Commercial Bancgroup, Inc. Announces Results for the Second Quarter 2026
Rhea-AI Summary
Commercial Bancgroup (NASDAQ: CBK) reported second quarter 2026 net income of $10.2 million, or $0.75 per share, up from $8.9 million or $0.73 a year earlier. Core net income matched reported results. Quarterly ROAA was 1.78% and ROAE was 13.73%.
Net interest margin rose to 4.06%, up 18 bps from Q1 2026. Loans grew 2.6% sequentially and 8.3% year over year to $1.94 billion. Total assets reached $2.38 billion, while deposits were $1.87 billion, up 1.2% year over year.
Book value per share increased to $22.09 and tangible book to $21.28 at June 30, 2026, both up strongly from a year earlier. Asset quality metrics remained solid with 0.00% net charge-offs and nonperforming assets at 0.31% of total assets. Regulatory capital ratios significantly exceeded well-capitalized thresholds.
Positive
- Q2 2026 net income $10.2 million, up from $8.9 million in Q2 2025
- Net interest margin 4.06% in Q2 2026, up 18 bps sequentially
- Loans outstanding $1.94 billion, up 8.3% year over year
- Book value per share $22.09 vs. $19.22 a year earlier
- Core efficiency ratio improved to 44.99% in Q2 2026
- Net charge-offs 0.00% of average loans; NPAs 0.31% of assets
Negative
- Year-to-date ROAE declined to 13.48% from 15.71% a year earlier
- Allowance for credit losses to total loans decreased to 0.96% from 1.00% year over year
- Nonperforming assets to total assets increased slightly to 0.31% from 0.30% year over year
News Explained
The release reports Commercial Bancgroup’s common shares outstanding at
Market reaction after 2Q26 earnings report: CBK +3.31% in the Jul 28 session
In the Jul 28 session, CBK gained 3.31%, reflecting a moderate positive market reaction. Our momentum scanner triggered 5 alerts that day, indicating moderate trading interest and price volatility.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Previous Earnings Reports
| Date | Event | Sentiment | 24h Move | Catalyst |
|---|---|---|---|---|
| Apr 27 | First-quarter earnings | Positive | +0.2% | Q1 earnings showed higher net income, stronger profitability, and improved tangible book value. |
| Jan 26 | Fourth-quarter earnings | Positive | -0.2% | Q4 earnings included higher annual income, debt redemption, and improved operating efficiency. |
| Oct 27 | Third-quarter earnings | Positive | -1.6% | Q3 earnings reported income growth, IPO completion, and improved efficiency alongside deposit and loan changes. |
24h Move is the share-price change in the day after each event; other market factors may also have contributed.
CBK's earnings announcements produced one positive reaction and two negative reactions in the tag-specific history.
Key Terms
roaa financial
roae financial
roatce financial
net interest margin financial
AI-generated analysis. How Rhea-AI works. Not financial advice.
HARROGATE, TN / ACCESS Newswire / July 27, 2026 / Commercial Bancgroup, Inc. ("Commercial" or the "Company") (NASDAQ:CBK), the parent company of Commercial Bank (the "Bank"), today announced net income of
Prior to Commercial's initial public offering ("IPO") of its common stock in October 2025, Commercial had three classes of common stock outstanding: common stock, Class B common stock, and Class C common stock. On September 18, 2025, Commercial's charter was amended and restated. The Company's amended and restated charter provided for, among other things:
effective upon the filing of the amended and restated charter, the reclassification and conversion of (i) each outstanding share of Class B common stock into 1.15 shares of common stock and (ii) each outstanding share of Class C common stock into 1.05 shares of common stock (collectively, the "Stock Reclassification"); and
effective immediately following the Stock Reclassification, a 250-for-1 forward stock split in respect of the outstanding shares of our common stock (the "Stock Split").
Our financial statements, including earnings per share and book value per share, reflect the stock Reclassification and Stock Split retroactively. Because the IPO occurred after September 30, 2025, the financial impacts of the IPO are reflected for the fourth quarter of 2025 in the financial statements presented in this press release.
Second Quarter 2026 Performance Highlights:
Net income of
$10.2 million or$0.75 per common share; Core net income of$10.2 million or$0.75 per common share (see non-GAAP reconciliation)Return on average assets ("ROAA") of
1.78% ; Core ROAA of1.78% (see non-GAAP reconciliation)Return on average equity ("ROAE") of
13.73% ; Core ROAE of13.73% (see non-GAAP reconciliation)Return on average tangible common equity ("ROATCE") of
14.26% ; Core ROATCE of14.26% (see non-GAAP reconciliation)Net interest margin of
4.06% , an increase of 18 basis points from the first quarter of 2026Core efficiency ratio of
44.99% (see non-GAAP reconciliation)Loans outstanding net of deferred fees and discounts increased
$48.4 million during the quarter, or2.6% from the first quarter of 2026Book value per share increased
$0.66 , or3.1% , to$22.09 and tangible book value per share increased$0.68 , or3.3% , to$21.28 at June 30, 2026 from$21.43 and$20.60 , respectively, at March 31, 2026 (see non-GAAP reconciliation)Net charge-offs to average loans of
0.00% and nonperforming assets to total assets of0.31%
Year-To-Date Highlights:
Net income of
$19.8 million or$1.44 per common share for the six months ended June 30, 2026, compared to$17.6 million or$1.44 per common share for the six months ended June 30, 2025ROAA of
1.72% for the six months ended June 30, 2026, compared to1.55% for the six months ended June 30, 2025ROAE of
13.48% for the six months ended June 30, 2026, compared to15.71% for the six months ended June 30, 2025Total operating revenue of
$47.2 million for the six months ended June 30, 2026, compared to$44.1 million for the six months ended June 30, 2025Non-interest expense of
$22.0 million for the six months ended June 30, 2026, compared to$21.3 million for the six months ended June 30, 2025Book value per share of
$22.09 as of June 30, 2026, compared to$19.22 as of June 30, 2025Tangible book value per share of
$21.28 as of June 30, 2026, compared to$18.22 as of June 30, 2025 (see non-GAAP reconciliation)Core efficiency ratio of
45.2% for the six months ended June 30, 2026, compared to47.7% for the six months ended June 30, 2025 (see non-GAAP reconciliation)
Balance Sheet Trends
Total assets were
Loans outstanding net of deferred fees and discounts were
As of June 30, 2026, the Bank exceeded the minimum requirements to be well-capitalized for bank regulatory purposes, with a total risk-based capital ratio of
Total deposits were
Noninterest bearing demand deposits increased
Non-brokered deposits were
Asset quality declined slightly with nonperforming assets to total assets of
Net Income Before Income Taxes
Net income before income taxes was
Non-Interest Income
Non-interest income was
About Commercial Bancgroup, Inc.
Commercial Bancgroup, Inc. is a bank holding company headquartered in Harrogate, Tennessee. Through our wholly owned subsidiary, Commercial Bank, a Tennessee state-chartered bank, we offer a suite of traditional consumer and commercial banking products and services to businesses and individuals in select markets in Kentucky, North Carolina, and Tennessee. More information about Commercial can be found on its website at www.cbtn.com.
Commercial Bancgroup, Inc.
Financial Tables
Financial Highlights (Unaudited) | Table 1A | |||||||||||||||||||||
For the Three Months Ended | As of and for the Six | |||||||||||||||||||||
(dollars in thousands except per share amounts) | June 30, | March 31, | December 31, 2025 | September 30, 2025 | June 30, | June 30, | June 30, | |||||||||||||||
Selected Operating Data: | ||||||||||||||||||||||
Interest and Dividend Income | $ | 30,154 | $ | 29,463 | $ | 29,958 | $ | 30,021 | $ | 30,859 | $ | 59,617 | $ | 61,625 | ||||||||
Interest Expense | 8,639 | 8,985 | 9,148 | 9,799 | 10,800 | 17,624 | 22,226 | |||||||||||||||
Net Interest Income | 21,515 | 20,478 | 20,810 | 20,222 | 20,059 | 41,993 | 39,399 | |||||||||||||||
Provision for Credit Losses | 399 | 122 | 463 | - | - | 521 | - | |||||||||||||||
Net Interest Income After | ||||||||||||||||||||||
Provision for Credit Losses | 21,116 | 20,356 | 20,347 | 20,222 | 20,059 | 41,472 | 39,399 | |||||||||||||||
Noninterest Income | 2,650 | 2,591 | 2,667 | 2,626 | 2,224 | 5,241 | 4,667 | |||||||||||||||
Noninterest Expense | 10,872 | 11,087 | 10,623 | 10,552 | 10,725 | 21,959 | 21,306 | |||||||||||||||
Income Before Income Taxes | 12,894 | 11,860 | 12,391 | 12,296 | 11,558 | 24,754 | 22,760 | |||||||||||||||
Provision for Income Taxes | 2,678 | 2,326 | 2,224 | 2,829 | 2,658 | 5,004 | 5,168 | |||||||||||||||
Net Income | 10,216 | 9,534 | 10,167 | 9,467 | 8,900 | 19,750 | 17,592 | |||||||||||||||
Less: Net Income Attributable to Noncontrolling Interest | - | - | - | - | - | - | - | |||||||||||||||
Net Income attributable to Commercial Bancgroup, Inc. | 10,216 | 9,534 | 10,167 | 9,467 | 8,900 | 19,750 | 17,592 | |||||||||||||||
Add: Non-recurring Expense Net of Taxes | - | 470 | - | - | 226 | 470 | 231 | |||||||||||||||
Core Net Income (1) | 10,216 | 10,004 | 10,167 | 9,467 | 9,126 | 20,220 | 17,823 | |||||||||||||||
(1) Considered non-GAAP financial measure - See "Non-GAAP Financial Measures" and reconciliation of non-GAAP financial measures at table 10
Financial Highlights (Unaudited)
For the Three Months Ended | As of and for the Six | |||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, 2025 | June 30, | June 30, | June 30, | ||||||||||||||||
Share and Per Share Data: | ||||||||||||||||||||||
Basic earnings per share | $ | 0.75 | $ | 0.70 | $ | 0.74 | $ | 0.77 | $ | 0.73 | $ | 1.44 | $ | 1.44 | ||||||||
Diluted earnings per share | $ | 0.74 | $ | 0.70 | $ | 0.74 | $ | 0.77 | $ | 0.73 | $ | 1.44 | $ | 1.44 | ||||||||
Core (net of any one-time | ||||||||||||||||||||||
adjustments) net income per | ||||||||||||||||||||||
share (1) | $ | 0.75 | $ | 0.73 | $ | 0.74 | $ | 0.77 | $ | 0.75 | $ | 1.48 | $ | 1.46 | ||||||||
Book value per share | $ | 22.09 | $ | 21.43 | $ | 20.83 | $ | 20.03 | $ | 19.22 | $ | 22.09 | $ | 19.22 | ||||||||
Tangible book value | ||||||||||||||||||||||
per share (1) | $ | 21.28 | $ | 20.60 | $ | 19.98 | $ | 19.05 | $ | 18.22 | $ | 21.28 | $ | 18.22 | ||||||||
Shares of common stock | ||||||||||||||||||||||
outstanding | 13,701,270 | 13,697,987 | 13,697,987 | 12,239,644 | 12,239,644 | 13,701,270 | 12,239,644 | |||||||||||||||
Weighted average common | ||||||||||||||||||||||
shares outstanding | 13,700,296 | 13,697,987 | 13,697,987 | 12,239,644 | 12,239,644 | 13,699,148 | 12,188,624 | |||||||||||||||
Weighted average diluted shares | ||||||||||||||||||||||
outstanding | 13,722,727 | 13,712,162 | 13,704,030 | 12,240,568 | 12,239,644 | 13,721,579 | 12,188,624 | |||||||||||||||
(1) Considered non-GAAP financial measure - See "Non-GAAP Financial Measures" and reconciliation of non-GAAP financial measures at table 10
Financial Highlights (Unaudited)
As of and for the Three Months Ended | As of and for the Six | |||||||||||||||||||||
(dollars in thousands) | June 30, | March 31, | December 31, 2025 | September 30, 2025 | June 30, | June 30, | June 30, | |||||||||||||||
Selected Balance Sheet Data: | ||||||||||||||||||||||
Total assets | $ | 2,376,584 | $ | 2,328,789 | $ | 2,291,455 | $ | 2,214,408 | $ | 2,262,511 | $ | 2,376,584 | $ | 2,262,511 | ||||||||
Securities available-for-sale at | ||||||||||||||||||||||
fair value | 38,553 | 42,175 | 43,137 | 29,556 | 30,113 | 38,553 | 30,113 | |||||||||||||||
Securities held-to-maturity, at | ||||||||||||||||||||||
carrying value, net of | ||||||||||||||||||||||
allowance for credit losses | 94,343 | 96,387 | 97,728 | 131,915 | 157,452 | 94,343 | 157,452 | |||||||||||||||
Loans outstanding net of | ||||||||||||||||||||||
deferred fees and discounts | 1,940,536 | 1,892,174 | 1,873,533 | 1,767,193 | 1,791,516 | 1,940,536 | 1,791,516 | |||||||||||||||
Allowance for credit losses | 18,722 | 18,329 | 18,096 | 17,942 | 17,989 | 18,722 | 17,989 | |||||||||||||||
Goodwill and other intangible | ||||||||||||||||||||||
assets | 12,012 | 12,392 | 12,767 | 13,149 | 13,546 | 12,012 | 13,546 | |||||||||||||||
Total deposits | 1,873,172 | 1,892,217 | 1,815,734 | 1,780,634 | 1,851,248 | 1,873,172 | 1,851,248 | |||||||||||||||
Core deposits (1) | 1,709,887 | 1,744,967 | 1,663,931 | 1,630,897 | 1,628,181 | 1,709,887 | 1,628,181 | |||||||||||||||
Other borrowings | 175,817 | 118,248 | 166,838 | 162,760 | 148,509 | 175,817 | 148,509 | |||||||||||||||
Total Shareholders' equity | 302,618 | 293,518 | 285,344 | 245,153 | 235,268 | 302,618 | 235,268 | |||||||||||||||
(1) Considered non-GAAP financial measure - See "Non-GAAP Financial Measures" and reconciliation of non-GAAP financial measures at table 10
Financial Highlights (unaudited) | Table 1B | |||||||||||||||||||||
As of and for the Three Months Ended | As of and for the Six | |||||||||||||||||||||
(dollars in thousands) | June 30, | March 31, | December 31, 2025 | September 30, 2025 | June 30, | June 30, | June 30, | |||||||||||||||
Performance Ratios: | ||||||||||||||||||||||
Pre-tax pre-provision net income | ||||||||||||||||||||||
(PPNI) (1) | $ | 13,293 | $ | 11,982 | $ | 12,854 | $ | 12,296 | $ | 11,558 | $ | 25,275 | $ | 22,760 | ||||||||
Return on average assets (ROAA) | 1.78 | 1.66 | 1.81 | 1.74 | 1.57 | 1.72 | 1.55 | |||||||||||||||
Return on average equity (ROAE) | 13.73 | 13.22 | 15.46 | 15.81 | 15.57 | 13.48 | 15.71 | |||||||||||||||
Core return on average assets | ||||||||||||||||||||||
(ROAA)(1) | 1.78 | 1.74 | 1.81 | 1.74 | 1.62 | 1.76 | 1.57 | |||||||||||||||
Return on average tangible common equity (ROATCE) (1) | ||||||||||||||||||||||
equity (ROATCE) (1) | 14.26 | 13.76 | 16.40 | 16.65 | 16.43 | 14.02 | 16.94 | |||||||||||||||
Net interest rate spread | 3.44 | 3.27 | 3.34 | 3.32 | 3.11 | 3.35 | 3.07 | |||||||||||||||
Net interest margin | 4.06 | 3.88 | 4.01 | 4.02 | 3.84 | 3.97 | 3.73 | |||||||||||||||
Cost of Funds | 1.75 | 1.82 | 1.88 | 2.07 | 2.18 | 1.78 | 2.21 | |||||||||||||||
Efficiency ratio | 44.99 | 48.06 | 45.25 | 46.18 | 48.13 | 46.49 | 48.35 | |||||||||||||||
CORE efficiency ratio (1) | 44.99 | 45.45 | 45.25 | 46.18 | 46.78 | 45.21 | 47.65 | |||||||||||||||
Noninterest income to average assets | 0.46 | 0.45 | 0.47 | 0.48 | 0.39 | 0.46 | 0.41 | |||||||||||||||
Noninterest expense to average assets | 1.89 | 1.93 | 1.87 | 1.94 | 1.91 | 1.91 | 1.88 | |||||||||||||||
Average interest-earning assets to | ||||||||||||||||||||||
average interest-bearing liabilities | 1.38 | 1.36 | 1.38 | 1.36 | 1.31 | 1.37 | 1.31 | |||||||||||||||
Average equity to average total assets | 0.13 | 0.13 | 0.12 | 0.11 | 0.10 | 0.13 | 0.10 | |||||||||||||||
(1) Considered non-GAAP financial measure - See "Non-GAAP Financial Measures" and reconciliation of non-GAAP financial measures at table 10
Financial Highlights (unaudited) | ||||||||||||||||||||||
As of and for the Three Months Ended | As of and for the Six | |||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, 2025 | June 30, | June 30, | June 30, | ||||||||||||||||
Asset Quality Data: | ||||||||||||||||||||||
Net charge-offs to average loans | 0.00 | % | 0.01 | % | 0.01 | % | 0.00 | % | 0.01 | % | -0.01 | % | 0.01 | % | ||||||||
Total allowance for credit losses | ||||||||||||||||||||||
to total loans | 0.96 | % | 0.97 | % | 0.97 | % | 1.02 | % | 1.00 | % | 0.96 | % | 1.00 | % | ||||||||
Total allowance for credit losses | ||||||||||||||||||||||
to nonperforming loans | 281 | % | 313 | % | 290 | % | 333 | % | 307 | % | 281 | % | 307 | % | ||||||||
Nonperforming loans to gross | ||||||||||||||||||||||
loans | 0.34 | % | 0.31 | % | 0.33 | % | 0.31 | % | 0.33 | % | 0.34 | % | 0.33 | % | ||||||||
Nonperforming assets to total | ||||||||||||||||||||||
assets | 0.31 | % | 0.28 | % | 0.28 | % | 0.27 | % | 0.30 | % | 0.31 | % | 0.30 | % | ||||||||
Financial Highlights (Unaudited)
As of and for the Three Months Ended | As of and for the Six | |||||||||||||||||||||
June 30, | March 31, | December 31, 2025 | September 30, 2025 | June 30, | June 30, | June 30, | ||||||||||||||||
Balance Sheet and Capital Ratios (Commercial Bancgroup, Inc.): | ||||||||||||||||||||||
Loan-to-deposit ratio | 102.60 | % | 99.03 | % | 102.19 | % | 98.24 | % | 95.80 | % | 102.60 | % | 95.80 | % | ||||||||
Noninterest bearing deposits to | ||||||||||||||||||||||
total deposits | 22.87 | % | 21.22 | % | 21.91 | % | 22.39 | % | 22.53 | % | 22.87 | % | 22.53 | % | ||||||||
Total shareholders' equity to total | ||||||||||||||||||||||
assets | 12.73 | % | 12.60 | % | 12.45 | % | 11.07 | % | 10.40 | % | 12.73 | % | 10.40 | % | ||||||||
Tangible common equity to | ||||||||||||||||||||||
tangible assets (1) | 12.33 | % | 12.18 | % | 12.01 | % | 10.59 | % | 9.92 | % | 12.33 | % | 9.92 | % | ||||||||
Tier 1 leverage ratio | 12.70 | % | 12.32 | % | 12.19 | % | 11.03 | % | 10.22 | % | 12.70 | % | 10.22 | % | ||||||||
Common equity tier 1 ratio | 14.55 | % | 14.73 | % | 14.99 | % | 12.83 | % | 12.26 | % | 14.55 | % | 12.26 | % | ||||||||
Total risk-based capital ratio | 15.48 | % | 15.68 | % | 15.96 | % | 14.12 | % | 13.55 | % | 15.48 | % | 13.55 | % | ||||||||
Other | ||||||||||||||||||||||
Number of branches | 34 | 34 | 34 | 34 | 34 | 34 | 34 | |||||||||||||||
Number of full-time equivalent | ||||||||||||||||||||||
employees | 293 | 287 | 287 | 287 | 289 | 293 | 289 | |||||||||||||||
(1) Considered non-GAAP financial measure - See "Non-GAAP Financial Measures" and reconciliation of non-GAAP financial measures at table 10
Quarter End Balance Sheets (unaudited) | Table 2 | |||||||||||||||||||
(dollars in thousands) | June 30, | March 31, | December 31, | September 30, 2025 | June 30, | |||||||||||||||
Assets | ||||||||||||||||||||
Cash and due from banks | $ | 161,327 | $ | 151,610 | $ | 118,989 | $ | 122,945 | $ | 108,501 | ||||||||||
Federal funds sold | 8,787 | 16,784 | 25,329 | 31,841 | 42,782 | |||||||||||||||
Investment securities | 132,896 | 138,562 | 140,865 | 161,471 | 187,565 | |||||||||||||||
Gross loans less deferred fees and discounts | 1,940,536 | 1,892,174 | 1,873,533 | 1,767,193 | 1,791,516 | |||||||||||||||
Allowance for credit losses | (18,722 | ) | (18,329 | ) | (18,096 | ) | (17,942 | ) | (17,989 | ) | ||||||||||
Loans, net of allowance for credit losses | 1,921,813 | 1,873,845 | 1,855,437 | 1,749,251 | 1,773,527 | |||||||||||||||
Premises and equipment, net | 50,145 | 49,445 | 49,765 | 50,268 | 50,337 | |||||||||||||||
Foreclosed assets held for sale, net | 755 | 575 | 253 | 533 | 861 | |||||||||||||||
Bank owned life insurance | 46,619 | 46,469 | 46,648 | 46,482 | 46,480 | |||||||||||||||
Goodwill and other intangible assets | 12,012 | 12,392 | 12,767 | 13,149 | 13,546 | |||||||||||||||
Deferred tax asset | 1,076 | 1,056 | 1,003 | 1,427 | 1,029 | |||||||||||||||
Other | 41,153 | 38,049 | 40,399 | 37,041 | 37,883 | |||||||||||||||
Total Assets | $ | 2,376,584 | $ | 2,328,789 | $ | 2,291,455 | $ | 2,214,408 | $ | 2,262,511 | ||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||||||||
Liabilities | ||||||||||||||||||||
Deposits | ||||||||||||||||||||
Demand | 942,633 | 973,678 | 913,986 | 928,958 | 926,886 | |||||||||||||||
Savings, NOW and money market | 413,904 | 415,132 | 414,716 | 382,002 | 382,788 | |||||||||||||||
Time | 516,635 | 503,408 | 487,032 | 469,674 | 541,574 | |||||||||||||||
Total deposits | 1,873,172 | 1,892,217 | 1,815,734 | 1,780,634 | 1,851,248 | |||||||||||||||
Short-term borrowings | 102,570 | 45,068 | 88,251 | 62,663 | 46,300 | |||||||||||||||
Long-term debt | 73,247 | 73,181 | 78,587 | 100,097 | 102,209 | |||||||||||||||
Interest Payable | 2,575 | 2,644 | 2,962 | 3,410 | 4,545 | |||||||||||||||
Other Liabilities | 22,402 | 22,161 | 20,576 | 22,451 | 22,941 | |||||||||||||||
Total Liabilities | 2,073,966 | 2,035,271 | 2,006,110 | 1,969,255 | 2,027,243 | |||||||||||||||
Shareholders' Equity | ||||||||||||||||||||
Common stock | 137 | 137 | 137 | 122 | 122 | |||||||||||||||
Additional paid-in capital | 38,683 | 38,536 | 38,377 | 8,406 | 8,406 | |||||||||||||||
Retained earnings | 264,515 | 255,670 | 247,505 | 237,366 | 227,900 | |||||||||||||||
Accumulated other comprehensive loss | (717 | ) | (825 | ) | (675 | ) | (741 | ) | (1,160 | ) | ||||||||||
Total Shareholders' equity | 302,618 | 293,518 | 285,344 | 245,153 | 235,268 | |||||||||||||||
Total liabilities and shareholders' equity | $ | 2,376,584 | $ | 2,328,789 | $ | 2,291,454 | $ | 2,214,408 | $ | 2,262,511 | ||||||||||
Statement of Operations (unaudited) | Table 3 | |||||||||||||||||||||
For the Three Months Ended | As of and for the Six | |||||||||||||||||||||
(dollars in thousands) | June 30, | March 31, | December 31, 2025 | September 30, 2025 | June 30, | June 30, | June 30, | |||||||||||||||
Interest and Dividend Income | ||||||||||||||||||||||
Loans, including fees | $ | 28,396 | $ | 27,675 | $ | 27,866 | $ | 28,074 | $ | 28,432 | $ | 56,071 | $ | 56,362 | ||||||||
Debt securities-taxable | 832 | 838 | 739 | 929 | 1,070 | 1,670 | 2,045 | |||||||||||||||
Debt securities-tax-exempt | 109 | 114 | 114 | 102 | 116 | 223 | 226 | |||||||||||||||
Dividends on restricted stock | 151 | 147 | 157 | 156 | 148 | 298 | 308 | |||||||||||||||
Interest-bearing deposits | 666 | 689 | 1,082 | 760 | 1,093 | 1,355 | 2,684 | |||||||||||||||
Total interest and dividend income | 30,154 | 29,463 | 29,958 | 30,021 | 30,859 | 59,617 | 61,625 | |||||||||||||||
Interest expense | ||||||||||||||||||||||
Deposits | 8,032 | 8,315 | 8,441 | 8,654 | 9,717 | 16,347 | 20,011 | |||||||||||||||
Short-term borrowings | 40 | 47 | 18 | 55 | 44 | 87 | 75 | |||||||||||||||
Long-term debt | 567 | 623 | 689 | 1,090 | 1,039 | 1,190 | 2,140 | |||||||||||||||
Total interest expense | 8,639 | 8,985 | 9,148 | 9,799 | 10,800 | 17,624 | 22,226 | |||||||||||||||
Net interest income | 21,515 | 20,478 | 20,810 | 20,222 | 20,059 | 41,993 | 39,399 | |||||||||||||||
Provision for credit losses | 399 | 122 | 463 | - | - | 521 | - | |||||||||||||||
Net interest income after provision for credit losses | 21,116 | 20,356 | 20,347 | 20,222 | 20,059 | 41,472 | 39,399 | |||||||||||||||
Noninterest Income | ||||||||||||||||||||||
Customer service fees | 774 | 781 | 779 | 735 | 674 | 1,555 | 1,329 | |||||||||||||||
Net gains on sales of premises and equipment | 30 | - | 44 | 20 | 32 | 30 | 4 | |||||||||||||||
Net gains on sales of foreclosed assets | - | 107 | 48 | 110 | - | 107 | 3 | |||||||||||||||
ATM fees | 977 | 854 | 877 | 846 | 892 | 1,831 | 1,691 | |||||||||||||||
Increase in BOLI | 315 | 312 | 342 | 306 | 336 | 627 | 644 | |||||||||||||||
Other | 554 | 537 | 577 | 609 | 290 | 1,091 | 996 | |||||||||||||||
Total noninterest income | 2,650 | 2,591 | 2,667 | 2,626 | 2,224 | 5,241 | 4,667 | |||||||||||||||
Noninterest Expense | ||||||||||||||||||||||
Salaries and employee benefits | $ | 5,683 | $ | 5,716 | $ | 5,753 | $ | 5,729 | $ | 5,657 | $ | 11,399 | $ | 11,283 | ||||||||
Occupancy | 856 | 843 | 877 | 738 | 916 | 1,699 | 1,791 | |||||||||||||||
Data processing | 1,099 | 1,101 | 1,068 | 1,103 | 1,151 | 2,200 | 2,358 | |||||||||||||||
Deposit insurance premiums | 202 | 242 | 234 | 267 | 245 | 444 | 471 | |||||||||||||||
Professional fees | 440 | 209 | 229 | 136 | 286 | 649 | 481 | |||||||||||||||
Depreciation and amortization | 942 | 933 | 1,001 | 955 | 803 | 1,875 | 1,751 | |||||||||||||||
Other | 1,650 | 1,440 | 1,461 | 1,624 | 1,667 | 3,090 | 3,171 | |||||||||||||||
Loss on retirement of debt | - | 603 | - | - | - | 603 | - | |||||||||||||||
Total noninterest expense | 10,872 | 11,087 | 10,623 | 10,552 | 10,725 | 21,959 | 21,306 | |||||||||||||||
Income before income taxes | 12,894 | 11,860 | 12,391 | 12,296 | 11,558 | 24,754 | 22,760 | |||||||||||||||
Provision for income taxes | 2,678 | 2,326 | 2,224 | 2,829 | 2,658 | 5,004 | 5,168 | |||||||||||||||
Net Income | 10,216 | 9,534 | 10,167 | 9,467 | 8,900 | 19,750 | 17,592 | |||||||||||||||
Less: Net Income Attributable to Noncontrolling Interest | - | - | - | - | - | - | - | |||||||||||||||
Net Income attributable to Commercial Bancgroup, Inc. | $ | 10,216 | $ | 9,534 | $ | 10,167 | $ | 9,467 | $ | 8,900 | $ | 19,750 | $ | 17,592 | ||||||||
QTD Average Balances and Yields/Rates (unaudited) |
Table 4 | ||||||||||||||||||||||||||||
Three Months Ended | ||||||||||||||||||||||||||||
(dollars in thousands) | June 30, 2026 | March 31, 2026 | December 31, 2025 | |||||||||||||||||||||||||
Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | ||||||||||||||||||||
Interest Earning Assets | ||||||||||||||||||||||||||||
Gross loans, net of unearned | ||||||||||||||||||||||||||||
income | $ | 1,902,119 | $ | 28,396 | 6.0 | % | $ | 1,883,103 | $ | 27,675 | 5.9 | % | $ | 1,807,127 | $ | 27,866 | 6.2 | % | ||||||||||
Investment securities | 138,726 | 1,092 | 3.1 | % | 140,223 | 1,099 | 3.1 | % | 152,782 | 1,010 | 2.6 | % | ||||||||||||||||
Other interest-earning assets | 77,015 | 666 | 3.5 | % | 85,953 | 689 | 3.2 | % | 116,517 | 1,082 | 3.7 | % | ||||||||||||||||
Total interest-earning assets | 2,117,860 | 30,154 | 5.7 | % | 2,109,279 | 29,463 | 5.6 | % | 2,076,426 | 29,958 | 5.8 | % | ||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||||||
Allowance for credit losses | (18,497 | ) | (18,283 | ) | (17,954 | ) | ||||||||||||||||||||||
Noninterest-earning assets | 202,388 | 205,119 | 190,810 | |||||||||||||||||||||||||
Total Assets | 2,301,751 | 2,296,115 | 2,249,282 | |||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||
Interest-bearing DDAs | 540,531 | 2,501 | 1.9 | % | 575,981 | 2,809 | 2.0 | % | 518,495 | 2,647 | 2.0 | % | ||||||||||||||||
NOW, savings and MMDA deposits | 417,468 | 1,415 | 1.4 | % | 412,533 | 1,425 | 1.4 | % | 427,419 | 1,585 | 1.5 | % | ||||||||||||||||
Time Deposits | 494,379 | 4,116 | 3.3 | % | 479,804 | 4,081 | 3.4 | % | 475,972 | 4,209 | 3.5 | % | ||||||||||||||||
Federal Home Loan bank advances | 60,270 | 452 | 3.0 | % | 60,522 | 467 | 3.1 | % | 60,781 | 444 | 2.9 | % | ||||||||||||||||
Other borrowings | 18,050 | 155 | 3.4 | % | 20,355 | 203 | 4.0 | % | 24,953 | 263 | 4.2 | % | ||||||||||||||||
Total interest-bearing liabilities | 1,530,698 | 8,639 | 2.3 | % | 1,549,195 | 8,985 | 2.3 | % | 1,507,620 | 9,148 | 2.4 | % | ||||||||||||||||
Noninterest bearing liabilities: | ||||||||||||||||||||||||||||
Noninterest bearing deposits | 444,701 | 430,842 | 434,578 | |||||||||||||||||||||||||
Other liabilities | 28,723 | 27,593 | 47,299 | |||||||||||||||||||||||||
Total noninterest bearing liabilities | 473,424 | 458,435 | 481,877 | |||||||||||||||||||||||||
Shareholders' equity | 297,631 | 288,485 | 259,785 | |||||||||||||||||||||||||
Total liabilities and shareholders's | ||||||||||||||||||||||||||||
equity | 2,301,753 | 2,296,115 | 2,249,282 | |||||||||||||||||||||||||
Net interest income | 21,515 | 20,478 | 20,810 | |||||||||||||||||||||||||
Net interest spread | 3.44 | % | 3.27 | % | 3.40 | % | ||||||||||||||||||||||
Net interest margin | 4.06 | % | 3.88 | % | 4.01 | % | ||||||||||||||||||||||
Cost interest bearing deposits | 1.69 | % | 1.75 | % | 1.82 | % | ||||||||||||||||||||||
Cost of funds | 1.75 | % | 1.82 | % | 1.88 | % | ||||||||||||||||||||||
YTD Average Balances and Yields/Rates (unaudited) |
Table 5 | ||||||||||||||||||||||||
Six Months Ended | ||||||||||||||||||||||||
June 30, 2026 | June 30, 2025 | |||||||||||||||||||||||
(dollars in thousands) | Average Balance | Interest | Yield/ Rate | Average Balance | Interest | Yield/ Rate | ||||||||||||||||||
Interest Earning Assets | ||||||||||||||||||||||||
Gross loans, net of unearned | ||||||||||||||||||||||||
income | 1,892,611 | 56,071 | 5.9 | % | 1,795,846 | 56,362 | 6.3 | % | ||||||||||||||||
Investment securities | 139,475 | 2,191 | 3.1 | % | 186,623 | 2,579 | 2.8 | % | ||||||||||||||||
Other interest-earning assets | 81,484 | 1,355 | 3.3 | % | 128,525 | 2,684 | 4.2 | % | ||||||||||||||||
Total interest-earning assets | 2,113,570 | 59,617 | 5.6 | % | 2,110,994 | 61,625 | 5.8 | % | ||||||||||||||||
Noninterest-earning assets: | ||||||||||||||||||||||||
Allowance for credit losses | (18,390 | ) | (18,242 | ) | ||||||||||||||||||||
Noninterest-earning assets | 203,754 | 176,107 | ||||||||||||||||||||||
Total Assets | 2,298,934 | 2,268,859 | ||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Interest-bearing DDAs | 558,256 | 5,310 | 1.9 | % | 552,539 | 6,277 | 2.3 | % | ||||||||||||||||
NOW, savings and MMDA deposits | 415,001 | 2,840 | 1.4 | % | 388,331 | 2,922 | 1.5 | % | ||||||||||||||||
Time Deposits | 487,092 | 8,197 | 3.4 | % | 557,517 | 10,813 | 3.9 | % | ||||||||||||||||
Federal Home Loan bank advances | 60,396 | 919 | 3.0 | % | 63,534 | 74 | 0.2 | % | ||||||||||||||||
Other borrowings | 19,203 | 358 | 3.7 | % | 44,774 | 2,140 | 9.6 | % | ||||||||||||||||
Total interest-bearing liabilities | 1,539,948 | 17,624 | 2.3 | % | 1,606,695 | 22,226 | 2.8 | % | ||||||||||||||||
Noninterest bearing liabilities: | ||||||||||||||||||||||||
Noninterest bearing deposits | 437,772 | 401,935 | ||||||||||||||||||||||
Other liabilities | 28,158 | 36,319 | ||||||||||||||||||||||
Total noninterest bearing liabilities | 465,930 | 438,254 | ||||||||||||||||||||||
Shareholders' equity | 293,058 | 223,912 | ||||||||||||||||||||||
Total liabilities and shareholders's | ||||||||||||||||||||||||
equity | 2,298,936 | 2,268,861 | ||||||||||||||||||||||
Net interest income | 41,993 | 39,399 | ||||||||||||||||||||||
Net interest spread | 3.35 | % | 3.07 | % | ||||||||||||||||||||
Net interest margin | 3.97 | % | 3.73 | % | ||||||||||||||||||||
Cost of total deposits | 1.72 | % | 2.11 | % | ||||||||||||||||||||
Cost of total funding | 1.78 | % | 2.21 | % | ||||||||||||||||||||
Loan Data (unaudited) |
Table 6 | |||||||||||||||||||||||||||||||
As of Quarter Ended | |||||||||||||||||||||||||||||||
June 30, 2026 | March 31, 2026 | December 31, 2025 | September 30, 2025 | June 30, 2025 | |||||||||||||||||||||||||||
(dollars in thousands) | Amount | % of Total | Amount | % of Total | Amount | % of Total | Amount | % of Total | Amount | % of Total | |||||||||||||||||||||
Real Estate Loans | |||||||||||||||||||||||||||||||
Commercial | $ | 1,140,480 | 59 | % | $ | 1,114,516 | 59 | % | $ | 1,113,440 | 59 | % | $ | 1,002,192 | 57 | % | $ | 1,016,229 | 57 | % | |||||||||||
Construction and land | |||||||||||||||||||||||||||||||
development | 201,781 | 10 | % | 195,189 | 10 | % | 176,688 | 9 | % | 201,399 | 11 | % | 189,187 | 11 | % | ||||||||||||||||
Residential | 387,142 | 20 | % | 383,346 | 20 | % | 377,943 | 20 | % | 376,769 | 21 | % | 376,442 | 21 | % | ||||||||||||||||
Other | 18,336 | 1 | % | 14,511 | 1 | % | 14,824 | 1 | % | 14,831 | 1 | % | 15,290 | 1 | % | ||||||||||||||||
Commercial | 179,935 | 9 | % | 171,029 | 9 | % | 174,248 | 9 | % | 154,732 | 9 | % | 178,832 | 10 | % | ||||||||||||||||
Consumer and other | 19,535 | 1 | % | 19,497 | 1 | % | 22,867 | 1 | % | 23,651 | 1 | % | 22,408 | 1 | % | ||||||||||||||||
Total loans | 1,947,209 | 100 | % | 1,898,088 | 100 | % | 1,880,010 | 100 | % | 1,773,574 | 100 | % | 1,798,388 | 100 | % | ||||||||||||||||
Deferred loan fees | |||||||||||||||||||||||||||||||
and discounts | 6,673 | 5,914 | 6,477 | 6,381 | 6,872 | ||||||||||||||||||||||||||
Allowance for credit | |||||||||||||||||||||||||||||||
Losses | 18,722 | 18,329 | 18,096 | 17,942 | 17,989 | ||||||||||||||||||||||||||
Loans, net | 1,921,813 | 1,873,845 | 1,855,437 | 1,749,251 | 1,773,527 | ||||||||||||||||||||||||||
Nonperforming Assets (Unaudited) | Table 7 | |||||||||||||||||||
As of the Quarter Ended | ||||||||||||||||||||
(dollars in thousands) | June 30, | March 31, | December 31, | September 30, 2025 | June 30, | |||||||||||||||
Nonaccrual loans | $ | 6,661 | $ | 5,861 | $ | 6,245 | $ | 5,390 | $ | 5,846 | ||||||||||
Past due loans 90 days and still | ||||||||||||||||||||
accruing | - | - | - | - | 6 | |||||||||||||||
Total nonperforming loans | 6,661 | 5,861 | 6,245 | 5,390 | 5,852 | |||||||||||||||
Other real estate owned | 755 | 575 | 253 | 533 | 861 | |||||||||||||||
Total nonperforming assets | $ | 7,416 | $ | 6,436 | $ | 6,498 | $ | 5,923 | $ | 6,713 | ||||||||||
Allowance for credit losses | $ | 18,722 | $ | 18,329 | $ | 18,096 | $ | 17,942 | $ | 17,989 | ||||||||||
Total loans outstanding at end of | ||||||||||||||||||||
period net of deferred loan fees | ||||||||||||||||||||
and discounts | $ | 1,940,536 | $ | 1,892,174 | $ | 1,873,533 | $ | 1,767,193 | $ | 1,791,516 | ||||||||||
Nonperforming loans to total loans | 0.34 | % | 0.31 | % | 0.33 | % | 0.31 | % | 0.33 | % | ||||||||||
Nonperforming assets to total loans | ||||||||||||||||||||
and OREO | 0.38 | % | 0.34 | % | 0.35 | % | 0.34 | % | 0.37 | % | ||||||||||
Allowance for credit losses to | ||||||||||||||||||||
nonperforming loans | 281 | % | 313 | % | 290 | % | 333 | % | 307 | % | ||||||||||
Allowance for credit losses to total | ||||||||||||||||||||
loans | 0.96 | % | 0.97 | % | 0.97 | % | 1.02 | % | 1.00 | % | ||||||||||
Nonaccrual loans to total assets | 0.28 | % | 0.25 | % | 0.27 | % | 0.24 | % | 0.26 | % | ||||||||||
Nonperforming assets to total assets | 0.31 | % | 0.28 | % | 0.28 | % | 0.27 | % | 0.30 | % | ||||||||||
Allowance for credit losses (unaudited) | Table 8 | |||||||||||||||||||||
As of and for the Three Months Ended | As of and for the Six | |||||||||||||||||||||
(dollars in thousands) | June 30, | March 31, | December 31, 2025 | September 30, 2025 | June 30, | June 30, | June 30, | |||||||||||||||
Average loans outstanding | $ | 1,902,136 | $ | 1,883,103 | $ | 1,807,127 | $ | 1,767,379 | $ | 1,794,477 | $ | 1,892,611 | $ | 1,795,846 | ||||||||
Total loans outstanding at end of | ||||||||||||||||||||||
period net of deferred loan fees | ||||||||||||||||||||||
and discounts | 1,940,536 | 1,892,174 | 1,873,533 | 1,767,193 | 1,791,516 | 1,940,536 | 1,791,516 | |||||||||||||||
ACL balance, beginning of | ||||||||||||||||||||||
period | 18,329 | 18,096 | 17,942 | 17,989 | 18,109 | 18,096 | 18,205 | |||||||||||||||
Charge-offs: | ||||||||||||||||||||||
Commercial real estate | - | - | (284 | ) | - | (18 | ) | - | (18 | ) | ||||||||||||
Construction and land development | - | - | - | - | - | - | - | |||||||||||||||
Residential real estate | - | - | - | - | (121 | ) | - | (121 | ) | |||||||||||||
Commercial | - | - | (48 | ) | - | - | - | (314 | ) | |||||||||||||
Consumer and other | (18 | ) | (15 | ) | (13 | ) | (186 | ) | (34 | ) | (33 | ) | (51 | ) | ||||||||
Total charge-offs | (18 | ) | (15 | ) | (345 | ) | (186 | ) | (173 | ) | (33 | ) | (504 | ) | ||||||||
Recoveries: | ||||||||||||||||||||||
Commercial real estate | - | 114 | - | 108 | 33 | 114 | 43 | |||||||||||||||
Construction and land | - | |||||||||||||||||||||
development | - | - | - | - | - | - | 202 | |||||||||||||||
Residential real estate | 1 | - | 20 | 26 | 2 | 1 | 18 | |||||||||||||||
Commercial | 1 | 1 | 7 | 1 | 3 | 2 | 3 | |||||||||||||||
Consumer and other | 5 | 11 | 56 | 4 | 15 | 16 | 22 | |||||||||||||||
Total recoveries | 7 | 126 | 83 | 139 | 53 | 133 | 288 | |||||||||||||||
Net (charge-offs) recoveries | (11 | ) | 111 | (262 | ) | (47 | ) | (120 | ) | 100 | (216 | ) | ||||||||||
Provision for credit losses | 404 | 122 | 416 | - | - | 526 | - | |||||||||||||||
ACL balance at end of period | $ | 18,722 | $ | 18,329 | $ | 18,096 | $ | 17,942 | $ | 17,989 | $ | 18,722 | $ | 17,989 | ||||||||
Ratio of allowance to end of | ||||||||||||||||||||||
period loans | 0.96 | % | 0.97 | % | 0.97 | % | 1.02 | % | 1.00 | % | 0.96 | % | 1.00 | % | ||||||||
Ratio of net (charge-offs) | ||||||||||||||||||||||
recoveries to average loans | 0.00 | % | 0.01 | % | -0.01 | % | 0.00 | % | -0.01 | % | 0.01 | % | -0.01 | % | ||||||||
Loan Risk Ratings (Unaudited) | Table 9 | |||||||||||||||||||
As of the Quarter Ended | ||||||||||||||||||||
(dollars in thousands) | June 30, | March 31, | December 31, | September 30, 2025 | June 30, | |||||||||||||||
Real Estate Loans | ||||||||||||||||||||
Commercial | ||||||||||||||||||||
Pass | $ | 1,131,324 | $ | 1,105,529 | $ | 1,104,532 | $ | 999,788 | $ | 1,012,190 | ||||||||||
Special mention | 8,835 | 8,897 | 8,814 | 1,776 | 2,515 | |||||||||||||||
Substandard | 321 | 90 | 94 | 628 | 1,524 | |||||||||||||||
Total Commercial | $ | 1,140,480 | $ | 1,114,516 | $ | 1,113,440 | $ | 1,002,192 | $ | 1,016,229 | ||||||||||
Construction and land development | ||||||||||||||||||||
Pass | $ | 201,389 | $ | 194,983 | $ | 176,014 | $ | 201,363 | $ | 189,149 | ||||||||||
Special mention | 359 | 171 | 78 | - | - | |||||||||||||||
Substandard | 32 | 35 | 596 | 36 | 38 | |||||||||||||||
Total Construction and land | ||||||||||||||||||||
development | $ | 201,781 | $ | 195,189 | $ | 176,688 | $ | 201,399 | $ | 189,187 | ||||||||||
Residential | ||||||||||||||||||||
Pass | $ | 380,157 | $ | 377,179 | $ | 371,583 | $ | 371,226 | $ | 371,353 | ||||||||||
Special mention | 631 | 545 | 833 | 838 | 849 | |||||||||||||||
Substandard | 6,354 | 5,622 | 5,527 | 4,705 | 4,240 | |||||||||||||||
Total Residential | $ | 387,142 | $ | 383,346 | $ | 377,943 | $ | 376,769 | $ | 376,442 | ||||||||||
Other | ||||||||||||||||||||
Pass | $ | 18,336 | $ | 14,511 | $ | 14,824 | $ | 14,831 | $ | 15,290 | ||||||||||
Special mention | - | - | - | - | - | |||||||||||||||
Substandard | - | - | - | - | - | |||||||||||||||
Total Other | $ | 18,336 | $ | 14,511 | $ | 14,824 | $ | 14,831 | $ | 15,290 | ||||||||||
Commercial | ||||||||||||||||||||
Pass | $ | 179,002 | $ | 170,093 | $ | 173,324 | $ | 153,819 | $ | 177,969 | ||||||||||
Special mention | 685 | 701 | 793 | 733 | 747 | |||||||||||||||
Substandard | 248 | 235 | 131 | 180 | 116 | |||||||||||||||
Total Commercial | $ | 179,934 | $ | 171,029 | $ | 174,248 | $ | 154,732 | $ | 178,832 | ||||||||||
Consumer and Other | ||||||||||||||||||||
Pass | $ | 19,423 | $ | 19,399 | $ | 22,768 | $ | 23,616 | $ | 22,367 | ||||||||||
Special mention | 34 | 44 | 21 | 5 | 6 | |||||||||||||||
Substandard | 78 | 54 | 79 | 30 | 36 | |||||||||||||||
Total Consumer | $ | 19,535 | $ | 19,497 | $ | 22,868 | $ | 23,651 | $ | 22,409 | ||||||||||
Total loans | ||||||||||||||||||||
Pass | $ | 1,929,632 | $ | 1,881,694 | $ | 1,863,045 | $ | 1,764,643 | $ | 1,788,318 | ||||||||||
Special mention | 10,543 | 10,358 | 10,539 | 3,352 | 4,117 | |||||||||||||||
Substandard | 7,034 | 6,036 | 6,427 | 5,579 | 5,954 | |||||||||||||||
Total Gross loans | $ | 1,947,209 | $ | 1,898,088 | $ | 1,880,011 | $ | 1,773,574 | $ | 1,798,389 | ||||||||||
Non-GAAP Financial Measures
This press release contains certain financial measure(s) that are not financial measure(s) recognized under generally accepted accounting principles in the U.S. ("GAAP") and, therefore, are considered non-GAAP financial measure(s) and should be read along with the accompanying reconciliation of non-GAAP financial measure(s) to GAAP financial measure(s). We use non-GAAP financial measures, certain of which are included in this press release, both to explain our operating results to shareholders and the investment community and to evaluate, analyze, and manage our business. We believe that these non-GAAP financial measures provide a better understanding of ongoing operations, enhance the comparability of results across periods, and enable investors to better understand our performance. Our management believes that the "core" metrics described below and used in this press release assist users of the Company's financial statements with their financial analysis period-over-period as they exclude certain non-recurring items. However, non-GAAP financial measures should not be considered in isolation and should be considered supplemental in nature and not as a substitute for or superior to the most directly comparable or other financial measures calculated in accordance with GAAP. Additionally, the manner in which the non-GAAP financial measure(s) contained in this press release are calculated may differ from the manner in which measures with similar names are calculated by other companies. You should understand how other companies calculate their financial measures similar to, or with names similar to, the non-GAAP financial measure(s) contained in this press release when comparing such financial measures.
The non-GAAP financial measures in this press release include the following:
Core deposits. We calculate core deposits by excluding jumbo time deposits (deposits greater than or equal to
$250,000) from total deposits.Core net income. We define core net income as net income plus non-recurring expenses, net of the related tax effect of non-recurring expenses.
Core net income per share. We define core net income per share as core net income divided by weighted average common shares outstanding.
Core ROAA. We define core ROAA as core net income divided by average assets, with average assets based upon the average daily balance of total assets in each period.
Core return on average tangible common equity. We define core return on average tangible common equity as core net income divided by total average shareholders' equity less average intangible assets (goodwill and core deposit intangibles).
Pre-tax pre-provision net income. We define pre-tax pre-provision net income as pre-tax net income plus provision for loan and lease losses.
Core efficiency ratio. We define core efficiency ratio as noninterest expenses (less non-recurring expenses), divided by operating revenue (net interest plus total noninterest income). This ratio is an indicator used by our management to assess operating efficiencies and is intended to demonstrate how efficiently our management is controlling expenses relative to generating revenues on our core activities.
Pre-tax, pre-provision ROAA. We define pre-tax, pre-provision ROAA as pre-tax, pre-provision net income divided by average assets calculated based upon the average daily balance of total assets in each year.
Tangible assets. We define tangible assets as total assets less goodwill and other intangible assets.
Return on average tangible common equity ROATCE. We define return on average tangible common equity ROATC as net income divided by average common equity calculated based as total average shareholders' equity less average intangible assets net of tax benefit.
Tangible book value per share. We define tangible book value per share as our tangible common equity, which is shareholders' equity reduced by goodwill and other intangible assets, divided by diluted weighted average shares outstanding.
Tangible common equity to tangible assets. We define tangible common equity to tangible assets as tangible common equity divided by tangible assets calculated based as total assets net of intangible assets.
The following table provides a reconciliation of the above non-GAAP financial measures to their most directly comparable financial measure presented in accordance with GAAP.
Non-GAAP Reconciliations (unaudited)
As of and for the Three Months Ended | As of and for the Six | |||||||||||||||||||||
(dollars in thousands, except per share data) | June 30, | March 31, | December 31, 2025 | September 30, 2025 | June 30, | June 30, | June 30, | |||||||||||||||
Pre-Tax Pre-Provision | ||||||||||||||||||||||
Net Income: | ||||||||||||||||||||||
Pre-tax income | $ | 12,894 | $ | 11,860 | $ | 12,391 | $ | 12,296 | $ | 11,558 | $ | 24,754 | $ | 22,760 | ||||||||
Add: provision for loan and lease | ||||||||||||||||||||||
losses | 399 | 122 | 463 | - | - | 521 | - | |||||||||||||||
Pre-tax pre-provision net income | $ | 13,293 | $ | 11,982 | $ | 12,854 | $ | 12,296 | $ | 11,558 | $ | 25,275 | $ | 22,760 | ||||||||
Tangible Common Equity: | ||||||||||||||||||||||
Shareholders' equity | $ | 302,618 | $ | 293,518 | $ | 285,344 | $ | 245,153 | $ | 235,268 | 302,618 | 235,268 | ||||||||||
Less: non controlling interest | - | |||||||||||||||||||||
Less: goodwill | 8,511 | 8,511 | 8,511 | 8,511 | 8,511 | 8,511 | 8,511 | |||||||||||||||
Less: core deposit intangible | ||||||||||||||||||||||
(net of tax benefit) | 2,594 | 2,875 | 3,164 | 3,448 | 3,744 | 2,594 | 3,744 | |||||||||||||||
Tangible common equity | $ | 291,513 | $ | 282,132 | $ | 273,669 | $ | 233,194 | $ | 223,013 | $ | 291,513 | $ | 223,013 | ||||||||
Return on Average Tangible | ||||||||||||||||||||||
Common Equity: | ||||||||||||||||||||||
Total average shareholders' | ||||||||||||||||||||||
equity | $ | 297,631 | $ | 288,485 | $ | 259,784 | $ | 239,473 | $ | 227,883 | $ | 293,058 | $ | 223,912 | ||||||||
Less: average intangible assets | ||||||||||||||||||||||
(net of tax benefit) | 11,105 | 11,386 | 11,767 | 11,980 | 11,997 | $ | 11,245 | 13,497 | ||||||||||||||
Less: average non controlling | ||||||||||||||||||||||
interest | - | - | - | - | - | - | 2,701 | |||||||||||||||
Average common tangible equity | 286,526 | 277,099 | 248,017 | 227,493 | 215,886 | 281,813 | 207,714 | |||||||||||||||
Net income to shareholders | 10,216 | 9,534 | 10,167 | 9,467 | 8,900 | 19,750 | 17,592 | |||||||||||||||
Return on average common | ||||||||||||||||||||||
tangible equity | 14.26 | % | 13.76 | % | 16.40 | % | 16.65 | % | 16.49 | % | 14.02 | % | 16.94 | % | ||||||||
Tangible Book Value per | ||||||||||||||||||||||
Share: | ||||||||||||||||||||||
Tangible common equity | $ | 291,513 | $ | 282,132 | $ | 273,669 | $ | 233,194 | $ | 223,013 | $ | 291,513 | $ | 223,013 | ||||||||
Shares of common stock | ||||||||||||||||||||||
outstanding (weighted average) | 13,700,296 | 13,697,987 | 13,697,987 | 12,239,644 | 12,239,644 | 13,699,148 | 12,188,624 | |||||||||||||||
Tangible book value per share, | ||||||||||||||||||||||
reported | $ | 21.28 | $ | 20.60 | $ | 19.98 | $ | 19.05 | $ | 18.22 | $ | 21.28 | $ | 18.22 | ||||||||
As of and for the Three Months Ended | As of and for the Six Months Ended | |||||||||||||||||||||
(dollars in thousands, except per share data) | June 30, | March 31, | December 31, | September 30, 2025 | June 30, | June 30, | June 30, | |||||||||||||||
Tangible Common Equity to Tangible Assets: | ||||||||||||||||||||||
Tangible common equity | $ | 291,513 | $ | 282,132 | $ | 273,669 | $ | 233,194 | $ | 223,013 | $ | 291,513 | $ | 223,013 | ||||||||
Total assets | 2,376,584 | 2,328,789 | 2,291,455 | 2,214,408 | 2,262,511 | 2,376,584 | 2,262,511 | |||||||||||||||
Less: intangible assets | 12,012 | 12,392 | 12,767 | 13,149 | 13,546 | 12,012 | 13,546 | |||||||||||||||
Tangible assets | 2,364,572 | 2,316,397 | 2,278,688 | 2,201,258 | 2,248,965 | 2,364,572 | 2,248,965 | |||||||||||||||
Tangible common equity to | ||||||||||||||||||||||
tangible assets | 12.33 | % | 12.18 | % | 12.01 | % | 10.59 | % | 9.92 | % | 12.33 | % | 9.92 | % | ||||||||
Core Deposits: | ||||||||||||||||||||||
Total Deposits | $ | 1,873,172 | $ | 1,892,217 | $ | 1,815,734 | $ | 1,780,634 | $ | 1,851,248 | $ | 1,873,172 | 1,851,248 | |||||||||
Less: Time deposits | ||||||||||||||||||||||
greater than | 107,910 | 105,717 | 103,833 | 101,767 | 97,844 | 107,910 | 97,844 | |||||||||||||||
Less: Brokered deposits | 55,375 | 41,533 | 47,970 | 47,970 | 125,223 | 55,375 | 125,223 | |||||||||||||||
Core deposits | $ | 1,709,887 | $ | 1,744,967 | $ | 1,663,931 | $ | 1,630,897 | $ | 1,628,181 | $ | 1,709,887 | $ | 1,628,181 | ||||||||
Core Net Income: | ||||||||||||||||||||||
Net income | $ | 10,216 | $ | 9,534 | $ | 10,167 | $ | 9,467 | $ | 8,900 | $ | 19,750 | $ | 17,592 | ||||||||
Add: Non-recurring Expense | - | 603 | - | - | 302 | 603 | 309 | |||||||||||||||
Less: tax effect | - | (133 | ) | - | - | (76 | ) | (133 | ) | (78 | ) | |||||||||||
Core net income | $ | 10,216 | $ | 10,004 | $ | 10,167 | $ | 9,467 | $ | 9,126 | $ | 20,220 | 17,823 | |||||||||
Core Net Income per Share: | ||||||||||||||||||||||
Core net income | $ | 10,216 | $ | 10,004 | $ | 10,167 | $ | 9,467 | $ | 9,126 | $ | 20,220 | $ | 17,823 | ||||||||
Weighted average common | ||||||||||||||||||||||
shares outstanding | 13,700,296 | 13,697,987 | 13,697,987 | 12,239,644 | 12,239,644 | 13,699,148 | 12,188,624 | |||||||||||||||
Core net income per share | $ | 0.75 | $ | 0.73 | $ | 0.74 | $ | 0.77 | $ | 0.75 | $ | 1.48 | $ | 1.46 | ||||||||
Core Return on Average Assets: | ||||||||||||||||||||||
Core net income | $ | 10,216 | $ | 10,004 | $ | 10,167 | $ | 9,467 | $ | 9,126 | $ | 20,220 | $ | 17,823 | ||||||||
Average assets | 2,301,752 | 2,296,115 | 2,249,282 | 2,170,869 | 2,248,134 | 2,298,934 | 2,268,859 | |||||||||||||||
Core return on average assets | 1.78 | % | 1.74 | % | 1.81 | % | 1.74 | % | 1.62 | % | 1.76 | % | 1.57 | % | ||||||||
Core Return on Average | ||||||||||||||||||||||
Tangible Common Equity: | ||||||||||||||||||||||
Average tangible common equity | $ | 286,526 | $ | 277,099 | $ | 248,017 | $ | 227,493 | $ | 215,886 | $ | 281,813 | $ | 207,714 | ||||||||
Core net income | 10,216 | 10,004 | 10,167 | 9,467 | 9,126 | 20,220 | 17,823 | |||||||||||||||
Core return on average tangible | ||||||||||||||||||||||
common equity | 14.26 | % | 14.44 | % | 16.40 | % | 16.65 | % | 16.91 | % | 14.35 | % | 17.16 | % | ||||||||
Core Efficiency Ratio: | ||||||||||||||||||||||
Add: net interest income | $ | 21,515 | $ | 20,478 | $ | 20,810 | $ | 20,222 | $ | 20,059 | $ | 41,993 | $ | 39,399 | ||||||||
Add: non interest income | 2,650 | 2,591 | 2,667 | 2,626 | 2,224 | 5,241 | 4,667 | |||||||||||||||
Operating revenue | $ | 24,165 | $ | 23,069 | $ | 23,477 | $ | 22,848 | $ | 22,283 | $ | 47,234 | 44,066 | |||||||||
Total noninterest expenses | 10,872 | 11,087 | 10,623 | 10,552 | 10,725 | 21,959 | 21,306 | |||||||||||||||
Less: non-recurring expenses | - | 603 | - | - | 302 | 603 | 309 | |||||||||||||||
Core noninterest expenses | 10,872 | 10,484 | 10,623 | 10,552 | 10,423 | 21,356 | 20,997 | |||||||||||||||
Core efficiency ratio | 44.99 | % | 45.45 | % | 45.25 | % | 46.18 | % | 46.78 | % | 45.21 | % | 47.65 | % | ||||||||
Efficiency ratio | 44.99 | % | 48.06 | % | 45.25 | % | 46.18 | % | 48.13 | % | 46.49 | % | 48.35 | % | ||||||||
Contacts:
Philip J. Metheny
Sr. Executive Vice President, Chief Financial Officer
Commercial Bancgroup, Inc.
ir@cbtn.com
423-869-5151
Roger Mobley
Executive Vice President, Chief Financial Officer
Commercial Bank
ir@cbtn.com
704-648-0185
SOURCE: Commercial Bancgroup, Inc.
View the original press release on ACCESS Newswire