CALIFORNIA FIRST LEASING CORP - Quarter Report: 2002 June (Form 10-Q)

3

The accompanying notes are an integral part
of these consolidated financial statements.

5

The accompanying unaudited financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. The financial statements should be read in conjunction with the financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended June 30, 2002. The material under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations" is written with the presumption that the readers have read or have access to the 2002 Annual Report on Form 10-K, which contains Management's Discussion and Analysis of Financial Condition and Results of Operations as of June 30, 2002 and for the year then ended.

In the opinion of management, the unaudited financial statements contain all adjustments, consisting only of normal recurring adjustments, necessary for a fair statement of the balance sheet as of September 30, 2002 and the statements of earnings and cash flows for the three month periods ended September 30, 2002 and 2001. The results of operations for the three month period ended September 30, 2002 are not necessarily indicative of the results of operations to be expected for the entire fiscal year ending June 30, 2003.

Certain reclassifications have been made to the first quarter of fiscal 2002 financial statements to conform with the presentation of the first quarter of fiscal 2003 financial statements.

6

California First National Bancorp (the "Company") is a bank holding company. The Company has two leasing subsidiaries, Amplicon, Inc. ("Amplicon") and California First Leasing Corporation ("CFLC", collectively the "Leasing Companies") that are involved in the leasing and financing of computers, computer networks and other high technology assets. The leasing subsidiaries are also engaged in the re-marketing of leased assets at lease expiration. The operations of CFLC commenced on July 2, 2001. California First National Bank ("CalFirst Bank" or the "Bank"), another subsidiary, which commenced operations on May 23, 2001, is a FDIC-insured national bank that gathers deposits using the telephone, the Internet, and direct mail, and leases capital assets to businesses and organizations as well as provides business loans to fund the purchase of assets leased by third parties. For the quarter ended September 30, 2002, the Company's results include the operations of Amplicon, CalFirst Leasing, and CalFirst Bank. For the quarter ended September 30, 2001 the results are almost exclusively related to Amplicon's operations.

The Company's direct finance income includes interest income earned on the Company's investment in lease receivables and residuals. Other income primarily includes gains realized on the sale of leased property, income from sales-type and operating leases and gains realized on the sale of leases, and other fee income. Income from sales-type leases relates to the re-lease of off-lease property ("lease extensions") and new lease transactions that qualify as sales-type leases, generally where the fair value of the property subject to the lease differs from the Company's carrying cost. Income from operating leases generally involves the short-term rental of leased property.

The Company's operating results are subject to quarterly fluctuations resulting from a variety of factors, including the volume of new lease originations, the volume and profitability of leased property being re-marketed through re-lease or sale, variations in the mix of lease originations, the size and credit quality of the lease portfolio, interest rates and economic conditions in general. The Company has insignificant interest bearing liabilities, and therefore, reductions in interest rates in general can reduce the yield earned on the investment in lease receivables and on the investment in securities and other interest earning assets.

The Company conducts its leasing business in a manner designed to minimize risks. However, the assumption of risk is a key source of earnings in the leasing and banking industry and the Company is subject to risks through its investment in lease receivables held in its own portfolio, lease transactions in process, and residual investments. The Company takes steps to mitigate risks through the implementation of strict credit management processes and on-going risk management review procedures.

Critical Accounting Policies and Estimates

The preparation of the Company's financial statements requires management to make certain critical accounting estimates that impact the stated amount of assets and liabilities at a financial statement date and the reported amount of income and expenses during a reporting period. These accounting estimates are based on management's judgment and are considered to be critical because of their significance to the financial statements and the possibility that future events may differ from current judgments, or that the use of different assumptions could result in materially different estimates. The critical accounting policies and estimates have not changed from and should be read in conjunction with the Company's Annual Report filed on Form 10K for the year ended June 30, 2002.

The Company's estimates are reviewed continuously to ensure reasonableness. However, the amounts the Company may ultimately realize could differ from such estimated amounts.

7

Consolidated Statement of Earnings Analysis

          Summary -- For the first quarter ended September 30, 2002, net earnings of $3.0 million were essentially unchanged from the first quarter ended September 30, 2001. Diluted earnings per share increased 4% to $.27 for the quarter ended September 30, 2002, compared to $.26 per share for the same quarter of the prior year, benefiting from a lower number of shares outstanding during the period. The results for the first quarter of fiscal 2003 reflect the benefit of a significant decrease in the provision for lease losses, as the credit quality of the lease portfolio remained stable over the period, and higher income from the lease portfolio, which were offset by lower income from end-of-term transactions and slightly higher expense levels. The volume of new lease transactions booked during the quarter was approximately $30 million, which represented a 9% increase from the same quarter of the prior year.

          Net Direct Finance and Interest Income -- Net direct finance and interest income is the difference between interest earned on the investment in capital leases, securities and other interest earning investments and interest paid on deposits or other borrowings. Net direct finance and interest income is affected by changes in the volume and mix of interest earning assets, the movement of interest rates, and funding and pricing strategies.

          Net direct finance and interest income was $4.8 million for the quarters ended September 30, 2002 and September 30, 2001. Direct finance income of $4.5 million increased by $247,000 as a result of higher yields earned on the investment in capital leases, which were offset by the lower average investment in capital leases during the quarter. Interest income on investments declined by $209,000 due primarily to a decline in interest rates earned, which offset an increase in the average balances of cash and cash equivalents. Interest expense on deposits was $67,000 for the first quarter of fiscal 2003 compared to $7,000 for the same quarter of the prior year reflecting an increase in the average deposit balances.

The following table presents the components of the increases (decreases) in net direct finance and interest income by volume and rate:

8

          The following table presents the Company's average balance sheets, direct finance income and interest earned or interest paid, the related yields and rates on major categories of the Company's interest-earning assets and interest-bearing liabilities. Yields/rates are presented on an annualized basis.

(1) Direct finance income and interest expense on discounted lease rentals and nonrecourse debt of $63,133,000 and $72,754,000 at September 30, 2002 and 2001, respectively, offset each other and do not contribute to the Company's net interest and finance income.

(2) Average balance is based on quarter-end balances, and includes non-accrual leases, and is presented net of unearned income.

          Provision for Lease Losses -- The Company's provision for lease losses in the first quarter of fiscal 2003 was $180,000, compared to $1.5 million for the same period in the prior year. This reduction in the provision reflects a relatively stable portfolio during the period.

          Other Income -- Other income is a significant source of income for the Company, accounting for 47% of the Company's gross profit during the quarter ended September 30, 2002 and 62% during the first quarter of fiscal 2002. Total other income for the quarter ended September 30, 2002 decreased by $1.1 million, or 22%, to $4.2 million, compared to $5.3 million for the same quarter of the prior fiscal year. The decrease in other income is primarily due to a $633,000, or 22%, decrease in gain on sale of leases and leased property to $2.2 million for the first quarter of fiscal 2003 from $2.8 million for the same period of the prior year. This reflected a decrease in income from a lower volume of leased property sales.

9

          Selling, General, and Administrative Expenses -- The Company's selling, general and administrative expenses ("SG&A") increased $97,000, or 3%, to $3.9 million during the first quarter of fiscal 2003 compared to $3.8 million during the first quarter of fiscal 2002. The increase in SG&A expenses during the quarter reflects higher costs related to the expansion of the sales organization, which was offset by a slight decrease in other expenses.

          Income Taxes -- Income taxes were accrued at a tax rate of 38.5% for each of the fiscal quarters ended September 30, 2002 and 2001, representing the Company's estimated annual tax rates for each respective year.

Financial Condition Analysis

      Lease Portfolio Analysis

          The Company's risk assets are comprised almost exclusively of leases for capital assets to businesses and other commercial or non-profit organizations. All leases are secured by the underlying property being leased. A portion of lease originations are discounted to banks or finance companies on a nonrecourse basis at fixed interest rates. Leases that are not assigned to financial institutions are held in internal portfolios. Over the past two fiscal years, the Company has funded a significantly greater percentage of new lease transactions internally. During the quarter ended September 30, 2002, approximately 88% of the total dollar amount of new leases booked by the Company were held in its own portfolio, compared to 63% during the first quarter of fiscal 2002. During the first quarter of fiscal 2003, the Company's net investment in capital leases increased by $9.0 million. This increase includes a $9.4 million increase in the Company's investment in lease receivables, and a $439,000 reduction in the investment in estimated residual values. The increase in the investment in capital leases is primarily due to the higher volume of new lease transactions booked and retained in the Company's portfolio as compared to the volume of lease transactions coming to their end of term during the quarter.

          The Company often makes payments to purchase leased property prior to the commencement of the lease. The disbursements for these lease transactions in process are generally made to facilitate the lessees' property implementation schedule. The lessee is contractually obligated by the lease to make rental payments directly to the Company during the period that the transaction is in process, and the lessee is generally obligated to reimburse the Company for all disbursements under certain circumstances. At September 30, 2002, the Company's investment in property acquired for transactions in process was $28.4 million, compared to $20.6 million at June 30, 2002, and $22.7 million at September 30, 2001. This increase was primarily due to the larger volume of lease transactions in process during the first quarter of fiscal 2003 compared to the first quarter of the prior year.

          The Company monitors the performance of all leases held in its own portfolio, transactions in process as well as lease transactions assigned to lenders, if the Company retains a residual investment in the leased property subject to the lease. An ongoing review of all leases 10 or more days delinquent is conducted. Lessees who are delinquent with the Company or an assignee are coded in the Company's accounting and tracking systems in order to provide management visibility, periodic reporting, and appropriate reserves. The accrual of interest income on leases will generally be discontinued when the lease becomes 90 days or more past due on its lease payments with the Company, unless the Company believes the investment is otherwise recoverable. Leases may be placed on non accrual earlier if the Company has significant doubt about the ability of the lessee to meet its lease obligations, as evidenced by consistent delinquency, deterioration in the lessee's financial condition or other relevant factors.

10

The following table summarizes the Company's non-performing capital leases:

          Included in non-accrual leases at September 30, 2002 is one lease investment of approximately $2.4 million related to a lessee in bankruptcy for which the Company has received all payments due through October 31, 2002, except for a small prepetition amount. Excluding this lease from the amount above, non-performing assets would represent 1.3% of the total investment in capital leases. In addition to the non-performing capital leases identified above, there was $3.1 million of investment in capital leases at September 30, 2002 for which management has concerns regarding the ability of the lessees to continue to meet existing lease obligations, compared with $6.8 million at June 30, 2002. This amount consists of leases classified as substandard or doubtful, or with lessees that currently are experiencing financial difficulties or that management believes may experience financial difficulties in the future.

          The allowance for lease losses provides coverage for probable and estimatable losses in the Company's lease portfolios. The allowance recorded is based on a quarterly review of all leases outstanding and transactions in process. Lease receivables or residuals are charged off when they are deemed completely uncollectible. The determination of the appropriate amount of any provision is based on management's judgment at that time and takes into consideration all known relevant internal and external factors that may affect the lease portfolio.

11

          The allowance for lease losses increased to $5.6 million (4.8% of net investment in capital leases) at September 30, 2002 from $5.5 million (5.1% of net investment in capital leases) at June 30, 2002. This allowance consisted of $3.5 million allocated to specific accounts and $2.1 million that was unallocated. The increase in the allowance at September 30, 2002 primarily relates to an increase in general reserves related to the increase in the investment in capital leases and the weaker economy. The Company considers the allowance for doubtful accounts of $5.6 million at September 30, 2002 adequate to cover losses specifically identified as well as inherent in the lease portfolios. However, no assurance can be given that the Company will not, in any particular period, sustain lease losses that are sizeable in relation to the amount reserved, or that subsequent evaluations of the lease portfolio, in light of factors then prevailing, including economic conditions and the on-going credit review process will not require significant increases in the allowance for loan and lease losses. Among other factors, a continued economic slowdown may have an adverse impact on the adequacy of the allowance for lease losses by increasing credit risk and the risk of potential loss even further. As the Company has retained a significantly greater percentage of leases in its own portfolio, this creates increased exposure to delinquencies, repossessions, foreclosures and losses than the Company has historically experienced.

Liquidity and Capital Resources

          The Company funds it's operating activities through internally generated funds, nonrecourse debt and bank deposits. The Leasing Companies' capital expenditures for leased property purchases are often financed by assigning certain base lease term payments to banks or other financial institutions, including CalFirst Bank. The assigned lease payments are discounted at fixed rates such that the lease payments are sufficient to fully amortize the aggregate outstanding debt. At September 30, 2002, the Company had outstanding nonrecourse debt aggregating $63.1 million relating to property under capital leases. In the past, the Company has been able to obtain adequate nonrecourse funding commitments, and the Company believes it will be able to do so in the future.

          Deposits have not been an important source of funds for the Company. Deposits totaled $8.4 million at September 30, 2002, compared to $1.6 million at September 30, 2001. The following table presents average balances and average rates paid on deposits for quarters ended September 30, 2002 and 2001:

          In April 2001, the Board of Directors authorized management, at its discretion, to repurchase up to 1,000,000 shares of common stock. During the quarter ended September 30, 2002, the Company repurchased 100,000 shares at an aggregate cost of $1.5 million. As of October 31, 2002, 781,856 shares remain available under this authorization.

12

          At September 30, 2002, the Company's cash and cash equivalents were $78.0 million. The need for cash used for operating activities will increase as the Company expands. The Company believes that existing cash balances, cash flow from operations, cash flows from its financing and investing activities, and assignments (on a nonrecourse basis) of lease payments will be sufficient to meet its foreseeable financing needs.

          Stockholders' equity at September 30, 2002 was $192.7 million, or 64% of total assets, compared to $181.9 million, or 56% of total assets, at September 30, 2001. At September 30, 2002, the Company and the Bank exceed their regulatory capital requirements and are considered "well-capitalized" under guidelines established by the FRB and the OCC.

          Inflation has not had a significant impact upon the operations of the Company.

Forward-Looking Statements

          This document contains forward-looking statements. Statements that are not historical or current facts, including statements about beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated. Factors that might affect forward-looking statements include, among other things:

• General economic or industry conditions could be less favorable than expected, resulting in a reduced demand for capital assets, deterioration in credit quality, deterioration in the recoverability of our investment in leased property and lease residual values, and a change in the allowance for lease losses;
• Changes in the domestic interest rate environment could reduce interest income and could increase lease losses;
• Over the past two years, the Leasing Companies have retained an increasing number of lease transactions in their own portfolios which has increased the Company's exposure to credit risk;
• CalFirst Bank is a start-up bank and may not attract or retain sufficient deposits at attractive interest rates to fund its lease portfolio, and therefore could require additional investment by the Company, produce lower lease growth and continuing losses;
• Security breaches, systems failures, computer viruses or other similar events could damage CalFirst Bank's reputation, or Internet banks in general, and inhibit the ability to raise deposits;
• The conditions of the securities markets could change, adversely affecting the value or credit quality of the Company's assets, or the availability and terms of funding necessary to meet the Company's liquidity needs;
• The Company's Common Stock trades on the NASDAQ National Market System, but the volume of trading has been limited and the low volume of trading limits the liquidity of the Common Stock;
• Changes in the extensive laws, regulations and policies governing financial services companies could alter the Company's business environment or affect operations;
• Catastrophic events could impair the Company's business operations or systems, or that of its lessees, resulting in losses;
• All the above factors could impact the Company's ability to remain in compliance with commitments made to federal bank regulators in connection with the formation of CalFirst Bank.

The result of these and other factors could cause a difference from expectations of the risk characteristics of the lease portfolio, the level of defaults and a change in the provision for loan and lease losses. Forward-looking statements speak only as of the date made. The Company undertakes no obligations to update any forward-looking statements to reflect events or circumstances arising after the date on which they are made.

13

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of disclosure controls and procedures.

          The Company's principal executive officer and its principal financial officer, based on their evaluation of the Company's disclosure controls and procedures (as defined in Exchange Act Rules 13a -14 (c)) as of a date within 90 days prior to the filing of this Quarterly Report on Form 10-Q, have concluded that the Company's disclosure controls and procedures are adequate and effective for the purposes set forth in the definition in Exchange Act rules.

Changes in internal controls.

          There were no significant changes in the Company's internal controls or in other factors that could significantly affect the Company's internal controls subsequent to the date of their evaluation.

PART II - OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

14

15

CERTIFICATIONS

I, Patrick E. Paddon, certify that:

1. I have reviewed this quarterly report on Form 10-Q of California First National Bancorp;
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; and
3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

1. designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
2. evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and
3. presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

1. all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and
2. any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002

PATRICK E PADDON /S/

Patrick E. Paddon
Chief Executive Officer

16

I, S. Leslie Jewett, certify that:

1. I have reviewed this quarterly report on Form 10-Q of California First National Bancorp;
2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; and
3. Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

1. designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared;
2. evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and
3. presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function):

1. all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weaknesses in internal controls; and
2. any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: November 14, 2002

S. LESLIE JEWETT /S/

S. Leslie Jewett
Chief Financial Officer

17