Newtek Business Services Corp(NASDAQ:NEWT)
Newtek Business Services Corp. is a business development company specializing in providing financial and business services to the small-and medium-sized business market in the United States. The firm also seeks to invest in early stage businesses. The firm seeks to makes both debt and equity investm...
Website: http://www.newtekone.com
Full Time Employees: 109
Sector: Financial Services
Industry: Asset Management
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
interest income | 2,415,000 | 2,153,000 | 2,231,000 | 2,125,000 | -3,742,000 | 1,689,000 | |||||||||||
debt securities available-for-sale | 200,000 | 214,000 | 276,000 | 350,000 | 334,000 | 374,000 | 460,000 | 436,000 | 415,000 | 232,000 | |||||||
loans and fees on loans | 36,376,000 | 33,354,000 | 34,483,000 | 3,655,000 | 28,588,000 | 26,773,000 | 24,985,000 | 23,232,000 | 19,607,000 | 17,502,000 | |||||||
other interest earning assets | 2,518,000 | 2,950,000 | 3,131,000 | 2,677,000 | 2,349,000 | 2,206,000 | 1,622,000 | 3,068,000 | 2,531,000 | 981,000 | |||||||
total interest income | 39,094,000 | 36,518,000 | 37,890,000 | 6,682,000 | 31,271,000 | 29,353,000 | 27,067,000 | 26,736,000 | 22,553,000 | 18,715,000 | |||||||
interest expense | |||||||||||||||||
deposits | 10,879,000 | 9,357,000 | 9,845,000 | -3,906,000 | 7,314,000 | 6,865,000 | 5,576,000 | 5,212,000 | 4,051,000 | 1,475,000 | |||||||
notes and securitizations | 10,710,000 | 10,908,000 | 10,974,000 | 6,790,000 | 11,482,000 | 11,118,000 | 10,827,000 | 11,005,000 | 9,083,000 | 8,718,000 | |||||||
bank and fhlb borrowings | 2,956,000 | 2,330,000 | 3,138,000 | 6,177,000 | 1,494,000 | 2,244,000 | 1,758,000 | 2,442,000 | 3,746,000 | 3,939,000 | |||||||
total interest expense | 24,545,000 | 22,595,000 | 23,957,000 | 9,061,000 | 20,290,000 | 20,227,000 | 18,161,000 | 18,659,000 | 16,880,000 | 14,132,000 | |||||||
net interest income | 14,549,000 | 13,923,000 | 13,933,000 | -2,379,000 | 10,981,000 | 9,126,000 | 8,906,000 | 8,077,000 | 5,673,000 | 4,583,000 | |||||||
provision for credit losses | 7,712,000 | 9,117,000 | 13,505,000 | -5,038,000 | 6,928,000 | 5,799,000 | 3,446,000 | ||||||||||
net interest income after provision for credit losses | 6,837,000 | 4,806,000 | 428,000 | 2,659,000 | 4,053,000 | 3,327,000 | 4,631,000 | ||||||||||
noninterest income | |||||||||||||||||
dividend income | 425,000 | 600,000 | 1,686,000 | 629,000 | 374,000 | 368,000 | 386,000 | 388,000 | 505,000 | 504,000 | 4,251,000 | 3,093,000 | 1,787,000 | 1,087,000 | |||
net loss on loan servicing assets | -4,493,000 | -4,355,000 | -3,652,000 | ||||||||||||||
servicing income | 6,076,000 | 6,054,000 | 5,525,000 | 3,367,000 | 4,958,000 | 4,607,000 | 5,357,000 | 4,299,000 | 4,403,000 | 1,238,000 | 1,262,000 | 1,068,000 | 1,043,000 | ||||
net gains on sales of loans | 9,563,000 | 15,526,000 | 12,961,000 | -17,064,000 | 25,675,000 | 22,564,000 | 20,292,000 | 12,718,000 | 13,208,000 | 6,526,000 | |||||||
net gain on residuals in securitizations | -1,450,000 | 31,465,000 | |||||||||||||||
net gain on loans under the fair value option | 29,250,000 | -11,761,000 | 18,077,000 | 22,189,000 | -4,085,000 | -2,894,000 | 2,798,000 | 2,809,000 | |||||||||
technology and it support income | 10,661,000 | 3,311,000 | 5,174,000 | 5,770,000 | 5,499,000 | 6,459,000 | 6,709,000 | ||||||||||
electronic payment processing income | 11,053,000 | 11,739,000 | 10,609,000 | 7,446,000 | 11,777,000 | 12,645,000 | 10,987,000 | 11,192,000 | 10,676,000 | 10,328,000 | |||||||
other noninterest income | 9,964,000 | 7,007,000 | 7,192,000 | -4,795,000 | 11,627,000 | 11,418,000 | 5,512,000 | 7,643,000 | 6,080,000 | 5,986,000 | |||||||
total noninterest income | 60,388,000 | 56,275,000 | 52,398,000 | 23,534,000 | 51,851,000 | 52,020,000 | 49,367,000 | 42,900,000 | 46,428,000 | 42,787,000 | |||||||
noninterest expense | |||||||||||||||||
salaries and employee benefits expense | 19,973,000 | 23,135,000 | 21,316,000 | 5,263,000 | 19,149,000 | 20,790,000 | 20,506,000 | 15,300,000 | 19,418,000 | 19,119,000 | |||||||
technology services expense | 5,648,000 | 1,796,000 | 3,420,000 | 3,408,000 | 2,738,000 | 3,466,000 | 3,803,000 | ||||||||||
electronic payment processing expense | 4,429,000 | 4,428,000 | 4,447,000 | 3,350,000 | 4,438,000 | 5,693,000 | 4,846,000 | 4,817,000 | 4,838,000 | 4,504,000 | |||||||
professional services expense | 3,793,000 | 4,304,000 | 3,435,000 | 1,840,000 | 3,929,000 | 2,743,000 | 4,565,000 | 3,170,000 | 3,156,000 | 3,440,000 | |||||||
other loan origination and maintenance expense | 6,764,000 | 3,287,000 | 4,417,000 | 42,000 | 4,132,000 | 3,015,000 | 2,244,000 | 3,405,000 | 3,559,000 | 2,827,000 | |||||||
depreciation and amortization | 129,000 | 274,000 | 146,000 | 1,314,000 | 517,000 | 521,000 | 532,000 | 812,000 | 832,000 | 873,000 | 69,000 | 87,000 | 85,000 | 85,000 | -2,625,000 | 917,000 | |
loss on extinguishment of debt | 179,000 | ||||||||||||||||
other general and administrative costs | 6,892,000 | 6,881,000 | 7,416,000 | 8,031,000 | 4,886,000 | 4,382,000 | 5,058,000 | 4,303,000 | 4,911,000 | 4,631,000 | 3,846,000 | 3,134,000 | 2,955,000 | 2,762,000 | -13,438,000 | 5,259,000 | |
total noninterest expense | 42,159,000 | 42,309,000 | 41,177,000 | 25,759,000 | 38,847,000 | 40,564,000 | 41,159,000 | 34,545,000 | 40,180,000 | 39,197,000 | |||||||
net income before taxes | 25,066,000 | 18,772,000 | 11,649,000 | 434,000 | 17,057,000 | 14,783,000 | 13,099,000 | 12,986,000 | 9,346,000 | ||||||||
income tax expense | 7,165,000 | 5,069,000 | 2,282,000 | -14,366,000 | 5,123,000 | 3,838,000 | 3,011,000 | 2,524,000 | -4,863,000 | ||||||||
net income | 17,901,000 | 13,703,000 | 9,367,000 | 14,800,000 | 11,934,000 | 10,945,000 | 9,650,000 | 9,975,000 | 6,822,000 | 11,718,000 | 1,333,500 | 2,589,000 | |||||
yoy | 50.00% | 25.20% | -2.93% | 19.64% | 60.44% | -17.65% | NaN% | NaN% | NaN% | NaN% | |||||||
qoq | 30.64% | 46.29% | -36.71% | 24.02% | 9.04% | 13.42% | 46.22% | -41.78% | NaN% | NaN% | NaN% | -48.49% | |||||
dividends to preferred shareholders | -472,000 | -400,000 | -400,000 | -254,000 | -400,000 | -400,000 | -400,000 | -400,000 | |||||||||
net income available to common shareholders | 17,429,000 | 13,303,000 | 8,967,000 | 14,546,000 | 11,534,000 | 10,545,000 | 9,250,000 | 9,575,000 | 11,469,000 | ||||||||
earnings per common share: | |||||||||||||||||
basic | 680 | 530 | 360 | 630 | 450 | 430 | 380 | 380 | |||||||||
diluted | 670 | 520 | 350 | 620 | 450 | 430 | 380 | 380 | |||||||||
loan servicing asset revaluation | -1,345,750 | -1,786,000 | -1,862,000 | -1,735,000 | -1,951,000 | -534,000 | 919,000 | ||||||||||
benefit from credit losses | 4,015,000 | ||||||||||||||||
net interest income after benefit from credit losses | 4,891,000 | ||||||||||||||||
income tax benefit | 3,449,000 | ||||||||||||||||
interest from affiliates | |||||||||||||||||
notes payable related party | |||||||||||||||||
servicing income, net of amortization | 4,602,000 | ||||||||||||||||
provision for loan credit losses | 2,575,000 | 1,318,000 | |||||||||||||||
net interest income after provision for loan credit losses | 3,098,000 | 3,265,000 | |||||||||||||||
net gain on derivative transactions | 674,000 | -495,000 | |||||||||||||||
net gain on loans accounted for under the fair value option | 4,363,000 | 5,905,000 | |||||||||||||||
net unrealized appreciation (depreciation) on joint ventures | 698,000 | 2,002,000 | |||||||||||||||
net unrealized appreciation on controlled investments | 2,572,250 | 770,000 | 2,019,000 | ||||||||||||||
less: net loss attributable to noncontrolling interests | -31,000 | ||||||||||||||||
income before taxes | 6,855,000 | ||||||||||||||||
less dividends to preferred shareholders | -249,000 | ||||||||||||||||
investment income: | |||||||||||||||||
from non-affiliate investments: | |||||||||||||||||
other income | 598,000 | 472,000 | 464,000 | 395,000 | -2,836,000 | 1,052,000 | |||||||||||
total investment income from non-affiliate investments | 4,251,000 | 3,887,000 | 3,763,000 | ||||||||||||||
from controlled investments: | |||||||||||||||||
total investment income from controlled investments | 4,425,000 | 3,151,000 | 1,843,000 | ||||||||||||||
total investment income | 8,676,000 | 7,038,000 | 5,606,000 | 4,750,000 | |||||||||||||
operating revenues: | |||||||||||||||||
electronic payment processing | 16,866,750 | 22,777,000 | |||||||||||||||
web hosting and design | 2,960,000 | 3,739,000 | |||||||||||||||
premium income | 3,982,500 | 5,801,000 | |||||||||||||||
servicing fee income – nsbf portfolio | 665,250 | 915,000 | |||||||||||||||
servicing fee income – external portfolios | 1,312,000 | 1,711,000 | |||||||||||||||
income from tax credits | 9,750 | 11,000 | |||||||||||||||
insurance commissions | 318,000 | 471,000 | |||||||||||||||
total operating revenues | 28,095,250 | 38,166,000 | |||||||||||||||
net change in fair value of: | |||||||||||||||||
sba loans | -410,000 | -493,000 | |||||||||||||||
credits in lieu of cash and notes payable in credits in lieu of cash | -500 | -2,000 | |||||||||||||||
total net change in fair value | -410,500 | -495,000 | |||||||||||||||
expenses: | |||||||||||||||||
electronic payment processing costs | 14,271,000 | 19,147,000 | |||||||||||||||
salaries and benefits | 3,153,000 | 3,444,000 | 3,133,000 | 3,023,000 | -18,324,000 | 6,481,000 | |||||||||||
interest | 1,531,000 | 1,864,000 | 1,728,000 | 1,356,000 | -5,987,000 | 1,330,000 | |||||||||||
benefit from loan losses | |||||||||||||||||
total expenses | 8,599,000 | 8,529,000 | 7,901,000 | 7,226,000 | |||||||||||||
net investment loss | -1,565,500 | -1,491,000 | -2,295,000 | -2,476,000 | |||||||||||||
net realized and unrealized gains | 6,472,500 | 6,240,000 | 7,171,000 | 12,479,000 | |||||||||||||
net realized gain on non-affiliate investments | 5,414,750 | 6,620,000 | 7,340,000 | 7,699,000 | |||||||||||||
net unrealized depreciation on sba guaranteed non-affiliate investments | -802,500 | -48,000 | -1,464,000 | -1,698,000 | |||||||||||||
net unrealized depreciation on sba unguaranteed non-affiliate investments | -416,750 | -531,000 | -470,000 | -666,000 | |||||||||||||
net unrealized depreciation on servicing assets | -294,250 | -565,000 | -256,000 | -356,000 | |||||||||||||
net unrealized depreciation on credits in lieu of cash and notes payable in credits in lieu of cash | -1,000 | -6,000 | |||||||||||||||
income before income taxes | 2,257,000 | 4,523,000 | |||||||||||||||
net increase in net assets | 4,907,000 | 4,749,000 | 4,876,000 | 10,003,000 | |||||||||||||
benefit from income taxes | |||||||||||||||||
net income attributable to non-controlling interests | 23,750 | 55,000 | |||||||||||||||
net income attributable to newtek business services corp. | |||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||
basic | |||||||||||||||||
diluted | |||||||||||||||||
basic income per share | |||||||||||||||||
diluted income per share | |||||||||||||||||
net increase in net assets per share | 0.48 | 0.46 | 0.48 | 0.98 | |||||||||||||
net investment loss per share | -0.153 | -0.14 | -0.22 | -0.24 | |||||||||||||
dividends and distributions declared per common share | 0.215 | 0.47 | 0.39 | ||||||||||||||
weighted-average shares outstanding | 10,318 | 10,206 | 10,206 | 7,620 | |||||||||||||
from non-affiliate investments | |||||||||||||||||
from controlled investments | |||||||||||||||||
provision for loan losses | -13,000 | 14,000 | |||||||||||||||
net realized and unrealized gain: | |||||||||||||||||
net unrealized appreciation on credits in lieu of cash and notes payable in credits in lieu of cash | 2,000 | ||||||||||||||||
provision for income taxes | 923,500 | 1,934,000 | |||||||||||||||
net loss attributable to non-controlling interests | |||||||||||||||||
from non-controlled/non-affiliate investments | |||||||||||||||||
total investment income from non-controlled/non-affiliate investments | 3,563,000 | ||||||||||||||||
from controlled/affiliate investments | |||||||||||||||||
total investment income from controlled/affiliate investments | 1,187,000 | ||||||||||||||||
net unrealized appreciation on affiliate investments | 7,500,000 | ||||||||||||||||
operating revenues | |||||||||||||||||
operating expenses: | |||||||||||||||||
total operating expenses | 25,427,750 | 33,148,000 | |||||||||||||||
net income attributable to newtek business services, inc. | 1,357,250 | 2,644,000 | |||||||||||||||
weighted-average common shares outstanding – basic | 7,463,000 | ||||||||||||||||
weighted-average common shares outstanding – diluted | 7,699,000 | ||||||||||||||||
earnings per share – basic | 0.188 | 0.35 | |||||||||||||||
earnings per share – diluted | 0.178 | 0.34 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2015-06-30 | 2015-03-31 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||
cash and due from banks | 3,980,000 | 10,124,000 | 10,201,000 | 6,941,000 | 9,688,000 | 36,909,000 | 12,295,000 | 15,398,000 | 15,610,000 | 48,673,000 | 27,349,000 | |||
restricted cash | 24,737,000 | 23,152,000 | 24,151,000 | 28,226,000 | 27,929,000 | 36,832,000 | 35,759,000 | 30,919,000 | 70,737,000 | 66,741,000 | 72,599,000 | 15,465,000 | ||
interest bearing deposits in banks | 188,214,000 | 180,013,000 | 259,782,000 | 346,207,000 | 152,805,000 | 132,597,000 | 115,152,000 | 137,689,000 | 137,346,000 | 140,920,000 | 97,196,000 | |||
total cash and cash equivalents | 216,931,000 | 213,289,000 | 294,134,000 | 381,374,000 | 190,422,000 | 206,338,000 | 163,206,000 | 184,006,000 | 223,693,000 | 256,334,000 | 197,144,000 | |||
debt securities available-for-sale, at fair value | 18,009,000 | 14,245,000 | 14,127,000 | 23,916,000 | 23,790,000 | 28,418,000 | 28,127,000 | 32,171,000 | 33,138,000 | 32,907,000 | 32,905,000 | |||
loans held for sale, at fair value | 757,001,000 | 514,609,000 | 547,958,000 | 372,286,000 | 242,225,000 | 179,739,000 | 187,104,000 | 118,867,000 | 70,467,000 | 106,231,000 | 125,639,000 | |||
loans held for sale, at lcm | 28,678,000 | 32,291,000 | 35,849,000 | 58,803,000 | 60,203,000 | 59,402,000 | 59,880,000 | 56,607,000 | 48,450,000 | |||||
loans held for investment, at fair value | 305,720,000 | 326,113,000 | 346,794,000 | 369,746,000 | 394,471,000 | 415,893,000 | 442,928,000 | 469,801,000 | 492,987,000 | 512,418,000 | 532,788,000 | |||
loans held for investment, at amortized cost, net of deferred fees and costs | 834,087,000 | 767,827,000 | 711,166,000 | 621,651,000 | 518,489,000 | 451,829,000 | 397,625,000 | 336,305,000 | 280,934,000 | 218,265,000 | 166,828,000 | |||
allowance for credit losses | -45,166,000 | -42,625,000 | -38,649,000 | -30,233,000 | -26,045,000 | -21,098,000 | -16,126,000 | -12,574,000 | -8,209,000 | -4,764,000 | -2,189,000 | |||
loans held for investment, at amortized cost | 788,921,000 | 725,202,000 | 672,517,000 | 591,418,000 | 492,444,000 | 430,731,000 | 381,499,000 | 323,731,000 | 272,725,000 | 213,501,000 | ||||
federal home loan bank and federal reserve bank stock | 4,064,000 | 3,937,000 | 3,862,000 | 3,585,000 | 3,608,000 | 3,765,000 | 3,773,000 | 3,635,000 | 3,657,000 | 3,012,000 | 1,288,000 | |||
settlement receivable | 469,000 | 19,705,000 | 6,089,000 | 52,465,000 | 62,117,000 | 79,928,000 | 56,890,000 | 62,230,000 | 63,957,000 | 119,857,000 | 41,438,000 | |||
residuals in securitizations, at fair value | 76,701,000 | 77,701,000 | ||||||||||||
joint ventures and other non-control investments, at fair value (cost of 36,692 and 44,039), respectively | 51,390,000 | |||||||||||||
goodwill and intangibles | 14,633,000 | 14,672,000 | 14,711,000 | 14,752,000 | 14,794,000 | 29,783,000 | 29,944,000 | 30,120,000 | 27,157,000 | 27,595,000 | 28,101,000 | |||
right of use assets | 2,292,000 | 2,384,000 | 5,268,000 | 5,688,000 | 3,992,000 | 5,110,000 | 5,193,000 | 5,701,000 | 5,991,000 | 7,002,000 | 7,492,000 | |||
servicing assets, at fair value | 17,023,000 | 18,384,000 | 20,215,000 | 22,062,000 | ||||||||||
servicing assets, at lcm | 30,540,000 | 31,831,000 | 24,410,000 | 24,195,000 | ||||||||||
other assets | 86,727,000 | 63,543,000 | 81,561,000 | 60,636,000 | 62,984,000 | 60,778,000 | 58,169,000 | 56,102,000 | 50,688,000 | 48,593,000 | 50,347,000 | |||
assets held for sale | 21,308,000 | 20,519,000 | ||||||||||||
total assets | 2,399,099,000 | 2,126,217,000 | 2,136,737,000 | 2,059,912,000 | 1,674,170,000 | 1,617,004,000 | 1,509,577,000 | 1,429,513,000 | 1,380,413,000 | 1,439,111,000 | 1,249,739,000 | 26,968 | 11,294 | 203,186,000 |
newtekone, inc. and subsidiaries consolidated statements of financial condition | ||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||
liabilities: | ||||||||||||||
deposits: | ||||||||||||||
noninterest-bearing | 21,771,000 | 41,034,000 | 11,920,000 | 11,142,000 | 11,040,000 | 4,921,000 | 5,466,000 | 10,053,000 | 20,316,000 | 38,233,000 | 22,878,000 | |||
interest-bearing | 1,156,193,000 | 1,042,794,000 | 954,401,000 | 961,910,000 | 638,418,000 | 605,504,000 | 507,476,000 | 453,452,000 | 412,243,000 | 409,124,000 | 224,696,000 | |||
total deposits | 1,177,964,000 | 1,083,828,000 | 966,321,000 | 973,052,000 | 649,458,000 | 610,425,000 | 512,942,000 | 463,505,000 | 432,559,000 | 447,357,000 | 247,574,000 | |||
borrowings | 748,549,000 | 657,327,000 | 773,991,000 | 708,041,000 | 655,834,000 | 651,972,000 | 662,488,000 | 644,122,000 | 648,700,000 | 697,387,000 | 697,395,000 | |||
dividends payable | 5,387,000 | 5,236,000 | 5,235,000 | 5,233,000 | 5,237,000 | 5,247,000 | 5,038,000 | 4,792,000 | 4,769,000 | 4,766,000 | ||||
lease liabilities | 2,322,000 | 2,409,000 | 6,012,000 | 6,498,000 | 4,883,000 | 6,225,000 | 6,344,000 | 6,952,000 | 7,343,000 | 8,552,000 | 9,144,000 | |||
deferred tax liabilities | 5,343,000 | 5,041,000 | 2,244,000 | 4,700,000 | 3,519,000 | |||||||||
due to participants | 35,047,000 | 25,886,000 | 35,580,000 | 21,532,000 | 22,217,000 | 22,407,000 | 26,647,000 | 23,796,000 | 21,235,000 | 19,820,000 | 28,188,000 | |||
accounts payable, accrued expenses and other liabilities | 37,780,000 | 39,351,000 | 42,277,000 | 40,806,000 | 45,092,000 | 46,726,000 | 41,986,000 | 37,300,000 | 38,784,000 | 40,501,000 | 45,257,000 | 17,670,000 | ||
liabilities directly associated with assets held for sale | 6,224,000 | 4,964,000 | ||||||||||||
total liabilities | 2,012,392,000 | 1,814,037,000 | 1,834,457,000 | 1,763,630,000 | 1,392,385,000 | 1,343,002,000 | 1,255,445,000 | 1,180,467,000 | 1,153,390,000 | 1,218,383,000 | 1,031,701,000 | 22,391 | 7,139 | 119,953,000 |
commitment and contingencies | ||||||||||||||
shareholders' equity: | ||||||||||||||
series a preferred stock | ||||||||||||||
series b preferred stock | 48,181,000 | |||||||||||||
common stock | 577,000 | 525,000 | 527,000 | 526,000 | 520,000 | 517,000 | 493,000 | 492,000 | 491,000 | 491,000 | 491,000 | |||
retained earnings | 81,981,000 | 69,995,000 | 61,538,000 | 57,773,000 | 44,834,000 | 38,251,000 | 32,611,000 | 28,051,000 | 14,267,000 | 7,047,000 | 19,967,000 | |||
additional paid-in capital | 255,963,000 | 221,914,000 | 220,468,000 | 218,266,000 | 216,662,000 | 215,633,000 | 201,431,000 | 200,913,000 | 192,711,000 | 191,316,000 | 61,988,000 | |||
accumulated other comprehensive income, net of income taxes | 5,000 | 8,000 | 9,000 | -21,000 | 31,000 | |||||||||
total shareholders' equity | 386,707,000 | 312,180,000 | 302,280,000 | 296,282,000 | 281,785,000 | 274,002,000 | 254,132,000 | |||||||
total liabilities and shareholders' equity | 2,399,099,000 | 2,126,217,000 | 2,136,737,000 | 2,059,912,000 | 1,674,170,000 | 1,617,004,000 | 1,509,577,000 | |||||||
joint ventures and other non-control investments, at fair value (cost of 54,493 and 44,039), respectively | 68,121,000 | 69,242,000 | ||||||||||||
deferred tax asset | 190,000 | 1,943,000 | 2,717,000 | 5,230,000 | 8,656,000 | 4,622,000 | 8,225,000 | 4,487,000 | ||||||
preferred stock | 19,738,000 | 19,738,000 | 19,738,000 | 19,738,000 | 19,738,000 | 19,738,000 | 19,738,000 | 19,738,000 | 19,738,000 | 19,738,000 | ||||
joint ventures and other non-control investments, at fair value (cost of 44,039 and 38,660), respectively | 57,678,000 | |||||||||||||
joint ventures, at fair value (cost of 43,321 and 37,864), respectively | 55,750,000 | |||||||||||||
non-control investments (cost of 680 and 796), respectively | 740,000 | 740,000 | ||||||||||||
servicing assets | 46,111,000 | 44,633,000 | 41,172,000 | 39,725,000 | 36,774,000 | 35,754,000 | 33,351,000 | |||||||
joint ventures, at fair value (cost of 63,506 and 37,864), respectively | 69,803,000 | |||||||||||||
accumulated other comprehensive loss, net of income taxes | -137,000 | -141,000 | -148,000 | -184,000 | ||||||||||
joint ventures, at fair value (cost of 45,108 and 37,864), respectively | 48,247,000 | |||||||||||||
non-control investments (cost of 772 and 796), respectively | 728,000 | |||||||||||||
joint ventures, at fair value (cost of 37,864 and 23,314), respectively | 40,859,000 | |||||||||||||
controlled investments (cost of 0 and 131,495), respectively | ||||||||||||||
non-control investments (cost of 796 and 1,360), respectively | 728,000 | |||||||||||||
joint ventures, at fair value (cost of 37,865 and 23,314), respectively | 40,713,000 | |||||||||||||
non-control investments (cost of 1,360 and 1,360), respectively | 1,360,000 | 1,360,000 | 1,360,000 | |||||||||||
loans held for sale, at amortized cost | 41,641,000 | |||||||||||||
joint ventures, at fair value (cost of 25,315 and 23,314), respectively | 27,722,000 | |||||||||||||
derivative instruments | 562,000 | 624,000 | ||||||||||||
liabilities and net assets | ||||||||||||||
total loans held for investment, at amortized cost | 164,639,000 | |||||||||||||
joint ventures, at fair value (cost of 23,314 and 23,314), respectively | 25,022,000 | |||||||||||||
current assets | 24,329 | 8,642 | ||||||||||||
noncurrent assets | 2,639 | 2,652 | ||||||||||||
current liabilities | 5,959 | 5,951 | ||||||||||||
noncurrent liabilities | 16,432 | 1,188 | ||||||||||||
total equity | 4,577 | 4,155 | 83,233,000 | |||||||||||
statements of income - universal processing services of wisconsin, llc | ||||||||||||||
revenue | 23,087 | |||||||||||||
expenses | 21,671 | |||||||||||||
income from operations | 1,416 | |||||||||||||
interest income | 2 | |||||||||||||
net income | 1,418 | |||||||||||||
cash and cash equivalents | 4,402,000 | |||||||||||||
broker receivable | 10,727,000 | |||||||||||||
sba loans held for investment | 8,944,000 | |||||||||||||
sba loans held for investment, at fair value | 102,828,000 | |||||||||||||
accounts receivable | 10,776,000 | |||||||||||||
sba loans held for sale, at fair value | 3,426,000 | |||||||||||||
prepaid expenses and other assets | 14,417,000 | |||||||||||||
servicing asset | 8,295,000 | |||||||||||||
fixed assets | 3,437,000 | |||||||||||||
intangible assets | 1,330,000 | |||||||||||||
credits in lieu of cash | 2,560,000 | |||||||||||||
goodwill | 12,092,000 | |||||||||||||
liabilities and equity | ||||||||||||||
notes payable | 45,590,000 | |||||||||||||
note payable – securitization trust vie | 52,319,000 | |||||||||||||
capital lease obligation | 467,000 | |||||||||||||
deferred revenue | 1,347,000 | |||||||||||||
notes payable in credits in lieu of cash | 2,560,000 | |||||||||||||
commitments and contingencies | ||||||||||||||
equity: | ||||||||||||||
newtek business services, inc. shareholders’ equity: | ||||||||||||||
preferred shares | ||||||||||||||
common shares | 151,000 | |||||||||||||
treasury shares, at cost | -410,000 | |||||||||||||
total newtek business services, inc. shareholders’ equity | 81,696,000 | |||||||||||||
non-controlling interests | 1,537,000 | |||||||||||||
total liabilities and equity | 203,186,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2014-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||
net income | 17,901,000 | 13,703,000 | 9,367,000 | 11,934,000 | 10,945,000 | 9,650,000 | 18,784,000 | 9,974,000 | 6,853,000 | 11,718,000 | ||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||
net unrealized depreciation (appreciation) on joint ventures and non-control investments | ||||||||||||||||
net loss on loans accounted for under the fair value option | -29,250,000 | 11,761,000 | -18,077,000 | 4,085,000 | -5,420,000 | -5,905,000 | ||||||||||
net gain on residuals in securitizations | 1,450,000 | |||||||||||||||
net loss on loan servicing assets | 4,493,000 | |||||||||||||||
net unrealized depreciation (appreciation) on warrants and derivative transactions | -1,041,000 | -256,000 | 1,724,000 | |||||||||||||
net gain on sales of loans | -9,563,000 | -15,526,000 | -12,961,000 | -25,675,000 | -22,564,000 | -20,292,000 | ||||||||||
net accretion of premium/discount on debt securities available-for-sale and loans | -372,000 | |||||||||||||||
loss on extinguishment of debt, deferred financing costs expensed | ||||||||||||||||
amortization of deferred financing costs and deferred loan fees and costs | 1,129,000 | |||||||||||||||
provision for credit losses | 7,712,000 | 9,117,000 | 13,505,000 | 6,928,000 | 4,365,000 | |||||||||||
lower of cost or market adjustment on loans held for sale | -38,000 | -156,000 | -138,000 | 221,000 | ||||||||||||
bad debt expense, net of recoveries | 198,000 | 0 | 85,000 | |||||||||||||
stock compensation expense | 618,000 | 1,556,000 | 1,834,000 | 918,000 | 662,000 | 681,000 | 799,000 | 593,000 | ||||||||
deferred income tax expense | 5,536,000 | -5,230,000 | 2,791,000 | 8,185,000 | 774,000 | 2,513,000 | 4,134,000 | |||||||||
depreciation and amortization | 129,000 | 274,000 | 146,000 | 517,000 | 521,000 | 532,000 | 367,000 | 812,000 | 832,000 | 873,000 | 40,000 | 2,668,000 | ||||
proceeds from sale of loans held for sale | 92,979,000 | 74,334,000 | 142,933,000 | 206,958,000 | 206,896,000 | 184,332,000 | 162,344,000 | 375,940,000 | 35,602,000 | 121,575,000 | ||||||
sale of loans held for sale from affiliate | 32,559,000 | |||||||||||||||
funding of loans held for sale | -269,560,000 | -260,954,000 | -247,439,000 | -282,996,000 | -260,921,000 | -255,727,000 | -250,042,000 | -333,249,000 | -43,002,000 | -156,742,000 | ||||||
principal received on loans held for sale | 1,667,000 | 2,811,000 | 2,797,000 | 5,379,000 | 7,490,000 | 1,638,000 | 4,031,000 | 2,045,000 | 4,812,000 | 1,347,000 | ||||||
other | 99,000 | -1,497,000 | 253,000 | -171,000 | -1,049,000 | 739,000 | 111,000 | 993,000 | -1,074,000 | 1,063,000 | ||||||
changes in operating assets and liabilities: | ||||||||||||||||
settlement receivable | 19,237,000 | -13,617,000 | 46,376,000 | 17,810,000 | -23,038,000 | 5,340,000 | 1,727,000 | 55,900,000 | -78,430,000 | -41,427,000 | ||||||
other assets | -14,746,000 | 17,819,000 | -19,170,000 | -148,000 | -3,515,000 | -1,430,000 | -29,000 | 2,485,000 | -1,679,000 | 6,655,000 | -52,000 | |||||
due to participants | 9,162,000 | -9,695,000 | 14,049,000 | -190,000 | -4,241,000 | 2,852,000 | 2,560,000 | 1,415,000 | -8,360,000 | -7,447,000 | ||||||
accounts payable, accrued expenses and other liabilities | -5,854,000 | 177,000 | -1,176,000 | -6,083,000 | 4,277,000 | 4,955,000 | 1,530,000 | -1,578,000 | -1,901,000 | -20,603,000 | ||||||
net cash from operating activities | -167,318,000 | -199,814,000 | -60,704,000 | -91,595,000 | -25,668,000 | 2,923,000 | -38,674,000 | -52,529,000 | 88,162,000 | -88,493,000 | -116,359,000 | 8,793,000 | -16,962,000 | -24,422,000 | -12,901,000 | 16,334,000 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | -167,318,000 | -199,814,000 | -60,704,000 | -91,595,000 | -25,668,000 | 2,923,000 | -38,674,000 | -52,529,000 | 88,162,000 | -88,493,000 | -116,359,000 | 8,793,000 | -16,962,000 | -24,422,000 | -12,901,000 | 16,334,000 |
newtekone, inc. and subsidiaries | ||||||||||||||||
consolidated statements of cash flows | ||||||||||||||||
cash flows from investing activities: | ||||||||||||||||
principal received on loans held for investment, at fair value | ||||||||||||||||
repurchases of loans held for investment, at fair value | ||||||||||||||||
net increase in loans held for investment, at cost | -71,166,000 | -60,938,000 | -110,671,000 | -99,521,000 | -62,077,000 | -54,818,000 | -62,123,000 | -53,035,000 | -106,506,000 | -9,731,000 | 269,000 | |||||
proceeds from sale of newtek technology solutions, inc. | 0 | 0 | 4,000,000 | |||||||||||||
contributions to joint ventures and other non-control investments | -15,750,000 | |||||||||||||||
return of capital from joint ventures and other non-control investments | 5,630,000 | 0 | 14,000 | |||||||||||||
purchase of fixed assets | -5,000 | -54,000 | -37,000 | -64,000 | -247,000 | -71,000 | -57,000 | -165,000 | -164,000 | 36,000 | -165,000 | -76,000 | ||||
sales of federal home loan bank and federal reserve bank stock | ||||||||||||||||
purchases of federal home loan bank and federal reserve bank stock | ||||||||||||||||
purchases of available-for-sale securities | 967,000 | -231,000 | -2,000 | -27,901,000 | ||||||||||||
maturities of available-for-sale securities | 4,000,000 | 2,000,000 | 12,000,000 | |||||||||||||
net cash from investing activities | -69,800,000 | -44,831,000 | -79,245,000 | -86,218,000 | -25,070,000 | -53,958,000 | -43,805,000 | -49,218,000 | -50,471,000 | -48,648,000 | -23,898,000 | 395,000 | -23,000 | 25,087,000 | -25,157,000 | |
cash flows from financing activities: | ||||||||||||||||
borrowing on bank notes payable | ||||||||||||||||
repayment on bank notes payable | ||||||||||||||||
net increase in deposits | 94,136,000 | 117,249,000 | -7,001,000 | 323,594,000 | 38,727,000 | 97,158,000 | 49,098,000 | 29,161,000 | -14,798,000 | 204,409,000 | 105,933,000 | |||||
repayment of federal home loan bank advances | -509,000 | -3,504,000 | -3,500,000 | -522,000 | -3,466,000 | -487,000 | -3,484,000 | -559,000 | -449,000 | -188,000 | -3,699,000 | |||||
proceeds from common shares sold, net of offering costs | 0 | -1,000 | ||||||||||||||
proceeds from preferred stock, net of offering costs | 0 | 0 | 0 | 19,493,000 | ||||||||||||
securities purchase and exchange agreement | ||||||||||||||||
repurchase of common shares under share repurchase plan | 0 | |||||||||||||||
redemption of 2024 notes | 0 | |||||||||||||||
maturity of 2025 5.00% notes | 0 | 0 | -30,000,000 | |||||||||||||
proceeds from 2029 8.50% notes | 0 | |||||||||||||||
proceeds from 2029 8.625% notes | 0 | |||||||||||||||
proceeds from 2030 notes | 0 | 0 | 30,000,000 | |||||||||||||
purchase of 2029 8.50% notes | ||||||||||||||||
payments on notes payable - securitization trusts | -17,075,000 | -13,569,000 | -16,027,000 | -38,070,000 | -19,539,000 | -26,429,000 | -22,954,000 | -21,862,000 | -23,020,000 | -14,883,000 | -31,015,000 | -5,891,000 | ||||
proceeds related to residuals in securitizations | 99,322,000 | |||||||||||||||
dividends paid, net of dividend reinvestment plan | -5,708,000 | -5,235,000 | -5,233,000 | -5,237,000 | -5,227,000 | -5,017,000 | -4,771,000 | -4,769,000 | -4,766,000 | |||||||
payments of deferred financing costs | -2,210,000 | -14,000 | -710,000 | -972,000 | -2,516,000 | -2,527,000 | -24,000 | -94,000 | ||||||||
proceeds from common stock issued under espp, net of discount | ||||||||||||||||
purchase of vested stock for employee payroll tax withholding | -1,067,000 | -24,000 | -46,000 | 0 | -46,000 | -73,000 | ||||||||||
net cash from financing activities | 240,760,000 | 163,800,000 | 52,709,000 | 368,765,000 | 36,286,000 | 94,167,000 | 61,679,000 | 29,486,000 | -70,332,000 | 198,921,000 | 186,899,000 | -9,411,000 | 21,451,000 | -15,801,000 | 717,000 | |
net increase in cash and restricted cash | 3,642,000 | 190,952,000 | -14,452,000 | 43,132,000 | -20,800,000 | -72,261,000 | -32,641,000 | 61,780,000 | 46,642,000 | |||||||
cash and restricted cash—beginning of period | 0 | 0 | 381,374,000 | 0 | 0 | 0 | 184,006,000 | 0 | 0 | 0 | 125,606,000 | |||||
deconsolidation of cash and restricted cash from controlled investments related to business dispositions | ||||||||||||||||
cash and restricted cash—end of period | 3,642,000 | -80,845,000 | 294,134,000 | 190,952,000 | -15,916,000 | 43,132,000 | 163,206,000 | -39,687,000 | -32,641,000 | 59,190,000 | 197,144,000 | |||||
net unrealized depreciation (appreciation) on joint ventures | ||||||||||||||||
net decrease in loans held for investment, at fair value | 16,290,000 | 17,702,000 | 13,580,000 | 12,027,000 | 17,090,000 | |||||||||||
net increase in federal home loan bank and federal reserve bank stock | -75,000 | -277,000 | ||||||||||||||
sales (purchases) of available-for-sale securities | -1,969,000 | -1,976,000 | ||||||||||||||
net borrowings (paydowns) on bank notes payable | ||||||||||||||||
proceeds from common stock issued under espp | 109,000 | 48,000 | 67,000 | 32,000 | ||||||||||||
non-cash operating, investing and financing activities: | ||||||||||||||||
foreclosed real estate acquired | 3,289,000 | 705,000 | 279,000 | 525,000 | 1,447,000 | 783,000 | -23,000 | 1,524,000 | 694,000 | 83,000 | 119,000 | |||||
dividends declared but not paid during the period | 11,000 | 5,235,000 | 410,000 | 210,000 | 4,617,000 | 0 | -3,000 | 3,000 | 4,363,000 | |||||||
ipm stock acquired | 0 | 8,200,000 | ||||||||||||||
ipm earn-out | 0 | 2,268,000 | ||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||
interest paid | 21,449,000 | 24,788,000 | 22,076,000 | 18,415,000 | 19,079,000 | -39,174,000 | ||||||||||
income taxes paid | 923,000 | 4,000 | 3,878,000 | 3,264,000 | 73,000 | |||||||||||
net appreciation on joint ventures and other non-control investments | -1,110,000 | |||||||||||||||
loan servicing asset revaluation | 3,652,000 | 1,786,000 | ||||||||||||||
net accretion of premium/discount | -905,000 | -451,000 | -52,000 | -61,000 | 1,295,000 | |||||||||||
amortization of deferred financing costs | 983,000 | 1,058,000 | 1,109,000 | 987,000 | 1,024,000 | 1,101,000 | 678,000 | 1,249,000 | 271,000 | |||||||
income tax payable | -519,000 | |||||||||||||||
due to/from related parties | 156,000 | -42,000 | 226,000 | -576,000 | 148,000 | 37,000 | 97,000 | 157,000 | ||||||||
dividends payable | 2,000 | -10,000 | 209,000 | 246,000 | 7,000 | 3,000 | ||||||||||
net borrowings on bank notes payable | 85,178,000 | 43,814,000 | 47,274,000 | |||||||||||||
net decrease in cash and restricted cash | -87,240,000 | |||||||||||||||
net decrease in federal home loan bank and federal reserve bank stock | ||||||||||||||||
acquisitions, net of cash acquired | -110,000 | 0 | 0 | 11,252,000 | ||||||||||||
net repayments under related party line of credit | ||||||||||||||||
proceeds from 2025 5.00% notes | ||||||||||||||||
proceeds from 2025 8.125% notes | 0 | 0 | 0 | 50,000,000 | ||||||||||||
proceeds from 2028 8.00% notes | 0 | |||||||||||||||
redemption of 2025 6.85% notes | ||||||||||||||||
issuance of notes payable - securitization trusts | 0 | 2,496,000 | ||||||||||||||
retirement of common shares | ||||||||||||||||
consolidation/(deconsolidation) of cash and restricted cash from controlled investments related to business combinations and dispositions, net of cash paid | 0 | |||||||||||||||
net appreciation on joint ventures and non-control investments | -6,132,000 | -3,261,000 | -169,000 | |||||||||||||
net unrealized appreciation on derivative transactions | -356,000 | 125,000 | ||||||||||||||
bad debt (recoveries) expense | ||||||||||||||||
contributions to joint ventures | 20,185,000 | -18,399,000 | -7,243,000 | 0 | -12,550,000 | |||||||||||
return of capital - non-control investments | 0 | 92,000 | 24,000 | |||||||||||||
net decrease in federal home loan and federal reserve bank stock | ||||||||||||||||
net decrease in available-for-sale securities | ||||||||||||||||
net paydowns on bank notes payable | -8,428,000 | |||||||||||||||
issuance of common shares under dividend reinvestment plan | 0 | 73,000 | 74,000 | 72,000 | ||||||||||||
bad debt expense | ||||||||||||||||
net increase in federal home loan and federal reserve bank stock | 8,000 | -138,000 | 21,000 | |||||||||||||
sales (purchases) of available-for-sale securities, net of maturities | -292,000 | 4,044,000 | ||||||||||||||
proceeds from 2029 notes | ||||||||||||||||
capitalized loan costs | ||||||||||||||||
consolidation of cash and restricted cash from controlled investments and business combinations, net of cash paid | ||||||||||||||||
net gain on loans accounted for under the fair value option | -2,798,000 | |||||||||||||||
net unrealized depreciation (appreciation) on servicing assets | 1,735,000 | |||||||||||||||
net unrealized (appreciation) depreciation on derivative transactions | -592,000 | |||||||||||||||
benefit from credit losses | 4,015,000 | |||||||||||||||
allowance for doubtful accounts | 167,000 | |||||||||||||||
sale (purchase) of loans held for sale from affiliate | 22,531,000 | |||||||||||||||
purchase of loans held for sale | -5,797,000 | |||||||||||||||
capitalized servicing asset | 4,961,000 | -2,937,000 | -2,164,000 | -2,660,000 | ||||||||||||
net decrease (increase) in loans held for investment, at fair value | 21,688,000 | |||||||||||||||
net unrealized appreciation on joint ventures and non-control investments | ||||||||||||||||
net unrealized appreciation on controlled investments | -3,690,000 | |||||||||||||||
net realized gain on controlled investments | ||||||||||||||||
net unrealized depreciation on servicing assets | 1,983,000 | 403,000 | ||||||||||||||
net unrealized depreciation (appreciation) on derivative transactions | 495,000 | |||||||||||||||
loss on extinguishment of debt | ||||||||||||||||
purchase of loans held for sale from affiliate | 0 | |||||||||||||||
sale of loans to affiliate | ||||||||||||||||
funding of controlled investments | ||||||||||||||||
funding of non-control/affiliate investment | ||||||||||||||||
principal received from controlled investments | ||||||||||||||||
principal received from non-control investments | ||||||||||||||||
return of investment from controlled investments | ||||||||||||||||
income tax receivable | ||||||||||||||||
dividends receivable | ||||||||||||||||
net (paydowns) borrowings on bank notes payable | 27,037,000 | -67,481,000 | ||||||||||||||
proceeds from 2024 notes | ||||||||||||||||
proceeds from 2025 6.85% notes | ||||||||||||||||
proceeds from 2026 notes | ||||||||||||||||
redemption of 2023 notes | ||||||||||||||||
net unrealized appreciation on joint ventures | ||||||||||||||||
net gains on sales of loans | ||||||||||||||||
consolidation of cash from controlled investments | 0 | -2,590,000 | 24,896,000 | |||||||||||||
net unrealized (appreciation) depreciation on joint ventures | -698,000 | -2,002,000 | ||||||||||||||
net (gain) loss on loans accounted for under the fair value option | ||||||||||||||||
net unrealized (appreciation) depreciation on servicing assets | 534,000 | -919,000 | ||||||||||||||
net gains on loans held for sale | -13,208,000 | -6,526,000 | ||||||||||||||
allowance for credit losses on loans | 5,211,000 | -1,318,000 | ||||||||||||||
deferred income taxes | 2,524,000 | -4,863,000 | 1,608,000 | -880,000 | ||||||||||||
purchase of loans from affiliate | -1,172,000 | -5,295,000 | ||||||||||||||
net increase in loans held for investment, at fair value | -37,220,000 | -7,595,000 | ||||||||||||||
net increase in federal home loan bank stock | -1,731,000 | 242,000 | ||||||||||||||
additions to deferred financing costs | 0 | -1,087,000 | -61,000 | -135,000 | -1,021,000 | 260,000 | -513,000 | |||||||||
dividends paid | -10,872,000 | -6,324,000 | -4,802,000 | |||||||||||||
net increase in net assets | 5,604,000 | |||||||||||||||
adjustments to reconcile net increase in net assets to net cash from operating activities: | ||||||||||||||||
net unrealized (appreciation) depreciation on non-affiliate investments | ||||||||||||||||
realized gains on non-affiliate investments | -6,286,000 | |||||||||||||||
realized losses on non-affiliate investments | ||||||||||||||||
loss on lease | ||||||||||||||||
purchase of loan from sba | ||||||||||||||||
funding of non-control/non-affiliate investments | ||||||||||||||||
originations of sba guaranteed non-affiliate investments | -42,700,000 | |||||||||||||||
principal payments received from controlled investments | 1,300,000 | |||||||||||||||
principal payments received from non-control/non-affiliate investments | 361,000 | |||||||||||||||
proceeds from sale of sba guaranteed non-affiliate investments | 48,769,000 | |||||||||||||||
originations of sba unguaranteed non-affiliate investments | -13,358,000 | |||||||||||||||
payments received on sba non-affiliate investments | 3,836,000 | |||||||||||||||
net increase in investments in money market funds | ||||||||||||||||
broker receivable | 8,827,000 | -9,845,000 | 2,880,000 | |||||||||||||
change in restricted cash | 4,016,000 | -5,858,000 | -5,027,000 | |||||||||||||
capitalized servicing assets | -1,005,000 | -1,185,000 | ||||||||||||||
net borrowings (payments) on bank lines of credit | ||||||||||||||||
net borrowings on related party line of credit | ||||||||||||||||
repurchase of common stock under share repurchase plan | -866,000 | |||||||||||||||
proceeds from notes due 2022 | 124,000 | |||||||||||||||
net unrealized depreciation on non-affiliate investments | 981,000 | |||||||||||||||
accounts payable, accrued expenses, other liabilities and deferred revenue | -379,000 | |||||||||||||||
net borrowings on bank lines of credit | 3,229,000 | |||||||||||||||
net borrowings from related party line of credit | 5,170,000 | |||||||||||||||
payments on bank term note payable | 0 | |||||||||||||||
change in restricted cash related to securitization | -118,000 | 9,711,000 | 1,408,000 | -12,383,000 | 6,439,000 | |||||||||||
newtek business services corp. and subsidiaries condensed consolidated statements of cash flows | ||||||||||||||||
net decrease in cash and cash equivalents | -694,000 | -2,994,000 | -3,615,000 | -8,106,000 | ||||||||||||
cash and cash equivalents—beginning of period | 4,308,000 | 0 | ||||||||||||||
cash and cash equivalents—end of period | 3,614,000 | -2,994,000 | ||||||||||||||
supplemental disclosure of cash flow activities: | ||||||||||||||||
reduction of credits in lieu of cash and notes payable in credits in lieu of cash balances due to delivery of tax credits to certified investors | 217,000 | 347,000 | -417,000 | 1,113,000 | ||||||||||||
dividends declared but not paid | ||||||||||||||||
reversal of deferred tax asset | 0 | |||||||||||||||
issuance of common stock under dividend reinvestment plan | 143,000 | |||||||||||||||
proceeds from sale of sba loans held for sale | 104,845,000 | |||||||||||||||
accounts receivable | 66,000 | 549,000 | ||||||||||||||
prepaid expenses, accrued interest receivable and other assets | -600,000 | 3,549,000 | ||||||||||||||
investments in qualified businesses | -177,000 | |||||||||||||||
returns of investments in qualified businesses | ||||||||||||||||
purchase of fixed assets and customer accounts | -12,000 | -23,000 | ||||||||||||||
proceeds from sale of intangible asset | ||||||||||||||||
sba loans originated for investment | -33,301,000 | |||||||||||||||
payments received on sba loans | 9,134,000 | |||||||||||||||
proceeds from sale of loan held for investment | 500,000 | |||||||||||||||
purchase of non-controlling interest | ||||||||||||||||
proceeds from term loan | 10,000,000 | |||||||||||||||
net borrowing from related party | ||||||||||||||||
payments on bank note payable | ||||||||||||||||
payments on senior notes | -6,207,000 | -6,477,000 | ||||||||||||||
issuance of senior notes | ||||||||||||||||
special dividend paid | ||||||||||||||||
exponential of new york, llc distributions to members | ||||||||||||||||
proceeds from exercise of stock options | 15,000 | |||||||||||||||
net increase in net assets/net income | ||||||||||||||||
adjustments to reconcile net increase in net assets/net income to net cash from operating activities: | ||||||||||||||||
income from tax credits | -39,000 | |||||||||||||||
amortization of deferred financing costs and debt discount related to debt refinancing | 1,905,000 | |||||||||||||||
accretion of interest expense | 37,000 | |||||||||||||||
fair value adjustments on sba loans | 1,640,000 | |||||||||||||||
fair value adjustment of credits in lieu of cash and notes payable in credits in lieu of cash | 2,000 | |||||||||||||||
return of investment from controlled investment | ||||||||||||||||
loss on sale of other real estate owned | ||||||||||||||||
accretion of discount | 331,000 | |||||||||||||||
benefit from loan losses | ||||||||||||||||
net decrease in investments in money market funds | ||||||||||||||||
originations of sba loans held for sale | -103,658,000 | |||||||||||||||
net (repayments)/borrowings on bank lines of credit | ||||||||||||||||
issuance of senior notes, net of issuance costs | ||||||||||||||||
exponential of new york, llc distribution to members | ||||||||||||||||
increase in additional paid-in capital attributable to deferred tax adjustment on vested stock | ||||||||||||||||
issuance of common shares in connection with acquisition of premier payments llc | ||||||||||||||||
issuance of common shares in connection with legal settlement | ||||||||||||||||
net borrowings/(repayments) on bank lines of credit | ||||||||||||||||
proceeds from related party line of credit | ||||||||||||||||
increase in additional paid in capital attributable to deferred tax adjustment on vested stock | 166,000 | |||||||||||||||
dividends declared | ||||||||||||||||
condensed consolidated net income | 5,334,000 | |||||||||||||||
adjustments to reconcile condensed consolidated net income to net cash from operating activities: | ||||||||||||||||
provision for loan losses | -52,000 | |||||||||||||||
provision for doubtful accounts | 277,000 | |||||||||||||||
accounts payable, accrued expenses and deferred revenue | 3,570,000 | |||||||||||||||
return of investments in qualified businesses | ||||||||||||||||
purchase of fixed assets and customer merchant accounts | -1,313,000 | |||||||||||||||
net proceeds from bank lines of credit | 4,029,000 | |||||||||||||||
repayments on notes payable | -11,007,000 | |||||||||||||||
repayments of senior notes | -8,037,000 | |||||||||||||||
cash and cash equivalents – beginning of period | 12,508,000 | |||||||||||||||
cash and cash equivalents – end of period | 4,402,000 | |||||||||||||||
loans transferred to other real estate owned | 136,000 |
