XML 38 R29.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
Investment in BFG Activity The following table summarizes investment in BFG activity for the periods indicated:
For the Nine Months Ended
September 30,
($ in thousands)20232022
Beginning balance$4,800 $5,900 
Change in fair value of BFG(800)(1,400)
Ending balance$4,000 $4,500 
Estimated Fair Value and Carrying Value of Financial Instrument
The table below presents the carrying amount and fair value of the Company's financial instruments:
September 30, 2023December 31, 2022
($ in thousands)LevelCarrying
Amount
Estimated
Fair Value
Carrying
Amount
Estimated
Fair Value
Financial assets:
Cash and cash equivalents1$126,771 $126,771 $100,567 $100,567 
Investment securities held-to-maturity215,840 13,867 14,292 12,728 
Investment in FHLB stock2476 476 449 449 
Loans held for investment3324,197 343,070 224,217 237,225 
Loans held-for-sale245,710 45,710 23,589 23,589 
Accrued interest receivable22,711 2,711 1,818 1,818 
SBA servicing asset24,398 4,398 5,210 5,210 
Investment in BFG34,000 4,000 4,800 4,800 
Financial liabilities:
Total deposits2386,753 361,998 242,998 221,287 
Accrued interest payable2581 581 54 54 
PPP Liquidity Facility2221 221 314 314 
Assets Measured at Fair Value on a Nonrecurring Basis
Assets measured at fair value on a nonrecurring basis are summarized as follows:
($ in thousands)Fair Value Measurements Using
Description of Financial InstrumentFair ValueLevel 1Level 2Level 3
September 30, 2023
Nonrecurring assets
Individually evaluated loans$10,703 $— $— $10,703 
December 31, 2022    
Nonrecurring assets    
Individually evaluated loans$450 $— $— $450 
Quantitative Information for Level 3 Fair Value Measurements The range and weighted average of the significant unobservable inputs used to fair value Level 3 nonrecurring assets as of September 30, 2023 and as of December 31, 2022, along with the valuation techniques used, are shown in the following table:
($ in thousands)Fair ValueValuation
Technique
Unobservable
Input
Range
(Weighted Average)
September 30, 2023
Individually evaluated loans$10,703 Market
comparable
Adjustment to
appraisal value
3.30 %
December 31, 2022
Individually evaluated loans$450 Market
comparable
Adjustment to
appraisal value
0.20 %
Significant Unobservable Inputs Used to Fair Value Investment in BFG on Recurring Asset
The range and weighted average of the significant unobservable inputs used to fair value the investment in BFG Level 3 recurring asset as of September 30, 2023 and as of December 31, 2022 are shown in the following table:
($ in thousands)September 30, 2023
Range
(Weighted Average)
December 31, 2022
Range
(Weighted Average)
Discounted Cash Flows
Revenue growth rate10.5 %10.8 %
Expense growth rate13.9 %11.5 %
Discount rate27.5 %30.0 %
Guideline Public Company
Multiples of enterprise value
2.8x to 5.0x
3.0x to 5.0x