PR Newswire | Jan 28, 2022 08:31AM EST

2021 and Approves Stock Repurchase

01/28 07:30 CST

Freedom Financial Holdings Announces Earnings for Fourth Quarter and Full Year 2021 and Approves Stock Repurchase FAIRFAX, Va., Jan. 28, 2022

FAIRFAX, Va., Jan. 28, 2022 /PRNewswire/ -- Freedom Financial Holdings (OTCQX: FDVA), (the "Company" or "Freedom"), the holding company for The Freedom Bank of Virginia (the "Bank") today announced net income of $2,743,088, or $0.37 per diluted share, for the three months ended December 31, 2021. This compares to net income of $2,890,281 or $0.39 per diluted share, for the linked quarter and net income of $2,413,775 or $0.33 per diluted share for the three months ending December 31, 2020. Net income for the full year 2021 was $10,727,961 or $1.44 per diluted share compared to net income of $7,364,477 or $1.01 per diluted share for the full year 2020.

Joseph J. Thomas, President and CEO, commented, "We accomplished many milestones as a company in 2021, including celebrating our 20th anniversary, forming a new holding company, issuing $20 million in subordinated debt, and reporting record full-year earnings per share of $1.44, a 45.67% increase compared to full year 2020 results. Our talented team of bankers was able to deliver organic loan growth (excluding PPP loans) of 26.89% while also reducing cost of funds to 0.40% for the full year 2021 compared to 0.87% in 2020. With solid expense control driving efficiency ratio down to 62.62%, the company achieved ROAA and ROAE for the full year 2021 of 1.27% and 13.60%, respectively, compared to 1.12% and 10.84% for the full year 2020. On the heels of these results, the Company's board has authorized a stock repurchase of up to 250,000 shares as a strategic means of deploying our new capital. We remain confident in our future growth and earning potential, and I am excited to enter 2022 focused on serving our clients with abundant talent and leading technology."

Fourth Quarter and Full Year 2021 Highlights include:

* On November 1, 2021, the Company completed the reorganization in which Freedom Financial Holdings, Inc. became the parent bank holding company of the Bank; * On November 18, 2021, the Company issued $20 million of subordinated debt through a Private Placement, with the proceeds to be used for general corporate purposes, which include working capital and the funding of organic growth; or to fund possible future acquisitions; * Net income for the fourth quarter was $2,743,088 or $0.37 per diluted share compared to net income of $2,890,281 or $0.39 per diluted share in the linked quarter and net income of $2,413,775 or $0.33 per diluted share for the three months ending December 31, 2020; * Net income for the full year 2021 increased by 45.67% compared to the full year 2020. Net income was $10,727,961 or $1.44 per diluted share compared to net income of $7,364,477 or $1.01 per diluted share for the full year 2020. The increase in net income in 2021 was driven by higher net interest income as well as an increase in earning assets; * Pre-tax, pre-provision net income, which is a non-GAAP measure, decreased by 5.76% to $3,658,435 for the fourth quarter compared to pre-tax, pre-provision net income of $3,882,322 in the linked quarter and increased by 9.99% to $3,325,866 for the same period in 2020; * Return on Average Assets ("ROAA") was 1.22% for the quarter ended December 31, 2021 compared to 1.35% for the linked quarter and 1.28% for the three months ended December 31, 2020. ROAA for the full year 2021 was 1.27% compared to 1.12% for the full year 2020; * Return on Average Equity ("ROAE") was 13.11% for the three months ended December 31, 2021 compared to 14.18% for the linked quarter and 13.43% for the three months ended December 31, 2020. ROAE for the full year 2021 was 13.60% compared to 10.84% for the full year 2020; * Total assets were $876.85 million on December 31, 2021, an increase of $109.80 million or 14.31% from total assets on December 31, 2020; * Loans held-for-investment (excluding PPP loans) increased by $57.34 million or 11.19% during the quarter and by $120.80 million or 26.89% for the full year 2021 on strong portfolio loan growth; * PPP loan balances decreased by $25.45 million during the fourth quarter on loan forgiveness and mortgage loans held for sale decreased by $8.89 million during the same period, on a decline in mortgage activity; * Cash balances at the Federal Reserve decreased by $30.06 million during the fourth quarter; * Available for sale investment securities increased by $34.28 million during the fourth quarter and by $74.34 million in 2021; * Total deposits increased by $26.20 million or by 3.88% in the fourth quarter and increased by $153.20 million or 27.93% for the full year 2021. Non-interest bearing demand deposits increased by $5.78 million from the linked quarter to $222.17 million and were higher by $29.18 million for the full year 2021 and represented 31.66% of total deposits on December 31, 2021; * The net interest margin increased in the fourth quarter to 3.74%, higher by 31 basis points compared to the linked quarter and higher by 68 basis points compared to the same period in 2020. Excluding PPP loans, the net interest margin would have been 3.49%. The increase in the net interest margin across linked quarters was primarily due to higher yields on loans and a 4 basis point reduction in funding costs; * The cost of funds was 0.33% for the fourth quarter, lower by 4 basis points compared to the linked quarter and lower by 30 basis points compared to the same period in 2020, as deposit costs declined, partially offset by an increase in borrowing costs related to the issuance of subordinated debt in the fourth quarter of 2021; * Cost of funds was 0.40% for the full year 2021 compared to 0.87% for the full year 2020, primarily due to reduced deposit expense and higher non-interest bearing deposit balances in 2021; * Non-interest income decreased by 32.39% compared to the linked quarter and decreased by 62.67% compared to the same period in 2020. Non-interest income in the full year 2021 was lower by 36.91% compared to the prior year. The decrease in non-interest income in 2021 was primarily due to lower mortgage revenue stemming from a slowdown in mortgage activity in 2021 compared to the prior year, partially offset by revenue from SBA loan sales in 2021; * Non-interest expense in the fourth quarter increased by 7.14% compared to the linked quarter and decreased by 11.35% compared to the same period in 2020. The increase in non-interest expense for linked quarters was primarily due to legal costs related to the formation of the bank holding company, which was completed in the fourth quarter of 2021. The decrease in non-interest expense in calendar quarters was primarily due to lower performance related costs: specifically, commissions paid to mortgage loan officers and mortgage settlement costs; * The Efficiency Ratio was 62.62% for the quarter ended December 31, 2021, compared to 59.57% for the linked quarter and 67.52% for the same period in 2020. The efficiency ratio for the full year 2021 was 63.14% compared to 69.68% for the full year 2020; * Non-accrual loans increased in the fourth quarter causing the ratio of non-performing assets to total assets to increase to 1.01% on December 31, 2021 compared to 0.41% on December 31, 2020. The increase in non-accrual loans in the fourth quarter was entirely due to a single relationship on which the bank is adequately collatralized and as a result we did not recognize any impairment. We are actively pursuing a workout on this relationship; * As a result of an increase in loans held-for-investment during the quarter and an assessment of the risks in the held-for-investment loan portfolio, the Company recognized a $355,000 provision for loan losses during the fourth quarter and the ratio of the allowance for loan and lease losses to loans held-for-investment was 1.08% (or 1.14% excluding PPP loans, which carry a full faith and guarantee of the US Government) compared to 1.05% in the linked quarter (or 1.17% excluding PPP loans); * The Bank continues to be well capitalized and capital ratios continue to be strong with a Leverage ratio of 11.85%, Common Equity Tier 1 ratio of 14.49%, Tier 1 Risk Based Capital ratio of 14.49% and a Total Capital ratio of 15.42%.

Stock Repurchase Program

The Board of Directors has approved a repurchase program of up to 250,000 shares of the Company's common stock, which represented 3.79% of the 6,589,757 million voting shares that were outstanding as of December 31, 2021. The funding for this stock repurchase will come from cash currently at the holding company sourced from the $20 million subordinated debt issue in the fourth quarter of 2021 and, as necessary, an upstream dividend from the Bank. Shares will be purchased in accordance with the SEC's Rule 10b-18.

Pre-tax, Pre-Provision Net Income

Pre-tax, pre-provision net income, which is a non-GAAP measure decreased by 5.76% to $3,658,435 for the fourth quarter of 2021 compared to pre-tax, pre-provision net income of $3,882,322 in the linked quarter, primarily due to a decrease in non-interest income in the fourth quarter and increased by 9.99% compared to $3,325,866 for the fourth quarter of 2020.

Pre-tax, pre-provision net income is a non-GAAP financial measure that the Bank views as an important metric to assess its performance. The following table provides a reconciliation of this measure to net income, the most directly comparable financial measure in accordance with GAAP.

Reconciliation of Pre-Tax, Pre-Provision Net Income

(Unaudited) (Unaudited) (Unaudited)

For the three For the three For the three

months ended months ended months ended

December 31, 2021 September 30, 2021 December 31, 2020

After-tax Income $ 2,743,088 $ 2,890,281 $ 2,413,775

Income Taxes 560,347 763,041 674,091

Provision for Loan Losses 355,000 229,000 238,000

Pre-tax, Pre-provision Net Income $ 3,658,435 $ 3,882,322 $ 3,325,866

Paycheck Protection Program ("PPP") Activity

In the second quarter of 2020, the Company processed and funded 510 PPP loans (referred to as 2020 PPP loans), with balances of $106.37 million. The interest rate on these 2020 PPP loans was 1% and the term varied from two to five years. The SBA also paid processing fees which were deferred over the term of the loans. The loans were fully guaranteed and could be forgiven in whole or in part by the SBA.

In December of 2020, Congress approved a renewal of the PPP loan program with different rules and requirements for small businesses to receive loans, referred to as round two PPP loans. These 2021 PPP loans were also fully guaranteed and may be forgiven in whole or in part by the SBA. The interest rate on the loans was 1% and the term was five years. As with 2020 PPP loans, the SBA paid processing fees which are being deferred over the term of the loans. The Company originated $53.89 million of round two PPP loans during 2021.

Beginning in January of 2021, the Company began to process loan forgiveness applications from borrowers of 2020 PPP loans and round two PPP loans. As of December 31, 2021, the SBA had forgiven 638 of these PPP loans with balances of $102.75 million, and the Company had recognized income from acceleration of processing fees of $2.51 million.

Net Interest IncomeThe Company recorded net interest income of $8.02 million for the fourth quarter of 2021, an increase of 14.71% compared to the linked quarter, and 45.43% higher than the same period in 2020. The net interest margin in the fourth quarter of 2021 was 3.74%, higher by 31 basis points compared to the linked quarter and higher by 68 basis points compared to the same period in 2020. Income from PPP loan forgiveness during the fourth quarter was $755,510(from $19.75 million of PPP loans forgiven by the SBA), compared to PPP loan forgiveness income of $667,746 (from $27.92 million of PPP loans forgiven by the SBA) during the third quarter of 2021. Excluding the PPP loans, the net interest margin in the fourth quarter would have been 3.49%.

The following factors contributed to the changes in net interest margin during the fourth quarter of 2021 compared to the linked quarter:

* Yields on average earning assets increased by 28 basis points to 4.05% compared to 3.77% in the linked quarter, driven by higher yields on loans and investment during the quarter. * Loan yields increased by 56 basis points to 5.11% from 4.55% in the linked quarter, while yields on investment securities increased by 31 basis points to 2.54% from 2.23% in the linked quarter. * Cost of funds decreased by 4 basis points to 0.33%, from 0.37% in the linked quarter, on continued declines in deposit costs, partially offset by higher borrowing costs related to the issuance of subordinated debt in the fourth quarter. * Excluding PPP loans would have reduced the net interest margin by 25 basis points.

Non-interest IncomeNon-interest income was $1.76 million for the fourth quarter, lower by 32.39% compared to the linked quarter and lower by 62.67% compared to the same period in 2020. The lower non-interest income across linked quarters was primarily due to lower mortgage and SBA gain-on-sale revenue, while the decline in non-interest income compared to the calendar quarter was largely due to lower mortgage gain-on-sale and fee revenue, stemming from a decline in mortgage activity.

Total RevenueTotal revenue, defined as the sum of net interest income, before provision for loan losses, and non-interest income, was higher by 1.92% compared to the linked quarter, primarily due to higher net interest income, and lower by 4.42% compared to the same period in 2020.

Non-interest ExpensesNon-interest expenses in the fourth quarter of 2021 were higher by 7.14% compared to the linked quarter and decreased by 11.35% compared to the same period in 2020. The increase in non-interest expenses in the fourth quarter compared to the prior quarter was largely due to costs related to the formation of the holding company, which was completed in the fourth quarter of 2021.

The Efficiency Ratio was 62.62% for the quarter ended December 31, 2021, compared to 59.57% for the prior quarter and 67.52% for the same period in 2020.

Asset QualityNon-accrual loans increased to $8,890,960 or 1.48% of loans held-for-investment as of December 31, 2021, compared to $879,078 or 0.15% of loans held-for-investment at the end of the linked quarter. The increase in non-accrual loans in the fourth quarter was entirely due to a single relationship on which the bank is adequately secured and as a result we did not recognize any impairment. We are actively pursuing a workout on this relationship. There were no troubled debt restructurings ("TDRs") as of December 31, 2021. On December 31, 2021, there were no loans that were 90 days or more past due and accruing. There was no Other Real Estate Owned ("OREO") on the balance sheet as of December 31, 2021. Total non-performing assets (defined as the sum of loans on non-accrual, loans greater than 90 days past due and accruing, loans that are TDRs but not on non-accrual, and OREO assets) were $879,089 or 0.10% of total assets at September 30, 2021 compared to $8,890,960 or 1.01% of assets, at the end of the linked quarter.

In 2020, in accordance with the spirit and provisions of the CARES Act, the Company allowed borrowers who had been impacted by the COVID-19 pandemic to defer loan payments for six months. All of those borrowers had resumed loan payments and there were no loans on payment deferrals as of December 31, 2021.

Following an assessment of the collectability of the loans held-for-investment at the end of the fourth quarter, it was determined that a $355,000 provision for loan losses was necessary to account for loan growth and changes to environmental factors. The Company booked a provision of $229,000 in the third quarter of 2021. The Company's ALLL ratio was 1.08% of loans held-for-investment (or 1.14% of loans held-for investment excluding PPP loans) as of December 31, 2021 compared to an ALLL ratio of 1.05% at September 30, 2021 (or 1.17% of loans held-for-investment excluding PPP loans).

Total AssetsTotal assets at December 31, 2021 were $876.85 million compared to $846.60 million on September 30, 2021. Changes in major asset categories during linked quarters were as follows:

* Cash balances at the Federal Reserve decreased by $30.06 million * Available for sale investment balances increased by $34.28 million * PPP loan balances decreased by $25.45 million on loan forgiveness by the SBA * Other loans held-for investment grew by $57.34 million * Mortgage loans held-for-sale declined by $8.89 million

Total LiabilitiesTotal liabilities at December 31, 2021 were $792.69 million compared to total liabilities of $765.15 million on September 30, 2021. Total deposits were $701.69 million compared to total deposits of $675.50 million on September 30, 2021. Non-interest bearing demand deposits increased by $5.78 million during the quarter, and comprised 31.66% of total deposits at the end of the quarter, compared to 35.19% of total deposits on December 31, 2020. Other interest bearing demand deposits increased by $40.06 million, while time deposits declined by $20.70 million during the quarter. Federal Home Loan Bank advances increased by $10.00 million during the quarter, while PPP Liquidity Facility term advances decreased by $25.80 million, in line with PPP loan forgiveness. The Company issued subordinated debt during the fourth quarter of 2021. The subordinated debt balance, net of issuance costs, was $19.62 million on December 31, 2021.

Stockholders' Equity and CapitalStockholders' equity at December 31, 2021 was $84.16 million compared to $81.45 million on September 30, 2021. Additional paid-in capital was $59.88 million on December 31, 2021 compared to $59.56 million on September 30, 2021. Accumulated Other Comprehensive Income ("AOCI"), which generally comprises unrealized gains and losses on available-for-sale securities and derivative positions, decreased by $361,021 on net unrealized losses during the fourth quarter of 2021. Retained earnings were $23.55 million on December 31, 2021 compared to $20.81 million at the end of the prior quarter. Total shares issued and outstanding were 7,262,757 on December 31, 2021 compared to 7,312,565 shares on September 30, 2021. The tangible book value of the Company's common stock at December 31, 2021 was $11.59 per share compared to $11.14 per share on September 30, 2021 and $10.09 per share on December 31, 2020.

As of December 31, 2021 of the Bank's capital ratios were well above regulatory minimum capital ratios for well-capitalized bank holding companies. The Bank's capital ratios on December 31, 2021 and September 30, 2021 were as follows:

December 31, 2021 September 30, 2021

Total Capital Ratio 15.42% 13.68%

Tier 1 Capital Ratio 14.49% 12.73%

Common Equity

Tier 1 Capital Ratio 14.49% 12.73%

Leverage Ratio 11.85% 10.47%

About Freedom Financial Holdings, Inc.

Freedom Financial Holdings, Inc. is the holding company of The Freedom Bank of Virginia, a community bank with locations in Fairfax, Reston, Chantilly, Vienna, and Manassas, Virginia. The Freedom Bank of Virginia also has a mortgage division headquartered in Chantilly. For information about deposit, loan and other services, visit the website at www.freedom.bank.

Forward Looking Statements

This release contains forward-looking statements, including our expectations with respect to future events that are subject to various risks and uncertainties. Factors that could cause actual results to differ materially from management's projections, forecasts, estimates, and expectations include: fluctuation in market rates of interest and loan and deposit pricing; general economic and financial market conditions, in the United States generally and particularly in the markets in which the Company operates and which its loans are concentrated, including the effects of declines in real estate values, an increase in unemployment levels and slowdowns in economic growth, including as a result of COVID-19; maintenance and development of well-established and valued client relationships and referral source relationships; the adequacy or inadequacy of our allowance for loan and lease losses; acquisition or loss of key production personnel; and the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts or public health events (such as COVID-19), and of governmental and societal responses thereto; these potential adverse effects may include, without limitation, adverse effects on the ability of the Company's borrowers to satisfy their obligations to the Company, on the value of collateral securing loans, on the demand for the Company's loans or its other products and services, on incidents of cyberattack and fraud, on the Company's liquidity or capital positions, on risks posed by reliance on third-party service providers, on other aspects of the Company's business operations and on financial markets and economic growth. The Company cautions readers that the list of factors above is not exclusive. The forward-looking statements are made as of the date of this release, and the Company may not undertake steps to update the forward-looking statements to reflect the impact of any circumstances or events that arise after the date the forward-looking statements are made. In addition, our past results of operations are not necessarily indicative of future performance. Some of the financial tables in this document reflect classifications to accounts to improve consistency in financial reporting.

FREEDOM FINANCIAL HOLDINGS

CONSOLIDATED BALANCE SHEETS

(Unaudited) (Unaudited) (Audited)

December 31, September 30, December 31,

2021 2021 2020

ASSETS

Cash and Due from Banks $ 2,536,450 $ 2,430,918 $ 1,792,660

Interest Bearing Deposits with Banks 31,696,892 61,753,387 25,543,295

Securities Available-for-Sale 171,532,394 137,253,597 97,188,125

Securities Held-to-Maturity 18,012,874 18,497,540 16,132,367

Restricted Stock Investments 3,321,250 2,951,550 3,607,800

Loans Held for Sale 13,297,125 22,191,469 45,047,711

PPP Loans Held for Investment 32,355,450 57,809,131 101,215,376

Other Loans Held for Investment 570,013,870 512,670,067 449,211,475

Allowance for Loan Losses (6,486,120) (6,011,021) (5,454,925)

Net Loans 595,883,200 564,468,177 544,971,926

Bank Premises and Equipment, net 1,139,204 1,182,250 1,298,409

Accrued Interest Receivable 2,466,712 2,304,786 2,868,868

Deferred Tax Asset 1,804,238 1,223,546 1,154,078

Bank-Owned Life Insurance 24,579,879 20,428,825 17,035,214

Right of Use Asset, net 2,704,888 2,943,456 3,258,817

Other Assets 7,870,617 8,972,651 7,145,687

Total Assets $ 876,845,723 $ 846,602,152 767,044,957

LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits

Demand Deposits

Non-interest Bearing 222,167,095 216,387,250 $ 192,987,984

Interest Bearing 300,361,978 260,304,062 176,424,255

Savings Deposits 5,841,800 4,780,274 2,962,303

Time Deposits 173,322,527 194,024,810 176,114,292

Total Deposits 701,693,400 675,496,396 548,488,834

Federal Home Loan Bank Advances 29,035,714 19,035,714 30,071,429

PPP Liquidity Facility Advances 32,055,915 57,857,132 101,951,020

Subordinated Debt (Net of Issuance Costs) 19,616,869 - -

Accrued Interest Payable 294,237 268,170 480,816

Lease Liability 2,823,885 3,060,286 3,347,075

Other Liabilities 7,166,978 9,429,531 9,247,507

Total Liabilities $ 792,686,998 765,147,229 693,586,681

Stockholders' Equity

Preferred stock, $0.01 par value, 5,000,000 shares authorized;

0 Shares Issued and Outstanding, December 31, 2021, September 30, 2021,

and December 31, 2020 -

Common Stock, $0.01 Par Value, 25,000,000 Shares:

23,000,000 Shares Voting and 2,000,000 Shares Non-voting.

Voting Common Stock:

6,589,757, 6,639,565, and 6,610,647 Shares Issued and Outstanding

at December 31, 2021, September 30, 2021, and December 31, 2020respectively

(Includes 106,171, 102,455, and 100,002 Unvested Shares at December 31,2021,

September 30, 2021 and December 31, 2020, respectively) 65,898 65,371 65,106

Non-Voting Common Stock:

673,000 Shares Issued and Outstanding December 31, 2021, September 30, 2021,

and December 31, 2020 6,730 6,730 6,730

Additional Paid-in Capital 59,884,615 59,563,407 59,223,538

Accumulated Other Comprehensive Income, Net 651,272 1,012,293 1,340,654

Retained Earnings 23,550,210 20,807,122 12,822,248

Total Stockholders' Equity 84,158,725 81,454,923 73,458,276

Total Liabilities and Stockholders' Equity $ 876,845,723 $ 846,602,152 767,044,957

FREEDOM FINANCIAL HOLDINGS

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited) (Unaudited) (Unaudited) (Audited)

For the three For the three For the twelve For the twelve

months ended months ended months ended months ended

December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020

Interest Income

Interest and Fees on Loans $ 7,556,406 $ 5,931,405 $ 28,335,210 $ 22,133,659

Interest on Investment Securities 1,092,427 630,449 3,135,735 2,288,660

Interest on Deposits with Other Banks 35,908 10,083 86,903 109,557

Total Interest Income 8,684,741 6,571,937 31,557,848 24,531,876

Interest Expense

Interest on Deposits 470,791 827,779 2,275,780 4,238,596

Interest on Borrowings 189,834 226,724 766,060 824,708

Total Interest Expense 660,625 1,054,503 3,041,840 5,063,304

Net Interest Income 8,024,116 5,517,433 28,516,009 19,468,571

Provision for Loan Losses (355,000) (238,000) (839,000) (1,492,000)

Net Interest Income After

Provision for Loan Losses 7,669,116 5,279,433 27,677,009 17,976,571

Non-Interest Income

Mortgage Loan Gain-on-Sale and Fee Revenue 1,456,195 4,283,961 8,286,068 13,949,984

SBA Gain-on-Sale Revenue - - 437,825 -

Service Charges and Other Income 95,335 30,535 254,911 118,322

Gain on Sale of Securities 6,315 3,921 7,432 46,703

Servicing Income 53,479 - 192,413 -

Swap Fee Income - 270,450 - 657,712

Increase in Cash Surrender Value of Bank-

owned Life Insurance 151,054 132,555 544,665 639,213

Total Non-interest Income 1,762,378 4,721,422 9,723,314 15,411,934

Non-Interest Expenses

Officer and Employee Compensation

and Benefits 4,055,344 4,479,310 16,341,245 16,233,421

Occupancy Expense 317,038 294,601 1,232,056 1,194,320

Equipment and Depreciation Expense 170,335 227,758 662,050 735,374

Insurance Expense 74,357 49,008 267,583 196,442

Professional Fees 470,786 417,497 1,365,057 1,298,943

Data and Item Processing 299,120 322,373 1,181,347 1,012,601

Advertising 80,569 83,559 329,059 278,602

Franchise Taxes and State Assessment Fees 200,084 185,379 778,069 725,466

Mortgage Fees and Settlements 172,967 675,218 1,141,200 1,952,049

Other Operating Expense 287,459 178,286 847,150 678,284

Total Non-interest Expenses 6,128,059 6,912,989 24,144,816 24,305,502

Income Before Income Taxes 3,303,435 3,087,867 13,255,507 9,083,004

Income Tax Expense 560,347 674,091 2,527,546 1,718,526

Net Income $ 2,743,088 $ 2,413,776 $ 10,727,961 $ 7,364,478

Earnings per Common Share - Basic $ 0.37 $ 0.33 $ 1.46 $ 1.02

Earnings per Common Share - Diluted $ 0.37 $ 0.33 $ 1.44 $ 1.01

Weighted-Average Common Shares

Outstanding - Basic 7,336,016 7,252,552 7,352,237 7,247,895

Weighted-Average Common Shares

Outstanding - Diluted 7,438,268 7,312,247 7,449,683 7,309,011

FREEDOM FINANCIAL HOLDINGS

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)

For the three For the three For the three For the three For the three

months ended months ended months ended months ended months ended

December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020

Interest Income

Interest and Fees on Loans $ 7,556,406 $ 6,914,453 $ 6,951,964 $ 6,912,386 $ 5,931,405

Interest on Investment Securities 1,092,427 750,570 655,996 636,742 630,449

Interest on Deposits with Other Banks 35,908 26,994 15,170 8,831 10,083

Total Interest Income 8,684,741 7,692,017 7,623,130 7,557,959 6,571,937

Interest Expense

Interest on Deposits 470,791 546,168 582,997 675,824 827,780

Interest on Borrowings 189,834 150,599 212,703 212,923 226,724

Total Interest Expense 660,625 696,767 795,700 888,747 1,054,504

Net Interest Income 8,024,116 6,995,249 6,827,430 6,669,212 5,517,433

Provision for Loan Losses (355,000) (229,000) (191,000) (64,000) (238,000)

Net Interest Income after

Provision for Loan Losses 7,669,116 6,766,249 6,636,430 6,605,212 5,279,433

Non-Interest Income

Mortgage Loan Gain-on-Sale and Fee Revenue 1,456,195 1,995,535 2,012,153 2,822,186 4,283,961

SBA Gain-on-Sale Revenue - 371,172 66,652

Service Charges and Other Income 95,335 67,374 43,501 48,702 30,535

Gains on Sale of Securities 6,315 (13,493) 1,726 12,885 3,921

Servicing Income 53,479 44,443 42,847 51,643 -

Swap Fee Income - - - - 270,450

Increase in Cash Surrender Value of Bank-

owned Life Insurance 151,054 141,608 126,117 125,886 132,555

Total Non-interest Income 1,762,378 2,606,639 2,292,996 3,061,302 4,721,422

Revenue $ 9,786,494 $ 9,601,889 $ 9,120,426 $ 9,730,514 $ 10,238,855

Non-Interest Expenses

Officer and Employee Compensation

and Benefits 4,055,344 3,862,969 3,760,697 4,662,235 4,479,310

Occupancy Expense 317,038 318,109 306,521 290,389 294,600

Equipment and Depreciation Expense 170,335 176,379 159,420 155,916 227,758

Insurance Expense 74,357 70,814 65,356 57,056 49,008

Professional Fees 470,786 243,678 359,159 291,434 417,497

Data and Item Processing 299,120 303,444 311,000 267,783 322,373

Advertising 80,569 92,806 82,605 73,078 83,559

Franchise Taxes and State Assessment Fees 200,084 200,048 192,508 185,429 185,379

Mortgage Fees and Settlements 172,967 230,582 274,231 463,419 675,218

Other Operating Expense 287,459 220,739 177,593 161,361 178,287

Total Non-interest Expenses 6,128,059 5,719,568 5,689,090 6,608,100 6,912,989

Income before Income Taxes 3,303,435 3,653,322 3,240,336 3,058,414 3,087,866

Income Tax Expense 560,347 763,041 613,955 590,203 674,091

Net Income $ 2,743,088 $ 2,890,281 $ 2,626,381 $ 2,468,211 $ 2,413,775

Earnings per Common Share - Basic $ 0.37 $ 0.39 $ 0.36 $ 0.34 $ 0.33

Earnings per Common Share - Diluted $ 0.37 $ 0.39 $ 0.36 $ 0.34 $ 0.33

Weighted-Average Common Shares

Outstanding - Basic 7,336,016 7,341,635 7,306,710 7,295,190 7,252,552

Weighted-Average Common Shares

Outstanding - Diluted 7,438,268 7,395,062 7,354,389 7,334,463 7,312,247

Average Balances, Income and Expenses, Yields and Rates

(Unaudited)

Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended

December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020

Income/ Income/ Income/ Income/ Average Balance Yield Average Balance Yield Average Balance Yield Average Balance Income/ Expense Yield Average Balance Yield Expense Expense Expense Expense

Assets

Cash $ 91,458,843 $ 35,908 0.16% $ 71,114,495 $ 26,994 0.15% $ 64,848,200 $ 15,170 0.09% $ 42,563,835 $ 8,831 0.08% $ 38,217,380 $ 10,083 0.10%

Investments (Tax Exempt) 23,460,432 190,195 27,138,446 177,809 23,292,663 223,691 24,057,819 152,583 23,815,369 151,564

Investments (Taxable) 153,582,906 942,173 113,180,210 610,101 103,971,494 479,280 91,675,593 516,202 90,609,147 510,714

Total Investments 177,043,338 1,132,368 2.54% 140,318,656 787,910 2.23% 127,264,157 702,971 2.22% 115,733,412 668,785 2.34% 114,424,516 662,278 2.30%

Total Loans 586,725,477 7,556,406 5.11% 602,948,952 $6,914,454 4.55% 622,826,541 $ 6,951,964 4.48% 607,880,043 $ 6,912,386 4.61% 569,936,960 5,931,405 4.14%

Earning Assets 855,227,658 8,724,682 4.05% 814,382,103 7,729,358 3.77% 814,938,898 7,670,105 3.78% 766,177,290 7,590,002 4.02% 722,578,856 6,603,766 3.64%

Assets $ 891,226,178 $ 847,472,317 $ 846,402,419 $ 794,829,492 $ 747,427,986

Liabilities

Interest Checking $ 88,172,651 38,893 0.18% $ 36,659,322 12,240 0.13% $ 34,272,772 10,907 0.13% $ 32,270,173 15,629 0.20% $ 39,206,072 15,165 0.15%

Money Market 202,560,648 85,450 0.17% 189,055,851 80,347 0.17% 164,337,737 63,989 0.16% 148,969,677 62,497 0.17% 138,196,830 74,468 0.21%

Savings 5,336,531 1,431 0.11% 4,147,591 1,170 0.11% 4,195,416 1,078 0.10% 3,301,845 814 0.10% 2,836,001 717 0.10%

Time Deposits 187,240,613 345,016 0.73% 197,133,663 452,411 0.91% 197,180,571 507,023 1.03% 172,994,520 596,885 1.40% 175,514,471 737,430 1.67%

Interest Bearing Deposits 483,310,443 470,790 0.38% 426,996,427 546,168 0.51% 399,986,496 582,997 0.58% 357,536,215 675,825 0.77% 355,753,374 827,780 0.93%

Borrowings $ 81,399,848 189,834 0.93% $ 101,033,443 150,599 0.59% $ 138,398,143 212,703 0.62% $ 134,120,845 212,923 0.64% $ 135,328,997 226,724 0.67%

Interest Bearing Liabilities 564,710,291 660,624 0.46% 528,029,870 696,767 0.52% 538,384,639 795,700 0.59% 491,657,060 888,748 0.73% 491,082,371 1,054,504 0.85%

Non Interest Bearing Deposits $ 231,181,073 $ 226,514,808 $ 217,927,934 $ 215,148,589 $ 177,583,960

Cost of Funds 0.33% 0.37% 0.42% 0.51% 0.63%

Net Interest Margin^1 $ 8,064,057 3.74% $ 7,032,590 3.43% $ 6,874,405 3.38% $ 6,701,254 3.55% $ 5,549,262 3.06%

Shareholders Equity $ 82,994,140 $ 80,866,605 $ 77,178,196 $ 74,480,607 $ 71,511,341

^1Net interest margin is calculated as fully taxable equivalent net interestincome divided by average earning assets and represents the Bank's net yield onits earning assets

Average Balances, Income and Expenses, Yields and Rates

(Unaudited)

Three Months Ended Three Months Ended Twelve Months Ended Twelve Months Ended

December 31, 2021 Income / December 30, 2020 Income / December 31, 2021 Income / December 30, 2020 Income /

Average Balance Expense Yield Average Balance Expense Yield Average Balance Expense Yield Average Balance Expense Yield

Assets

Cash $ 91,458,843 $ 35,908 0.16% $ 38,217,380 $ 10,083 0.10% $ 67,640,215 $ 86,903 0.13% $ 38,093,605 $ 109,557 0.29%

Investments (Tax Exempt) 23,460,432 190,195 23,815,369 151,564 24,492,967 668,682 11,469,927 488,649

Investments (Taxable) 153,582,906 942,173 90,609,147 510,714 115,765,523 2,607,476 74,804,458 1,902,627

Total Investments 177,043,338 1,132,368 2.54% 114,424,516 662,278 2.30% 140,258,490 3,276,158 2.34% 86,274,385 2,391,276 2.77%

Total Loans 586,725,477 7,556,406 5.11% 569,936,960 5,931,405 4.14% 605,029,296 28,335,210 4.68% 435,139,660 22,133,688 4.35%

Earning Assets 855,227,658 8,724,682 4.05% 722,578,856 6,603,766 3.64% 812,928,001 31,698,271 3.90% 633,431,247 24,634,521 3.89%

Assets $ 891,226,178 $ 747,427,986 $ 845,256,803 $ 656,218,698

Liabilities

Interest Checking $ 88,172,651 38,893 0.18% $ 39,206,072 15,165 0.15% $ 47,966,245 77,669 0.16% $ 28,215,189 57,146 0.20%

Money Market 202,560,648 85,450 0.17% 138,196,830 74,468 0.21% 176,412,939 292,283 0.17% 124,526,068 587,777 0.47%

Savings 5,336,531 1,431 0.11% 2,836,001 717 0.10% 4,250,652 4,494 0.11% 2,703,310 3,279 0.12%

Time Deposits 187,240,613 345,016 0.73% 175,514,471 737,430 1.67% 189,083,082 1,901,335 1.01% 183,086,149 3,590,396 1.96%

Interest Bearing Deposits 483,310,443 470,790 0.38% 355,753,374 827,780 0.93% 417,712,918 2,275,781 0.54% 338,530,716 4,238,597 1.25%

Borrowings 81,399,848 189,834 0.93% 135,328,997 226,724 0.67% 113,558,822 766,060 0.67% 105,749,331 824,708 0.78%

Interest Bearing Liabilities 564,710,291 660,624 0.46% 491,082,371 1,054,504 0.85% 531,271,740 3,041,841 0.57% 444,280,048 5,063,305 1.14%

Non Interest Bearing Deposits $ 231,181,073 $ 177,583,960 $ 222,747,496 $ 138,007,364

Cost of Funds 0.33% 0.63% 0.40% 0.87%

Net Interest Margin^1 $ 8,064,057 3.74% $ 5,549,262 3.06% $ 28,656,431 3.53% $ 19,571,217 3.09%

Shareholders Equity $ 82,994,140 $ 71,511,341 $ 78,908,655 $ 67,908,517

ROAA 1.22% 1.28% 1.27% 1.12%

ROAE 13.11% 13.43% 13.60% 10.84%

^1Net interest margin is calculated as fully taxable equivalent net interestincome divided by average earning assets and represents the Bank's net yield onits earning assets

Selected Financial Data by Quarter Ended:

(Unaudited)

Balance Sheet Ratios December 31, 2021 September 30, 2021 June 30, 2021 March 31, 2021 December 31, 2020

Loans held-for-investment to Deposits 85.85% 84.45% 96.14% 95.51% 100.35%

Income Statement Ratios (Quarterly)

Return on Average Assets (ROAA) 1.22% 1.35% 1.24% 1.26% 1.28%

Return on Average Equity (ROAE) 13.11% 14.18% 13.65% 13.44% 13.43%

Efficiency Ratio 62.62% 59.57% 62.38% 67.91% 67.52%

Net Interest Margin^1 3.74% 3.43% 3.38% 3.55% 3.06%

Yield on Average Earning Assets 4.05% 3.77% 3.78% 4.02% 3.64%

Yield on Securities 2.54% 2.23% 2.22% 2.34% 2.30%

Yield on Loans 5.11% 4.55% 4.48% 4.61% 4.14%

Cost of Funds 0.33% 0.37% 0.42% 0.51% 0.63%

Noninterest income to Total Revenue 18.01% 27.15% 25.14% 31.46% 46.11%

Per Share Data

Tangible Book Value $11.59 $11.14 $10.81 $10.35 $10.09

Share Price Data

Closing Price $13.37 $12.55 $11.98 $10.90 $9.10

Book Value Multiple 115% 113% 111% 105% 90%

Common Stock Data

Outstanding Shares at End of Period 7,262,757 7,312,565 7,305,581 7,307,915 7,283,647

Weighted Average shares outstanding, basic 7,336,016 7,341,635 7,306,710 7,295,190 7,252,552

Weighted Average shares outstanding, diluted 7,438,268 7,395,062 7,354,389 7,334,463 7,312,247

Capital Ratios

Tier 1 Leverage ratio 11.85% 10.47% 10.56% 10.95% 11.20%

Common Equity Tier 1 ratio 14.49% 12.73% 12.90% 12.88% 13.21%

Tier 1 Risk Based Capital ratio 14.49% 12.73% 12.90% 12.88% 13.21%

Total Risk Based Capital ratio 15.42% 13.68% 13.86% 13.84% 14.21%

Credit Quality

Net Charge-offs to Average Loans -0.02% 0.00% 0.00% 0.00% 0.00%

Total Non-performing Loans to loans held-for-investment 1.48% 0.15% 0.15% 0.41% 0.58%

Total Non-performing Assets to Total Assets 1.01% 0.10% 0.11% 0.28% 0.41%

Nonaccrual Loans to loans held-for-investment 1.48% 0.15% 0.15% 0.41% 0.58%

Provision for Loan and Lease Losses $355,000 $229,000 $191,000 $64,000 $238,000

Allowance for Loan and Lease Losses to loans held-for-investment 1.08% 1.05% 0.96% 0.92% 0.99%

Allowance for Loan and Lease Losses to loans held-for-investment (ex PPP loans) 1.14% 1.17% 1.15% 1.16% 1.21%

^1Net interest margin is calculated as fully taxable equivalent net interestincome divided by average earning assets and represents the Bank's net yield onits earning assets

Contact:Joseph J. ThomasPresident & Chief Executive Officer703-667-4161: Phonejthomas@freedom.bank: Email

View original content to download multimedia: https://www.prnewswire.com/news-releases/freedom-financial-holdings-announces-earnings-for-fourth-quarter-and-full-year-2021-and-approves-stock-repurchase-301470295.html

SOURCE Freedom Financial Holdings