Annual Income Statements for California BanCorp
This table shows California BanCorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for California BanCorp
This table shows California BanCorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
6.56 |
4.41 |
4.94 |
0.19 |
-16 |
17 |
17 |
14 |
16 |
16 |
14 |
| Consolidated Net Income / (Loss) |
|
6.56 |
4.41 |
4.94 |
0.19 |
-16 |
17 |
17 |
14 |
16 |
16 |
14 |
| Net Income / (Loss) Continuing Operations |
|
6.56 |
4.41 |
4.94 |
0.19 |
-16 |
17 |
17 |
14 |
16 |
16 |
14 |
| Total Pre-Tax Income |
|
9.39 |
6.29 |
7.26 |
0.28 |
-23 |
23 |
24 |
20 |
22 |
22 |
19 |
| Total Revenue |
|
24 |
22 |
22 |
22 |
38 |
46 |
45 |
44 |
45 |
46 |
44 |
| Net Interest Income / (Expense) |
|
23 |
23 |
20 |
21 |
37 |
45 |
42 |
41 |
43 |
43 |
42 |
| Total Interest Income |
|
31 |
33 |
31 |
32 |
54 |
63 |
57 |
56 |
57 |
56 |
54 |
| Loans and Leases Interest Income |
|
29 |
30 |
29 |
29 |
48 |
55 |
51 |
49 |
49 |
47 |
46 |
| Investment Securities Interest Income |
|
1.30 |
1.34 |
1.52 |
1.54 |
1.99 |
2.00 |
1.83 |
2.06 |
2.44 |
2.70 |
3.08 |
| Deposits and Money Market Investments Interest Income |
|
0.96 |
0.88 |
0.85 |
0.90 |
4.10 |
5.16 |
3.80 |
4.00 |
5.42 |
5.48 |
4.14 |
| Other Interest Income |
|
0.24 |
0.37 |
0.31 |
0.36 |
0.51 |
0.60 |
0.51 |
0.65 |
0.61 |
0.57 |
0.94 |
| Total Interest Expense |
|
8.22 |
10 |
11 |
11 |
17 |
18 |
15 |
14 |
15 |
13 |
12 |
| Deposits Interest Expense |
|
7.79 |
8.94 |
9.79 |
10 |
16 |
17 |
13 |
13 |
14 |
13 |
11 |
| Long-Term Debt Interest Expense |
|
0.43 |
1.07 |
0.98 |
0.66 |
1.03 |
1.39 |
1.39 |
1.43 |
1.11 |
0.70 |
0.70 |
| Total Non-Interest Income |
|
0.82 |
-0.10 |
1.41 |
1.17 |
1.17 |
1.00 |
2.57 |
2.86 |
2.67 |
3.00 |
2.14 |
| Other Service Charges |
|
0.10 |
0.29 |
0.21 |
0.36 |
-0.45 |
0.44 |
0.20 |
1.07 |
0.62 |
1.12 |
0.44 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.01 |
0.79 |
0.42 |
-0.02 |
0.09 |
-1.17 |
0.72 |
0.10 |
0.07 |
0.28 |
0.08 |
| Other Non-Interest Income |
|
0.71 |
-1.19 |
0.79 |
0.83 |
1.53 |
1.73 |
1.65 |
1.68 |
1.98 |
1.59 |
1.62 |
| Provision for Credit Losses |
|
-0.10 |
0.82 |
-0.33 |
2.89 |
23 |
-3.84 |
-3.78 |
-0.63 |
-0.02 |
-4.40 |
-0.38 |
| Total Non-Interest Expense |
|
15 |
15 |
15 |
19 |
38 |
26 |
25 |
25 |
23 |
28 |
26 |
| Salaries and Employee Benefits |
|
9.74 |
9.60 |
9.61 |
8.78 |
15 |
16 |
16 |
15 |
15 |
16 |
17 |
| Net Occupancy & Equipment Expense |
|
2.72 |
2.84 |
2.60 |
2.63 |
3.57 |
4.27 |
4.09 |
3.93 |
3.97 |
4.22 |
3.95 |
| Property & Liability Insurance Claims |
|
0.37 |
0.32 |
0.39 |
0.35 |
0.54 |
0.44 |
0.72 |
0.55 |
0.51 |
0.51 |
0.53 |
| Other Operating Expenses |
|
1.83 |
2.51 |
1.77 |
6.70 |
2.89 |
3.64 |
3.30 |
4.12 |
3.24 |
5.82 |
3.68 |
| Amortization Expense |
|
0.13 |
0.08 |
0.07 |
0.07 |
0.69 |
1.06 |
0.95 |
0.95 |
0.95 |
0.95 |
0.80 |
| Income Tax Expense |
|
2.84 |
1.88 |
2.32 |
0.09 |
-6.06 |
6.48 |
6.82 |
5.98 |
6.13 |
5.97 |
5.30 |
| Basic Earnings per Share |
|
$0.36 |
$0.23 |
$0.27 |
$0.01 |
($0.59) |
$0.53 |
$0.52 |
$0.43 |
$0.48 |
$0.52 |
$0.43 |
| Weighted Average Basic Shares Outstanding |
|
- |
0.00 |
18.53M |
18.55M |
32.17M |
32.40M |
32.41M |
32.52M |
32.32M |
32.33M |
32.16M |
| Diluted Earnings per Share |
|
$0.35 |
$0.24 |
$0.26 |
$0.01 |
($0.59) |
$0.54 |
$0.52 |
$0.43 |
$0.48 |
$0.50 |
$0.42 |
| Weighted Average Diluted Shares Outstanding |
|
- |
0.00 |
18.53M |
18.55M |
32.17M |
32.40M |
32.41M |
32.52M |
32.32M |
32.33M |
32.16M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
0.00 |
18.53M |
18.55M |
32.17M |
32.40M |
32.41M |
32.52M |
32.32M |
32.33M |
32.16M |
| Cash Dividends to Common per Share |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
$0.10 |
Annual Cash Flow Statements for California BanCorp
This table details how cash moves in and out of California BanCorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
0.03 |
301 |
12 |
| Net Cash From Operating Activities |
33 |
50 |
57 |
| Net Cash From Continuing Operating Activities |
33 |
50 |
57 |
| Net Income / (Loss) Continuing Operations |
26 |
5.43 |
63 |
| Consolidated Net Income / (Loss) |
26 |
5.43 |
63 |
| Provision For Loan Losses |
0.92 |
22 |
-8.82 |
| Depreciation Expense |
1.53 |
1.76 |
1.82 |
| Amortization Expense |
-1.32 |
-11 |
-19 |
| Non-Cash Adjustments to Reconcile Net Income |
6.91 |
10 |
16 |
| Changes in Operating Assets and Liabilities, net |
-0.84 |
22 |
4.30 |
| Net Cash From Investing Activities |
-79 |
525 |
30 |
| Net Cash From Continuing Investing Activities |
-79 |
525 |
30 |
| Purchase of Property, Leasehold Improvements and Equipment |
-0.30 |
-0.55 |
-0.35 |
| Purchase of Investment Securities |
-68 |
328 |
-123 |
| Sale and/or Maturity of Investments |
48 |
116 |
55 |
| Other Investing Activities, net |
-59 |
82 |
98 |
| Net Cash From Financing Activities |
46 |
-274 |
-75 |
| Net Cash From Continuing Financing Activities |
46 |
-274 |
-75 |
| Net Change in Deposits |
12 |
-188 |
-28 |
| Repayment of Debt |
-57 |
-85 |
-38 |
| Repurchase of Common Equity |
-0.89 |
-1.97 |
-6.03 |
| Payment of Dividends |
- |
0.00 |
-3.25 |
| Other Financing Activities, Net |
0.13 |
0.95 |
0.13 |
| Cash Interest Paid |
29 |
52 |
58 |
| Cash Income Taxes Paid |
12 |
2.89 |
9.78 |
Quarterly Cash Flow Statements for California BanCorp
This table details how cash moves in and out of California BanCorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-9.51 |
-8.33 |
-0.25 |
18 |
510 |
-226 |
51 |
-9.10 |
129 |
-159 |
11 |
| Net Cash From Operating Activities |
|
11 |
-8.44 |
8.05 |
0.31 |
18 |
24 |
6.98 |
13 |
16 |
21 |
8.54 |
| Net Cash From Continuing Operating Activities |
|
11 |
-8.44 |
8.05 |
0.31 |
18 |
24 |
6.98 |
13 |
16 |
21 |
8.54 |
| Net Income / (Loss) Continuing Operations |
|
6.56 |
4.41 |
4.94 |
0.19 |
-16 |
17 |
17 |
14 |
16 |
16 |
14 |
| Consolidated Net Income / (Loss) |
|
6.56 |
4.41 |
4.94 |
0.19 |
-16 |
17 |
17 |
14 |
16 |
16 |
14 |
| Provision For Loan Losses |
|
-0.10 |
0.82 |
-0.33 |
2.89 |
24 |
-3.84 |
-3.78 |
-0.63 |
-0.02 |
-4.40 |
-0.38 |
| Depreciation Expense |
|
0.37 |
0.36 |
0.37 |
0.37 |
0.48 |
0.54 |
0.55 |
0.46 |
0.42 |
0.40 |
0.37 |
| Amortization Expense |
|
-0.40 |
-0.42 |
-0.67 |
-0.47 |
-4.30 |
-5.94 |
-5.39 |
-4.94 |
-4.66 |
-3.94 |
-3.70 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.06 |
-5.25 |
6.86 |
0.62 |
-3.46 |
6.07 |
6.62 |
4.04 |
1.40 |
3.58 |
4.87 |
| Changes in Operating Assets and Liabilities, net |
|
3.62 |
-8.37 |
-3.11 |
-3.30 |
18 |
10 |
-7.87 |
0.40 |
3.16 |
8.84 |
-6.42 |
| Net Cash From Investing Activities |
|
-17 |
-36 |
63 |
15 |
355 |
93 |
101 |
26 |
-13 |
-85 |
-8.46 |
| Net Cash From Continuing Investing Activities |
|
-17 |
-36 |
63 |
15 |
355 |
93 |
101 |
26 |
-13 |
-85 |
-8.46 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
0.04 |
-0.06 |
-0.09 |
-0.14 |
-0.18 |
-0.14 |
-0.11 |
-0.03 |
-0.11 |
-0.10 |
-0.24 |
| Purchase of Investment Securities |
|
-0.46 |
-35 |
-1.95 |
-1.14 |
-3.13 |
334 |
-0.02 |
-67 |
-25 |
-32 |
-73 |
| Sale and/or Maturity of Investments |
|
4.31 |
23 |
2.94 |
12 |
13 |
89 |
14 |
27 |
6.54 |
7.48 |
7.84 |
| Other Investing Activities, net |
|
-20 |
-24 |
62 |
4.14 |
9.02 |
6.78 |
87 |
66 |
5.78 |
-60 |
57 |
| Net Cash From Financing Activities |
|
-4.12 |
36 |
-71 |
3.20 |
137 |
-343 |
-57 |
-48 |
126 |
-95 |
11 |
| Net Cash From Continuing Financing Activities |
|
-4.12 |
36 |
-71 |
3.20 |
137 |
-343 |
-57 |
-48 |
126 |
-95 |
11 |
| Net Change in Deposits |
|
2.94 |
-40 |
-13 |
5.31 |
162 |
-342 |
-56 |
-30 |
147 |
-89 |
23 |
| Issuance of Debt |
|
- |
77 |
- |
- |
- |
- |
0.00 |
- |
- |
- |
10 |
| Repayment of Debt |
|
-7.00 |
- |
-58 |
-2.00 |
-25 |
- |
0.00 |
-18 |
-20 |
- |
-10 |
| Repurchase of Common Equity |
|
-0.06 |
-0.39 |
-0.51 |
-0.12 |
-0.34 |
-1.00 |
-1.06 |
-0.16 |
-1.73 |
-3.09 |
-8.73 |
| Payment of Dividends |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-3.25 |
| Other Financing Activities, Net |
|
- |
0.03 |
0.71 |
- |
0.01 |
0.23 |
0.04 |
0.06 |
0.03 |
- |
0.23 |
| Cash Interest Paid |
|
7.92 |
10 |
9.59 |
11 |
13 |
18 |
17 |
14 |
15 |
13 |
12 |
| Cash Income Taxes Paid |
|
- |
12 |
0.00 |
4.51 |
0.26 |
- |
0.00 |
9.18 |
2.02 |
-1.41 |
0.00 |
Annual Balance Sheets for California BanCorp
This table presents California BanCorp's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
2023 |
2024 |
2025 |
| Total Assets |
2,360 |
4,032 |
4,033 |
| Cash and Due from Banks |
33 |
60 |
52 |
| Interest Bearing Deposits at Other Banks |
54 |
328 |
348 |
| Trading Account Securities |
184 |
195 |
288 |
| Loans and Leases, Net of Allowance |
1,935 |
3,089 |
3,000 |
| Loans and Leases |
1,957 |
3,139 |
3,034 |
| Allowance for Loan and Lease Losses |
23 |
51 |
34 |
| Loans Held for Sale |
7.35 |
17 |
25 |
| Premises and Equipment, Net |
13 |
14 |
12 |
| Goodwill |
38 |
112 |
111 |
| Intangible Assets |
1.20 |
22 |
18 |
| Other Assets |
95 |
195 |
179 |
| Total Liabilities & Shareholders' Equity |
2,360 |
4,032 |
4,033 |
| Total Liabilities |
2,072 |
3,520 |
3,457 |
| Non-Interest Bearing Deposits |
675 |
1,257 |
1,178 |
| Interest Bearing Deposits |
1,268 |
2,142 |
2,192 |
| Long-Term Debt |
103 |
70 |
34 |
| Other Long-Term Liabilities |
26 |
51 |
52 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
288 |
512 |
577 |
| Total Preferred & Common Equity |
288 |
512 |
577 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
288 |
512 |
577 |
| Common Stock |
222 |
442 |
442 |
| Retained Earnings |
71 |
76 |
136 |
| Accumulated Other Comprehensive Income / (Loss) |
-4.46 |
-6.64 |
-1.62 |
Quarterly Balance Sheets for California BanCorp
This table presents California BanCorp's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
2,290 |
2,294 |
4,363 |
3,983 |
3,954 |
4,101 |
4,049 |
| Cash and Due from Banks |
|
54 |
29 |
115 |
80 |
84 |
95 |
56 |
| Interest Bearing Deposits at Other Banks |
|
33 |
76 |
499 |
359 |
346 |
464 |
355 |
| Trading Account Securities |
|
180 |
177 |
213 |
185 |
241 |
262 |
351 |
| Loans and Leases, Net of Allowance |
|
1,861 |
1,854 |
3,146 |
3,023 |
2,950 |
2,949 |
2,939 |
| Loans and Leases |
|
1,883 |
1,878 |
3,200 |
3,069 |
2,992 |
2,990 |
2,973 |
| Allowance for Loan and Lease Losses |
|
22 |
24 |
54 |
46 |
41 |
41 |
34 |
| Loans Held for Sale |
|
2.80 |
6.98 |
34 |
4.63 |
6.09 |
6.69 |
24 |
| Premises and Equipment, Net |
|
13 |
13 |
14 |
13 |
13 |
12 |
12 |
| Goodwill |
|
38 |
38 |
113 |
112 |
111 |
111 |
111 |
| Intangible Assets |
|
1.13 |
1.07 |
23 |
21 |
20 |
19 |
18 |
| Other Assets |
|
107 |
99 |
206 |
185 |
182 |
181 |
183 |
| Total Liabilities & Shareholders' Equity |
|
2,290 |
2,294 |
4,363 |
3,983 |
3,954 |
4,101 |
4,049 |
| Total Liabilities |
|
1,997 |
2,000 |
3,865 |
3,452 |
3,406 |
3,536 |
3,471 |
| Non-Interest Bearing Deposits |
|
652 |
667 |
1,368 |
1,293 |
1,218 |
1,238 |
1,247 |
| Interest Bearing Deposits |
|
1,279 |
1,269 |
2,373 |
2,050 |
2,094 |
2,222 |
2,146 |
| Long-Term Debt |
|
45 |
43 |
69 |
70 |
53 |
33 |
34 |
| Other Long-Term Liabilities |
|
22 |
22 |
55 |
39 |
41 |
43 |
43 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
292 |
293 |
498 |
531 |
548 |
565 |
578 |
| Total Preferred & Common Equity |
|
292 |
293 |
498 |
531 |
548 |
565 |
578 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
292 |
293 |
498 |
531 |
548 |
565 |
578 |
| Common Stock |
|
223 |
224 |
442 |
443 |
444 |
444 |
435 |
| Retained Earnings |
|
76 |
76 |
59 |
93 |
107 |
123 |
146 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-6.14 |
-6.49 |
-2.86 |
-4.41 |
-3.73 |
-2.05 |
-3.77 |
Annual Metrics And Ratios for California BanCorp
This table displays calculated financial ratios and metrics derived from California BanCorp's official financial filings.
| Metric |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
- |
- |
32,322,651.00 |
| DEI Adjusted Shares Outstanding |
- |
- |
32,322,651.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
- |
- |
1.95 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
31.00% |
41.05% |
| EBITDA Growth |
0.00% |
-103.65% |
5,336.44% |
| EBIT Growth |
0.00% |
-77.58% |
964.47% |
| NOPAT Growth |
0.00% |
-79.03% |
1,060.65% |
| Net Income Growth |
0.00% |
-79.03% |
1,060.65% |
| EPS Growth |
0.00% |
-84.17% |
777.27% |
| Operating Cash Flow Growth |
0.00% |
51.93% |
13.91% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
118.48% |
| Invested Capital Growth |
0.00% |
48.73% |
4.96% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.20% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
1.42% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
-0.97% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
-0.55% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
-0.55% |
| EPS Q/Q Growth |
0.00% |
0.00% |
-2.03% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-4.54% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
5.41% |
| Invested Capital Q/Q Growth |
0.00% |
2.53% |
2.05% |
| Profitability Metrics |
- |
- |
- |
| EBITDA Margin |
38.01% |
-1.06% |
39.32% |
| EBIT Margin |
37.79% |
6.47% |
48.82% |
| Profit (Net Income) Margin |
26.57% |
4.25% |
35.00% |
| Tax Burden Percent |
70.30% |
65.75% |
71.69% |
| Interest Burden Percent |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
29.70% |
34.25% |
28.31% |
| Return on Invested Capital (ROIC) |
6.63% |
1.12% |
10.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
6.63% |
1.12% |
10.58% |
| Return on Net Nonoperating Assets (RNNOA) |
2.37% |
0.24% |
1.01% |
| Return on Equity (ROE) |
8.99% |
1.36% |
11.59% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-38.07% |
5.74% |
| Operating Return on Assets (OROA) |
1.56% |
0.26% |
2.18% |
| Return on Assets (ROA) |
1.10% |
0.17% |
1.56% |
| Return on Common Equity (ROCE) |
8.99% |
1.36% |
11.59% |
| Return on Equity Simple (ROE_SIMPLE) |
8.99% |
1.06% |
10.94% |
| Net Operating Profit after Tax (NOPAT) |
26 |
5.43 |
63 |
| NOPAT Margin |
26.57% |
4.25% |
35.00% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
51.29% |
49.25% |
43.57% |
| Operating Expenses to Revenue |
61.27% |
76.55% |
56.08% |
| Earnings before Interest and Taxes (EBIT) |
37 |
8.26 |
88 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
37 |
-1.35 |
71 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.05 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
1.42 |
1.34 |
| Price to Revenue (P/Rev) |
0.00 |
4.20 |
3.33 |
| Price to Earnings (P/E) |
0.00 |
98.64 |
9.52 |
| Dividend Yield |
0.00% |
0.00% |
0.54% |
| Earnings Yield |
0.00% |
1.01% |
10.51% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.37 |
0.38 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.70 |
1.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
3.30 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
26.32 |
2.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
40.03 |
3.71 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
4.32 |
4.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
6.84 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.36 |
0.14 |
0.06 |
| Long-Term Debt to Equity |
0.36 |
0.14 |
0.06 |
| Financial Leverage |
0.36 |
0.22 |
0.10 |
| Leverage Ratio |
8.19 |
7.99 |
7.41 |
| Compound Leverage Factor |
8.19 |
7.99 |
7.41 |
| Debt to Total Capital |
26.31% |
11.99% |
5.54% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
26.31% |
11.99% |
5.54% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
73.69% |
88.01% |
94.46% |
| Debt to EBITDA |
2.78 |
-51.53 |
0.48 |
| Net Debt to EBITDA |
0.43 |
235.36 |
-5.17 |
| Long-Term Debt to EBITDA |
2.78 |
-51.53 |
0.48 |
| Debt to NOPAT |
3.97 |
12.83 |
0.54 |
| Net Debt to NOPAT |
0.62 |
-58.61 |
-5.81 |
| Long-Term Debt to NOPAT |
3.97 |
12.83 |
0.54 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-185 |
34 |
| Operating Cash Flow to CapEx |
10,960.93% |
9,110.87% |
16,557.80% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-3.26 |
0.60 |
| Operating Cash Flow to Interest Expense |
1.13 |
0.89 |
1.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
1.12 |
0.88 |
1.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
7.35 |
9.51 |
14.02 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
391 |
582 |
610 |
| Invested Capital Turnover |
0.25 |
0.26 |
0.30 |
| Increase / (Decrease) in Invested Capital |
0.00 |
191 |
29 |
| Enterprise Value (EV) |
0.00 |
217 |
234 |
| Market Capitalization |
0.00 |
536 |
600 |
| Book Value per Share |
$0.00 |
$15.91 |
$17.84 |
| Tangible Book Value per Share |
$0.00 |
$11.74 |
$13.83 |
| Total Capital |
391 |
582 |
610 |
| Total Debt |
103 |
70 |
34 |
| Total Long-Term Debt |
103 |
70 |
34 |
| Net Debt |
16 |
-318 |
-366 |
| Capital Expenditures (CapEx) |
0.30 |
0.55 |
0.35 |
| Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
103 |
70 |
34 |
| Total Depreciation and Amortization (D&A) |
0.21 |
-9.62 |
-17 |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.22 |
$1.95 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
32.40M |
32.33M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.22 |
$1.93 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
32.40M |
32.33M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
32.40M |
32.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
26 |
16 |
63 |
| Normalized NOPAT Margin |
26.57% |
12.64% |
35.00% |
| Pre Tax Income Margin |
37.79% |
6.47% |
48.82% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1.25 |
0.15 |
1.55 |
| NOPAT to Interest Expense |
0.88 |
0.10 |
1.11 |
| EBIT Less CapEx to Interest Expense |
1.24 |
0.14 |
1.54 |
| NOPAT Less CapEx to Interest Expense |
0.87 |
0.09 |
1.10 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
5.16% |
| Augmented Payout Ratio |
3.43% |
36.19% |
14.72% |
Quarterly Metrics And Ratios for California BanCorp
This table displays calculated financial ratios and metrics derived from California BanCorp's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
32,402,140.00 |
32,412,937.00 |
32,517,595.00 |
32,322,651.00 |
32,326,866.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
32,402,140.00 |
32,412,937.00 |
32,517,595.00 |
32,322,651.00 |
32,326,866.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.52 |
0.44 |
0.48 |
0.51 |
0.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-17.21% |
-9.57% |
58.32% |
102.81% |
104.60% |
99.64% |
18.54% |
0.78% |
-1.34% |
| EBITDA Growth |
|
0.00% |
0.00% |
-38.70% |
-98.25% |
-381.43% |
186.46% |
170.51% |
8,710.17% |
166.68% |
5.56% |
-16.30% |
| EBIT Growth |
|
0.00% |
0.00% |
-35.44% |
-97.20% |
-339.88% |
269.48% |
226.26% |
7,120.86% |
196.84% |
-3.72% |
-19.37% |
| NOPAT Growth |
|
0.00% |
0.00% |
-39.99% |
-97.17% |
-340.53% |
280.15% |
241.50% |
7,320.53% |
199.46% |
-2.09% |
-18.17% |
| Net Income Growth |
|
0.00% |
0.00% |
-39.99% |
-97.17% |
-351.13% |
280.15% |
241.50% |
7,320.53% |
195.26% |
-2.09% |
-18.17% |
| EPS Growth |
|
0.00% |
0.00% |
-40.91% |
-97.22% |
-268.57% |
125.00% |
100.00% |
4,200.00% |
181.36% |
-7.41% |
-19.23% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-55.93% |
-97.46% |
64.64% |
380.11% |
-13.29% |
4,243.69% |
-12.69% |
-11.52% |
22.23% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.57% |
25.51% |
97.38% |
92.84% |
101.38% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
48.73% |
78.34% |
78.64% |
5.46% |
4.96% |
1.72% |
| Revenue Q/Q Growth |
|
-1.82% |
-6.72% |
0.00% |
1.23% |
71.88% |
19.49% |
-1.59% |
-1.22% |
2.06% |
1.59% |
-3.66% |
| EBITDA Q/Q Growth |
|
-7.38% |
-33.42% |
0.00% |
-97.46% |
-14,987.01% |
167.77% |
5.46% |
-17.20% |
12.68% |
7.28% |
-16.38% |
| EBIT Q/Q Growth |
|
-5.43% |
-32.98% |
0.00% |
-96.17% |
-8,203.24% |
203.23% |
1.81% |
-15.22% |
8.68% |
2.63% |
-14.74% |
| NOPAT Q/Q Growth |
|
-2.41% |
-32.70% |
0.00% |
-96.15% |
-8,399.42% |
206.36% |
0.48% |
-16.34% |
11.24% |
4.71% |
-16.02% |
| Net Income Q/Q Growth |
|
-2.41% |
-32.70% |
0.00% |
-96.15% |
-8,765.26% |
201.87% |
0.48% |
-16.34% |
11.24% |
4.71% |
-16.02% |
| EPS Q/Q Growth |
|
-2.78% |
-31.43% |
0.00% |
-96.15% |
-6,000.00% |
191.53% |
-3.70% |
-17.31% |
11.63% |
4.17% |
-16.00% |
| Operating Cash Flow Q/Q Growth |
|
-8.53% |
-175.90% |
0.00% |
-96.16% |
5,822.33% |
29.13% |
-70.45% |
92.21% |
19.04% |
30.86% |
-59.18% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.05% |
-73.53% |
70.19% |
-42.40% |
-1.13% |
93.90% |
18.60% |
127.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.37% |
68.75% |
2.53% |
3.46% |
-0.20% |
-0.38% |
2.05% |
0.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
38.89% |
27.76% |
31.78% |
0.80% |
-69.13% |
39.21% |
42.02% |
35.22% |
38.89% |
41.07% |
35.65% |
| EBIT Margin |
|
39.01% |
28.03% |
33.13% |
1.25% |
-59.10% |
51.06% |
52.83% |
45.34% |
48.28% |
48.78% |
43.17% |
| Profit (Net Income) Margin |
|
27.23% |
19.65% |
22.53% |
0.86% |
-43.19% |
36.83% |
37.60% |
31.85% |
34.71% |
35.78% |
31.19% |
| Tax Burden Percent |
|
69.81% |
70.10% |
68.00% |
68.35% |
73.09% |
72.12% |
71.18% |
70.24% |
71.89% |
73.35% |
72.24% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
30.19% |
29.90% |
32.00% |
31.65% |
0.00% |
27.88% |
28.82% |
29.76% |
28.11% |
26.65% |
27.76% |
| Return on Invested Capital (ROIC) |
|
0.00% |
4.90% |
0.00% |
0.00% |
0.00% |
9.67% |
12.06% |
11.75% |
10.71% |
10.82% |
9.23% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.90% |
0.00% |
0.00% |
0.00% |
9.67% |
12.06% |
11.75% |
10.71% |
10.82% |
9.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
1.75% |
0.00% |
0.00% |
0.00% |
2.09% |
1.69% |
1.34% |
1.03% |
1.03% |
0.87% |
| Return on Equity (ROE) |
|
0.00% |
6.65% |
0.00% |
0.00% |
0.00% |
11.76% |
13.75% |
13.09% |
11.75% |
11.85% |
10.10% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-38.07% |
-52.59% |
-49.77% |
5.57% |
5.74% |
8.18% |
| Operating Return on Assets (OROA) |
|
0.00% |
1.16% |
0.00% |
0.00% |
0.00% |
2.04% |
2.54% |
2.51% |
2.05% |
2.18% |
1.93% |
| Return on Assets (ROA) |
|
0.00% |
0.81% |
0.00% |
0.00% |
0.00% |
1.47% |
1.81% |
1.76% |
1.48% |
1.60% |
1.39% |
| Return on Common Equity (ROCE) |
|
0.00% |
6.65% |
0.00% |
0.00% |
0.00% |
11.76% |
13.75% |
13.09% |
11.75% |
11.85% |
10.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.27% |
5.71% |
11.23% |
0.00% |
10.38% |
| Net Operating Profit after Tax (NOPAT) |
|
6.56 |
4.41 |
4.94 |
0.19 |
-16 |
17 |
17 |
14 |
16 |
16 |
14 |
| NOPAT Margin |
|
27.23% |
19.65% |
22.53% |
0.86% |
-41.37% |
36.83% |
37.60% |
31.85% |
34.71% |
35.78% |
31.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
51.75% |
55.37% |
55.74% |
51.44% |
49.72% |
44.68% |
44.51% |
43.41% |
41.37% |
44.96% |
46.37% |
| Operating Expenses to Revenue |
|
61.39% |
68.30% |
68.38% |
85.70% |
98.86% |
57.36% |
55.60% |
56.09% |
51.75% |
60.80% |
57.69% |
| Earnings before Interest and Taxes (EBIT) |
|
9.39 |
6.29 |
7.26 |
0.28 |
-23 |
23 |
24 |
20 |
22 |
22 |
19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
9.36 |
6.23 |
6.96 |
0.18 |
-26 |
18 |
19 |
16 |
18 |
19 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.94 |
0.85 |
0.96 |
1.05 |
0.86 |
0.94 |
0.95 |
1.04 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.09 |
0.98 |
1.31 |
1.42 |
1.15 |
1.23 |
1.24 |
1.34 |
1.27 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.20 |
3.05 |
2.97 |
3.00 |
3.33 |
3.17 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
98.64 |
26.48 |
16.39 |
8.50 |
9.52 |
9.50 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.54% |
1.13% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.01% |
3.78% |
6.10% |
11.76% |
10.51% |
10.53% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.70 |
0.56 |
0.00 |
0.37 |
0.15 |
0.23 |
0.02 |
0.38 |
0.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.70 |
0.60 |
0.78 |
0.07 |
1.30 |
1.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.60 |
5.21 |
0.19 |
3.30 |
2.85 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
26.32 |
3.67 |
3.04 |
0.15 |
2.66 |
2.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40.03 |
5.22 |
4.33 |
0.21 |
3.71 |
3.22 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.32 |
1.84 |
2.17 |
0.22 |
4.08 |
3.28 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.41 |
6.84 |
3.89 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.36 |
0.15 |
0.15 |
0.14 |
0.14 |
0.13 |
0.10 |
0.06 |
0.06 |
0.06 |
| Long-Term Debt to Equity |
|
0.00 |
0.36 |
0.15 |
0.15 |
0.14 |
0.14 |
0.13 |
0.10 |
0.06 |
0.06 |
0.06 |
| Financial Leverage |
|
0.00 |
0.36 |
0.15 |
0.15 |
0.14 |
0.22 |
0.14 |
0.11 |
0.10 |
0.10 |
0.09 |
| Leverage Ratio |
|
0.00 |
8.19 |
7.83 |
7.82 |
8.76 |
7.99 |
7.61 |
7.43 |
7.96 |
7.41 |
7.24 |
| Compound Leverage Factor |
|
0.00 |
8.19 |
7.83 |
7.82 |
8.76 |
7.99 |
7.61 |
7.43 |
7.96 |
7.41 |
7.24 |
| Debt to Total Capital |
|
0.00% |
26.31% |
13.30% |
12.77% |
12.19% |
11.99% |
11.69% |
8.81% |
5.59% |
5.54% |
5.59% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
26.31% |
13.30% |
12.77% |
12.19% |
11.99% |
11.69% |
8.81% |
5.59% |
5.54% |
5.59% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
73.69% |
86.70% |
87.23% |
87.81% |
88.01% |
88.32% |
91.19% |
94.41% |
94.46% |
94.41% |
| Debt to EBITDA |
|
0.00 |
2.78 |
0.00 |
0.00 |
0.00 |
-51.53 |
6.68 |
2.04 |
0.48 |
0.48 |
0.50 |
| Net Debt to EBITDA |
|
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
235.36 |
-35.08 |
-14.55 |
-7.53 |
-5.17 |
-5.56 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.78 |
0.00 |
0.00 |
0.00 |
-51.53 |
6.68 |
2.04 |
0.48 |
0.48 |
0.50 |
| Debt to NOPAT |
|
0.00 |
3.97 |
0.00 |
0.00 |
0.00 |
12.83 |
4.05 |
1.69 |
0.53 |
0.54 |
0.57 |
| Net Debt to NOPAT |
|
0.00 |
0.62 |
0.00 |
0.00 |
0.00 |
-58.61 |
-21.26 |
-12.07 |
-8.29 |
-5.81 |
-6.28 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.97 |
0.00 |
0.00 |
0.00 |
12.83 |
4.05 |
1.69 |
0.53 |
0.54 |
0.57 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-332 |
-336 |
-583 |
-174 |
-247 |
-250 |
-15 |
-12 |
3.43 |
| Operating Cash Flow to CapEx |
|
0.00% |
-13,390.48% |
9,048.31% |
223.91% |
10,000.00% |
16,640.85% |
6,650.48% |
39,476.47% |
14,793.52% |
21,119.19% |
3,616.53% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-30.87 |
-30.99 |
-33.92 |
-9.64 |
-16.98 |
-17.42 |
-1.04 |
-0.94 |
0.29 |
| Operating Cash Flow to Interest Expense |
|
1.35 |
-0.84 |
0.75 |
0.03 |
1.06 |
1.31 |
0.48 |
0.93 |
1.09 |
1.57 |
0.73 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.36 |
-0.85 |
0.74 |
0.02 |
1.05 |
1.30 |
0.47 |
0.93 |
1.08 |
1.57 |
0.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.04 |
0.00 |
0.00 |
0.00 |
0.04 |
0.05 |
0.06 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
0.00 |
7.35 |
0.00 |
0.00 |
0.00 |
9.51 |
11.53 |
13.57 |
13.62 |
14.02 |
14.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
391 |
337 |
336 |
567 |
582 |
602 |
600 |
598 |
610 |
612 |
| Invested Capital Turnover |
|
0.00 |
0.25 |
0.00 |
0.00 |
0.00 |
0.26 |
0.32 |
0.37 |
0.31 |
0.30 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
337 |
336 |
567 |
191 |
264 |
264 |
31 |
29 |
10 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
235 |
188 |
-70 |
217 |
90 |
135 |
13 |
234 |
193 |
| Market Capitalization |
|
0.00 |
0.00 |
276 |
250 |
476 |
536 |
459 |
512 |
539 |
600 |
570 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$15.79 |
$15.82 |
$26.85 |
$15.91 |
$16.52 |
$16.89 |
$17.37 |
$17.84 |
$17.87 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$13.68 |
$13.73 |
$19.55 |
$11.74 |
$12.38 |
$12.84 |
$13.36 |
$13.83 |
$13.90 |
| Total Capital |
|
0.00 |
391 |
337 |
336 |
567 |
582 |
602 |
600 |
598 |
610 |
612 |
| Total Debt |
|
0.00 |
103 |
45 |
43 |
69 |
70 |
70 |
53 |
33 |
34 |
34 |
| Total Long-Term Debt |
|
0.00 |
103 |
45 |
43 |
69 |
70 |
70 |
53 |
33 |
34 |
34 |
| Net Debt |
|
0.00 |
16 |
-42 |
-62 |
-545 |
-318 |
-369 |
-377 |
-526 |
-366 |
-377 |
| Capital Expenditures (CapEx) |
|
-0.04 |
0.06 |
0.09 |
0.14 |
0.18 |
0.14 |
0.11 |
0.03 |
0.11 |
0.10 |
0.24 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
103 |
45 |
43 |
69 |
70 |
70 |
53 |
33 |
34 |
34 |
| Total Depreciation and Amortization (D&A) |
|
-0.03 |
-0.06 |
-0.30 |
-0.10 |
-3.82 |
-5.40 |
-4.84 |
-4.48 |
-4.25 |
-3.54 |
-3.33 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.23 |
$0.27 |
$0.01 |
($0.59) |
$0.53 |
$0.52 |
$0.43 |
$0.48 |
$0.52 |
$0.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
18.53M |
18.55M |
32.17M |
32.40M |
32.41M |
32.52M |
32.32M |
32.33M |
32.16M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.24 |
$0.26 |
$0.01 |
($0.59) |
$0.54 |
$0.52 |
$0.43 |
$0.48 |
$0.50 |
$0.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
18.53M |
18.55M |
32.17M |
32.40M |
32.41M |
32.52M |
32.32M |
32.33M |
32.16M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
18.53M |
18.55M |
32.17M |
32.40M |
32.41M |
32.52M |
32.32M |
32.33M |
32.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.56 |
4.41 |
5.31 |
0.53 |
-5.55 |
17 |
17 |
14 |
16 |
16 |
14 |
| Normalized NOPAT Margin |
|
27.23% |
19.65% |
24.23% |
2.37% |
-14.55% |
37.84% |
37.60% |
31.85% |
34.71% |
35.78% |
31.19% |
| Pre Tax Income Margin |
|
39.01% |
28.03% |
33.13% |
1.25% |
-59.10% |
51.06% |
52.83% |
45.34% |
48.28% |
48.78% |
43.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.14 |
0.63 |
0.67 |
0.03 |
-1.31 |
1.29 |
1.63 |
1.40 |
1.49 |
1.69 |
1.63 |
| NOPAT to Interest Expense |
|
0.80 |
0.44 |
0.46 |
0.02 |
-0.92 |
0.93 |
1.16 |
0.98 |
1.07 |
1.24 |
1.18 |
| EBIT Less CapEx to Interest Expense |
|
1.15 |
0.62 |
0.67 |
0.01 |
-1.32 |
1.28 |
1.62 |
1.39 |
1.48 |
1.68 |
1.61 |
| NOPAT Less CapEx to Interest Expense |
|
0.80 |
0.43 |
0.45 |
0.00 |
-0.93 |
0.92 |
1.15 |
0.98 |
1.06 |
1.23 |
1.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.16% |
10.84% |
| Augmented Payout Ratio |
|
0.00% |
3.43% |
0.00% |
0.00% |
0.00% |
36.19% |
14.48% |
8.15% |
6.20% |
14.72% |
33.69% |
Key Financial Trends
California BanCorp (NASDAQ: BCAL) showed a much stronger start to 2026 than the prior quarter, but the underlying trend over the last year remains mixed. In Q1 2026, the company earned $13.8 million, up from $16.4 million in Q4 2025 but well above the weak Q1 2025 result on a quarterly basis. Earnings and operating cash flow improved sharply from the prior-year quarter, while the balance sheet remained well capitalized with equity of about $577.8 million. That said, deposit declines in late 2025 and a shrinking loan book compared with a year earlier are still notable issues for investors to watch.
- Q1 2026 net income was solid at $13.8 million, and diluted EPS came in at $0.42, indicating the bank remained profitable despite some pressure on revenue mix and balance-sheet growth.
- Operating cash flow improved to $8.5 million in Q1 2026, up from $6.9 million in Q1 2025, showing the business continued to generate cash from core operations.
- Q1 2026 pre-tax income rose to $19.1 million, supported by a stable net interest income base of $42.1 million and manageable credit costs.
- Loan-loss provisioning remained low in Q1 2026 at $381,000, suggesting credit quality was not a major earnings drag in the latest quarter.
- Common equity increased year over year to $577.8 million from $531.4 million in Q1 2025, which points to a stronger capital base.
- Retained earnings continued to build, rising to $146.4 million in Q1 2026 from $92.9 million a year earlier, reflecting cumulative profitability.
- Net interest income was fairly steady at $42.1 million in Q1 2026 versus $42.3 million in Q1 2025, so the core spread business has been stable rather than accelerating.
- Non-interest income remains modest and somewhat volatile, at $2.1 million in Q1 2026, still a small part of total revenue.
- The company continued returning capital to shareholders through dividends and share repurchases, which can support total return but also reduces retained cash for growth.
- Deposits fell sharply in Q4 2025, with net change in deposits down $89.1 million, after an even larger increase in prior quarters. That kind of volatility can pressure funding stability.
- The loan and lease portfolio was smaller than a year ago, falling to $2.97 billion in Q1 2026 from $3.07 billion in Q1 2025, suggesting limited balance-sheet growth.
- Interest expense remains a meaningful cost, with Q1 2026 deposit interest expense of $11.0 million and cash interest paid of $11.6 million, keeping pressure on margins.
- Q4 2025 showed a notable profit and cash-flow drop, with net income down to $16.4 million from $13.8 million in Q1 2026 and operating cash flow falling to $20.9 million from $8.5 million in Q1 2026, highlighting quarter-to-quarter volatility.
Bottom line: BCAL looks profitable and well capitalized, and Q1 2026 suggests the bank is still generating healthy earnings and cash. However, investors should keep an eye on deposit trends, loan growth, and whether the bank can expand revenue without relying too heavily on a stable but not growing net interest income base.
07/26/26 11:17 PM ETAI Generated. May Contain Errors.