Broadway Financial (BYFC) 8-K/A Other Events

Exhibit 99.2

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

The following unaudited pro forma condensed combined financial statements give effect to the merger (the “merger”) of CFBanc Corporation (“CFBanc”) with and into Broadway Financial Corporation (“Broadway”) and include adjustments for the following:

• certain reclassifications to conform the historical financial statement presentation of CFBanc to that of Broadway;

• application of the acquisition method of accounting under the provisions of the Financial Accounting Standards Board Accounting Standards Codification 805 “Business Combinations” (“ASC 805”) to reflect the value of merger consideration of 13.626 shares of Broadway common stock in exchange for each outstanding share of CFBanc common stock and one share of Broadway’s Series A preferred stock for each share of CFBanc preferred stock;

• transaction costs incurred in connection with the merger; and

• the separate sales of Broadway common stock to certain institutional and accredited investors were completed shortly after the effective date of the merger.

The unaudited pro forma condensed combined financial statements and related notes are based on and should be read in conjunction with the following financial statements which are included in Exhibit 99.1 to  this Form 8-K/A: (i) the  audited consolidated financial statements of Broadway and the related notes as of and for the years ended December 31, 2020 and 2019 and (ii) the audited consolidated financial statements of CFBanc and the related notes as of and for the years ended December 31, 2020 and 2019.

The unaudited pro forma condensed combined statements of income for the years ended December 31, 2020 and 2019 combine the historical consolidated statements of income of Broadway and CFBanc, giving effect to the merger as if it had been completed on January 1, 2019. The unaudited pro forma condensed combined balance sheet as of December 31, 2020 combines the historical consolidated balance sheets of Broadway and CFBanc, giving effect to the merger as if it had been completed on December 31, 2020.

The unaudited pro forma condensed combined financial statements and related notes are being provided for illustrative purposes only and do not purport to represent what the combined company’s actual results of operations or financial position would have been had the merger been completed on the dates indicated, nor are they necessarily indicative of the combined company’s future results of operations or financial position for any future period or date.

Broadway has not completed its valuation analysis of the assets and liabilities of CFBanc, and related calculations in sufficient detail   to determine the fair market value of the CFBanc assets  acquired or liabilities  assumed,  Broadway has made preliminary estimates for intangible assets and certain financial assets and financial liabilities. In addition, certain CFBanc assets and liabilities are presented herein at their respective carrying amounts. All of the foregoing  should be treated as preliminary values.

The unaudited pro forma condensed combined financial information contained herein does not reflect the costs of any integration activities or benefits that may result from the realization of future cost savings from operating efficiencies, or any other synergies that may result from the merger.

As a result of the foregoing, the pro forma adjustments are preliminary and are subject to change as additional information becomes available, and as additional analysis is performed. The preliminary pro forma adjustments have been made solely for the purpose of providing the unaudited pro forma condensed combined financial statements.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

(Dollars in Thousands)	As of December 31, 2020
Unaudited	Broadway Financial Corporation			CFBanc Corporation		Transaction Accounting Adjustments			Notes	Pro Forma Combined for Merger			Financing (l)			Pro Forma Combined for Merger and Financing
Assets:
Cash and due from banks	$	71,110		$	853	$	​(1,041	)	(a)	$	​70,922		$	30,851		$​	101,773
Interest-bearing deposits in other banks		24,999			31,044		—				56,043			—			56,043
Federal funds sold		—			53,896		—				53,896			—			53,896
Cash and cash equivalents		96,109			85,793		(1,041	)			180,861			30,851			211,712
Securities available-for-sale, at fair value		10,698			125,462		—				136,160			—			136,160
Loans receivable, net of ALLL		360,129			215,735		(4,563	)	(b)		571,301			—			571,301
Accrued interest receivable		1,202			1,577		—				2,779			—			2,779
Federal Reserve Bank stock, at cost		—			693		—				693			—			693
Federal Home Loan Bank (FHLB) stock, at cost		3,431			479		—				3,910			—			3,910
Office properties and equipment, net		2,540			5,168		—				7,708			—			7,708
Bank owned life insurance		3,147			—		—				3,147			—			3,147
Deferred tax assets, net		5,633			187		1,122		(c)		6,942			(698	)		6,244
Core deposit intangibles		—			—		958		(d)		958			—			958
Goodwill		—			—		30,355		(e)		30,355			—			30,355
Other assets		489			1,367		—				1,856			—			1,856
Total assets	$	483,378		$	436,461	$	26,831			$	946,670		$	30,153		$	976,823
Liabilities and stockholders’ equity
Liabilities:
Deposits	$	315,630		$	330,342		—			$	645,972		$	—		$	645,972
Securities sold under agreements to repurchase		—			47,429		—				47,429			—			47,429
FHLB advances		110,500			3,092		264		(f)		113,856			—			113,856
Notes payable - Merrill Lynch NMTC Corp., due 2040		—			14,000		—				14,000			—			14,000
Junior subordinated floating rate debentures, due 2024		3,315			—		—				3,315			—			3,315
Advance payments by borrowers for taxes and insurance		787			—		—				787			—			787
Other liabilities		4,261			2,782		2,944		(g)		9,987			—			9,987
Total liabilities		434,493			397,645		3,208				835,346			—			835,346
Stockholders’ equity:
Preferred Stock		—			3,000		—		(h)		3,000			—			3,000
Common Stock:
Voting, Class A		219			530		(390	)	(i)		359			105			464
Nonvoting, Class B		—			419		(305	)	(i)		114			—			114
Nonvoting, Class C		87			—		—				87			80			167
Additional Paid-in Capital		46,851			18,246		44,757		(j)		109,854			30,666			140,520
Retained Earnings		7,783			15,679		(19,664	)	(k)		3,798			(698	)		3,100
Other, including Treasury Stock, net		(6,055	)		775		(775	)	(j)		(6,055	)		—			(6,055	)
Total stockholders’ equity before noncontrolling interest		48,885			38,649		23,623				111,157			30,153			141,310
Noncontrolling interest		—			167		—				167			—			167
Total stockholders’ equity including noncontrolling interest		48,885			38,816		23,623				111,324			30,153			141,477
Total liabilities and stockholders’ equity	$	483,378		$	436,461	$​	26,831			$	946,670		$	30,153		$	976,823

The accompanying Notes are an integral part of the Unaudited Pro Forma Condensed Combined Consolidated Financial Information.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

	Year Ended December 31, 2020
	Broadway Financial Corporation			CFBanc Corporation			Transaction Accounting Adjustments		Notes		Pro Forma Combined
	(In thousands, except share and per share data)
Interest income:
Interest and fees on loans receivable	$	17,016		$	8,595		$	2,289	(a)	$	27,900
Interest on investment securities		253			1,911			—			2,164
Other interest income		375			634			—			1,009
Total interest income		17,644			11,140			2,289			31,073
Interest expense:
Interest on deposits		3,163			1,052			—			4,215
Interest on borrowings		2,312			704			60	(b)		3,076
Total interest expense		5,475			1,756			60			7,291
Net interest income before loan loss provision		12,169			9,384			2,229			23,782
Loan loss provision		(29	)		(114	)		—			(143	)
Net interest income after loan loss recapture		12,140			9,270			2,229			23,639
Non-interest income:
Service charges		420			52			—			472
Net gain on sale of loans		276			—			—			276
Net gain on sale of securities		—			873			—			873
CDFI grant		203			152			—			355
Other, including NMTC activities		126			771			—			897
Total non-interest income		1,025			1,848			—			2,873
Non-interest expense:
Compensation and benefits		8,362			6,172			—			14,534
Occupancy expense		1,288			465			—			1,753
Professional services		2,299			973						3,272
Information services		937			1,122			—			2,059
Other		1,328			1,497			156	(c)		2,981
Total non-interest expense		14,214			10,229			156			24,599
(Loss) income before income taxes		(1,049	)		889			2,073			1,913
Income tax (benefit) expense		(407	)		112			601	(d)		306
Net (loss) income	$	(642	)	$	777		$	1,472		$	​1,607
Less net income attributable to non-controlling interest		—			(87	)		—			(87	)
Net (loss) income attributable to common stockholders	$	(642	)	$	690		$	1,472		$	1,520
(Loss) earnings per common share - basic	$	(0.02	)	$	0.37				(e)	$	0.03
(Loss) earnings per common share - diluted	$	(0.02	)	$	0.37				(e)	$	0.03
Basic weighted average common shares outstanding		27,163,427			1,864,410				(e)		52,567,881
Diluted weighted average common shares outstanding		27,163,427			1,864,410				(e)		52,963,804

The accompanying Notes are an integral part of the Unaudited Pro Forma Condensed Combined Consolidated Financial Information.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME

	Year Ended December 31, 2019
	Broadway Financial Corporation			CFBanc Corporation			Transaction Accounting Adjustments		Notes	Pro Forma Combined
	(In thousands, except share and per share data)
Interest income:
Interest and fees on loans receivable	$	15,845		$	7,021		$	3,037	(a)	$	25,903
Interest on investment securities		359			1,916			—			2,275
Other interest income		643			3,151			—			3,794
Total interest income		16,847			12,088			3,037			31,972
Interest expense:
Interest on deposits		4,276			1,223			—			5,499
Interest on borrowings		2,110			694			63	(b)		2,867
Total interest expense		6,386			1,917			63			8,366
Net interest income before loan loss recapture		10,461			10,171			2,974			23,606
Loan loss recapture		7			46			—			53
Net interest income after loan loss recapture		10,468			10,217			2,974			23,659
Non-interest income:
Service charges		491			71			—			562
Net gain on sale of loans		204			—			—			204
CDFI grant		233			233			—			466
Other, including NMTC activities		124			1,529			—			1,653
Total non-interest income		1,052			1,833			—			2,885
Non-interest expense:
Compensation and benefits		7,357			6,271			—			13,628
Occupancy expense		1,265			484			—			1,749
Professional services		1,144			1,100			—			2,244
Information services		888			643			—			1,531
Other		1,417			1,196			174	(c)		2,787
Total non-interest expense		12,071			9,694			174			21,939
(Loss) income before income taxes		(551	)		2,356			2,800			4,605
Income tax (benefit) expense		(345	)		654			812	(d)		1,121
Net (loss) income	$	(206	)	$	1,702		$	1,988		$	3,484
Less net income attributable to noncontrolling interest		—			(243	)		—			(243	)
Net income (loss) attributable to common stockholders	$	(206	)	$	1,459		$	1,988		$	3,241
(Loss) earnings per common share - basic	$	(0.01	)	$	0.78				(e)	$	0.06
(Loss) earnings per common share - diluted	$	(0.01	)	$	0.78				(e)	$	0.06
Basic weighted average common shares outstanding		26,833,693			1,864,313				(e)		52,236,822
Diluted weighted average common shares outstanding		26,833,693			1,864,313				(e)		52,632,745

The accompanying Notes are an integral part of the Unaudited Pro Forma Condensed Combined Consolidated Financial Information.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

Note 1. Basis of pro forma presentation

The accompanying unaudited pro forma condensed combined financial statements and related notes were prepared in accordance with Article 11 of Regulation S-X. The unaudited pro forma condensed combined statements of income for the years ended December 31, 2020 and 2019 combine the historical consolidated statements of income of Broadway and CFBanc, giving effect to the merger as if it had been completed on January 1, 2019. The accompanying unaudited pro forma condensed combined balance sheet as of December 31, 2020 combines the historical consolidated balance sheets of Broadway and CFBanc, giving effect to the merger as if it had been completed on December 31, 2020.

Broadway’s and CFBanc’s historical financial statements were prepared in accordance with U.S. GAAP and presented in U.S. dollars. Broadway has not identified all adjustments necessary to conform CFBanc’s accounting policies to Broadway’s accounting policies.  As more information becomes available, Broadway will perform a more detailed review of CFBanc’s accounting policies. As a result of that review, differences could be identified between the accounting policies of the two companies that, when conformed, could have a material impact on the combined company’s financial information.

The accompanying unaudited pro forma condensed combined financial statements and related notes were prepared using the acquisition method of accounting under the provisions of ASC 805, with Broadway being considered the acquirer of CFBanc. ASC 805 requires, among other things, that the assets acquired and liabilities assumed in a business combination be recognized at their fair values as of the acquisition date. For purposes of the unaudited pro forma condensed combined balance sheet, the purchase consideration has been allocated to the assets acquired and liabilities assumed of CFBanc based upon management’s preliminary estimate of their fair values as of December 31, 2020.

Broadway has not completed the valuation analysis and calculations in sufficient detail necessary to determine the fair market value of the CFBanc assets  acquired or liabilities  assumed,  Broadway has made preliminary estimates for intangible assets and certain financial assets and financial liabilities. In addition, certain CFBanc assets and liabilities are presented herein at their respective carrying amounts. All of the foregoing  should be treated as preliminary values. Any differences between the fair value of the consideration transferred and the fair value of the assets acquired and liabilities assumed will be recorded as goodwill. Accordingly, the purchase price allocation and related adjustments reflected in these unaudited pro forma condensed combined financial statements are preliminary and subject to revision based on a final determination of fair value.

All dollar amounts presented within these Notes to Unaudited Pro Forma Condensed Combined Financial Statements are in thousands, except share and per share data.

Note 2. Preliminary purchase price allocation

The table below presents a calculation of merger consideration:

Calculation of merger consideration	Note	Amount
Share consideration:
Shares of CFBanc common stock	(i)		1,864,413
Exchange ratio			13.626
Shares of Broadway common stock issued			25,404,491
Broadway’s closing share price as of March 31, 2021		$	​2.49
Fair value of consideration for CFBanc common stock		$	​63,257
Consideration for preferred stock issued for CFBanc preferred stock		$	3,000
Fair value of total merger consideration		$	66,257

(i) Under the terms of the merger agreement, holders of CFBanc common stock received a fixed number of shares of Broadway common stock based on an exchange ratio of 13.626 shares of Broadway common stock for each share of CFBanc common stock they held. For purposes of the unaudited pro forma condensed combined balance sheet, the merger consideration is based on the total number of shares of CFBanc common stock issued and outstanding as of March 31, 2021 and the closing price per share of Broadway common stock as of March 31, 2021.

 The following table sets forth a preliminary allocation of the merger consideration to the fair value of the identifiable tangible and intangible assets acquired and liabilities assumed of CFBanc using CFBanc’s audited consolidated balance sheet as of December 31, 2020:

December 31, 2020 (Dollars in thousands)	Amount
Fair value of total merger consideration	$​	66,257
Assets
Cash and cash equivalents		85,793
Investment securities		125,462
Loans receivable		211,172
Core deposit intangible		958
Other assets		10,593
Total assets		433,978
Liabilities and Equity
Deposits		(330,342	)
FHLB advances		(3,356	)
Short-term borrowings		(47,429	)
Long-term debt		(14,000	)
Accounts payable and other liabilities		(2,782	)
Total liabilities		(397,909	)
Noncontrolling interest		(167	)
Less: Net assets		35,902
Goodwill	$	30,355

Note 3. Adjustments to the unaudited pro forma condensed combined balance sheet

(a)	Represents payment of estimated transaction expenses related to the merger, net of accruals, income tax and amounts previously paid.
(b)	Represents net fair value adjustments of $7.3 million to reflect a preliminary estimate of the market value of CFBanc’s loans, offset in part by purchase accounting reversals of CFBanc’s allowance for loan losses of $2.6 million and deferred loan fees of $200 thousand. Also includes loans receivable held for sale.
(c)	Represents a purchase accounting adjustment to reflect the impact on deferred tax assets resulting from fair value adjustments to CFBanc’s loans, core deposit intangible asset and FHLB Advances.
(d)	Reflects the fair value of CFBanc’s core deposits in excess of book value, which is estimated to be .50% of core deposits. This asset will be amortized on an accelerated basis over an estimated life of ten years.
(e)	Represents the recognition of goodwill resulting from the merger equal to the excess of the consideration paid to CFBanc’s stockholders over the preliminary net fair value of the assets acquired and liabilities assumed. See Note 2 – Preliminary Purchase Price Allocation.

(f)	Represents a fair value adjustment for CFBanc’s FHLB advances that are at rates above current FHLB advance rates.
(g)	Represents net incremental accrued obligations resulting from the merger to be paid post-merger.
(h)	The preferred stockholder of CFBanc will received preferred stock of BYFC with substantially identical terms.
(i)	Reflects the par value of the common stock of BYFC that will be issued in the merger as purchase price consideration, offset in part by purchase accounting adjustments to eliminate the par value of CFBanc’s common stock accounts.
(j)	Reflects the balance of the value of the purchase price consideration paid to CFBanc’s stockholders, offset in part by purchase accounting adjustments to eliminate CFBanc’s additional paid-in capital and other equity accounts.
(k)	Reflects purchase accounting adjustments to eliminate CFBanc’s retained earnings account, as well as record $5.6 million in estimated additional transaction costs, less the related tax effect assuming a tax rate of 29%.
(l)	Reflects the sale of approximately 18,474,000 shares of common stock through private placements to certain institutional and accredited investors at a price of $1.78 per share. Also, assumes total issuance costs of $2.0 million. Also, reflects the write-down of Broadway’s deferred tax assets because the number of shares issued in the placements will trigger limitations on the future use of certain deferred tax assets imposed under federal and state income tax regulations.

The adjustment to the combined stockholders’ equity, excluding adjustments related to the private placements, is due to the following:

December 31, 2020 (Dollars in thousands)	Note	Amount
Fair value of common stock consideration issued	(i)	$	63,257
Fair value of preferred stock consideration issued	(ii)		3,000
Estimated transaction costs not yet paid	(iii)		(3,985	)
Pro forma adjustment to Broadway stockholders’ equity			62,272
Removal of CFBanc’s historical stockholders’ equity			(38,649	)
Pro forma net adjustment to total stockholders’ equity		$	23,623

(i)	As mentioned in Note 2, the value of total common stock consideration issued pursuant to the merger agreement is $63.3 million based on a stock price of $2.49 per share of Broadway common stock at March 31, 2021.
(ii)	Reflects the fair value of Broadway preferred stock  issued pursuant to the merger agreement for the preferred stock of CFBanc.
(iii)	Reflects expenses to be paid, net of taxes, for estimated transaction costs not yet paid by both Broadway and CFBanc as a result of the merger.

Note 4. Adjustments to the unaudited pro forma condensed combined statement of income

Refer to the items below for a reconciliation of the adjustments reflected in the unaudited pro forma condensed combined statements of income:

(a)	Represents an adjustment to interest income of $2.2 million for the year ended December 31, 2020 2020 and $3.0 million for the year ended December 31, 2019 to record estimated accretion of discounts on acquired loans that will be marked down to fair value upon completion of the merger. The accretion assumes that the estimated average life of the discounted loans is four years and that the loan discounts are amortized using a constant yield.
(b)	Represents an adjustment to interest expense on borrowings of $60 thousand for the year ended December 31, 2020 d 2020 and $63 thousand for the year ended December 31 2019 to record estimated amortization of premiums on certain acquired FHLB advances with interest costs above market. The amortization assumes that the estimated life of the advances is 55 months.
(c)	Represents an adjustment to other expenses of $157 thousand for the year ended December 31, 2020 and $174 thousand for the year ended December 31, 2019 to record amortization of the acquired core deposit intangibles. The adjustment is based upon an accelerated amortization schedule over an estimated life of ten years.
(d)	Marginal income taxes related to the pro forma pre-tax adjustments are estimated at Broadway’s marginal income tax rate of 29%.
(e)	Pro forma earnings per share were calculated by eliminating CFBanc’s basic and diluted common shares outstanding and adding the issuance of basic common shares by Broadway as merger consideration as follows:

	Year Ended December 31, 2020						Year Ended December 31, 2019
	Basic Shares Outstanding			Diluted Shares Outstanding			Basic Shares Outstanding			Diluted Shares Outstanding
	(In thousands, except per share data)
Weighted average common shares outstanding:
Broadway weighted average outstanding		27,163			27,163			26,834			26,834
CFBanc weighted average outstanding		1,864			1,864			1,864			1,864
Combined weighted average shares outstanding		29,027			29,027			28,698			28,698
Eliminate CFBanc’s weighted average outstanding		(1,864	)		(1,864	)		(1,864	)		(1,864	)
Record issuance of new Broadway common shares in the merger at the exchange ratio of 13.626		25,404			25,404			25,404			25,404
Broadway dilutive securities		N/A			396			N/A			396
CFBanc dilutive securities		N/A			—			N/A			—
Net pro forma adjustments		23,540			23,936			23,540			23,936
Pro forma combined weighted average common shares outstanding		52,567			52,963			52,238			52,634
Pro forma net income attributable to common shares	$	1,520		$	1,520		$	3,241		$	3,241
Pro forma earnings per share	$	0.03		$	0.03		$	0.06		$	0.06