CBNK Reports 4Q EPS of $0.91; 4Q ROA of 1.71% and ROE of 15.23%; FY 2025: Record Earnings, Double-Digit Balance Sheet Growth and a 1.71% ROA
Rhea-AI Summary
Capital Bancorp (NASDAQ: CBNK) reported 4Q 2025 GAAP net income of $15.0M or $0.91 EPS, roughly flat vs. 3Q 2025 and up from $7.5M in 4Q 2024. Core net income was $15.0M ($0.91), above 3Q core results. Key returns: ROA 1.71% and ROE 15.23%. Balance sheet growth included gross loans of $2.96B (up $137.5M in 4Q, 19.3% annualized) and total deposits up $180.9M (24.6% annualized). NIM was 5.94% (down 42 bps QoQ). Board declared a $0.12 cash dividend payable Feb 28, 2026; repurchased 304,288 shares for $8.6M in 4Q.
Positive
- GAAP net income of $15.0M in 4Q 2025
- Earnings per share of $0.91, up $0.02 QoQ
- Gross loans grew $137.5M in 4Q 2025 (19.3% annualized)
- Total deposits increased $180.9M in 4Q 2025 (24.6% annualized)
- Declared cash dividend of $0.12 per share payable Feb 28, 2026
- Repurchased 304,288 shares for $8.6M in 4Q 2025
Negative
- Net interest margin of 5.94% decreased 42 bps QoQ
- Interest expense rose $5.5M (42.6%) QoQ
- ACL Coverage Ratio modestly declined to 1.85% (down 3 bps QoQ)
- Core noninterest expense increased, driving $1.4M QoQ rise
News Market Reaction – CBNK
On the day this news was published, CBNK gained 2.04%, reflecting a moderate positive market reaction.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
CBNK fell 4.05% with regional bank peers also lower: BHB -3.8%, SPFI -4.16%, UNTY -2.94%, SHBI -3.27%, HONE -1.79%, indicating sector-wide weakness.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Apr 28 | Quarterly earnings | Positive | +7.0% | Strong Q1 2025 earnings, NIM expansion, and robust loan and deposit growth. |
| Apr 22 | Quarterly earnings | Neutral | -1.1% | Reported Q1 2024 results with a modest single-day share price move. |
Earnings releases have produced moderate single-digit moves, often positive on strong results.
Over the last few earnings cycles, Capital Bancorp reported strong profitability and balance sheet growth. In Q1 2025, net income reached $13.9M with a 1.75% ROA and rising NIM, which led to a 7.04% share price gain. A prior earnings release on Apr 22, 2024 saw a smaller -1.1% move. Today’s 4Q 2025 update, highlighting a $0.91 EPS and solid returns, fits an ongoing narrative of strong operating metrics and loan/deposit growth following the IFH acquisition.
Historical Comparison
Past earnings headlines moved CBNK about 4.07% on average. Today’s -4.05% reaction is similar in magnitude but negative, contrasting with prior generally constructive responses.
Earnings updates since early 2024 highlight consistent profitability, growing loans and deposits, and rising book value as the IFH integration supported organic growth.
Market Pulse Summary
This announcement highlights strong 4Q 2025 performance, with EPS of $0.91, ROA of 1.71%, ROE of 15.23%, and year-end gross loans of $2.96B and deposits of $3.09B. Prior earnings updates have also emphasized growth in book value, NIM, and fee income. Investors may focus on credit quality metrics like the 1.85% ACL coverage ratio, funding mix shifts, and ongoing expense investments to gauge how durable these returns remain.
Key Terms
core net income financial
tangible book value financial
roa financial
roe financial
rotce financial
net interest margin financial
allowance for credit losses financial
non-gaap financial
AI-generated analysis. Not financial advice.
Fourth Quarter 2025 Highlights
- GAAP Net Income of
$15.0 million was flat compared to 3Q 2025. Earnings per share of$0.91 increased$0.02 per share, compared to 3Q 2025 and return on average assets ("ROA") of1.71% decreased 6 basis points compared to 3Q 2025- Core net income(1) of
$15.0 million , or$0.91 per share increased$0.19 per share compared to 3Q 2025 and Core ROA(1) of1.71% increased 28 basis points compared to 3Q 2025
- Core net income(1) of
- Book value per common share of
$24.54 at December 31, 2025, increased$0.74 compared to 3Q 2025, and increased$3.23 when compared to 4Q 2024- Tangible book value per share(1) of
$22.05 , increased3.4% (not annualized), or$0.72 as compared to 3Q 2025, and increased15.5% , or$2.96 compared to 4Q 2024
- Tangible book value per share(1) of
- Return on average equity ("ROE") of
15.23% decreased 34 basis points compared to 3Q 2025, and return on average tangible common equity ("ROTCE")(1) of17.23% decreased 26 basis points compared to 3Q 2025- Core ROE(1) of
15.23% increased 267 basis points compared to 3Q 2025 and Core ROTCE(1) of17.23% increased 308 basis points compared to 3Q 2025
- Core ROE(1) of
- Gross Loans(2) grew
$137.5 million , or19.3% (annualized), during 4Q 2025, and grew$329.3 million , or12.5% from 4Q 2024 - Total deposits grew
$180.9 million , or24.6% (annualized), from 3Q 2025 and grew$331.0 million , or12.0% from 4Q 2024- Customer Deposit3 growth of
$41.8 million , or6.2% (annualized) from 3Q 2025, and$287.4 million , or11.8% from 4Q 2024
- Customer Deposit3 growth of
- Net interest income decreased
$1.7 million , or3.3% (not annualized) from 3Q 2025, mainly due to the$4.6 million of accretion during 3Q 2025 from refinancing callable brokered time deposits acquired in the IFH transaction, and increased$6.0 million , or13.4% from 4Q 2024, primarily driven by growth from the Commercial Bank. - Net Interest Margin ("NIM") of
5.94% decreased 42 bps compared to 3Q 2025 and increased 7 bps compared to 4Q 2024- Commercial Bank NIM(1) of
4.18% decreased by 46 bps (but increased 21 bps when excluding purchase accounting accretion ("PAA")), compared to 3Q 2025, and increased 19 bps, compared to 4Q 2024 - 4Q 2025 net PAA of
$0.2 million , or 3 bps of NIM and 3 bps of Commercial Bank NIM(1), decreased$5.3 million , or 61 bps, compared to 3Q 2025.
- Commercial Bank NIM(1) of
- The allowance for credit losses to total loans ("ACL Coverage Ratio") equaled
1.85% at December 31, 2025, which represented a 3 bps decrease from September 30, 2025, and remained flat year-over-year.- The Commercial Bank ACL Coverage Ratio(1) equaled
1.65% at December 31, 2025, which represented a 5 bps decrease from1.70% at both September 30, 2025 and December 31, 2024
- The Commercial Bank ACL Coverage Ratio(1) equaled
- Fee Revenue (noninterest income) totaled
$12.5 million , or19.9% of total revenue for 4Q 2025, an increase of$1.4 million from 3Q 2025 primarily due to SBIC income, and increased$0.6 million from 4Q 2024 - Cash Dividend of
$0.12 per share declared by the Board of Directors - Shares repurchased and retired during the three months ended December 31, 2025, as part of the Company's stock repurchase program, totaled 304,288 shares at an average price of
$28.12 , for a total cost of$8.6 million
(1) As used in this press release, Core net income, Core ROA, Core ROE, ROTCE, Core ROTCE, Commercial Bank NIM, Commercial Bank ACL Coverage Ratio, and Tangible Book Value are non–U.S. generally accepted accounting principles ("GAAP") financial measures. These non-GAAP financial metrics excludes the impact of income from the call of brokered time deposits, merger-related expenses and other pre-tax adjustments which are not indicative of operating performance and tax impacts of such adjustments. Reconciliations of these and other non–GAAP measures to their comparable GAAP measures are set forth in the Appendix at the end of this press release.
(2) Gross loans represent portfolio loans receivable, net of deferred fees and costs.
(3) Customer Deposits represents total deposits excluding brokered deposits.
ROCKVILLE, Md., Jan. 26, 2026 (GLOBE NEWSWIRE) -- Capital Bancorp, Inc. (the "Company") (NASDAQ: CBNK), the holding company for Capital Bank, N.A. (the "Bank"), today reported net income of
The Company also declared a cash dividend on its common stock of
“Our diversified business model continues to be a source of consistency and strength enabling us to perform at a high level in different market conditions," said Ed Barry, CEO of the Company. With the IFH integration behind us, our focus on executing our strategic plan remains our top priority. Our growth levers offer us a wide range of options on which we are capitalizing."
“We continue to demonstrate our ability to deliver meaningful growth in tangible book value per share and loans outstanding, and we are pleased that net interest margin has proven durable,” said Steven J Schwartz, Chairman of the Company. “Our ongoing and planned investments in technology and human capital give me confidence that we are well-positioned to carry forward our strategy for profitable organic growth and to capitalize on opportunities that may arise for bolt-on and other acquisitions. Further, I expect our ongoing, opportunistic stock buyback program will, over time, prove to have been a wise use of our capital.”
Reconciliation of GAAP Net Income to Core (Non-GAAP) Net Income
The following table provides a reconciliation of the Company's net income under GAAP to core net income (non-GAAP) results excluding income from the call of brokered time deposits, merger-related expenses and other one-time non-recurring transactions.
| Fourth Quarter 2025 | Third Quarter 2025 | |||||||||||||||||||||||||
| (in thousands, except per share data) | Income Before Income Taxes | Income Tax Expense | Net Income | Diluted Earnings per Share | Income Before Income Taxes | Income Tax Expense (Benefit) | Net Income | Diluted Earnings per Share | ||||||||||||||||||
| GAAP Net Income | $ | 19,681 | $ | 4,644 | $ | 15,037 | $ | 0.91 | $ | 19,867 | $ | 4,802 | $ | 15,065 | $ | 0.89 | ||||||||||
| Deduct: Income from the Call of Brokered Time Deposits | — | — | — | (4,618 | ) | (1,129 | ) | (3,489 | ) | |||||||||||||||||
| Add: Merger-Related Expenses | — | — | — | 697 | 122 | 575 | ||||||||||||||||||||
| Core Net Income(1) | $ | 19,681 | $ | 4,644 | $ | 15,037 | $ | 0.91 | $ | 15,946 | $ | 3,795 | $ | 12,151 | $ | 0.72 | ||||||||||
| Year Ended December 31, 2025 | Year Ended December 31, 2024 | |||||||||||||||||||||||||
| (in thousands except per share data) | Income Before Income Taxes | Income Tax Expense (Benefit) | Net Income | Diluted Earnings per Share | Income Before Income Taxes | Income Tax Expense (Benefit) | Net Income | Diluted Earnings per Share | ||||||||||||||||||
| GAAP Net Income | $ | 74,944 | $ | 17,774 | $ | 57,170 | $ | 3.41 | $ | 41,832 | $ | 10,860 | $ | 30,972 | $ | 2.12 | ||||||||||
| Deduct: Income from the Call of Brokered Time Deposits | (4,618 | ) | (1,129 | ) | (3,489 | ) | — | — | — | |||||||||||||||||
| Add: Merger-Related Expenses | 3,361 | 752 | 2,609 | 3,930 | 622 | 3,308 | ||||||||||||||||||||
| Add: Non-recurring Equity and Debt Investment Write-Down | — | — | — | 2,620 | — | 2,620 | ||||||||||||||||||||
| Add: Initial IFH ACL Provision | — | — | — | 4,194 | 1,025 | 3,169 | ||||||||||||||||||||
| Core Net Income(1) | $ | 73,687 | $ | 17,397 | $ | 56,290 | $ | 3.36 | $ | 52,576 | $ | 12,507 | $ | 40,069 | $ | 2.74 | ||||||||||
[1] As used in this press release, Core net income is a non-GAAP financial measure. This non-GAAP financial metric excludes the impact of income from the call of brokered time deposits, merger-related expenses and other certain pre-tax adjustments which are not indicative of operating performance and tax impacts of such adjustments. Reconciliations of this and other non–GAAP measures to their comparable GAAP measures are set forth in the Appendix at the end of this press release.
Note: The income tax expense reflects the non-deductibility of certain merger-related expenses.
Fourth Quarter 2025 Results
Earnings Summary
Net income of
[1] As used in this press release, Core net income is a non-GAAP financial measure. This non-GAAP financial metric excludes the impact of income from the call of brokered time deposits, merger-related expenses and other certain pre-tax adjustments which are not indicative of operating performance and tax impacts of such adjustments. Reconciliations of this and other non–GAAP measures to their comparable GAAP measures are set forth in the Appendix at the end of this press release.
- Net interest income of
$50.3 million decreased$1.7 million , or3.3% (not annualized), compared to 3Q 2025, and increased$6.0 million , or13.4% , year-over-year.- During 3Q 2025 there were two non-recurring events that impacted net interest income.
- The Bank identified Fee Revenue that was also previously recognized as Interest Income in the first and second quarter. As a result, the Bank recorded a one-time adjustment of
$1.3 million of interest income ("Interest Income Adjustment"). There was no corresponding adjustment needed to Fee Revenue as the fee income was correctly recognized during those periods. - Also, the Bank issued a call of brokered time deposits acquired from the IFH transaction, resulting in the accelerated accretion of
$4.6 million ("Call of Brokered Time Deposits"). - When excluding the Call of Brokered Time Deposits and Interest Income Adjustment in 3Q 2025, net interest income increased
$1.6 million , or3.2% , from 3Q 2025.
- The Bank identified Fee Revenue that was also previously recognized as Interest Income in the first and second quarter. As a result, the Bank recorded a one-time adjustment of
- Interest income of
$68.6 million increased$3.7 million , or5.8% (not annualized), over 3Q 2025, and increased$6.9 million , or11.2% , year-over-year. When excluding the Interest Income Adjustment, interest income increased$2.4 million from 3Q 2025, driven by$0.8 million of growth from OpenSky™ and$1.6 million from the Commercial Bank, while the increase year-over-year was primarily driven by strong balance sheet growth and higher net PAA.- Interest income included
$0.1 million from net PAA in 4Q 2025, compared to$0.2 million in 3Q 2025 and$0.7 million in net PAA in 4Q 2024.
- Interest income included
- Interest expense of
$18.4 million increased$5.5 million , or42.6% (not annualized), compared to 3Q 2025, and increased$1.0 million , or5.6% , year-over-year. When excluding the Call of Brokered Time Deposits, interest expense increased$0.9 million , or5.1% , compared to 3Q 2025, primarily driven by$0.5 million lower PAA and a$0.4 million increase from borrowings costs. The increase of$1.0 million year-over-year was primarily driven by$1.3 million of lower PAA offset by a$0.3 million shift in portfolio mix.- Interest expense included a
$0.2 million benefit from net PAA in 4Q 2025, compared to a$5.3 million benefit in 3Q 2025, which included$4.6 million from the Call of Brokered Time Deposits. There was$1.4 million from net PAA in 4Q 2024.
- Interest expense included a
- During 3Q 2025 there were two non-recurring events that impacted net interest income.
- The 4Q 2025 provision for credit losses was
$4.0 million , a decrease of$0.7 million from 3Q 2025. During the quarter, a$2.0 million credit to the allowance for credit losses was made to reflect recoveries resulting from the sale of$69.5 million charged-off OpenSky™ credit card receivables. Net charge-offs totaled$2.4 million , or0.32% of portfolio loans (annualized), down from$2.5 million or0.35% of portfolio loans (annualized), in 3Q 2025. Net charge-offs in the quarter include$1.9 million from the Commercial Bank and$0.5 million from OpenSky™ loans. Net charge-offs for the Commercial Bank increased$1.6 million from 3Q 2025 primarily driven by legacy Commercial Bank loans not previously provided for, and OpenSky™ net-charge-offs decreased$1.7 million from 3Q 2025 primarily driven by the sale of OpenSky™ credit card debt.- At December 31, 2025, the ACL Coverage Ratio was
1.85% , down 3 bps from September 30, 2025, and flat year-over-year.
- At December 31, 2025, the ACL Coverage Ratio was
- Fee Revenue of
$12.5 million increased$1.4 million , compared to 3Q 2025 and increased$0.6 million year-over-year. During 4Q 2025, Core fee revenue(1) of$12.5 million increased$1.4 million as a result of a$1.2 million higher SBIC investment income and a$0.3 million increase in credit card fees from OpenSky™, offset by a$0.1 million decrease in loan servicing rights income. Year-over-year core fee revenue(1) decreased$2.1 million primarily due to a decrease in government lending revenue of$2.3 million offset by a$0.1 million increase from mortgage banking revenue and an increase of$0.1 million from service charges on deposits. Core fee revenue mix was19.9% of total revenue for 4Q 2025, compared to17.5% during 3Q 2025, and24.7% during 4Q 2024. - Noninterest expense of
$39.1 million increased$0.7 million compared to 3Q 2025 and increased$1.6 million compared to 4Q 2024. Core noninterest expense(1) of$39.1 million increased$1.4 million compared to 3Q 2025 and increased$4.2 million compared to 4Q 2024. Core comparisons include:- The increase of
$1.4 million quarter-over-quarter was primarily driven by professional fees including costs for investment in OpenSky™ initiatives and other investments in technology, offset by decreases from OpenSky™ marketing, occupancy & equipment from leases and software contracts, and data processing from Windsor™ and OpenSky™. - Year-over-year expense growth of
$4.2 million was driven by professional fees associated with investments in shared services areas, personnel expense due to headcount growth, marketing expense from OpenSky™, and regulatory fees driven by the acquisition of IFH.
- The increase of
- Income tax expense of
$4.6 million , or23.6% of pre-tax income for 4Q 2025, decreased$0.2 million from$4.8 million , or24.2% of pre-tax income for 3Q 2025. The effective income tax rate change quarter-over-quarter was primarily due to the$1.1 million utilization of a deferred tax asset related to the Call of Brokered Time Deposits during 3Q 2025.- The Core effective income tax rate(1) for 4Q 2025 and 3Q 2025 would have been
23.6% and23.8% , respectively.
- The Core effective income tax rate(1) for 4Q 2025 and 3Q 2025 would have been
[1] As used in this press release, Core fee revenue, Core noninterest expense, and Core effective income tax rate are non-GAAP financial measures. These non-GAAP financial metrics exclude the impact of income from the call of brokered time deposits, merger-related expenses and other certain pre-tax adjustments which are not indicative of operating performance and tax impacts of such adjustments. Reconciliations of these and other non–GAAP measures to their comparable GAAP measures are set forth in the Appendix at the end of this press release.
Balance Sheet
Total assets of
- Gross Loans of
$2.96 billion at December 31, 2025 increased$137.5 million , or19.3% (annualized), from September 30, 2025 and increased$329.3 million , or12.5% , year-over-year.- Compared to September 30, 2025, growth was primarily driven by
$79.1 million from commercial and industrial ("C&I"),$25.7 million from residential real estate,$15.3 million from construction real estate,$9.5 million from lender finance, and$5.9 million from OpenSky™. - Compared to December 31, 2024, growth was primarily driven by
$143.7 million from C&I,$77.3 million from residential real estate,$40.5 million from commercial real estate ("CRE"),$38.3 million from construction real estate,$14.6 million from OpenSky™, and$12.8 million from lender finance. - C&l loans, plus owner-occupied CRE loans totaled
37.7% of total portfolio loans at December 31, 2025, consistent with the prior quarter, and37.8% at December 31, 2024.
- Compared to September 30, 2025, growth was primarily driven by
- Total deposits of
$3.09 billion at December 31, 2025 increased$180.9 million , or24.6% (annualized), from September 30, 2025, and increased$331.0 million , or12.0% (annualized) from December 31, 2024.- When excluding the increase in brokered time deposits of
$139.1 million , customer deposits increased$41.8 million or5.7% (annualized), including$116.0 million of growth in customer money market deposits, offset by a decrease of$49.5 million in customer time deposits, an$18.5 million decrease from interest-bearing demand accounts, a$5.0 million decrease from noninterest-bearing deposits, and a$1.2 million decrease from savings accounts. - The increase in total deposits of
$331.0 million year-over-year was driven by$288.5 million in growth from customer money market deposits,$43.6 million from brokered time deposits,$41.6 million from noninterest-bearing deposits,$18.4 million from interest-bearing demand accounts, offset by a decrease of$59.2 million from customer time deposits, and$1.8 million from savings accounts.
- When excluding the increase in brokered time deposits of
- Insured and protected1 deposits were approximately
$2.1 billion as of December 31, 2025 representing68.4% of the Company's deposit portfolio. - Low interest and noninterest-bearing DDA deposits of
$1.1 billion , or36.3% of deposits, decreased$24.7 million , or8.6% (annualized) from 3Q 2025, but increased$58.1 million , or5.5% year-over-year.- The average rate on the low interest and noninterest-bearing deposits was
0.14% for 4Q 2025, which remained flat compared to 3Q 2025 and year-over-year.
- The average rate on the low interest and noninterest-bearing deposits was
- The average portfolio loans-to-deposit ratio was
97.0% for 4Q 2025, compared to95.6% for 3Q 2025, and99.3% for 4Q 2024. - The investment securities portfolio continues to be classified as available-for-sale and had a fair market value of
$230.1 million , or6.4% of total assets, an effective duration of 2.5 years, with U.S. Treasury Securities representing60% of the overall investment portfolio at December 31, 2025. The accumulated other comprehensive income (loss) on the investment securities portfolio improved$1.0 million during the quarter to negative$5.8 million after-tax as of December 31, 2025, which represents1.4% of total stockholders' equity. The Company does not have a held-to-maturity investment securities portfolio. - Liquidity – The Company maintains stable and reliable sources of available borrowings, generally consistent with prior quarter. Sources of available borrowings at December 31, 2025 totaled
$817.9 million , compared to$858.4 from 3Q 2025. During 4Q 2025, available collateralized lines of credit totaled$731.6 million , unsecured lines of credit with other banks totaled$76.0 million and unpledged investment securities available as collateral for potential additional borrowings totaled$9.3 million . - Capital Positions – As of December 31, 2025, the Company reported a Common Equity Tier-1 capital ratio of
12.98% , compared to13.54% at September 30, 2025. At December 31, 2025, the Company and the Bank maintained regulatory capital ratios that exceed all capital adequacy requirements.- Shares repurchased and retired during the three months ended December 31, 2025, as part of the Company's stock repurchase program, totaled 304,288 shares at an average price of
$28.12 , for a total cost of$8.6 million . As of December 31, 2025, there was$3.3 million remaining to be repurchased under the current$15.0 million authorization repurchase program, which will expire on February 28, 2026.
- Shares repurchased and retired during the three months ended December 31, 2025, as part of the Company's stock repurchase program, totaled 304,288 shares at an average price of
[1] Protected deposits includes deposits that are indirectly protected under the product terms.
Financial Metrics
Net Interest Margin – NIM of
- 3Q 2025 includes the previously mentioned
$4.6 million Call of Brokered Time Deposits and$1.3 million Interest Income Adjustment. Excluding the Interest Income Adjustment and Call of Brokered Time Deposits in 3Q 2025, Commercial Bank NIM(1) declined to4.18% , or 3 bps, in 4Q 2025. - The average yield on interest earning assets of
8.10% increased 17 bps compared to the prior quarter and decreased 7 bps year-over-year. During 3Q 2025 there was a 16 bps impact from the Interest Income Adjustment. Excluding this item, the average yield in 3Q 2025 would have been8.09% , which results in a increase of 1 bps compared to 3Q 2025. The decrease quarter-over-quarter was primarily a result of changes in the overall rate environment. The average yield decreased 7 bps year-over-year primarily due to changes in the overall rate environment.- The Commercial Bank Loan Yield(1) of
6.95% for 4Q 2025 increased 21 bps compared to 3Q 2025, and decreased 3 bps year-over-year. Excluding the Interest Income Adjustment impact, the average yield in 3Q 2025 would have been6.94% , which remained flat compared to 3Q 2025.
- The Commercial Bank Loan Yield(1) of
- The total cost of deposits of
2.36% for 4Q 2025 increased 63 bps compared to the prior quarter and decreased 14 bps year-over-year. During 3Q 2025 there was a 63 bps impact from the Call of Brokered Time Deposits. Excluding this item, the cost of deposits for the quarter would have been2.36% , and 4Q 2025 would have been consistent with 3Q 2025. - The total cost of interest-bearing deposits increased 87 bps quarter-over-quarter, and decreased 19 bps year-over-year, to
3.28% for 4Q 2025. Excluding the Call of Brokered Time Deposits, the 3Q 2025 cost of interest-bearing deposits would have been3.28% , and 4Q 2025 would have been consistent with 3Q 2025. The decrease year-over-year was due to a shift in product mix as well as a change in the rate environment. - Net PAA of
$0.2 million , or 3 bps of NIM and 3 bps of Commercial Bank NIM(1), during 4Q 2025, decreased$5.3 million from 3Q 2025 mainly due to the Call of Brokered Time Deposits. There was$0.7 million from net PAA during 4Q 2024. - NIM for 2025 was
6.10% , a year-over-year decrease of 15 bps from6.22% for 2024. The decrease was primarily driven by the acquisition of commercial loans from IFH, which diluted the impact from OpenSky™.- Commercial Bank NIM(1) for 2025 was
4.38% , a year-over-year increase of 45 bps from3.93% for 2024 that was primarily driven by the acquisition of commercial loans from IFH and balance sheet growth from the Commercial Bank during 2025. Excluding the Call of Brokered Time Deposits and Interest Income Adjustment, Commercial Bank NIM(1) for 2025 would have been4.27% , an increase of 34 bps year-over-year.
- Commercial Bank NIM(1) for 2025 was
Fee Revenue Mix – The fee revenue mix was
Credit Metrics and Asset Quality – The ACL Coverage Ratio equaled
Nonperforming assets were
Efficiency Ratios – The efficiency ratio was
[1] As used in this press release, Commercial Bank NIM, Commercial Bank Loan Yield, Core fee revenue mix and Core efficiency ratio are non-GAAP financial measures. These non-GAAP financial metrics exclude the impact of income from the call of brokered time deposits, merger-related expenses and other certain pre-tax adjustments which are not indicative of operating performance and tax impacts of such adjustments. Reconciliations of these and other non–GAAP measures to their comparable GAAP measures are set forth in the Appendix at the end of this press release.
Financial Metrics (Continued)
Performance Ratios – ROA was
- ROE was
15.23% for 4Q 2025, compared to15.57% for 3Q 2025, and8.50% for 4Q 2024. Core ROE(1) was15.23% for 4Q 2025, compared to12.56% for 3Q 2025, and17.46% for 4Q 2024. - ROTCE(1) was
17.23% for 4Q 2025, compared to17.49% for 3Q 2025, and9.33% for 4Q 2024. Core ROTCE(1) for 4Q 2025 was17.23% , compared to14.15% for 3Q 2025, and18.91% for 4Q 2024.
Book Value and Tangible Book Value – Book value per common share of
[1] As used in this press release, Core ROA, Core ROE, ROTCE, Core ROTCE, and Tangible Book Value are non-GAAP financial measures. These non-GAAP financial metrics exclude the impact of income from the call of brokered time deposits, merger-related expenses and other certain pre-tax adjustments which are not indicative of operating performance and tax impacts of such adjustments. Reconciliations of these and other non–GAAP measures to their comparable GAAP measures are set forth in the Appendix at the end of this press release.
Commercial Bank
Loan Growth – Portfolio loans(1) increased
Net Interest Income – Interest income of
Credit Metrics – Nonperforming assets increased 8 bps to
Classified and Criticized Loans – At December 31, 2025, special mention loans totaled
(1) Portfolio loans represents portfolio loans receivable excluding deferred origination fees, net.
OpenSky™
Accounts – During 4Q 2025, credit card accounts of 585.5 thousand declined by 2.1 thousand, or
Loan and Deposit Balances – Secured and unsecured loan balances, net of reserves for interest and fees, of
Net Interest Income – Interest income of
Fee Revenue – Total fee revenue of
Noninterest Expense – Total noninterest expense of
OpenSky™ Credit – Portfolio credit metrics continued to be consistent with modeled expectations during 4Q 2025. The provision for credit losses of
Capital Bank Home Loans
Originations of loans held for sale totaled
Windsor Advantage™
Gross government loan servicing revenue totaled
| COMPARATIVE FINANCIAL HIGHLIGHTS - Unaudited | |||||||||||||||||||||||||
| Quarter Ended | 4Q25 vs 3Q25 | 4Q25 vs 4Q24 | |||||||||||||||||||||||
| (in thousands, except per share data) | December 31, 2025 | September 30, 2025 | December 31, 2024 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||
| Earnings Summary | |||||||||||||||||||||||||
| Interest income | $ | 68,634 | $ | 64,891 | $ | 61,707 | $ | 3,743 | 5.8 | % | $ | 6,927 | 11.2 | % | |||||||||||
| Interest expense | 18,355 | 12,871 | 17,380 | 5,484 | 42.6 | % | 975 | 5.6 | % | ||||||||||||||||
| Net interest income | 50,279 | 52,020 | 44,327 | (1,741 | ) | (3.3 | )% | 5,952 | 13.4 | % | |||||||||||||||
| Provision for credit losses | 3,988 | 4,650 | 7,828 | (662 | ) | (14.2 | )% | (3,840 | ) | (49.1 | )% | ||||||||||||||
| (Release of) provision for credit losses on unfunded commitments | (29 | ) | 217 | 122 | (246 | ) | (113.4 | )% | (151 | ) | (123.8 | )% | |||||||||||||
| Noninterest income | 12,464 | 11,068 | 11,913 | 1,396 | 12.6 | % | 551 | 4.6 | % | ||||||||||||||||
| Noninterest expense | 39,103 | 38,354 | 37,514 | 749 | 2.0 | % | 1,589 | 4.2 | % | ||||||||||||||||
| Income before income taxes | 19,681 | 19,867 | 10,776 | (186 | ) | (0.9 | )% | 8,905 | 82.6 | % | |||||||||||||||
| Income tax expense | 4,644 | 4,802 | 3,243 | (158 | ) | (3.3 | )% | 1,401 | 43.2 | % | |||||||||||||||
| Net income | $ | 15,037 | $ | 15,065 | $ | 7,533 | $ | (28 | ) | (0.2 | )% | $ | 7,504 | 99.6 | % | ||||||||||
| Pre-tax pre-provision net revenue ("PPNR") (1) | $ | 23,640 | $ | 24,734 | $ | 18,726 | $ | (1,094 | ) | (4.4 | )% | $ | 4,914 | 26.2 | % | ||||||||||
| Core PPNR(1) | $ | 23,640 | $ | 20,813 | $ | 23,961 | $ | 2,827 | 13.6 | % | $ | (321 | ) | (1.3 | )% | ||||||||||
| Common Share Data | |||||||||||||||||||||||||
| Earnings per share - Basic | $ | 0.91 | $ | 0.91 | $ | 0.45 | $ | — | — | % | $ | 0.46 | 102.2 | % | |||||||||||
| Earnings per share - Diluted | $ | 0.91 | $ | 0.89 | $ | 0.45 | $ | 0.02 | 2.2 | % | $ | 0.46 | 102.2 | % | |||||||||||
| Core earnings per share - Diluted(1) | $ | 0.91 | $ | 0.72 | $ | 0.92 | $ | 0.19 | 26.4 | % | $ | (0.01 | ) | (1.1 | )% | ||||||||||
| Weighted average common shares - Basic | 16,493 | 16,586 | 16,595 | ||||||||||||||||||||||
| Weighted average common shares - Diluted | 16,493 | 16,844 | 16,729 | ||||||||||||||||||||||
| Return Ratios | |||||||||||||||||||||||||
| Return on average assets (annualized) | 1.71 | % | 1.77 | % | 0.96 | % | |||||||||||||||||||
| Core return on average assets (annualized)(1) | 1.71 | % | 1.43 | % | 1.97 | % | |||||||||||||||||||
| Return on average equity (annualized) | 15.23 | % | 15.57 | % | 8.50 | % | |||||||||||||||||||
| Core return on average equity (annualized)(1) | 15.23 | % | 12.56 | % | 17.46 | % | |||||||||||||||||||
| Return on average tangible common equity (annualized)(1) | 17.23 | % | 17.49 | % | 9.33 | % | |||||||||||||||||||
| Core return on average tangible common equity (annualized)(1) | 17.23 | % | 14.15 | % | 18.91 | % | |||||||||||||||||||
______________
(1) Refer to Appendix for reconciliation of non-GAAP measures.
| COMPARATIVE FINANCIAL HIGHLIGHTS - Unaudited (Continued) | |||||||||||||||
| Year Ended | |||||||||||||||
| December 31, | |||||||||||||||
| (in thousands, except per share data) | 2025 | 2024 | $ Change | % Change | |||||||||||
| Earnings Summary | |||||||||||||||
| Interest income | $ | 260,871 | $ | 213,301 | $ | 47,570 | 22.3 | % | |||||||
| Interest expense | 64,879 | 58,555 | 6,324 | 10.8 | % | ||||||||||
| Net interest income | 195,992 | 154,746 | 41,246 | 26.7 | % | ||||||||||
| Provision for credit losses | 14,965 | 17,720 | (2,755 | ) | (15.5 | )% | |||||||||
| (Release of) provision for credit losses on unfunded commitments | 188 | 385 | (197 | ) | (51.2 | )% | |||||||||
| Noninterest income | 49,187 | 31,410 | 17,777 | 56.6 | % | ||||||||||
| Noninterest expense | 155,082 | 126,219 | 28,863 | 22.9 | % | ||||||||||
| Income before income taxes | 74,944 | 41,832 | 33,112 | 79.2 | % | ||||||||||
| Income tax expense | 17,774 | 10,860 | 6,914 | 63.7 | % | ||||||||||
| Net income | $ | 57,170 | $ | 30,972 | $ | 26,198 | 84.6 | % | |||||||
| Pre-tax pre-provision net revenue ("PPNR") (1) | $ | 90,097 | $ | 59,937 | $ | 30,160 | 50.3 | % | |||||||
| Core PPNR(1) | $ | 88,840 | $ | 66,487 | $ | 22,353 | 33.6 | % | |||||||
| Common Share Data | |||||||||||||||
| Earnings per share - Basic | $ | 3.45 | $ | 2.12 | $ | 1.33 | 62.7 | % | |||||||
| Earnings per share - Diluted | $ | 3.41 | $ | 2.12 | $ | 1.29 | 60.8 | % | |||||||
| Core earnings per share - Diluted(1) | $ | 3.36 | $ | 2.74 | |||||||||||
| Weighted average common shares - Basic | 16,582 | 14,584 | |||||||||||||
| Weighted average common shares - Diluted | 16,768 | 14,640 | |||||||||||||
| Return Ratios | |||||||||||||||
| Return on average assets | 1.71 | % | 1.21 | % | |||||||||||
| Core return on average assets(1) | 1.68 | % | 1.57 | % | |||||||||||
| Return on average equity | 15.13 | % | 10.78 | % | |||||||||||
| Core return on average equity(1) | 14.90 | % | 13.94 | % | |||||||||||
| Return on average tangible common equity(1) | 17.10 | % | 11.07 | % | |||||||||||
| Core return on average tangible common equity(1) | 16.84 | % | 14.30 | % | |||||||||||
______________
(1) Refer to Appendix for reconciliation of non-GAAP measures.
| COMPARATIVE FINANCIAL HIGHLIGHTS - Unaudited (Continued) | |||||||||||||||||
| Quarter Ended | Quarter Ended | ||||||||||||||||
| December 31, | September 30, | June 30, | March 31, | ||||||||||||||
| (in thousands, except per share data) | 2025 | 2024 | % Change | 2025 | 2025 | 2025 | |||||||||||
| Balance Sheet Highlights | |||||||||||||||||
| Assets | $ | 3,606,207 | $ | 3,206,911 | 12.5 | % | $ | 3,389,442 | $ | 3,388,662 | $ | 3,349,805 | |||||
| Investment securities available-for-sale | 230,083 | 223,630 | 2.9 | % | 232,640 | 228,923 | 213,452 | ||||||||||
| Mortgage loans held for sale | 25,828 | 17,063 | 51.4 | % | 14,146 | 15,933 | 30,005 | ||||||||||
| Portfolio loans receivable (2) | 2,959,457 | 2,630,163 | 12.5 | % | 2,821,983 | 2,739,808 | 2,678,406 | ||||||||||
| Allowance for credit losses | 54,660 | 48,652 | 12.3 | % | 53,045 | 47,447 | 48,454 | ||||||||||
| Goodwill | 25,969 | 21,126 | 22.9 | % | 25,969 | 22,478 | 24,085 | ||||||||||
| Intangible assets | 13,246 | 14,072 | (5.9 | )% | 13,457 | 13,668 | 13,861 | ||||||||||
| Core deposit intangibles | 1,525 | 1,745 | (12.6 | )% | 1,576 | 1,627 | 1,695 | ||||||||||
| Deposits | 3,092,979 | 2,761,939 | 12.0 | % | 2,912,053 | 2,940,738 | 2,891,333 | ||||||||||
| FHLB borrowings | 50,000 | 22,000 | 127.3 | % | 22,000 | 22,000 | 22,000 | ||||||||||
| Other borrowed funds | 2,062 | 12,062 | (82.9 | )% | 12,062 | 12,062 | 12,062 | ||||||||||
| Total stockholders' equity | 401,978 | 355,139 | 13.2 | % | 394,770 | 380,035 | 369,577 | ||||||||||
| Tangible common equity (1) | 361,238 | 318,196 | 13.5 | % | 353,768 | 342,262 | 329,936 | ||||||||||
| Common shares outstanding | 16,381 | 16,663 | (1.7 | )% | 16,589 | 16,582 | 16,657 | ||||||||||
| Book value per share | $ | 24.54 | $ | 21.31 | 15.2 | % | $ | 23.80 | $ | 22.92 | $ | 22.19 | |||||
| Tangible book value per share (1) | $ | 22.05 | $ | 19.10 | 15.4 | % | $ | 21.33 | $ | 20.64 | $ | 19.81 | |||||
| Dividends per share | $ | 0.12 | $ | 0.10 | 20.0 | % | $ | 0.12 | $ | 0.10 | $ | 0.10 | |||||
______________
(1) Refer to Appendix for reconciliation of non-GAAP measures.
(2) Loans are reflected net of deferred fees and costs.
| Consolidated Statements of Income (Unaudited) | |||||||||||||||||||||||||
| Three Months Ended | Year Ended | ||||||||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | ||||||||||||||||||
| Interest income | |||||||||||||||||||||||||
| Loans, including fees | $ | 64,933 | $ | 60,838 | $ | 60,810 | $ | 58,691 | $ | 58,602 | $ | 245,272 | $ | 202,915 | |||||||||||
| Investment securities available-for-sale | 1,728 | 1,805 | 1,582 | 1,861 | 1,539 | 6,976 | 5,441 | ||||||||||||||||||
| Federal funds sold and other | 1,973 | 2,248 | 2,194 | 2,208 | 1,566 | 8,623 | 4,945 | ||||||||||||||||||
| Total interest income | 68,634 | 64,891 | 64,586 | 62,760 | 61,707 | 260,871 | 213,301 | ||||||||||||||||||
| Interest expense | |||||||||||||||||||||||||
| Deposits | 17,805 | 12,732 | 16,722 | 16,512 | 16,385 | 63,771 | 56,170 | ||||||||||||||||||
| Borrowed funds | 550 | 139 | 218 | 201 | 995 | 1,108 | 2,385 | ||||||||||||||||||
| Total interest expense | 18,355 | 12,871 | 16,940 | 16,713 | 17,380 | 64,879 | 58,555 | ||||||||||||||||||
| Net interest income | 50,279 | 52,020 | 47,646 | 46,047 | 44,327 | 195,992 | 154,746 | ||||||||||||||||||
| Provision for credit losses | 3,988 | 4,650 | 4,081 | 2,246 | 7,828 | 14,965 | 17,720 | ||||||||||||||||||
| (Release of) provision for credit losses on unfunded commitments | (29 | ) | 217 | — | — | 122 | 188 | 385 | |||||||||||||||||
| Net interest income after provision for credit losses | 46,320 | 47,153 | 43,565 | 43,801 | 36,377 | 180,839 | 136,641 | ||||||||||||||||||
| Noninterest income | |||||||||||||||||||||||||
| Service charges on deposits | 371 | 425 | 262 | 258 | 241 | 1,316 | 883 | ||||||||||||||||||
| Credit card fees | 4,837 | 4,509 | 4,298 | 3,722 | 3,733 | 17,366 | 15,999 | ||||||||||||||||||
| Mortgage banking revenue | 1,960 | 1,927 | 1,754 | 1,831 | 1,821 | 7,472 | 7,146 | ||||||||||||||||||
| Government lending revenue | — | 14 | 3,112 | 1,096 | 2,301 | 4,222 | 2,301 | ||||||||||||||||||
| Government loan servicing revenue | 4,036 | 4,265 | 3,644 | 3,568 | 3,993 | 15,513 | 3,993 | ||||||||||||||||||
| Loan servicing rights (government guaranteed) | 295 | 368 | (590 | ) | 472 | 1,013 | 545 | 1,013 | |||||||||||||||||
| Non-recurring equity and debt investment write-down | — | — | — | — | (2,620 | ) | — | (2,620 | ) | ||||||||||||||||
| Other income | 965 | (440 | ) | 626 | 1,602 | 1,431 | 2,753 | 2,695 | |||||||||||||||||
| Total noninterest income | 12,464 | 11,068 | 13,106 | 12,549 | 11,913 | 49,187 | 31,410 | ||||||||||||||||||
| Noninterest expenses | |||||||||||||||||||||||||
| Salaries and employee benefits | 17,914 | 17,728 | 18,460 | 18,067 | 16,513 | 72,169 | 56,037 | ||||||||||||||||||
| Occupancy and equipment | 2,638 | 2,849 | 2,995 | 2,910 | 2,976 | 11,392 | 8,244 | ||||||||||||||||||
| Professional fees | 4,294 | 2,131 | 2,422 | 2,112 | 2,150 | 10,959 | 7,846 | ||||||||||||||||||
| Data processing | 7,502 | 7,654 | 7,520 | 7,112 | 7,210 | 29,788 | 27,689 | ||||||||||||||||||
| Advertising | 1,398 | 1,714 | 1,371 | 1,779 | 1,032 | 6,262 | 6,359 | ||||||||||||||||||
| Loan processing | 1,152 | 1,114 | 979 | 743 | 969 | 3,988 | 2,431 | ||||||||||||||||||
| Foreclosed real estate expenses, net | — | — | — | 1 | — | 1 | 2 | ||||||||||||||||||
| Merger-related expenses | — | 697 | 1,398 | 1,266 | 2,615 | 3,361 | 3,930 | ||||||||||||||||||
| Operational and other card fraud related losses | 750 | 923 | 933 | 903 | 993 | 3,509 | 3,714 | ||||||||||||||||||
| Regulatory assessment expenses | 858 | 740 | 884 | 889 | 554 | 3,371 | 1,937 | ||||||||||||||||||
| Other operating | 2,597 | 2,804 | 2,610 | 2,271 | 2,502 | 10,282 | 8,030 | ||||||||||||||||||
| Total noninterest expenses | 39,103 | 38,354 | 39,572 | 38,053 | 37,514 | 155,082 | 126,219 | ||||||||||||||||||
| Income before income taxes | 19,681 | 19,867 | 17,099 | 18,297 | 10,776 | 74,944 | 41,832 | ||||||||||||||||||
| Income tax expense | 4,644 | 4,802 | 3,963 | 4,365 | 3,243 | 17,774 | 10,860 | ||||||||||||||||||
| Net income | $ | 15,037 | $ | 15,065 | $ | 13,136 | $ | 13,932 | $ | 7,533 | $ | 57,170 | $ | 30,972 | |||||||||||
| Consolidated Balance Sheets | |||||||||||||||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | (audited) | |||||||||||||||
| (in thousands, except share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Assets | |||||||||||||||||||
| Cash and due from banks | $ | 30,894 | $ | 25,724 | $ | 26,843 | $ | 27,836 | $ | 25,433 | |||||||||
| Interest-bearing deposits at other financial institutions | 224,611 | 163,078 | 247,704 | 266,092 | 179,841 | ||||||||||||||
| Federal funds sold | 60 | 59 | 59 | 59 | 58 | ||||||||||||||
| Total cash and cash equivalents | 255,565 | 188,861 | 274,606 | 293,987 | 205,332 | ||||||||||||||
| Investment securities available-for-sale | 230,083 | 232,640 | 228,923 | 213,452 | 223,630 | ||||||||||||||
| Restricted investments | 8,397 | 7,057 | 7,043 | 7,031 | 4,479 | ||||||||||||||
| Loans held for sale | 25,828 | 14,146 | 15,933 | 30,005 | 17,063 | ||||||||||||||
| Portfolio loans receivable, net of deferred fees and costs | 2,959,457 | 2,821,983 | 2,739,808 | 2,678,406 | 2,630,163 | ||||||||||||||
| Less allowance for credit losses | (54,660 | ) | (53,045 | ) | (47,447 | ) | (48,454 | ) | (48,652 | ) | |||||||||
| Total portfolio loans held for investment, net | 2,904,797 | 2,768,938 | 2,692,361 | 2,629,952 | 2,581,511 | ||||||||||||||
| Premises and equipment, net | 15,072 | 15,304 | 14,863 | 15,085 | 15,525 | ||||||||||||||
| Accrued interest receivable | 16,695 | 19,011 | 15,149 | 19,458 | 16,664 | ||||||||||||||
| Goodwill | 25,969 | 25,969 | 22,478 | 24,085 | 21,126 | ||||||||||||||
| Intangible assets | 13,246 | 13,457 | 13,668 | 13,861 | 14,072 | ||||||||||||||
| Core deposit intangibles | 1,525 | 1,576 | 1,627 | 1,695 | 1,745 | ||||||||||||||
| Loan servicing assets | 1,816 | 2,070 | 2,221 | 2,244 | 5,511 | ||||||||||||||
| Deferred tax asset | 14,992 | 14,885 | 15,667 | 15,902 | 16,670 | ||||||||||||||
| Bank owned life insurance | 45,488 | 45,105 | 44,721 | 44,335 | 43,956 | ||||||||||||||
| Other assets | 46,734 | 40,423 | 39,402 | 38,713 | 39,627 | ||||||||||||||
| Total assets | $ | 3,606,207 | $ | 3,389,442 | $ | 3,388,662 | $ | 3,349,805 | $ | 3,206,911 | |||||||||
| Liabilities | |||||||||||||||||||
| Deposits | |||||||||||||||||||
| Noninterest-bearing | $ | 852,520 | $ | 857,543 | $ | 836,979 | $ | 812,224 | $ | 810,928 | |||||||||
| Interest-bearing | 2,240,459 | 2,054,510 | 2,103,759 | 2,079,109 | 1,951,011 | ||||||||||||||
| Total deposits | 3,092,979 | 2,912,053 | 2,940,738 | 2,891,333 | 2,761,939 | ||||||||||||||
| Federal Home Loan Bank advances | 50,000 | 22,000 | 22,000 | 22,000 | 22,000 | ||||||||||||||
| Other borrowed funds | 2,062 | 12,062 | 12,062 | 12,062 | 12,062 | ||||||||||||||
| Accrued interest payable | 8,745 | 8,045 | 8,158 | 9,995 | 9,393 | ||||||||||||||
| Other liabilities | 50,443 | 40,512 | 25,669 | 44,838 | 46,378 | ||||||||||||||
| Total liabilities | 3,204,229 | 2,994,672 | 3,008,627 | 2,980,228 | 2,851,772 | ||||||||||||||
| Stockholders' equity | |||||||||||||||||||
| Common stock | 164 | 166 | 166 | 167 | 167 | ||||||||||||||
| Additional paid-in capital | 120,913 | 127,359 | 126,888 | 128,692 | 128,598 | ||||||||||||||
| Retained earnings | 286,661 | 274,041 | 261,093 | 249,925 | 237,843 | ||||||||||||||
| Accumulated other comprehensive loss | (5,760 | ) | (6,796 | ) | (8,112 | ) | (9,207 | ) | (11,469 | ) | |||||||||
| Total stockholders' equity | 401,978 | 394,770 | 380,035 | 369,577 | 355,139 | ||||||||||||||
| Total liabilities and stockholders' equity | $ | 3,606,207 | $ | 3,389,442 | $ | 3,388,662 | $ | 3,349,805 | $ | 3,206,911 | |||||||||
The following tables show the average outstanding balance of each principal category of our assets, liabilities and stockholders’ equity, together with the average yields on our assets and the average costs of our liabilities for the periods indicated. Such yields and costs are calculated by dividing the annualized income or expense by the average daily balances of the corresponding assets or liabilities for the same period.
| Three Months Ended December 31, 2025 | Three Months Ended September 30, 2025 | Three Months Ended December 31, 2024 | ||||||||||||||||||||||||
| Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate(1) | Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate(1) | Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate(1) | ||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||
| Interest earning assets: | ||||||||||||||||||||||||||
| Interest-bearing deposits | $ | 196,281 | $ | 1,868 | 3.78 | % | $ | 194,858 | $ | 2,139 | 4.36 | % | $ | 140,206 | $ | 1,446 | 4.10 | % | ||||||||
| Federal funds sold | 60 | 1 | 6.61 | 59 | 1 | 5.79 | 58 | — | — | |||||||||||||||||
| Investment securities available-for-sale | 238,295 | 1,728 | 2.88 | 241,086 | 1,805 | 2.97 | 236,951 | 1,539 | 2.58 | |||||||||||||||||
| Restricted investments | 6,725 | 104 | 6.14 | 7,052 | 108 | 6.06 | 7,292 | 120 | 6.55 | |||||||||||||||||
| Loans held for sale | 17,118 | 263 | 6.10 | 13,783 | 228 | 6.57 | 25,614 | 193 | 3.00 | |||||||||||||||||
| Portfolio loans receivable(2)(3) | 2,902,033 | 64,670 | 8.84 | 2,789,815 | 60,610 | 8.62 | 2,592,960 | 58,409 | 8.96 | |||||||||||||||||
| Total interest earning assets | 3,360,512 | 68,634 | 8.10 | 3,246,653 | 64,891 | 7.93 | 3,003,081 | 61,707 | 8.17 | |||||||||||||||||
| Noninterest earning assets | 138,028 | 131,643 | 117,026 | |||||||||||||||||||||||
| Total assets | $ | 3,498,540 | $ | 3,378,296 | $ | 3,120,107 | ||||||||||||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||||||||||||||
| Interest-bearing liabilities: | ||||||||||||||||||||||||||
| Interest-bearing demand accounts | $ | 269,342 | 366 | 0.54 | $ | 282,873 | 388 | 0.54 | $ | 257,446 | 424 | 0.66 | ||||||||||||||
| Savings | 12,033 | 11 | 0.36 | 12,887 | 15 | 0.47 | 13,497 | 20 | 0.59 | |||||||||||||||||
| Money market accounts | 1,061,293 | 9,124 | 3.41 | 985,106 | 8,650 | 3.48 | 763,526 | 7,131 | 3.72 | |||||||||||||||||
| Time deposits | 812,186 | 8,304 | 4.06 | 815,302 | 3,679 | 1.79 | 847,618 | 8,810 | 4.13 | |||||||||||||||||
| Borrowed funds | 46,497 | 550 | 4.69 | 34,062 | 139 | 1.62 | 97,116 | 995 | 4.08 | |||||||||||||||||
| Total interest-bearing liabilities | 2,201,351 | 18,355 | 3.31 | 2,130,230 | 12,871 | 2.40 | 1,979,203 | 17,380 | 3.49 | |||||||||||||||||
| Noninterest-bearing liabilities: | ||||||||||||||||||||||||||
| Noninterest-bearing liabilities | 67,509 | 43,245 | 58,460 | |||||||||||||||||||||||
| Noninterest-bearing deposits | 837,930 | 820,899 | 729,907 | |||||||||||||||||||||||
| Stockholders’ equity | 391,750 | 383,922 | 352,537 | |||||||||||||||||||||||
| Total liabilities and stockholders’ equity | $ | 3,498,540 | $ | 3,378,296 | $ | 3,120,107 | ||||||||||||||||||||
| Net interest spread | 4.79 | % | 5.53 | % | 4.68 | % | ||||||||||||||||||||
| Net interest income | $ | 50,279 | $ | 52,020 | $ | 44,327 | ||||||||||||||||||||
| Net interest margin(4) | 5.94 | % | 6.36 | % | 5.87 | % | ||||||||||||||||||||
_______________
(1) Annualized.
(2) Includes nonaccrual loans.
(3) For the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, collectively, Commercial Bank Loan Yield was
(4) For the three months ended December 31, 2025, September 30, 2025, and December 31, 2024, collectively, Commercial Bank Net Interest Margin was
| Year Ended December 31, | |||||||||||||||||
| 2025 | 2024 | ||||||||||||||||
| Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate | Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate(1) | ||||||||||||
| (in thousands) | |||||||||||||||||
| Assets | |||||||||||||||||
| Interest earning assets: | |||||||||||||||||
| Interest-bearing deposits | $ | 194,080 | $ | 8,211 | 4.23 | % | $ | 98,319 | $ | 4,569 | 4.65 | % | |||||
| Federal funds sold | 59 | 2 | 3.39 | 57 | 3 | 5.26 | |||||||||||
| Investment securities available-for-sale | 236,346 | 6,976 | 2.95 | 228,909 | 5,441 | 2.38 | |||||||||||
| Restricted investments | 6,648 | 410 | 6.17 | 5,563 | 373 | 6.71 | |||||||||||
| Loans held for sale | 12,576 | 892 | 7.09 | 12,121 | 569 | 4.69 | |||||||||||
| Portfolio loans receivable(1)(2) | 2,765,758 | 244,380 | 8.84 | 2,142,638 | 202,346 | 9.44 | |||||||||||
| Total interest earning assets | 3,215,467 | 260,871 | 8.11 | 2,487,607 | 213,301 | 8.57 | |||||||||||
| Noninterest earning assets | 133,207 | 66,442 | |||||||||||||||
| Total assets | $ | 3,348,674 | $ | 2,554,049 | |||||||||||||
| Liabilities and Stockholders’ Equity | |||||||||||||||||
| Interest-bearing liabilities: | |||||||||||||||||
| Interest-bearing demand accounts | $ | 269,224 | $ | 1,513 | 0.56 | % | $ | 221,437 | $ | 1,003 | 0.45 | % | |||||
| Savings | 12,789 | 60 | 0.47 | 6,732 | 27 | 0.40 | |||||||||||
| Money market accounts | 960,882 | 33,195 | 3.45 | 704,002 | 28,741 | 4.08 | |||||||||||
| Time deposits | 825,847 | 29,003 | 3.51 | 561,369 | 26,399 | 4.70 | |||||||||||
| Borrowed funds | 37,196 | 1,108 | 2.98 | 63,686 | 2,385 | 3.74 | |||||||||||
| Total interest-bearing liabilities | 2,105,938 | 64,879 | 3.08 | 1,557,226 | 58,555 | 3.76 | |||||||||||
| Noninterest-bearing liabilities: | |||||||||||||||||
| Noninterest-bearing liabilities | 53,197 | 34,043 | |||||||||||||||
| Noninterest-bearing deposits | 811,798 | 675,360 | |||||||||||||||
| Stockholders’ equity | 377,741 | 287,420 | |||||||||||||||
| Total liabilities and stockholders’ equity | $ | 3,348,674 | $ | 2,554,049 | |||||||||||||
| Net interest spread | 5.03 | % | 4.81 | % | |||||||||||||
| Net interest income | $ | 195,992 | $ | 154,746 | |||||||||||||
| Net interest margin(3) | 6.10 | % | 6.22 | % | |||||||||||||
(1) Includes nonaccrual loans.
(2) For the years ended December 31, 2025 and 2024, collectively. Commercial Bank Loan Yield was
(3) For the years ended December 31, 2025 and 2024, collectively. Commercial Bank Net Interest Margin was
The Company’s reportable segments represent business units with discrete financial information whose results are regularly reviewed by management. The four segments include Commercial Banking, OpenSky™ (the Company’s credit card division), Windsor Advantage™ and Capital Bank Home Loans (the Company’s mortgage loan division).
Prior to March 31, 2025, the Company disclosed Corporate as a reportable segment. The Company has determined that what was previously deemed the Corporate reportable segment consists of other business activities that are associated with the Commercial Bank and are reflected in the tabular disclosures that follow. It should be noted that such restructuring of the tabular disclosure did not result in any changes to the Company's revenue and expense allocation methodology. The Company restructured prior period tabular disclosures to achieve appropriate comparability.
The following schedules reported internally for performance assessment by the chief operating decision maker presents financial information for each reportable segment for the periods indicated. Total assets are presented as of December 31, 2025, September 30, 2025, and December 31, 2024.
| Segments | ||||||||||||||||||||
| For the three months ended December 31, 2025 | ||||||||||||||||||||
| (in thousands) | Commercial Bank | OpenSky™ | Windsor Advantage™ | CBHL | Consolidated | |||||||||||||||
| Interest income | $ | 51,994 | $ | 16,377 | $ | — | $ | 263 | $ | 68,634 | ||||||||||
| Interest expense | 18,230 | — | — | 125 | 18,355 | |||||||||||||||
| Net interest income | 33,764 | 16,377 | — | 138 | 50,279 | |||||||||||||||
| Provision for credit losses | 2,715 | 1,273 | — | — | 3,988 | |||||||||||||||
| Release of credit losses on unfunded commitments | (29 | ) | — | — | — | (29 | ) | |||||||||||||
| Net interest income after provision | 31,078 | 15,104 | — | 138 | 46,320 | |||||||||||||||
| Noninterest income | ||||||||||||||||||||
| Service charges on deposits | 371 | — | — | — | 371 | |||||||||||||||
| Credit card fees | — | 4,837 | — | — | 4,837 | |||||||||||||||
| Mortgage banking revenue | 433 | — | — | 1,527 | 1,960 | |||||||||||||||
| Government lending revenue | — | — | — | — | — | |||||||||||||||
| Government loan servicing revenue(1) | (952 | ) | — | 4,988 | — | 4,036 | ||||||||||||||
| Loan servicing rights (government guaranteed) | 295 | — | — | — | 295 | |||||||||||||||
| Other income | 698 | 10 | — | 257 | 965 | |||||||||||||||
| Total noninterest income | 845 | 4,847 | 4,988 | 1,784 | 12,464 | |||||||||||||||
| Noninterest expenses | ||||||||||||||||||||
| Salaries and employee benefits | 11,071 | 3,038 | 2,425 | 1,380 | 17,914 | |||||||||||||||
| Occupancy and equipment | 1,773 | 688 | 40 | 137 | 2,638 | |||||||||||||||
| Professional fees | 3,047 | 947 | 53 | 247 | 4,294 | |||||||||||||||
| Data processing | 1,026 | 6,687 | (165 | ) | (46 | ) | 7,502 | |||||||||||||
| Advertising | 608 | 634 | (3 | ) | 159 | 1,398 | ||||||||||||||
| Loan processing | 101 | 475 | 163 | 413 | 1,152 | |||||||||||||||
| Foreclosed real estate expenses, net | — | — | — | — | — | |||||||||||||||
| Merger-related expenses | — | — | — | — | — | |||||||||||||||
| Operational and other card fraud related losses | 13 | 737 | — | — | 750 | |||||||||||||||
| Regulatory assessment expenses | 230 | 388 | 143 | 97 | 858 | |||||||||||||||
| Other operating | 639 | 966 | 763 | 229 | 2,597 | |||||||||||||||
| Total noninterest expenses | 18,508 | 14,560 | 3,419 | 2,616 | 39,103 | |||||||||||||||
| Net income (loss) before taxes | $ | 13,415 | $ | 5,391 | $ | 1,569 | $ | (694 | ) | $ | 19,681 | |||||||||
| Total assets | $ | 3,407,326 | $ | 140,914 | $ | 25,993 | $ | 31,974 | $ | 3,606,207 | ||||||||||
________________________
(1) Gross government loan servicing revenue totaled
| Segments | |||||||||||||||||||||
| For the three months ended September 30, 2025 | |||||||||||||||||||||
| (in thousands) | Commercial Bank | OpenSky™ | Windsor Advantage™ | CBHL | Consolidated | ||||||||||||||||
| Interest income(2) | $ | 49,035 | $ | 15,628 | $ | — | $ | 228 | $ | 64,891 | |||||||||||
| Interest expense(3) | 12,768 | — | — | 103 | 12,871 | ||||||||||||||||
| Net interest income | 36,267 | 15,628 | — | 125 | 52,020 | ||||||||||||||||
| Provision for credit losses | 1,852 | 2,798 | — | — | 4,650 | ||||||||||||||||
| Provision for credit losses on unfunded commitments | 217 | — | — | — | 217 | ||||||||||||||||
| Net interest income after provision | 34,198 | 12,830 | — | 125 | 47,153 | ||||||||||||||||
| Noninterest income | |||||||||||||||||||||
| Service charges on deposits | 425 | — | — | — | 425 | ||||||||||||||||
| Credit card fees | — | 4,509 | — | — | 4,509 | ||||||||||||||||
| Mortgage banking revenue | 315 | — | — | 1,612 | 1,927 | ||||||||||||||||
| Government lending revenue | 14 | — | — | — | 14 | ||||||||||||||||
| Government loan servicing revenue(1) | (1,074 | ) | — | 5,339 | — | 4,265 | |||||||||||||||
| Loan servicing rights (government guaranteed) | 368 | — | — | — | 368 | ||||||||||||||||
| Other (loss) income | (557 | ) | (33 | ) | — | 150 | (440 | ) | |||||||||||||
| Total noninterest income | (509 | ) | 4,476 | 5,339 | 1,762 | 11,068 | |||||||||||||||
| Noninterest expenses | |||||||||||||||||||||
| Salaries and employee benefits | 10,559 | 3,271 | 2,455 | 1,443 | 17,728 | ||||||||||||||||
| Occupancy and equipment | 1,635 | 632 | 416 | 166 | 2,849 | ||||||||||||||||
| Professional fees | 1,079 | 571 | 198 | 283 | 2,131 | ||||||||||||||||
| Data processing | 350 | 7,154 | 97 | 53 | 7,654 | ||||||||||||||||
| Advertising | 694 | 833 | 76 | 111 | 1,714 | ||||||||||||||||
| Loan processing | 740 | 15 | 67 | 292 | 1,114 | ||||||||||||||||
| Foreclosed real estate expenses, net | — | — | — | — | — | ||||||||||||||||
| Merger-related expenses | 697 | — | — | — | 697 | ||||||||||||||||
| Operational and other card fraud related losses | — | 923 | — | — | 923 | ||||||||||||||||
| Regulatory assessment expenses | 788 | (30 | ) | (11 | ) | (7 | ) | 740 | |||||||||||||
| Other operating | 1,493 | 587 | 614 | 110 | 2,804 | ||||||||||||||||
| Total noninterest expenses | 18,035 | 13,956 | 3,912 | 2,451 | 38,354 | ||||||||||||||||
| Net income (loss) before taxes | $ | 15,654 | $ | 3,350 | $ | 1,427 | $ | (564 | ) | $ | 19,867 | ||||||||||
| Total assets | $ | 3,213,222 | $ | 134,422 | $ | 21,743 | $ | 20,055 | $ | 3,389,442 | |||||||||||
________________________
(1) Gross government loan servicing revenue totaled
(2) Interest income of
(3) Interest expense of
| Segments | |||||||||||||||||||
| For the three months ended December 31, 2024 | |||||||||||||||||||
| (in thousands) | Commercial Bank | OpenSky™ | Windsor Advantage™ | CBHL | Consolidated | ||||||||||||||
| Interest income | $ | 46,061 | $ | 15,454 | $ | — | $ | 192 | $ | 61,707 | |||||||||
| Interest expense | 17,249 | — | — | 131 | 17,380 | ||||||||||||||
| Net interest income | 28,812 | 15,454 | — | 61 | 44,327 | ||||||||||||||
| Provision for credit losses | 6,651 | 1,177 | — | — | 7,828 | ||||||||||||||
| Provision for credit losses on unfunded commitments | 122 | — | — | — | 122 | ||||||||||||||
| Net interest income after provision | 22,039 | 14,277 | — | 61 | 36,377 | ||||||||||||||
| Noninterest income | |||||||||||||||||||
| Service charges on deposits | 241 | — | — | — | 241 | ||||||||||||||
| Credit card fees | — | 3,733 | — | — | 3,733 | ||||||||||||||
| Mortgage banking revenue | 284 | — | — | 1,537 | 1,821 | ||||||||||||||
| Government lending revenue | 2,301 | — | — | — | 2,301 | ||||||||||||||
| Government loan servicing revenue(1) | (543 | ) | — | 4,536 | — | 3,993 | |||||||||||||
| Loan servicing rights (government guaranteed | 1,013 | — | — | — | 1,013 | ||||||||||||||
| Non-recurring equity and debt investment write-down | (2,620 | ) | — | — | — | (2,620 | ) | ||||||||||||
| Other income | 1,252 | 10 | 30 | 139 | 1,431 | ||||||||||||||
| Total noninterest income | 1,928 | 3,743 | 4,566 | 1,676 | 11,913 | ||||||||||||||
| Noninterest expense | |||||||||||||||||||
| Salaries and employee benefits | 10,383 | 2,985 | 1,662 | 1,483 | 16,513 | ||||||||||||||
| Occupancy and equipment | 1,655 | 617 | 537 | 167 | 2,976 | ||||||||||||||
| Professional fees | 914 | 845 | 123 | 268 | 2,150 | ||||||||||||||
| Data processing | 639 | 6,495 | 32 | 44 | 7,210 | ||||||||||||||
| Advertising | 767 | 79 | 106 | 80 | 1,032 | ||||||||||||||
| Loan processing | 754 | 14 | 3 | 198 | 969 | ||||||||||||||
| Foreclosed real estate expenses, net | — | — | — | — | — | ||||||||||||||
| Merger-related expenses | 2,615 | — | — | — | 2,615 | ||||||||||||||
| Operational and other card fraud related losses | 24 | 969 | — | — | 993 | ||||||||||||||
| Regulatory assessment expenses | 525 | 21 | 1 | 6 | 553 | ||||||||||||||
| Other operating | 1,596 | 570 | 206 | 131 | 2,503 | ||||||||||||||
| Total noninterest expenses | 19,872 | 12,595 | 2,670 | 2,377 | 37,514 | ||||||||||||||
| Net income (loss) before taxes | $ | 4,095 | $ | 5,425 | $ | 1,896 | $ | (640 | ) | $ | 10,776 | ||||||||
| Total assets | $ | 3,033,792 | $ | 125,913 | $ | 25,515 | $ | 21,691 | $ | 3,206,911 | |||||||||
________________________
(1) Gross government loan servicing revenue totaled
| Segments | ||||||||||||||||||
| For the year ended December 31, 2025 | ||||||||||||||||||
| (in thousands) | Commercial Bank | OpenSky™ | Windsor Advantage™ | CBHL | Consolidated | |||||||||||||
| Interest income(3) | $ | 199,122 | $ | 60,943 | $ | — | $ | 806 | $ | 260,871 | ||||||||
| Interest expense(4) | 64,503 | — | — | 376 | 64,879 | |||||||||||||
| Net interest income | 134,619 | 60,943 | — | 430 | 195,992 | |||||||||||||
| Provision for credit losses | 6,172 | 8,793 | — | — | 14,965 | |||||||||||||
| Release of credit losses on unfunded commitments | 188 | — | — | — | 188 | |||||||||||||
| Net interest income after provision | 128,259 | 52,150 | — | 430 | 180,839 | |||||||||||||
| Noninterest income | ||||||||||||||||||
| Service charges on deposits | 1,316 | — | — | — | 1,316 | |||||||||||||
| Credit card fees | — | 17,366 | — | — | 17,366 | |||||||||||||
| Mortgage banking revenue | 1,476 | — | — | 5,996 | 7,472 | |||||||||||||
| Government lending revenue | 4,222 | — | — | — | 4,222 | |||||||||||||
| Government loan servicing revenue(1) | (4,116 | ) | — | 19,629 | — | 15,513 | ||||||||||||
| Loan servicing rights (government guaranteed)(2) | 545 | — | — | — | 545 | |||||||||||||
| Other income | 1,913 | 13 | — | 827 | 2,753 | |||||||||||||
| Total noninterest income | 5,356 | 17,379 | 19,629 | 6,823 | 49,187 | |||||||||||||
| Noninterest expenses | ||||||||||||||||||
| Salaries and employee benefits | 43,346 | 13,057 | 9,795 | 5,971 | 72,169 | |||||||||||||
| Occupancy and equipment | 6,888 | 2,381 | 1,535 | 588 | 11,392 | |||||||||||||
| Professional fees | 6,849 | 2,661 | 442 | 1,007 | 10,959 | |||||||||||||
| Data processing | 2,270 | 27,320 | 118 | 80 | 29,788 | |||||||||||||
| Advertising | 2,815 | 2,811 | 212 | 424 | 6,262 | |||||||||||||
| Loan processing | 1,968 | 533 | 291 | 1,196 | 3,988 | |||||||||||||
| Foreclosed real estate expenses, net | 1 | — | — | — | 1 | |||||||||||||
| Merger-related expenses | 3,361 | — | — | — | 3,361 | |||||||||||||
| Operational and other card fraud related losses | 144 | 3,365 | — | — | 3,509 | |||||||||||||
| Regulatory assessment expenses | 2,743 | 388 | 143 | 97 | 3,371 | |||||||||||||
| Other operating | 5,357 | 2,407 | 1,985 | 533 | 10,282 | |||||||||||||
| Total noninterest expenses | 75,742 | 54,923 | 14,521 | 9,896 | 155,082 | |||||||||||||
| Net income (loss) before taxes | $ | 57,873 | $ | 14,606 | $ | 5,108 | $ | (2,643 | ) | $ | 74,944 | |||||||
| Total assets | $ | 3,407,326 | $ | 140,914 | $ | 25,993 | $ | 31,974 | $ | 3,606,207 | ||||||||
________________________
(1) Gross government loan servicing revenue totaled
(2) Loan servicing rights of
(3)Interest income of
(4) Interest expense of
| Segments | |||||||||||||||||||
| For the year ended December 31, 2024 | |||||||||||||||||||
| (in thousands) | Commercial Bank | OpenSky™ | Windsor Advantage™ | CBHL | Consolidated | ||||||||||||||
| Interest income | $ | 150,948 | $ | 61,785 | $ | — | $ | 568 | $ | 213,301 | |||||||||
| Interest expense | 58,192 | — | — | 363 | 58,555 | ||||||||||||||
| Net interest income | 92,756 | 61,785 | — | 205 | 154,746 | ||||||||||||||
| Provision for credit losses | 10,391 | 7,329 | — | — | 17,720 | ||||||||||||||
| Provision for credit losses on unfunded commitments | 385 | — | — | — | 385 | ||||||||||||||
| Net interest income after provision | 81,980 | 54,456 | — | 205 | 136,641 | ||||||||||||||
| Noninterest income | |||||||||||||||||||
| Service charges on deposits | 883 | — | — | — | 883 | ||||||||||||||
| Credit card fees | — | 15,999 | — | — | 15,999 | ||||||||||||||
| Mortgage banking revenue | 1,072 | — | — | 6,074 | 7,146 | ||||||||||||||
| Government lending revenue | 2,301 | — | — | — | 2,301 | ||||||||||||||
| Government loan servicing revenue(1) | (543 | ) | — | 4,536 | — | 3,993 | |||||||||||||
| Loan servicing rights (government guaranteed) | 1,013 | — | — | — | 1,013 | ||||||||||||||
| Non-recurring equity and debt investment write-down | (2,620 | ) | — | — | — | (2,620 | ) | ||||||||||||
| Other income | 1,932 | 123 | 30 | 610 | 2,695 | ||||||||||||||
| Total noninterest income | 4,038 | 16,122 | 4,566 | 6,684 | 31,410 | ||||||||||||||
| Noninterest expenses | |||||||||||||||||||
| Salaries and employee benefits | 36,229 | 12,156 | 1,662 | 5,990 | 56,037 | ||||||||||||||
| Occupancy and equipment | 5,085 | 2,035 | 537 | 587 | 8,244 | ||||||||||||||
| Professional fees | 3,575 | 3,183 | 123 | 965 | 7,846 | ||||||||||||||
| Data processing | 1,496 | 25,991 | 32 | 170 | 27,689 | ||||||||||||||
| Advertising | 1,982 | 3,944 | 106 | 327 | 6,359 | ||||||||||||||
| Loan processing | 1,517 | 59 | 3 | 852 | 2,431 | ||||||||||||||
| Foreclosed real estate expenses, net | 2 | — | — | — | 2 | ||||||||||||||
| Merger-related expenses | 3,930 | — | — | — | 3,930 | ||||||||||||||
| Operational and other card fraud related losses | 37 | 3,677 | — | — | 3,714 | ||||||||||||||
| Regulatory assessment expenses | 1,909 | 21 | 1 | 6 | 1,937 | ||||||||||||||
| Other operating | 5,165 | 2,179 | 206 | 480 | 8,030 | ||||||||||||||
| Total noninterest expenses | 60,927 | 53,245 | 2,670 | 9,377 | 126,219 | ||||||||||||||
| Net income (loss) before taxes | $ | 25,091 | $ | 17,333 | $ | 1,896 | $ | (2,488 | ) | $ | 41,832 | ||||||||
| Total assets | $ | 3,033,792 | $ | 125,913 | $ | 25,515 | $ | 21,691 | $ | 3,206,911 | |||||||||
________________________
(1) Gross government loan servicing revenue totaled
| HISTORICAL FINANCIAL HIGHLIGHTS - Unaudited | ||||||||||||||||||||
| Quarter Ended | ||||||||||||||||||||
| (in thousands, except per share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||||||
| Earnings: | ||||||||||||||||||||
| Net income | $ | 15,037 | $ | 15,065 | $ | 13,136 | $ | 13,932 | $ | 7,533 | ||||||||||
| Earnings per common share, diluted | 0.91 | 0.89 | 0.78 | 0.82 | 0.45 | |||||||||||||||
| Net interest margin | 5.94 | % | 6.36 | % | 6.04 | % | 6.05 | % | 5.87 | % | ||||||||||
| Commercial Bank net interest margin(2) | 4.18 | % | 4.64 | % | 4.38 | % | 4.32 | % | 3.99 | % | ||||||||||
| Return on average assets(1) | 1.71 | % | 1.77 | % | 1.60 | % | 1.75 | % | 0.96 | % | ||||||||||
| Return on average equity(1) | 15.23 | % | 15.57 | % | 14.17 | % | 15.56 | % | 8.50 | % | ||||||||||
| Efficiency ratio | 62.32 | % | 60.79 | % | 65.14 | % | 64.94 | % | 66.70 | % | ||||||||||
| Balance Sheet: | ||||||||||||||||||||
| Total portfolio loans receivable, net deferred fees | $ | 2,959,457 | $ | 2,821,983 | $ | 2,739,808 | $ | 2,678,406 | $ | 2,630,163 | ||||||||||
| Total deposits | 3,092,979 | 2,912,053 | 2,940,738 | 2,891,333 | 2,761,939 | |||||||||||||||
| Total assets | 3,606,207 | 3,389,442 | 3,388,662 | 3,349,805 | 3,206,911 | |||||||||||||||
| Total stockholders' equity | 401,978 | 394,770 | 380,035 | 369,577 | 355,139 | |||||||||||||||
| Total average portfolio loans receivable, net deferred fees | 2,902,033 | 2,789,815 | 2,733,865 | 2,634,110 | 2,592,960 | |||||||||||||||
| Total average deposits | 2,992,784 | 2,917,067 | 2,841,153 | 2,768,284 | 2,611,994 | |||||||||||||||
| Portfolio loans-to-deposit ratio (period-end balances) | 95.68 | % | 96.91 | % | 93.17 | % | 92.64 | % | 95.23 | % | ||||||||||
| Portfolio loans-to-deposit ratio (average balances) | 96.97 | % | 95.64 | % | 96.22 | % | 95.15 | % | 99.27 | % | ||||||||||
| Asset Quality Ratios: | ||||||||||||||||||||
| Nonperforming assets to total assets | 1.62 | % | 1.54 | % | 1.07 | % | 1.28 | % | 0.94 | % | ||||||||||
| Nonperforming loans to total loans | 1.84 | % | 1.85 | % | 1.32 | % | 1.60 | % | 1.15 | % | ||||||||||
| Net charge-offs to average portfolio loans (1) | 0.32 | % | 0.35 | % | 0.75 | % | 0.38 | % | 0.37 | % | ||||||||||
| Allowance for credit losses to total loans | 1.85 | % | 1.88 | % | 1.73 | % | 1.81 | % | 1.85 | % | ||||||||||
| Allowance for credit losses to non-performing loans | 100.44 | % | 101.53 | % | 131.19 | % | 112.86 | % | 160.88 | % | ||||||||||
| Bank Capital Ratios: | ||||||||||||||||||||
| Total risk based capital ratio | 12.60 | % | 12.95 | % | 13.13 | % | 12.93 | % | 12.79 | % | ||||||||||
| Tier-1 risk based capital ratio | 11.34 | % | 11.69 | % | 11.87 | % | 11.67 | % | 11.54 | % | ||||||||||
| Leverage ratio | 9.24 | % | 9.34 | % | 9.39 | % | 9.27 | % | 9.17 | % | ||||||||||
| Common Equity Tier-1 capital ratio | 11.34 | % | 11.69 | % | 11.87 | % | 11.67 | % | 11.54 | % | ||||||||||
| Tangible common equity | 8.75 | % | 9.06 | % | 8.84 | % | 8.66 | % | 9.31 | % | ||||||||||
| Holding Company Capital Ratios: | ||||||||||||||||||||
| Total risk based capital ratio | 14.31 | % | 15.25 | % | 15.30 | % | 14.97 | % | 15.48 | % | ||||||||||
| Tier-1 risk based capital ratio | 13.05 | % | 13.62 | % | 13.66 | % | 13.32 | % | 13.83 | % | ||||||||||
| Leverage ratio | 10.72 | % | 10.98 | % | 10.90 | % | 10.68 | % | 11.07 | % | ||||||||||
| Common Equity Tier-1 capital ratio | 12.98 | % | 13.54 | % | 13.58 | % | 13.24 | % | 13.74 | % | ||||||||||
| Tangible common equity | 10.08 | % | 10.60 | % | 10.22 | % | 9.94 | % | 11.07 | % | ||||||||||
_______________
(1) Annualized.
(2) Refer to Appendix for reconciliation of non-GAAP measures.
| HISTORICAL FINANCIAL HIGHLIGHTS - Unaudited (Continued) | ||||||||||||||||||||
| Quarter Ended | ||||||||||||||||||||
| (in thousands, except per share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||||||
| Composition of Loans: | ||||||||||||||||||||
| Commercial real estate, non owner-occupied | $ | 533,141 | $ | 509,878 | $ | 495,341 | $ | 484,399 | $ | 471,329 | ||||||||||
| Commercial real estate, owner-occupied | 418,701 | 442,827 | 436,421 | 420,643 | 440,026 | |||||||||||||||
| Residential real estate | 765,808 | 740,060 | 710,730 | 693,597 | 688,552 | |||||||||||||||
| Construction real estate | 359,566 | 344,290 | 343,189 | 343,280 | 321,252 | |||||||||||||||
| Commercial and industrial | 698,289 | 619,148 | 593,279 | 594,331 | 554,550 | |||||||||||||||
| Lender finance | 41,421 | 31,883 | 32,494 | 23,165 | 28,574 | |||||||||||||||
| Business equity lines of credit | 3,818 | 2,931 | 2,853 | 3,468 | 3,090 | |||||||||||||||
| Credit card, net of reserve(3) | 142,397 | 136,483 | 131,029 | 118,709 | 127,766 | |||||||||||||||
| Other consumer loans | 1,930 | 2,010 | 2,727 | 2,200 | 2,089 | |||||||||||||||
| Portfolio loans receivable | $ | 2,965,071 | $ | 2,829,510 | $ | 2,748,063 | $ | 2,683,792 | $ | 2,637,228 | ||||||||||
| Deferred origination fees, net | (5,614 | ) | (7,527 | ) | (8,255 | ) | (5,386 | ) | (7,065 | ) | ||||||||||
| Portfolio loans receivable, net | $ | 2,959,457 | $ | 2,821,983 | $ | 2,739,808 | $ | 2,678,406 | $ | 2,630,163 | ||||||||||
| Composition of Deposits: | ||||||||||||||||||||
| Noninterest-bearing | $ | 852,520 | $ | 857,543 | $ | 836,979 | $ | 812,224 | $ | 810,928 | ||||||||||
| Interest-bearing demand | 257,233 | 275,767 | 319,431 | 296,455 | 238,881 | |||||||||||||||
| Savings | 11,679 | 12,835 | 12,879 | 12,819 | 13,488 | |||||||||||||||
| Money markets | 1,105,183 | 989,159 | 960,237 | 912,418 | 816,708 | |||||||||||||||
| Customer time deposits | 489,687 | 539,207 | 541,079 | 549,630 | 548,901 | |||||||||||||||
| Brokered time deposits | 376,677 | 237,542 | 270,133 | 307,787 | 333,033 | |||||||||||||||
| Total deposits | $ | 3,092,979 | $ | 2,912,053 | $ | 2,940,738 | $ | 2,891,333 | $ | 2,761,939 | ||||||||||
| Capital Bank Home Loan Metrics: | ||||||||||||||||||||
| Origination of loans held for sale | $ | 107,283 | $ | 80,651 | $ | 80,334 | $ | 65,815 | $ | 89,998 | ||||||||||
| Mortgage loans sold | 82,998 | 66,409 | 59,663 | 54,144 | 77,399 | |||||||||||||||
| Gain on sale of loans | 2,145 | 1,698 | 1,597 | 1,664 | 1,897 | |||||||||||||||
| Purchase volume as a % of originations | 72.77 | % | 92.32 | % | 91.61 | % | 90.73 | % | 90.42 | % | ||||||||||
| Gain on sale as a % of loans sold(4) | 2.58 | % | 2.56 | % | 2.68 | % | 3.07 | % | 2.45 | % | ||||||||||
| Mortgage commissions | $ | 899 | $ | 656 | $ | 501 | $ | 545 | $ | 620 | ||||||||||
| OpenSky™ Portfolio Metrics: | ||||||||||||||||||||
| Open customer accounts | 585,492 | 587,641 | 585,372 | 563,718 | 552,566 | |||||||||||||||
| Secured credit card loans, gross | $ | 83,065 | $ | 84,737 | $ | 86,400 | $ | 81,252 | $ | 87,226 | ||||||||||
| Unsecured credit card loans, gross | 61,378 | 53,633 | 46,352 | 38,987 | 42,430 | |||||||||||||||
| Noninterest secured credit card deposits | 163,184 | 166,874 | 168,936 | 168,796 | 166,355 | |||||||||||||||
_______________
(3) Credit card loans are presented net of reserve for interest and fees.
(4) Gain on sale percentage is calculated as gain on sale of loans divided by mortgage loans sold.
Appendix
Reconciliation of Non-GAAP Measures
The Company has presented the following non-GAAP (U.S. Generally Accepted Accounting Principles) financial measures because it believes that these measures provide useful and comparative information to assess trends in the Company’s results of operations and financial condition. Presentation of these non-GAAP financial measures is consistent with how the Company evaluates its performance internally and these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in the Company’s industry. Investors should recognize that the Company’s presentation of these non-GAAP financial measures might not be comparable to similarly-titled measures of other companies. These non-GAAP financial measures should not be considered a substitute for GAAP basis measures and the Company strongly encourages a review of its condensed consolidated financial statements in their entirety.
| Core Earnings Metrics | Quarter Ended | ||||||||||||||||||
| (in thousands, except per share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Net Income | $ | 15,037 | $ | 15,065 | $ | 13,136 | $ | 13,932 | $ | 7,533 | |||||||||
| Deduct: Income from the Call of Brokered Time Deposits, Net of Tax | — | (3,489 | ) | — | — | — | |||||||||||||
| Add: Merger-Related Expenses, Net of Tax | — | 575 | 1,070 | 964 | 2,151 | ||||||||||||||
| Add: Non-Recurring Equity and Debt Investment Write-Down | — | — | — | — | 2,620 | ||||||||||||||
| Add: IFH ACL Provision, Net of Tax | — | — | — | — | 3,169 | ||||||||||||||
| Core Net Income | $ | 15,037 | $ | 12,151 | $ | 14,206 | $ | 14,896 | $ | 15,473 | |||||||||
| Weighted Average Common Shares - Diluted | 16,493 | 16,844 | 16,802 | 16,925 | 16,729 | ||||||||||||||
| Earnings per Share - Diluted | $ | 0.91 | $ | 0.89 | $ | 0.78 | $ | 0.82 | $ | 0.45 | |||||||||
| Core Earnings per Share - Diluted | $ | 0.91 | $ | 0.72 | $ | 0.85 | $ | 0.88 | $ | 0.92 | |||||||||
| Average Assets | $ | 3,498,540 | $ | 3,378,296 | $ | 3,292,533 | $ | 3,221,964 | $ | 3,120,107 | |||||||||
| Return on Average Assets(1) | 1.71 | % | 1.77 | % | 1.60 | % | 1.75 | % | 0.96 | % | |||||||||
| Core Return on Average Assets(1) | 1.71 | % | 1.43 | % | 1.73 | % | 1.87 | % | 1.97 | % | |||||||||
| Average Equity | $ | 391,750 | $ | 383,922 | $ | 371,795 | $ | 363,115 | $ | 352,537 | |||||||||
| Return on Average Equity(1) | 15.23 | % | 15.57 | % | 14.17 | % | 15.56 | % | 8.50 | % | |||||||||
| Core Return on Average Equity(1) | 15.23 | % | 12.56 | % | 15.33 | % | 16.64 | % | 17.46 | % | |||||||||
| Net Interest Income | $ | 50,279 | $ | 52,020 | $ | 47,646 | $ | 46,047 | $ | 44,327 | |||||||||
| Noninterest Income | 12,464 | 11,068 | 13,106 | 12,549 | 11,913 | ||||||||||||||
| Total Revenue | $ | 62,743 | $ | 63,088 | $ | 60,752 | $ | 58,596 | $ | 56,240 | |||||||||
| Noninterest Expense | 39,103 | 38,354 | 39,572 | 38,053 | 37,514 | ||||||||||||||
| Efficiency Ratio(2) | 62.3 | % | 60.8 | % | 65.1 | % | 64.9 | % | 66.7 | % | |||||||||
| Net Interest Income | $ | 50,279 | $ | 52,020 | $ | 47,646 | $ | 46,047 | $ | 44,327 | |||||||||
| Less: Brokered Time Deposit Call | — | 4,618 | — | — | — | ||||||||||||||
| Core Net Interest Income (a) | $ | 50,279 | $ | 47,402 | $ | 47,646 | $ | 46,047 | $ | 44,327 | |||||||||
| Noninterest Income | 12,464 | 11,068 | 13,106 | 12,549 | 11,913 | ||||||||||||||
| Add: Non-Recurring Equity and Debt Investment Write-Down | — | — | — | — | 2,620 | ||||||||||||||
| Core Fee Revenue (b) | $ | 12,464 | $ | 11,068 | $ | 13,106 | $ | 12,549 | $ | 14,533 | |||||||||
| Core Revenue (a) + (b) | $ | 62,743 | $ | 58,470 | $ | 60,752 | $ | 58,596 | $ | 58,860 | |||||||||
| Noninterest Expense | $ | 39,103 | $ | 38,354 | $ | 39,572 | $ | 38,053 | $ | 37,514 | |||||||||
| Less: Merger-Related Expenses | — | 697 | 1,398 | 1,266 | 2,615 | ||||||||||||||
| Core Noninterest Expense | $ | 39,103 | $ | 37,657 | $ | 38,174 | $ | 36,787 | $ | 34,899 | |||||||||
| Core Efficiency Ratio(2) | 62.3 | % | 64.4 | % | 62.8 | % | 62.8 | % | 59.3 | % | |||||||||
_______________
(1) Annualized.
(2) The efficiency ratio is calculated by dividing noninterest expense by total revenue (net interest income plus noninterest income).
| Core Earnings Metrics | Year Ended | ||||||
| (in thousands, except per share data) | December 31, 2025 | December 31, 2024 | |||||
| Net Income | $ | 57,170 | $ | 30,972 | |||
| Deduct: Income from the Call of Brokered Time Deposits, Net of Tax | (3,489 | ) | — | ||||
| Add: Merger-Related Expenses, Net of Tax | 2,609 | 3,308 | |||||
| Add: Non-Recurring Equity and Debt Investment Write-Down | — | 2,620 | |||||
| Add: IFH ACL Provision, Net of Tax | — | 3,169 | |||||
| Core Net Income | $ | 56,290 | $ | 40,069 | |||
| Weighted Average Common Shares - Diluted | 16,768 | 14,640 | |||||
| Earnings per Share - Diluted | $ | 3.41 | $ | 2.12 | |||
| Core Earnings per Share - Diluted | $ | 3.36 | $ | 2.74 | |||
| Average Assets | $ | 3,348,674 | $ | 2,554,049 | |||
| Return on Average Assets | 1.71 | % | 1.21 | % | |||
| Core Return on Average Assets | 1.68 | % | 1.57 | % | |||
| Average Equity | $ | 377,741 | $ | 287,420 | |||
| Return on Average Equity | 15.13 | % | 10.78 | % | |||
| Core Return on Average Equity | 14.90 | % | 13.94 | % | |||
| Net Interest Income | $ | 195,992 | $ | 154,746 | |||
| Noninterest Income | 49,187 | 31,410 | |||||
| Total Revenue | $ | 245,179 | $ | 186,156 | |||
| Noninterest Expense | 155,082 | 126,219 | |||||
| Efficiency Ratio(1) | 63.3 | % | 67.8 | % | |||
| Net Interest Income | $ | 195,992 | $ | 154,746 | |||
| Less: Brokered Time Deposit Call | 4,618 | — | |||||
| Core Net Interest Income (a) | $ | 191,374 | $ | 154,746 | |||
| Noninterest Income | 49,187 | 31,410 | |||||
| Add: Non-Recurring Equity and Debt Investment Write-Down | — | 2,620 | |||||
| Core Fee Revenue (b) | $ | 49,187 | $ | 34,030 | |||
| Core Revenue (a) + (b) | $ | 240,561 | $ | 188,776 | |||
| Noninterest Expense | $ | 155,082 | $ | 126,219 | |||
| Less: Merger-Related Expenses | 3,361 | 3,930 | |||||
| Core Noninterest Expense | $ | 151,721 | $ | 122,289 | |||
| Core Efficiency Ratio(1) | 63.1 | % | 64.8 | % | |||
_______________
(1) The efficiency ratio is calculated by dividing noninterest expense by total revenue (net interest income plus noninterest income).
| Commercial Bank Net Interest Margin | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Commercial Bank Net Interest Income | $ | 33,764 | $ | 36,267 | $ | 33,073 | $ | 31,515 | $ | 28,812 | |||||||||
| Average Interest Earning Assets | 3,360,576 | 3,246,653 | 3,163,421 | 3,087,943 | 3,003,081 | ||||||||||||||
| Less: Average Non-Commercial Bank Interest Earning Assets | 152,715 | 144,558 | 132,196 | 128,278 | 133,401 | ||||||||||||||
| Average Commercial Bank Interest Earning Assets | $ | 3,207,861 | $ | 3,102,095 | $ | 3,031,225 | $ | 2,959,665 | $ | 2,869,680 | |||||||||
| Commercial Bank Net Interest Margin | 4.18 | % | 4.64 | % | 4.38 | % | 4.32 | % | 3.99 | % | |||||||||
| Commercial Bank Net Interest Margin | Year Ended | ||||||
| (in thousands) | December 31, 2025 | December 31, 2024 | |||||
| Commercial Bank Net Interest Income | $ | 134,619 | $ | 92,756 | |||
| Average Interest Earning Assets | 3,215,483 | 2,487,607 | |||||
| Less: Average Non-Commercial Bank Interest Earning Assets | 139,344 | 124,863 | |||||
| Average Commercial Bank Interest Earning Assets | $ | 3,076,139 | $ | 2,362,744 | |||
| Commercial Bank Net Interest Margin | 4.38 | % | 3.93 | % | |||
| Commercial Bank Portfolio Loans Receivable Yield | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Portfolio Loans Receivable Interest Income | $ | 64,670 | $ | 60,610 | $ | 60,647 | $ | 58,453 | $ | 58,409 | |||||||||
| Less: Credit Card Loan Income | 16,197 | 15,387 | 14,116 | 14,148 | 15,022 | ||||||||||||||
| Commercial Bank Portfolio Loans Receivable Interest Income | $ | 48,473 | $ | 45,223 | $ | 46,531 | $ | 44,305 | $ | 43,387 | |||||||||
| Average Portfolio Loans Receivable | 2,902,033 | 2,789,815 | 2,733,865 | 2,634,110 | 2,592,960 | ||||||||||||||
| Less: Average Credit Card Loans | 133,858 | 129,100 | 121,414 | 118,723 | 120,993 | ||||||||||||||
| Total Commercial Bank Average Portfolio Loans Receivable | $ | 2,768,175 | $ | 2,660,715 | $ | 2,612,451 | $ | 2,515,387 | $ | 2,471,967 | |||||||||
| Commercial Bank Portfolio Loans Receivable Yield | 6.95 | % | 6.74 | % | 7.14 | % | 7.14 | % | 6.98 | % | |||||||||
| Commercial Bank Portfolio Loans Receivable Yield | Year Ended | ||||||
| (in thousands) | December 31, 2025 | December 31, 2024 | |||||
| Portfolio Loans Receivable Interest Income | $ | 244,380 | $ | 202,346 | |||
| Less: Credit Card Loan Income | 59,848 | 59,821 | |||||
| Commercial Bank Portfolio Loans Receivable Interest Income | $ | 184,532 | $ | 142,525 | |||
| Average Portfolio Loans Receivable | 2,765,758 | 2,142,638 | |||||
| Less: Average Credit Card Loans | 125,824 | 115,581 | |||||
| Total Commercial Bank Average Portfolio Loans Receivable | $ | 2,639,934 | $ | 2,027,057 | |||
| Commercial Bank Portfolio Loans Receivable Yield | 6.99 | % | 7.03 | % | |||
| Pre-tax, Pre-Provision Net Revenue ("PPNR") | Quarter Ended | ||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||
| Net Income | $ | 15,037 | $ | 15,065 | $ | 13,136 | $ | 13,932 | $ | 7,533 | |||||
| Add: Income Tax Expense | 4,644 | 4,802 | 3,963 | 4,365 | 3,243 | ||||||||||
| Add: Provision for Credit Losses | 3,988 | 4,650 | 4,081 | 2,246 | 7,828 | ||||||||||
| Add: (Release of) Provision for Credit Losses on Unfunded Commitments | (29 | ) | 217 | — | — | 122 | |||||||||
| Pre-tax, Pre-Provision Net Revenue ("PPNR") | $ | 23,640 | $ | 24,734 | $ | 21,180 | $ | 20,543 | $ | 18,726 | |||||
| Pre-tax, Pre-Provision Net Revenue ("PPNR") | Year Ended | ||||
| (in thousands) | December 31, 2025 | December 31, 2024 | |||
| Net Income | $ | 57,170 | $ | 30,972 | |
| Add: Income Tax Expense | 17,774 | 10,860 | |||
| Add: Provision for Credit Losses | 14,965 | 17,720 | |||
| Add: (Release of) Provision for Credit Losses on Unfunded Commitments | 188 | 385 | |||
| Pre-tax, Pre-Provision Net Revenue ("PPNR") | $ | 90,097 | $ | 59,937 | |
| Core PPNR | Quarter Ended | |||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||||
| Net Income | $ | 15,037 | $ | 15,065 | $ | 13,136 | $ | 13,932 | $ | 7,533 | ||||||
| Add: Income Tax Expense | 4,644 | 4,802 | 3,963 | 4,365 | 3,243 | |||||||||||
| Add: Provision for Credit Losses | 3,988 | 4,650 | 4,081 | 2,246 | 7,828 | |||||||||||
| Add: (Release of) Provision for Credit Losses on Unfunded Commitments | (29 | ) | 217 | — | — | 122 | ||||||||||
| Deduct: Income from the Call of Brokered Time Deposits | — | (4,618 | ) | — | — | — | ||||||||||
| Add: Merger-Related Expenses | — | 697 | 1,398 | 1,266 | 2,615 | |||||||||||
| Add: Non-Recurring Equity and Debt Investment Write-Down | — | — | — | — | 2,620 | |||||||||||
| Core PPNR | $ | 23,640 | $ | 20,813 | $ | 22,578 | $ | 21,809 | $ | 23,961 | ||||||
| Core PPNR | Year Ended | |||||
| (in thousands) | December 31, 2025 | December 31, 2024 | ||||
| Net Income | $ | 57,170 | $ | 30,972 | ||
| Add: Income Tax Expense | 17,774 | 10,860 | ||||
| Add: Provision for Credit Losses | 14,965 | 17,720 | ||||
| Add: (Release of) Provision for Credit Losses on Unfunded Commitments | 188 | 385 | ||||
| Deduct: Income from the Call of Brokered Time Deposits | (4,618 | ) | — | |||
| Add: Merger-Related Expenses | 3,361 | 3,930 | ||||
| Add: Non-Recurring Equity and Debt Investment Write-Down | — | 2,620 | ||||
| Core PPNR | $ | 88,840 | $ | 66,487 | ||
| Allowance for Credit Losses to Total Portfolio Loans | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Allowance for Credit Losses | $ | 54,660 | $ | 53,045 | $ | 47,447 | $ | 48,454 | $ | 48,652 | |||||||||
| Total Portfolio Loans | 2,959,457 | 2,821,983 | 2,739,808 | 2,678,406 | 2,630,163 | ||||||||||||||
| Allowance for Credit Losses to Total Portfolio Loans | 1.85 | % | 1.88 | % | 1.73 | % | 1.81 | % | 1.85 | % | |||||||||
| Commercial Bank Allowance for Credit Losses to Commercial Bank Portfolio Loans | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Allowance for Credit Losses | $ | 54,660 | $ | 53,045 | $ | 47,447 | $ | 48,454 | $ | 48,652 | |||||||||
| Less: Credit Card Allowance for Credit Losses | 8,232 | 7,413 | 6,762 | 5,905 | 6,402 | ||||||||||||||
| Commercial Bank Allowance for Credit Losses | 46,428 | 45,632 | 40,685 | 42,549 | 42,250 | ||||||||||||||
| Total Portfolio Loans | 2,959,457 | 2,821,983 | 2,739,808 | 2,678,406 | 2,630,163 | ||||||||||||||
| Less: Gross Credit Card Loans | 137,905 | 130,897 | 126,233 | 115,991 | 122,928 | ||||||||||||||
| Commercial Bank Portfolio Loans | 2,821,552 | 2,691,086 | 2,613,575 | 2,562,415 | 2,507,235 | ||||||||||||||
| Commercial Bank Allowance for Credit Losses to Total Portfolio Loans | 1.65 | % | 1.70 | % | 1.56 | % | 1.67 | % | 1.70 | % | |||||||||
| Nonperforming Assets to Total Assets | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Total Nonperforming Assets | $ | 58,276 | $ | 52,247 | $ | 36,167 | $ | 42,934 | $ | 30,241 | |||||||||
| Total Assets | 3,606,207 | 3,389,442 | 3,388,662 | 3,349,805 | 3,206,911 | ||||||||||||||
| Nonperforming Assets to Total Assets | 1.62 | % | 1.54 | % | 1.07 | % | 1.28 | % | 0.94 | % | |||||||||
| Nonperforming Loans to Total Portfolio Loans | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Total Nonperforming Loans | $ | 54,421 | $ | 52,247 | $ | 36,167 | $ | 42,934 | $ | 30,241 | |||||||||
| Total Portfolio Loans | 2,959,457 | 2,821,983 | 2,739,808 | 2,678,406 | 2,630,163 | ||||||||||||||
| Nonperforming Loans to Total Portfolio Loans | 1.84 | % | 1.85 | % | 1.32 | % | 1.60 | % | 1.15 | % | |||||||||
| Net Charge-Offs to Average Portfolio Loans | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Total Net Charge-Offs | $ | 2,373 | $ | 2,476 | $ | 5,088 | $ | 2,444 | $ | 2,427 | |||||||||
| Total Average Portfolio Loans | 2,902,033 | 2,789,815 | 2,733,865 | 2,634,110 | 2,592,960 | ||||||||||||||
| Net Charge-Offs to Average Portfolio Loans, Annualized | 0.32 | % | 0.35 | % | 0.75 | % | 0.38 | % | 0.37 | % | |||||||||
| Tangible Book Value per Share | Quarter Ended | |||||||||||||
| (in thousands, except share and per share data) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | |||||||||
| Total Stockholders' Equity | $ | 401,978 | $ | 394,770 | $ | 380,035 | $ | 369,577 | $ | 355,139 | ||||
| Less: Preferred Equity | — | — | — | — | — | |||||||||
| Less: Intangible Assets | 40,740 | 41,002 | 37,773 | 39,641 | 36,943 | |||||||||
| Tangible Common Equity | $ | 361,238 | $ | 353,768 | $ | 342,262 | $ | 329,936 | $ | 318,196 | ||||
| Period End Shares Outstanding | 16,381,088 | 16,589,241 | 16,581,990 | 16,657,168 | 16,662,626 | |||||||||
| Tangible Book Value per Share | $ | 22.05 | $ | 21.33 | $ | 20.64 | $ | 19.81 | $ | 19.10 | ||||
| Return on Average Tangible Common Equity | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Net Income | $ | 15,037 | $ | 15,065 | $ | 13,136 | $ | 13,932 | $ | 7,533 | |||||||||
| Add: Intangible Amortization, Net of Tax | 200 | 199 | 200 | 199 | 198 | ||||||||||||||
| Net Tangible Income | $ | 15,237 | $ | 15,264 | $ | 13,336 | $ | 14,131 | $ | 7,731 | |||||||||
| Average Equity | 391,750 | 383,922 | 371,795 | 363,115 | 352,537 | ||||||||||||||
| Less: Average Intangible Assets | 40,884 | 37,706 | 39,534 | 36,896 | 22,890 | ||||||||||||||
| Net Average Tangible Common Equity | $ | 350,866 | $ | 346,216 | $ | 332,261 | $ | 326,219 | $ | 329,647 | |||||||||
| Return on Average Equity | 15.23 | % | 15.57 | % | 14.17 | % | 15.56 | % | 8.50 | % | |||||||||
| Return on Average Tangible Common Equity | 17.23 | % | 17.49 | % | 16.10 | % | 17.57 | % | 9.33 | % | |||||||||
| Return on Average Tangible Common Equity | Year Ended | ||||||
| (in thousands) | December 31, 2025 | December 31, 2024 | |||||
| Net Income | $ | 57,170 | $ | 30,972 | |||
| Add: Intangible Amortization, Net of Tax | 798 | 198 | |||||
| Net Tangible Income | $ | 57,968 | $ | 31,170 | |||
| Average Equity | 377,741 | 287,420 | |||||
| Less: Average Intangible Assets | 38,763 | 5,754 | |||||
| Net Average Tangible Common Equity | $ | 338,978 | $ | 281,666 | |||
| Return on Average Equity | 15.13 | % | 10.78 | % | |||
| Return on Average Tangible Common Equity | 17.10 | % | 11.07 | % | |||
| Core Return on Average Tangible Common Equity | Quarter Ended | ||||||||||||||||||
| (in thousands) | December 31, 2025 | September 30, 2025 | June 30, 2025 | March 31, 2025 | December 31, 2024 | ||||||||||||||
| Core Net Income | $ | 15,037 | $ | 12,151 | $ | 14,206 | $ | 14,896 | $ | 15,473 | |||||||||
| Add: Intangible Amortization, Net of Tax | 200 | 199 | 200 | 199 | 198 | ||||||||||||||
| Core Net Tangible Income | $ | 15,237 | $ | 12,350 | $ | 14,406 | $ | 15,095 | $ | 15,671 | |||||||||
| Core Return on Average Tangible Common Equity | 17.23 | % | 14.15 | % | 17.39 | % | 18.77 | % | 18.91 | % | |||||||||
| Core Return on Average Tangible Common Equity | Year Ended | ||||||
| (in thousands) | December 31, 2025 | December 31, 2024 | |||||
| Core Net Income | $ | 56,290 | $ | 40,069 | |||
| Add: Intangible Amortization, Net of Tax | 798 | 198 | |||||
| Core Net Tangible Income | $ | 57,088 | $ | 40,267 | |||
| Core Return on Average Tangible Common Equity | 16.84 | % | 14.30 | % | |||
ABOUT CAPITAL BANCORP, INC.
Capital Bancorp, Inc., Rockville, Maryland is a registered bank holding company incorporated under the laws of Maryland. Capital Bancorp has been providing financial services since 1999 and now operates bank branches in four locations in the Washington, D.C., Baltimore, other Maryland markets, one bank branch in Fort Lauderdale, Florida, one bank branch in Chicago, Illinois and one bank branch in Raleigh, North Carolina. Capital Bancorp had assets of approximately
FORWARD-LOOKING STATEMENTS
This earnings release contains forward-looking statements. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. Any statements about our management’s expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” "optimistic," “intends” and similar words or phrases. Any or all of the forward-looking statements in this earnings release may turn out to be inaccurate. The inclusion of forward-looking information in this earnings release should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Our actual results could differ materially from those anticipated in such forward-looking statements. Accordingly, we caution you that any such forward-looking statements are not a guarantee of future performance and that actual results may prove to be materially different from the results expressed or implied by the forward-looking statements due to a number of factors. For details on some of the factors that could affect these expectations, see risk factors and other cautionary language included in the Company's Annual Report on Form 10-K and other periodic and current reports filed with the Securities and Exchange Commission.
While there is no assurance that any list of risks and uncertainties or risk factors is complete, below are certain factors which could cause actual results to differ materially from those contained or implied in the forward-looking statements: the strength of the United States (“U.S.”) economy in general and the strength of the local economies in which we conduct operations; geopolitical concerns, including acts or threats of terrorism and the ongoing war in Ukraine; uncertainty in U.S. fiscal and monetary policy, including the interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market, and monetary fluctuations; volatility and disruptions in global capital and credit markets; changes in U.S. trade policies, including the implementation of tariffs and other protectionist trade policies; the effects of federal government shutdowns, debt ceiling standoff, or other fiscal policy uncertainty; competitive pressures on product pricing and services; success, impact, and timing of our business strategies, including market acceptance of any new products or services; the impact of changes in financial services policies, laws, and regulations, including those concerning taxes, banking, securities, and insurance, and the application thereof by regulatory bodies; cybersecurity threats and the cost of defending against them; climate change, and other catastrophic disasters; the effectiveness of the Company's internal control over financial reporting and disclosure controls and procedures; the effect of the IFH acquisition or any other acquisitions we have made or may make, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions, and/or the failure to effectively integrate an acquisition target into our operations, including the planned growth of Windsor AdvantageTM; and other factors that may affect our future results.
These forward-looking statements are made as of the date of this communication, and the Company does not intend, and assumes no obligation, to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events or circumstances, except as required by law.
FINANCIAL CONTACT: Jake Dalaya (301) 637-5118
MEDIA CONTACT: Ed Barry (240) 283-1912
WEB SITE: www.CapitalBankMD.com