

See accompanying Notes to Consolidated Financial Statements.

5


VELOCITY FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

 

(Unaudited)

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

22,958

 

 

$

14,002

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

381

 

 

 

401

 

Amortization of right-of-use assets

 

 

642

 

 

 

664

 

Provision for loan losses

 

 

933

 

 

 

1,009

 

(Reversal of) provision for repurchase of loans

 

 

(76

)

 

 

235

 

Origination of loans held for sale

 

 

(19,088

)

 

 

 

Proceeds from sales of loans held for sale

 

 

19,816

 

 

 

 

Net accretion of discount on purchased loans and amortization of deferred loan origination costs

 

 

2,446

 

 

 

3,981

 

Provision for (reversal of) uncollectible borrower advances

 

 

505

 

 

 

(14

)

Gain on disposition of loans

 

 

(902

)

 

 

(4,809

)

Real estate acquired through foreclosure in excess of recorded investment

 

 

(2,248

)

 

 

(1,508

)

Amortization of debt issuance discount and costs

 

 

10,614

 

 

 

16,956

 

Loss on disposal of property and equipment

 

 

 

 

 

14

 

Change in valuation of real estate owned

 

 

1,670

 

 

 

(93

)

Change in valuation of fair value loans

 

 

(10,494

)

 

 

(16

)

Change in valuation of mortgage servicing rights

 

 

(207

)

 

 

(1,286

)

Change in valuation of fair value securitized debt

 

 

(5,391

)

 

 

 

Loss (gain) on sale of real estate owned

 

 

39

 

 

 

(1,620

)

Stock-based compensation

 

 

2,026

 

 

 

1,479

 

Deferred tax expense

 

 

3,154

 

 

 

1,408

 

Change in operating assets and liabilities:

 

 

 

 

 

 

Accrued interest and other receivables

 

 

(3,247

)

 

 

(1,680

)

Other assets

 

 

5,094

 

 

 

(4,882

)

Accounts payable and accrued expenses

 

 

3,804

 

 

 

(11,141

)

Net cash provided by operating activities

 

 

32,429

 

 

 

13,100

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchase of loans held for investment

 

 

(8,546

)

 

 

(5,021

)

Origination of loans held for investment

 

 

(456,534

)

 

 

(1,033,277

)

Proceeds from sales of loans originally classified as held for investment

 

 

21,489

 

 

 

224,060

 

Payoffs of loans held for investment and loans at fair value

 

 

221,423

 

 

 

302,098

 

Purchase of real estate owned

 

 

 

 

 

(2,250

)

Proceeds from sale of real estate owned

 

 

9,411

 

 

 

9,294

 

Change in advances

 

 

858

 

 

 

1,338

 

Change in impounds and deposits

 

 

(662

)

 

 

(3,904

)

Purchase of property and equipment

 

 

(48

)

 

 

(217

)

Net cash used in investing activities

 

 

(212,609

)

 

 

(507,879

)

Cash flows from financing activities:

 

 

 

 

 

 

Warehouse repurchase facilities advances

 

 

463,038

 

 

 

951,071

 

Warehouse repurchase facilities repayments

 

 

(557,753

)

 

 

(1,043,666

)

Proceeds from secured financing

 

 

 

 

 

215,000

 

Repayment of secured financing

 

 

 

 

 

(170,844

)

Proceeds of securitized debt, net

 

 

461,684

 

 

 

879,136

 

Repayment of securitized debt

 

 

(196,457

)

 

 

(308,298

)

Debt issuance costs

 

 

(1,373

)

 

 

(19,299

)

Proceeds from issuance of common stocks, net

 

 

875

 

 

 

 

Purchase of treasury stock

 

 

(837

)

 

 

(458

)

Distribution to non-controlling interest

 

 

(280

)

 

 

 

Net cash provided by financing activities

 

 

168,897

 

 

 

502,642

 

Net (decrease) increase in cash, cash equivalents, and restricted cash

 

 

(11,283

)

 

 

7,863

 

Cash, cash equivalents, and restricted cash at beginning of period

 

 

62,056

 

 

 

47,604

 

Cash, cash equivalents, and restricted cash at end of period

 

$

50,773

 

 

$

55,467

 

 

 

Common Stock

 

 

 

 

 

 

 

 

Treasury Stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Par Value

 

 

Additional
Paid-in
Capital

 

 

Retained
Earnings

 

 

Shares

 

 

Amount

 

 

Accumulated Other Comprehensive Income, net of tax

 

 

Total
Stockholders'
Equity

 

 

Noncontrolling Interest

 

 

Total Equity

 

Balance – December 31, 2021

 

 

32,293,042

 

 

$

323

 

 

$

296,364

 

 

$

44,422

 

 

 

 

 

$

 

 

$

 

 

$

341,109

 

 

$

3,381

 

 

$

344,490

 

Purchase of treasury stock, at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(33,647

)

 

 

(458

)

 

 

 

 

 

(458

)

 

 

 

 

 

(458

)

Restricted stock awarded and earned stock compensation

 

 

125,250

 

 

 

2

 

 

 

416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

418

 

 

 

 

 

 

418

 

Stock-based compensation - Options

 

 

 

 

 

 

 

 

251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

251

 

 

 

 

 

 

251

 

Net income

 

 

 

 

 

 

 

 

 

 

 

3,121

 

 

 

 

 

 

 

 

 

 

 

 

3,121

 

 

 

110

 

 

 

3,231

 

Balance – March 31, 2022

 

 

32,418,292

 

 

$

325

 

 

$

297,031

 

 

$

47,543

 

 

 

(33,647

)

 

$

(458

)

 

$

 

 

$

344,441

 

 

$

3,491

 

 

$

347,932

 

Restricted stock awarded and earned stock compensation

 

 

31,215

 

 

 

 

 

 

555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

555

 

 

 

 

 

 

555

 

Stock-based compensation - Options

 

 

 

 

 

 

 

 

254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

254

 

 

 

 

 

 

254

 

Net income

 

 

 

 

 

 

 

 

 

 

 

10,645

 

 

 

 

 

 

 

 

 

 

 

 

10,645

 

 

 

126

 

 

 

10,771

 

Balance – June 30, 2022

 

 

32,449,507

 

 

$

325

 

 

$

297,840

 

 

$

58,188

 

 

 

(33,647

)

 

$

(458

)

 

$

 

 

$

355,895

 

 

$

3,617

 

 

$

359,512

 

Stock-based compensation expenses

 

 

 

 

 

 

 

 

932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

932

 

 

 

 

 

 

932

 

Net income

 

 

 

 

 

 

 

 

 

 

 

9,983

 

 

 

 

 

 

 

 

 

 

 

 

9,983

 

 

 

307

 

 

 

10,290

 

Balance – September 30, 2022

 

 

32,449,507

 

 

$

325

 

 

$

298,772

 

 

$

68,171

 

 

 

(33,647

)

 

$

(458

)

 

$

 

 

$

366,810

 

 

$

3,924

 

 

$

370,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance – December 31, 2022

 

 

32,523,516

 

 

$

326

 

 

$

300,310

 

 

$

76,633

 

 

 

(33,647

)

 

$

(458

)

 

$

 

 

$

376,811

 

 

$

3,689

 

 

$

380,500

 

Purchase of treasury stock, at cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(85,574

)

 

 

(836

)

 

 

 

 

 

(836

)

 

 

 

 

 

(836

)

Restricted stock awarded and stock-based compensation expenses

 

 

198,137

 

 

 

2

 

 

 

998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,000

 

 

 

 

 

 

1,000

 

Distribution to non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(160

)

 

 

(160

)

Net income

 

 

 

 

 

 

 

 

 

 

 

10,649

 

 

 

 

 

 

 

 

 

 

 

 

10,649

 

 

 

87

 

 

 

10,736

 

Balance – March 31, 2023

 

 

32,721,653

 

 

$

328

 

 

$

301,308

 

 

$

87,282

 

 

 

(119,221

)

 

$

(1,294

)

 

$

 

 

$

387,624

 

 

$

3,616

 

 

$

391,240

 

Issuance of common stock

 

 

107,567

 

 

 

1

 

 

 

874

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

875

 

 

 

 

 

 

875

 

Restricted stock awarded and stock-based compensation expenses

 

 

31,629

 

 

 

 

 

 

1,025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,025

 

 

 

 

 

 

1,025

 

Distribution to non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(120

)

 

 

(120

)

Net income

 

 

 

 

 

 

 

 

 

 

 

12,183

 

 

 

 

 

 

 

 

 

 

 

 

12,183

 

 

 

39

 

 

 

12,222

 

Balance – June 30, 2023

 

 

32,860,849

 

 

$

329

 

 

$

303,207

 

 

$

99,465

 

 

 

(119,221

)

 

$

(1,294

)

 

$

 

 

$

401,707

 

 

$

3,535

 

 

$

405,242

 

Issuance of common stock

 

 

42,529

 

 

 

1

 

 

 

662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

663

 

 

 

 

 

 

663

 

Stock-based compensation expenses

 

 

 

 

 

 

 

 

1,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,037

 

 

 

 

 

 

1,037

 

Net income

 

 

 

 

 

 

 

 

 

 

 

12,086

 

 

 

 

 

 

 

 

 

 

 

 

12,086

 

 

 

83

 

 

 

12,169

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

905

 

 

 

905

 

 

 

 

 

 

905

 

Balance – September 30, 2023

 

 

32,903,378

 

 

$

330

 

 

$

304,906

 

 

$

111,551

 

 

 

(119,221

)

 

$

(1,294

)

 

$

905

 

 

$

416,398

 

 

$

3,618

 

 

$

420,016

 

See accompanying Notes to Consolidated Financial Statements.

6


 

VELOCITY FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in thousands)

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

 

(Unaudited)

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

35,126

 

 

$

24,292

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

567

 

 

 

605

 

Amortization of right-of-use assets

 

 

975

 

 

 

979

 

Provision for loan losses

 

 

1,088

 

 

 

1,589

 

Reversal of loan repurchase reserve

 

 

(58

)

 

 

 

Origination of loans held for sale

 

 

(38,036

)

 

 

(16,119

)

Proceeds from sales of loans held for sale

 

 

19,816

 

 

 

 

Net accretion of discount on purchased loans and amortization of deferred loan origination costs

 

 

3,763

 

 

 

5,694

 

Provision for (reversal of) uncollectible borrower advances

 

 

443

 

 

 

(232

)

Gain on disposition of loans

 

 

(747

)

 

 

(4,572

)

Real estate acquired through foreclosure in excess of recorded investment

 

 

(6,009

)

 

 

(2,144

)

Amortization of debt issuance discount and costs

 

 

15,184

 

 

 

22,527

 

Loss on disposal of property and equipment

 

 

 

 

 

3

 

Change in valuation of real estate owned

 

 

2,486

 

 

 

276

 

Change in valuation of fair value loans

 

 

(8,483

)

 

 

(469

)

Change in valuation of mortgage servicing rights

 

 

(548

)

 

 

(2,716

)

Change in valuation of fair value securitized debt

 

 

(15,083

)

 

 

 

Gain on sale of real estate owned

 

 

(112

)

 

 

(2,799

)

Stock-based compensation

 

 

3,205

 

 

 

2,410

 

Deferred tax expense

 

 

4,328

 

 

 

12,266

 

Change in operating assets and liabilities:

 

 

 

 

 

 

Accrued interest and other receivables

 

 

(4,902

)

 

 

(4,953

)

Other assets

 

 

6,179

 

 

 

(12,595

)

Accounts payable and accrued expenses

 

 

3,494

 

 

 

(15,386

)

Net cash provided by operating activities

 

 

22,676

 

 

 

8,656

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchase of loans held for investment

 

 

(10,963

)

 

 

(16,997

)

Origination of loans held for investment

 

 

(728,167

)

 

 

(1,475,694

)

Proceeds from sales of loans originally classified as held for investment

 

 

21,485

 

 

 

224,060

 

Payoffs of loans held for investment

 

 

334,246

 

 

 

434,945

 

Purchase of real estate owned

 

 

 

 

 

(2,250

)

Proceeds from sale of real estate owned

 

 

18,978

 

 

 

18,568

 

Change in advances

 

 

2,308

 

 

 

1,253

 

Change in impounds and deposits

 

 

1,395

 

 

 

(2,677

)

Purchase of property and equipment

 

 

(72

)

 

 

(273

)

Net cash used in investing activities

 

 

(360,790

)

 

 

(819,065

)

Cash flows from financing activities:

 

 

 

 

 

 

Warehouse repurchase facilities advances

 

 

753,270

 

 

 

1,344,528

 

Warehouse repurchase facilities repayments

 

 

(868,657

)

 

 

(1,305,914

)

Proceeds from secured financing

 

 

 

 

 

215,000

 

Repayment of secured financing

 

 

 

 

 

(170,844

)

Proceeds of securitized debt, net

 

 

774,322

 

 

 

1,181,997

 

Repayment of securitized debt

 

 

(333,936

)

 

 

(437,499

)

Debt issuance costs

 

 

(2,126

)

 

 

(23,100

)

Proceeds from issuance of common stocks, net

 

 

1,398

 

 

 

 

Purchase of treasury stock

 

 

(837

)

 

 

(458

)

Distribution to non-controlling interest

 

 

(280

)

 

 

 

Net cash provided by financing activities

 

 

323,154

 

 

 

803,710

 

Net decrease in cash, cash equivalents, and restricted cash

 

 

(14,960

)

 

 

(6,699

)

Cash, cash equivalents, and restricted cash at beginning of period

 

 

62,056

 

 

 

47,604

 

Cash, cash equivalents, and restricted cash at end of period

 

$

47,096

 

 

$

40,905

 

See accompanying Notes to Consolidated Financial Statements.

7


VELOCITY FINANCIAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

($ in thousands)

 

 

Six Months Ended June 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

(Unaudited)

 

 

(Unaudited)

 

Supplemental cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for interest

 

$

83,445

 

 

$

49,779

 

 

$

134,038

 

 

$

84,938

 

Cash (received) paid during the period for income taxes, net

 

 

(844

)

 

 

21,579

 

Cash paid during the period for income taxes, net

 

 

2,943

 

 

 

22,961

 

Noncash transactions from investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Transfer of loans held for investment to held for sale

 

 

25,075

 

 

 

206,319

 

 

 

25,075

 

 

 

206,319

 

Transfer of loans held for investment to real estate owned

 

 

15,935

 

 

 

5,485

 

 

 

31,318

 

 

 

7,283

 

Transfer of accrued interest to loans held for investment

 

 

878

 

 

 

816

 

 

 

1,182

 

 

 

933

 

Discount on issuance of securitized debt

 

 

 

 

 

17,136

 

 

 

 

 

 

22,632

 

Transfer of loans held for sale to held for investment

 

 

4,218

 

 

 

73,598

 

 

 

4,218

 

 

 

74,887

 

Recognition of new leases in exchange for lease obligations

 

 

656

 

 

 

 

 

 

656

 

 

 

 

See accompanying Notes to Consolidated Financial Statements

 

 

78


 

VELOCITY FINANCIAL, INC. AND SUBSIDIARIES

Notes to Consolidated Financial Statements (Unaudited)

Note 1 — Organization and Description of Business

Velocity Financial, LLC (VF or the Company) was a Delaware limited liability company formed on July 9, 2012 for the purpose of acquiring all membership units in Velocity Commercial Capital, LLC (VCC). On January 16, 2020, Velocity Financial, LLC converted from a Delaware limited liability company to a Delaware corporation and changed its name to Velocity Financial, Inc. Upon completion of the conversion, Velocity Financial, LLC’s Class A equity units of 97,513,533 and Class D equity units of 60,193,989 were converted to 11,749,994 shares of Velocity Financial, Inc. common stock. On January 22, 2020, the Company completed its initial public offering of 7,250,000 shares of common stock at a price to the public of $13.00 per share. On January 28, 2020, the Company completed the sale of an additional 1,087,500 shares of its common stock, representing the full exercise of the underwriters’ option to purchase additional shares, at a public offering price of $13.00 per share. The Company’s stock trades on The New York Stock Exchange under the symbol “VEL”.

VCC, a California LLC formed on June 2, 2004, is a mortgage lender that originates and acquires residential and commercial investor real estate loans, providing capital to the investor real estate loan market. The Company is licensed as a California Finance Lender and, as such, is required to maintain a minimum net worth of $250 thousand. The Company does not believe there is any potential risk of not being able to meet this regulatory requirement. The Company uses its equity capital and borrowed funds to originate and invest in investor real estate loans and seeks to generate income based primarily on the difference between the yield on its investor real estate loan portfolio and the cost of its borrowings. The Company may also sell loans from time to time. The Company does not originate or acquire investments outside of the United States of America.

The Company, through its wholly owned subsidiaries, is the sole beneficial owner of the Velocity Commercial Capital Loan Trusts, from the 2016-1 Trust through and including the 2023-22023-3 Trust, all of which are New York common law trusts, with the exception of the VCC 2022-MC1 Trust, VCC 2023-1R Trust, and VCC 2023-RTL1 Trust which is aare Delaware statutory trust.trusts. The Trusts are bankruptcy remote, variable interest entities (VIE) formed for the purpose of providing secured borrowings to the Company and are consolidated with the accounts of the Company.

On December 28, 2021, the Company acquired an 80% ownership interest in Century Health & Housing Capital, LLC (“Century”). Century is a licensed “Ginnie Mae” issuer/servicer that provides government-insured Federal Housing Administration (FHA) mortgage financing for multifamily housing, senior housing and long-term care/assisted living facilities. Century originates loans through its borrower-direct origination channel and services the loans through its in-house servicing platform, which enables the formation of long-term relationships with its clients and drives strong portfolio retention. Century is a consolidated subsidiary of the Company as of completion of the acquisition. In addition, as a servicer of Ginnie Mae loans, Century is required to maintain a minimum net worth, and Century is in compliance with this requirement as of JuneSeptember 30, 2023.

Note 2 — Basis of Presentation and Summary of Significant Accounting Policies

The accompanying unaudited Consolidated Financial Statements as of and for the three and sixnine months ended JuneSeptember 30, 2023 and 2022 have been prepared on a basis that is substantially consistent with the accounting principles applied to the Company’s audited Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.

The information furnished in these interim statements reflects all adjustments that are, in the opinion of management, necessary for a fair statement of the results for each respective period presented. Such adjustments are of a normal, recurring nature. The results of operations in the interim statements are not necessarily indicative of the results that may be expected for any other quarter for the full year. The interim financial information should be read in conjunction with the Company’s audited Consolidated Financial Statements.

(a)
Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of consolidated income and expenses during the reporting period.

(b)
Significant Accounting Policies

The Company’s significant accounting policies are described in Note 2 Basis of Presentation and Summary of Significant Accounting Policies, of its audited consolidated financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2022 as filed with the Securities and Exchange Commission.

89


 

There have been no significant changes to the Company’s significant accounting policies as described in its 2022 Annual Report, other than the election of fair value option accounting on securitized debt issued effective January 1, 2023, and hedge accounting for financial derivative instruments beginning the quarter ended September 30, 2023.

Certain amounts previously reported have been reclassified to conform to the current presentation.

(c)
Principles of Consolidation

The principles of consolidation require management to determine and reassess the requirement to consolidate VIEs each reporting period, and therefore, the determination may change based on new facts and circumstances pertaining to each VIE. This could result in a material impact to the Company’s consolidated financial statements in subsequent reporting periods.

The Company consolidates the assets, liabilities, and remainder interests of the Trusts as management determined that VCC is the primary beneficiary of these entities. The Company’s ongoing asset management responsibilities provide the Company with the power to direct the activities that most significantly impact the VIE’s economic performance, and the remainder interests provide the Company with the right to receive benefits and the obligation to absorb losses, limited to its investment in the remainder interest of the Trusts.

The consolidated financial statements as of JuneSeptember 30, 2023 and December 31, 2022 include only those assets, liabilities, and results of operations related to the business of the Company, its subsidiaries, and VIEs.

(d)
Fair Value Option Accounting

The Company has elected to apply fair value option ("FVO") accounting to securitized debt issued effective January 1, 2023 when the underlying collateral is also carried at fair value. The fair value optionFVO securitized debt is presented on a separate line item in the consolidated balance sheet. The Company reflects interest expense on the fair value option securitized debt as “interest” in the consolidated statements of income and presents the other fair value changes of thesethe FVO securitized debt separately in the consolidated financial statements.

(e)
Derivative Instruments and Hedge Accounting

The Company issues fixed rate debt at regular intervals during the year through the securitization of its fixed rate mortgage assets. The Company is subject to interest rate risk on its forecasted debt issuances as these fixed rate debt issuances are priced at then-current market rates. The Company’s risk management objective is to hedge the risk of variability in its interest payment cash flows attributable to changes in the benchmark Secured Overnight Financing Rate ("SOFR") between the time the fixed rate mortgages are originated and the fixed rate debt is issued. To accomplish this hedging strategy, the Company may from time to time enter into derivative instruments such as forward starting payer interest rate swaps or interest rate payer swaptions designated as cash flow hedges that are designed to be highly correlated to the underlying terms of the forecasted debt instruments. To qualify for hedge accounting, the Company formally documents its hedging relationships at inception, including the identification of the hedging instruments and the hedged items, as well as its risk management objectives and strategies for undertaking the hedge transaction at the time the derivative contract is executed. The Company also formally assesses effectiveness both at the hedge's inception and on an ongoing basis.

The Company's policy is to present all derivative balances on a gross basis, without regard to counterparty master netting agreements or similar arrangements. The fair value of the derivative instruments is recorded as a separate line item on the consolidated balance sheets as an asset or liability with the related gains or losses reported as a component of accumulated other comprehensive income ("AOCI"). Beginning in the period in which the forecasted debt issuance occurs and the related derivative instruments are terminated, the gains or losses accumulated in AOCI are then reclassified into interest expense over the term of the related debt. If the Company determines it is not probable that the forecasted transaction will occur, gains and losses are reclassified immediately to earnings. The related cash flows are recognized on the cash flows from operating activities section on the consolidated statement of cash flows. The Company uses hedge accounting based on the exposure being hedged as cash flow hedges in operations.

(f)
Other Comprehensive Income

Other comprehensive income ("OCI") is reported in the consolidated statements of comprehensive income. OCI is comprised of net income and the effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges, net of tax, less amounts reclassified into earnings.

Accumulated other comprehensive income represents the cumulative balance of OCI, net of tax, as of the end of the reporting period and relates to unrealized gains or losses on cash flow hedges, net of tax.

10


 

Note 3 — Current Accounting Developments

(a)
Recently Adopted Accounting Standards

ASU 2022-02, "Financial Instruments - Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures." The amendments in this ASU eliminate the recognition and measurement guidance for troubled debt restructuring by Creditors and require enhanced disclosures for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. ASU 2022-02 requires that an entity disclose current-period gross write-offs by year of origination for financing receivables. The Company adopted ASU 2022-02 effective January 1, 2023 on a prospective basis. The adoption of ASU 2022-02 did not have a significant impact on the Company’s consolidated financial statements.


Note 4 — Cash, Cash Equivalents, and Restricted Cash

The Company is required to hold cash for potential future advances due to certain borrowers. In accordance with various mortgage servicing and related agreements, Century maintains escrow accounts for mortgage insurance premium, tax and insurance, working capital, sinking fund and other mortgage related escrows. The total escrow balances payable amounted to $83.581.2 million at Juneas of September 30, 2023. This amount is not reflected on the consolidated balance sheet of the Company at Juneas of September 30, 2023.

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the Company’s consolidated balance sheets to the total of the same such amounts shown in the consolidated statements of cash flows for the sixnine months ended JuneSeptember 30, 2023 and 2022 (in thousands):

 

 

Six Months Ended June 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Cash and cash equivalents

 

$

33,987

 

 

$

46,250

 

 

$

29,393

 

 

$

26,372

 

Restricted cash

 

 

16,786

 

 

 

9,217

 

 

 

17,703

 

 

 

14,533

 

Total cash, cash equivalents, and restricted cash shown in the statement of cash flows

 

$

50,773

 

 

$

55,467

 

 

$

47,096

 

 

$

40,905

 

9


 

Note 5 — Loans Held for Sale at Fair Value

The following table summarizes loans held for sale at fair value as of September 30, 2023 and December 31, 2022 (in thousands):

Loans held for sale, at fair value:

 

September 30, 2023

 

 

December 31, 2022

 

Unpaid principal balance

 

$

18,948

 

 

$

 

Valuation adjustments on FVO loans held for sale

 

 

588

 

 

 

 

Ending balance

 

$

19,536

 

 

$

 

Note 6 — Loans Held for Investment and Loans Held for Investment at Fair Value

The following tables summarize loans held for investment as of JuneSeptember 30, 2023, and December 31, 2022 (in thousands):

 

June 30, 2023

 

 

September 30, 2023

 

 

Loans held for investment, net

 

 

Loans held for investment, at fair value

 

 

Total loans held for investment

 

 

Loans held for investment, net

 

 

Loans held for investment, at fair value

 

 

Total loans held for investment

 

Unpaid principal balance

 

$

3,031,725

 

 

$

688,100

 

 

$

3,719,825

 

 

$

2,921,146

 

 

$

936,633

 

 

$

3,857,779

 

Valuation adjustments on FVO loans

 

 

 

 

 

17,230

 

 

 

17,230

 

 

 

 

 

 

15,357

 

 

 

15,357

 

Deferred loan origination costs

 

 

30,841

 

 

 

 

 

 

30,841

 

 

 

29,379

 

 

 

 

 

 

29,379

 

 

 

3,062,566

 

 

 

705,330

 

 

 

3,767,896

 

 

 

2,950,525

 

 

 

951,990

 

 

 

3,902,515

 

Allowance for loan losses

 

 

(4,626

)

 

 

 

 

 

(4,626

)

 

 

(4,685

)

 

 

 

 

 

(4,685

)

Total loans held for investment and loans held for investment at
fair value, net

 

$

3,057,940

 

 

$

705,330

 

 

$

3,763,270

 

 

$

2,945,840

 

 

$

951,990

 

 

$

3,897,830

 

11


 

 

December 31, 2022

 

 

 

Loans held for investment, net

 

 

Loans held for investment, at fair value

 

 

Total loans held for investment

 

Unpaid principal balance

 

$

3,243,854

 

 

$

268,632

 

 

$

3,512,486

 

Valuation adjustments on FVO loans

 

 

 

 

 

7,463

 

 

 

7,463

 

Deferred loan origination costs

 

 

33,429

 

 

 

 

 

 

33,429

 

 

 

3,277,283

 

 

 

276,095

 

 

 

3,553,378

 

Allowance for loan losses

 

 

(4,893

)

 

 

 

 

 

(4,893

)

Total loans held for investment and loans held for investment at
   fair value, net

 

$

3,272,390

 

 

$

276,095

 

 

$

3,548,485

 

The following tables summarize the Unpaid Principal Balance (“UPB”) and amortized cost basis of loans in the Company's COVID-19 forbearance program for the three and sixnine months ended JuneSeptember 30, 2023, and the year ended December 31, 2022 ($ in thousands):

 

Three Months Ended June 30, 2023

 

Six Months Ended June 30, 2023

 

Three Months Ended September 30, 2023

 

Nine Months Ended September 30, 2023

 

UPB

 

 

%

 

Amortized Cost

 

 

%

 

UPB

 

 

%

 

Amortized Cost

 

 

%

 

UPB

 

 

%

 

Amortized Cost

 

 

%

 

UPB

 

 

%

 

Amortized Cost

 

 

%

Beginning balance

 

$

195,114

 

 

$

197,350

 

 

 

 

$

201,005

 

 

$

203,346

 

 

 

$

181,939

 

 

$

184,007

 

 

 

 

$

201,005

 

 

$

203,346

 

 

Foreclosures

 

 

 

 

 

 

 

 

 

(99

)

 

 

(99

)

 

 

 

(333

)

 

 

(333

)

 

 

 

(432

)

 

 

(433

)

 

Repayments

 

 

(13,175

)

 

 

(13,343

)

 

 

 

(18,967

)

 

 

(19,240

)

 

 

 

(4,560

)

 

 

(4,634

)

 

 

 

(23,527

)

 

 

(23,873

)

 

Ending balance

 

$

181,939

 

 

$

184,007

 

 

 

$

181,939

 

 

$

184,007

 

 

 

$

177,046

 

 

$

179,040

 

 

 

$

177,046

 

 

$

179,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

138,419

 

 

76.1%

 

$

139,941

 

 

76.1%

 

$

138,419

 

 

76.1%

 

$

139,941

 

 

76.1%

 

$

135,719

 

 

76.7%

 

$

137,173

 

 

76.6%

 

$

135,719

 

 

76.7%

 

$

137,173

 

 

76.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

43,520

 

 

23.9%

 

$

44,066

 

 

23.9%

 

$

43,520

 

 

23.9%

 

$

44,066

 

 

23.9%

 

$

41,327

 

 

23.3%

 

$

41,867

 

 

23.4%

 

$

41,327

 

 

23.3%

 

$

41,867

 

 

23.4%

 

 

 

December 31, 2022

 

 

UPB

 

 

%

 

Amortized Cost

 

 

%

Beginning balance

 

$

292,429

 

 

 

 

$

295,990

 

 

 

Additions

 

 

 

 

 

 

 

 

 

 

Foreclosures

 

 

(3,593

)

 

 

 

 

(3,620

)

 

 

Repayments

 

 

(87,831

)

 

 

 

 

(89,024

)

 

 

Ending balance

 

$

201,005

 

 

 

 

$

203,346

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

161,455

 

 

80.3%

 

$

163,346

 

 

80.3%

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

39,550

 

 

19.7%

 

$

40,000

 

 

19.7%

Since April 1, 2020, the inception of the COVID-19 forbearance program, the Company has modified $410.5410.8 million in UPB of loans, which includes capitalized interest of $12.312.6 million. As of JuneSeptember 30, 2023, $234.7239.5 million in UPB of modified loans has been paid down, which includes $4.74.8 million of capitalized interest received. The Company has not forgiven any capitalized interest.

1012


 

Approximately 76.176.7% and 80.3% of the COVID forbearance loans in UPB were performing, and 23.923.3% and 19.7% were on nonaccrual status as of JuneSeptember 30, 2023, and December 31, 2022, respectively.

As of JuneSeptember 30, 2023, and December 31, 2022, the gross unpaid principal balances of loans held for investment pledged as collateral for the Company’s warehouse facilities and securitized debt issued were as follows (in thousands):

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

The 2013 repurchase agreement

 

$

86,225

 

 

$

170,185

 

 

$

108,834

 

 

$

170,185

 

The 2021 repurchase agreement

 

 

69,728

 

 

 

101,024

 

 

 

90,033

 

 

 

101,024

 

The Bank credit agreement

 

 

42,317

 

 

 

39,087

 

 

 

34,687

 

 

 

39,087

 

The 2021 term repurchase agreement

 

 

108,840

 

 

 

104,594

 

 

 

32,300

 

 

 

104,594

 

The July 2021 term repurchase agreement

 

 

14,878

 

 

 

3,859

 

 

 

18,760

 

 

 

3,859

 

Total pledged loans

 

$

321,988

 

 

$

418,749

 

 

$

284,614

 

 

$

418,749

 

 

 

 

 

 

 

 

 

 

 

 

 

2016-1 Trust

 

$

35,195

 

 

$

39,720

 

 

$

 

 

$

39,720

 

2017-2 Trust

 

 

57,059

 

 

 

67,048

 

 

 

53,046

 

 

 

67,048

 

2018-1 Trust

 

 

41,983

 

 

 

48,139

 

 

 

39,417

 

 

 

48,139

 

2018-2 Trust

 

 

94,530

 

 

 

104,791

 

 

 

88,773

 

 

 

104,791

 

2019-1 Trust

 

 

94,839

 

 

 

104,249

 

 

 

91,032

 

 

 

104,249

 

2019-2 Trust

 

 

82,180

 

 

 

91,025

 

 

 

76,091

 

 

 

91,025

 

2019-3 Trust

 

 

70,193

 

 

 

75,618

 

 

 

67,745

 

 

 

75,618

 

2020-1 Trust

 

 

129,485

 

 

 

144,913

 

 

 

122,479

 

 

 

144,913

 

2020-2 Trust

 

 

75,123

 

 

 

81,259

 

 

 

72,678

 

 

 

81,259

 

2021-1 Trust

 

 

195,114

 

 

 

208,875

 

 

 

187,743

 

 

 

208,875

 

2021-2 Trust

 

 

160,867

 

 

 

172,144

 

 

 

153,896

 

 

 

172,144

 

2021-3 Trust

 

 

168,487

 

 

 

178,861

 

 

 

164,120

 

 

 

178,861

 

2021-4 Trust

 

 

264,406

 

 

 

275,741

 

 

 

253,720

 

 

 

275,741

 

2022-1 Trust

 

 

253,457

 

 

 

262,526

 

 

 

249,184

 

 

 

262,526

 

2022-2 Trust

 

 

237,924

 

 

 

245,339

 

 

 

231,470

 

 

 

245,339

 

2022-MC1 Trust

 

 

81,071

 

 

 

97,246

 

 

 

75,338

 

 

 

97,246

 

2022-3 Trust

 

 

287,694

 

 

 

299,638

 

 

 

283,716

 

 

 

299,638

 

2022-4 Trust

 

 

316,472

 

 

 

326,627

 

 

 

312,002

 

 

 

326,627

 

2022-5 Trust

 

 

242,400

 

 

 

251,288

 

 

 

236,366

 

 

 

251,288

 

2023-1 Trust

 

 

232,332

 

 

 

 

 

 

223,410

 

 

 

 

2023-2 Trust

 

 

222,551

 

 

 

 

 

 

218,116

 

 

 

 

2023-3 Trust

 

 

260,389

 

 

 

 

2023-RTL1 Trust

 

 

77,922

 

 

 

 

Total

 

$

3,343,362

 

 

$

3,075,047

 

 

$

3,538,653

 

 

$

3,075,047

 

(a)
Nonaccrual Loans

The following tables present the amortized cost basis, or recorded investment, of the Company’s loans held for investment, excluding loans carried at fair value, that were nonperforming and on nonaccrual status as of JuneSeptember 30, 2023 and December 31, 2022. There were no loans accruing interest that were greater than 90 days past due as of JuneSeptember 30, 2023 and December 31, 2022.

 

June 30, 2023

 

September 30, 2023

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Loan Loss

 

 

Nonaccrual with Allowance for Loan Loss

 

 

Allowance for Loans Individually Evaluated

 

 

% of Allowance to Total Nonaccrual Loans with Allowance

 

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Loan Loss

 

 

Nonaccrual with Allowance for Loan Loss

 

 

Allowance for Loans Individually Evaluated

 

 

% of Allowance to Total Nonaccrual Loans with Allowance

 

 

 

($ in thousands)

 

($ in thousands)

Commercial - Purchase

 

$

21,239

 

 

$

20,304

 

 

$

935

 

 

$

137

 

 

 

1.0

 

 %

 

$

24,013

 

 

$

23,077

 

 

$

936

 

 

$

137

 

 

 

1.6

 

 %

Commercial - Refinance

 

 

93,176

 

 

 

86,467

 

 

 

6,709

 

 

 

552

 

 

 

3.9

 

 

 

 

93,080

 

 

 

89,247

 

 

 

3,833

 

 

 

415

 

 

 

4.8

 

 

Residential 1-4 Unit - Purchase

 

 

49,826

 

 

 

49,826

 

 

 

 

 

 

 

 

 

 

 

 

 

40,235

 

 

 

40,235

 

 

 

 

 

 

 

 

 

-

 

 

Residential 1-4 Unit - Refinance

 

 

139,356

 

 

 

134,942

 

 

 

4,414

 

 

 

246

 

 

 

1.7

 

 

 

 

138,951

 

 

 

137,249

 

 

 

1,702

 

 

 

171

 

 

 

2.0

 

 

Short Term 1-4 Unit - Purchase

 

 

3,587

 

 

 

3,587

 

 

 

 

 

 

 

 

 

 

 

 

 

7,804

 

 

 

7,644

 

 

 

160

 

 

 

23

 

 

 

0.3

 

 

Short Term 1-4 Unit - Refinance

 

 

47,603

 

 

 

45,521

 

 

 

2,082

 

 

 

108

 

 

 

0.8

 

 

 

 

43,217

 

 

 

41,135

 

 

 

2,082

 

 

 

108

 

 

 

1.2

 

 

Total

 

$

354,787

 

 

$

340,647

 

 

$

14,140

 

 

$

1,043

 

 

 

7.4

 

 %

 

$

347,300

 

 

$

338,587

 

 

$

8,713

 

 

$

854

 

 

 

9.9

 

 %

 

1113


 

 

 

 

December 31, 2022

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Loan Loss

 

 

Nonaccrual with Allowance for Loan Loss

 

 

Allowance for Loans Individually Evaluated

 

 

% of Allowance to Total Nonaccrual Loans with Allowance

 

 

 

 

($ in thousands)

Commercial - Purchase

 

$

22,571

 

 

$

22,437

 

 

$

134

 

 

$

28

 

 

 

0.2

 

 %

Commercial - Refinance

 

 

87,133

 

 

 

82,330

 

 

 

4,803

 

 

 

517

 

 

 

4.1

 

 

Residential 1-4 Unit - Purchase

 

 

27,984

 

 

 

27,516

 

 

 

468

 

 

 

118

 

 

 

0.9

 

 

Residential 1-4 Unit - Refinance

 

 

113,909

 

 

 

111,742

 

 

 

2,167

 

 

 

175

 

 

 

1.4

 

 

Short Term 1-4 Unit - Purchase

 

 

8,140

 

 

 

8,140

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

35,602

 

 

 

30,612

 

 

 

4,990

 

 

 

258

 

 

 

2.1

 

 

Total

 

$

295,339

 

 

$

282,777

 

 

$

12,562

 

 

$

1,096

 

 

 

8.7

 

 %

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Troubled Debt Restructuring included
in nonaccrual loans:

 

$

 

 

$

 

 

$

 

 

$

25

 

 

 

 

 

The Company has made the accounting policy election not to measure an allowance for credit losses for accrued interest receivables. The Company has also made the accounting policy election to write off accrued interest receivables by reversing interest income when loans are placed on nonaccrual status, or 90 days or more past due.

The Company will continue to evaluate the COVID-19 forbearance-granted loans on an individual basis to determine if a reserve should be established on the collectability of the accrued interest and whether any loans should be placed on nonaccrual status at a future date.

The following tables present the amortized cost basis in the loans held for investment, excluding loans held for investment at fair value, as of JuneSeptember 30, 2023 and 2022, and the amount of accrued interest receivables written off by reversing interest income by portfolio segment for the three and sixnine months ended JuneSeptember 30, 2023 and 2022 (in thousands):

 

Three Months Ended June 30,

 

 

Three Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

Commercial - Purchase

 

$

664,482

 

 

$

136

 

 

$

677,491

 

 

$

77

 

 

$

647,124

 

 

$

174

 

 

$

722,868

 

 

$

207

 

Commercial - Refinance

 

 

854,048

 

 

 

667

 

 

 

912,774

 

 

 

335

 

 

 

828,037

 

 

 

515

 

 

 

933,486

 

 

 

328

 

Residential 1-4 Unit - Purchase

 

 

553,269

 

 

 

476

 

 

 

529,796

 

 

 

61

 

 

 

532,033

 

 

 

261

 

 

 

630,069

 

 

 

93

 

Residential 1-4 Unit - Refinance

 

 

882,020

 

 

 

881

 

 

 

887,720

 

 

 

269

 

 

 

845,640

 

 

 

642

 

 

 

1,013,626

 

 

 

326

 

Short Term 1-4 Unit - Purchase

 

 

49,242

 

 

 

7

 

 

 

57,973

 

 

 

4

 

 

 

44,616

 

 

 

109

 

 

 

73,005

 

 

 

134

 

Short Term 1-4 Unit - Refinance

 

 

59,505

 

 

 

347

 

 

 

57,950

 

 

 

132

 

 

 

53,075

 

 

 

8

 

 

 

77,839

 

 

 

67

 

Total

 

$

3,062,566

 

 

$

2,514

 

 

$

3,123,704

 

 

$

878

 

 

$

2,950,525

 

 

$

1,709

 

 

$

3,450,893

 

 

$

1,155

 

 

Six Months Ended June 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

Commercial - Purchase

 

$

664,482

 

 

$

268

 

 

$

677,491

 

 

$

192

 

 

$

647,124

 

 

$

442

 

 

$

722,868

 

 

$

400

 

Commercial - Refinance

 

 

854,048

 

 

 

1,183

 

 

 

912,774

 

 

 

587

 

 

 

828,037

 

 

 

1,698

 

 

 

933,486

 

 

 

915

 

Residential 1-4 Unit - Purchase

 

 

553,269

 

 

 

773

 

 

 

529,796

 

 

 

281

 

 

 

532,033

 

 

 

1,035

 

 

 

630,069

 

 

 

374

 

Residential 1-4 Unit - Refinance

 

 

882,020

 

 

 

1,597

 

 

 

887,720

 

 

 

566

 

 

 

845,640

 

 

 

2,277

 

 

 

1,013,626

 

 

 

892

 

Short Term 1-4 Unit - Purchase

 

 

49,242

 

 

 

31

 

 

 

57,973

 

 

 

25

 

 

 

44,616

 

 

 

140

 

 

 

73,005

 

 

 

159

 

Short Term 1-4 Unit - Refinance

 

 

59,505

 

 

 

443

 

 

 

57,950

 

 

 

371

 

 

 

53,075

 

 

 

450

 

 

 

77,839

 

 

 

437

 

Total

 

$

3,062,566

 

 

$

4,295

 

 

$

3,123,704

 

 

$

2,022

 

 

$

2,950,525

 

 

$

6,042

 

 

$

3,450,893

 

 

$

3,177

 

The cash basis interest income recognized on nonaccrual loans was $8.07.9 million and $8.78.0 million for the three months ended JuneSeptember 30, 2023 and 2022, respectively. The cash basis interest income recognized on nonaccrual loans was $22.1 million and $24.0 million for the nine months ended September 30, 2023 and 2022, respectively. No accrued interest income was recognized on nonaccrual loans for the sixnine months ended JuneSeptember 30, 2023.2023 and 2022. The average recorded investment of individually evaluated loans, computed using month-end balances, was $331.4355.3 million and $260.8252.3 million for the three months ended JuneSeptember 30, 2023 and 2022, and $316.9329.7 million and $271.3265.0 million for the sixnine months ended JuneSeptember 30, 2023 and 2022, respectively. There were no commitments to lend additional funds to debtors whose loans have been modified in troubled debt restructuring as of JuneSeptember 30, 2023 and 2022.

1214


 

(b)
Allowance for Credit Losses

The following tables present the activity in the allowance for credit losses for the three and sixnine months ended JuneSeptember 30, 2023 and 2022 (in thousands):

 

Three Months Ended June 30, 2023

 

 

Three Months Ended September 30, 2023

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - April 1, 2023

 

$

796

 

 

$

2,060

 

 

$

468

 

 

$

1,363

 

 

$

24

 

 

$

334

 

 

$

5,045

 

Beginning balance - July 1, 2023

 

$

732

 

 

$

2,026

 

 

$

403

 

 

$

1,264

 

 

$

59

 

 

$

142

 

 

$

4,626

 

Provision for loan losses

 

 

(64

)

 

 

(34

)

 

 

(65

)

 

 

(99

)

 

 

752

 

 

 

(192

)

 

 

298

 

 

 

228

 

 

 

(312

)

 

 

217

 

 

 

(1

)

 

 

(407

)

 

 

429

 

 

 

154

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(717

)

 

 

 

 

 

(717

)

Recoveries (charge-offs)

 

 

 

 

 

 

 

 

(59

)

 

 

 

 

 

393

 

 

 

(429

)

 

 

(95

)

Ending balance

 

$

732

 

 

$

2,026

 

 

$

403

 

 

$

1,264

 

 

$

59

 

 

$

142

 

 

$

4,626

 

 

$

960

 

 

$

1,714

 

 

$

561

 

 

$

1,263

 

 

$

45

 

 

$

142

 

 

$

4,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

137

 

 

$

552

 

 

$

 

 

$

246

 

 

$

 

 

$

108

 

 

$

1,043

 

 

$

137

 

 

$

415

 

 

$

 

 

$

171

 

 

$

23

 

 

$

108

 

 

$

854

 

Loans collectively evaluated

 

$

595

 

 

$

1,474

 

 

$

403

 

 

$

1,018

 

 

$

59

 

 

$

34

 

 

$

3,583

 

 

$

823

 

 

$

1,299

 

 

$

561

 

 

$

1,092

 

 

$

22

 

 

$

34

 

 

$

3,831

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

21,239

 

 

$

93,176

 

 

$

49,826

 

 

$

139,356

 

 

$

3,587

 

 

$

47,603

 

 

$

354,787

 

 

$

24,013

 

 

$

93,080

 

 

$

40,235

 

 

$

138,951

 

 

$

7,804

 

 

$

43,217

 

 

$

347,300

 

Loans collectively evaluated

 

$

643,243

 

 

$

760,872

 

 

$

503,443

 

 

$

742,664

 

 

$

45,655

 

 

$

11,902

 

 

$

2,707,779

 

 

$

623,111

 

 

$

734,957

 

 

$

491,798

 

 

$

706,689

 

 

$

36,812

 

 

$

9,858

 

 

$

2,603,225

 

 

 

Three Months Ended June 30, 2022

 

 

Three Months Ended September 30, 2022

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - April 1, 2022

 

$

518

 

 

$

2,140

 

 

$

389

 

 

$

1,029

 

 

$

50

 

 

$

537

 

 

$

4,663

 

Beginning balance - July 1, 2022

 

$

612

 

 

$

1,996

 

 

$

440

 

 

$

1,270

 

 

$

34

 

 

$

553

 

 

$

4,905

 

Provision for loan losses

 

 

94

 

 

 

(125

)

 

 

51

 

 

 

241

 

 

 

(16

)

 

 

34

 

 

 

279

 

 

 

78

 

 

 

66

 

 

 

182

 

 

 

227

 

 

 

9

 

 

 

18

 

 

 

580

 

Charge-offs

 

 

 

 

 

(19

)

 

 

 

 

 

 

 

 

 

 

 

(18

)

 

 

(37

)

 

 

 

 

 

 

 

 

(7

)

 

 

 

 

 

 

 

 

(148

)

 

 

(155

)

Ending balance

 

$

612

 

 

$

1,996

 

 

$

440

 

 

$

1,270

 

 

$

34

 

 

$

553

 

 

$

4,905

 

 

$

690

 

 

$

2,062

 

 

$

615

 

 

$

1,497

 

 

$

43

 

 

$

423

 

 

$

5,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

6

 

 

$

434

 

 

$

52

 

 

$

196

 

 

$

 

 

$

476

 

 

$

1,164

 

 

$

6

 

 

$

369

 

 

$

118

 

 

$

176

 

 

$

 

 

$

205

 

 

$

874

 

Loans collectively evaluated

 

$

606

 

 

$

1,562

 

 

$

388

 

 

$

1,074

 

 

$

34

 

 

$

77

 

 

$

3,741

 

 

$

684

 

 

$

1,693

 

 

$

497

 

 

$

1,321

 

 

$

43

 

 

$

218

 

 

$

4,456

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

14,911

 

 

$

80,442

 

 

$

22,885

 

 

$

96,649

 

 

$

2,302

 

 

$

38,013

 

 

$

255,202

 

 

$

19,033

 

 

$

81,204

 

 

$

21,731

 

 

$

91,368

 

 

$

7,076

 

 

$

35,845

 

 

$

256,257

 

Loans collectively evaluated

 

$

662,580

 

 

$

832,332

 

 

$

506,911

 

 

$

791,071

 

 

$

55,671

 

 

$

19,937

 

 

$

2,868,502

 

 

$

703,835

 

 

$

852,282

 

 

$

608,338

 

 

$

922,258

 

 

$

65,929

 

 

$

41,994

 

 

$

3,194,636

 

 

 

Six Months Ended June 30, 2023

 

 

Nine Months Ended September 30, 2023

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - January 1, 2023

 

$

639

 

 

$

2,031

 

 

$

542

 

 

$

1,272

 

 

$

21

 

 

$

388

 

 

$

4,893

 

Beginning balance - January 1, 2023

 

$

639

 

 

$

2,031

 

 

$

542

 

 

$

1,272

 

 

$

21

 

 

$

388

 

 

$

4,893

 

Provision for loan losses

 

 

93

 

 

 

74

 

 

 

(112

)

 

 

3

 

 

 

816

 

 

 

59

 

 

 

933

 

 

 

321

 

 

 

(238

)

 

 

104

 

 

 

2

 

 

 

410

 

 

 

489

 

 

 

1,088

 

Charge-offs

 

 

 

 

 

(79

)

 

 

(27

)

 

 

(11

)

 

 

(778

)

 

 

(305

)

 

 

(1,200

)

 

 

 

 

 

(79

)

 

 

(85

)

 

 

(11

)

 

 

(386

)

 

 

(735

)

 

 

(1,296

)

Ending balance

 

$

732

 

 

$

2,026

 

 

$

403

 

 

$

1,264

 

 

$

59

 

 

$

142

 

 

$

4,626

 

 

$

960

 

 

$

1,714

 

 

$

561

 

 

$

1,263

 

 

$

45

 

 

$

142

 

 

$

4,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

137

 

 

$

552

 

 

$

 

 

$

246

 

 

$

 

 

$

108

 

 

$

1,043

 

 

$

137

 

 

$

415

 

 

$

 

 

$

171

 

 

$

23

 

 

$

108

 

 

$

854

 

Loans collectively evaluated

 

$

595

 

 

$

1,474

 

 

$

403

 

 

$

1,018

 

 

$

59

 

 

$

34

 

 

$

3,583

 

 

$

823

 

 

$

1,299

 

 

$

561

 

 

$

1,092

 

 

$

22

 

 

$

34

 

 

$

3,831

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

21,239

 

 

$

93,176

 

 

$

49,826

 

 

$

139,356

 

 

$

3,587

 

 

$

47,603

 

 

$

354,787

 

 

$

24,013

 

 

$

93,080

 

 

$

40,235

 

 

$

138,951

 

 

$

7,804

 

 

$

43,217

 

 

$

347,300

 

Loans collectively evaluated

 

$

643,243

 

 

$

760,872

 

 

$

503,443

 

 

$

742,664

 

 

$

45,655

 

 

$

11,902

 

 

$

2,707,779

 

 

$

623,111

 

 

$

734,957

 

 

$

491,798

 

 

$

706,689

 

 

$

36,812

 

 

$

9,858

 

 

$

2,603,225

 

 

1315


 

 

Six Months Ended June 30, 2022

 

 

Nine Months Ended September 30, 2022

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

 

 

 

 

Residential

 

Residential

 

Short Term

 

Short Term

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Commercial

 

Commercial

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

1-4 Unit

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance - January 1, 2022

 

$

385

 

 

$

2,144

 

 

$

400

 

 

$

948

 

 

$

43

 

 

$

342

 

 

$

4,262

 

Beginning balance - January 1, 2022

 

$

385

 

 

$

2,144

 

 

$

400

 

 

$

948

 

 

$

43

 

 

$

342

 

 

$

4,262

 

Provision for loan losses

 

 

374

 

 

 

(123

)

 

 

40

 

 

 

427

 

 

 

(9

)

 

 

300

 

 

 

1,009

 

 

 

452

 

 

 

(57

)

 

 

222

 

 

 

654

 

 

 

 

 

 

318

 

 

 

1,589

 

Charge-offs

 

 

(147

)

 

 

(25

)

 

 

 

 

 

(105

)

 

 

 

 

 

(89

)

 

 

(366

)

 

 

(147

)

 

 

(25

)

 

 

(7

)

 

 

(105

)

 

 

 

 

 

(237

)

 

 

(521

)

Ending balance

 

$

612

 

 

$

1,996

 

 

$

440

 

 

$

1,270

 

 

$

34

 

 

$

553

 

 

$

4,905

 

 

$

690

 

 

$

2,062

 

 

$

615

 

 

$

1,497

 

 

$

43

 

 

$

423

 

 

$

5,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

6

 

 

$

434

 

 

$

52

 

 

$

196

 

 

$

 

 

$

476

 

 

$

1,164

 

 

$

6

 

 

$

369

 

 

$

118

 

 

$

176

 

 

$

 

 

$

205

 

 

$

874

 

Loans collectively evaluated

 

$

606

 

 

$

1,562

 

 

$

388

 

 

$

1,074

 

 

$

34

 

 

$

77

 

 

$

3,741

 

 

$

684

 

 

$

1,693

 

 

$

497

 

 

$

1,321

 

 

$

43

 

 

$

218

 

 

$

4,456

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

14,911

 

 

$

80,442

 

 

$

22,885

 

 

$

96,649

 

 

$

2,302

 

 

$

38,013

 

 

$

255,202

 

 

$

19,033

 

 

$

81,204

 

 

$

21,731

 

 

$

91,368

 

 

$

7,076

 

 

$

35,845

 

 

$

256,257

 

Loans collectively evaluated

 

$

662,580

 

 

$

832,332

 

 

$

506,911

 

 

$

791,071

 

 

$

55,671

 

 

$

19,937

 

 

$

2,868,502

 

 

$

703,835

 

 

$

852,282

 

 

$

608,338

 

 

$

922,258

 

 

$

65,929

 

 

$

41,994

 

 

$

3,194,636

 

(c)
Credit Quality Indicator

A credit quality indicator is a statistic used by the Company to monitor and assess the credit quality of loans held for investment, excluding loans held for investment at fair value. The Company monitors its charge-off rate in relation to its nonperforming loans as a credit quality indicator. Nonperforming loans are loans that are 90 or more days past due, in bankruptcy, in foreclosure, or not accruing interest. Past due status is based on the contractual terms of the loan. The annualized charge-off rates were 0.770.53% and 0.27% of average nonperforming loans for the sixnine months ended JuneSeptember 30, 2023 and 2022, respectively.

Other credit quality indicators include aging status and accrual status. The following table presents the aging status of the amortized cost basis in the loans held for investment portfolio, which include $184.0179.0 million and $203.3 million loans in the Company’s COVID-19 forbearance program, excluding loans held for investment at fair value, as of JuneSeptember 30, 2023 and December 31, 2022, respectively (in thousands):

 

30–59 days

 

60–89 days

 

90+days

 

Total

 

 

 

Total

 

 

30–59 days

 

60–89 days

 

90+days

 

Total

 

 

 

Total

 

June 30, 2023

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

September 30, 2023

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

961

 

 

$

2,658

 

 

$

17,620

 

 

$

21,239

 

 

$

 

 

$

21,239

 

 

$

399

 

 

$

1,494

 

 

$

22,120

 

 

$

24,013

 

 

$

 

 

$

24,013

 

Commercial - Refinance

 

 

4,647

 

 

 

7,047

 

 

 

81,482

 

 

 

93,176

 

 

 

 

 

93,176

 

 

 

3,059

 

 

 

2,224

 

 

 

87,797

 

 

 

93,080

 

 

 

 

 

93,080

 

Residential 1-4 Unit - Purchase

 

 

656

 

 

 

1,869

 

 

 

47,301

 

 

 

49,826

 

 

 

 

 

 

49,826

 

 

 

2,615

 

 

 

1,757

 

 

 

35,863

 

 

 

40,235

 

 

 

 

 

 

40,235

 

Residential 1-4 Unit - Refinance

 

 

2,077

 

 

 

1,653

 

 

 

135,626

 

 

 

139,356

 

 

 

 

 

 

139,356

 

 

 

3,002

 

 

 

1,884

 

 

 

134,065

 

 

 

138,951

 

 

 

 

 

 

138,951

 

Short Term 1-4 Unit - Purchase

 

 

176

 

 

 

 

 

 

3,411

 

 

 

3,587

 

 

 

 

 

 

3,587

 

 

 

 

 

 

 

 

 

7,804

 

 

 

7,804

 

 

 

 

 

 

7,804

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

205

 

 

 

47,398

 

 

 

47,603

 

 

 

 

 

 

47,603

 

 

 

 

 

 

 

 

 

43,217

 

 

 

43,217

 

 

 

 

 

 

43,217

 

Total loans individually evaluated

 

$

8,517

 

 

$

13,432

 

 

$

332,838

 

 

$

354,787

 

 

$

 

 

$

354,787

 

 

$

9,075

 

 

$

7,359

 

 

$

330,866

 

 

$

347,300

 

 

$

 

 

$

347,300

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

28,861

 

 

$

7,744

 

 

$

 

 

$

36,605

 

 

$

606,638

 

 

$

643,243

 

 

$

19,144

 

 

$

19,751

 

 

$

 

 

$

38,895

 

 

$

584,216

 

 

$

623,111

 

Commercial - Refinance

 

 

38,895

 

 

 

17,841

 

 

 

 

 

 

56,736

 

 

 

704,136

 

 

 

760,872

 

 

 

45,677

 

 

 

19,795

 

 

 

 

 

 

65,472

 

 

 

669,485

 

 

 

734,957

 

Residential 1-4 Unit - Purchase

 

 

24,371

 

 

 

7,171

 

 

 

 

 

 

31,542

 

 

 

471,901

 

 

 

503,443

 

 

 

20,095

 

 

 

6,733

 

 

 

 

 

 

26,828

 

 

 

464,970

 

 

 

491,798

 

Residential 1-4 Unit - Refinance

 

 

40,966

 

 

 

21,836

 

 

 

 

 

 

62,802

 

 

 

679,862

 

 

 

742,664

 

 

 

50,670

 

 

 

20,588

 

 

 

 

 

 

71,258

 

 

 

635,431

 

 

 

706,689

 

Short Term 1-4 Unit - Purchase

 

 

823

 

 

 

3,336

 

 

 

 

 

 

4,159

 

 

 

41,496

 

 

 

45,655

 

 

 

24,077

 

 

 

2,080

 

 

 

 

 

 

26,157

 

 

 

10,655

 

 

 

36,812

 

Short Term 1-4 Unit - Refinance

 

 

1,082

 

 

 

745

 

 

 

 

 

 

1,827

 

 

 

10,075

 

 

 

11,902

 

 

 

2,004

 

 

 

944

 

 

 

 

 

 

2,948

 

 

 

6,910

 

 

 

9,858

 

Total loans collectively evaluated

 

$

134,998

 

 

$

58,673

 

 

$

 

 

$

193,671

 

 

$

2,514,108

 

 

$

2,707,779

 

 

$

161,667

 

 

$

69,891

 

 

$

 

 

$

231,558

 

 

$

2,371,667

 

 

$

2,603,225

 

Ending balance

 

$

143,515

 

 

$

72,105

 

 

$

332,838

 

 

$

548,458

 

 

$

2,514,108

 

 

$

3,062,566

 

 

$

170,742

 

 

$

77,250

 

 

$

330,866

 

 

$

578,858

 

 

$

2,371,667

 

 

$

2,950,525

 

 

1416


 

 

 

 

 

30–59 days

 

 

60–89 days

 

 

90+days

 

 

Total

 

 

 

 

 

Total

 

December 31, 2022

 

past due

 

 

past due

 

 

past due(1)

 

 

past due

 

 

Current

 

 

loans

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

865

 

 

$

 

 

$

21,706

 

 

$

22,571

 

 

$

 

 

$

22,571

 

Commercial - Refinance

 

 

4,415

 

 

 

5,943

 

 

 

76,619

 

 

 

86,977

 

 

 

156

 

 

 

87,133

 

Residential 1-4 Unit - Purchase

 

 

590

 

 

 

592

 

 

 

26,802

 

 

 

27,984

 

 

 

 

 

 

27,984

 

Residential 1-4 Unit - Refinance

 

 

1,715

 

 

 

2,728

 

 

 

109,466

 

 

 

113,909

 

 

 

 

 

 

113,909

 

Short Term 1-4 Unit - Purchase

 

 

176

 

 

 

 

 

 

7,964

 

 

 

8,140

 

 

 

 

 

 

8,140

 

Short Term 1-4 Unit - Refinance

 

 

657

 

 

 

 

 

 

34,945

 

 

 

35,602

 

 

 

 

 

 

35,602

 

Total loans individually evaluated

 

$

8,418

 

 

$

9,263

 

 

$

277,502

 

 

$

295,183

 

 

$

156

 

 

$

295,339

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

24,899

 

 

$

5,096

 

 

$

 

 

$

29,995

 

 

$

648,842

 

 

$

678,837

 

Commercial - Refinance

 

 

41,711

 

 

 

20,561

 

 

 

 

 

 

62,272

 

 

 

757,692

 

 

 

819,964

 

Residential 1-4 Unit - Purchase

 

 

22,840

 

 

 

13,948

 

 

 

 

 

 

36,788

 

 

 

523,661

 

 

 

560,449

 

Residential 1-4 Unit - Refinance

 

 

64,925

 

 

 

23,224

 

 

 

 

 

 

88,149

 

 

 

737,247

 

 

 

825,396

 

Short Term 1-4 Unit - Purchase

 

 

21,273

 

 

 

294

 

 

 

 

 

 

21,567

 

 

 

40,177

 

 

 

61,744

 

Short Term 1-4 Unit - Refinance

 

 

5,550

 

 

 

1,191

 

 

 

 

 

 

6,741

 

 

 

28,814

 

 

 

35,555

 

Total loans collectively evaluated

 

$

181,198

 

 

$

64,314

 

 

$

 

 

$

245,512

 

 

$

2,736,433

 

 

$

2,981,945

 

Ending balance

 

$

189,616

 

 

$

73,577

 

 

$

277,502

 

 

$

540,695

 

 

$

2,736,589

 

 

$

3,277,284

 

(1)
Includes loans in bankruptcy and foreclosure less than 90 days past due.

1517


 

In addition to the aging status, the Company also evaluates credit quality by accrual status. The following tables present the amortized cost in loans held for investment, excluding loans held for investment at fair value, based on accrual status and by loan origination year as of JuneSeptember 30, 2023 and December 31, 2022 (in thousands).

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Term Loans Amortized Cost Basis by Origination Year

 

June 30, 2023:

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Pre-2019

 

 

Total

 

September 30, 2023:

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Pre-2019

 

 

Total

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

263,561

 

 

$

236,653

 

 

$

33,956

 

 

$

51,053

 

 

$

58,020

 

 

$

643,243

 

 

$

258,084

 

 

$

230,472

 

 

$

32,582

 

 

$

46,101

 

 

$

55,872

 

 

$

623,111

 

Nonperforming

 

 

4,536

 

 

 

4,956

 

 

 

533

 

 

 

4,166

 

 

 

7,048

 

 

 

21,239

 

 

 

6,485

 

 

 

6,241

 

 

 

532

 

 

 

4,273

 

 

 

6,482

 

 

 

24,013

 

Total Commercial - Purchase

 

$

268,097

 

 

$

241,609

 

 

$

34,489

 

 

$

55,219

 

 

$

65,068

 

 

$

664,482

 

 

$

264,569

 

 

$

236,713

 

 

$

33,114

 

 

$

50,374

 

 

$

62,354

 

 

$

647,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

246,580

 

 

$

199,498

 

 

$

52,015

 

 

$

92,882

 

 

$

169,897

 

 

$

760,872

 

 

$

240,627

 

 

$

195,968

 

 

$

50,490

 

 

$

92,007

 

 

$

155,865

 

 

$

734,957

 

Nonperforming

 

 

22,102

 

 

 

13,323

 

 

 

5,139

 

 

 

21,205

 

 

 

31,407

 

 

 

93,176

 

 

 

22,342

 

 

 

12,363

 

 

 

4,614

 

 

 

18,171

 

 

 

35,590

 

 

 

93,080

 

Total Commercial - Refinance

 

$

268,682

 

 

$

212,821

 

 

$

57,154

 

 

$

114,087

 

 

$

201,304

 

 

$

854,048

 

 

$

262,969

 

 

$

208,331

 

 

$

55,104

 

 

$

110,178

 

 

$

191,455

 

 

$

828,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

224,109

 

 

$

205,756

 

 

$

9,145

 

 

$

27,854

 

 

$

36,579

 

 

$

503,443

 

 

$

217,835

 

 

$

203,026

 

 

$

9,775

 

 

$

25,710

 

 

$

35,452

 

 

$

491,798

 

Nonperforming

 

 

19,331

 

 

 

20,310

 

 

 

1,969

 

 

 

2,147

 

 

 

6,069

 

 

 

49,826

 

 

 

19,703

 

 

 

12,323

 

 

 

1,023

 

 

 

1,423

 

 

 

5,763

 

 

 

40,235

 

Total Residential 1-4
Unit - Purchase

 

$

243,440

 

 

$

226,066

 

 

$

11,114

 

 

$

30,001

 

 

$

42,648

 

 

$

553,269

 

 

$

237,538

 

 

$

215,349

 

 

$

10,798

 

 

$

27,133

 

 

$

41,215

 

 

$

532,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

304,498

 

 

$

260,317

 

 

$

20,897

 

 

$

72,047

 

 

$

84,905

 

 

$

742,664

 

 

$

291,195

 

 

$

248,864

 

 

$

20,577

 

 

$

67,145

 

 

$

78,908

 

 

$

706,689

 

Nonperforming

 

 

40,691

 

 

 

33,740

 

 

 

8,632

 

 

 

28,998

 

 

 

27,295

 

 

 

139,356

 

 

 

45,631

 

 

 

33,741

 

 

 

7,273

 

 

 

28,362

 

 

 

23,944

 

 

 

138,951

 

Total Residential 1-4
Unit - Purchase

 

$

345,189

 

 

$

294,057

 

 

$

29,529

 

 

$

101,045

 

 

$

112,200

 

 

$

882,020

 

Total Residential 1-4
Unit - Refinance

 

$

336,826

 

 

$

282,605

 

 

$

27,850

 

 

$

95,507

 

 

$

102,852

 

 

$

845,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

23,733

 

 

$

710

 

 

$

16,857

 

 

$

4,355

 

 

$

 

 

$

45,655

 

 

$

14,760

 

 

$

180

 

 

$

17,466

 

 

$

4,406

 

 

$

 

 

$

36,812

 

Nonperforming

 

 

2,412

 

 

 

 

 

 

995

 

 

 

180

 

 

 

 

 

 

3,587

 

 

 

6,279

 

 

 

530

 

 

 

995

 

 

 

 

 

 

 

 

 

7,804

 

Total Short Term 1-4
Unit - Purchase

 

$

26,145

 

 

$

710

 

 

$

17,852

 

 

$

4,535

 

 

$

 

 

$

49,242

 

 

$

21,039

 

 

$

710

 

 

$

18,461

 

 

$

4,406

 

 

$

 

 

$

44,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

11,902

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

11,902

 

 

$

9,858

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

9,858

 

Nonperforming

 

 

17,886

 

 

 

1,023

 

 

 

9,210

 

 

 

14,974

 

 

 

4,510

 

 

 

47,603

 

 

 

16,913

 

 

 

153

 

 

 

8,479

 

 

 

13,521

 

 

 

4,151

 

 

 

43,217

 

Total Short Term 1-4
Unit - Refinance

 

$

29,788

 

 

$

1,023

 

 

$

9,210

 

 

$

14,974

 

 

$

4,510

 

 

$

59,505

 

 

$

26,771

 

 

$

153

 

 

$

8,479

 

 

$

13,521

 

 

$

4,151

 

 

$

53,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

1,181,341

 

 

$

976,286

 

 

$

159,348

 

 

$

319,861

 

 

$

425,730

 

 

$

3,062,566

 

 

$

1,149,712

 

 

$

943,861

 

 

$

153,806

 

 

$

301,119

 

 

$

402,027

 

 

$

2,950,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - quarter-ended June 30, 2023

 

$

 

 

$

717

 

 

$

 

 

$

 

 

$

 

 

$

717

 

Gross charge-offs - quarter-ended September 30, 2023

 

$

365

 

 

$

(270

)

 

$

 

 

$

 

 

$

 

 

$

95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - year-to-date June 30, 2023

 

$

11

 

 

$

743

 

 

$

 

 

$

446

 

 

$

 

 

$

1,200

 

Gross charge-offs - year-to-date September 30, 2023

 

$

376

 

 

$

473

 

 

$

 

 

$

447

 

 

$

 

 

$

1,296

 

 

1618


 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

 

Term Loans Amortized Cost Basis by Origination Year

 

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Pre-2018

 

 

Total

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Pre-2018

 

 

Total

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

273,950

 

 

$

249,100

 

 

$

36,064

 

 

$

56,322

 

 

$

33,193

 

 

$

30,208

 

 

$

678,837

 

 

$

273,950

 

 

$

249,100

 

 

$

36,064

 

 

$

56,322

 

 

$

33,193

 

 

$

30,208

 

 

$

678,837

 

Nonperforming

 

 

1,274

 

 

 

6,959

 

 

 

1,579

 

 

 

5,809

 

 

 

3,205

 

 

 

3,745

 

 

 

22,571

 

 

 

1,274

 

 

 

6,959

 

 

 

1,579

 

 

 

5,809

 

 

 

3,205

 

 

 

3,745

 

 

 

22,571

 

Total Commercial - Purchase

 

$

275,224

 

 

$

256,059

 

 

$

37,643

 

 

$

62,131

 

 

$

36,398

 

 

$

33,953

 

 

$

701,408

 

 

$

275,224

 

 

$

256,059

 

 

$

37,643

 

 

$

62,131

 

 

$

36,398

 

 

$

33,953

 

 

$

701,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

263,754

 

 

$

210,898

 

 

$

55,795

 

 

$

103,633

 

 

$

93,161

 

 

$

92,723

 

 

$

819,964

 

 

$

263,754

 

 

$

210,898

 

 

$

55,795

 

 

$

103,633

 

 

$

93,161

 

 

$

92,723

 

 

$

819,964

 

Nonperforming

 

 

9,012

 

 

 

11,801

 

 

 

3,855

 

 

 

23,423

 

 

 

20,408

 

 

 

18,634

 

 

 

87,133

 

 

 

9,012

 

 

 

11,801

 

 

 

3,855

 

 

 

23,423

 

 

 

20,408

 

 

 

18,634

 

 

 

87,133

 

Total Commercial - Refinance

 

$

272,766

 

 

$

222,699

 

 

$

59,650

 

 

$

127,056

 

 

$

113,569

 

 

$

111,357

 

 

$

907,097

 

 

$

272,766

 

 

$

222,699

 

 

$

59,650

 

 

$

127,056

 

 

$

113,569

 

 

$

111,357

 

 

$

907,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

249,625

 

 

$

227,235

 

 

$

10,710

 

 

$

31,685

 

 

$

18,891

 

 

$

22,303

 

 

$

560,449

 

 

$

249,625

 

 

$

227,235

 

 

$

10,710

 

 

$

31,685

 

 

$

18,891

 

 

$

22,303

 

 

$

560,449

 

Nonperforming

 

 

7,281

 

 

 

10,107

 

 

 

2,165

 

 

 

2,313

 

 

 

1,553

 

 

 

4,565

 

 

 

27,984

 

 

 

7,281

 

 

 

10,107

 

 

 

2,165

 

 

 

2,313

 

 

 

1,553

 

 

 

4,565

 

 

 

27,984

 

Total Residential 1-4
Unit - Purchase

 

$

256,906

 

 

$

237,342

 

 

$

12,875

 

 

$

33,998

 

 

$

20,444

 

 

$

26,868

 

 

$

588,433

 

 

$

256,906

 

 

$

237,342

 

 

$

12,875

 

 

$

33,998

 

 

$

20,444

 

 

$

26,868

 

 

$

588,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

338,959

 

 

$

285,195

 

 

$

24,703

 

 

$

84,208

 

 

$

39,870

 

 

$

52,461

 

 

$

825,396

 

 

$

338,959

 

 

$

285,195

 

 

$

24,703

 

 

$

84,208

 

 

$

39,870

 

 

$

52,461

 

 

$

825,396

 

Nonperforming

 

 

21,391

 

 

 

25,023

 

 

 

6,907

 

 

 

27,746

 

 

 

15,834

 

 

 

17,008

 

 

 

113,909

 

 

 

21,391

 

 

 

25,023

 

 

 

6,907

 

 

 

27,746

 

 

 

15,834

 

 

 

17,008

 

 

 

113,909

 

Total Residential 1-4
Unit - Purchase

 

$

360,350

 

 

$

310,218

 

 

$

31,610

 

 

$

111,954

 

 

$

55,704

 

 

$

69,469

 

 

$

939,305

 

Total Residential 1-4
Unit - Refinance

 

$

360,350

 

 

$

310,218

 

 

$

31,610

 

 

$

111,954

 

 

$

55,704

 

 

$

69,469

 

 

$

939,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

40,967

 

 

$

944

 

 

$

15,659

 

 

$

4,174

 

 

$

 

 

$

 

 

$

61,744

 

 

$

40,967

 

 

$

944

 

 

$

15,659

 

 

$

4,174

 

 

$

 

 

$

 

 

$

61,744

 

Nonperforming

 

 

1,287

 

 

 

5,212

 

 

 

995

 

 

 

542

 

 

 

104

 

 

 

 

 

 

8,140

 

 

 

1,287

 

 

 

5,212

 

 

 

995

 

 

 

542

 

 

 

104

 

 

 

 

 

 

8,140

 

Total Short Term 1-4
Unit - Purchase

 

$

42,254

 

 

$

6,156

 

 

$

16,654

 

 

$

4,716

 

 

$

104

 

 

$

 

 

$

69,884

 

 

$

42,254

 

 

$

6,156

 

 

$

16,654

 

 

$

4,716

 

 

$

104

 

 

$

 

 

$

69,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

35,555

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

35,555

 

 

$

35,555

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

35,555

 

Nonperforming

 

 

786

 

 

 

1,221

 

 

 

10,545

 

 

 

18,245

 

 

 

4,805

 

 

 

 

 

 

35,602

 

 

 

786

 

 

 

1,221

 

 

 

10,545

 

 

 

18,245

 

 

 

4,805

 

 

 

 

 

 

35,602

 

Total Short Term 1-4
Unit - Refinance

 

$

36,341

 

 

$

1,221

 

 

$

10,545

 

 

$

18,245

 

 

$

4,805

 

 

$

 

 

$

71,157

 

 

$

36,341

 

 

$

1,221

 

 

$

10,545

 

 

$

18,245

 

 

$

4,805

 

 

$

 

 

$

71,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

1,243,841

 

 

$

1,033,695

 

 

$

168,977

 

 

$

358,100

 

 

$

231,024

 

 

$

241,647

 

 

$

3,277,284

 

 

$

1,243,841

 

 

$

1,033,695

 

 

$

168,977

 

 

$

358,100

 

 

$

231,024

 

 

$

241,647

 

 

$

3,277,284

 

 

1719


 

(d)
Nonaccrual Loans - Loans Held for Investment at Fair Value

The following table presents the aggregate fair value of loans held for investment and held at fair value that are 90 days or more past due and/or in nonaccrual status, and the difference between the aggregate fair value and the aggregate unpaid principal balance as of JuneSeptember 30, 2023 by loan segments (in thousands):
 

 

Fair Value

 

 

Unpaid Principal Balance

 

 

Difference

 

 

Fair Value

 

 

Unpaid Principal Balance

 

 

Difference

 

 

Current–89 days

 

90+days past due

 

 

 

Current–89 days

 

90+days past due

 

 

 

90+days past due

 

 

Current–89 days

 

90+days past due

 

 

 

Current–89 days

 

90+days past due

 

 

 

90+days past due

 

June 30, 2023

 

past due

 

 

or nonaccrual

 

 

Total

 

 

past due

 

 

or nonaccrual

 

 

Total

 

 

or nonaccrual

 

September 30, 2023

 

past due

 

 

or nonaccrual

 

 

Total

 

 

past due

 

 

or nonaccrual

 

 

Total

 

 

or nonaccrual

 

Commercial - Purchase

 

$

100,143

 

 

$

462

 

 

$

100,605

 

 

$

94,622

 

 

$

592

 

 

$

95,214

 

 

$

(130

)

 

$

129,854

 

 

$

3,233

 

 

$

133,087

 

 

$

123,247

 

 

$

3,894

 

 

$

127,141

 

 

$

(661

)

Commercial - Refinance

 

 

111,599

 

 

 

1,276

 

 

 

112,875

 

 

 

104,676

 

 

 

1,429

 

 

 

106,105

 

 

 

(153

)

 

 

156,931

 

 

 

2,624

 

 

 

159,555

 

 

 

147,492

 

 

 

3,161

 

 

 

150,653

 

 

 

(537

)

Residential 1-4 Unit - Purchase

 

 

156,032

 

 

 

3,224

 

 

 

159,256

 

 

 

154,132

 

 

 

4,133

 

 

 

158,265

 

 

 

(909

)

 

 

189,247

 

 

 

8,153

 

 

 

197,400

 

 

 

190,128

 

 

 

9,761

 

 

 

199,889

 

 

 

(1,608

)

Residential 1-4 Unit - Refinance

 

 

265,388

 

 

 

9,300

 

 

 

274,688

 

 

 

257,677

 

 

 

11,631

 

 

 

269,308

 

 

 

(2,331

)

 

 

356,278

 

 

 

19,110

 

 

 

375,388

 

 

 

349,909

 

 

 

22,680

 

 

 

372,589

 

 

 

(3,570

)

Short Term 1-4 Unit - Purchase

 

 

26,701

 

 

 

1,012

 

 

 

27,713

 

 

 

27,072

 

 

 

1,298

 

 

 

28,370

 

 

 

(286

)

 

 

37,224

 

 

 

1,077

 

 

 

38,301

 

 

 

36,915

 

 

 

1,298

 

 

 

38,213

 

 

 

(221

)

Short Term 1-4 Unit - Refinance

 

 

29,530

 

 

 

663

 

 

 

30,193

 

 

 

29,988

 

 

 

850

 

 

 

30,838

 

 

 

(187

)

 

 

45,773

 

 

 

2,486

 

 

 

48,259

 

 

 

45,152

 

 

 

2,996

 

 

 

48,148

 

 

 

(510

)

Ending balance

 

$

689,393

 

 

$

15,937

 

 

$

705,330

 

 

$

668,167

 

 

$

19,933

 

 

$

688,100

 

 

$

(3,996

)

 

$

915,307

 

 

$

36,683

 

 

$

951,990

 

 

$

892,843

 

 

$

43,790

 

 

$

936,633

 

 

$

(7,107

)

 

Note 67 — Receivables Due From Servicers

The following tables summarize receivables due from servicers as of JuneSeptember 30, 2023 and December 31, 2022 (in thousands):

 

June 30, 2023

 

 

September 30, 2023

 

 

Securitized debt

 

 

Warehouse and repurchase facilities and other

 

 

Total

 

 

Securitized debt

 

 

Warehouse and repurchase facilities and other

 

 

Total

 

Loan principal payments due from servicers

Loan principal payments due from servicers

$

25,996

 

 

$

455

 

 

$

26,451

 

Loan principal payments due from servicers

$

31,763

 

 

$

75

 

 

$

31,838

 

Other loan servicing receivables

Other loan servicing receivables

 

11,518

 

 

 

2,326

 

 

 

13,844

 

Other loan servicing receivables

 

11,370

 

 

 

4,454

 

 

 

15,824

 

Loan servicing receivables

Loan servicing receivables

 

37,514

 

 

 

2,781

 

 

 

40,295

 

Loan servicing receivables

 

43,133

 

 

 

4,529

 

 

 

47,662

 

Corporate and escrow advances receivable

Corporate and escrow advances receivable

 

23,220

 

 

 

381

 

 

 

23,601

 

Corporate and escrow advances receivable

 

21,036

 

 

 

1,441

 

 

 

22,477

 

Total receivables due from servicers

Total receivables due from servicers

$

60,734

 

 

$

3,162

 

 

$

63,896

 

Total receivables due from servicers

$

64,169

 

 

$

5,970

 

 

$

70,139

 

 

 

 

 

December 31, 2022

 

 

 

 

Securitized debt

 

 

Warehouse and repurchase facilities and other

 

 

Total

 

Loan principal payments due from servicers

$

24,400

 

 

$

664

 

 

$

25,064

 

Other loan servicing receivables

 

13,095

 

 

 

2,521

 

 

 

15,616

 

Loan servicing receivables

 

37,495

 

 

 

3,185

 

 

 

40,680

 

Corporate and escrow advances receivable

 

21,995

 

 

 

2,969

 

 

 

24,964

 

Total receivables due from servicers

$

59,490

 

 

$

6,154

 

 

$

65,644

 

 

Note 78 — Mortgage Servicing Rights

Mortgage loans serviced are related to the Century business and not included in the consolidated balance sheets. The unpaid principal balance of mortgage loans serviced for others amounted to $500.7495.8 million and $491.9 million as of JuneSeptember 30, 2023 and December 31, 2022, respectively. The Company has elected to record its mortgage servicing rights using the fair value measurement method. Significant assumptions used in determining the fair value of servicing rights as of JuneSeptember 30, 2023 and December 31, 2022 include: 1) Weighted average discount rate of 8.0% and 8.1%. 2) Weighted average conditional prepayment rate of 6.96.4% and 6.3%.

The following table presents the Company's mortgage servicing rights as of JuneSeptember 30, 2023 and December 31, 2022 (in thousands):

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

Balance at the beginning of year

 

$

9,238

 

 

$

7,152

 

 

$

9,238

 

 

$

7,152

 

Mortgage servicing rights acquired, at fair value

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

 

250

 

 

 

 

 

 

250

 

 

 

 

Fair value adjustments

 

 

(43

)

 

 

2,086

 

 

 

298

 

 

 

2,086

 

Balance at end of period

 

$

9,445

 

 

$

9,238

 

 

$

9,786

 

 

$

9,238

 

 

1820


 

Note 89 — Goodwill

The following table presents the activity for goodwill as of JuneSeptember 30, 2023 and December 31, 2022 (in thousands):

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

Balance at the beginning of period

 

$

6,775

 

 

$

6,775

 

 

$

6,775

 

 

$

6,775

 

Goodwill acquired

 

 

 

 

 

 

 

 

 

 

 

 

Balance at end of period

 

$

6,775

 

 

$

6,775

 

 

$

6,775

 

 

$

6,775

 

 

Note 910 — Securitized Debt and Securitized Debt at Fair Value

As of JuneSeptember 30, 2023, the Company is the sole beneficial interest holder of twenty-twotwenty-three Trusts, which are variable interest entities included in the consolidated financial statements. The securitization transactions are accounted for as secured borrowings under U.S. GAAP. The securities are subject to redemption by the Company when the stated principal balance is less than a certain percentage, ranging from 10%–30% of the original stated principal balance of loans at issuance. As a result, the actual maturity dates of the securities issued could be earlier than their respective stated maturity dates, ranging from July 2045April 2046 through AprilJuly 2053.

The following tables summarize securitized debt and securitized debt at fair value as of JuneSeptember 30, 2023 and December 31, 2022 ($ in thousands):

 

June 30, 2023

 

 

September 30, 2023

 

(in thousands)

 

Securitized debt, net

 

 

Securitized debt at fair value

 

 

Total securitized debt

 

 

Securitized debt, net

 

 

Securitized debt at fair value

 

 

Total securitized debt

 

Securitized debt

 

$

2,668,582

 

 

$

389,628

 

 

$

3,058,210

 

 

$

2,546,709

 

 

$

690,371

 

 

$

3,237,080

 

Valuation adjustments on FVO securitized debt

 

 

 

 

 

(7,829

)

 

 

(7,829

)

 

 

 

 

 

(21,232

)

 

 

(21,232

)

Deferred issuance costs and discounts

 

 

(46,035

)

 

 

 

 

 

(46,035

)

 

 

(42,375

)

 

 

 

 

 

(42,375

)

Total securitized debt and securitized debt at fair value

 

$

2,622,547

 

 

$

381,799

 

 

$

3,004,346

 

 

$

2,504,334

 

 

$

669,139

 

 

$

3,173,473

 

 

 

December 31, 2022

 

(in thousands)

 

Securitized debt, net

 

 

Securitized debt at fair value

 

 

Total securitized debt

 

Unpaid principal balance

 

$

2,788,908

 

 

$

 

 

$

2,788,908

 

Valuation adjustments on FVO securitized debt

 

 

 

 

 

 

 

 

 

Deferred issuance costs and discounts

 

 

(52,618

)

 

 

 

 

 

(52,618

)

Total securitized debt and securitized debt at fair value

 

$

2,736,290

 

 

$

 

 

$

2,736,290

 

The following table presents the effective interest rate of securitized debt and securitized debt at fair value for the sixnine months ended JuneSeptember 30, 2023 and 2022 ($ in thousands):

 

Six Months Ended June 30,

 

 

Nine Months Ended September 30,

 

Securitized debt:

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Interest expense

 

$

76,737

 

 

$

44,428

 

 

$

119,377

 

 

$

75,191

 

Average outstanding unpaid principal balance

 

 

2,973,388

 

 

 

2,175,263

 

 

 

3,044,511

 

 

 

2,331,672

 

Effective interest rate (1)

 

 

5.16

%

 

 

4.08

%

 

 

5.23

%

 

 

4.30

%

(1)
Effective interest rate represents annualized interest expense divided by average gross outstanding balance, which includes average rates of 4.544.67% and 3.383.59%, and debt issuance cost amortization of 0.620.56% and 0.700.71% for the sixnine months ended JuneSeptember 30, 2023 and 2022, respectively.

Note 1011 — Other Debt

Secured financings and warehouse facilities are utilized to finance the origination and purchase of commercial real estate mortgage loans. Warehouse facilities are designated to fund mortgage loans that are purchased and originated within specified underwriting guidelines. Most of these lines of credit fund less than 100% of the principal balance of the mortgage loans originated and purchased, requiring the use of working capital to fund the remaining portion.

1921


 

(a)
Secured Financing, Net (Corporate Debt)

On March 15, 2022, the Company entered into a five-year $215.0 million syndicated corporate debt agreement, the (“the 2022 Term Loan”). The 2022 Term Loan bears interest at a fixed rate of 7.125% and matures on March 15, 2027. Interest on the 2022 Term Loan is paid every six months. A portion of the net proceeds from the 2022 Term Loan was used to redeem all the amounts owed pursuant to a term loan previously entered into during 2021 (the "2021 Term Loan"). The remaining portion of the net proceeds from the 2022 Term Loan is used for loan originations and general corporate purposes. As of JuneSeptember 30, 2023, the balance of the 2022 Term Loan was $215.0 million. The balance in the consolidated balance sheets is net of debt issuance costs of $4.54.2 million as of JuneSeptember 30, 2023. The 2022 Term Loan is secured by substantially all assets of the Company not otherwise pledged under a securitized debt or warehouse facility and contains certain reporting and financial covenants. Should the Company fail to adhere to those covenants, the lenders have the right to demand immediate repayment that may require the Company to sell the collateral at less than the carrying amounts. As of JuneSeptember 30, 2023, the Company was in compliance with all covenants.

(b)
Warehouse Repurchase and Revolving Loan Facilities, Net

On January 4, 2011, Century entered into a Master Participation and Facility Agreement with a bank (“the September 2022 Term Repurchase Agreement”). The Facility Agreement has a current extended maturity date of July 31, 2024, and is a short-term borrowing facility, collateralized by performing loans, with a maximum capacity of $60.0 million, and bears interest at one-month Secured Overnight Financing Rate (“SOFR”) plus 1.60% with a 0.25% floor. The effective interest rate was 7.2% at June 30, 2023. There was no outstanding balance atas of September 30, 2023 and December 31, 2022.

On August 8, 2016, Century entered a Promissory Note Revolving Credit Line with a bank (“Revolving Credit Line”). The Revolving Credit Line matured on July 31, 2023, and was a short-term unsecured borrowing line, with a maximum capacity of $3.0 million, and bears interest at SOFR plus 2.00% with a 0.25% floor. There were no outstanding balances at Juneas of September 30, 2023 and December 31, 2022.

On May 17, 2013, the Company entered into a Repurchase Agreement (“the 2013 Repurchase Agreement”) with a warehouse lender. The 2013 Repurchase Agreement is a modified mark-to-market agreement and has a current maturity date of September 29, 202326, 2024, and is a short-term borrowing facility, collateralized by a pool of performing loans, with a maximum capacity of $300.0 million, and bears interest at SOFR plus 3.503.25%. All borrower payments on loans financed under the warehouse repurchase facility are first used to pay interest on the facility. The effective interest rates were 10.110.9% and 5.7% at Juneas of September 30, 2023 and December 31, 2022, respectively.

On September 12, 2018, the Company entered into a three-year non-mark-to-market secured revolving loan facility agreement (“the Bank Credit Agreement”) with a bank. The Bank Credit Agreement has a current extended maturity date of November 10, 2025. During the borrowing period, the Company can take loan advances from time to time subject to availability. Each loan advance bears interest at SFOR plus 3.61%, with a floor of 4.25%. The maximum capacity under this facility is $50.0 million. The effective interest rates were 8.99.4% and 5.8% at Juneas of September 30, 2023 and December 31, 2022, respectively.

On January 29, 2021, the Company entered into a non-mark-to-market Repurchase Agreement (“the 2021 Repurchase Agreement”) with a warehouse lender. The 2021 Repurchase Agreement has a current extended maturity date of May 15, 2024, and is a short-term borrowing facility, collateralized by a pool of loans, with a maximum capacity of $200.0 million, and bears interest at SOFR plus a margin of 3.00% during the availability period and 4.00% during the amortization period. All borrower payments on loans financed under the warehouse repurchase facility are first used to pay interest on the facility. The effective interest rates were 10.410.1% and 6.4% at Juneas of September 30, 2023 and December 31, 2022, respectively.

On April 16, 2021, the Company entered into a non-mark-to-market Term Repurchase Agreement (“the 2021 Term Repurchase Agreement”) with a warehouse lender. The 2021 Term Repurchase Agreement has a maturity date of April 16, 2026, with a borrowing period through April 14, 2025. During the borrowing period, the Company can take loan advances from time to time subject to availability. Each loan advance bears interest at SOFR plus a margin of 3.10%. The maximum capacity under this facility is $100.0 million. The effective interest rates were 8.39.3% and 5.6% at Juneas of September 30, 2023 and December 31, 2022, respectively.

On July 29, 2021, the Company entered into a non-mark-to-market Term Repurchase Agreement (“the July 2021 Term Repurchase Agreement”) with a warehouse lender. The July 2021 Term Repurchase Agreement has a maturity date of July 29, 2024, with an option to extend the term to July 29, 2025. During the borrowing period, the Company can take loan advances from time to time subject to availability. Each loan advance bears interest at one-month American Interbank Offered Rate ("AMERIBOR") with a 0.5% floor plus 4.50% per annum. The maximum capacity under this facility is $100.0 million. The effective interest rates were 21.112.5% and 10.0% at Juneas of September 30, 2023 and December 31, 2022, respectively.

On October 7, 2022, the Company entered into a $10.2 million short-term repurchase agreement ("the October 2022 Repurchase Agreement) and bore interest at SOFR plus 1.58%. The repurchase agreement was paid off in April 2023. The effective interest rates were 6.6% andrate was 6.1% at June 30, 2023 andas of December 31, 2022, respectively.2022.

2022


 

Certain loans are pledged as security under the warehouse repurchase facilities and the revolving loan facility, which contain covenants. Should the Company fail to adhere to those covenants or otherwise default under the facilities, the lenders have the right to terminate the facilities and demand immediate repayment that may require the Company to sell the collateral at less than the carrying amounts. As of JuneSeptember 30, 2023 and December 31, 2022, the Company was in compliance with all covenants.

The following table summarizes the maximum borrowing capacity and current gross balances outstanding of the Company’s warehouse facilities and loan agreements as of JuneSeptember 30, 2023 and December 31, 2022 (in thousands):

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

 

Period end
balance
 (1)

 

 

Maximum
borrowing
capacity

 

 

Period end
balance
 (1)

 

 

Maximum
borrowing
capacity

 

 

Period end
balance
 (1)

 

 

Maximum
borrowing
capacity

 

 

Period end
balance
 (1)

 

 

Maximum
borrowing
capacity

 

The 2021 term repurchase agreement

 

$

73,097

 

 

$

100,000

 

 

$

74,334

 

 

$

100,000

 

 

$

21,962

 

 

$

100,000

 

 

$

74,334

 

 

$

100,000

 

The 2021 repurchase agreement

 

 

54,482

 

 

 

200,000

 

 

 

79,504

 

 

 

200,000

 

 

 

70,465

 

 

 

200,000

 

 

 

79,504

 

 

 

200,000

 

The July 2021 term repurchase agreement

 

 

8,534

 

 

 

100,000

 

 

 

2,185

 

 

 

100,000

 

 

 

10,770

 

 

 

100,000

 

 

 

2,185

 

 

 

100,000

 

The 2013 repurchase agreement

 

 

69,436

 

 

 

300,000

 

 

 

136,165

 

 

 

300,000

 

 

 

87,014

 

 

 

300,000

 

 

 

136,165

 

 

 

300,000

 

The bank credit agreement

 

 

31,476

 

 

 

50,000

 

 

 

29,495

 

 

 

50,000

 

 

 

26,141

 

 

 

50,000

 

 

 

29,495

 

 

 

50,000

 

The October 2022 repurchase agreement

 

 

 

 

 

 

 

 

10,057

 

 

 

18,818

 

 

 

 

 

 

 

 

 

10,057

 

 

 

18,818

 

The September 2022 term repurchase agreement

 

 

 

 

 

60,000

 

 

 

 

 

 

60,000

 

 

 

 

 

 

60,000

 

 

 

 

 

 

60,000

 

Revolving credit line

 

 

 

 

 

3,000

 

 

 

 

 

 

3,000

 

 

 

 

 

 

 

 

 

 

 

 

3,000

 

Total

 

$

237,025

 

 

$

813,000

 

 

$

331,740

 

 

$

831,818

 

 

$

216,352

 

 

$

810,000

 

 

$

331,740

 

 

$

831,818

 

(1)
Warehouse repurchase facilities amounts in the consolidated balance sheets are net of debt issuance costs amounting to $1.31.2 million and $0.9 million as of JuneSeptember 30, 2023 and December 31, 2022, respectively.

The following table provides an overview of the activity and effective interest rate for the three and sixnine months ended JuneSeptember 30, 2023 and 2022 ($ in thousands):

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Warehouse and repurchase facilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average outstanding balance

 

$

238,027

 

 

$

318,960

 

 

$

231,762

 

 

$

328,603

 

 

 

$

192,855

 

 

$

226,660

 

 

$

218,793

 

 

$

294,622

 

 

Highest outstanding balance at any month-end

 

 

320,544

 

 

 

379,169

 

 

 

320,544

 

 

 

426,959

 

 

 

 

302,630

 

 

 

341,412

 

 

 

320,544

 

 

 

426,959

 

 

Effective interest rate (1)

 

 

9.93

%

 

 

5.16

%

 

 

9.27

%

 

 

4.80

%

 

 

 

10.25

%

 

 

6.70

%

 

 

9.56

%

 

 

5.28

%

 

(1)
Effective interest rate represents annualized interest expense divided by average gross outstanding balance. The rate includes average rate of 9.129.01% and 4.595.90%, and debt issuance cost amortization of 0.811.24% and 0.570.80%, for the three months ended JuneSeptember 30, 2023 and 2022, respectively, and includes average rate of 8.618.73% and 4.234.66%, and debt issuance cost amortization of 0.660.83% and 0.570.62%, for the sixnine months ended JuneSeptember 30, 2023 and 2022, respectively.

The following table provides a summary of interest expense that includes interest, amortization of discount, and deal cost amortization for the three and sixnine months ended JuneSeptember 30, 2023 and 2022 (in thousands):

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Warehouse and repurchase facilities

 

$

5,910

 

 

$

4,115

 

 

$

10,743

 

 

$

7,880

 

 

 

$

4,943

 

 

$

3,798

 

 

$

15,685

 

 

$

11,678

 

 

Securitized debt

 

 

39,541

 

 

 

24,637

 

 

 

76,737

 

 

 

44,428

 

 

 

 

42,640

 

 

 

30,763

 

 

 

119,377

 

 

 

75,191

 

 

Interest expense — portfolio related

 

 

45,451

 

 

 

28,752

 

 

 

87,480

 

 

 

52,308

 

 

 

 

47,583

 

 

 

34,561

 

 

 

135,062

 

 

 

86,869

 

 

Interest expense — corporate debt

 

 

4,139

 

 

 

4,182

 

 

 

8,278

 

 

 

21,322

 

 

 

 

4,138

 

 

 

4,011

 

 

 

12,417

 

 

 

25,333

 

 

Total interest expense

 

$

49,590

 

 

$

32,934

 

 

$

95,758

 

 

$

73,630

 

 

 

$

51,721

 

 

$

38,572

 

 

$

147,479

 

 

$

112,202

 

 

 

Note 1112 — Commitments and Contingencies

(a)
Repurchase Liability

When the Company sells loans, it is required to make normal and customary representations and warranties about the loans to the purchaser. The loan sale agreements generally require the Company to repurchase loans if the Company breaches a representation or warranty given to the loan purchaser. In addition, the Company may be required to repurchase loans as a result of borrower fraud or if a payment default occurs on a loan shortly after its sale.

The Company records a repurchase liability relating to representations and warranties and early payment defaults. The method used to estimate the liability for repurchase is a function of the representations and warranties given and considers a combination of factors, including, but not limited to, estimated future defaults and loan repurchase rates and the potential severity of loss in the event of defaults. The Company establishes a liability at the time loans are sold and continually updates the estimated repurchase liability. The level of the repurchase liability for representations and warranties and early payment default requires considerable management judgment. As of JuneSeptember 30, 2023 and December 31, 2022, the balance of repurchase liability was $4866 thousand and $124 thousand, respectively, and it is included in accounts payable and accrued expenses in the consolidated balance sheets.

2123


 

(b)
Legal Proceedings

The Company is a party to various legal proceedings in the normal course of business. The Company, after consultation with legal counsel, believes the disposition of all pending litigation will not have a material effect on the Company’s consolidated financial condition or results of operations.

(c)
Employee Retention Credit

Under the provisions of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) signed into law on March 27, 2020 and the subsequent extension of the CARES Act, the Company, with the guidance from a third-party specialist, determined it was eligible for a refundable employee retention credit (“ERC”) subject to certain criteria.

The Company applied for ERC for the first three quarters’ wages paid in calendar year 2021. During the second quarter of 2023, the Company received approximately $4.2 million of ERC. Due to the subjectivity of the credit, the Company elected to account for the ERC as a gain analogizing to ASC 450-30, Gain Contingencies. Accordingly, the $4.2 million ERC, net of the third-party specialist fees of $0.6 million, are deferred until the uncertainty surrounding them is resolved. The net amount is included in accounts payable and accrued expenses on the consolidated balance sheets for the quarter ended Juneas of September 30, 2023.

Note 1213 — Stock-Based Compensation

The Company’s Amended and Restated 2020 Omnibus Incentive Plan, or the 2020 Plan, authorizes grants of stock‑based compensation instruments to purchase or issue up to 2,770,000 shares of Company common stock.

In connection with its IPO in January 2020, the Company granted stock options to non-employee directors and certain employees, including named executive officers to purchase approximately 782,500 shares of common stock with an exercise price per share equal to the initial public offering price of $13.00. On December 24, 2020, the Company granted stock options to a non-employee director to purchase 12,500 shares of common stock with an exercise price per share equal to the grant date market price of $6.28. During the quarter ended September 30, 2023, 15,000 shares were exercised at the price per share of $13.00. On September 8, 2023, the Company granted stock options to an employee to purchase 5,464 shares of common stock with an exercise price per share equal to the grant date market price of $11.68.

In January 2021, the Company issued 480,000 shares of restricted stock awards to certain employees, including named executive officers at no cost to employees. In May 2021, the Company issued 26,511 shares of restricted stock awards to certain non-employee directors.

In February 2022, the Company issued 125,250 shares of restricted stock awards and 102,750 shares of performance stock unit awards to certain employees, including named executive officers at no cost to employees. In May 2022, the Company issued 31,215 shares of restricted stock awards to certain non-employee directors.

In January 2023, the Company issued 198,137 shares of restricted stock awards and 153,637 shares of performance stock unit awards to certain employees, including named executive officers at no cost to employees. In May 2023, the Company issued 31,629 shares of restricted stock awards to certain non-employee directors.

Restricted stock-based awards vest ratably over a service period of three years from the date of the grant. Performance-based stock unit awards are linked to the average core net income annual growth over the three-year period from the year of grant. Settlement of vested performance-based stock units will be made on the date that the Compensation Committee certifies the average core net income annual growth for the three-year period. Compensation expense related to restricted stock-based awards is based on the fair value of the underlying stock on the award date and is recognized over the vesting period using the straight-line method. Compensation expense related to performance-based stock unit awards is based on the fair value of the underlying stock on the award date and is recognized over the vesting period using an estimate of the probability of achieving the performance target. The estimates will be reviewed quarterly, and the expense adjusted accordingly.

The Company has an Employee Stock Purchase Plan ("ESPP") which allows permitted eligible employees to purchase shares of the Company's common stock through payroll deductions of up to 15% of their eligible compensation, subject to certain limitations beginning July 2022. The purchase price of the shares under the ESPP equals 85% of the lower of the fair market value of the Company's common stock on either the first or last day of each six-month offering period. Compensation expense is calculated as of the beginning of the offering period as the fair value of the employees’ purchase rights utilizing the Black-Scholes option valuation model and is recognized as a compensation expense over the offering period.

The Company recognized a total of $1.01.1 million and $0.80.9 million compensation expense related to the outstanding stock options, unvested restricted stock awards, ESPP, and unvested performance-based stock unit awards granted to employees for the three months ended JuneSeptember 30, 2023 and 2022, respectively. Such amount is included in “Compensation and employee benefits” on the Consolidated Statementconsolidated statements of Income.income. The amount of unrecognized compensation expense related to unvested restricted stock awards, ESPP, and performance-based stock unit awards totaled $5.74.7 million and $5.34.6 million as of JuneSeptember 30, 2023 and 2022, respectively.

24


Treasury share purchases represent shares surrendered to the Company approximately equal in value to the statutory payroll tax withholding obligations and other estimated tax obligations arising from the vesting of employee restricted stock awards. During the

22


three months ended March 31, 2023, the Company purchased 85,574 treasury shares at an average price of $9.78 per share. No shares were purchased during the three monthsquarters ended June 30, 2023 and September 30, 2023.

Note 1314 — Earnings Per Share

The two-class method is used in the calculation of basic and diluted earnings per share. Under the two-class method, earnings available to common shareholders for the period are allocated between common shareholders and participating securities according to dividends declared (or accumulated) and participation rights in undistributed earnings. Basic earnings per share is computed by dividing net income available to common stockholders by the weighted-average number of common shares outstanding for the period. Diluted earnings per share reflects the potential dilution that could occur if stock options or other contracts to issue common stock were exercised or converted into common stock and resulted in the issuance of common stock that shared in earnings.

The following table presents the basic and diluted earnings per share calculations for the three and sixnine months ended JuneSeptember 30, 2023 and 2022:

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

(In thousands, except per share data)

 

(In thousands, except per share data)

 

 

(In thousands, except per share data)

 

(In thousands, except per share data)

 

Basic EPS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common shareholders

 

$

12,183

 

 

$

10,645

 

 

$

22,832

 

 

$

13,766

 

 

 

$

12,086

 

 

$

9,983

 

 

$

34,918

 

 

$

23,749

 

 

Less: earnings attributable to participating securities

 

 

185

 

 

 

164

 

 

 

347

 

 

 

212

 

 

 

 

183

 

 

 

152

 

 

 

530

 

 

 

362

 

 

Net earnings attributable to common shareholders

 

$

11,998

 

 

$

10,481

 

 

$

22,485

 

 

$

13,554

 

 

 

$

11,903

 

 

$

9,831

 

 

$

34,388

 

 

$

23,387

 

 

Weighted average common shares outstanding

 

 

32,122

 

 

 

31,917

 

 

 

32,111

 

 

 

31,904

 

 

 

 

32,275

 

 

 

31,922

 

 

 

32,166

 

 

 

31,910

 

 

Basic earnings per common share

 

$

0.37

 

 

$

0.33

 

 

$

0.70

 

 

$

0.42

 

 

 

$

0.37

 

 

$

0.31

 

 

$

1.07

 

 

$

0.73

 

 

Diluted EPS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

12,183

 

 

$

10,645

 

 

$

22,832

 

 

$

13,766

 

 

 

$

12,086

 

 

$

9,983

 

 

$

34,918

 

 

$

23,749

 

 

Weighted average common shares outstanding

 

 

32,122

 

 

 

31,917

 

 

 

32,111

 

 

 

31,904

 

 

 

 

32,275

 

 

 

31,922

 

 

 

32,166

 

 

 

31,910

 

 

Add dilutive effects for warrants

 

 

1,883

 

 

 

1,986

 

 

 

1,877

 

 

 

2,057

 

 

 

 

2,116

 

 

 

2,061

 

 

 

1,957

 

 

 

2,058

 

 

Add dilutive effects for stock options

 

 

4

 

 

 

4

 

 

 

5

 

 

 

4

 

 

 

 

9

 

 

 

6

 

 

 

6

 

 

 

5

 

 

Add dilutive effects of unvested restricted stock awards

 

 

95

 

 

 

150

 

 

 

78

 

 

 

165

 

 

 

 

230

 

 

 

210

 

 

 

135

 

 

 

180

 

 

Add dilutive effects of unvested performance-based stock units

 

 

36

 

 

 

 

 

 

24

 

 

 

 

 

 

 

101

 

 

 

 

 

 

49

 

 

 

 

 

Weighted average diluted common shares outstanding

 

 

34,140

 

 

 

34,057

 

 

 

34,095

 

 

 

34,130

 

 

 

 

34,731

 

 

 

34,199

 

 

 

34,313

 

 

 

34,153

 

 

Diluted earnings per common share

 

$

0.36

 

 

$

0.31

 

 

$

0.67

 

 

$

0.40

 

 

 

$

0.35

 

 

$

0.29

 

 

$

1.02

 

 

$

0.70

 

 

The following table sets forth the number of shares excluded from the computation of diluted earnings per share, as their inclusion would have been anti-dilutive (in thousands):

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Stock options

 

 

773

 

 

 

773

 

 

 

773

 

 

 

773

 

 

 

 

763

 

 

 

773

 

 

 

763

 

 

 

773

 

 

Unvested restricted stock awards

 

 

84

 

 

 

125

 

 

 

84

 

 

 

125

 

 

Unvested performance-based stock units

 

 

 

 

 

103

 

 

 

 

 

 

103

 

 

Share equivalents excluded from EPS

 

 

857

 

 

 

1,001

 

 

 

857

 

 

 

1,001

 

 

 

 

763

 

 

 

773

 

 

 

763

 

 

 

773

 

 

 

Note 1415 — Warrants

On April 7, 2020, the Company issued and sold in a private placement warrants (the “Warrants”) to purchase additional shares of the Company’s common stock to funds affiliated with TruArc Partners (TruArc), formerly Snow Phipps, and a fund affiliated with Pacific Investment Management Company LLC (TOBI). Snow PhippsTruArc and TOBI are considered affiliates and, therefore, are related parties to the Company.

The Warrants are exercisable at the warrant holder’s option at any time and from time to time, in whole or in part, until April 7, 2025 at an exercise price of $2.96 per share of common stock, with respect to 2,008,749 of the Warrants, and at an exercise price of $4.94 per share of common stock, with respect to 1,004,375 of the Warrants. The exercise price and the number of shares of common stock issuable upon exercise of the Warrants are subject to customary antidilution adjustments and certain issuances of common stock (or securities convertible into or exercisable for common stock) at a price (or having a conversion or exercise price) that is less than the then current exercise price. The Company is not required to affect an exercise of Warrants, if after giving effect to the issuance of common stock upon exercise of such Warrants such warrant holder together with its affiliates would beneficially own 49% or more of the Company’s outstanding common stock.

2325


 

Note 1516 — Derivative Instruments

During the quarter ended September 30, 2023, the Company began utilizing forward starting interest rate swap derivative instruments designated as cash flow hedges to manage the exposure to interest rate volatility with regard to forecasted issuances of fixed-rate debt. The Company’s risk management objective is to hedge the risk of variability in its interest payment cash flows attributable to changes in the benchmark Secured Overnight Financing Rate ("SOFR") between the time the fixed rate mortgages are originated and the fixed rate debt is issued. The gains or losses on the derivative instruments that are designated and qualify as cash flow hedges are reported as a component of AOCI. Beginning in the period in which the forecasted debt issuance occurs and the related derivative instruments are terminated, the accumulated gains or losses are then reclassified into interest expense over the term of the related debt. For the three and nine months ended September 30, 2023, there were no reclassifications of net (gains) losses on derivative instruments from AOCI to interest expense. As of September 30, 2023, the Company had $0.9 million in after-tax unrealized gains associated with cash flow hedging instruments recorded in AOCI. As of September 30, 2023, the Company expects to reclassify an estimated $0.2 million of after-tax unrealized gains on derivative instruments designated as cash flow hedges from AOCI into earnings over the next 12 months.

The following table presents the fair value of the Company’s derivative financial instruments on a gross basis, as well as its classification on the Company’s consolidated balance sheets as of September 30, 2023:

 

 

 

 

September 30, 2023

 

(in thousands)

 

 

 

 

 

 

Fair Value (1)

 

Derivatives designated as hedging instruments:

 

Balance Sheet Location

 

Notional Amount

 

 

Derivative Assets

 

 

Derivative Liabilities

 

Cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

Forward starting payer interest rate swaps

 

Derivative assets

 

$

155,000

 

 

$

1,261

 

 

$

 

(1)
Fair value reported is exclusive of collateral held and pledged. As of September 30, 2023, collateral held related to derivative exposure between the Company and its derivative counterparty was $0.8 million and is recorded in accounts payable and accrued expenses.

The counterparty to the financial derivatives that the Company enters into is a major institution. The Company is exposed to credit-related losses in the event of non-performance by the counterparty. This credit risk is generally limited to the unrealized gains in such contracts, less collateral held, should the counterparty fail to perform as contracted.

Note 17 — Accumulated Other Comprehensive Income

The following table presents the changes in the component of accumulated other comprehensive income balances for the three and nine months ended September 30, 2023 and 2022:

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning balance

 

$

 

 

$

 

 

$

 

 

$

 

Net unrealized gain on cash flow hedges arising during the period, net of tax

 

 

905

 

 

 

 

 

 

905

 

 

 

 

Ending balance

 

$

905

 

 

$

 

 

$

905

 

 

$

 

The following table presents the component of other comprehensive income and the related tax effect for the quarter ended September 30, 2023:

 

 

September 30, 2023

 

(in thousands)

 

Before-Tax

 

 

Tax Effect

 

 

Net-of-Tax

 

Cash flow hedges:

 

 

 

 

 

 

 

 

 

Forward starting payer interest rate swaps:

 

 

 

 

 

 

 

 

 

Net unrealized gain arising during the period

 

$

1,261

 

 

$

356

 

 

$

905

 

Other comprehensive income

 

$

1,261

 

 

$

356

 

 

$

905

 

26


Note 18 — Fair Value Measurements

Fair Value Determination

ASC Topic 820, “Fair Value Measurement,” defines fair value, establishes a framework for measuring fair value including a three-level valuation hierarchy, and requires disclosures about fair value measurements. Fair value is defined as the exchange price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date reflecting assumptions that a market participant would use when pricing an asset or liability. The hierarchy uses three levels of inputs to measure the fair value of assets and liabilities as follows:

o
Level 1 - Valuation is based on quoted prices for identical instruments traded in active markets.
o
Level 2 - Valuation is based on quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are observable and can be corroborated by market data.
o
Level 3 - Valuation is based on significant unobservable inputs for determining the fair value of assets or liabilities. These significant unobservable inputs reflect assumptions that market participants may use in pricing the assets or liabilities.

Given the nature of some of the Company’s assets and liabilities, clearly determinable market-based valuation inputs are often not available; therefore, these assets and liabilities are valued using internal estimates. As subjectivity exists with respect to the valuation estimates used, the fair values disclosed may not equal prices that can ultimately be realized if the assets are sold or the liabilities are settled with third parties.

Below is a description of the valuation methods for the assets and liabilities recorded at fair value on either a recurring or nonrecurring basis and for estimating fair value of financial instruments not recorded at fair value for disclosure purposes. While management believes the valuation methods are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the measurement date.

Cash and Cash Equivalents and Restricted Cash

Cash and restricted cash are recorded at historical cost. The carrying amount is a reasonable estimate of fair value as these instruments have short-term maturities and interest rates that approximate market, a Level 1 measurement.

Loans Held for Investment, Net, and Loans Held for Investment, at Fair Value

The Company uses a third-party loan valuation model to estimate the fair value of its nonperforming mortgage loans, a Level 3 measurement. The significant unobservable inputs used in the fair value measurement of the Company’s nonperforming mortgage loans are yield, voluntary prepayments, severity, and foreclosure frequency. The Company uses an in-house loan valuation model to estimate the fair value of its performing mortgage loans, a Level 3 measurement. The significant unobservable inputs used in the fair value measurement of the Company’s performing mortgage loans are discount rate, constant prepayment rate, and constant default rate. Significant changes in any of those inputs in isolation could result in a significant change to the mortgage loans’ fair value measurement.

Collateral Dependent or Loans Individually Evaluated

Nonaccrual loans held for investment are evaluated individually and are adjusted to the fair value of the collateral when the fair value of the collateral is below the carrying value of the loan. To the extent a loan is collateral dependent, the Company determines the allowance for credit losses based on the estimated fair value of the underlying collateral. The fair value of each loan’s collateral is generally based on appraisals or broker price opinions obtained, less estimated costs to sell, a Level 3 measurement.

Loans Held for Sale

Loans held for sale are carried at the lower of cost or fair value, with fair value adjustments recorded on a nonrecurring basis. The Company uses a discounted cash flow model to estimate the fair value of loans held for sale, a Level 3 measurement.

Loans Held for Sale, at Fair Value

The Company has elected to account for certain loans originated with the intent to sell to Ginnie Mae at fair value (the FVO Loans held for sale) using FASB ASC Topic 825, Financial Instruments (ASC 825). The FVO loans held for sale are measured based a discounted cash flow model, or on the fair value of securities backed by similar mortgage loans, adjusted for certain factors to approximate the fair value, including the value attributable to mortgage servicing and credit risk, and current commitments to purchase loans, a Level 2 measurement. Management identified all of these loans to be accounted for at estimated fair value at the instrument level. Changes in fair value are reflected in income as they occur.

2427


 

Real Estate Owned, Net (REO)

Real estate owned, net is initially recorded at the property’s estimated fair value, based on appraisals or broker price opinions obtained, less estimated costs to sell, at the acquisition date, a Level 3 measurement. From time to time, nonrecurring fair value adjustments are made to real estate owned, net based on the current updated appraised value of the property, or management’s judgment and estimation of value based on recent market trends or negotiated sales prices with potential buyers.

Mortgage Servicing Rights

The Company determined the fair values based on a third-party valuation model that calculates the present value of estimated future net servicing income, a Level 3 measurement.

Derivative Instruments

Derivative financial instruments are measured at fair value using readily observable market inputs and the overall fair value measurement is classified as Level 2.

Secured Financing, Net (Corporate Debt)

The Company determined the fair values estimate of the secured financing using the estimated cash flows discounted at an appropriate market rate, a Level 3 measurement.

Warehouse Repurchase Facilities, Net

Warehouse repurchase facilities are recorded at historical cost. The carrying amount is a reasonable estimate of fair value as these instruments have short-term maturities of one-year or less and interest rates that approximate market plus a spread, a Level 2 measurement.

Securitized Debt, Net, and Securitized Debt, at Fair Value

The Company obtains the fair value estimates at instrument level from a third-party broker dealer based on trader input on benchmark securities, bond structure and collateral characteristics and performance and pricing factors such as yield, spread, average life, prepayment speeds, default rate and severities,severity, a Level 2 measurement. Significant changes in any of those inputs in isolation could result in a significant change to securitized debt’s fair value measurement.

Accrued Interest Receivable and Accrued Interest Payable

The carrying amounts of accrued interest receivable and accrued interest payable approximate fair value due to the short-term nature of these instruments, a Level 1 measurement.

The Company does not have any off-balance sheet financial instruments.

Receivables Due From Servicers

The carrying amounts of receivables due from servicers approximate fair value due to the short-term nature of these instruments, a Level 1 measurement.

2528


 

Fair Value Disclosures

The following tables present information on assets and liabilities measured and recorded at fair value as of JuneSeptember 30, 2023 and December 31, 2022, by level, in the fair value hierarchy (in thousands):

 

Fair value measurements using

 

 

Total at

 

 

Fair value measurements using

 

 

Total at

 

June 30, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

September 30, 2023

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

$

 

 

$

19,536

 

 

$

 

 

$

19,536

 

Loans held for investment, at fair value

 

$

 

 

$

 

 

$

705,330

 

 

$

705,330

 

 

 

 

 

 

 

 

 

951,990

 

 

 

951,990

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

9,445

 

 

 

9,445

 

 

 

 

 

 

 

 

 

9,786

 

 

 

9,786

 

Derivative assets

 

 

 

 

 

1,261

 

 

 

 

 

 

1,261

 

Total recurring fair value measurements

 

 

 

 

 

 

 

 

714,775

 

 

 

714,775

 

 

 

 

 

 

20,797

 

 

 

961,776

 

 

 

982,573

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

 

 

 

 

 

 

 

20,388

 

 

 

20,388

 

 

 

 

 

 

 

 

 

29,299

 

 

 

29,299

 

Individually evaluated loans requiring specific allowance, net

 

 

 

 

 

 

 

 

13,097

 

 

 

13,097

 

 

 

 

 

 

 

 

 

7,859

 

 

 

7,859

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

33,485

 

 

 

33,485

 

 

 

 

 

 

 

 

 

37,158

 

 

 

37,158

 

Total assets

 

$

 

 

$

 

 

$

748,260

 

 

$

748,260

 

 

$

 

 

$

20,797

 

 

$

998,934

 

 

$

1,019,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securitized debt, at fair value

 

$

 

 

$

381,799

 

 

$

 

 

$

381,799

 

 

$

 

 

$

669,139

 

 

$

 

 

$

669,139

 

Total recurring fair value measurements

 

 

 

 

 

381,799

 

 

 

 

 

 

381,799

 

 

 

 

 

 

669,139

 

 

 

 

 

 

669,139

 

Total liabilities

 

$

 

 

$

381,799

 

 

$

 

 

$

381,799

 

 

$

 

 

$

669,139

 

 

$

 

 

$

669,139

 

 

 

 

 

Fair value measurements using

 

 

Total at

 

December 31, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

fair value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Recurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment, at fair value

 

$

 

 

$

 

 

$

276,095

 

 

$

276,095

 

Mortgage servicing rights

 

 

 

 

 

 

 

 

9,238

 

 

 

9,238

 

Total recurring fair value measurements

 

 

 

 

 

 

 

 

285,333

 

 

 

285,333

 

Nonrecurring fair value measurements:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate owned, net

 

 

 

 

 

 

 

 

13,325

 

 

 

13,325

 

Individually evaluated loans requiring specific allowance, net

 

 

 

 

 

 

 

 

11,466

 

 

 

11,466

 

Total nonrecurring fair value measurements

 

 

 

 

 

 

 

 

24,791

 

 

 

24,791

 

Total assets

 

$

 

 

$

 

 

$

310,124

 

 

$

310,124

 

The following table presents gains and losses recognized on assets measured on a nonrecurring basis for the three and sixnine months ended JuneSeptember 30, 2023 and 2022 (in thousands):

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

Gain (loss) on assets measured on a nonrecurring basis

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Real estate held for sale, net

 

$

(492

)

 

$

(143

)

 

$

(1,670

)

 

$

93

 

 

 

$

(817

)

 

$

(369

)

 

$

(2,486

)

 

$

(276

)

 

Individually evaluated loans requiring specific allowance, net

 

 

(48

)

 

 

434

 

 

 

53

 

 

 

242

 

 

 

 

189

 

 

 

290

 

 

 

242

 

 

 

532

 

 

Total net gain (loss)

 

$

(540

)

 

$

291

 

 

$

(1,617

)

 

$

335

 

 

Total net (loss) gain

 

$

(628

)

 

$

(79

)

 

$

(2,244

)

 

$

256

 

 

 

2629


 

The following table presents the primary valuation techniques and unobservable inputs related to Level 3 assets that are recorded on a recurring and nonrecurring basis as of JuneSeptember 30, 2023 ($ in thousands):

 

June 30, 2023

 

September 30, 2023

Asset category

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Recurring:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for investment,
at fair value

 

$

705,330

 

 

Discounted cash flow

 

Discount rate

 

9.5% to 11.0%

 

9.7%

 

$

951,990

 

 

Discounted cash flow

 

Discount rate

 

10.1%

 

10.1%

 

 

 

Prepayment rate

 

0.0% to 50.0%

 

26.7%

 

 

 

Prepayment rate

 

0.7% to 30.0%

 

19.0%

 

 

 

Default rate

 

0.3% to 94.9%

 

9.7%

 

 

 

Default rate

 

0.0% to 1.7%

 

0.4%

 

 

 

Loss severity rate

 

0.0% to 24.8%

 

2.9%

 

 

 

Loss severity rate

 

0.0% to 15.0%

 

3.3%

 

 

 

Recovery lag (performing loans, in months)

 

17

 

17

 

 

 

Recovery lag (performing loans, in months)

 

17

 

17

Mortgage servicing rights

 

 

9,445

 

 

Discounted cash flow

 

Discount rate

 

8.0%

 

8.0%

 

 

9,786

 

 

Discounted cash flow

 

Discount rate

 

8.0%

 

8.0%

 

 

 

Prepayment rate

 

5.6% to 16.9%

 

6.9%

 

 

 

Prepayment rate

 

5.8% to 12.5%

 

6.4%

Nonrecurring:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated
loans requiring specific
allowance, net

 

$

13,097

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

 

$

7,859

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Real estate owned, net

 

 

20,388

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

 

 

29,299

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

The following table presents the primary valuation techniques and unobservable inputs related to Level 3 assets as of December 31, 2022 ($ in thousands):

 

 

December 31, 2022

Asset category

 

Fair value

 

 

Primary
valuation
technique

 

Unobservable
input

 

Range

 

Weighted
average

Individually evaluated
   loans requiring specific
   allowance, net

 

$

11,466

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Real estate owned, net

 

 

13,325

 

 

Market comparables

 

Selling costs

 

8.0%

 

8.0%

Loans held for investment,
   at fair value

 

 

276,095

 

 

Discounted cash flow

 

Discount rate

 

8.35% to 9.35%

 

8.9%

 

 

 

 

 

 

 

Prepayment rate

 

1.0% to 30.0%

 

15.1%

 

 

 

 

 

 

 

Default rate

 

0.12% to 6.99%

 

0.6%

 

 

 

 

 

 

 

Loss severity rate

 

0.00% to 18.45%

 

3.5%

Mortgage servicing rights

 

 

9,238

 

 

Discounted cash flow

 

Discount rate

 

8.0% to 12.0%

 

8.1%

 

 

 

 

 

 

 

Prepayment rate

 

5.6% to 16.8%

 

6.3%

The following is a roll-forward of loans held for investment that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning balance

 

$

450,732

 

 

$

 

 

$

276,095

 

 

$

 

 

$

705,330

 

 

$

1,351

 

 

$

276,095

 

 

$

1,359

 

Originations

 

 

258,646

 

 

 

 

 

 

456,534

 

 

 

 

 

 

271,633

 

 

 

 

 

 

728,167

 

 

 

 

Loans liquidated

 

 

(13,464

)

 

 

 

 

 

(21,485

)

 

 

 

 

 

(22,527

)

 

 

(12

)

 

 

(44,012

)

 

 

(36

)

Principal paydowns

 

 

(1,764

)

 

 

 

 

 

(2,796

)

 

 

 

 

 

(2,479

)

 

 

(416

)

 

 

(5,275

)

 

 

(416

)

Total unrealized gain included in net income

 

 

3,108

 

 

 

 

 

 

9,767

 

 

 

 

Total unrealized (loss) gain included in net income

 

 

(1,872

)

 

 

3

 

 

 

7,895

 

 

 

19

 

Loans transferred to held for sale

 

 

 

 

 

 

 

 

(20,857

)

 

 

 

 

 

 

 

 

 

 

 

(20,857

)

 

 

 

REO transfer

 

 

(362

)

 

 

 

 

 

(362

)

 

 

 

Loans repurchased

 

 

8,072

 

 

 

 

 

 

8,072

 

 

 

 

 

 

2,267

 

 

 

 

 

 

10,339

 

 

 

 

Ending balance

 

$

705,330

 

 

$

 

 

$

705,330

 

 

$

 

 

$

951,990

 

 

$

926

 

 

$

951,990

 

 

$

926

 

 

2730


 

The following is a roll-forward of loans held for sale that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning balance

 

$

18,080

 

 

$

77,502

 

 

$

 

 

$

87,908

 

 

$

 

 

$

 

 

$

 

 

$

 

Originations

 

 

 

 

 

 

 

 

19,088

 

 

 

 

 

 

18,948

 

 

 

16,119

 

 

 

38,036

 

 

 

16,119

 

Loans liquidated

 

 

(17,385

)

 

$

(77,502

)

 

 

(39,945

)

 

$

(223,788

)

 

 

 

 

 

 

 

 

(39,945

)

 

 

 

Total unrealized loss included in net income

 

 

(695

)

 

 

 

 

 

 

 

 

 

Loans transferred from (to) held for investment

 

 

 

 

 

(390

)

 

 

20,857

 

 

 

135,490

 

Loans repurchased

 

 

 

 

 

390

 

 

 

 

 

 

390

 

Total unrealized gain included in net income

 

 

588

 

 

 

450

 

 

 

588

 

 

 

450

 

Loans transferred from held for investment

 

 

 

 

 

 

 

 

20,857

 

 

 

 

Ending balance

 

$

 

 

$

 

 

$

 

 

$

 

 

$

19,536

 

 

$

16,569

 

 

$

19,536

 

 

$

16,569

 

The following is a roll-forward of securitized debtmortgage servicing rights that are measured at estimated fair value on a recurring basis for the periods indicated (in thousands):

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Beginning balance

 

$

194,941

 

 

$

 

 

$

 

 

$

 

 

$

9,445

 

 

$

8,438

 

 

$

9,238

 

 

$

7,152

 

Securitized debt additions

 

 

201,000

 

 

 

 

 

 

398,487

 

 

 

 

Securitized debt paydowns

 

 

(8,582

)

 

 

 

 

 

(11,297

)

 

 

 

Additions

 

 

 

 

 

 

 

 

250

 

 

 

 

Total unrealized gain included in net income

 

 

(5,560

)

 

 

 

 

 

(5,391

)

 

 

 

 

 

341

 

 

 

1,430

 

 

 

298

 

 

 

2,716

 

Ending balance

 

$

381,799

 

 

$

 

 

$

381,799

 

 

$

 

 

$

9,786

 

 

$

9,868

 

 

$

9,786

 

 

$

9,868

 

The Company estimates the fair value of certain financial instruments on a quarterly basis. These instruments are recorded at fair value through the use of a valuation allowance only if they are individually evaluated. As described above, these adjustments to fair value usually result from the application of lower of cost or fair value accounting or write-downs of individual assets. As of JuneSeptember 30, 2023 and December 31, 2022, the only financial assets and liabilities measured at fair value orinclude loans held for investment at fair value, loans held for sale, mortgage servicing rights, derivative instruments, and securitized debt at fair value. Financial assets measured at the lower of cost or fair value wereinclude certain individually evaluated loans held for investment loans held for sale, mortgage servicing rights,and REO, FVO loans, and securitized debt at fair value, which were measured using unobservable inputs, including appraisals and broker price opinions on the values of the underlying collateral. Individually evaluated loans requiring an allowance were carried at approximately $13.17.9 million and $11.5 million as of JuneSeptember 30, 2023 and December 31, 2022, net of specific allowance for credit losses of approximately $1.00.9 million and $1.1 million, respectively.

A financial instrument is cash, evidence of an ownership interest in an entity, or a contract that creates a contractual obligation or right to deliver or receive cash or another financial instrument from a second entity on potentially favorable terms. The methods and assumptions used in estimating the fair values of the Company’s financial instruments are described above.

The following tables present carrying amounts and estimated fair values of certain financial instruments as of the dates indicated (in thousands):

 

June 30, 2023

 

 

September 30, 2023

 

 

Carrying

 

 

 

 

 

 

 

 

Estimated

 

 

Carrying

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

 

 

 

Cash

 

$

33,987

 

 

$

33,987

 

 

$

 

 

$

 

 

$

33,987

 

 

$

29,393

 

 

$

29,393

 

 

$

 

 

$

 

 

$

29,393

 

Restricted cash

 

 

16,786

 

 

 

16,786

 

 

 

 

 

 

 

 

 

16,786

 

 

 

17,703

 

 

 

17,703

 

 

 

 

 

 

 

 

 

17,703

 

Loans held for sale, at fair value

 

 

19,536

 

 

 

 

 

 

19,536

 

 

 

 

 

 

19,536

 

Loans held for investment, net

 

 

3,057,940

 

 

 

 

 

 

 

 

 

2,879,626

 

 

 

2,879,626

 

 

 

2,945,840

 

 

 

 

 

 

 

 

 

2,720,452

 

 

 

2,720,452

 

Loans held for investment, at fair value

 

 

705,330

 

 

 

 

 

 

 

 

 

705,330

 

 

 

705,330

 

 

 

951,990

 

 

 

 

 

 

 

 

 

951,990

 

 

 

951,990

 

Accrued interest receivables

 

 

22,602

 

 

 

22,602

 

 

 

 

 

 

 

 

 

22,602

 

 

 

24,756

 

 

 

24,756

 

 

 

 

 

 

 

 

 

24,756

 

Mortgage servicing rights

 

 

9,445

 

 

 

 

 

 

 

 

 

9,445

 

 

 

9,445

 

 

 

9,786

 

 

 

 

 

 

 

 

 

9,786

 

 

 

9,786

 

Derivative assets

 

 

1,261

 

 

 

 

 

 

1,261

 

 

 

 

 

 

1,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

210,464

 

 

$

 

 

$

 

 

$

211,634

 

 

$

211,634

 

 

$

210,774

 

 

$

 

 

$

 

 

$

211,655

 

 

$

211,655

 

Warehouse repurchase facilities, net

 

 

235,749

 

 

 

 

 

 

235,749

 

 

 

 

 

 

235,749

 

 

 

215,176

 

 

 

 

 

 

215,176

 

 

 

 

 

 

215,176

 

Securitized debt, net

 

 

2,622,547

 

 

 

 

 

 

2,335,949

 

 

 

 

 

 

2,335,949

 

 

 

2,504,334

 

 

 

 

 

 

2,167,848

 

 

 

 

 

 

2,167,848

 

Securitized debt, at fair value

 

 

381,799

 

 

 

 

 

 

381,799

 

 

 

 

 

 

381,799

 

 

 

669,139

 

 

 

 

 

 

669,139

 

 

 

 

 

 

669,139

 

Accrued interest payable

 

 

18,068

 

 

 

18,068

 

 

 

 

 

 

 

 

 

18,068

 

 

 

14,627

 

 

 

14,627

 

 

 

 

 

 

 

 

 

14,627

 

 

2831


 

 

 

 

December 31, 2022

 

 

 

Carrying

 

 

 

 

 

 

 

 

 

 

 

Estimated

 

Asset category

 

Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

Assets:

 

 

 

Cash

 

$

45,248

 

 

$

45,248

 

 

$

 

 

$

 

 

$

45,248

 

Restricted cash

 

 

16,808

 

 

 

16,808

 

 

 

 

 

 

 

 

 

16,808

 

Loans held for investment, net

 

 

3,272,390

 

 

 

 

 

 

 

 

 

3,201,850

 

 

 

3,201,850

 

Loans held for investment, at fair value

 

 

276,095

 

 

 

 

 

 

 

 

 

276,095

 

 

 

276,095

 

Accrued interest receivable

 

 

20,463

 

 

 

20,463

 

 

 

 

 

 

 

 

 

20,463

 

Mortgage servicing rights

 

 

9,238

 

 

 

 

 

 

 

 

 

9,238

 

 

 

9,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured financing, net

 

$

209,846

 

 

$

 

 

$

 

 

$

211,854

 

 

$

211,854

 

Warehouse repurchase facilities, net

 

 

330,814

 

 

 

 

 

 

330,814

 

 

 

 

 

 

330,814

 

Securitized debt net

 

 

2,736,290

 

 

 

 

 

 

 

 

 

2,522,010

 

 

 

2,522,010

 

Accrued interest payable

 

 

16,369

 

 

 

16,369

 

 

 

 

 

 

 

 

 

16,369

 

 

Note 1619 — Subsequent Events

On August 2,October 10, 13 and 26, 2023, the Company completed the securitizationentered into forward starting interest rate swaps with notional amounts of $85.915.0 million, of investor real estate loans,$14.0 million and $15.0 million, respectively, (the "Forward Starting Swaps"), which will be accounted forwere designated as a secured borrowing duringcash flow hedges. These Forward Starting Swaps are one type of derivative instrument available to hedge the quarter ended September 30, 2023.exposure to the risk of variability in the interest payment cash flows of the Company’s fixed rate debt attributable to changes in the benchmark overnight SOFR between the time the fixed rate mortgages are originated and the fixed rate debt is issued. These Forward Starting Swaps are designated to hedge forecasted fixed rate debt.

The Company has evaluated events that have occurred subsequent to JuneSeptember 30, 2023 through the issuance of the accompanying consolidated financial statements and has concluded there are no other subsequent events that would require recognition or disclosure in the accompanying consolidated financial statements.

2932


 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion should be read in conjunction with the information included in our Annual Report on Form 10-K for the year ended December 31, 2022, as well as the unaudited financial statements included elsewhere in this Quarterly Report on Form 10-Q (the “Quarterly Report”).

In addition, the statements and assumptions in this Quarterly Report that are not statements of historical fact are forward-looking statements within the meaning of federal securities laws. In particular, statements about our plans, strategies and prospects as well as estimates of industry growth for the next quarter and beyond are forward-looking statements. For important information regarding these forward-looking statements, please see the discussion below under the caption "Forward-Looking Statements.”

References to “the Company,” “Velocity,” “we,” “us” and “our” refer to Velocity Financial, Inc. and include all of its consolidated subsidiaries, unless otherwise indicated or the context requires otherwise.

Business

We are a vertically integrated real estate finance company founded in 2004. We primarily originate and manage investor loans secured by 1-4 unit residential rental and commercial properties, which we refer to collectively as investor real estate loans. We originate loans nationwide across our extensive network of independent mortgage brokers which we have built and refined over the 19 years since our inception. Our objective is to be the preferred and one of the most recognized brands in our core market, particularly within our network of mortgage brokers.

We operate in a large and highly fragmented market with substantial demand for financing and limited supply of institutional financing alternatives. We have developed the highly-specialized skill set required to effectively compete in this market, which we believe has afforded us a durable business model capable of generating attractive risk-adjusted returns for our stockholders throughout various business cycles. We offer competitive pricing to our borrowers by pursuing low-cost financing strategies and by driving front-end process efficiencies through customized technology designed to control the cost of originating a loan. Furthermore, by originating loans through our efficient and scalable network of approved mortgage brokers, we are able to maintain a wide geographical presence and nimble operating infrastructure capable of reacting quickly to changing market environments.

Our primary source of revenue is interest income earned on our loan portfolio. Our typical loan is secured by a first lien on the underlying property with a personal guarantee and, based on all loans in our portfolio as of JuneSeptember 30, 2023, has an average balance of approximately $390 thousand. As of JuneSeptember 30, 2023, our loan portfolio totaled $3.7$3.9 billion of UPB on properties in 45 states and the District of Columbia. The total portfolio had a weighted average loan-to-value ratio, or LTV at origination, of 68.2%68.0%, of which the 1-4 unit residential rental loans, which we refer to as investor 1-4 loans, represented 54.2%54.7% of the UPB. For the three months ended JuneSeptember 30, 2023, the annualized yield on our total portfolio was 8.24%8.38%.

We fund our portfolio primarily through a combination of committed and uncommitted secured warehouse facilities, securitized debt, corporate debt, and equity. The securitized debt market is our primary source of long-term financing. We have successfully executed twenty-eightthirty securitized debt transactions, resulting in a total of over $5.7$6.2 billion in gross debt proceeds from May 2011 through JuneSeptember 2023. We may also continue to sell loans from time to time for cash in lieu of holding the loans in our loan portfolio.

One of our core profitably measurements is our portfolio related net interest margin, which measures the difference between interest income earned on our loan portfolio and interest expense paid on our portfolio-related debt, relative to the amount of loans outstanding over the period. Our portfolio-related debt consists of our warehouse facilities and securitized debt and excludes our corporate debt. For the three months ended JuneSeptember 30, 2023, our annualized portfolio related net interest margin was 3.24%, relatively flatincreased to 3.34% compared to the 3.23%3.24% for the quarter ended March 31,June 30, 2023. We generate profits to the extent that our portfolio related net interest income exceeds our interest expense on corporate debt, provision for loan losses and operating expenses. For the three and sixnine months ended JuneSeptember 30, 2023, including net income attributable to noncontrolling interest, we generated pre-tax income of $16.8$17.2 million and $31.6$48.8 million, and net income of $12.2 million and $23.0$35.1 million, respectively.

On December 28, 2021, the Company acquired an 80% ownership interest in Century Health & Housing Capital, LLC (“Century”). Century is a licensed Ginnie Mae issuer/servicer that provides government-insured Federal Housing Administration (FHA) mortgage financing for multifamily housing, senior housing and long-term care/assisted living facilities. Century originates loans through its borrower-direct origination channel and services the loans through its in-house servicing platform, which enables the formation of long-term relationships with its clients and drives strong portfolio retention. Century earns origination fees and servicing fees from the mortgage servicing rights on its servicing portfolio.

Items Affecting Comparability of Results

Due to a number of factors, our historical financial results may not be comparable, either from period to period, or to our financial results in future periods. We have summarized the key factors affecting the comparability of our financial results below.

We have made an election to apply the fair value option ("FVO") accounting to all our originated mortgage loans on a go-forward basis beginning October 1, 2022. The fair value option loans are presented on a separate line item in the consolidated balance sheet. We will not record a CECL loan loss reserve on fair value option loans.

3033


 

The fair value option ("FVO") accounting to our securitized debt is on a case-by-case basis effective January 1, 2023. The fair value option securitized debt is presented on a separate line item in the consolidated balance sheet.

Recent Developments

Securitized Debt

During the quarter ended JuneSeptember 30, 2023, we completed two securitizations, VCC 2023-1R2023-RTL1 and VCC 2023-2. $64.82023-3. Securities of $81.6 million of securities were issued by VCC 2023-1R,2023-RTL1, and $202.2$234.7 million of securities were issued by VCC 2023-2. Securities issued by2023-3. VCC 2023-1R are collateralized by retained tranches from previous2023-RTL1 is the Company’s first securitization of our short-term mortgage loans. The VCC securitizations issued between 20192023-RTL1 includes a Reinvestment Period whereby additional short term mortgage loans may be added to 2023. Securities issued bythe security through January 2025. The VCC 2023-2 are2023-3 security is collateralized by long term mortgage loans.

During the quarter ended September 30, 2023, the Company began utilizing forward starting interest rate derivative instruments designated as cash flow hedges to manage the exposure to interest rate volatility with regard to future issuances of fixed-rate debt. The gains or losses on forward starting interest rate derivative instruments that are designated and qualify as cash flow hedges are reported as a component of accumulated other comprehensive income.

Continued Market Uncertainties

Our operational and financial performance will depend on certain market developments, including any lingering impact of the COVID-19 pandemic, the Russia/Ukraine war, the Israel-Gaza Conflict, a global recession, heightened stress in the real estate and corporate debt markets, recent bank failures, and macroeconomic conditions and market fundamentals, which can all affect each of these factors and potentially impact our business performance.

Critical Accounting Policies and Use of Estimates

The preparation of financial statements in accordance with U.S. GAAP requires certain judgments and assumptions, based on information available at the time of preparation of the consolidated financial statements, in determining accounting estimates used in preparation of the consolidated financial statements. The following discussion addresses the accounting policies that we believe apply to us based on the nature of our operations. Our most critical accounting policies involve decisions and assessments that could affect our reported assets and liabilities, as well as our reported revenues and expenses. We believe that all the decisions and assessments used to prepare our financial statements are based upon reasonable assumptions given the information available at that time.

These polices and estimates relate to the allowance for loan losses and deferred income tax assets and liabilities. Our critical accounting policies and estimates are described in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended December 31, 2022, as filed with the SEC.

How We Assess Our Business Performance

Net income is the primary metric by which we assess our business performance. Accordingly, we closely monitor the primary drivers of net income which consist of the following:

Net Interest Income

Net interest income is the largest contributor to our net income and is monitored on both an absolute basis and relative to provisions for loan losses and operating expenses. We generate net interest income to the extent that the rate at which we lend in our portfolio exceeds the cost of financing our portfolio, which we primarily achieve through long-term securitized debt. Accordingly, we closely monitor the financing markets and maintain consistent dialogue with investors and financial institutions as we evaluate our financing sources and cost of funds.

To evaluate net interest income, we measure and monitor: (1) the yields on our loans, (2) the costs of our funding sources, (3) our net interest spread and (4) our net interest margin. Net interest spread measures the difference between the rates earned on our loans and the rates paid on our funding sources. Net interest margin measures the difference between our annualized interest income and annualized interest expense, or net interest income, as a percentage of average loans outstanding over the specified time period.

Periodic changes in net interest income are primarily driven by: (1) origination volume and changes in average outstanding loan balances and (2) interest rates and changes in interest earned on our portfolio or paid on our debt. Historically, origination volume and portfolio size have been the largest contributors to the growth in our net interest income. We measure net interest income before and after interest expense related to our corporate debt and before and after our provisions for loan losses.

34


Credit Losses

We strive to minimize actual credit losses through our rigorous screening and underwriting process and life of loan portfolio management and special servicing practices. We closely monitor the credit performance of our loan portfolio, including delinquency rates and expected and actual credit losses, as a key factor in assessing our overall business performance.

31


Operating Expenses

We incur operating expenses from compensation and benefits related to our employee base, rent and other occupancy costs associated with our leased facilities, our third-party primary loan servicing vendors, professional fees to the extent we utilize third-party legal, consulting and advisory firms, and costs associated with the resolution and disposition of real estate owned, among other items. We monitor and strive to prudently manage operating expenses and to balance current period profitability with investment in the continued development of our platform. Because volume and portfolio size determine the magnitude of the impact of each of the above factors on our earnings, we also closely monitor origination volume along with all key terms of new loan originations, such as interest rates, loan-to-value ratios, estimated credit losses and expected duration.

Factors Affecting Our Results of Operations

Our results of operations depend on, among other things, the level of our net interest income, the credit performance of our loan portfolio and the efficiency of our operating platform. These measures are affected by a number of factors, including the demand for investor real estate loans, the competitiveness of the market for originating or acquiring investor real estate loans, the cost of financing our portfolio, operating costs, the availability of funding sources and the underlying performance of the collateral supporting our loans. While we have been successful at managing these elements in the past, there are certain circumstances beyond our control, including any lingering impact of the COVID-19 pandemic, the Russia/Ukraine war,and Israel/Hamas wars, an expected recession, and macroeconomic conditions and market fundamentals, which can all affect each of these factors and potentially impact our business performance.

Competition

The investor real estate loan market is highly competitive which could affect our profitability and growth. We believe we compete favorably through diversified borrower access driven by our extensive network of mortgage brokers and by emphasizing a high level of real estate and financial expertise, customer service, and flexibility in structuring transactions, as well as by attracting and retaining experienced managerial and marketing personnel. However, some of our competitors may be better positioned to market their services and financing programs because of their ability to offer more favorable rates and terms and other services.

Availability and Cost of Funding

Our primary funding sources have historically included cash from operations, warehouse facilities, term securitized debt, corporate debt, and equity. We believe we have an established brand in the term securitized debt market and that this market will continue to support our portfolio growth with long-term financing. Changes in macroeconomic conditions can adversely impact our ability to issue securitized debt and, thereby, limit our options for long-term financing. In consideration of this potential risk, we have entered into a credit facility for longer-term financing that will provide us with capital resources to fund loan growth in the event we are not able to issue securitized debt.

One of our six warehouse repurchase and revolving loan facilities have interest payment obligations tied to the one-month American Interbank Offered Rate, ("AMERIBOR"). Five of our warehouse repurchase and revolving loan facilities have interest payment obligations tied to the Secured Overnight Offering Rate ("SOFR").

Loan Performance

We underwrite and structure our loans to minimize potential losses. We believe our fully amortizing loan structures and avoidance of large balloon payments, coupled with meaningful borrower equity in properties, limit the probability of losses and that our proven in-house asset management capability allows us to minimize potential losses in situations where there is insufficient equity in the property. Our income is highly dependent upon borrowers making their payments and resolving delinquent loans as favorably as possible. Macroeconomic conditions can, however, impact credit trends in our core market and have an adverse impact on financial results.

Macroeconomic Conditions

The investor real estate loan market may be impacted by a wide range of macroeconomic factors such as interest rates, residential and commercial real estate prices, home ownership and unemployment rates, and availability of credit, among others. We believe our prudent underwriting, conservative loan structures and interest rate protections, and proven in-house asset management capability leave us well positioned to manage changing macroeconomic conditions.

3235


 

Portfolio and Asset Quality

Key Portfolio Statistics

 

June 30, 2023

 

 

March 31, 2023

 

 

June 30, 2022

 

 

 

September 30, 2023

 

 

June 30, 2023

 

 

September 30, 2022

 

 

 

($ in thousands)

 

 

($ in thousands)

 

Total loans

 

$

3,719,825

 

 

$

3,596,176

 

 

$

3,090,258

 

 

 

$

3,876,726

 

 

$

3,719,825

 

 

$

3,432,540

 

 

Loan count

 

 

9,541

 

 

 

9,147

 

 

 

7,779

 

 

 

 

9,953

 

 

 

9,541

 

 

 

8,476

 

 

Average loan balance

 

$

390

 

 

$

393

 

 

$

397

 

 

 

$

390

 

 

$

390

 

 

$

405

 

 

Weighted average loan-to-value

 

 

68.2

%

 

 

68.1

%

 

 

68.2

%

 

 

 

68.0

%

 

 

68.2

%

 

 

68.7

%

 

Weighted average coupon

 

 

8.4

%

 

 

8.2

%

 

 

7.5

%

 

 

 

8.6

%

 

 

8.4

%

 

 

7.7

%

 

Nonperforming loans (UPB) (A)

 

$

371,154

 

 

$

309,937

 

 

$

252,253

 

 

 

$

387,725

 

 

$

371,154

 

 

$

253,341

 

 

Nonperforming loans (% of total) (A)

 

 

10.0

%

 

 

8.6

%

 

 

8.2

%

 

 

 

10.0

%

 

 

10.0

%

 

 

7.4

%

 

 

(A) Reflects the UPB of loans 90 days or more past due or placed on nonaccrual status. Includes $41.3 million, $43.5 million, $38.7 million, and $45.9$42.4 million of COVID-19 forbearance-granted loans 90 days or more past due or placed on nonaccrual status as of September 30, 2023, June 30, 2023, March 31,2023, and JuneSeptember 30, 2022, respectively.

Total Loans. Total loans reflects the aggregate UPB at the end of the period. It excludes deferred origination costs, acquisition discounts, fair value adjustments and allowance for credit losses.

Loan Count. Loan count reflects the number of loans at the end of the period. It includes all loans with an outstanding principal balance.

Average Loan Balance. Average loan balance reflects the average UPB at the end of the period (i.e., total loans divided by loan count).

Weighted Average Coupon. Weighted average coupon reflects the weighted average loan rate at the end of the period.

Weighted Average Loan-to-Value. Loan-to-value, or LTV, reflects the ratio of the original loan amount to the appraised value of the underlying property at the time of origination. In instances where the LTV at origination is not available for an acquired loan, the LTV reflects our best estimate of value at the time of acquisition. Weighted average LTV is calculated for the population of loans outstanding at the end of each specified period using the original loan amounts and appraised LTVs at the time of origination of each loan. LTV is a key statistic because requiring the borrower to invest more equity in the collateral minimizes our exposure for future credit losses.

Nonperforming Loans. Loans that are 90 or more days past due, in bankruptcy, in foreclosure, or not accruing interest, except for certain loans in our COVID-19 forbearance program, are considered nonperforming loans. The dollar amount of nonperforming loans presented in the table above reflects the UPB of all loans that meet this definition.

3336


 

Originations and Acquisitions

The following table presents new loan originations and acquisitions and includes average loan size, weighted average coupon and weighted average loan-to-value for the periods indicated:

($ in thousands)

 

Loan Count

 

 

Loan Balance

 

 

Average
Loan Size

 

 

Weighted
Average
Coupon

 

 

Weighted
Average
LTV

 

 

Loan Count

 

 

Loan Balance

 

 

Average
Loan Size

 

 

Weighted
Average
Coupon

 

 

Weighted
Average
LTV

 

Three Months Ended September 30, 2023:

 

 

 

 

 

 

 

 

 

 

 

Loan originations — held for investment

 

 

765

 

 

$

271,633

 

 

$

355

 

 

 

11.08

%

 

 

66.5

%

Loan originations — held for sale

 

 

8

 

 

 

18,948

 

 

 

2,369

 

 

 

10.46

%

 

 

48.9

%

Total loan originations

 

 

773

 

 

$

290,581

 

 

$

376

 

 

 

11.04

%

 

 

65.3

%

Loan acquisitions — held for investment

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

(—

)%

Total loans originated

 

 

773

 

 

$

290,581

 

 

$

376

 

 

 

11.04

%

 

 

65.3

%

Three Months Ended June 30, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan originations — held for investment

 

 

722

 

 

$

258,646

 

 

$

358

 

 

 

11.00

%

 

 

67.7

%

 

 

722

 

 

$

258,646

 

 

$

358

 

 

 

11.00

%

 

 

67.7

%

Loan originations — held for sale

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

(—

)%

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

(—

)%

Total loan originations

 

 

722

 

 

$

258,646

 

 

$

358

 

 

 

11.00

%

 

 

67.7

%

 

 

722

 

 

$

258,646

 

 

$

358

 

 

 

11.00

%

 

 

67.7

%

Loan acquisitions — held for investment

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

(—

)%

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

(—

)%

Total loans originated

 

 

722

 

 

$

258,646

 

 

$

358

 

 

 

11.00

%

 

 

67.7

%

 

 

722

 

 

$

258,646

 

 

$

358

 

 

 

11.00

%

 

 

67.7

%

Three Months Ended March 31, 2023:

 

 

 

 

 

 

 

 

 

 

 

Loan originations — held for investment

 

 

587

 

 

$

197,888

 

 

$

337

 

 

 

11.08

%

 

 

66.6

%

Loan originations — held for sale

 

 

2

 

 

 

19,088

 

 

 

9,544

 

 

 

5.34

%

 

 

47.5

%

Total loan originations

 

 

589

 

 

$

216,976

 

 

$

368

 

 

 

10.58

%

 

 

65.0

%

Loan acquisitions — held for investment

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

(—

)%

Total loans originated

 

 

589

 

 

$

216,976

 

 

$

368

 

 

 

10.58

%

 

 

65.0

%

Three Months Ended June 30, 2022:

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2022:

 

 

 

 

 

 

 

 

 

 

 

Loan originations — held for investment

 

 

1,072

 

 

$

445,424

 

 

$

416

 

 

 

7.75

%

 

 

69.7

%

 

 

1,063

 

 

$

441,080

 

 

$

415

 

 

 

8.89

%

 

 

69.2

%

Loan originations — held for sale

 

 

 

 

 

 

 

 

 

 

 

(—

)%

 

 

(—

)%

 

 

1

 

 

 

16,192

 

 

 

16,192

 

 

 

4.15

%

 

 

68.6

%

Total loan originations

 

 

1,072

 

 

$

445,424

 

 

$

416

 

 

 

7.75

%

 

 

69.7

%

 

 

1,064

 

 

$

457,272

 

 

$

430

 

 

 

8.58

%

 

 

66.8

%

Loan acquisitions — held for investment

 

 

1

 

 

 

492

 

 

 

492

 

 

 

7.74

%

 

 

60.0

%

 

 

11

 

 

 

10,009

 

 

 

910

 

 

 

9.85

%

 

 

64.4

%

Total loans originated and acquired

 

 

1,073

 

 

$

445,916

 

 

$

416

 

 

 

7.75

%

 

 

69.7

%

 

 

1,075

 

 

$

467,281

 

 

$

435

 

 

 

8.75

%

 

 

66.7

%

During the secondthird quarter of 2023, we originated $258.6$290.6 million of loans, which is an increase of $41.7$31.9 million from $217.0$258.6 million for the three months ended March 31,June 30, 2023 and a decrease of $186.8$166.7 million from $445.4$457.3 million for the quarter ended JuneSeptember 30, 2022. The decrease from JuneSeptember 2022 is primarily as a result of increased interest rates and our decision to strategically reducing originations.reduce originations given general economic uncertainties.

Loans Held for Investment and Loans Held for Investment at Fair Value

Our total portfolio of loans held for investment consists of both loans held for investment at amortized cost, which are presented in the consolidated balance sheet as loans held for investment, net, and loans held for investment at fair value, which are presented in the consolidated balance sheets as loans held for investment at fair value. The following tables show the various components of loans held for investment as of the dates indicated:

(in thousands)

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

Unpaid principal balance

 

$

3,719,825

 

 

$

3,512,486

 

 

$

3,857,779

 

 

$

3,512,486

 

Valuation adjustments on FVO loans

 

 

17,230

 

 

 

7,463

 

 

 

15,357

 

 

 

7,463

 

Deferred loan origination costs

 

 

30,841

 

 

 

33,429

 

 

 

29,379

 

 

 

33,429

 

Total loans held for investment, gross

 

 

3,767,896

 

 

 

3,553,378

 

 

 

3,902,515

 

 

 

3,553,378

 

Allowance for credit losses

 

 

(4,626

)

 

 

(4,893

)

 

 

(4,685

)

 

 

(4,893

)

Loans held for investment, net

 

$

3,763,270

 

 

$

3,548,485

 

 

$

3,897,830

 

 

$

3,548,485

 

The following table illustrates the contractual maturities for our loans held for investment in aggregate UPB and as a percentage of our total held for investment loan portfolio as of the dates indicated:

 

June 30, 2023

 

 

December 31, 2022

 

 

June 30, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

 

September 30, 2022

 

($ in thousands)

 

UPB

 

 

%

 

 

UPB

 

 

%

 

 

UPB

 

 

%

 

 

UPB

 

 

%

 

 

UPB

 

 

%

 

 

UPB

 

 

%

 

Loans due in less than one year

 

$

141,299

 

 

 

3.8

%

 

$

146,916

 

 

 

4.2

%

 

$

89,251

 

 

 

2.9

%

 

$

147,180

 

 

 

3.8

%

 

$

146,916

 

 

 

4.2

%

 

$

125,250

 

 

 

3.7

%

Loans due in one to five years

 

 

36,051

 

 

 

1.0

 

 

 

31,777

 

 

 

0.9

 

 

 

28,264

 

 

 

0.9

 

 

 

49,272

 

 

 

1.3

 

 

 

31,777

 

 

 

0.9

 

 

 

36,649

 

 

 

1.1

 

Loans due in more than five years

 

 

3,542,475

 

 

 

95.2

 

 

 

3,333,793

 

 

 

94.9

 

 

 

2,972,743

 

 

 

96.2

 

 

 

3,661,327

 

 

 

94.9

 

 

 

3,333,793

 

 

 

94.9

 

 

 

3,254,449

 

 

 

95.2

 

Total loans held for investment

 

$

3,719,825

 

 

 

100.0

%

 

$

3,512,486

 

 

 

100.0

%

 

$

3,090,258

 

 

 

100.0

%

 

$

3,857,779

 

 

 

100.0

%

 

$

3,512,486

 

 

 

100.0

%

 

$

3,416,348

 

 

 

100.0

%

Allowance for Loan Losses

For the December 31, 2022 CECL estimate, we used a severe stress scenario with an eight-quarter reasonable and supportable forecast period followed by a two-quarter straight-line reversion period. We considered the potential impact of the Omicron variant and the effect of the variant on further supply chain disruptions. We also considered lower than forecasted employment numbers, expiring unemployment benefits, and an upcoming flu season.

3437


 

For the March 31, 2023 estimate, we considered a severe stress scenario with an eight-quarter reasonable and supportable forecast period followed by a two-quarter straight-line reversion period. Management concluded that applying the severe stress scenario was appropriate given the uncertainty around future COVID cases, the war between Russia and Ukraine, spike in inflation, continued disruption in the supply chain, and concerns of a recession.

For the June 30, 2023 estimate, we considered a severe stress scenario with an eight-quarter reasonable and supportable forecast period followed by a two-quarter straight-line reversion period. Management concluded that applying the severe stress scenario was appropriate given the continued inflation in the United States,, the war between Russia and Ukraine, continued disruption in the supply chain, and concerns of a recession.

For the September 30, 2023 estimate, we considered a severe stress scenario with a seven-quarter reasonable and supportable forecast period followed by a two-quarter straight-line reversion period. Management concluded that applying the severe stress scenario was appropriate given the continued inflation in the United States, the wars between Russia/Ukraine and Israel/Hamas, continued disruption in the supply chain, and concerns of a recession.

Our allowance for loan losses as of JuneSeptember 30, 2023 was $4.6$4.7 million compared to $4.9 million as of December 31, 2022 and $4.9$5.3 million as of JuneSeptember 30, 2022. The decrease in allowance for credit losses from December 31, 2022 and from JuneSeptember 30, 2022 was primarily due to loan payoffs decreasing the non-FVO loan portfolio.our portfolio of loans held for investment carried at amortized cost. We strive to minimize actual credit losses through our rigorous screening and underwriting process, life of loan portfolio management and special servicing practices. Additionally, we believe borrower equity of 25% to 40% provides significant protection against credit losses. The various scenarios, the weighting of scenarios, as well as the forecast period and reversion to historical loss, is subject to change as conditions in the market change and the Company’s ability to forecast economic events evolves.

To estimate the allowance for loan losses in our non-FVOportfolio of loans held for investment portfolio,carried at amortized cost, we follow a detailed internal review process, considering a number of different factors including, but not limited to, our ongoing analyses of loans, historical loss rates, relevant environmental factors, relevant market research, trends in delinquencies, effects and changes in credit concentrations, and ongoing evaluation of fair values.

The following table illustrates the activity in our allowance for loan losses over the periods indicated:

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

($ in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,045

 

 

$

4,663

 

 

$

4,893

 

 

$

4,262

 

 

 

$

4,626

 

 

$

4,905

 

 

$

4,893

 

 

$

4,262

 

 

Provision for loan losses

 

 

298

 

 

 

279

 

 

 

933

 

 

 

1,009

 

 

 

 

154

 

 

 

580

 

 

 

1,088

 

 

 

1,589

 

 

Charge-offs

 

 

(717

)

 

 

(37

)

 

 

(1,200

)

 

 

(366

)

 

 

 

(95

)

 

 

(155

)

 

 

(1,296

)

 

 

(521

)

 

Ending balance

 

$

4,626

 

 

$

4,905

 

 

$

4,626

 

 

$

4,905

 

 

 

$

4,685

 

 

$

5,330

 

 

$

4,685

 

 

$

5,330

 

 

Total loans held for investment (UPB), excluding FVO (1)

 

$

3,031,725

 

 

$

3,088,950

 

 

$

3,031,725

 

 

$

3,088,950

 

 

 

$

2,921,146

 

 

$

3,415,468

 

 

$

2,921,146

 

 

$

3,415,468

 

 

Allowance for credit losses / loans held for investment, excluding FVO

 

 

0.15

%

 

 

0.16

%

 

 

0.15

%

 

 

0.16

%

 

 

 

0.16

%

 

 

0.16

%

 

 

0.16

%

 

 

0.16

%

 

 

(1)
Reflects the UPB of loans held for investment excluding loans held for investment at fair value (FVO).

Credit Quality – Loans Held for Investment and Loans Held for Investment at Fair Value

The following table provides delinquency information on our loans held for investment and loans held for investment at fair value by UPB as of the dates indicated:

($ in thousands)

 

June 30, 2023 (A)

 

 

COVID-19
Forbearance

 

 

December 31, 2022 (A)

 

 

COVID-19
Forbearance

 

 

June 30, 2022 (A)

 

 

COVID-19
Forbearance

 

 

September 30, 2023 (A)

 

 

COVID-19
Forbearance

 

 

December 31, 2022 (A)

 

 

COVID-19
Forbearance

 

 

September 30, 2022 (A)

 

 

COVID-19
Forbearance

 

Performing/Accruing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

$

3,114,091

 

 

 

83.7

%

 

$

123,443

 

 

$

2,969,989

 

 

 

84.6

%

 

$

120,884

 

 

$

2,692,799

 

 

 

87.1

%

 

$

168,774

 

 

$

3,188,015

 

 

 

82.6

%

 

$

99,680

 

 

$

2,969,989

 

 

 

84.6

%

 

$

120,884

 

 

$

2,966,765

 

 

 

86.8

%

 

$

140,160

 

30-59 days past due

 

 

164,586

 

 

 

4.4

 

 

 

9,995

 

 

 

186,051

 

 

 

5.3

 

 

 

33,668

 

 

 

105,808

 

 

 

3.4

 

 

 

15,741

 

 

 

197,242

 

 

 

5.1

 

 

 

32,652

 

 

 

186,051

 

 

 

5.3

 

 

 

33,668

 

 

 

121,528

 

 

 

3.6

 

 

 

11,471

 

60-89 days past due

 

 

69,994

 

 

 

1.9

 

 

 

4,981

 

 

 

63,657

 

 

 

1.8

 

 

 

6,902

 

 

 

39,398

 

 

 

1.3

 

 

 

3,357

 

 

 

84,797

 

 

 

2.2

 

 

 

3,387

 

 

 

63,657

 

 

 

1.8

 

 

 

6,902

 

 

 

74,714

 

 

 

2.2

 

 

 

23,529

 

90+ days past due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Performing Loans

 

 

3,348,671

 

 

 

90.0

 

 

 

138,419

 

 

 

3,219,697

 

 

 

91.7

 

 

 

161,454

 

 

 

2,838,005

 

 

 

91.8

 

 

 

187,872

 

 

 

3,470,054

 

 

 

89.9

 

 

 

135,719

 

 

 

3,219,697

 

 

 

91.7

 

 

 

161,454

 

 

 

3,163,007

 

 

 

92.6

 

 

 

175,160

 

Nonperforming/Nonaccrual:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

<90 days past due

 

 

23,125

 

 

 

0.6

 

 

 

5,066

 

 

 

17,852

 

 

 

0.5

 

 

 

1,116

 

 

 

16,878

 

 

 

0.6

 

 

 

2,545

 

 

 

17,969

 

 

 

0.5

 

 

 

284

 

 

 

17,852

 

 

 

0.5

 

 

 

1,116

 

 

 

18,291

 

 

 

0.5

 

 

 

3,186

 

90+ days past due

 

 

39,536

 

 

 

1.1

 

 

 

2,088

 

 

 

32,566

 

 

 

0.9

 

 

 

1,681

 

 

 

20,341

 

 

 

0.7

 

 

 

5,853

 

 

 

36,426

 

 

 

0.9

 

 

 

2,917

 

 

 

32,566

 

 

 

0.9

 

 

 

1,681

 

 

 

26,705

 

 

 

0.8

 

 

 

2,114

 

Bankruptcy

 

 

20,256

 

 

 

0.5

 

 

 

1,130

 

 

 

22,435

 

 

 

0.6

 

 

 

7,272

 

 

 

19,560

 

 

 

0.6

 

 

 

3,551

 

 

 

19,323

 

 

 

0.5

 

 

 

3,278

 

 

 

22,435

 

 

 

0.6

 

 

 

7,272

 

 

 

15,899

 

 

 

0.5

 

 

 

3,451

 

In foreclosure

 

 

288,237

 

 

 

7.8

 

 

 

35,236

 

 

 

219,936

 

 

 

6.3

 

 

 

29,482

 

 

 

195,474

 

 

 

6.3

 

 

 

36,493

 

 

 

314,007

 

 

 

8.2

 

 

 

34,848

 

 

 

219,936

 

 

 

6.3

 

 

 

29,482

 

 

 

192,446

 

 

 

5.6

 

 

 

33,607

 

Total nonperforming loans

 

 

371,154

 

 

 

10.0

 

 

 

43,520

 

 

 

292,789

 

 

 

8.3

 

 

 

39,551

 

 

 

252,253

 

 

 

8.2

 

 

 

48,442

 

 

 

387,725

 

 

 

10.1

 

 

 

41,327

 

 

 

292,789

 

 

 

8.3

 

 

 

39,551

 

 

 

253,341

 

 

 

7.4

 

 

 

42,358

 

Total loans held for investment

 

$

3,719,825

 

 

 

100.0

%

 

$

181,939

 

 

$

3,512,486

 

 

 

100.0

%

 

$

201,005

 

 

$

3,090,258

 

 

 

100.0

%

 

$

236,314

 

 

$

3,857,779

 

 

 

100.0

%

 

$

177,046

 

 

$

3,512,486

 

 

 

100.0

%

 

$

201,005

 

 

$

3,416,348

 

 

 

100.0

%

 

$

217,518

 

 

(A)
Balance includes $181.9$177.0 million UPB of loans held for investment as of JuneSeptember 30, 2023, $201.0 million as of December 31, 2022, and $236.3$217.5 million as of JuneSeptember 30, 2022 in our COVID-19 forbearance program.

38


Other than loans in the COVID-19 forbearance program, loans that are 90+ days past due, in bankruptcy, in foreclosure, or not accruing interest are considered nonperforming loans. Nonperforming loans were $371.2$387.7 million, or 10.0%10.1% of our held for investment loan portfolio as of JuneSeptember 30, 2023, compared to $292.8 million, or 8.3% as of December 31, 2022, and $252.3$253.3 million, or 8.2%7.4% of the held for investment loan portfolio as of JuneSeptember 30, 2022. We believe the significant equity cushion at origination and the active management of loans will continue to minimize credit losses on the resolution of defaulted loans and disposition of REO properties.

35


Historically, most loans that become nonperforming resolve prior to converting to REO. This is due to low LTVs at origination and our active management of the portfolio. The following tables summarize the resolution activities of loans that became nonperforming prior to the beginning of the periods indicated or became nonperforming and subsequently resolved during the periods indicated. We resolved $43.6$56.9 million of long-term and short-term non-performing loans during the quarter ended JuneSeptember 30, 2023, which was higher compared to $36.9 million during the quarter ended March 31, 2023 and lower compared to $47.1$43.6 million during the quarter ended June 30, 2022. We also resolved $6.5 million of nonperforming loans transferred to REO during thequarter ended June 30, 2023 which wasand higher compared to $1.8 million and $3.4$38.4 million during the quarter ended March 31, 2023 and JuneSeptember 30, 2022. From these resolution activities, including the REO resolutions, we realized net gains of $1.2 million, $1.5 million, $1.3 million, and $5.7$2.7 million during the quarters ended September 30, 2023, June 30, 2023, March 31, 2023, and JuneSeptember 30, 2022, respectively. This is largely the result of collecting default interest and prepayment penalties in excess of the contractual principal and interest due on loans.

The table below includes resolutions for our long-term nonperforming loans and REO's.

 

Three Months Ended

 

 

Three Months Ended

 

Long-Term Loans

 

June 30, 2023

 

 

March 31, 2023

 

 

June 30, 2022

 

 

September 30, 2023

 

 

June 30, 2023

 

 

September 30, 2022

 

($ in thousands)

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

Resolved — paid in full

 

$

13,485

 

 

$

965

 

 

$

11,274

 

 

$

632

 

 

$

16,934

 

 

$

3,303

 

 

$

20,668

 

 

$

758

 

 

$

13,485

 

 

$

965

 

 

$

16,175

 

 

$

967

 

Resolved — paid current

 

 

19,771

 

 

 

280

 

 

 

18,477

 

 

 

233

 

 

 

17,407

 

 

 

129

 

 

 

26,950

 

 

 

206

 

 

 

19,771

 

 

 

280

 

 

 

11,410

 

 

 

182

 

Resolved — REO sold

 

 

4,836

 

 

 

(382

)

 

 

570

 

 

 

137

 

 

 

2,107

 

 

 

816

 

 

 

6,341

 

 

 

162

 

 

 

4,836

 

 

 

(382

)

 

 

3,171

 

 

 

250

 

Total resolutions

 

$

38,092

 

 

$

863

 

 

$

30,321

 

 

$

1,002

 

 

$

36,448

 

 

$

4,248

 

 

$

53,959

 

 

$

1,126

 

 

$

38,092

 

 

$

863

 

 

$

30,756

 

 

$

1,399

 

Recovery rate on resolved
nonperforming UPB

 

 

 

 

102.3

%

 

 

 

 

103.3

%

 

 

 

 

111.7

%

 

 

 

 

102.1

%

 

 

 

 

102.3

%

 

 

 

 

104.5

%

The table below includes resolutions for our short-term nonperforming loans and REO's, and also includes loans that were granted a COVID-19 forbearance in 2020. The short-term loans, or loans with a maturity of two-year or less, do not require prepayment fees and usually result in a lower gain when paid in full, as compared to long term loans.

 

Three Months Ended

 

 

Three Months Ended

 

Short-Term and Forbearance Loans

 

June 30, 2023

 

 

March 31, 2023

 

 

June 30, 2022

 

 

September 30, 2023

 

 

June 30, 2023

 

 

September 30, 2022

 

($ in thousands)

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

 

UPB

 

 

Gain /
(Loss)

 

Resolved — paid in full

 

$

7,004

 

 

$

318

 

 

$

5,560

 

 

$

348

 

 

$

9,913

 

 

$

976

 

 

$

2,967

 

 

$

38

 

 

$

7,004

 

 

$

318

 

 

$

8,691

 

 

$

396

 

Resolved — paid current

 

 

3,290

 

 

 

89

 

 

 

1,633

 

 

 

9

 

 

 

2,877

 

 

 

22

 

 

 

6,292

 

 

 

 

 

 

3,290

 

 

 

89

 

 

 

2,075

 

 

 

 

Resolved — REO sold

 

 

1,672

 

 

 

222

 

 

 

1,209

 

 

 

(21

)

 

 

1,262

 

 

 

500

 

 

 

2,434

 

 

 

(11

)

 

 

1,672

 

 

 

222

 

 

 

3,672

 

 

 

865

 

Total resolutions

 

$

11,966

 

 

$

629

 

 

$

8,402

 

 

$

336

 

 

$

14,052

 

 

$

1,498

 

 

$

11,693

 

 

$

27

 

 

$

11,966

 

 

$

629

 

 

$

14,438

 

 

$

1,261

 

Recovery rate on resolved
nonperforming UPB

 

 

 

 

105.3

%

 

 

 

 

104.0

%

 

 

 

 

110.7

%

 

 

 

 

100.2

%

 

 

 

 

105.3

%

 

 

 

 

108.7

%

Our charge-offs incurred have been small as a percentage of nonperforming loans held for investment.investment and carried at amortized cost. The table below shows our actual loan losses for the periods indicated.

 

Six Months Ended

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

Nine Months Ended

 

 

Six Months Ended

 

 

Nine Months Ended

 

 

($ in thousands)

 

June 30, 2023

 

 

March 31, 2023

 

 

June 30, 2022

 

 

 

September 30, 2023

 

 

June 30, 2023

 

 

September 30, 2022

 

 

Average nonperforming loans for the period (1)

 

$

313,800

 

 

$

298,703

 

 

$

267,998

 

 

 

$

326,483

 

 

$

313,800

 

 

$

261,764

 

 

Charge-offs

 

 

1,200

 

 

 

484

 

 

 

366

 

 

 

 

1,296

 

 

 

1,200

 

 

 

521

 

 

Charge-offs / Average nonperforming loans for the period (1)

 

 

0.76

%

(2)

 

0.65

%

(2)

 

0.27

%

(2)

 

 

0.53

%

(2)

 

0.76

%

(2)

 

0.27

%

(2)

 

(1)
Reflects the monthly average of nonperforming loans held for investment, excluding FVO loans, during the period.
(2)
Reflects annualized charge-offs to average nonperforming loans for the period.

3639


 

Concentrations – Loans Held for Investment

As of JuneSeptember 30, 2023, our held for investment loan portfolio was concentrated in investor 1-4 loans, representing 54.2%55.0% of the UPB. Mixed used properties represented 12.2%11.8% of the UPB. No other property type represented more than 10.0% of our held for investment loan portfolio. Geographically, the principal balance of our loans held for investment were concentrated 21.7%21.5% in California, 19.2%18.7% in New York, 14.0%13.9% in Florida, and 7.4%7.5% in New Jersey.

Property Type

 

June 30, 2023

 

 

September 30, 2023

 

($ in thousands)

 

Loan Count

 

 

UPB

 

 

% of Total UPB

 

 

Loan Count

 

 

UPB

 

 

% of Total UPB

 

Investor 1-4

 

 

5,837

 

 

$

2,016,017

 

 

 

54.2

%

 

 

6,151

 

 

$

2,120,179

 

 

 

55.0

%

Mixed use

 

 

1,093

 

 

 

452,418

 

 

 

12.2

 

 

 

1,103

 

 

 

457,130

 

 

 

11.8

 

Retail

 

 

668

 

 

 

321,828

 

 

 

8.7

 

 

 

685

 

 

 

327,771

 

 

 

8.5

 

Multifamily

 

 

552

 

 

 

303,682

 

 

 

8.2

 

 

 

562

 

 

 

305,013

 

 

 

7.9

 

Warehouse

 

 

364

 

 

 

235,264

 

 

 

6.3

 

 

 

380

 

 

 

246,614

 

 

 

6.4

 

Office

 

 

463

 

 

 

194,654

 

 

 

5.2

 

 

 

484

 

 

 

199,847

 

 

 

5.2

 

Other(1)

 

 

564

 

 

 

195,962

 

 

 

5.2

 

 

 

580

 

 

 

201,225

 

 

 

5.2

 

Total loans held for investment

 

 

9,541

 

 

$

3,719,825

 

 

 

100.0

%

 

 

9,945

 

 

$

3,857,779

 

 

 

100.0

%

 

(1)
All other properties individually comprise less than 5.0% of the total unpaid principal balance.

Geography (State)

 

June 30, 2023

 

 

September 30, 2023

 

($ in thousands)

 

Loan Count

 

 

UPB

 

 

% of Total UPB

 

 

Loan Count

 

 

UPB

 

 

% of Total UPB

 

California

 

 

1,264

 

 

$

806,195

 

 

 

21.7

%

 

 

1,281

 

 

$

829,110

 

 

 

21.5

%

New York

 

 

1,300

 

 

 

713,750

 

 

 

19.2

 

 

 

1,313

 

 

 

723,574

 

 

 

18.7

 

Florida

 

 

1,312

 

 

 

520,627

 

 

 

14.0

 

 

 

1,357

 

 

 

536,061

 

 

 

13.9

 

New Jersey

 

 

865

 

 

 

273,423

 

 

 

7.4

 

 

 

894

 

 

 

288,389

 

 

 

7.5

 

Other(1)

 

 

4,800

 

 

 

1,405,830

 

 

 

37.7

 

 

 

5,100

 

 

 

1,480,645

 

 

 

38.4

 

Total loans held for investment

 

 

9,541

 

 

$

3,719,825

 

 

 

100.0

%

 

 

9,945

 

 

$

3,857,779

 

 

 

100.0

%

 

(1)
All other states individually comprise less than 5.0% of the total unpaid principal balance.

Real Estate Owned (REO)

REO includes real estate we acquire through foreclosure or by deed-in-lieu of foreclosure. REO assets are initially recorded at fair value, less estimated costs to sell, on the date of foreclosure. Adjustments that reduce the carrying value of the loan to the fair value of the real estate at the time of foreclosure are recognized as charge-offs in the allowance for credit losses. Positive adjustments at the time of foreclosure are recognized in other operating income. Subsequent to foreclosure, we periodically obtain new valuations and any reductions in fair value are reflected as valuation adjustments.

As of JuneSeptember 30, 2023, our REO included 61 properties with a lower of cost or estimated fair value of $29.3 million compared to 45 properties with a lower of cost or estimated fair value of $20.4 million compared to 39 properties with a lower of cost or estimated fair value of $21.8 million as of March 31,June 30, 2023.

Key Performance Metrics

 

Three Months Ended

 

 

 

Three Months Ended

 

 

($ in thousands)

 

June 30, 2023 (1)

 

 

March 31, 2023 (1)

 

 

June 30, 2022 (1)

 

 

 

September 30, 2023 (1)

 

 

June 30, 2023 (1)

 

 

September 30, 2022 (1)

 

 

Average loans

 

$

3,637,570

 

 

$

3,525,028

 

 

$

2,973,680

 

 

 

$

3,773,631

 

 

$

3,637,570

 

 

$

3,217,264

 

 

Portfolio yield

 

 

8.24

%

 

 

8.00

%

 

 

7.97

%

 

 

 

8.38

%

 

 

8.24

%

 

 

7.88

%

 

Average debt — portfolio related

 

 

3,258,651

 

 

 

3,151,650

 

 

 

2,651,300

 

 

 

 

3,379,610

 

 

 

3,258,651

 

 

 

2,871,149

 

 

Average debt — total company

 

 

3,473,651

 

 

 

3,366,650

 

 

 

2,866,300

 

 

 

 

3,594,610

 

 

 

3,473,651

 

 

 

3,086,149

 

 

Cost of funds — portfolio related

 

 

5.58

%

 

 

5.33

%

 

 

4.34

%

 

 

 

5.63

%

 

 

5.58

%

 

 

4.81

%

 

Cost of funds — total company

 

 

5.71

%

 

 

5.49

%

 

 

4.60

%

 

 

 

5.76

%

 

 

5.71

%

 

 

5.00

%

 

Net interest margin — portfolio related

 

 

3.24

%

 

 

3.23

%

 

 

4.10

%

 

 

 

3.34

%

 

 

3.24

%

 

 

3.59

%

 

Net interest margin — total company

 

 

2.78

%

 

 

2.76

%

 

 

3.54

%

 

 

 

2.90

%

 

 

2.78

%

 

 

3.09

%

 

Charge-offs/Average loans held for investment, excluding FVO loans

 

 

0.09

%

 

 

0.06

%

 

 

0.27

%

 

 

 

0.01

%

 

 

0.09

%

 

 

0.02

%

 

Pre-tax return on equity

 

 

16.81

%

 

 

15.26

%

 

 

16.42

%

 

 

 

16.82

%

 

 

16.81

%

 

 

15.26

%

 

Return on equity

 

 

12.21

%

 

 

11.10

%

 

 

12.06

%

 

 

 

11.87

%

 

 

12.21

%

 

 

11.18

%

 

 

(1)
Percentages are annualized.

40


Average Loans

Average loans reflects the daily average of total outstanding loans, including both loans held for investment and loans held for sale, as measured by UPB, over the specified time period.

37


Portfolio Yield

Portfolio yield is an annualized measure of the total interest income earned on our loan portfolio as a percentage of average loans over the given period. Interest income includes interest earned on performing loans, cash interest received on nonperforming loans, default interest and prepayment fees. The fluctuations in our portfolio yield over the periods shown was primarily driven by loans placed on non-accrual status during the periods.

Average Debt — Portfolio Related and Total Company

Portfolio-related debt consists of borrowings related directly to financing our loan portfolio, which includes our warehouse facilities and securitized debt. Total company debt consists of portfolio-related debt and corporate debt. The measures presented here reflect the monthly average of all portfolio-related and total company debt, as measured by outstanding principal balance, over the specified time period.

Cost of Funds — Portfolio Related and Total Company

Portfolio related cost of funds is an annualized measure of the interest expense incurred on our portfolio-related debt as a percentage of average portfolio-related debt outstanding over the given period. Total company cost of funds is an annualized measure of the interest expense incurred on our portfolio-related debt and corporate debt outstanding over the given period. Interest expense includes the amortization of expenses incurred in connection with our portfolio related financing activities and corporate debt. Through the issuance of long-term securitized debt, we have been able to fix a significant portion of our borrowing costs over time. The strong credit performance on our securitized debt has allowed us to issue debt at attractive rates.

Our portfolio related cost of funds increased to 5.63% for the three months ended September 30, 2023 from 5.58% for the three months ended June 30, 2023 and increased from 5.33%4.81% for the three months ended March 31, 2023 and increased from 4.34% for the three months ended JuneSeptember 30, 2022.

Net Interest Margin — Portfolio Related and Total Company

Portfolio related net interest margin measures the difference between the interest income earned on our loan portfolio and the interest expense paid on our portfolio-related debt as a percentage of average loans over the specified time period. Total company net interest margin measures the difference between the interest income earned on our loan portfolio and the interest expense paid on our portfolio-related debt and corporate debt as a percentage of average loans over the specified time period.

Over the periods shown below, our portfolio related net interest margin ofremained relatively consistent at 3.34% for the three months ended September 30, 2023 compared to the 3.24% for the three months ended June 30, 2023, remained consistent with the 3.23%and decreased from 3.59% for the three months ended March 31, 2023, and decreased from 4.10% for the three months ended JuneSeptember 30, 2022. The decrease from JuneSeptember 30, 2022 was primarily due to higher debt cost caused by an overall increase in interest rates.

Our total company net interest margin decreasedof 2.90% for the three months ended September 30, 2023 remained relatively consistent compared to 2.78% for the three months ended June 30, 2023, and decreased from 3.54%3.09% for the three months ended JuneSeptember 30, 2022 and remained consistent from 2.76% for the three months ended March 31, 2023, respectively.2022. The decrease in total company net interest margin during the three months ended JuneSeptember 30, 2023 from the three months ended JuneSeptember 30, 2022 was primarily due to higher interest rates as compared to the same period in 2022.

3841


 

The following tables show the average outstanding balance of our loan portfolio and portfolio-related debt, together with interest income and the corresponding yield earned on our portfolio, and interest expense and the corresponding rate paid on our portfolio-related debt for the periods indicated:

 

Three Months Ended

 

 

 

Three Months Ended

 

 

 

June 30, 2023

 

 

March 31, 2023

 

 

June 30, 2022

 

 

 

September 30, 2023

 

 

June 30, 2023

 

 

September 30, 2022

 

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

 

Interest

 

Average

 

 

Average

 

Income /

 

Yield /

 

Average

 

Income /

 

Yield /

 

Average

 

Income /

 

Yield /

 

 

Average

 

Income /

 

Yield /

 

Average

 

Income /

 

Yield /

 

Average

 

Income /

 

Yield /

 

($ in thousands)

 

Balance

 

 

Expense

 

 

Rate (1)

 

 

Balance

 

 

Expense

 

 

Rate (1)

 

 

Balance

 

 

Expense

 

 

Rate (1)

 

 

 

Balance

 

 

Expense

 

 

Rate (1)

 

 

Balance

 

 

Expense

 

 

Rate (1)

 

 

Balance

 

 

Expense

 

 

Rate (1)

 

 

Loan portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans held for sale

 

$

3,477

 

 

 

 

 

 

 

 

$

12,896

 

 

 

 

 

 

 

 

$

62,987

 

 

 

 

 

 

 

 

 

$

3,170

 

 

 

 

 

 

 

 

$

3,477

 

 

 

 

 

 

 

 

$

176

 

 

 

 

 

 

 

 

Loans held for investment

 

 

3,634,093

 

 

 

 

 

 

 

 

 

3,512,133

 

 

 

 

 

 

 

 

 

2,910,693

 

 

 

 

 

 

 

 

 

 

3,770,460

 

 

 

 

 

 

 

 

 

3,634,093

 

 

 

 

 

 

 

 

 

3,217,264

 

 

 

 

 

 

 

 

Total loans

 

$

3,637,570

 

 

$

74,897

 

 

 

8.24

%

 

$

3,525,029

 

 

$

70,521

 

 

 

8.00

%

 

$

2,973,680

 

 

$

59,243

 

 

 

7.97

%

 

 

$

3,773,631

 

 

$

79,088

 

 

 

8.38

%

 

$

3,637,570

 

 

$

74,897

 

 

 

8.24

%

 

$

3,217,440

 

 

$

63,419

 

 

 

7.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warehouse facilities

 

$

238,027

 

 

$

5,910

 

 

 

9.93

%

 

$

225,497

 

 

$

4,833

 

 

 

8.57

%

 

$

318,960

 

 

$

4,115

 

 

 

5.16

%

 

 

$

192,855

 

 

$

4,943

 

 

 

10.25

%

 

$

238,027

 

 

$

5,910

 

 

 

9.93

%

 

$

226,660

 

 

$

3,798

 

 

 

6.70

%

 

Securitized debt

 

 

3,020,624

 

 

 

39,541

 

 

 

5.24

%

 

 

2,926,153

 

 

 

37,196

 

 

 

5.08

%

 

 

2,332,340

 

 

 

24,637

 

 

 

4.23

%

 

 

 

3,186,756

 

 

 

42,640

 

 

 

5.35

%

 

 

3,020,624

 

 

 

39,541

 

 

 

5.24

%

 

 

2,644,489

 

 

 

30,763

 

 

 

4.65

%

 

Total debt - portfolio related

 

 

3,258,651

 

 

 

45,451

 

 

 

5.58

%

 

 

3,151,650

 

 

 

42,029

 

 

 

5.33

%

 

 

2,651,300

 

 

 

28,752

 

 

 

4.34

%

 

 

 

3,379,610

 

 

 

47,583

 

 

 

5.63

%

 

 

3,258,651

 

 

 

45,451

 

 

 

5.58

%

 

 

2,871,149

 

 

 

34,561

 

 

 

4.81

%

 

Corporate debt

 

 

215,000

 

 

 

4,139

 

 

 

7.70

%

 

 

215,000

 

 

 

4,139

 

 

 

7.70

%

 

 

215,000

 

 

 

4,182

 

 

 

7.78

%

 

 

 

215,000

 

 

 

4,138

 

 

 

7.70

%

 

 

215,000

 

 

 

4,139

 

 

 

7.70

%

 

 

215,000

 

 

 

4,011

 

 

 

7.46

%

 

Total debt

 

$

3,473,651

 

 

$

49,590

 

 

 

5.71

%

 

$

3,366,650

 

 

$

46,168

 

 

 

5.49

%

 

$

2,866,300

 

 

$

32,934

 

 

 

4.60

%

 

 

$

3,594,610

 

 

$

51,721

 

 

 

5.76

%

 

$

3,473,651

 

 

$

49,590

 

 

 

5.71

%

 

$

3,086,149

 

 

$

38,572

 

 

 

5.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread -
portfolio related (2)

 

 

 

 

 

 

 

2.66

%

 

 

 

 

 

 

 

2.67

%

 

 

 

 

 

 

 

3.63

%

 

 

 

 

 

 

 

 

2.75

%

 

 

 

 

 

 

 

2.66

%

 

 

 

 

 

 

 

3.07

%

 

Net interest margin -
portfolio related

 

 

 

 

 

 

 

3.24

%

 

 

 

 

 

 

 

3.23

%

 

 

 

 

 

 

 

4.10

%

 

 

 

 

 

 

 

 

3.34

%

 

 

 

 

 

 

 

3.24

%

 

 

 

 

 

 

 

3.59

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread -
total company (3)

 

 

 

 

 

 

 

2.53

%

 

 

 

 

 

 

 

2.52

%

 

 

 

 

 

 

 

3.37

%

 

 

 

 

 

 

 

 

2.63

%

 

 

 

 

 

 

 

2.53

%

 

 

 

 

 

 

 

2.88

%

 

Net interest margin -
total company

 

 

 

 

 

 

 

2.78

%

 

 

 

 

 

 

 

2.76

%

 

 

 

 

 

 

 

3.54

%

 

 

 

 

 

 

 

 

2.90

%

 

 

 

 

 

 

 

2.78

%

 

 

 

 

 

 

 

3.09

%

 

 

(1)
Annualized.
(2)
Net interest spread — portfolio related is the difference between the rate earned on our loan portfolio and the interest rates paid on our portfolio-related debt.
(3)
Net interest spread — total company is the difference between the rate earned on our loan portfolio and the interest rates paid on our total debt.

Charge-Offs

Our annualized charge-off rate over average loans held for investment carried at amortized cost for the three months ended JuneSeptember 30, 2023 increaseddecreased to 0.09%0.01% as compared to 0.06%0.09% for the three months ended March 31,June 30, 2023 and decreased as compared to 0.27%0.02% for the three months ended JuneSeptember 30, 2022. The charge-offs rate reflects year-to-date annualized charge-offs as a percentage of average loans held for investment for the respective quarters. We do not record charge-offs on FVO loans which are carried at estimated fair value. We do not record charge-offs on our loans held for sale which are carried either at fair value, or at the lower of cost or estimated fair value.

Pre-Tax Return on Equity and Return on Equity

Pre-tax return on equity and return on equity reflect income before income taxes and net income including income attributable to noncontrolling interest, respectively, as a percentage of the monthly average total stockholders’ equity including noncontrolling interest over the specified period. Pre-tax return on equity and return on equity were higherremained the same during the quarter ended September 30, 2023 compared to the quarter ended June 30, 2023, and higher compared to the quarters ended March 31, 2023 and the quarter ended JuneSeptember 30, 2022 due to the increase in income before income taxes and net income.

 

Three Months Ended

 

 

 

Three Months Ended

 

 

($ in thousands)

 

June 30, 2023

 

 

March 31, 2023

 

 

June 30, 2022

 

 

 

September 30, 2023

 

 

June 30, 2023

 

 

September 30, 2022

 

 

Income before income taxes (A)

 

$

16,824

 

 

$

14,757

 

 

$

14,664

 

(2)

 

$

17,239

 

 

$

16,824

 

 

$

14,049

 

 

Net income (B)

 

 

12,222

 

 

 

10,736

 

 

 

10,771

 

 

 

 

12,169

 

 

 

12,222

 

 

 

10,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly average balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity (C)

 

 

400,441

 

 

 

386,935

 

 

 

357,218

 

 

 

 

409,954

 

 

 

400,441

 

 

 

368,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax return on equity (A)/(C) (1)

 

 

16.8

%

 

 

15.3

%

 

 

16.4

%

 

 

 

16.8

%

 

 

16.8

%

 

 

15.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on equity (B)/(C) (1)

 

 

12.2

%

 

 

11.1

%

 

 

12.1

%

 

 

 

11.9

%

 

 

12.2

%

 

 

11.2

%

 

 

(1)
Annualized.
(2)
Income before income taxes for the quarter ended June 30, 2022 excluded $126 thousand of net income attributable to noncontrolling interest.

3942


 

Components of Results of Operations

Interest Income

We accrue interest on the UPB of our loans in accordance with the individual terms and conditions of each loan, discontinuing interest and reversing previously accrued interest once a loan becomes 90 days or more past due (nonaccrual status). When a loan is placed on nonaccrual status, the accrued and unpaid interest is reversed as a reduction to interest income and accrued interest receivable. Interest income is subsequently recognized only to the extent that cash payments are received or when the loan has returned to accrual status. Payments received on nonaccrual loans are first applied to interest due, then principal. Interest accrual resumes once a borrower has made all principal and interest payments due, bringing the loan back to current status.

Interest income on loans held for investment is comprised of interest income on loans and prepayment fees less the amortization of deferred net costs related to the origination of loans. Interest income on loans held for sale is comprised of interest income earned on loans prior to their sale. The net fees and costs associated with loans held for sale carried at the lower of cost or fair value, are deferred as part of the carrying value of the loan and recognized as a gain or loss on the sale of the loan. The fees and costs associated with loans held for sale carried at fair value are recognized and expensed as incurred.

Interest Expense — Portfolio Related

Portfolio related interest expense is incurred on the debt we incur to fund our loan origination and portfolio activities and consists of our warehouse facilities and securitized debt. Portfolio related interest expense also includes the amortization of expenses incurred as a result of issuing the debt, which are amortized using the level yield method. Key drivers of interest expense include the debt amounts outstanding, interest rates, and the mix of our securitized debt and warehouse liabilities.

Net Interest Income — Portfolio Related

Portfolio related net interest income represents the difference between interest income and portfolio related interest expense.

Interest Expense — Corporate Debt

Interest expense on corporate debt primarily consists of interest expense paid with respect to the 2021 Term Loan and the 2022 Term Loan, as reflected on our consolidated balance sheets, and the related amortization of deferred debt issuance costs.

Net Interest Income

Net interest income represents the difference between portfolio related net interest income and interest expense on corporate debt.

Provision for Loan Losses

Effective January 1, 2020, we adopted ASU 2016-13 Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments replacing the incurred loss accounting approach with the current expected credit loss (CECL) approach. Under the CECL methodology, the allowance for credit losses is calculated using a third-party model with our historical loss rates by segment, loans position as of the balance sheet date, and assumptions from us. We do not record provision for loan losses on our FVO loans.loans held for sale, or loans carried at fair value.

Other Operating Income

Gain on Disposition of Loans. When we sell a loan held for sale, we record a gain or loss that reflects the difference between the proceeds received for the sale of the loans and their respective carrying values. The gain or loss that we ultimately realize on the sale of our loans held for sale is primarily determined by the terms of the originated loans, current market interest rates and the sales price of the loans. In addition, when we transfer a loan to REO, we record the REO at its fair value, less estimated costs to sell, at the time of the transfer. The difference between the fair value of the real estate and the carrying value of the loan is recorded as a gain or a loan charge-off.

Unrealized Gain/(Loss) on Fair Value Loans. We have elected to apply the fair value option accounting to all our originated mortgage loans on a go-forward basis beginning October 1, 2022. We have elected to account for certain purchased distressed loans at fair value using FASB ASC Topic 825, Financial Instruments (ASC 825). We regularly estimate the fair value of these loans. Changes in fair value subsequent to initial recognition of fair value loans are reported as unrealized gain/(loss) on fair value loans, a component of other operating income within the consolidated statements of income.

4043


 

Unrealized Gain/(Loss) on Fair Value Securitized Debt. We have elected to apply the fair value option accounting to securitized debt issued effective January 1, 2023 when the underlying collateral is also carried at fair value. We regularly estimate the fair value of securitized debt. Changes in fair value subsequent to initial recognition of fair value securitized debt are reported as unrealized gain/(loss) on fair value securitized debt, a component of other operating income within the consolidated statements of income.

Origination Income. Fee income related to our loan origination activities.

Bank Interest Income. Interest income on bank balances.

Other Income. Other income includes the following:

Mortgage Servicing Rights. The Company has elected to record its mortgage servicing rights using the fair value measurement method. Changes in fair value are reported as unrealized gains/(losses) on mortgage servicing rights.

Servicing Fee Income. Century earns servicing fees for servicing mortgage loans for others.

Valuation Allowance on Loans Held for Sale. For loans held for sale that are carried at the lower of cost or estimated fair value, the adjustments of the carrying value to estimate fair value are reported as valuation allowance.

Operating Expenses

Compensation and Employee Benefits. Costs related to employee compensation, commissions and related employee benefits, such as health, retirement, and payroll taxes.

Origination Expenses. Costs related to our loan origination activities.

Securitization Expenses. Costs related to issuance of our securitized debt.

Loan Servicing. Costs related to our third-party servicers.

Professional Fees. Costs related to professional services, such as external audits, legal fees, tax, compliance and outside consultants.

Rent and Occupancy. Costs related to occupying our locations, including rent, maintenance and property taxes.

Real Estate Owned, Net. Costs related to our real estate owned, net, including gains/(losses) on disposition of REO, maintenance of REO properties, and taxes and insurance.

Other Operating Expenses. Other operating expenses consist of general and administrative costs such as, travel and entertainment, marketing, data processing, insurance and office equipment.

Provision for Income Taxes

The provision for income taxes consists of the current and deferred U.S. federal and state income taxes we expect to pay, currently and in future years, with respect to the net income for the year. The amount of the provision is derived by adjusting our reported net income with various permanent differences. The tax-adjusted net income amount is then multiplied by the applicable federal and state income tax rates to arrive at the provision for income taxes.

4144


 

Consolidated Results of Operations

The following table summarizes our consolidated results of operations for the periods indicated:

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

($ in thousands)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Interest income

 

$

74,897

 

 

$

59,243

 

 

$

145,418

 

 

$

111,292

 

 

$

79,088

 

 

$

63,419

 

 

$

224,506

 

 

$

174,711

 

Interest expense - portfolio related

 

 

45,451

 

 

 

28,752

 

 

 

87,480

 

 

 

52,308

 

 

 

47,583

 

 

 

34,561

 

 

 

135,062

 

 

 

86,869

 

Net interest income - portfolio related

 

 

29,446

 

 

 

30,491

 

 

 

57,938

 

 

 

58,984

 

 

 

31,505

 

 

 

28,858

 

 

 

89,444

 

 

 

87,842

 

Interest expense - corporate debt

 

 

4,139

 

 

 

4,182

 

 

 

8,278

 

 

 

21,322

 

 

 

4,138

 

 

 

4,011

 

 

 

12,417

 

 

 

25,333

 

Net interest income

 

 

25,307

 

 

 

26,309

 

 

 

49,660

 

 

 

37,662

 

 

 

27,367

 

 

 

24,847

 

 

 

77,027

 

 

 

62,509

 

Provision for loan losses

 

 

298

 

 

 

279

 

 

 

933

 

 

 

1,009

 

 

 

154

 

 

 

580

 

 

 

1,088

 

 

 

1,589

 

Net interest income after provision for loan losses

 

 

25,009

 

 

 

26,030

 

 

 

48,727

 

 

 

36,653

 

 

 

27,213

 

 

 

24,267

 

 

 

75,939

 

 

 

60,920

 

Other operating income

 

 

14,037

 

 

 

3,592

 

 

 

26,878

 

 

 

9,873

 

 

 

17,360

 

 

 

3,027

 

 

 

44,239

 

 

 

12,900

 

Total operating expenses

 

 

22,222

 

 

 

14,832

 

 

 

44,024

 

 

 

27,715

 

 

 

27,334

 

 

 

13,245

 

 

 

71,359

 

 

 

40,960

 

Income before income taxes

 

 

16,824

 

 

 

14,790

 

 

 

31,581

 

 

 

18,811

 

 

 

17,239

 

 

 

14,049

 

 

 

48,819

 

 

 

32,860

 

Income tax expense

 

 

4,602

 

 

 

4,019

 

 

 

8,623

 

 

 

4,809

 

 

 

5,070

 

 

 

3,759

 

 

 

13,693

 

 

 

8,568

 

Net income

 

 

12,222

 

 

 

10,771

 

 

 

22,958

 

 

 

14,002

 

 

 

12,169

 

 

 

10,290

 

 

 

35,126

 

 

 

24,292

 

Net income attributable to noncontrolling interest

 

 

39

 

 

 

126

 

 

 

126

 

 

 

236

 

 

 

83

 

 

 

307

 

 

 

208

 

 

 

543

 

Net income attributable to Velocity Financial, Inc.

 

$

12,183

 

 

$

10,645

 

 

$

22,832

 

 

$

13,766

 

 

$

12,086

 

 

$

9,983

 

 

$

34,918

 

 

$

23,749

 

Net Interest Income — Portfolio Related

 

Three Months Ended June 30,

 

 

 

 

 

Six Months Ended June 30,

 

 

 

 

 

Three Months Ended September 30,

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

 

($ in thousands)

 

2023

 

 

2022

 

 

$ Change

 

 

2023

 

 

2022

 

 

$ Change

 

 

 

2023

 

 

2022

 

 

$ Change

 

 

2023

 

 

2022

 

 

$ Change

 

 

Interest income

 

$

74,897

 

 

$

59,243

 

 

$

15,654

 

 

$

145,418

 

 

$

111,292

 

 

$

34,126

 

 

 

$

79,088

 

 

$

63,419

 

 

$

15,669

 

 

$

224,506

 

 

$

174,711

 

 

$

49,795

 

 

Interest expense - portfolio related

 

 

45,451

 

 

 

28,752

 

 

 

16,699

 

 

 

87,480

 

 

 

52,308

 

 

 

35,172

 

 

 

 

47,583

 

 

 

34,561

 

 

 

13,022

 

 

 

135,062

 

 

 

86,869

 

 

 

48,193

 

 

Net interest income - portfolio related

 

$

29,446

 

 

$

30,491

 

 

$

(1,045

)

 

$

57,938

 

 

$

58,984

 

 

$

(1,046

)

 

 

$

31,505

 

 

$

28,858

 

 

$

2,647

 

 

$

89,444

 

 

$

87,842

 

 

$

1,602

 

 

Portfolio related net interest income is the largest contributor to our net income. Our portfolio related net interest income remained relatively consistent decreasingincreased to $29.4$31.5 million from $30.5$28.9 million for the three months ended JuneSeptember 30, 2023 and 2022. Our portfolio related net interest income decreasedincreased from $59.0$87.8 million for the sixnine months ended JuneSeptember 30, 2022 to $58.0$89.4 million for the sixnine months ended JuneSeptember 30, 2023.

Interest Income. Interest income increased by $15.7 million to $74.9$79.1 million for the three months ended JuneSeptember 30, 2023, compared to $59.2$63.4 million for the three months ended JuneSeptember 30, 2022. The increase was primarily attributable to higher portfolio balances and an increase in the average loan yield, which increased from 7.97%7.88% for the three months ended JuneSeptember 30, 2022 to 8.24%8.38% for the three months ended JuneSeptember 30, 2023. Interest income increased by $34.1$49.8 million to $145.4$224.5 million for the sixnine months ended JuneSeptember 30, 2023, compared to $111.3$174.7 million for the sixnine months ended JuneSeptember 30, 2022. The increase in sixinterest income for the nine months ended JuneSeptember 30, 2023 was primarily attributable to higher portfolio balances due to loan originations and higher average loan yield.

The following tables distinguish between the change in interest income attributable to change in volume and the change in interest income attributable to a change in rate for the three and sixnine months ended JuneSeptember 30, 2023 and 2022, respectively. The effect of changes in volume is determined by multiplying the change in average loan balance (i.e., $0.7$0.6 billion) by the previous period’s average yield (i.e., 7.97%7.88%). The effect of rate changes is calculated by multiplying the change in average yield (i.e., (0.27%0.50%) by the current period’s average loan balance (i.e., $3.6$3.8 billion).

 

Three Months Ended June 30, 2023 and 2022

 

 

Three Months Ended September 30, 2023 and 2022

 

($ in thousands)

 

Average
Loans

 

 

Interest
Income

 

 

Average
Yield (1)

 

 

Average
Loans

 

 

Interest
Income

 

 

Average
Yield (1)

 

Three months ended June 30, 2023

 

$

3,637,570

 

 

$

74,897

 

 

 

8.24

%

Three months ended June 30, 2022

 

 

2,973,680

 

 

 

59,243

 

 

 

7.97

%

Three months ended September 30, 2023

 

$

3,773,631

 

 

$

79,088

 

 

 

8.38

%

Three months ended September 30, 2022

 

 

3,217,264

 

 

 

63,419

 

 

 

7.88

%

Volume variance

 

 

663,890

 

 

 

13,228

 

 

 

 

 

 

556,367

 

 

 

10,960

 

 

 

 

Rate variance

 

 

 

 

2,426

 

 

 

0.27

%

 

 

 

 

4,709

 

 

 

0.50

%

Total interest income variance

 

 

 

$

15,654

 

 

 

 

 

 

 

$

15,669

 

 

 

 

(1) Annualized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4245


 

 

Six Months Ended June 30, 2023 and 2022

 

 

Nine Months Ended September 30, 2023 and 2022

 

($ in thousands)

 

Average
Loans

 

 

Interest
Income

 

 

Average
Yield (1)

 

 

Average
Loans

 

 

Interest
Income

 

 

Average
Yield (1)

 

Six Months Ended June 30, 2023

 

$

3,581,299

 

 

$

145,418

 

 

 

8.12

%

Six Months Ended June 30, 2022

 

 

2,828,266

 

 

 

111,292

 

 

 

7.87

%

Nine Months Ended September 30, 2023

 

$

3,645,410

 

 

$

224,506

 

 

 

8.21

%

Nine Months Ended September 30, 2022

 

 

2,957,932

 

 

 

174,711

 

 

 

7.88

%

Volume variance

 

 

753,033

 

 

 

29,632

 

 

 

 

 

 

687,478

 

 

 

40,630

 

 

 

 

Rate variance

 

 

 

 

4,494

 

 

 

0.25

%

 

 

 

 

9,165

 

 

 

0.33

%

Total interest income variance

 

 

 

$

34,126

 

 

 

 

 

 

 

$

49,795

 

 

 

 

(1) Annualized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense — Portfolio Related. Portfolio related interest expense, which consists of interest incurred on our warehouse facilities and securitized debt, increased from $28.8$34.6 million for the three months ended JuneSeptember 30, 2022 to $45.5$47.6 million for the three months ended JuneSeptember 30, 2023, and increased from $52.3$86.9 million for the sixnine months ended JuneSeptember 30, 2022 to $87.5$135.1 million for the sixnine months ended JuneSeptember 30, 2023, primarily attributable to a higher loan portfolio being financed and increased interest rates.

The following tables present the information regarding the portfolio related interest expense and distinguishes between the change in interest expense attributable to changes in the average outstanding debt balance (volume) versus changes in cost of funds (rate) for the three and sixnine months ended JuneSeptember 30, 2023 and 2022, respectively.

 

Three Months Ended June 30, 2023 and 2022

 

 

Three Months Ended September 30, 2023 and 2022

 

($ in thousands)

 

Average
Debt (1)

 

 

Interest
Expense

 

 

Cost of
Funds (2)

 

 

Average
Debt (1)

 

 

Interest
Expense

 

 

Cost of
Funds (2)

 

Three months ended June 30, 2023

 

$

3,258,651

 

 

$

45,451

 

 

 

5.58

%

Three months ended June 30, 2022

 

 

2,651,300

 

 

 

28,752

 

 

 

4.34

%

Three months ended September 30, 2023

 

$

3,379,610

 

 

$

47,583

 

 

 

5.63

%

Three months ended September 30, 2022

 

 

2,871,149

 

 

 

34,561

 

 

 

4.81

%

Volume variance

 

 

607,351

 

 

 

6,590

 

 

 

 

 

 

508,461

 

 

 

6,114

 

 

 

 

Rate variance

 

 

 

 

10,109

 

 

 

1.24

%

 

 

 

 

6,908

 

 

 

0.82

%

Total interest expense variance

 

 

 

$

16,699

 

 

 

 

 

 

 

$

13,022

 

 

 

 

(1)
Includes securitized debt and warehouse agreements.
(2)
Annualized.

 

Six Months Ended June 30, 2023 and 2022

 

 

Nine Months Ended September 30, 2023 and 2022

 

($ in thousands)

 

Average
Debt (1)

 

 

Interest
Expense

 

 

Cost of
Funds (2)

 

 

Average
Debt (1)

 

 

Interest
Expense

 

 

Cost of
Funds (2)

 

Six Months Ended June 30, 2023

 

$

3,205,150

 

 

$

87,480

 

 

 

5.46

%

Six Months Ended June 30, 2022

 

 

2,503,866

 

 

 

52,308

 

 

 

4.18

%

Nine Months Ended September 30, 2023

 

$

3,263,304

 

 

$

135,063

 

 

 

5.52

%

Nine Months Ended September 30, 2022

 

 

2,626,294

 

 

 

86,869

 

 

 

4.41

%

Volume variance

 

 

701,284

 

 

 

14,657

 

 

 

 

 

 

637,010

 

 

 

21,069

 

 

 

 

Rate variance

 

 

 

 

20,515

 

 

 

1.28

%

 

 

 

 

27,125

 

 

 

1.11

%

Total interest expense variance

 

 

 

$

35,172

 

 

 

 

 

 

 

$

48,194

 

 

 

 

(1)
Includes securitized debt and warehouse agreements.
(2)
Annualized.

Net Interest Income After Provision for Loan Losses

 

Three Months Ended June 30,

 

 

 

 

 

Six Months Ended June 30,

 

 

 

 

 

 

Three Months Ended September 30,

 

 

 

 

 

Nine Months Ended September 30,

 

 

 

 

 

($ in thousands)

 

2023

 

 

2022

 

 

$ Change

 

 

2023

 

 

2022

 

 

$ Change

 

 

 

2023

 

 

2022

 

 

$ Change

 

 

2023

 

 

2022

 

 

$ Change

 

 

Net interest income - portfolio related

 

$

29,446

 

 

$

30,491

 

 

$

(1,045

)

 

$

57,938

 

 

$

58,984

 

 

$

(1,046

)

 

 

$

31,505

 

 

$

28,858

 

 

$

2,647

 

 

$

89,444

 

 

$

87,842

 

 

$

1,602

 

 

Interest expense - corporate debt

 

 

4,139

 

 

 

4,182

 

 

 

(43

)

 

 

8,278

 

 

 

21,322

 

 

 

(13,044

)

 

 

 

4,138

 

 

 

4,011

 

 

 

127

 

 

 

12,417

 

 

 

25,333

 

 

 

(12,916

)

 

Net interest income

 

 

25,307

 

 

 

26,309

 

 

 

(1,002

)

 

 

49,660

 

 

 

37,662

 

 

 

11,998

 

 

 

 

27,367

 

 

 

24,847

 

 

 

2,520

 

 

 

77,027

 

 

 

62,509

 

 

 

14,518

 

 

Provision for loan losses

 

 

298

 

 

 

279

 

 

 

19

 

 

 

933

 

 

 

1,009

 

 

 

(76

)

 

 

 

154

 

 

 

580

 

 

 

(426

)

 

 

1,088

 

 

 

1,589

 

 

 

(501

)

 

Net interest income after provision for loan losses

 

$

25,009

 

 

$

26,030

 

 

$

(1,021

)

 

$

48,727

 

 

$

36,653

 

 

$

12,074

 

 

 

$

27,213

 

 

$

24,267

 

 

$

2,946

 

 

$

75,939

 

 

$

60,920

 

 

$

15,019

 

 

Interest Expense — Corporate Debt. Corporate debt interest expense decreased toremained consistent at $4.1 million for the three months ended JuneSeptember 30, 2023, compared to $4.2$4.0 million for the three months ended JuneSeptember 30, 2022, and decreased to $8.3$12.4 million for the sixnine months ended JuneSeptember 30, 2023, compared to $21.3$25.3 million for the sixnine months ended JuneSeptember 30, 2022, primarily due to the $12.8 million prepayment fee and write-off of unamortized debt issuance costs associate with the payoff of our previous corporate debt in March 2022.

46


Provision for Loan Losses. Our provision for loan losses remained consistent at $0.3decreased to $0.2 million for the three months ended JuneSeptember 30, 2023 andcompared to $0.6 million for the three months ended September 30, 2022, and decreased from $1.0$1.6 million for the sixnine months ended JuneSeptember 30, 2022 to $0.9$1.1 million for the sixnine months ended JuneSeptember 30, 2023, primarily due to a decrease inpaydown on our existing loans held for investment portfolio carried at amortized cost. The loans held for investment portfolio decreased due to paydowns on our existing amortized cost portfolio and the election ofNew loan originations beginning October 1, 2022.are carried at estimated fair value, option accounting on all newwhich are excluded from provision for loan originations effective October 1, 2022.losses assessment.

43


Other Operating Income

The $10.7$14.3 million increase in total other operating income during the three months ended JuneSeptember 30, 2023 and $17.6$31.3 million increase for the sixnine months ended JuneSeptember 30, 2023 was mainly due to the election of fair value option accounting on new loan originations beginning October 1,2022, and the election of fair value option accounting on certain securitized debt effective January 1, 2023.

 

Three Months Ended June 30,

 

 

 

Six Months Ended June 30,

 

 

 

 

Three Months Ended September 30,

 

 

 

Nine Months Ended September 30,

 

 

 

($ in thousands)

 

2023

 

2022

 

$ Change

 

2023

 

2022

 

$ Change

 

 

2023

 

2022

 

$ Change

 

2023

 

2022

 

$ Change

 

Gain on disposition of loans

 

$1,237

 

$1,776

 

$(539)

 

$3,149

 

$6,317

 

$(3,168)

 

 

$3,606

 

$399

 

$3,207

 

$6,756

 

$6,716

 

$40

 

Unrealized gain on fair value loans

 

2,413

 

6

 

2,407

 

9,767

 

16

 

9,751

 

 

(1,284)

 

453

 

(1,737)

 

8,483

 

469

 

8,014

 

Unrealized gain on fair value securitized debt

 

5,560

 

 

5,560

 

5,391

 

 

5,391

 

 

9,692

 

 

9,692

 

15,083

 

 

15,083

 

Origination income

 

2,735

 

554

(1)

2,181

 

5,145

 

1,187

(1)

3,958

 

 

3,323

 

518

(1)

2,805

 

8,469

 

1,704

(1)

6,765

 

Bank interest income

 

1,189

 

 

1,189

 

2,136

 

 

2,136

 

 

1,342

 

 

1,342

 

3,478

 

 

3,478

 

Other income

 

903

 

1,256

(2)

(353)

 

1,290

 

2,353

(2)

(1,063)

 

 

681

 

1,657

(2)

(976)

 

1,970

 

4,011

(2)

(2,041)

 

Total other operating income

 

$14,037

 

$3,592

 

$10,445

 

$26,878

 

$9,873

 

$17,005

 

 

$17,360

 

$3,027

 

$14,333

 

$44,239

 

$12,900

 

$31,339

 

(1)
Origination income included in other income for the three and sixnine months ended JuneSeptember 30, 2022, respectively have been reclassified to conform to current period presentation.
(2)
$0.60.5 million and $1.2$1.7 million of origination expenseincome originally included in other incomeoperating expenses for the three and sixnine months ended JuneSeptember 30, 2022, respectively have been reclassified to origination expenseas a separate line item, "origination income", under other operating income to conform to current period presentation.

Operating Expenses

Operating expenses are presented in the following table. Changes in operating expenses comparing to the same periods prior year are discussed below.

 

Three Months Ended June 30,

 

 

 

Six Months Ended June 30,

 

 

 

 

Three Months Ended September 30,

 

 

 

Nine Months Ended September 30,

 

 

 

($ in thousands)

 

2023

 

2022

 

$ Change

 

2023

 

2022

 

$ Change

 

 

2023

 

2022

 

$ Change

 

2023

 

2022

 

$ Change

 

Compensation and employee benefits

 

$10,670

 

$6,553

 

$4,117

 

$20,678

 

$11,876

 

$8,802

 

 

$12,523

 

$6,788

 

$5,735

 

$33,200

 

$18,664

 

$14,536

 

Origination expenses

 

123

 

1,504

(1)

(1,381)

 

72

 

2,447

(1)

(2,375)

 

 

273

 

209

(1)

64

 

347

 

2,656

(1)

(2,309)

 

Securitization expenses

 

2,699

 

 

2,699

 

5,284

 

 

5,284

 

 

4,930

 

 

4,930

 

10,213

 

 

10,213

 

Loan servicing

 

4,267

 

3,290

 

977

 

8,095

 

5,741

 

2,354

 

 

4,901

 

3,314

 

1,587

 

12,996

 

9,055

 

3,941

 

Professional fees

 

1,056

 

1,062

 

(6)

 

2,011

 

2,423

 

(412)

 

 

854

 

664

 

190

 

2,865

 

3,087

 

(222)

 

Rent and occupancy

 

458

 

426

 

32

 

905

 

868

 

37

 

 

472

 

445

 

27

 

1,377

 

1,313

 

64

 

Real estate owned, net

 

1,018

 

(251)

 

1,269

 

2,846

 

(426)

 

3,272

 

 

1,239

 

(195)

 

1,434

 

4,085

 

(621)

 

4,706

 

Other operating expenses

 

1,931

 

2,248

(1)

(317)

 

4,133

 

4,786

(1)

(653)

 

 

2,142

 

2,020

(1)

122

 

6,276

 

6,806

(1)

(530)

 

Total operating expenses

 

$22,222

 

$14,832

 

$7,390

 

$44,024

 

$27,715

 

$16,309

 

 

$27,334

 

$13,245

 

$14,089

 

$71,359

 

$40,960

 

$30,399

 

(1)
$1.00.2 million and $1.3$2.7 million origination expenses included in other operating expenses for the three and sixnine months ended JuneSeptember 30, 2022 , respectively, have been reclassified to origination expenses to conform to current period presentation. $0.6$0.5 million and $1.2$1.7 million of origination expensesincome originally included in other incomeoperating expenses for the three and sixnine months ended JuneSeptember 30, 2022, respectively, have been reclassified to origination expensesas a separate line item, "origination income", under other operating income to conform to current period presentation.

Compensation and Employee Benefits. Compensation and employee benefits increased by $4.1$5.7 million to $10.7$12.5 million for the three months ended JuneSeptember 30, 2023 compared to $6.6$6.8 million for the three months ended JuneSeptember 30, 2022, and increased by $8.8$14.5 million to $20.7$33.2 million for the sixnine months ended JuneSeptember 30, 2023 compared to $11.9$18.7 million for the sixnine months ended JuneSeptember 30, 2022. The increase was mainly driven by the FVO accounting on all new loan originations beginning October 1, 2022, as all origination costs on FVO loans are expensed as incurred as opposed to being deferred and amortized prior to October 1, 2022.

Origination (Income) Expenses. Origination expenses decreasedremained consistent at an expense of $0.3 million for the three months ended September 30, 2023, compared to an incomeexpense of $0.2 million for the three months ended JuneSeptember 30, 2022, and decreased to an expense of $0.3 million for the nine months ended September 30, 2023, compared to an expense of $1.0$2.7 million for the threenine months ended June 30, 2022, and decreased to an income of $0.6 million for the six months ended June 30, 2023, compared to an expense of $1.3 million for the six months ended JuneSeptember 30, 2022. The increasedecrease in origination incomeexpenses was due to an increasea decrease in fee income on loan originations.funding activity compared to prior year.

47


Securitization Expenses. The increase in securitization expenses of $2.7$4.9 million and $5.3$10.2 million for the three and sixnine months ended JuneSeptember 30, 2023, respectively, was due to the election of fair value option accounting on securitized debt issued in 2023. Securitization expenses on FVO securitized debt are expensed as incurred as opposed to being deferred and amortized for securitized debt carried at amortized cost.

Loan Servicing. Loan servicing expenses increased from $3.3 million for the three months ended JuneSeptember 30, 2022 to $4.3$4.9 million for the three months ended JuneSeptember 30, 2023, and increased from $5.7$9.1 million for the sixnine months ended JuneSeptember 30, 2022 to $8.1$13.0 million for the sixnine months ended JuneSeptember 30, 2023 primarily attributabledue to the increase in our total loan portfolio.portfolio from prior year.

Professional Fees. Professional fees remained consistent at $1.1increased to $0.9 million for the three months ended JuneSeptember 30, 2023 andcompared to $0.7 million for the three months ended September 30, 2022, and decreased by $0.4$0.2 million to $2.0$2.9 million for the sixnine months ended JuneSeptember 30, 2023 as compared to $2.4$3.1 million for the sixnine months ended JuneSeptember 30, 2022, mainly due to an overall decrease in consulting fees in 2023.2022.

Rent and Occupancy. Rent and occupancy expenses remained consistent at $0.4$0.5 million and $0.9$0.4 million for the three and six months ended JuneSeptember 30, 2023 and three months ended September 30, 2022.

44


Rent and occupancy remained consistent at $1.4 million for the nine months ended September 30, 2023 and $1.3 million for the nine months ended September 30, 2022.

Net Expenses of Real Estate Owned. Net expenses of real estate owned increased from income of $0.3$0.2 million for the three months ended JuneSeptember 30, 2022 to expense of $1.0$1.2 million for the three months ended JuneSeptember 30, 2023, and increased from income of $0.4$0.6 million for the sixnine months ended JuneSeptember 30, 2022 to expense of $2.8$4.1 million for the sixnine months ended JuneSeptember 30, 2023, mainly due to the decrease in realized gain on REO disposition and the increase in valuation adjustments taken on the underlying collateral values.

Other Operating Expenses. Other operating expenses decreasedincreased from $2.2$2.0 million for the three months ended JuneSeptember 30, 2022 to $1.9$2.1 million for the three months ended JuneSeptember 30, 2023, and decreased from $4.8$6.8 million for the sixnine months ended JuneSeptember 30, 2022 to $4.1$6.3 million for the sixnine months ended JuneSeptember 30, 2023, mainly2023. The $0.5 million decrease from the nine months ended September 30, 2022 was primarily attributable to the decrease in reserve for repurchase of loans.advertising expense and property insurance premiums paid.

Income Tax Expense. Income tax expense was $4.6$5.1 million and $4.0$3.8 million for the three months ended JuneSeptember 30, 2023 and 2022, respectively, and $13.7 million and $8.6 million and $4.8 million for the sixnine months ended JuneSeptember 30, 2023 and 2022, respectively. Our annual consolidated effective tax rates were 27.6%28.3% and 27.4% for the years 2023 and 2022 respectively.

Quarterly Results of Operations

The following table sets forth certain financial information for each completed fiscal quarter since the quarter ended September 30,December 31, 2021. The quarterly information has been prepared on the same basis as the consolidated financial statements and includes all adjustments (consisting of normal recurring adjustments) that, in the opinion of management, are necessary for a fair presentation of the information presented. This information should be read in conjunction with the consolidated financial statements and related notes thereto included elsewhere in this Quarterly Report. Operating results for interim periods are not necessarily indicative of the results that may be expected for a full fiscal year.

48


The following table sets forth our unaudited quarterly results for the periods indicated:

 

Three Months Ended

 

 

 

Three Months Ended

 

 

 

June 30,
2023

 

 

March 31,
2023

 

 

December 31,
2022

 

 

September 30,
2022

 

 

June 30,
2022

 

 

March 31,
2022

 

 

December 31,
2021

 

 

September 30,
2021

 

 

 

September 30,
2023

 

 

June 30,
2023

 

 

March 31,
2023

 

 

December 31,
2022

 

 

September 30,
2022

 

 

June 30,
2022

 

 

March 31,
2022

 

 

December 31,
2021

 

 

($ in thousands)

 

(unaudited)

 

 

 

(unaudited)

 

 

Interest income

 

$

74,897

 

 

$

70,521

 

 

$

65,632

 

 

$

63,419

 

 

$

59,243

 

 

$

52,049

 

 

$

49,360

 

 

$

46,923

 

 

 

$

79,088

 

 

$

74,897

 

 

$

70,521

 

 

$

65,632

 

 

$

63,419

 

 

$

59,243

 

 

$

52,049

 

 

$

49,360

 

 

Interest expense - portfolio related

 

 

45,451

 

 

 

42,029

 

 

 

40,854

 

 

 

34,561

 

 

 

28,752

 

 

 

23,556

 

 

 

23,666

 

 

 

20,321

 

 

 

 

47,583

 

 

 

45,451

 

 

 

42,029

 

 

 

40,854

 

 

 

34,561

 

 

 

28,752

 

 

 

23,556

 

 

 

23,666

 

 

Net interest income - portfolio related

 

 

29,446

 

 

 

28,492

 

 

 

24,778

 

 

 

28,858

 

 

 

30,491

 

 

 

28,493

 

 

 

25,694

 

 

 

26,602

 

 

 

 

31,505

 

 

 

29,446

 

 

 

28,492

 

 

 

24,778

 

 

 

28,858

 

 

 

30,491

 

 

 

28,493

 

 

 

25,694

 

 

Net interest margin - portfolio related

 

 

3.24

%

 

 

3.23

%

 

 

2.84

%

 

 

3.59

%

 

 

4.10

%

 

 

4.25

%

 

 

4.27

%

 

 

4.97

%

 

 

 

3.34

%

 

 

3.24

%

 

 

3.23

%

 

 

2.84

%

 

 

3.59

%

 

 

4.10

%

 

 

4.25

%

 

 

4.27

%

 

Interest expense - corporate debt

 

 

4,139

 

 

 

4,139

 

 

 

4,139

 

 

 

4,011

 

 

 

4,182

 

 

 

17,140

 

 

 

4,462

 

 

 

4,488

 

 

 

 

4,138

 

 

 

4,139

 

 

 

4,139

 

 

 

4,139

 

 

 

4,011

 

 

 

4,182

 

 

 

17,140

 

 

 

4,462

 

 

Net interest income

 

 

25,307

 

 

 

24,353

 

 

 

20,639

 

 

 

24,847

 

 

 

26,309

 

 

 

11,353

 

 

 

21,232

 

 

 

22,114

 

 

 

 

27,367

 

 

 

25,307

 

 

 

24,353

 

 

 

20,639

 

 

 

24,847

 

 

 

26,309

 

 

 

11,353

 

 

 

21,232

 

 

Net interest margin - total company

 

 

2.78

%

 

 

2.76

%

 

 

2.36

%

 

 

3.09

%

 

 

3.54

%

 

 

1.69

%

 

 

3.53

%

 

 

4.13

%

 

 

 

2.90

%

 

 

2.78

%

 

 

2.76

%

 

 

2.36

%

 

 

3.09

%

 

 

3.54

%

 

 

1.69

%

 

 

3.53

%

 

Provision for (reversal of) loan losses

 

 

298

 

 

 

636

 

 

 

(437

)

 

 

580

 

 

 

279

 

 

 

730

 

 

 

377

 

 

 

228

 

 

 

 

154

 

 

 

298

 

 

 

636

 

 

 

(437

)

 

 

580

 

 

 

279

 

 

 

730

 

 

 

377

 

 

Net interest income after provision
for loan losses

 

 

25,009

 

 

 

23,717

 

 

 

21,076

 

 

 

24,267

 

 

 

26,030

 

 

 

10,623

 

 

 

20,855

 

 

 

21,886

 

 

 

 

27,213

 

 

 

25,009

 

 

 

23,717

 

 

 

21,076

 

 

 

24,267

 

 

 

26,030

 

 

 

10,623

 

 

 

20,855

 

 

Other operating income

 

 

14,037

 

 

 

12,843

 

 

 

11,420

 

 

 

3,027

 

 

 

3,592

 

 

 

6,281

 

 

 

3,190

 

 

 

719

 

 

 

 

17,360

 

 

 

14,037

 

 

 

12,843

 

 

 

11,420

 

 

 

3,027

 

 

 

3,592

 

 

 

6,281

 

 

 

3,190

 

 

Operating expenses

 

 

22,222

 

 

 

21,803

 

 

 

20,804

 

 

 

13,245

 

 

 

14,832

 

 

 

12,883

 

 

 

12,668

 

 

 

11,678

 

 

 

 

27,334

 

 

 

22,222

 

 

 

21,803

 

 

 

20,804

 

 

 

13,245

 

 

 

14,832

 

 

 

12,883

 

 

 

12,668

 

 

Income before income taxes

 

 

16,824

 

 

 

14,757

 

 

 

11,692

 

 

 

14,049

 

 

 

14,790

 

 

 

4,021

 

 

 

11,377

 

 

 

10,927

 

 

 

 

17,239

 

 

 

16,824

 

 

 

14,757

 

 

 

11,692

 

 

 

14,049

 

 

 

14,790

 

 

 

4,021

 

 

 

11,377

 

 

Less income attributable to noncontrolling interest

 

 

39

 

 

 

87

 

 

 

(235

)

 

 

307

 

 

 

126

 

 

 

110

 

 

 

 

 

 

 

 

 

 

83

 

 

 

39

 

 

 

87

 

 

 

(235

)

 

 

307

 

 

 

126

 

 

 

110

 

 

 

 

 

Income tax expense

 

 

4,602

 

 

 

4,021

 

 

 

3,465

 

 

 

3,759

 

 

 

4,019

 

 

 

790

 

 

 

3,024

 

 

 

2,905

 

 

 

 

5,070

 

 

 

4,602

 

 

 

4,021

 

 

 

3,465

 

 

 

3,759

 

 

 

4,019

 

 

 

790

 

 

 

3,024

 

 

Net income

 

$

12,183

 

 

$

10,649

 

 

$

8,462

 

 

$

9,983

 

 

$

10,645

 

 

$

3,121

 

(1)

$

8,353

 

 

$

8,022

 

 

 

$

12,086

 

 

$

12,183

 

 

$

10,649

 

 

$

8,462

 

 

$

9,983

 

 

$

10,645

 

 

$

3,121

 

(1)

$

8,353

 

 

(1)
Net income for the three months ended March 31, 2022 includes a write-off of deferred deal costs and prepayment fees related to the refinancing of the corporate debt. Excluding the one-time write-off, net income for the period was $12.4 million.


 

Liquidity and Capital Resources

Sources and Uses of Liquidity

We fund our lending activities primarily through borrowings under our warehouse repurchase facilities, securitized debt, other corporate-level debt, equity and debt securities, and net cash provided by operating activities to manage our business. We use cash to originate and acquire investor real estate loans, repay principal and interest on our borrowings, fund our operations and meet other general business needs.

45


Cash and Cash Equivalents

Our total liquidity plus available warehouse capacity including Century's revolving credit line was $648.0$654.0 million as of JuneSeptember 30, 2023, comprised of $34.0$29.4 million in cash, $38.0$30.9 million of available borrowings for unencumbered loans, $573.0and $593.6 million of available warehouse capacity, and $3.0 million revolving credit line.capacity.

We had cash of $34.0$29.4 million and $46.3$26.4 million, excluding restricted cash of $16.8$17.7 million and $9.2$14.5 million as of JuneSeptember 30, 2023 and 2022, respectively. The following table summarizes the net cash provided by (used in) operating activities, investing activities and financing activities as of the periods indicated:

 

Six Months Ended

 

 

Nine Months Ended

 

($ in thousands)

 

June 30, 2023

 

 

June 30, 2022

 

 

September 30, 2023

 

 

September 30, 2022

 

Cash provided by (used in):

 

 

 

 

 

 

 

 

 

 

Operating activities

 

$

32,429

 

 

$

13,100

 

 

$

22,676

 

 

$

8,656

 

Investing activities

 

 

(212,609

)

 

 

(507,879

)

 

 

(360,790

)

 

 

(819,065

)

Financing activities

 

 

168,897

 

 

 

502,642

 

 

 

323,154

 

 

 

803,710

 

Net change in cash, cash equivalents, and restricted cash

 

$

(11,283

)

 

$

7,863

 

 

$

(14,960

)

 

$

(6,699

)

Cash flows from operating activities primarily includes net income adjusted for (1) cash used for origination and purchase of held for sale loans and the related cash proceeds from the sales of such loans, (2) non-cash items including depreciation, provision for loan loss, discount accretion, and valuation changes, and (3) changes in the balances of operating assets and liabilities.

For the sixnine months ended JuneSeptember 30, 2023, our net cash used in operating activities consisted mainly of $23.0$35.1 million in net income, $19.8 million in proceeds from sales of loans held for sale, partially offset $19.1by $38.0 million in origination of loans held for sale.

49


For the sixnine months ended JuneSeptember 30, 2023, our net cash used in investing activities consisted mainly of $456.5$728.2 million in cash used to originate held for investment loans, partially offset by $21.5 million proceeds from sales of loans and $221.4$334.2 million in cash received in payoffs of loans held for investment.

For the sixnine months ended JuneSeptember 30, 2023, our net cash provided by financing activities consisted mainly of $463.0$753.3 million in borrowings from our warehouse and repurchase facilities and $461.7$774.3 million in proceeds of asset-backed securities issued. The cash generated was offset by repayments of $557.8$868.7 million on our warehouse and repurchase facilities and repayments of $196.5$333.9 million on asset-backed securities issued.

During the sixnine months ended JuneSeptember 30, 2023, we used approximately $11.3$15.0 million of net cash and cash equivalents from operations,on operating, investing and financing activities. During the sixnine months ended JuneSeptember 30, 2022, we generatedused approximately $7.9$6.7 million of net cash and cash equivalents from operations,on operating, investing and financing activities.

Warehouse Facilities

As of JuneSeptember 30, 2023, we had five non-mark-to-market warehouse facilities and one modified mark-to-market warehouse facility to support our loan origination and acquisition facilities. One agreement is a two-year warehouse repurchase facility, three agreements are one-year warehouse repurchase facilities and two agreements are three-year warehouse facilities. The borrowings are collateralized by primarily performing loans, one of the warehouse facilities bear interest at one-month AMERIBOR and five warehouse facilities at SOFR, all at margins that range from 1.60% to 4.50%. Borrowing under these facilities was $237.0$216.4 million with $573.0$593.6 million of available capacity under our warehouse and repurchase facilities as of JuneSeptember 30, 2023.

All warehouse facilities fund less than 100% of the principal balance of the mortgage loans we own requiring us to use working capital to fund the remaining portion. We may need to use additional working capital if loans become delinquent, because the amount permitted to be financed by the facilities may change based on the delinquency performance of the pledged collateral.

All borrower payments on loans financed under the warehouse facilities are segregated into pledged accounts with the loan servicer. All principal amounts in excess of the interest due are applied to reduce the outstanding borrowings under the warehouse facilities. The warehouse facilities also contain customary covenants, including financial covenants that require us to maintain minimum liquidity, a minimum net worth, a maximum debt-to-net worth ratio and a ratio of a minimum earnings before interest, taxes, depreciation and amortization of interest expense. If we fail to meet any of the covenants or otherwise default under the facilities, the lenders have the right to terminate their facility and require immediate repayment, which may require us to sell our loans at less than optimal terms. As of JuneSeptember 30, 2023, we were in compliance with these covenants.

4650


 

Securitized debt

From May 2011 through JuneSeptember 2023, we have completed twenty-eightthirty securitized debts, issuing $5.7$6.2 billion in principal amount of securities to third parties. All borrower payments are segregated into remittance accounts at the primary servicer and remitted to the trustee of each trust monthly. We are the sole beneficial interest holder of the applicable trusts, which are variable interest entities included in our consolidated financial statements. The transactions are accounted for as secured borrowings under U.S. GAAP. The following table summarizes the securities issued, securities retained by us at the time of the securitization, and as of JuneSeptember 30, 2023 and December 31, 2022, and the stated maturity for each securitized debt. The securities are callable by us when the stated principal balance is less than a certain percentage, ranging from 10%—30%, of the original stated principal balance of loans at issuance. As a result, the actual maturity date of the securities issued will likely be earlier than their respective stated maturity date.

($ in thousands)

 

 

 

Securities Retained as of

 

 

 

 

 

Securities Retained as of

 

 

Trusts

 

Securities
Issued

 

 

Issuance
Date

 

 

June 30,
2023

 

 

December 31,
2022

 

 

Stated Maturity
Date

 

Securities
Issued

 

 

Issuance
Date

 

 

September 30,
2023

 

 

December 31,
2022

 

 

Stated Maturity
Date

2016-1 Trust

 

$

319,809

 

 

$

38,792

 

 

$

17,624

 

 

$

17,541

 

 

April 2046

 

$

319,809

 

 

$

38,792

 

 

$

 

 

$

17,541

 

 

April 2046

2017-2 Trust

 

 

245,601

 

 

 

12,927

 

 

 

2,468

 

 

 

2,697

 

 

October 2047

 

 

245,601

 

 

 

12,927

 

 

 

2,416

 

 

 

2,697

 

 

October 2047

2018-1 Trust

 

 

176,816

 

 

 

9,308

 

 

 

1,801

 

 

 

2,065

 

 

April 2048

 

 

176,816

 

 

 

9,308

 

 

 

1,626

 

 

 

2,065

 

 

April 2048

2018-2 Trust

 

 

307,988

 

 

 

16,210

 

 

 

4,047

 

 

 

4,352

 

 

October 2048

 

 

307,988

 

 

 

16,210

 

 

 

3,781

 

 

 

4,352

 

 

October 2048

2019-1 Trust

 

 

235,580

 

 

 

12,399

 

 

 

 

 

 

4,178

 

 

March 2049

 

 

235,580

 

 

 

12,399

 

 

 

 

 

 

4,178

 

 

March 2049

2019-2 Trust

 

 

207,020

 

 

 

10,901

 

 

 

 

 

 

4,007

 

 

July 2049

 

 

207,020

 

 

 

10,901

 

 

 

 

 

 

4,007

 

 

July 2049

2019-3 Trust

 

 

154,419

 

 

 

8,127

 

 

 

 

 

 

3,281

 

 

October 2049

 

 

154,419

 

 

 

8,127

 

 

 

 

 

 

3,281

 

 

October 2049

2020-1 Trust

 

 

248,700

 

 

 

13,159

 

 

 

 

 

 

6,746

 

 

February 2050

 

 

248,700

 

 

 

13,159

 

 

 

 

 

 

6,746

 

 

February 2050

2020-2 Trust

 

 

96,352

 

 

 

32,118

 

 

 

12,847

 

 

 

12,847

 

 

June 2050

 

 

96,352

 

 

 

32,118

 

 

 

12,847

 

 

 

12,847

 

 

June 2050

2021-1 Trust

 

 

251,301

 

 

 

13,227

 

 

 

 

 

 

10,120

 

 

May 2051

 

 

251,301

 

 

 

13,227

 

 

 

 

 

 

10,120

 

 

May 2051

2021-2 Trust

 

 

194,918

 

 

 

10,260

 

 

 

 

 

 

 

 

August 2051

 

 

194,918

 

 

 

10,260

 

 

 

 

 

 

 

 

August 2051

2021-3 Trust

 

 

204,205

 

 

 

 

 

 

 

 

 

 

 

October 2051

 

 

204,205

 

 

 

 

 

 

 

 

 

 

 

October 2051

2021-4 Trust

 

 

319,116

 

 

 

 

 

 

 

 

 

 

 

December 2051

 

 

319,116

 

 

 

 

 

 

 

 

 

 

 

December 2051

2022-1 Trust

 

 

273,594

 

 

 

5,015

 

 

 

4,451

 

 

 

4,718

 

 

February 2052

 

 

273,594

 

 

 

5,015

 

 

 

4,451

 

 

 

4,718

 

 

February 2052

2022-2 Trust

 

 

241,388

 

 

 

11,202

 

 

 

11,170

 

 

 

11,170

 

 

March 2052

 

 

241,388

 

 

 

11,202

 

 

 

11,170

 

 

 

11,170

 

 

March 2052

2022-MC1 Trust

 

 

84,967

 

 

 

40,911

 

 

 

45,044

 

 

 

44,038

 

 

May 2047

 

 

84,967

 

 

 

40,911

 

 

 

44,926

 

 

 

44,038

 

 

May 2047

2022-3 Trust

 

 

296,323

 

 

 

18,914

 

 

 

15,489

 

 

 

18,587

 

 

May 2052

 

 

296,323

 

 

 

18,914

 

 

 

15,489

 

 

 

18,587

 

 

May 2052

2022-4 Trust

 

 

308,357

 

 

 

25,190

 

 

 

13,414

 

 

 

25,027

 

 

July 2052

 

 

308,357

 

 

 

25,190

 

 

 

13,414

 

 

 

25,027

 

 

July 2052

2022-5 Trust

 

 

188,754

 

 

 

65,459

 

 

 

12,649

 

 

 

65,141

 

 

October 2052

 

 

188,754

 

 

 

65,459

 

 

 

12,649

 

 

 

65,141

 

 

October 2052

2023-1 Trust

 

 

198,715

 

 

 

41,593

 

 

 

4,043

 

 

 

 

 

December 2052

 

 

198,715

 

 

 

41,593

 

 

 

4,042

 

 

 

 

 

December 2052

2023-1R Trust

 

 

64,833

 

 

 

66,228

 

 

 

66,228

 

 

 

 

 

October 2025

 

 

64,833

 

 

 

66,228

 

 

 

66,228

 

 

 

 

 

October 2025

2023-2 Trust

 

 

202,210

 

 

 

24,229

 

 

 

23,948

 

 

 

 

 

April 2053

 

 

202,210

 

 

 

24,229

 

 

 

23,948

 

 

 

 

 

April 2053

2023-RTL1 Trust

 

 

81,608

 

 

 

4,296

 

 

 

4,296

 

 

 

 

 

July 2028

2023-3 Trust

 

 

234,741

 

 

 

28,718

 

 

 

28,481

 

 

 

 

 

July 2053

Total

 

$

4,820,966

 

 

$

476,169

 

 

$

235,223

 

 

$

236,515

 

 

 

$

5,137,315

 

 

$

509,183

 

 

$

249,764

 

 

$

236,515

 

 

 

4751


 

The following table summarizes outstanding bond balances for each securitized debt as of JuneSeptember 30, 2023 and December 31, 2022:

($ in thousands)

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

2016-1 Trust

 

$

17,704

 

 

$

22,369

 

 

$

 

 

$

22,369

 

2017-2 Trust

 

 

51,930

 

 

 

59,183

 

 

 

48,206

 

 

 

59,183

 

2018-1 Trust

 

 

36,882

 

 

 

43,596

 

 

 

35,010

 

 

 

43,596

 

2018-2 Trust

 

 

87,984

 

 

 

93,792

 

 

 

80,409

 

 

 

93,792

 

2019-1 Trust

 

 

83,435

 

 

 

91,167

 

 

 

79,215

 

 

 

91,167

 

2019-2 Trust

 

 

76,284

 

 

 

82,508

 

 

 

69,216

 

 

 

82,508

 

2019-3 Trust

 

 

63,278

 

 

 

67,899

 

 

 

60,482

 

 

 

67,899

 

2020-1 Trust

 

 

121,074

 

 

 

136,643

 

 

 

110,958

 

 

 

136,643

 

2020-2 Trust

 

 

53,309

 

 

 

60,445

 

 

 

49,528

 

 

 

60,445

 

2021-1 Trust

 

 

183,089

 

 

 

196,969

 

 

 

176,529

 

 

 

196,969

 

2021-2 Trust

 

 

156,681

 

 

 

170,072

 

 

 

149,431

 

 

 

170,072

 

2021-3 Trust

 

 

167,652

 

 

 

178,038

 

 

 

161,467

 

 

 

178,038

 

2021-4 Trust

 

 

257,369

 

 

 

273,489

 

 

 

250,941

 

 

 

273,489

 

2022-1 Trust

 

 

246,883

 

 

 

256,667

 

 

 

240,733

 

 

 

256,667

 

2022-2 Trust

 

 

226,763

 

 

 

233,045

 

 

 

221,631

 

 

 

233,045

 

2022-MC1 Trust

 

 

39,862

 

 

 

54,528

 

 

 

35,677

 

 

 

54,528

 

2022-3 Trust

 

 

268,008

 

 

 

280,066

 

 

 

262,308

 

 

 

280,066

 

2022-4 Trust

 

 

289,929

 

 

 

301,856

 

 

 

283,270

 

 

 

301,856

 

2022-5 Trust

 

 

177,075

 

 

 

186,577

 

 

 

171,183

 

 

 

186,577

 

2023-1 Trust

 

 

189,763

 

 

 

 

 

 

181,006

 

 

 

 

2023-1R Trust

 

 

63,390

 

 

 

 

 

 

60,515

 

 

 

 

2023-2 Trust

 

 

199,864

 

 

 

 

 

 

194,955

 

 

 

 

2023-RTL1 Trust

 

 

81,608

 

 

 

 

2023-3 Trust

 

 

232,802

 

 

 

 

 

$

3,058,208

 

 

$

2,788,909

 

 

$

3,237,080

 

 

$

2,788,909

 

As of JuneSeptember 30, 2023 and December 31, 2022, the weighted average rates on the securities and certificates for the Trusts are as follows:

 

June 30, 2023

 

 

December 31, 2022

 

 

September 30, 2023

 

 

December 31, 2022

 

2016-1 Trust(1)

 

 

9.29

%

 

 

8.59

%

 

NA

 

 

 

8.59

%

2017-2 Trust

 

 

3.95

%

 

 

3.92

%

 

 

3.95

%

 

 

3.92

%

2018-1 Trust

 

 

4.07

%

 

 

4.05

%

 

 

3.99

%

 

 

4.05

%

2018-2 Trust

 

 

4.51

%

 

 

4.46

%

 

 

4.43

%

 

 

4.46

%

2019-1 Trust

 

 

4.04

%

 

 

4.06

%

 

 

4.06

%

 

 

4.06

%

2019-2 Trust

 

 

3.45

%

 

 

3.46

%

 

 

3.40

%

 

 

3.46

%

2019-3 Trust

 

 

3.29

%

 

 

3.25

%

 

 

3.29

%

 

 

3.25

%

2020-1 Trust

 

 

2.86

%

 

 

2.89

%

 

 

2.89

%

 

 

2.89

%

2020-2 Trust

 

 

4.61

%

 

 

4.60

%

 

 

4.59

%

 

 

4.60

%

2021-1 Trust

 

 

1.76

%

 

 

1.73

%

 

 

1.76

%

 

 

1.73

%

2021-2 Trust

 

 

2.03

%

 

 

2.02

%

 

 

2.02

%

 

 

2.02

%

2021-3 Trust

 

 

2.46

%

 

 

2.44

%

 

 

2.47

%

 

 

2.44

%

2021-4 Trust

 

 

3.22

%

 

 

3.20

%

 

 

3.24

%

 

 

3.20

%

2022-1 Trust

 

 

3.93

%

 

 

3.93

%

 

 

3.94

%

 

 

3.93

%

2022-2 Trust

 

 

5.10

%

 

 

5.07

%

 

 

5.08

%

 

 

5.07

%

2022-MC1 Trust

 

 

6.90

%

 

 

6.91

%

 

 

6.90

%

 

 

6.91

%

2022-3 Trust

 

 

5.69

%

 

 

5.67

%

 

 

5.71

%

 

 

5.67

%

2022-4 Trust

 

 

6.25

%

 

 

6.23

%

 

 

6.23

%

 

 

6.23

%

2022-5 Trust

 

 

7.07

%

 

 

7.10

%

 

 

7.05

%

 

 

7.10

%

2023-1 Trust

 

 

7.02

%

 

 

 

 

 

7.01

%

 

 

 

2023-1R Trust

 

 

7.73

%

 

 

 

 

 

7.69

%

 

 

 

2023-2 Trust

 

 

7.17

%

 

 

 

 

 

7.19

%

 

 

 

2023-RTL1 Trust

 

 

8.23

%

 

 

 

2023-3 Trust

 

 

7.80

%

 

 

 

(1)
The 2016-1 Trust was collapsed in August 2023.

52


Our intent is to use the proceeds from the issuance of new securities primarily to repay our warehouse borrowings and originate new investor real estate loans in accordance with our underwriting guidelines, as well as for general corporate purposes. Our financing sources may include borrowings in the form of additional bank credit facilities (including term loans and revolving credit facilities), agreements, warehouse facilities and other sources of private financing. We also plan to continue using securitized debt as long-term financing for our portfolio, and we do not plan to structure any securitized debt as sales or utilize off-balance-sheet vehicles. We believe any financing of assets and/or securitized debt we may undertake will be sufficient to fund our working capital requirements.

48


Secured Financing (Corporate Debt)

On March 15, 2022, we entered into a five-year $215.0 million syndicated corporate debt agreement, the (“the 2022 Term Loan”). The 2022 Term Loan bears interest at a fixed rate of 7.125% and matures on March 15, 2027. A portion of the net proceeds from the 2022 Term Loan was used to redeem all the amounts owed pursuant to a term loan previously entered into during 2021. The remaining portion of the net proceeds from the 2022 Term Loan is used for loan originations and general corporate purposes.

At-The-Market Equity Offering Program

On September 3, 2021, we entered into separate Equity Distribution Agreements with counterparties to establish an at-the-market equity offering program (“ATM Program”) where we may issue and sell, from time to time, shares of our common stock. Our ATM Program allows for aggregate gross sales of our common stock of up to $50,000,000 provided that the number of shares sold under the ATM Program does not exceed 5,000,000. For the three months ended JuneSeptember 30, 2023, 1,81427,529 shares of common stock were sold under our ATM Program for net proceeds of $21.4$327.2 thousand.

Contractual Obligations and Commitments

On March 15, 2022, we entered into a five-year $215.0 million syndicated corporate debt agreement, the (“the 2022 Term Loan”). The 2022 Term Loan bears interest at a fixed rate of 7.125% and matures on March 15, 2027. Interest on the 2022 Term Loan is paid every six months.

As of JuneSeptember 30, 2023, we maintained warehouse facilities to finance our investor real estate loans and had approximately $237.0$216.4 million in outstanding borrowings with $573.0$593.6 million of available capacity under our warehouse and repurchase facilities.

Off-Balance-Sheet Arrangements

At no time have we maintained any relationships with unconsolidated entities or financial partnerships, such as entities referred to as structured finance, or special-purpose or variable interest entities, established for the purpose of facilitating off-balance-sheet arrangements or other contractually narrow or limited purposes. Further, we have never guaranteed any obligations of unconsolidated entities or entered into any commitment or intent to provide funding to any such entities.

Forward-Looking Statements

This Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are subject to the “safe harbor” created by those sections. All statements (other than statements of historical facts) in this Quarterly Report regarding the prospects of the industry and our prospects, plans, financial position and business strategy may constitute forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “should,” “expect,” “intend,” “will,” “estimate,” “anticipate,” “plan,” “believe,” “predict,” “potential” or “continue” or the negatives of these terms or variations of them or similar terminology. Forward-looking statements may contain expectations regarding our operations, including our loan originations, our ability to resolve non-performing loans and avoid losses on non-performing loans and the disposition of REOs and other results, and may include statements of future performance, plans and objectives. Forward looking statements also include statements pertaining to our strategies for future funding and development of our business and products, including the future results of our at-the-market equity offering program. Although we believe that the expectations reflected in these forward-looking statements have a reasonable basis, we cannot provide any assurance that these expectations will prove to be correct. Such statements reflect the current views of our management with respect to our operations, results of operations and future financial performance. It is possible that the actual results may differ, possibly materially, from the anticipated results indicated in these forward-looking statements. Information regarding important factors that could cause actual results to differ, perhaps materially, from those in our forward-looking statements is contained in this Quarterly Report and other documents we file. You should read and interpret any forward-looking statement together with these documents, including the following:

the description of our business contained in our Annual Report on Form 10-K for the year ended December 31, 2022 and filed with the Securities and Exchange Commission (“SEC”) on March 13, 2023

53


the discussion of our analysis of financial condition and results of operations contained in this Quarterly Report under the caption “Management’s Discussion and Analysis of Financial Condition and Results of Operations”
the notes to the consolidated financial statements contained in this Quarterly Report
cautionary statements we make in our public documents, reports and announcements

Any forward-looking statement speaks only as of the date on which that statement is made. We will not update any forward-looking statement to reflect events or circumstances that occur after the date on which the statement is made, except as required by applicable law.

4954


 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Not applicable.Interest Rate Risk

Our primary market risk is interest rate volatility. Because we fund a portion of our investments with borrowings, fluctuations in interest rates will impact both the level of income and expense recorded on most of our assets and liabilities, and the fair value of interest-earning assets and interest-bearing liabilities, other than those which have a short term to maturity. Interest rate risk is the potential of economic losses due to future interest rate changes. These economic losses can be reflected as a loss of future net interest income and/or a loss of current fair values. To manage our exposure to interest rate risk, we may utilize financial instruments, including forward starting payer interest rate swaps, and interest rate swaption structure. The use of these types of instruments to hedge a portion of our exposure to changes in interest rates may carry additional risks, such as counterparty credit risk and the legal enforceability of hedge agreements. As of September 30, 2023, we have forward starting payer interest rate swaps with a total notional amount of $155.0 million, hedging the variability in interest payment cash flows attributable to changes in the benchmark overnight SOFR, on a debt forecasted to issue during the fourth quarter of 2023.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rules 13a-15(e) and 15d-15(e) under the Exchange Act as of the end of the period covered by this report. Our disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms, and that such information is accumulated and communicated to the our management, including the our Chief Executive Officer and Chief Financial Officer to allow timely decisions regarding required disclosure. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objective, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

In accordance with Rule 13a-15(b) of the Exchange Act, our management, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the Company’s disclosure controls and procedures as of the end of the period covered by this quarterly report and has concluded that our disclosure controls and procedures, as of such date, were effective to accomplish their objectives at a reasonable assurance level. Management concluded that the consolidated financial statements for the periods covered by and included in this Quarterly Report on Form 10-Q fairly present, in all material respects, our financial position, results of operations and cash flows for the periods presented in conformity with U.S. GAAP.

Changes in Internal Control over Financial Reporting.

During the period to which this report relates, there have not been any changes in the Company's internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that have materially affected, or that are reasonably likely to materially affect, such controls.

5055


 

PART II—OTHER INFORMATION

From time to time, in the ordinary course of business, we are involved in various judicial, regulatory or administrative claims, proceedings and investigations. These proceedings and actions may include, among other things, allegations of violation of banking and other applicable regulations, competition law, labor laws and consumer protection laws, as well as claims or litigation relating to intellectual property, securities, breach of contract and tort. Although occasional adverse decisions or settlements may occur, our management does not believe that the final disposition of any currently pending or threatened matter will have a material adverse effect on our business, financial position, results of operations or cash flows.

Item 1A. Risk Factors.

Intentionally omitted pursuant to smaller reporting company reduced disclosure requirements.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

No common stock purchases were made by us during the three months ended JuneSeptember 30, 2023.
 

Item 3. Defaults Upon Senior Securities.

Not applicable.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Insider Trading Arrangements and Policies

None of our officers or directors had any contract, instruction, or written plan for the purchase or sale of our securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c ) or any “non-Rule 10b5-1 trading arrangement” in effect at any time during the three months ended JuneSeptember 30, 2023.

5156


 

Item 6. Exhibits.

The exhibits below are filed as part of, or incorporated by reference into, this Quarterly Report on Form 10-Q.

 

 

 

 

Incorporated by Reference

Exhibit

Number

Exhibit Title

Form

File No.

Exhibit

Filing Date

 

 

 

 

 

 

 

3.1

 

Certificate of Conversion

8-K

001-39183

3.1

1/22/2020

 

 

 

 

 

 

 

3.2

 

Restated Certificate of Incorporation of Velocity Financial, Inc.

8-K

001-39183

3

5/23/2022

 

 

 

 

 

 

 

3.3

 

Amended and Restated Bylaws of Velocity Financial, Inc.

8-K

001-39183

3.2

3/25/2022

 

 

 

 

 

 

 

4.1

 

Form of Stock Certificate for Common Stock

S-1

333-234250

4.1

10/18/2019

 

 

 

 

 

 

 

4.2

 

Form of Warrant to Purchase Common Stock

8-K

001-39183

4.1

4/7/2020

 

 

 

 

 

 

 

4.3

 

Description of the Registrant’s Securities

10K

001-39183

4.3

4/7/2020

 

 

 

 

 

 

 

10.1

Stockholders Agreement, dated as of January 16, 2020

10-K

001-39183

10.1

4/7/2020

 

 

 

 

 

 

 

10.2

Registration Rights Agreement, dated as of January 16, 2020

10-K

001-39183

10.2

4/7/2020

 

 

 

 

 

 

 

10.3

 

Registration Rights Agreement, dated as of April 7, 2020

8-K

333-234250

10.1

4/7/2020

 

 

 

 

 

 

 

10.4

 

Securities Purchase Agreement among Velocity Financial, Inc. and the Purchasers Party thereto dated April 5, 2020

8-K

001-39183


 

10.1

4/6/2020

 

 

 

 

 

 

 

10.5

 

Velocity Financial, Inc. Employee Stock Purchase Plan*

DEF 14A

001-39183

AII

4/8/2022

 

 

 

 

 

 

 

10.6

Amended and Restated Velocity Financial, Inc. 2020 Omnibus Incentive Plan*

DEF 14A

001-39183

AI

4/8/2022

 

 

 

 

 

 

 

10.7

Form of Nonqualified Stock Option Award Notice and Agreement under the 2020 Omnibus Incentive Plan*

S-1/A

333-234250

10.6

1/6/2020

 

 

 

 

 

 

 

10.8

 

Form of Nonqualified Stock Option Award Notice and Agreement (Director Grant-IPO) under the 2020 Omnibus Incentive Plan*

S-1/A

333-234250

10.7

1/6/2020

 

 

 

 

 

 

 

10.9

Form of Nonqualified Stock Option Award Notice and Agreement (Executive Officer Grant-IPO) under the 2020 Omnibus Incentive Plan*

S-1/A

333-234250

10.8

1/6/2020

 

 

 

 

 

 

 

10.10

 

Form of Restricted Stock Unit Grant and Agreement (Director Grant) under the 2020 Omnibus Incentive Plan*

S-1/A

333-234250

10.9

1/6/2020

 

 

 

 

 

 

 

10.11

 

Form of Restricted Stock Unit Grant and Agreement (Standard Grant) under the 2020 Omnibus Incentive Plan*

S-1/A

333-234250

10.10

1/6/2020

 

 

 

 

 

 

 

10.12

 

Form of Restricted Stock Grant and Agreement under the 2020 Omnibus Incentive Plan*

S-1/A

333-234250

10.11

1/6/2020

 

 

 

 

 

 

 

 10.13

 

Velocity Financial 2023 Annual Cash Incentive and Performance Stock Units Programs for Messrs. Farrar, Szczepaniak and Taylor*

8-K

001-39183

-

1/17/2023

 

 

 

 

 

 

 

 10.14

 

Form of Equity Distribution Agreement, dated September 3, 2021

8-K

001-39183

1.1

9/7/2021

 

 

 

 

 

 

 

 10.15

 

Form of Officer and Director Indemnity Agreement*

S-1/A

333-234250

10.37

11/6/2019

 

 

 

 

 

 

 

 10.16

 

Form of Performance Stock Unit Grant and Agreement*

-

-

-

-

 

 

 

 

 

 

 

 10.17

 

Note Purchase Agreement Dated as of March 15, 2022, among Velocity Financial, Inc., Velocity Commercial Capital, LLC, U.S. Bank Trust Company, National Association, as collateral agent, and the respective purchasers of the Notes.

8-K

001-39183

10.1

3/16/2022

 

 

 

 

 

 

 

 10.18

 

Security Agreement, dated as of March 15, 2022, among Velocity Financial, Inc., Velocity Commercial Capital, LLC and U.S. Bank Trust Company, National Association, as collateral agent.

8-K

001-39183

10.2

3/16/2022

 

 

 

 

 

 

 

31.1

Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

5257


 

31.2

Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

32.1

Certification of Principal Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002+

 

 

 

 

 

 

 

32.2

Certification of Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002+

 

 

 

 

 

 

 

101

 

Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets as of JuneSeptember 30, 2023 and December 31, 2022 (ii) the Consolidated Statements of Income for the quarter ended JuneSeptember 30, 2023 and JuneSeptember 30, 2022, (iii) the Consolidated Statements of Changes in Stockholders’ Equity for the quarter ended JuneSeptember 30, 2023 and JuneSeptember 30, 2022, (iv) the Consolidated Statements of Cash Flows for the quarter ended JuneSeptember 30, 2023 and JuneSeptember 30, 2022 and (v) the Notes to unaudited Consolidated Financial Statements.

101.INS

 

Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

 

 

 

 

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document

 

 

 

 

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

 

 

 

 

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document

 

 

 

 

101.LAB

 

Inline XBRL Taxonomy Extension Label Linkbase Document

 

 

 

 

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

 

 

 

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

 

 

 

 

* Management contract or compensatory plan or arrangement.

+ This certification is deemed not filed for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act

5358


 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

VELOCITY FINANCIAL, INC.

 

Date: August 3,November 2, 2023

By:

 

/s/ Christopher D. Farrar

 

Christopher D. Farrar

 

    Chief Executive Officer

 

 

Date: August 3November 2, 2023

By:

 

/s/ Mark R. Szczepaniak

 

Mark R. Szczepaniak

 

   Chief Financial Officer

 

5459