BCAL

California BanCorp Reports Strong Fourth Quarter 2024 Financial Results with $16.8 Million Net Income

California BanCorp reports Q4 2024 net income of $16.8 million; full-year net income down 79% due to merger impacts.

Quiver AI Summary

California BanCorp reported strong financial results for the fourth quarter and full year of 2024, with net income of $16.8 million, or $0.51 per diluted share, marking a significant recovery from a net loss in the previous quarter and an improvement from the same quarter last year. This performance reflects the benefits of the merger completed on July 31, 2024, which enhanced operations and allowed for revenue growth despite challenges, including the recent wildfires in Southern California. For the year, net income was $5.4 million, down from $25.9 million in 2023, primarily due to merger-related expenses and a one-time provision for credit losses. The company also focused on reducing its exposure in the Sponsor Finance portfolio and decreasing reliance on brokered deposits, while maintaining a robust net interest margin of 4.61%. Overall, the bank continues to prioritize risk management and customer service, standing ready to support the community in the wake of recent disasters.

Potential Positives

  • Strong financial recovery in Q4 2024 with net income of $16.8 million compared to a net loss in Q3 2024.
  • Net interest margin improved to 4.61%, reflecting effective management of interest income and costs.
  • Significant reduction in noninterest expense by $11.6 million from the previous quarter, indicating improved operational efficiency post-merger.
  • Increase in tangible book value per share to $11.71, up $0.43 from the prior quarter, indicating strengthened shareholder value.

Potential Negatives

  • Net income for the full year of 2024 was significantly down to $5.4 million, a 79% decrease compared to $25.9 million in 2023, indicating potential instability in financial performance post-merger.
  • Total deposits decreased by $342.2 million or 9.1% from the previous quarter, which could raise concerns about customer retention and financial health.
  • Nonperforming loans increased slightly to $26.5 million, or 0.85% of total loans, suggesting some challenges in asset quality despite reported improvements in other financial metrics.

FAQ

What were California BanCorp's fourth quarter 2024 earnings?

California BanCorp reported net income of $16.8 million or $0.51 per diluted share for the fourth quarter of 2024.

How has the merger impacted California BanCorp's financials?

The merger resulted in significant growth, contributing to an increase in total assets to $4.03 billion after the merger close.

What is the current net interest margin for California BanCorp?

The net interest margin for the fourth quarter of 2024 was reported at 4.61%, up from 4.43% in the prior quarter.

How did California BanCorp's total deposits change recently?

Total deposits decreased by $342.2 million to $3.4 billion as of December 31, 2024.

What measures are being taken for disaster relief post-wildfires?

California BanCorp is actively assisting those affected by wildfires and working to minimize impacts on its loan portfolio.

Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.


$BCAL Insider Trading Activity

$BCAL insiders have traded $BCAL stock on the open market 1 times in the past 6 months. Of those trades, 0 have been purchases and 1 have been sales.

Here’s a breakdown of recent trading of $BCAL stock by insiders over the last 6 months:

  • LESTER MACHADO sold 10,000 shares for an estimated $143,721

To track insider transactions, check out Quiver Quantitative's insider trading dashboard.

$BCAL Hedge Fund Activity

We have seen 76 institutional investors add shares of $BCAL stock to their portfolio, and 14 decrease their positions in their most recent quarter.

Here are some of the largest recent moves:

  • ENDEAVOUR CAPITAL ADVISORS INC added 1,309,974 shares (+115.8%) to their portfolio in Q3 2024, for an estimated $19,374,515
  • BANC FUNDS CO LLC added 1,048,281 shares (+288.1%) to their portfolio in Q3 2024, for an estimated $15,504,075
  • ALLIANCEBERNSTEIN L.P. added 956,473 shares (+54.5%) to their portfolio in Q3 2024, for an estimated $14,146,235
  • FOURTHSTONE LLC added 925,904 shares (+52.3%) to their portfolio in Q3 2024, for an estimated $13,694,120
  • BLACKROCK, INC. added 848,887 shares (+130.8%) to their portfolio in Q3 2024, for an estimated $12,555,038
  • VANGUARD GROUP INC added 686,383 shares (+114.8%) to their portfolio in Q3 2024, for an estimated $10,151,604
  • MANUFACTURERS LIFE INSURANCE COMPANY, THE added 517,217 shares (+193.1%) to their portfolio in Q3 2024, for an estimated $7,649,639

To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.

Full Release




San Diego, Calif., Jan. 29, 2025 (GLOBE NEWSWIRE) --

California BanCorp (“us,” “we,” “our,” or the “Company”) (NASDAQ: BCAL), the holding company for California Bank of Commerce, N.A. (the “Bank”) announces its consolidated financial results for the fourth quarter and full year of 2024.



The Company reported net income of $16.8 million, or $0.51 per diluted share, for the fourth quarter of 2024, compared to a net loss of $16.5 million, or $0.59 per diluted share for the third quarter of 2024, and net income of $4.4 million, or $0.24 per diluted share for the fourth quarter of 2023. The Company reported net income of $5.4 million, or $0.22 per diluted share, for the full year of 2024, compared to net income of $25.9 million, or $1.39 per diluted share for the full year of 2023.



“I’m pleased to report our strong fourth quarter earnings of $16.8 million, the result of a full quarter of combined operations after our July 31, 2024, merger close,” said David Rainer, Executive Chairman of the Company and Bank. “We continue to derisk our consolidated balance sheet and are making significant headway in reducing our exposure in the Sponsor Finance portfolio. Additionally, we are rapidly reducing our reliance on brokered deposits, which despite the reduction of the high-yielding Sponsor Finance product, has allowed us to maintain a consistent, strong net interest margin. We are focused on building tangible book value, which increased to $11.71 in the fourth quarter, up $0.43 from the prior quarter, and up $0.79 in the five months since the merger close. While we are pleased to report these strong financial results, we, along with all our fellow Southern California residents, have been through a very difficult period due to the recent wildfires and we are working with all our constituents to assist them in any way we can.”



“On behalf of the Company and the Bank, I want to express our condolences to all our neighbors, clients and employees that have been affected by the recent Southern California wildfires,” said Steven Shelton, CEO of the Company and the Bank. “You are in our thoughts and prayers and will remain so as we work to rebuild and recover going forward. Except for the one-day closure of one branch as a precautionary measure for the safety of our employees, I’m pleased to report there were no other disruptions to our operations and all other offices remained open. We are fortunate to report that the fires are expected to have a minimal impact on our loan portfolio, and we continue to focus on providing outstanding service to our combined client base throughout California, and on building shareholder value.”





Fourth Quarter 2024 Highlights






  • Net income

    of $16.8 million or $0.51 diluted earnings per share for the fourth quarter; adjusted net income (non-GAAP

    1

    ) was $17.2 million or $0.53 per share for the fourth quarter.



  • Net interest margin

    of 4.61%, compared with 4.43% in the prior quarter; average total loan yield of 6.84% compared with 6.79% in the prior quarter.



  • Reversal of provision for credit losses

    of $3.8 million for the fourth quarter, compared with a provision for credit losses of $23.0 million for the prior quarter, of which $21.3 million was due to the day one provision for credit losses on non-purchased credit deteriorated (“non-PCD”) loans and unfunded loan commitments related to the merger with California BanCorp (the “Merger”).



  • Return on average assets

    of 1.60%, compared with (1.82)% in the prior quarter.



  • Return on average common equity

    of 13.21%, compared with (15.28)% in the prior quarter.



  • Efficiency ratio (non-GAAP



    1



    )

    of 57.4% compared with 98.9% in the prior quarter; excluding Merger related expenses the efficiency ratio was 55.9%, compared with 60.5% in the prior quarter.



  • Tangible book value per common share ("TBV") (non-GAAP



    1



    )

    of $11.71 at December 31, 2024, up $0.43 from $11.28 at September 30, 2024.



  • Total assets of

    $4.03 billion at December 31, 2024, compared with $4.36 billion at September 30, 2024.



  • Total loans, including loans held for sale

    of $3.16 billion at December 31, 2024, compared with $3.23 billion at September 30, 2024.



  • Nonperforming assets to total assets


    ratio

    of 0.76% at December 31, 2024, compared with 0.68% at September 30, 2024.



  • Allowance for credit losses (“ACL”)

    was 1.71% of total loans held for investment at December 31, 2024; allowance for loan losses ("ALL") was 1.61% of total loans held for investment at December 31, 2024.



  • Total deposits

    of $3.40 billion at December 31, 2024, decreased $342.2 million or 9.1% compared with $3.74 billion at September 30, 2024.



  • Noninterest-bearing demand deposits

    of $1.26 billion at December 31, 2024, a decrease of $111.3 million or 8.1% from September 30, 2024; noninterest bearing deposits represented 37.0% of total deposits, compared with $1.37 billion, or 36.6% of total deposits at September 30, 2024.



  • Total brokered deposits

    of $121.1 million, a decrease of $101.5 million from September 30, 2024.



  • Cost of deposits

    was 1.87%, compared with 2.09% in the prior quarter.



  • Cost of funds

    was 1.99%, compared with 2.19% in the prior quarter.



  • The Compan


    y’s preliminary c


    apital exceeds minimums required to be “well-capitalized

    ,



    the highest regulatory capital category.







Full Year 2024 Highlights






  • Merger closed

    on July 31, 2024, whereby predecessor California BanCorp (“CALB”) merged with and into the Company and California Bank of Commerce merged with and into the Bank. CALB had total loans of $1.43 billion, total assets of $1.91 billion, and total deposits of $1.64 billion. The Merger created a bank holding company with approximately $4.25 billion in assets and 14 branches across California, with approximately 300 employees serving our communities. Total aggregate consideration paid for the Merger was approximately $216.6 million and resulted in approximately $74.7 million of preliminary goodwill, subject to adjustment in accordance with ASC 805.



  • Net income

    of $5.4 million, down $20.5 million, or 79.0% from the prior year largely due to the after-tax one-time day one provision for credit losses related to non-PCD loans and unfunded loan commitments of $15.0 million and merger related expenses of $12.0 million; adjusted net income (non-GAAP

    1

    ) was $32.4 million or $1.32 per share for the year.



  • Diluted earnings per share

    of $0.22, down $1.17, or 84.2% from the prior year.



  • Total loan interest income increased

    to $160.0 million, up $46.0 million or 40.4% from the prior year largely due to the Merger.



  • Net interest margin

    of 4.28% for 2024, compared with 4.33% in the prior year; average loan yield was 6.55%, up from 5.94% in the prior year.



  • Efficiency ratio (non-GAAP



    1



    )

    of 76.6%, compared to 61.3% in the prior year; excluding merger related expenses the efficiency ratio was 63.8%, compared with 61.3% in the prior year.



  • Provision for credit losses of

    $21.7 million, of which $21.3 million was due to the day one provision for credit losses on non-PCD loans and unfunded loan commitments in connection with the Merger, compared to $915 thousand for the year ended December 31, 2023.



  • Total assets of

    $4.03 billion, up $1.7 billion or 70.8% from December 31, 2023, largely due to the Merger.



  • Total loans, including loans held for sale, increased

    to $3.16 billion, up $1.2 billion from December 31, 2023, largely due to the Merger, with the fair value of the acquired loans totaling $1.36 billion.



  • Total deposits of

    $3.40 billion, up $1.46 billion from December 31, 2023, largely due to the $1.64 billion of deposits acquired in the Merger.



  • Noninterest-bearing demand deposits

    were $1.26 billion, representing 37.0% of total deposits, compared to $675.1 million, or 34.7% of total deposits at December 31, 2023.



  • Cost of deposits

    was 2.01%, up from 1.37% in the prior year.



  • Tangible book value per common share ("TBV") (non-GAAP



    1



    )

    of $11.71 at December 31, 2024, down $1.85 from December 31, 2023.







Fourth Quarter Operating Results





Net Income



Net income for the fourth quarter of 2024 was $16.8 million, or $0.51 per diluted share, compared with a net loss of $16.5 million, or a loss of $0.59 per diluted share in the third quarter of 2024. Our third quarter results were negatively impacted by a day one $15.0 million after-tax current expected credit losses (“CECL”)-related provision for credit losses on non-PCD loans and unfunded loan commitments related to the merger, or $0.54 loss per diluted share, and $10.6 million of after-tax merger expenses, or $0.38 loss per diluted share. Pre-tax, pre-provision income (non-GAAP

1

) for the fourth quarter was $19.4 million, an increase of $19.0 million from the prior quarter. Excluding the merger and related expenses, the adjusted pre-tax, pre-provision income (non-GAAP

1

) for the fourth quarter was $20.1 million, an increase of $5.0 million from the prior quarter. The net income and diluted earnings per share increases for all of the periods presented were largely driven by the Merger and the operating results since the closing date of the Merger.




Net Interest Income and Net Interest Margin



Net interest income for the fourth quarter of 2024 was $44.5 million, compared with $36.9 million in the prior quarter. The increase in net interest income was primarily due to an $8.4 million increase in total interest and dividend income, partially offset by an $832 thousand increase in total interest expense in the fourth quarter of 2024, as compared to the prior quarter. During the fourth quarter of 2024, loan interest income increased $7.3 million, of which $6.1 million was related to accretion income from the net purchase accounting discounts on acquired loans, total debt securities income increased $10 thousand, and interest and dividend income from other financial institutions increased $1.2 million. The increase in interest income was mainly due to reporting a full quarter of combined operations for the fourth quarter of 2024 and primarily driven by the mix of interest-earning assets added by the Merger and the impact of the accretion and amortization of fair value interest rate marks. Average total interest-earning assets increased $526.5 million in the fourth quarter of 2024, the result of a $401.3 million increase in average total loans, a $260.4 million increase in average deposits in other financial institutions and a $5.8 million increase in average restricted stock investments and other bank stock, partially offset by a $1.3 million decrease in average total debt securities and a $139.8 million decrease in average Fed funds sold/resale agreements. The increase in interest expense for the fourth quarter of 2024 was primarily due to a $466 thousand increase in interest expense on interest-bearing deposits, the result of a $217.9 million increase in average interest-bearing deposits, coupled with a $17.2 million increase in average subordinated debt, partially offset by a 22 basis point decrease in average interest-bearing deposit costs, and a $9 thousand decrease in interest expense on Federal Home Loan Bank ("FHLB") borrowings, the result of a $611 thousand decrease in average FHLB borrowings in the fourth quarter of 2024.



Net interest margin for the fourth quarter of 2024 was 4.61%, compared with 4.43% in the prior quarter. The increase was primarily related to a 20 basis point decrease in the cost of funds, partially offset by a one basis point decrease in the total interest-earning assets yield. The yield on total average interest-earning assets in the fourth quarter of 2024 was 6.48%, compared with 6.49% in the prior quarter. The yield on average total loans in the fourth quarter of 2024 was 6.84%, an increase of five basis points from 6.79% in the prior quarter. Accretion income from the net purchase accounting discounts on acquired loans was $6.1 million, increasing the yield on average total loans by 76 basis points; the net amortization expense from the purchase accounting discounts on acquired subordinated debt and acquired time deposits premium increased the interest expense by $467 thousand, the combination of which increased the net interest margin by 58 basis points in the fourth quarter of 2024.



Cost of funds for the fourth quarter of 2024 was 1.99%, a decrease of 20 basis points from 2.19% in the prior quarter. The decrease was primarily driven by a 22 basis point decrease in the cost of average interest-bearing deposits, and an increase in average noninterest-bearing deposits, partially offset by an increase of 26 basis points in the cost of total borrowings, which was driven primarily by the amortization expense of $559 thousand from the purchase accounting discounts on acquired subordinated debt which increased the cost on total borrowing by 320 basis points. Average noninterest-bearing demand deposits increased $251.7 million to $1.28 billion and represented 36.3% of total average deposits for the fourth quarter of 2024, compared with $1.03 billion and 33.6%, respectively, in the prior quarter; average interest-bearing deposits increased $217.9 million to $2.26 billion during the fourth quarter of 2024. The total cost of deposits in the fourth quarter of 2024 was 1.87%, a decrease of 22 basis points from 2.09% in the prior quarter. The cost of total interest-bearing deposits decreased primarily due to the Company’s deposit repricing strategy and the ongoing pay off of high cost brokered deposits and California State certificates of deposit in the fourth quarter of 2024.



Average total borrowings increased $16.6 million to $69.4 million in the fourth quarter of 2024, primarily due to an increase of $17.2 million in average subordinated debt acquired in the Merger, partially offset by a decrease of $611 thousand in average FHLB borrowings during the fourth quarter of 2024. The average cost of total borrowings was 7.97% for the fourth quarter of 2024, up from 7.71% in the prior quarter.




(Reversal of) Provision for Credit Losses



The Company recorded a reversal of provision for credit losses of $3.8 million in the fourth quarter of 2024, compared to a provision for credit losses of $23.0 million in the prior quarter. The decrease was largely related to the third quarter provision for credit losses including the effects of the Merger, and the resulting one-time initial provision for credit losses on acquired non-PCD loans of $18.5 million and unfunded loan commitments of $2.7 million. Total net charge-offs were $154.0 thousand in the fourth quarter of 2024, which included $103 thousand from an acquired consumer solar loan portfolio and $51 thousand from a commercial real-estate loan. The provision for credit losses in the fourth quarter of 2024 included a $1.0 million reversal of provision for unfunded loan commitments related to the decrease in unfunded loan commitments during the fourth quarter of 2024, coupled with lower loss rates, offset by higher average funding rates used to estimate the allowance for credit losses on unfunded commitments. Total unfunded loan commitments decreased $108.6 million to $925.3 million at December 31, 2024, compared to $1.03 billion in unfunded loan commitments at September 30, 2024.



The reversal of provision for credit losses for loans held for investment in the fourth quarter of 2024 was $2.9 million, a decrease of $22.6 million for the fourth quarter of 2024 from a provision for credit losses of $19.7 million in the prior quarter. The decrease was driven primarily by the third quarter amount including the one-time initial provision for credit losses on acquired non-PCD loans and decreases in legacy special mention loans and loans held for investment. Additionally, qualitative factors, coupled with changes in the portfolio mix and in the reasonable and supportable forecast, primarily related to the economic outlook for California, which were partially offset by an increase in legacy substandard accruing loans, were factors related to the decrease in the provision for credit losses. The Company’s management continues to monitor macroeconomic variables related to increasing interest rates, inflation and the concerns of an economic downturn, and believes it has appropriately provisioned for the current environment.




Noninterest Income



The Company recorded noninterest income of $1.0 million in the fourth quarter of 2024, a decrease of $170 thousand compared to $1.2 million in the third quarter of 2024. The Company reported a loss on sale of loans of $1.1 million, related to the sale of certain Sponsor Finance loans, in the fourth quarter of 2024, compared to a gain on sale of loans of $8 thousand in the prior quarter. There was no gain on SBA 7A loan sales in the third and fourth quarters of 2024. Bank owned life insurance income of $823 thousand in the fourth quarter of 2024 increased $425 thousand from the prior quarter. Service charges and fees on deposit accounts of $911 thousand in the fourth quarter of 2024 decreased $225 thousand from the prior quarter, related to the one-time waiver of analysis charges for certain deposit accounts in light of the core system conversion. Other charges and fees income increased to $208 thousand in the fourth quarter of 2024, compared to a loss of $450 thousand in the prior quarter, primarily related to a $614 thousand valuation allowance on other real estate owned (“OREO”) due to a decline in the fair value of the underlying property in the third quarter of 2024. No comparable valuation allowance on OREO was recorded in the fourth quarter of 2024.




Noninterest Expense



Total noninterest expense for the fourth quarter of 2024 was $26.1 million, a decrease of $11.6 million from total noninterest expense of $37.7 million in the prior quarter, which was largely due to the decrease in merger related expenses.



Salaries and employee benefits increased $689 thousand during the quarter to $16.1 million. The increase in salaries and employee benefits was primarily related to the growth in headcount due to the Merger, partially offset by the third quarter amount including the one-time costs associated with non-continuing directors, executives and employees of $1.4 million. Merger and related expenses in connection with the Merger decreased $14.0 million during the quarter to $643 thousand. Data processing and communications of $2.0 million in the fourth quarter of 2024 increased by $424 thousand, due primarily to increases in transaction volume from both organic growth and the Merger. Intangible assets amortization of $1.1 million in the fourth quarter of 2024 increased by $373 thousand, due primarily to a full quarter of amortization of the core deposit intangible asset acquired in the Merger, compared with only two months of amortization of the asset in the prior quarter. Other expenses of $2.1 million in the fourth quarter of 2024 increased by $443 thousand, due primarily to higher loan related expenses, customer service related expenses, travel expenses and insurance expenses.



Efficiency ratio (non-GAAP

1

) for the fourth quarter of 2024 was 57.4%, compared to 98.9% in the prior quarter. Excluding the merger and related expenses of $643 thousand and $14.6 million, the efficiency ratio (non-GAAP

1

) for the fourth and third quarters of 2024 would have been 55.9% and 60.5%, respectively.




Income Tax



In the fourth quarter of 2024, the Company’s income tax expense was $6.5 million, compared with a $6.1 million income tax benefit in the third quarter of 2024. The effective rate was 27.9% for the fourth quarter of 2024 and 26.9% for the third quarter of 2024. The increase in the effective tax rate for the fourth quarter of 2024 was primarily attributable to the impact of the non-tax deductible portion of the merger expenses and the vesting and exercise of equity awards combined with changes in the Company's stock price over time, partially offset by the impact of the tax on the excess executive compensation.





Balance Sheet





Assets



Total assets at December 31, 2024 were $4.03 billion, a decrease of $331.1 million or 7.6% from September 30, 2024. The decrease in total assets from the prior quarter was primarily related to a decrease in cash and cash equivalents of $226.3 million and a decrease in loans, including loans held for sale, of $77.1 million as compared to the prior quarter. These decreases primarily relate to the decreases in wholesale funding sources and the Sponsor Finance portfolio from loan sales and payoffs.




Loans



Total loans held for investment were $3.14 billion at December 31, 2024, a decrease of $60.5 million, compared to September 30, 2024, primarily the result of Sponsor Finance loans sales and loan payoffs in the amount of $90.8 million. During the fourth quarter of 2024, there were new originations of $128.5 million and net advances of $25.6 million, offset by loan sales and payoffs of $214.5 million, and the partial charge-off of loans in the amount of $154 thousand. Total loans secured by real estate decreased by $5.1 million, construction and land development loans decreased by $20.6 million, commercial real estate and other loans increased by $11.8 million, 1-4 family residential loans increased by $11.9 million and multifamily loans decreased by $8.1 million. Commercial and industrial loans decreased by $54.5 million, and consumer loans decreased by $1.0 million. The Company had $17.2 million in loans held for sale at December 31, 2024, compared to $33.7 million at September 30, 2024.




Deposits



Total deposits at December 31, 2024 were $3.40 billion, a decrease of $342.2 million from September 30, 2024. The decrease primarily consisted of $111.3 million noninterest-bearing demand deposits, $73.9 million interest-bearing non-maturity deposits, and $157.0 million time deposits. Noninterest-bearing demand deposits at December 31, 2024, were $1.26 billion, or 37.0% of total deposits, compared with $1.37 billion, or 36.6% of total deposits at September 30, 2024. At December 31, 2024, total interest-bearing deposits were $2.14 billion, compared to $2.37 billion at September 30, 2024. At December 31, 2024, total brokered time deposits were $121.1 million, compared to $222.6 million at September 30, 2024. The Company offers the Insured Cash Sweep (ICS) product, Certificate of Deposit Account Registry Service (CDARS), and Reich & Tang Deposit Solutions (R&T) network, all of which provide reciprocal deposit placement services to fully qualified large customer deposits for FDIC insurance among other participating banks. At December 31, 2024, total reciprocal deposits were $754.4 million, or 22.2% of total deposits at December 31, 2024, compared to $839.7 million , or 22.4% of total deposits at September 30, 2024.




Federal Home Loan Bank ("FHLB") and Liquidity



At December 31, 2024 and September 30, 2024, the Company had no overnight FHLB borrowings. There were no outstanding Federal Reserve Discount Window borrowings at December 31, 2024 or September 30, 2024.



At December 31, 2024, the Company had available borrowing capacity from an FHLB secured line of credit of approximately $753.9 million and available borrowing capacity from the Federal Reserve Discount Window of approximately $318.5 million. The Company also had available borrowing capacity from four unsecured credit lines from correspondent banks of approximately $90.5 million at December 31, 2024, with no outstanding borrowings. Total available borrowing capacity was $1.16 billion at December 31, 2024. Additionally, the Company had unpledged liquid securities at fair value of approximately $129.4 million and cash and cash equivalents of $388.2 million at December 31, 2024.




Asset


Quality



Total non-performing assets increased slightly to $30.6 million, or 0.76% of total assets at December 31, 2024, compared with $29.8 million, or 0.68% of total assets at September 30, 2024.



There were no loans downgraded to nonaccrual during the fourth quarter of 2024. Non-performing assets in the fourth quarter of 2024 included OREO, net of valuation allowance, of $4.1 million related to a multifamily building, the same balance as the prior quarter.



Total non-performing loans increased slightly to $26.5 million, or 0.85% of total loans held for investment at December 31, 2024, compared with $25.7 million, or 0.80% of total loans held for investment at September 30, 2024.



Special mention loans decreased by $24.1 million during the fourth quarter of 2024 to $69.3 million, including $25.5 million of non-PCD loans and $10.1 million of purchase credit deteriorated (“PCD”) loans, at December 31, 2024. The decrease in the special mention loans was due mostly to a $9.0 million payoff, $24.5 million in downgrades to substandard accruing loans and $8.4 million in upgrades to Pass loans, partially offset by $18.1 million in downgrades from Pass loans. Substandard loans increased by $13.6 million during the fourth quarter of 2024 to $117.9 million, including $11.0 million of non-PCD loans, $55.9 million PCD loans and $14.1 million nonaccrual PCD loans, at December 31, 2024. The increase in the substandard loans was due primarily to $29.8 million in downgrades and $2.9 million in net advances, partially offset by a $17.3 million in payoffs, $1.7 million in upgrades to Pass and $103 thousand in charge-offs.



The Company had $150 thousand in consumer solar loans that were over 90 days past due and still accruing interest at December 31, 2024, compared to $37 thousand in such delinquencies at September 30, 2024.



There were $12.2 million in loan delinquencies (30-89 days past due, excluding nonaccrual loans) at December 31, 2024, compared to $19.1 million in such loan delinquencies at September 30, 2024.



The allowance for credit losses, which is comprised of the allowance for loan losses ("ALL") and reserve for unfunded loan commitments, totaled $53.6 million at December 31, 2024, compared to $57.6 million at September 30, 2024. The $4.0 million decrease in the allowance for credit losses included a $2.9 million and $968 thousand reversal of provision for credit losses for the loan portfolio and reserve for unfunded loan commitments, respectively, partially offset by total net charge-offs of $145 thousand for the quarter ended December 31, 2024.



The ALL was $50.5 million, or 1.61% of total loans held for investment at December 31, 2024, compared with $53.6 million, or 1.67% at September 30, 2024.




Capital



Tangible book value (non-GAAP

1

) per common share at December 31, 2024, was $11.71, compared with $11.28 at September 30, 2024. In the fourth quarter of 2024, tangible book value was primarily impacted by net income of $16.8 million for the fourth quarter, stock-based compensation expense, and an increase in net of tax unrealized losses on available-for-sale debt securities. Other comprehensive losses related to unrealized losses, net of taxes, on available-for-sale debt securities increased by $3.8 million to $6.6 million at December 31, 2024, from $2.9 million at September 30, 2024. The increase in the unrealized losses, net of taxes, on available-for-sale debt securities was attributable to non-credit related factors , including an increase in bond prices at the long end of the yield curve, even as the Federal Reserve decreased the Fed funds rate by 25 basis points in December 2024. Tangible common equity (non-GAAP

1

) as a percentage of total tangible assets (non-GAAP

1

) at December 31, 2024, increased to 9.69% from 8.58% in the prior quarter, and unrealized losses, net of taxes, on available-for-sale debt securities as a percentage of tangible common equity (non-GAAP

1

) at December 31, 2024 increased to 1.8% from 0.8% in the prior quarter.



The Company’s preliminary capital exceeds minimums required to be “well-capitalized” at December 31, 2024.




ABOUT CALIFORNIA BANCORP



California BanCorp (NASDAQ: BCAL) is a registered bank holding company headquartered in San Diego, California. California Bank of Commerce, N.A., a national banking association chartered under the laws of the United States (the “Bank”) and regulated by the Office of Comptroller of the Currency, is a wholly owned subsidiary of California BanCorp. Established in 2001 and headquartered in San Diego, California, the Bank offers a range of financial products and services to individuals, professionals, and small to medium-sized businesses through its 14 branch offices and four loan production offices serving Northern and Southern California. The Bank’s solutions-driven, relationship-based approach to banking provides accessibility to decision makers and enhances value through strong partnerships with its clients. Additional information is available at www.bankcbc.com.




CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS



In addition to historical information, this release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and other matters that are not historical facts. Examples of forward-looking statements include, among others, statements regarding expectations, plans or objectives for future operations, products or services, loan recoveries, projections, expectations regarding the adequacy of reserves for credit losses and statements about the benefits of the Merger, as well as forecasts relating to financial and operating results or other measures of economic performance. Forward-looking statements reflect management’s current view about future events and involve risks and uncertainties that may cause actual results to differ from those expressed in the forward-looking statement or historical results. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts and often include the words or phrases such as “aim,” “can,” “may,” “could,” “predict,” “should,” “will," “would,” “believe,” “anticipate,” “estimate,” “expect,” “hope,” “intend,” “plan,” “potential,” “project,” “will likely result,” “continue,” “seek,” “shall,” “possible,” “projection,” “optimistic,” and “outlook,” and variations of these words and similar expressions.



Factors that could cause or contribute to results differing from those in or implied in the forward-looking statements include but are not limited to risk related to the Merger, including the risks that costs may be greater than anticipated, cost savings may be less than anticipated, and difficulties in retaining senior management, employees or customers, the impact of bank failures or other adverse developments at other banks on general investor sentiment regarding the stability and liquidity of banks, changes in real estate markets and valuations; the impact on financial markets from geopolitical conflicts; inflation, interest rate, market and monetary fluctuations and general economic conditions, either nationally or locally in the areas in which the Company conducts business; increases in competitive pressures among financial institutions and businesses offering similar products and services; general credit risks related to lending, including changes in the value of real estate or other collateral, the financial condition of borrowers, the effectiveness of our underwriting practices and the risk of fraud; higher than anticipated defaults in the Company’s loan portfolio; changes in management’s estimate of the adequacy of the allowance for credit losses or the factors the Company uses to determine the allowance for credit losses; changes in demand for loans and other products and services offered by the Company; the


costs and outcomes of litigation; legislative or regulatory changes or changes in accounting principles, policies or guidelines and other risk factors discussed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, filed with the Securities and Exchange Commission (“SEC”) and other documents the Company may file with the SEC from time to time.



Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2023, and other documents the Company files with the SEC from time to time.



Any forward-looking statement made in this release is based only on information currently available to management and speaks only as of the date on which it is made. The Company does not undertake, and specifically disclaims any obligation, to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements or to conform such forward-looking statements to actual results or to changes in its opinions or expectations, except as required by law.




California BanCorp and Subsidiary



Financial Highlights (Unaudited)































































































































































































































































































































































































































































































































































































At or for the




Three Months Ended





At or for the




Year Ended








December 31,




2024









September 30,




2024









December 31,




2023









December 31,




2024









December 31,




2023












($ in thousands except share and per share data)






EARNINGS











Net interest income


$

44,541



$

36,942



$

22,559



$

122,984



$

94,138


(Reversal of) provision for credit losses


$

(3,835

)


$

22,963



$

824



$

21,690



$

915


Noninterest income (expense)


$

1,004



$

1,174



$

(102

)


$

4,760



$

3,379


Noninterest expense


$

26,125



$

37,680



$

15,339



$

97,791



$

59,746


Income tax expense (benefit)


$

6,483



$

(6,063

)


$

1,882



$

2,830



$

10,946


Net income (loss)


$

16,772



$

(16,464

)


$

4,412



$

5,433



$

25,910


Pre-tax pre-provision income

(1)



$

19,420



$

436



$

7,118



$

29,953



$

37,771


Adjusted pre-tax pre-provision income

(1)



$

20,063



$

15,041



$

7,118



$

46,241



$

37,771


Diluted earnings (loss) per share


$

0.51



$

(0.59

)


$

0.24



$

0.22



$

1.39


Shares outstanding at period end



32,265,935




32,142,427




18,369,115




32,265,935




18,369,115
























PERFORMANCE RATIOS






















Return on average assets



1.60

%



(1.82

)%



0.75

%



0.18

%



1.12

%

Adjusted return on average assets

(1)




1.64

%



1.01

%



0.75

%



1.05

%



1.12

%

Return on average common equity



13.21

%



(15.28

)%



6.21

%



1.43

%



9.48

%

Adjusted return on average common equity

(1)




13.57

%



8.44

%



6.21

%



8.53

%



9.48

%

Yield on total loans



6.84

%



6.79

%



6.08

%



6.55

%



5.94

%

Yield on interest earning assets



6.48

%



6.49

%



5.85

%



6.26

%



5.69

%

Cost of deposits



1.87

%



2.09

%



1.81

%



2.01

%



1.37

%

Cost of funds



1.99

%



2.19

%



1.95

%



2.12

%



1.46

%

Net interest margin



4.61

%



4.43

%



4.05

%



4.28

%



4.33

%

Efficiency ratio

(1)




57.36

%



98.86

%



68.30

%



76.55

%



61.27

%

Adjusted efficiency ratio

(1)




55.95

%



60.54

%



68.30

%



63.80

%



61.27

%





























































































































































































































































































































































































































































































As of










December 31,




2024









September 30,




2024









December 31,




2023












($ in thousands except share and per share data)






CAPITAL











Tangible equity to tangible assets

(1)




9.69

%



8.58

%



10.73

%

Book value (BV) per common share


$

15.86



$

15.50



$

15.69


Tangible BV per common share

(1)



$

11.71



$

11.28



$

13.56
















ASSET QUALITY














Allowance for loan losses (ALL)


$

50,540



$

53,552



$

22,569


Reserve for unfunded loan commitments


$

3,103



$

4,071



$

933


Allowance for credit losses (ACL)


$

53,643



$

57,623



$

23,502


Allowance for loan losses to nonperforming loans



1.90

x



2.08

x



1.74

x

ALL to total loans held for investment



1.61

%



1.67

%



1.15

%

ACL to total loans held for investment



1.71

%



1.80

%



1.20

%

30-89 days past due, excluding nonaccrual loans


$

12,232



$

19,110



$

19


Over 90 days past due, excluding nonaccrual loans


$

150



$

37



$




Special mention loans


$

69,339



$

93,448



$

2,996


Special mention loans to total loans held for investment



2.21

%



2.92

%



0.15

%

Substandard loans


$

117,926



$

104,298



$

19,502


Substandard loans to total loans held for investment



3.76

%



3.26

%



1.00

%

Nonperforming loans


$

26,536



$

25,698



$

13,004


Nonperforming loans to total loans held for investment



0.85

%



0.80

%



0.66

%

Other real estate owned, net


$

4,083



$

4,083



$




Nonperforming assets


$

30,619



$

29,781



$

13,004


Nonperforming assets to total assets



0.76

%



0.68

%



0.55

%















END OF PERIOD BALANCES














Total loans, including loans held for sale


$

3,156,345



$

3,233,418



$

1,964,791


Total assets


$

4,031,654



$

4,362,767



$

2,360,252


Deposits


$

3,398,760



$

3,740,915



$

1,943,556


Loans to deposits



92.9

%



86.4

%



101.1

%

Shareholders’ equity


$

511,836



$

498,064



$

288,152














(1



)



Non-GAAP measure. See – GAAP to Non-GAAP reconciliation.










California BanCorp and Subsidiary



Financial Highlights (Unaudited)





























































































































































































































































































































































































































































































At or for the




Three Months Ended





At or for the




Year Ended




ALLOWANCE for CREDIT LOSSES






December 31,




2024









September 30,




2024









December 31,




2023









December 31,




2024









December 31,




2023










($ in thousands)






Allowance for loan losses






















Balance at beginning of period


$

53,552



$

23,788



$

22,705



$

22,569



$

17,099


Adoption of ASU 2016-13

(1)
























5,027


Initial Allowance for PCD loans








11,216









11,216







(Reversal of) provision for credit losses

(2)




(2,867

)



19,711




1,131




19,520




1,731


Charge-offs



(154

)



(1,163

)



(1,267

)



(2,774

)



(1,303

)

Recoveries



9














9




15


Net charge-offs



(145

)



(1,163

)



(1,267

)



(2,765

)



(1,288

)

Balance, end of period


$

50,540



$

53,552



$

22,569



$

50,540



$

22,569



Reserve for unfunded loan commitments



(3)























Balance, beginning of period


$

4,071



$

819



$

1,240



$

933



$

1,310


Adoption of ASU 2016-13

(1)
























439


(Reversal of) provision for credit losses

(4)




(968

)



3,252




(307

)



2,170




(816

)

Balance, end of period



3,103




4,071




933




3,103




933



Allowance for credit losses



$

53,643



$

57,623



$

23,502



$

53,643



$

23,502























ALL to total loans held for investment



1.61

%



1.67

%



1.15

%



1.61

%



1.15

%

ACL to total loans held for investment



1.71

%



1.80

%



1.20

%



1.71

%



1.20

%

Net charge-offs to average total loans



(0.02

)%



(0.17

)%



(0.26

)%



(0.11

)%



(0.07

)%




























(1



)



Represents the impact of adopting ASU 2016-13, Financial Instruments - Credit Losses on January 1, 2023. As a result of adopting ASU 2016-13, our methodology to compute our allowance for credit losses is based on a current expected credit loss methodology, rather than the previously applied incurred loss methodology.



(2



)



Includes $18.5 million for the three months ended September 30, 2024 and year ended December 31, 2024 related to the initial provision for credit losses for non-PCD loans acquired in the Merger.



(3



)



Included in “Accrued interest and other liabilities” on the consolidated balance sheet.



(4



)



Includes $2.7 million for the three months ended September 30, 2024 and year ended December 31, 2024 related to the initial provision for credit losses on unfunded commitments acquired in the Merger.










California BanCorp and Subsidiary



Balance Sheets

(Unaudited)























































































































































































































































































































































































































































































































































































































































































































































































December 31,




2024









September 30,




2024









December 31,




2023










($ in thousands)






ASSETS











Cash and due from banks


$

60,471



$

115,165



$

33,008


Federal funds sold & interest-bearing balances



327,691




499,258




53,785


Total cash and cash equivalents



388,162




614,423




86,793















Debt securities available-for-sale, at fair value (amortized cost of $151,429, $163,384 and $136,366 at December 31, 2024, September 30, 2024 and December 31, 2023)



142,001




159,330




130,035


Debt securities held-to-maturity, at cost (fair value of $47,823, $49,487 and $50,432 at December 31, 2024, September 30, 2024 and December 31, 2023)



53,280




53,364




53,616


Loans held for sale



17,180




33,704




7,349


Loans held for investment:













Construction & land development



227,325




247,934




243,521


1-4 family residential



164,401




152,540




143,903


Multifamily



243,993




252,134




221,247


Other commercial real estate



1,767,727




1,755,908




1,024,243


Commercial & industrial



710,970




765,472




320,142


Other consumer



24,749




25,726




4,386


Total loans held for investment



3,139,165




3,199,714




1,957,442


Allowance for credit losses - loans



(50,540

)



(53,552

)



(22,569

)

Total loans held for investment, net



3,088,625




3,146,162




1,934,873















Restricted stock at cost



30,829




27,394




16,055


Premises and equipment



13,595




13,996




13,270


Right of use asset



14,350




15,310




9,291


Other real estate owned, net



4,083




4,083







Goodwill



111,787




112,515




37,803


Intangible assets



22,271




23,031




1,195


Bank owned life insurance



66,636




66,180




38,918


Deferred taxes, net



43,127




45,644




11,137


Accrued interest and other assets



35,728




47,631




19,917


Total assets


$

4,031,654



$

4,362,767



$

2,360,252
















LIABILITIES AND SHAREHOLDERS’ EQUITY














Deposits:













Noninterest-bearing demand


$

1,257,007



$

1,368,303



$

675,098


Interest-bearing NOW accounts



673,589




781,125




381,943


Money market and savings accounts



1,182,927




1,149,268




636,685


Time deposits



285,237




442,219




249,830


Total deposits



3,398,760




3,740,915




1,943,556















Borrowings



69,725




69,142




102,865


Operating lease liability



18,310




19,211




12,117


Accrued interest and other liabilities



33,023




35,435




13,562


Total liabilities



3,519,818




3,864,703




2,072,100
















Shareholders’ Equity:














Common stock - 50,000,000 shares authorized, no par value; issued and outstanding 32,265,935, 32,142,427 and 18,369,115 at December 31, 2024, September 30, 2024 and December 31, 2023)



442,469




441,684




222,036


Retained earnings



76,008




59,236




70,575


Accumulated other comprehensive loss - net of taxes



(6,641

)



(2,856

)



(4,459

)

Total shareholders’ equity



511,836




498,064




288,152


Total liabilities and shareholders’ equity


$

4,031,654



$

4,362,767



$

2,360,252










California BanCorp and Subsidiary



Income Statements - Quarterly and Year-to-Date

(Unaudited)



































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































Three Months Ended









Year Ended










December 31,




2024









September 30,




2024









December 31,




2023









December 31,




2024









December 31,




2023










($ in thousands except share and per share data)






INTEREST AND DIVIDEND INCOME






















Interest and fees on loans


$

54,791



$

47,528



$

29,968



$

159,960



$

113,951


Interest on debt securities



1,698




1,687




991




5,827




3,497


Interest on tax-exempted debt securities



305




306




353




1,223




1,655


Interest and dividends from other institutions



5,764




4,606




1,257




12,788




4,419


Total interest and dividend income



62,558




54,127




32,569




179,798




123,522
























INTEREST EXPENSE






















Interest on NOW, savings, and money market accounts



12,447




11,073




6,606




37,329




20,161


Interest on time deposits



4,179




5,087




2,331




15,432




6,704


Interest on borrowings



1,391




1,025




1,073




4,053




2,519


Total interest expense



18,017




17,185




10,010




56,814




29,384


Net interest income



44,541




36,942




22,559




122,984




94,138























(Reversal of) provisions for credit losses

(1)




(3,835

)



22,963




824




21,690




915


Net interest income after (reversal of) provision for credit losses



48,376




13,979




21,735




101,294




93,223
























NONINTEREST INCOME






















Service charges and fees on deposit accounts



911




1,136




507




3,140




1,946


(Loss) gain on sale of loans



(1,095

)



8









(672

)



831


Bank owned life insurance income



823




398




253




1,748




946


Servicing and related income on loans



157




82




17




307




240


Loss on sale of debt securities













(1,008

)








(974

)

Loss on sale of building and related fixed assets


















(19

)






Other charges and fees



208




(450

)



129




256




390


Total noninterest income (expense)



1,004




1,174




(102

)



4,760




3,379
























NONINTEREST EXPENSE






















Salaries and employee benefits



16,074




15,385




9,598




49,845




39,249


Occupancy and equipment expenses



2,314




2,031




1,678




7,242




6,231


Data processing



1,960




1,536




1,158




5,832




4,534


Legal, audit and professional



817




669




1,161




2,559




3,211


Regulatory assessments



436




544




320




1,714




1,508


Director and shareholder expenses



458




520




207




1,410




849


Merger and related expenses



643




14,605









16,288







Intangible assets amortization



1,060




687




80




1,877




389


Other real estate owned expense



220




3









5,246







Other expense



2,143




1,700




1,137




5,778




3,775


Total noninterest expense



26,125




37,680




15,339




97,791




59,746


Income (loss) before income taxes



23,255




(22,527

)



6,294




8,263




36,856


Income tax expense (benefit)



6,483




(6,063

)



1,882




2,830




10,946


Net income (loss)


$

16,772



$

(16,464

)


$

4,412



$

5,433



$

25,910























Net income (loss) per share - basic


$

0.52



$

(0.59

)


$

0.24



$

0.22



$

1.42


Net income (loss) per share - diluted


$

0.51



$

(0.59

)


$

0.24



$

0.22



$

1.39


Weighted average common shares-diluted



32,698,714




27,705,844




18,727,519




24,623,397




18,656,742


Pre-tax, pre-provision income

(2)



$

19,420



$

436



$

7,118



$

29,953



$

37,771



















(1



)



Included (reversal of) provision for unfunded loan commitments of $(1.0) million, $3.3 million and $(307) thousand for the three months ended December 31, 2024, September 30, 2024 and December 31, 2023, respectively, and $2.2 million and $(816) thousand for the years ended December 31, 2024 and 2023, respectively



(2



)



Non-GAAP measure. See – GAAP to Non-GAAP reconciliation.










California BanCorp and Subsidiary



Average Balance Sheets and Yield Analysis



(Unaudited)























































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































Three Months Ended










December 31, 2024









September 30, 2024









December 31, 2023










Average Balance







Income/




Expense





Yield/




Cost







Average Balance







Income/




Expense





Yield/




Cost







Average Balance







Income/




Expense





Yield/




Cost








($ in thousands)






Assets






























Interest-earning assets:






































Total loans


$

3,184,918



$

54,791




6.84


%


$

2,783,581



$

47,528




6.79

%


$

1,954,396



$

29,968




6.08

%

Taxable debt securities



147,895




1,698




4.57


%



149,080




1,687




4.50

%



113,375




991




3.47

%

Tax-exempt debt securities

(1)




53,607




305




2.87


%



53,682




306




2.87

%



58,644




353




3.02

%

Deposits in other financial institutions



422,032




5,123




4.83


%



161,616




2,215




5.45

%



56,313




759




5.35

%

Fed funds sold/resale agreements



3,353




38




4.51


%



143,140




1,886




5.24

%



9,008




125




5.51

%

Restricted stock investments and other bank stock



30,341




603




7.91


%



24,587




505




8.17

%



16,394




373




9.03

%

Total interest-earning assets



3,842,146




62,558




6.48


%



3,315,686




54,127




6.49

%



2,208,130




32,569




5.85

%

Total noninterest-earning assets



326,601












277,471












137,193











Total assets



$

4,168,747











$

3,593,157











$

2,345,323
















































Liabilities and Shareholders’ Equity







































Interest-bearing liabilities:






































Interest-bearing NOW accounts


$

704,017



$

3,784




2.14


%


$

617,373



$

2,681




1.73

%


$

362,579



$

1,860




2.04

%

Money market and savings accounts



1,192,692




8,663




2.89


%



999,322




8,392




3.34

%



669,391




4,746




2.81

%

Time deposits



359,111




4,179




4.63


%



421,241




5,087




4.80

%



208,700




2,331




4.43

%

Total interest-bearing deposits



2,255,820




16,626




2.93


%



2,037,936




16,160




3.15

%



1,240,670




8,937




2.86

%

Borrowings:





































FHLB advances















%




611




9




5.86

%



56,380




802




5.64

%

Subordinated debt



69,420




1,391




7.97


%



52,246




1,016




7.74

%



17,854




271




6.02

%

Total borrowings



69,420




1,391




7.97


%



52,857




1,025




7.71

%



74,234




1,073




5.73

%

Total interest-bearing liabilities



2,325,240




18,017




3.08


%



2,090,793




17,185




3.27

%



1,314,904




10,010




3.02

%






































Noninterest-bearing liabilities:





































Noninterest-bearing deposits

(2)




1,283,591












1,031,844












721,169










Other liabilities



55,007












41,962












27,178










Shareholders’ equity



504,909












428,558












282,072











Total Liabilities and Shareholders’ Equity



$

4,168,747











$

3,593,157











$

2,345,323















































Net interest spread











3.40


%











3.22

%











2.83

%


Net interest income and margin










$



44,541












4.61




%










$



36,942












4.43



%










$



22,559












4.05



%


Cost of deposits


$

3,539,411



$

16,626




1.87


%


$

3,069,780



$

16,160




2.09

%


$

1,961,839



$

8,937




1.81

%

Cost of funds


$

3,608,831



$

18,017




1.99


%


$

3,122,637



$

17,185




2.19

%


$

2,036,073



$

10,010




1.95

%


















(1



)



Tax-exempt debt securities yields are presented on a tax equivalent basis using a 21% tax rate.



(2



)



Average noninterest-bearing deposits represent 36.27%, 33.61% and 36.76% of average total deposits for the three months ended December 31, 2024, September 30, 2024 and December 31, 2023, respectively

.









California BanCorp and Subsidiary



Average Balance Sheets and Yield Analysis



(Unaudited)



































































































































































































































































































































































































































































































































































































































































































































































































































































































































































































Year Ended










December 31, 2024









December 31, 2023










Average Balance







Income/




Expense





Yield/




Cost







Average Balance







Income/




Expense





Yield/




Cost








($ in thousands)






Assets





















Interest-earning assets:


























Total loans


$

2,443,127



$

159,960




6.55

%


$

1,918,443



$

113,951




5.94

%

Taxable debt securities



136,984




5,827




4.25

%



107,021




3,497




3.27

%

Tax-exempt debt securities

(1)




53,721




1,223




2.88

%



65,674




1,655




3.19

%

Deposits in other financial institutions



171,939




8,692




5.06

%



46,826




2,434




5.20

%

Fed funds sold/resale agreements



43,990




2,319




5.27

%



18,114




923




5.10

%

Restricted stock investments and other bank stock



22,137




1,777




8.03

%



15,930




1,062




6.67

%

Total interest-earning assets



2,871,898




179,798




6.26

%



2,172,008




123,522




5.69

%

Total noninterest-earning assets



224,018












134,225











Total assets






$



3,095,916

















$



2,306,233







































Liabilities and Shareholders’ Equity



























Interest-bearing liabilities:


























Interest-bearing NOW accounts


$

511,425



$

10,644




2.08

%


$

308,537



$

5,161




1.67

%

Money market and savings accounts



911,684




26,685




2.93

%



673,176




15,000




2.23

%

Time deposits



324,249




15,432




4.76

%



180,219




6,704




3.72

%

Total interest-bearing deposits



1,747,358




52,761




3.02

%



1,161,932




26,865




2.31

%

Borrowings:

























FHLB advances



19,543




1,103




5.64

%



26,390




1,434




5.43

%

Subordinated debt



39,479




2,950




7.47

%



17,818




1,085




6.09

%

Total borrowings



59,022




4,053




6.87

%



44,208




2,519




5.70

%

Total interest-bearing liabilities



1,806,380




56,814




3.15

%



1,206,140




29,384




2.44

%


























Noninterest-bearing liabilities:

























Noninterest-bearing deposits

(2)




873,043












801,882










Other liabilities



36,677












24,865










Shareholders’ equity



379,816












273,346











Total Liabilities and Shareholders’ Equity






$



3,095,916

















$



2,306,233






































Net interest spread











3.11

%











3.25

%


Net interest income and margin










$



122,984












4.28



%










$



94,138












4.33



%


Cost of deposits


$

2,620,401



$

52,761




2.01

%


$

1,963,814



$

26,865




1.37

%

Cost of funds


$

2,679,423



$

56,814




2.12

%


$

2,008,022



$

29,384




1.46

%


















(1



)



Tax-exempt debt securities yields are presented on a tax equivalent basis using a 21% tax rate.



(2



)



Average noninterest-bearing deposits represent 33.32%, and 40.83% of average total deposits for the year ended December 31, 2024 and December 31, 2023, respectively.










California BanCorp and Subsidiary



GAAP to Non-GAAP Reconciliation



(Unaudited)



The following tables present a reconciliation of non-GAAP financial measures to GAAP measures for: (1) adjusted net income (loss), (2) efficiency ratio, (3) adjusted efficiency ratio, (4) pre-tax pre-provision income, (5) adjusted pre-tax pre-provision income, (6) average tangible common equity, (7) adjusted return on average assets, (8) adjusted return on average equity, (9) return on average tangible common equity, (10) adjusted return on average tangible common equity, (11) tangible common equity, (12) tangible assets, (13) tangible common equity to tangible asset ratio, and (14) tangible book value per share. We believe the presentation of certain non-GAAP financial measures provides useful information to assess our consolidated financial condition and consolidated results of operations and to assist investors in evaluating our financial results relative to our peers. These non-GAAP financial measures complement our GAAP reporting and are presented below to provide investors and others with information that we use to manage the business each period. Because not all companies use identical calculations, the presentation of these non-GAAP financial measures may not be comparable to other similarly titled measures used by other companies. These non-GAAP measures should be taken together with the corresponding GAAP measures and should not be considered a substitute of the GAAP measures.









































































































































































































































































































































































































































































































































































































































Three Months Ended









Year Ended










December 31,




2024









September 30,




2024









December 31,




2023









December 31,




2024









December 31,




2023










($ in thousands)






Adjusted net income






















Net income (loss)


$

16,772



$

(16,464

)


$

4,412



$

5,433



$

25,910


Add: After-tax Day1 provision for non PCD loans and unfunded loan commitments

(1)









14,978









14,978







Add: After-tax merger and related expenses

(1)




453




10,576









11,988







Adjusted net income (non-GAAP)


$

17,225



$

9,090



$

4,412



$

32,399



$

25,910
























Efficiency Ratio






















Noninterest expense


$

26,125



$

37,680



$

15,339



$

97,791



$

59,746


Deduct: Merger and related expenses



643




14,605









16,288







Adjusted noninterest expense



25,482




23,075




15,339




81,503




59,746























Net interest income



44,541




36,942




22,559




122,984




94,138


Noninterest income (expense)



1,004




1,174




(102

)



4,760




3,379


Total net interest income and noninterest income


$

45,545



$

38,116



$

22,457



$

127,744



$

97,517


Efficiency ratio (non-GAAP)



57.4

%



98.9

%



68.3

%



76.6

%



61.3

%

Adjusted efficiency ratio (non-GAAP)



55.9

%



60.5

%



68.3

%



63.8

%



61.3

%























Pre-tax pre-provision income






















Net interest income


$

44,541



$

36,942



$

22,559



$

122,984



$

94,138


Noninterest income (expense)



1,004




1,174




(102

)



4,760




3,379


Total net interest income and noninterest income



45,545




38,116




22,457




127,744




97,517


Less: Noninterest expense



26,125




37,680




15,339




97,791




59,746


Pre-tax pre-provision income (non-GAAP)



19,420




436




7,118




29,953




37,771


Add: Merger and related expenses



643




14,605









16,288







Adjusted pre-tax pre-provision income (non-GAAP)


$

20,063



$

15,041



$

7,118



$

46,241



$

37,771














(1



)



After-tax Day 1 provision for non-PCD loans and unfunded commitments and merger and related expenses are presented using a 29.56% tax rate.


































































































































































































































































































































































































Three Months Ended









Year Ended










December 31,




2024









September 30,




2024









December 31,




2023









December 31,




2024









December 31,




2023










($ in thousands)






Return on Average Assets, Equity, and Tangible Equity

















Net income (loss)


$

16,772



$

(16,464

)


$

4,412



$

5,433



$

25,910


Adjusted net income (non-GAAP)


$

17,225



$

9,090



$

4,412



$

32,399



$

25,910























Average assets


$

4,168,747



$

3,593,157



$

2,345,323



$

3,095,916



$

2,306,233


Average shareholders’ equity



504,909




428,558




282,072




379,816




273,346


Less: Average intangible assets



135,073




104,409




39,035




79,366




39,195


Average tangible common equity (non-GAAP)


$

369,836



$

324,149



$

243,037



$

300,450



$

234,151























Return on average assets



1.60

%



(1.82

%)



0.75

%



0.18

%



1.12

%

Adjusted return on average assets (non-GAAP)



1.64

%



1.01

%



0.75

%



1.05

%



1.12

%

Return on average equity



13.21

%



(15.28

%)



6.21

%



1.43

%



9.48

%

Adjusted return on average equity (non-GAAP)



13.57

%



8.44

%



6.21

%



8.53

%



9.48

%

Return on average tangible common equity (non-GAAP)



18.04

%



(20.21

%)



7.20

%



1.81

%



11.07

%

Adjusted return on average tangible common equity (non-GAAP)



18.53

%



11.16

%



7.20

%



10.78

%



11.07

%





















































































































































































December 31,




2024









December 31,




2023










($ in thousands except share and per share data)






Tangible Common Equity Ratio/Tangible Book Value Per Share










Shareholders’ equity


$

511,836



$

288,152


Less: Intangible assets



134,058




38,998


Tangible common equity (non-GAAP)


$

377,778



$

249,154











Total assets


$

4,031,654



$

2,360,252


Less: Intangible assets



134,058




38,998


Tangible assets (non-GAAP)


$

3,897,596



$

2,321,254











Equity to asset ratio



12.70

%



12.21

%

Tangible common equity to tangible asset ratio (non-GAAP)



9.69

%



10.73

%

Book value per share


$

15.86



$

15.69


Tangible book value per share (non-GAAP)


$

11.71



$

13.56


Shares outstanding



32,265,935




18,369,115




INVESTOR RELATIONS CONTACT



Kevin Mc Cabe


California Bank of Commerce, N.A.



kmccabe@bankcbc.com



818.637.7065






1

Reconciliations of non–U.S. generally accepted accounting principles (“GAAP”) measures are set forth at the end of this press release.






This article was originally published on Quiver News, read the full story.

The views and opinions expressed herein are the views and opinions of the author and do not necessarily reflect those of Nasdaq, Inc.

Tags

More Related Articles

Info icon

This data feed is not available at this time.

Data is currently not available

Sign up for the TradeTalks newsletter to receive your weekly dose of trading news, trends and education. Delivered Wednesdays.