| Parent Company Only Financial Statements |
Note 17. Parent Company Only Financial Statements The following tables present the condensed financial statements of Blue Ridge Bankshares, Inc. (parent company only) as of the dates and for the periods presented. PARENT COMPANY ONLY CONDENSED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
As of December 31, |
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
ASSETS |
|
|
|
|
|
|
Cash and due from banks |
|
$ |
22,664 |
|
|
$ |
40,241 |
|
Investment in subsidiaries |
|
|
302,477 |
|
|
|
308,055 |
|
Other equity investments |
|
|
4,676 |
|
|
|
4,588 |
|
Other investments |
|
|
11,663 |
|
|
|
10,359 |
|
Income tax receivable |
|
|
1,031 |
|
|
|
5,226 |
|
Other assets |
|
|
4,459 |
|
|
|
730 |
|
Total assets |
|
$ |
346,970 |
|
|
$ |
369,199 |
|
LIABILITIES & STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
Accrued expenses |
|
$ |
749 |
|
|
$ |
866 |
|
Accrued interest payable |
|
|
256 |
|
|
|
93 |
|
Deferred tax liability |
|
|
980 |
|
|
|
663 |
|
Subordinated notes, net |
|
|
14,716 |
|
|
|
39,789 |
|
Dividends payable (1) |
|
|
6,578 |
|
|
|
— |
|
Total liabilities |
|
|
23,279 |
|
|
|
41,411 |
|
Stockholders’ equity |
|
|
323,691 |
|
|
|
327,788 |
|
Total liabilities and stockholders’ equity |
|
$ |
346,970 |
|
|
$ |
369,199 |
|
|
|
|
|
|
|
|
(1) Amounts due upon the exercise of warrants to purchase common stock and upon the vesting of PSAs. |
|
PARENT COMPANY ONLY CONDENSED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
For the years ended December 31, |
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
INCOME (LOSS) |
|
|
|
|
|
|
Fair value adjustments of other equity investments |
|
$ |
(112 |
) |
|
$ |
(8,152 |
) |
Loss on sale of other investments |
|
|
— |
|
|
|
(197 |
) |
Other |
|
|
— |
|
|
|
89 |
|
Total loss |
|
|
(112 |
) |
|
|
(8,260 |
) |
EXPENSES |
|
|
|
|
|
|
Interest on subordinated notes |
|
|
2,014 |
|
|
|
2,414 |
|
Legal and regulatory filings |
|
|
544 |
|
|
|
1,087 |
|
Other |
|
|
356 |
|
|
|
368 |
|
Total expenses |
|
|
2,914 |
|
|
|
3,869 |
|
Loss before income taxes and equity in undistributed earnings of subsidiary |
|
|
(3,026 |
) |
|
|
(12,129 |
) |
Income tax benefit |
|
|
(656 |
) |
|
|
(2,686 |
) |
Equity in undistributed income (loss) of subsidiaries |
|
|
13,079 |
|
|
|
(5,942 |
) |
Net income (loss) |
|
$ |
10,709 |
|
|
$ |
(15,385 |
) |
PARENT COMPANY ONLY CONDENSED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
For the years ended December 31, |
|
(Dollars in thousands) |
|
2025 |
|
|
2024 |
|
Cash Flows From Operating Activities |
|
|
|
|
|
|
Net income (loss) |
|
$ |
10,709 |
|
|
$ |
(15,385 |
) |
Equity in undistributed (income) loss of subsidiaries |
|
|
(13,079 |
) |
|
|
5,942 |
|
Deferred income tax benefit (expense) |
|
|
317 |
|
|
|
(297 |
) |
Amortization of subordinated note issuance costs |
|
|
15 |
|
|
|
35 |
|
Loss on sale of other investments |
|
|
— |
|
|
|
197 |
|
Fair value adjustments of other equity investments |
|
|
112 |
|
|
|
8,152 |
|
(Increase) decrease in other assets |
|
|
(665 |
) |
|
|
1,364 |
|
Increase (decrease) in accrued expenses |
|
|
3,661 |
|
|
|
(8,352 |
) |
Net cash provided by (used in) operating activities |
|
|
1,070 |
|
|
|
(8,344 |
) |
Cash Flows From Investing Activities |
|
|
|
|
|
|
Proceeds from sale of other equity investments and other investments |
|
|
— |
|
|
|
89 |
|
Net change in other investments |
|
|
(1,304 |
) |
|
|
(1,939 |
) |
Capital contribution to Bank subsidiary |
|
|
— |
|
|
|
(110,000 |
) |
Dividends received from Bank subsidiary |
|
|
30,000 |
|
|
|
— |
|
Net cash provided by (used in) investing activities |
|
|
28,696 |
|
|
|
(111,850 |
) |
Cash Flows From Financing Activities |
|
|
|
|
|
|
Proceeds from Private Placements, net of issuance costs |
|
|
— |
|
|
|
152,140 |
|
Warrants exercised |
|
|
9,758 |
|
|
|
1,270 |
|
Subordinated note repayments |
|
|
(25,000 |
) |
|
|
— |
|
Common stock dividends paid |
|
|
(22,595 |
) |
|
|
— |
|
Repurchases of common stock and warrants to purchase common stock |
|
|
(9,506 |
) |
|
|
— |
|
Net cash (used in) provided by financing activities |
|
|
(47,343 |
) |
|
|
153,410 |
|
Net (decrease) increase in cash and due from banks |
|
|
(17,577 |
) |
|
|
33,216 |
|
Cash and due from banks at beginning of period |
|
|
40,241 |
|
|
|
7,025 |
|
Cash and due from banks at end of period |
|
$ |
22,664 |
|
|
$ |
40,241 |
|
|
|
|
|
|
|
|
Supplemental Schedule of Cash Flow Information |
|
|
|
|
|
|
Cash paid for: |
|
|
|
|
|
|
Interest |
|
$ |
1,851 |
|
|
$ |
2,689 |
|
Income taxes |
|
$ |
6,575 |
|
|
$ |
— |
|
Non-cash financing activities: |
|
|
|
|
|
|
Restricted stock awards, net of forfeitures |
|
$ |
2,739 |
|
|
$ |
1,180 |
|
|