Annual Income Statements for Capital Bancorp
This table shows Capital Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Capital Bancorp
This table shows Capital Bancorp's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
9.03 |
6.56 |
8.21 |
8.67 |
7.53 |
14 |
13 |
15 |
15 |
12 |
14 |
| Consolidated Net Income / (Loss) |
|
9.03 |
6.56 |
8.21 |
8.67 |
7.53 |
14 |
13 |
15 |
15 |
12 |
14 |
| Net Income / (Loss) Continuing Operations |
|
9.03 |
6.56 |
8.21 |
8.67 |
7.53 |
14 |
13 |
15 |
15 |
12 |
14 |
| Total Pre-Tax Income |
|
11 |
8.62 |
11 |
11 |
11 |
18 |
17 |
20 |
20 |
16 |
18 |
| Total Revenue |
|
41 |
41 |
44 |
45 |
56 |
59 |
61 |
63 |
63 |
63 |
65 |
| Net Interest Income / (Expense) |
|
35 |
35 |
37 |
38 |
44 |
46 |
48 |
52 |
50 |
49 |
51 |
| Total Interest Income |
|
47 |
48 |
51 |
53 |
62 |
63 |
65 |
65 |
69 |
68 |
70 |
| Loans and Leases Interest Income |
|
45 |
46 |
48 |
50 |
59 |
59 |
61 |
61 |
65 |
64 |
65 |
| Investment Securities Interest Income |
|
1.08 |
1.25 |
1.31 |
1.34 |
1.54 |
1.86 |
1.58 |
1.81 |
1.73 |
1.46 |
1.81 |
| Federal Funds Sold and Securities Borrowed Interest Income |
|
0.78 |
1.13 |
1.03 |
1.22 |
1.57 |
2.21 |
2.19 |
2.25 |
1.97 |
2.33 |
2.78 |
| Total Interest Expense |
|
12 |
13 |
14 |
14 |
17 |
17 |
17 |
13 |
18 |
19 |
19 |
| Deposits Interest Expense |
|
12 |
13 |
13 |
14 |
16 |
17 |
17 |
13 |
18 |
18 |
19 |
| Long-Term Debt Interest Expense |
|
0.32 |
0.53 |
0.51 |
0.35 |
1.00 |
0.20 |
0.22 |
0.14 |
0.55 |
0.50 |
0.51 |
| Total Non-Interest Income |
|
5.94 |
5.97 |
6.89 |
6.64 |
12 |
13 |
13 |
11 |
12 |
13 |
14 |
| Other Service Charges |
|
24 |
5.97 |
0.37 |
0.46 |
27 |
1.60 |
0.63 |
11 |
-10 |
0.96 |
0.80 |
| Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
- |
- |
- |
0.47 |
-0.59 |
- |
- |
0.50 |
0.29 |
| Other Non-Interest Income |
|
-18 |
- |
6.52 |
6.17 |
- |
10 |
13 |
- |
- |
12 |
13 |
| Provision for Credit Losses |
|
2.71 |
2.87 |
3.42 |
3.75 |
8.07 |
2.25 |
4.08 |
4.87 |
3.96 |
3.22 |
3.65 |
| Total Non-Interest Expense |
|
27 |
29 |
29 |
30 |
38 |
38 |
40 |
38 |
39 |
44 |
43 |
| Salaries and Employee Benefits |
|
12 |
13 |
13 |
13 |
17 |
18 |
18 |
18 |
18 |
20 |
20 |
| Net Occupancy & Equipment Expense |
|
7.70 |
8.37 |
8.65 |
8.72 |
10 |
10 |
11 |
11 |
10 |
11 |
11 |
| Marketing Expense |
|
1.43 |
2.03 |
2.07 |
1.22 |
1.03 |
1.78 |
1.37 |
1.71 |
1.40 |
1.47 |
1.82 |
| Other Operating Expenses |
|
6.14 |
5.46 |
5.41 |
5.92 |
7.17 |
6.92 |
7.83 |
7.71 |
9.65 |
11 |
9.81 |
| Restructuring Charge |
|
- |
0.71 |
0.08 |
0.52 |
2.62 |
1.27 |
1.40 |
0.70 |
- |
0.00 |
0.00 |
| Income Tax Expense |
|
2.19 |
2.06 |
2.73 |
2.83 |
3.24 |
4.37 |
3.96 |
4.80 |
4.64 |
3.85 |
4.20 |
| Basic Earnings per Share |
|
$0.65 |
$0.47 |
$0.59 |
$0.62 |
$0.44 |
$0.84 |
$0.79 |
$0.91 |
$0.91 |
$0.74 |
$0.87 |
| Weighted Average Basic Shares Outstanding |
|
14.00M |
13.92M |
13.89M |
13.91M |
14.58M |
16.67M |
16.58M |
16.59M |
16.58M |
16.35M |
16.29M |
| Diluted Earnings per Share |
|
$0.65 |
$0.47 |
$0.59 |
$0.62 |
$0.44 |
$0.82 |
$0.78 |
$0.89 |
$0.92 |
$0.73 |
$0.87 |
| Weighted Average Diluted Shares Outstanding |
|
14.08M |
13.92M |
13.89M |
13.95M |
14.64M |
16.93M |
16.80M |
16.84M |
16.77M |
16.44M |
16.37M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
13.90M |
13.89M |
13.91M |
16.56M |
16.65M |
16.56M |
16.58M |
16.52M |
16.37M |
16.29M |
16.29M |
Annual Cash Flow Statements for Capital Bancorp
This table details how cash moves in and out of Capital Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2014 |
2015 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
31 |
-22 |
14 |
-18 |
80 |
32 |
36 |
-103 |
-26 |
151 |
50 |
| Net Cash From Operating Activities |
|
4.65 |
5.36 |
35 |
28 |
-27 |
5.46 |
132 |
51 |
47 |
35 |
70 |
| Net Cash From Continuing Operating Activities |
|
4.65 |
5.36 |
35 |
28 |
-30 |
5.49 |
132 |
51 |
47 |
35 |
70 |
| Net Income / (Loss) Continuing Operations |
|
-0.58 |
3.00 |
7.11 |
13 |
17 |
26 |
40 |
42 |
36 |
31 |
57 |
| Consolidated Net Income / (Loss) |
|
-0.58 |
3.00 |
7.11 |
13 |
17 |
26 |
40 |
42 |
36 |
31 |
57 |
| Provision For Loan Losses |
|
5.27 |
0.94 |
2.87 |
2.40 |
3.15 |
12 |
3.32 |
6.59 |
9.51 |
18 |
15 |
| Depreciation Expense |
|
0.70 |
0.70 |
0.98 |
1.09 |
1.11 |
0.84 |
0.56 |
0.36 |
0.32 |
0.74 |
1.42 |
| Amortization Expense |
|
- |
- |
0.30 |
0.26 |
0.19 |
0.44 |
0.64 |
0.54 |
0.19 |
1.58 |
2.30 |
| Non-Cash Adjustments to Reconcile Net Income |
|
4.11 |
5.16 |
24 |
9.04 |
-52 |
-37 |
91 |
12 |
1.16 |
-18 |
-6.31 |
| Changes in Operating Assets and Liabilities, net |
|
-4.85 |
-4.45 |
-0.66 |
2.75 |
1.06 |
3.02 |
-3.52 |
-9.60 |
0.36 |
1.14 |
-0.10 |
| Net Cash From Investing Activities |
|
-26 |
-62 |
-133 |
-109 |
-188 |
-386 |
-238 |
-198 |
-131 |
-270 |
-351 |
| Net Cash From Continuing Investing Activities |
|
-26 |
-62 |
-133 |
-109 |
-188 |
-386 |
-238 |
-198 |
-131 |
-270 |
-351 |
| Purchase of Investment Securities |
|
-41 |
-64 |
-139 |
-116 |
-213 |
-202 |
-415 |
-325 |
-190 |
-323 |
-407 |
| Sale and/or Maturity of Investments |
|
15 |
1.74 |
7.23 |
6.75 |
25 |
17 |
84 |
24 |
56 |
53 |
56 |
| Net Cash From Financing Activities |
|
52 |
35 |
113 |
63 |
295 |
412 |
143 |
44 |
57 |
386 |
331 |
| Net Cash From Continuing Financing Activities |
|
52 |
35 |
113 |
63 |
295 |
412 |
143 |
44 |
57 |
386 |
331 |
| Net Change in Deposits |
|
34 |
24 |
114 |
50 |
270 |
427 |
145 |
-39 |
138 |
407 |
331 |
| Issuance of Debt |
|
33 |
38 |
- |
2.00 |
30 |
-10 |
0.00 |
0.00 |
15 |
0.00 |
28 |
| Repayment of Debt |
|
-11 |
-24 |
-4.00 |
-2.00 |
- |
-1.55 |
-1.95 |
85 |
-85 |
-15 |
-10 |
| Repurchase of Common Equity |
|
-2.86 |
-1.01 |
-0.51 |
- |
-0.37 |
-3.72 |
- |
0.00 |
-8.83 |
-1.40 |
-12 |
| Payment of Dividends |
|
-1.41 |
-1.48 |
- |
- |
- |
0.00 |
-1.38 |
-3.09 |
-3.92 |
-5.28 |
-7.30 |
| Other Financing Activities, Net |
|
0.14 |
0.01 |
3.27 |
-6.89 |
-4.74 |
0.92 |
0.97 |
1.24 |
1.79 |
1.08 |
1.16 |
| Cash Interest Paid |
|
3.66 |
4.05 |
7.45 |
11 |
16 |
14 |
7.21 |
9.48 |
37 |
55 |
66 |
| Cash Income Taxes Paid |
|
0.02 |
0.89 |
7.99 |
2.66 |
5.45 |
12 |
16 |
12 |
7.70 |
9.10 |
19 |
Quarterly Cash Flow Statements for Capital Bancorp
This table details how cash moves in and out of Capital Bancorp's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-92 |
31 |
51 |
20 |
49 |
89 |
-19 |
-86 |
67 |
144 |
19 |
| Net Cash From Operating Activities |
|
6.19 |
-3.41 |
13 |
-0.46 |
26 |
23 |
-4.21 |
33 |
18 |
22 |
-5.03 |
| Net Cash From Continuing Operating Activities |
|
6.19 |
-3.41 |
13 |
-0.46 |
26 |
23 |
-4.21 |
33 |
18 |
22 |
-5.03 |
| Net Income / (Loss) Continuing Operations |
|
9.03 |
6.56 |
8.21 |
8.67 |
7.53 |
14 |
13 |
15 |
15 |
12 |
14 |
| Consolidated Net Income / (Loss) |
|
9.03 |
6.56 |
8.21 |
8.67 |
7.53 |
14 |
13 |
15 |
15 |
12 |
14 |
| Provision For Loan Losses |
|
2.69 |
2.88 |
3.44 |
3.79 |
8.00 |
2.26 |
4.10 |
4.89 |
3.99 |
3.24 |
3.68 |
| Depreciation Expense |
|
0.09 |
0.09 |
0.08 |
0.08 |
0.49 |
0.22 |
0.31 |
0.38 |
0.52 |
0.72 |
0.77 |
| Amortization Expense |
|
0.11 |
0.30 |
0.01 |
-0.02 |
0.31 |
0.30 |
-0.14 |
1.45 |
0.28 |
0.17 |
1.04 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-2.80 |
-2.19 |
-8.91 |
-1.35 |
-5.14 |
11 |
-5.46 |
0.94 |
-13 |
12 |
-9.54 |
| Changes in Operating Assets and Liabilities, net |
|
-2.92 |
-11 |
10 |
-12 |
15 |
-5.31 |
-16 |
10 |
11 |
-6.70 |
-15 |
| Net Cash From Investing Activities |
|
-39 |
-58 |
-66 |
-84 |
-63 |
-61 |
-60 |
-88 |
-141 |
-72 |
-53 |
| Net Cash From Continuing Investing Activities |
|
-39 |
-58 |
-66 |
-84 |
-63 |
-61 |
-60 |
-88 |
-141 |
-72 |
-53 |
| Purchase of Investment Securities |
|
-50 |
-78 |
-67 |
-98 |
-144 |
-72 |
-78 |
-90 |
-165 |
-80 |
-106 |
| Sale and/or Maturity of Investments |
|
11 |
21 |
2.40 |
15 |
80 |
13 |
18 |
1.43 |
24 |
8.33 |
52 |
| Net Cash From Financing Activities |
|
-59 |
92 |
104 |
104 |
86 |
127 |
45 |
-31 |
190 |
194 |
77 |
| Net Cash From Continuing Financing Activities |
|
-59 |
92 |
104 |
104 |
86 |
127 |
45 |
-31 |
190 |
194 |
77 |
| Net Change in Deposits |
|
-72 |
110 |
95 |
86 |
117 |
129 |
49 |
-29 |
181 |
199 |
79 |
| Repurchase of Common Equity |
|
-1.89 |
-1.40 |
- |
- |
- |
-0.62 |
-2.87 |
0.31 |
-8.56 |
-3.56 |
-0.04 |
| Payment of Dividends |
|
-1.11 |
-1.12 |
-1.11 |
-1.39 |
-1.66 |
-1.67 |
-1.66 |
-1.99 |
-1.98 |
-1.96 |
-1.96 |
| Cash Interest Paid |
|
12 |
13 |
13 |
12 |
16 |
16 |
19 |
13 |
18 |
18 |
21 |
| Cash Income Taxes Paid |
|
- |
0.04 |
0.02 |
0.02 |
9.03 |
0.01 |
17 |
-0.88 |
2.81 |
0.04 |
7.79 |
Annual Balance Sheets for Capital Bancorp
This table presents Capital 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 |
|
2014 |
2015 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
639 |
679 |
1,026 |
1,105 |
1,428 |
1,877 |
2,055 |
2,124 |
2,226 |
3,207 |
3,606 |
| Cash and Due from Banks |
|
8.79 |
9.98 |
8.19 |
10 |
11 |
18 |
43 |
20 |
15 |
25 |
31 |
| Federal Funds Sold |
|
2.92 |
4.61 |
3.77 |
2.29 |
1.85 |
2.37 |
3.66 |
21 |
0.41 |
0.06 |
0.06 |
| Interest Bearing Deposits at Other Banks |
|
38 |
14 |
40 |
22 |
102 |
126 |
137 |
40 |
39 |
180 |
225 |
| Trading Account Securities |
|
34 |
33 |
54 |
47 |
61 |
0.25 |
185 |
252 |
208 |
224 |
230 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,292 |
1,499 |
1,702 |
1,875 |
2,582 |
2,905 |
| Loans and Leases |
|
- |
- |
- |
- |
- |
1,316 |
1,524 |
1,729 |
1,903 |
2,630 |
2,959 |
| Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
- |
23 |
25 |
26 |
29 |
49 |
55 |
| Loans Held for Sale |
|
520 |
581 |
904 |
1,007 |
71 |
107 |
16 |
7.42 |
7.48 |
17 |
26 |
| Accrued Investment Income |
|
1.59 |
1.67 |
3.87 |
4.46 |
4.77 |
8.13 |
7.90 |
9.49 |
11 |
17 |
17 |
| Premises and Equipment, Net |
|
8.86 |
8.51 |
2.60 |
2.98 |
6.09 |
4.46 |
3.28 |
3.39 |
5.07 |
16 |
15 |
| Goodwill |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
21 |
26 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
16 |
15 |
| Other Assets |
|
25 |
26 |
9.47 |
8.48 |
1,170 |
117 |
161 |
68 |
65 |
110 |
117 |
| Total Liabilities & Shareholders' Equity |
|
639 |
679 |
1,026 |
1,105 |
1,428 |
1,877 |
2,055 |
2,124 |
2,226 |
3,207 |
3,606 |
| Total Liabilities |
|
551 |
589 |
946 |
990 |
1,294 |
1,717 |
1,857 |
1,900 |
1,971 |
2,852 |
3,204 |
| Non-Interest Bearing Deposits |
|
- |
- |
197 |
242 |
292 |
609 |
788 |
674 |
617 |
811 |
853 |
| Interest Bearing Deposits |
|
484 |
507 |
708 |
713 |
934 |
1,044 |
1,009 |
1,084 |
1,279 |
1,951 |
2,240 |
| Short-Term Debt |
|
- |
- |
29 |
19 |
15 |
- |
12 |
12 |
27 |
12 |
2.06 |
| Accrued Interest Payable |
|
- |
- |
1.08 |
1.57 |
1.80 |
1.13 |
0.47 |
1.03 |
5.58 |
9.39 |
8.75 |
| Long-Term Debt |
|
67 |
81 |
2.00 |
2.00 |
32 |
36 |
22 |
107 |
22 |
22 |
50 |
| Other Long-Term Liabilities |
|
0.49 |
0.86 |
9.29 |
11 |
19 |
28 |
26 |
21 |
21 |
46 |
50 |
| Total Equity & Noncontrolling Interests |
|
88 |
89 |
80 |
115 |
133 |
159 |
198 |
224 |
255 |
355 |
402 |
| Total Preferred & Common Equity |
|
88 |
89 |
80 |
115 |
133 |
159 |
198 |
224 |
255 |
355 |
402 |
| Total Common Equity |
|
88 |
89 |
80 |
115 |
133 |
159 |
198 |
224 |
255 |
355 |
402 |
| Common Stock |
|
76 |
77 |
27 |
49 |
52 |
51 |
54 |
58 |
55 |
124 |
115 |
| Retained Earnings |
|
44 |
46 |
53 |
66 |
82 |
107 |
145 |
182 |
213 |
243 |
293 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.03 |
0.04 |
-0.25 |
-0.60 |
0.01 |
1.72 |
-1.08 |
-17 |
-13 |
-11 |
-5.76 |
Quarterly Balance Sheets for Capital Bancorp
This table presents Capital 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 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
2,245 |
2,228 |
2,272 |
2,324 |
2,439 |
2,561 |
3,350 |
3,389 |
3,389 |
3,808 |
3,890 |
| Cash and Due from Banks |
|
14 |
19 |
14 |
12 |
19 |
23 |
28 |
27 |
26 |
20 |
25 |
| Federal Funds Sold |
|
0.46 |
0.38 |
1.96 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
| Interest Bearing Deposits at Other Banks |
|
125 |
100 |
130 |
73 |
117 |
133 |
266 |
248 |
163 |
379 |
393 |
| Trading Account Securities |
|
256 |
208 |
206 |
202 |
208 |
209 |
213 |
229 |
233 |
231 |
220 |
| Loans and Leases, Net of Allowance |
|
1,760 |
1,810 |
1,834 |
1,935 |
1,991 |
2,076 |
2,630 |
2,692 |
2,769 |
2,972 |
3,032 |
| Loans and Leases |
|
1,786 |
1,837 |
1,862 |
1,965 |
2,022 |
2,108 |
2,678 |
2,740 |
2,822 |
3,026 |
3,086 |
| Allowance for Loan and Lease Losses |
|
26 |
27 |
28 |
29 |
31 |
32 |
48 |
47 |
53 |
55 |
54 |
| Loans Held for Sale |
|
9.62 |
10 |
4.84 |
10 |
19 |
20 |
35 |
21 |
20 |
14 |
22 |
| Accrued Investment Income |
|
9.99 |
10 |
11 |
12 |
12 |
12 |
19 |
15 |
19 |
17 |
19 |
| Premises and Equipment, Net |
|
5.37 |
5.49 |
5.30 |
4.50 |
5.55 |
5.96 |
15 |
15 |
15 |
18 |
18 |
| Goodwill |
|
- |
- |
- |
- |
- |
- |
24 |
22 |
26 |
26 |
26 |
| Intangible Assets |
|
- |
- |
- |
- |
- |
- |
16 |
15 |
15 |
15 |
14 |
| Other Assets |
|
64 |
65 |
65 |
63 |
65 |
82 |
104 |
104 |
104 |
118 |
121 |
| Total Liabilities & Shareholders' Equity |
|
2,245 |
2,228 |
2,272 |
2,324 |
2,439 |
2,561 |
3,350 |
3,389 |
3,389 |
3,808 |
3,890 |
| Total Liabilities |
|
2,011 |
1,990 |
2,030 |
2,065 |
2,171 |
2,281 |
2,980 |
3,009 |
2,995 |
3,400 |
3,468 |
| Non-Interest Bearing Deposits |
|
706 |
693 |
681 |
666 |
685 |
718 |
812 |
837 |
858 |
872 |
897 |
| Interest Bearing Deposits |
|
1,239 |
1,241 |
1,287 |
1,340 |
1,416 |
1,468 |
2,079 |
2,104 |
2,055 |
2,420 |
2,474 |
| Short-Term Debt |
|
12 |
12 |
12 |
12 |
12 |
- |
12 |
12 |
12 |
2.06 |
2.06 |
| Accrued Interest Payable |
|
1.98 |
3.03 |
5.20 |
6.01 |
6.57 |
8.50 |
10.00 |
8.16 |
8.05 |
8.94 |
6.61 |
| Long-Term Debt |
|
32 |
22 |
22 |
22 |
32 |
64 |
22 |
22 |
22 |
50 |
50 |
| Other Long-Term Liabilities |
|
20 |
19 |
22 |
19 |
20 |
22 |
45 |
26 |
41 |
47 |
38 |
| Total Equity & Noncontrolling Interests |
|
235 |
237 |
243 |
259 |
268 |
280 |
370 |
380 |
395 |
409 |
422 |
| Total Preferred & Common Equity |
|
235 |
237 |
243 |
259 |
268 |
280 |
370 |
380 |
395 |
409 |
422 |
| Total Common Equity |
|
235 |
237 |
243 |
259 |
268 |
280 |
370 |
380 |
395 |
409 |
422 |
| Common Stock |
|
57 |
56 |
55 |
54 |
55 |
56 |
129 |
127 |
128 |
112 |
113 |
| Retained Earnings |
|
191 |
197 |
206 |
219 |
226 |
233 |
250 |
261 |
274 |
303 |
315 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-14 |
-16 |
-18 |
-14 |
-13 |
-8.61 |
-9.21 |
-8.11 |
-6.80 |
-6.38 |
-6.28 |
Annual Metrics And Ratios for Capital Bancorp
This table displays calculated financial ratios and metrics derived from Capital Bancorp's official financial filings.
| Metric |
|
2014 |
2015 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
5,310,670.00 |
5,210,739.00 |
5,222,339.00 |
5,222,339.00 |
13,809,558.00 |
13,680,974.00 |
13,868,387.00 |
- |
- |
- |
16,520,863.00 |
| DEI Adjusted Shares Outstanding |
|
5,310,670.00 |
5,210,739.00 |
5,222,339.00 |
5,222,339.00 |
13,809,558.00 |
13,680,974.00 |
13,868,387.00 |
- |
- |
- |
16,520,863.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.11 |
0.58 |
1.36 |
2.44 |
1.22 |
1.89 |
2.88 |
- |
- |
- |
3.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.06% |
7.41% |
0.00% |
17.87% |
58.66% |
45.84% |
24.67% |
1.58% |
-2.05% |
11.80% |
31.71% |
| EBITDA Growth |
|
-123.42% |
582.76% |
0.00% |
24.15% |
25.80% |
51.63% |
51.25% |
0.11% |
-15.24% |
-8.14% |
78.20% |
| EBIT Growth |
|
-151.94% |
339.33% |
0.00% |
25.89% |
27.97% |
54.69% |
53.33% |
0.66% |
-14.77% |
-9.50% |
79.15% |
| NOPAT Growth |
|
-146.15% |
354.56% |
0.00% |
79.59% |
32.33% |
52.84% |
54.82% |
4.57% |
-14.19% |
-13.66% |
84.59% |
| Net Income Growth |
|
-122.64% |
618.86% |
0.00% |
79.59% |
32.33% |
52.84% |
54.82% |
4.57% |
-14.19% |
-13.66% |
84.59% |
| EPS Growth |
|
-124.00% |
600.00% |
0.00% |
64.52% |
18.63% |
54.55% |
51.87% |
2.46% |
-12.37% |
-16.86% |
60.85% |
| Operating Cash Flow Growth |
|
-2.82% |
15.13% |
0.00% |
-18.71% |
-196.15% |
120.05% |
2,320.30% |
-61.09% |
-7.73% |
-26.34% |
99.62% |
| Free Cash Flow Firm Growth |
|
-1,091.84% |
35.01% |
0.00% |
0.00% |
-144.37% |
139.84% |
-70.89% |
-2,175.09% |
208.25% |
-172.38% |
86.29% |
| Invested Capital Growth |
|
13.08% |
9.94% |
0.00% |
22.17% |
33.77% |
7.93% |
18.76% |
47.90% |
-11.41% |
28.06% |
16.60% |
| Revenue Q/Q Growth |
|
1.40% |
2.09% |
0.00% |
0.00% |
33.29% |
13.94% |
0.93% |
-1.43% |
0.01% |
9.03% |
2.72% |
| EBITDA Q/Q Growth |
|
-43.48% |
10.93% |
0.00% |
0.00% |
8.47% |
18.12% |
1.78% |
-4.48% |
1.02% |
0.35% |
11.37% |
| EBIT Q/Q Growth |
|
-5.78% |
13.37% |
0.00% |
0.00% |
9.08% |
22.21% |
1.23% |
-3.64% |
-0.92% |
-1.08% |
13.69% |
| NOPAT Q/Q Growth |
|
-5.78% |
29.04% |
0.00% |
0.00% |
10.37% |
21.78% |
1.22% |
-2.75% |
0.11% |
-4.61% |
15.11% |
| Net Income Q/Q Growth |
|
-179.23% |
29.04% |
0.00% |
0.00% |
10.37% |
21.78% |
1.22% |
-2.75% |
0.11% |
-4.61% |
15.11% |
| EPS Q/Q Growth |
|
-140.00% |
30.43% |
0.00% |
0.00% |
10.00% |
23.03% |
0.35% |
-3.00% |
0.79% |
-9.01% |
16.38% |
| Operating Cash Flow Q/Q Growth |
|
-3.96% |
14.00% |
0.00% |
0.00% |
-12.74% |
119.10% |
-8.20% |
-31.38% |
0.33% |
129.55% |
-9.66% |
| Free Cash Flow Firm Q/Q Growth |
|
47.34% |
37.77% |
0.00% |
0.00% |
0.00% |
-94.26% |
101.82% |
-483.77% |
978.27% |
-56.22% |
78.72% |
| Invested Capital Q/Q Growth |
|
0.35% |
-3.58% |
0.00% |
0.00% |
1.22% |
0.00% |
3.95% |
38.30% |
9.74% |
13.08% |
5.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-4.36% |
19.59% |
31.25% |
32.91% |
26.10% |
27.13% |
32.92% |
32.44% |
28.07% |
23.06% |
32.09% |
| EBIT Margin |
|
-7.48% |
16.68% |
28.65% |
30.60% |
24.68% |
26.18% |
32.20% |
31.91% |
27.76% |
22.47% |
30.57% |
| Profit (Net Income) Margin |
|
-2.57% |
12.42% |
14.45% |
22.01% |
18.36% |
19.24% |
23.89% |
24.59% |
21.54% |
16.64% |
23.32% |
| Tax Burden Percent |
|
34.34% |
74.45% |
50.42% |
71.93% |
74.38% |
73.49% |
74.20% |
77.08% |
77.60% |
74.04% |
76.28% |
| 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 |
|
0.00% |
25.55% |
49.58% |
28.07% |
25.62% |
26.51% |
25.80% |
22.92% |
22.40% |
25.96% |
23.72% |
| Return on Invested Capital (ROIC) |
|
-0.81% |
1.84% |
6.42% |
10.38% |
10.68% |
13.72% |
18.71% |
14.54% |
11.09% |
8.94% |
13.56% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.27% |
1.84% |
6.42% |
10.38% |
10.68% |
13.72% |
18.71% |
14.54% |
11.09% |
8.94% |
13.56% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.16% |
1.54% |
2.45% |
2.74% |
2.95% |
3.92% |
3.67% |
5.28% |
3.89% |
1.22% |
1.54% |
| Return on Equity (ROE) |
|
-0.64% |
3.38% |
8.87% |
13.12% |
13.63% |
17.65% |
22.38% |
19.82% |
14.98% |
10.15% |
15.11% |
| Cash Return on Invested Capital (CROIC) |
|
-13.08% |
-7.63% |
0.00% |
-9.58% |
-18.21% |
6.10% |
1.56% |
-24.11% |
23.19% |
-15.67% |
-1.77% |
| Operating Return on Assets (OROA) |
|
-0.27% |
0.61% |
1.37% |
1.67% |
1.79% |
2.13% |
2.74% |
2.60% |
2.13% |
1.54% |
2.20% |
| Return on Assets (ROA) |
|
-0.09% |
0.46% |
0.69% |
1.20% |
1.33% |
1.56% |
2.03% |
2.00% |
1.65% |
1.14% |
1.68% |
| Return on Common Equity (ROCE) |
|
-0.64% |
3.38% |
8.87% |
13.12% |
13.63% |
17.65% |
22.38% |
19.82% |
14.98% |
10.15% |
15.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.66% |
3.36% |
8.87% |
11.14% |
12.67% |
16.21% |
20.20% |
18.66% |
14.07% |
8.72% |
14.23% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.18 |
3.00 |
7.11 |
13 |
17 |
26 |
40 |
42 |
36 |
31 |
57 |
| NOPAT Margin |
|
-5.24% |
12.42% |
14.45% |
22.01% |
18.36% |
19.24% |
23.89% |
24.59% |
21.54% |
16.64% |
23.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
62.98% |
60.37% |
79.64% |
77.80% |
59.25% |
50.71% |
51.52% |
49.07% |
51.82% |
52.82% |
48.79% |
| Operating Expenses to Revenue |
|
84.04% |
79.43% |
65.95% |
65.71% |
72.29% |
65.44% |
65.79% |
64.19% |
66.53% |
67.80% |
63.25% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.68 |
4.03 |
14 |
18 |
23 |
35 |
54 |
54 |
46 |
42 |
75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-0.98 |
4.73 |
15 |
19 |
24 |
36 |
55 |
55 |
47 |
43 |
79 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.50 |
1.48 |
1.15 |
1.77 |
1.44 |
1.29 |
1.32 |
1.15 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.50 |
1.48 |
1.15 |
1.77 |
1.44 |
1.29 |
1.48 |
1.28 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.99 |
2.15 |
1.36 |
2.09 |
1.90 |
1.98 |
2.53 |
1.89 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
4.48 |
11.69 |
7.09 |
8.77 |
7.71 |
9.20 |
15.19 |
8.11 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.40% |
1.18% |
1.18% |
1.27% |
1.57% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
22.30% |
8.55% |
14.10% |
11.40% |
12.97% |
10.87% |
6.58% |
12.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.32 |
0.72 |
0.37 |
0.87 |
1.05 |
1.07 |
0.77 |
0.57 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.75 |
1.42 |
0.54 |
1.20 |
2.12 |
1.95 |
1.61 |
1.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
2.27 |
5.43 |
1.98 |
3.65 |
6.54 |
6.95 |
6.97 |
3.31 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
2.44 |
5.74 |
2.06 |
3.73 |
6.65 |
7.03 |
7.15 |
3.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
3.39 |
7.72 |
2.80 |
5.03 |
8.63 |
9.06 |
9.66 |
4.55 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1.53 |
0.00 |
13.23 |
1.52 |
7.02 |
6.85 |
8.57 |
3.73 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.30 |
60.24 |
0.00 |
4.33 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.76 |
0.91 |
0.38 |
0.18 |
0.36 |
0.23 |
0.17 |
0.53 |
0.19 |
0.10 |
0.13 |
| Long-Term Debt to Equity |
|
0.76 |
0.91 |
0.03 |
0.02 |
0.24 |
0.23 |
0.11 |
0.48 |
0.09 |
0.06 |
0.12 |
| Financial Leverage |
|
0.62 |
0.84 |
0.38 |
0.26 |
0.28 |
0.29 |
0.20 |
0.36 |
0.35 |
0.14 |
0.11 |
| Leverage Ratio |
|
6.80 |
7.43 |
12.81 |
10.95 |
10.22 |
11.29 |
11.01 |
9.90 |
9.08 |
8.91 |
9.00 |
| Compound Leverage Factor |
|
6.80 |
7.43 |
12.81 |
10.95 |
10.22 |
11.29 |
11.01 |
9.90 |
9.08 |
8.91 |
9.00 |
| Debt to Total Capital |
|
43.20% |
47.67% |
27.65% |
15.32% |
26.33% |
18.44% |
14.68% |
34.70% |
16.14% |
8.75% |
11.47% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
25.85% |
13.84% |
8.52% |
0.00% |
5.20% |
3.52% |
8.90% |
3.10% |
0.45% |
| Long-Term Debt to Total Capital |
|
43.20% |
47.67% |
1.81% |
1.48% |
17.80% |
18.44% |
9.48% |
31.19% |
7.24% |
5.65% |
11.02% |
| 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 |
|
56.80% |
52.33% |
72.35% |
84.68% |
73.67% |
81.56% |
85.32% |
65.30% |
83.86% |
91.25% |
88.53% |
| Debt to EBITDA |
|
-68.41 |
17.19 |
1.99 |
1.09 |
1.98 |
0.99 |
0.62 |
2.16 |
1.05 |
0.79 |
0.66 |
| Net Debt to EBITDA |
|
-17.62 |
11.22 |
-1.41 |
-0.73 |
-2.80 |
-3.05 |
-2.71 |
0.70 |
-0.10 |
-3.99 |
-2.59 |
| Long-Term Debt to EBITDA |
|
-68.41 |
17.19 |
0.13 |
0.10 |
1.34 |
0.99 |
0.40 |
1.94 |
0.47 |
0.51 |
0.64 |
| Debt to NOPAT |
|
-56.90 |
27.12 |
4.31 |
1.62 |
2.82 |
1.39 |
0.85 |
2.85 |
1.37 |
1.10 |
0.91 |
| Net Debt to NOPAT |
|
-14.66 |
17.71 |
-3.05 |
-1.10 |
-3.98 |
-4.29 |
-3.74 |
0.92 |
-0.14 |
-5.53 |
-3.56 |
| Long-Term Debt to NOPAT |
|
-56.90 |
27.12 |
0.28 |
0.16 |
1.91 |
1.39 |
0.55 |
2.56 |
0.61 |
0.71 |
0.87 |
| 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) |
|
-19 |
-12 |
0.00 |
-12 |
-29 |
11 |
3.34 |
-69 |
75 |
-54 |
-7.45 |
| Operating Cash Flow to CapEx |
|
1,240.80% |
1,500.56% |
2,448.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.19 |
-3.05 |
0.00 |
-1.05 |
-1.82 |
0.87 |
0.51 |
-6.90 |
1.80 |
-0.93 |
-0.11 |
| Operating Cash Flow to Interest Expense |
|
1.26 |
1.31 |
4.49 |
2.52 |
-1.72 |
0.41 |
20.16 |
5.12 |
1.14 |
0.60 |
1.07 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.16 |
1.23 |
4.31 |
2.52 |
-1.72 |
0.41 |
20.16 |
5.12 |
1.14 |
0.60 |
1.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.05 |
0.05 |
0.07 |
0.08 |
0.09 |
0.08 |
0.08 |
0.07 |
0.07 |
| Fixed Asset Turnover |
|
2.49 |
2.78 |
18.92 |
20.80 |
20.30 |
25.43 |
43.20 |
50.98 |
39.39 |
18.08 |
16.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
155 |
171 |
111 |
135 |
181 |
195 |
232 |
343 |
304 |
389 |
454 |
| Invested Capital Turnover |
|
0.15 |
0.15 |
0.44 |
0.47 |
0.58 |
0.71 |
0.78 |
0.59 |
0.51 |
0.54 |
0.58 |
| Increase / (Decrease) in Invested Capital |
|
18 |
15 |
0.00 |
25 |
46 |
14 |
37 |
111 |
-39 |
85 |
65 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
43 |
130 |
72 |
201 |
361 |
325 |
299 |
260 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
57 |
198 |
183 |
351 |
322 |
330 |
470 |
464 |
| Book Value per Share |
|
$16.60 |
$17.13 |
$15.34 |
$21.94 |
$9.66 |
$11.64 |
$14.27 |
$15.94 |
$18.34 |
$21.45 |
$24.32 |
| Tangible Book Value per Share |
|
$16.60 |
$17.13 |
$15.34 |
$21.94 |
$9.66 |
$11.64 |
$14.27 |
$15.94 |
$18.34 |
$19.22 |
$21.85 |
| Total Capital |
|
155 |
171 |
111 |
135 |
181 |
195 |
232 |
343 |
304 |
389 |
454 |
| Total Debt |
|
67 |
81 |
31 |
21 |
48 |
36 |
34 |
119 |
49 |
34 |
52 |
| Total Long-Term Debt |
|
67 |
81 |
2.00 |
2.00 |
32 |
36 |
22 |
107 |
22 |
22 |
50 |
| Net Debt |
|
17 |
53 |
-22 |
-14 |
-67 |
-111 |
-149 |
39 |
-4.90 |
-171 |
-204 |
| Capital Expenditures (CapEx) |
|
0.38 |
0.36 |
1.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
-0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
67 |
81 |
31 |
21 |
48 |
36 |
34 |
119 |
49 |
34 |
52 |
| Total Depreciation and Amortization (D&A) |
|
0.70 |
0.70 |
1.28 |
1.34 |
1.30 |
1.28 |
1.20 |
0.90 |
0.51 |
1.10 |
3.72 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.12) |
$0.61 |
$0.63 |
$1.05 |
$1.23 |
$1.87 |
$2.90 |
$2.98 |
$2.56 |
$2.12 |
$3.45 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.02M |
4.92M |
11.26M |
12.12M |
13.73M |
13.79M |
13.80M |
14.02M |
14.00M |
14.58M |
16.58M |
| Adjusted Diluted Earnings per Share |
|
($0.12) |
$0.60 |
$0.62 |
$1.02 |
$1.21 |
$1.87 |
$2.84 |
$2.91 |
$2.55 |
$2.12 |
$3.41 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.09M |
5.00M |
11.43M |
12.46M |
13.97M |
13.80M |
14.08M |
14.36M |
14.08M |
14.64M |
16.77M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.61 |
$0.63 |
$0.00 |
$1.23 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
5.27M |
5.21M |
0.00 |
13.71M |
13.87M |
13.76M |
14.00M |
14.15M |
13.90M |
16.65M |
16.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.18 |
3.00 |
7.11 |
13 |
17 |
26 |
40 |
42 |
36 |
34 |
60 |
| Normalized NOPAT Margin |
|
-5.24% |
12.42% |
14.45% |
22.01% |
18.36% |
19.24% |
23.89% |
24.59% |
21.54% |
18.20% |
24.36% |
| Pre Tax Income Margin |
|
-7.48% |
16.68% |
28.65% |
30.60% |
24.68% |
26.18% |
32.20% |
31.91% |
27.76% |
22.47% |
30.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.46 |
0.99 |
1.82 |
1.58 |
1.43 |
2.67 |
8.23 |
5.40 |
1.11 |
0.71 |
1.16 |
| NOPAT to Interest Expense |
|
-0.32 |
0.74 |
0.92 |
1.14 |
1.07 |
1.96 |
6.10 |
4.16 |
0.86 |
0.53 |
0.88 |
| EBIT Less CapEx to Interest Expense |
|
-0.56 |
0.90 |
1.63 |
1.58 |
1.43 |
2.67 |
8.23 |
5.40 |
1.11 |
0.71 |
1.16 |
| NOPAT Less CapEx to Interest Expense |
|
-0.42 |
0.65 |
0.73 |
1.14 |
1.07 |
1.96 |
6.10 |
4.16 |
0.86 |
0.53 |
0.88 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-243.94% |
49.28% |
0.00% |
0.00% |
0.00% |
0.00% |
3.46% |
7.38% |
10.93% |
17.03% |
12.76% |
| Augmented Payout Ratio |
|
-739.10% |
82.86% |
7.20% |
0.00% |
2.20% |
14.41% |
3.46% |
7.38% |
35.53% |
21.55% |
33.28% |
Quarterly Metrics And Ratios for Capital Bancorp
This table displays calculated financial ratios and metrics derived from Capital Bancorp's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
16,654,041.00 |
16,564,341.00 |
16,583,541.00 |
16,520,863.00 |
16,369,844.00 |
16,288,055.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
16,654,041.00 |
16,564,341.00 |
16,583,541.00 |
16,520,863.00 |
16,369,844.00 |
16,288,055.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.84 |
0.79 |
0.91 |
0.91 |
0.73 |
0.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.03% |
1.15% |
4.57% |
4.30% |
37.76% |
42.99% |
38.24% |
40.23% |
11.56% |
7.13% |
7.47% |
| EBITDA Growth |
|
4.31% |
-30.79% |
15.30% |
-11.00% |
0.43% |
108.82% |
58.54% |
104.97% |
49.88% |
-10.87% |
9.35% |
| EBIT Growth |
|
-3.69% |
-31.72% |
15.29% |
-10.10% |
-4.96% |
112.16% |
54.92% |
72.52% |
84.71% |
-13.26% |
7.92% |
| NOPAT Growth |
|
0.44% |
-32.59% |
12.12% |
-11.40% |
-16.58% |
112.31% |
60.10% |
73.72% |
99.62% |
-13.74% |
8.48% |
| Net Income Growth |
|
0.44% |
-32.59% |
12.12% |
-11.40% |
-16.58% |
112.31% |
60.10% |
73.72% |
99.62% |
-13.74% |
8.48% |
| EPS Growth |
|
3.17% |
-30.88% |
13.46% |
-11.43% |
-32.31% |
74.47% |
32.20% |
43.55% |
109.09% |
-10.98% |
11.54% |
| Operating Cash Flow Growth |
|
2.58% |
-132.95% |
53.49% |
-102.07% |
318.28% |
761.81% |
-132.66% |
7,190.52% |
-28.76% |
-3.56% |
-19.44% |
| Free Cash Flow Firm Growth |
|
147.18% |
74.81% |
-41.28% |
-206.84% |
-261.35% |
-1,046.91% |
-176.42% |
-18.84% |
36.23% |
52.94% |
48.43% |
| Invested Capital Growth |
|
-11.41% |
5.37% |
14.89% |
24.28% |
28.06% |
37.51% |
32.76% |
24.60% |
16.60% |
14.19% |
14.53% |
| Revenue Q/Q Growth |
|
-5.36% |
0.38% |
7.24% |
2.37% |
25.01% |
4.19% |
3.68% |
3.85% |
-0.55% |
0.04% |
4.01% |
| EBITDA Q/Q Growth |
|
-12.32% |
-19.62% |
26.91% |
4.03% |
-1.06% |
37.62% |
-10.19% |
25.60% |
-5.55% |
-18.17% |
20.87% |
| EBIT Q/Q Growth |
|
-12.48% |
-22.38% |
27.98% |
4.34% |
-7.48% |
71.72% |
-6.55% |
16.19% |
-0.94% |
-19.36% |
16.28% |
| NOPAT Q/Q Growth |
|
-7.74% |
-27.33% |
25.04% |
5.69% |
-13.13% |
84.95% |
-5.71% |
14.68% |
-0.19% |
-20.08% |
18.57% |
| Net Income Q/Q Growth |
|
-7.74% |
-27.33% |
25.04% |
5.69% |
-13.13% |
84.95% |
-5.71% |
14.68% |
-0.19% |
-20.08% |
18.57% |
| EPS Q/Q Growth |
|
-7.14% |
-27.69% |
25.53% |
5.08% |
-29.03% |
86.36% |
-4.88% |
14.10% |
3.37% |
-20.65% |
19.18% |
| Operating Cash Flow Q/Q Growth |
|
-72.43% |
-155.09% |
478.02% |
-103.60% |
5,682.76% |
-12.83% |
-118.66% |
880.92% |
-43.91% |
18.01% |
-123.11% |
| Free Cash Flow Firm Q/Q Growth |
|
352.48% |
-117.40% |
-284.14% |
-81.79% |
-32.76% |
-23.71% |
7.42% |
21.84% |
28.76% |
8.71% |
-1.45% |
| Invested Capital Q/Q Growth |
|
9.74% |
-3.42% |
6.26% |
10.34% |
13.08% |
3.71% |
2.59% |
3.56% |
5.83% |
1.56% |
2.90% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
27.94% |
21.40% |
25.32% |
25.74% |
20.37% |
32.10% |
28.42% |
34.38% |
32.65% |
26.71% |
31.03% |
| EBIT Margin |
|
27.46% |
21.04% |
25.11% |
25.60% |
18.95% |
31.23% |
28.15% |
31.49% |
31.37% |
25.28% |
28.26% |
| Profit (Net Income) Margin |
|
22.12% |
16.01% |
18.67% |
19.28% |
13.39% |
23.78% |
21.62% |
23.88% |
23.97% |
19.15% |
21.83% |
| Tax Burden Percent |
|
80.51% |
76.09% |
75.05% |
75.42% |
69.91% |
76.14% |
76.82% |
75.83% |
76.40% |
75.72% |
77.22% |
| Interest Burden Percent |
|
100.04% |
100.00% |
99.06% |
99.85% |
101.14% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
19.49% |
23.91% |
24.95% |
24.58% |
30.09% |
23.86% |
23.18% |
24.17% |
23.60% |
24.28% |
22.78% |
| Return on Invested Capital (ROIC) |
|
11.38% |
9.35% |
10.81% |
10.60% |
7.19% |
13.90% |
13.14% |
14.75% |
13.94% |
11.04% |
12.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.38% |
9.35% |
10.81% |
10.60% |
7.19% |
13.90% |
13.14% |
14.75% |
13.94% |
11.04% |
12.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.00% |
1.48% |
1.67% |
1.99% |
0.98% |
1.51% |
1.58% |
2.14% |
1.59% |
1.22% |
1.34% |
| Return on Equity (ROE) |
|
15.38% |
10.82% |
12.48% |
12.59% |
8.18% |
15.40% |
14.72% |
16.89% |
15.53% |
12.27% |
13.81% |
| Cash Return on Invested Capital (CROIC) |
|
23.19% |
6.21% |
-2.34% |
-11.19% |
-15.67% |
-20.59% |
-16.23% |
-9.05% |
-1.77% |
-0.47% |
-0.86% |
| Operating Return on Assets (OROA) |
|
2.10% |
1.54% |
1.82% |
1.81% |
1.30% |
2.24% |
2.13% |
2.53% |
2.26% |
1.76% |
1.97% |
| Return on Assets (ROA) |
|
1.69% |
1.17% |
1.35% |
1.36% |
0.92% |
1.71% |
1.64% |
1.92% |
1.72% |
1.33% |
1.52% |
| Return on Common Equity (ROCE) |
|
15.38% |
10.82% |
12.48% |
12.59% |
8.18% |
15.40% |
14.72% |
16.89% |
15.53% |
12.27% |
13.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.60% |
12.54% |
11.59% |
0.00% |
10.37% |
11.39% |
12.58% |
0.00% |
13.51% |
13.35% |
| Net Operating Profit after Tax (NOPAT) |
|
9.03 |
6.56 |
8.21 |
8.67 |
7.53 |
14 |
13 |
15 |
15 |
12 |
14 |
| NOPAT Margin |
|
22.12% |
16.01% |
18.67% |
19.28% |
13.39% |
23.78% |
21.62% |
23.88% |
23.97% |
19.15% |
21.83% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
50.88% |
56.89% |
54.60% |
51.77% |
49.31% |
50.97% |
49.95% |
47.47% |
46.94% |
52.75% |
51.12% |
| Operating Expenses to Revenue |
|
65.91% |
71.95% |
67.11% |
66.07% |
66.70% |
64.94% |
65.14% |
60.79% |
62.32% |
69.59% |
66.14% |
| Earnings before Interest and Taxes (EBIT) |
|
11 |
8.62 |
11 |
12 |
11 |
18 |
17 |
20 |
20 |
16 |
18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
8.77 |
11 |
12 |
11 |
19 |
17 |
22 |
20 |
17 |
20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.29 |
1.11 |
1.06 |
1.27 |
1.32 |
1.26 |
1.46 |
1.33 |
1.15 |
1.19 |
1.35 |
| Price to Tangible Book Value (P/TBV) |
|
1.29 |
1.11 |
1.06 |
1.27 |
1.48 |
1.41 |
1.63 |
1.49 |
1.28 |
1.32 |
1.50 |
| Price to Revenue (P/Rev) |
|
1.98 |
1.72 |
1.68 |
2.09 |
2.53 |
2.28 |
2.52 |
2.21 |
1.89 |
1.95 |
2.25 |
| Price to Earnings (P/E) |
|
9.20 |
8.79 |
8.44 |
10.97 |
15.19 |
12.12 |
12.85 |
10.61 |
8.11 |
8.81 |
10.15 |
| Dividend Yield |
|
1.18% |
1.45% |
1.86% |
1.33% |
1.27% |
1.36% |
1.19% |
1.32% |
1.57% |
1.55% |
1.37% |
| Earnings Yield |
|
10.87% |
11.38% |
11.84% |
9.11% |
6.58% |
8.25% |
7.78% |
9.43% |
12.33% |
11.35% |
9.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
0.80 |
0.61 |
0.77 |
0.77 |
0.51 |
0.76 |
0.87 |
0.57 |
0.30 |
0.43 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.95 |
1.41 |
1.13 |
1.54 |
1.61 |
1.01 |
1.43 |
1.56 |
1.06 |
0.56 |
0.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.95 |
5.53 |
4.32 |
6.16 |
6.97 |
3.80 |
5.30 |
5.27 |
3.31 |
1.82 |
2.63 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.03 |
5.61 |
4.39 |
6.24 |
7.15 |
3.98 |
5.48 |
5.64 |
3.47 |
1.92 |
2.79 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.06 |
7.22 |
5.69 |
8.12 |
9.66 |
5.34 |
7.30 |
7.49 |
4.55 |
2.53 |
3.65 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.85 |
7.02 |
5.01 |
17.33 |
8.57 |
3.36 |
7.21 |
4.82 |
3.73 |
2.03 |
3.02 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.33 |
13.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.19 |
0.13 |
0.16 |
0.23 |
0.10 |
0.09 |
0.09 |
0.09 |
0.13 |
0.13 |
0.12 |
| Long-Term Debt to Equity |
|
0.09 |
0.08 |
0.12 |
0.23 |
0.06 |
0.06 |
0.06 |
0.06 |
0.12 |
0.12 |
0.12 |
| Financial Leverage |
|
0.35 |
0.16 |
0.15 |
0.19 |
0.14 |
0.11 |
0.12 |
0.15 |
0.11 |
0.11 |
0.11 |
| Leverage Ratio |
|
9.08 |
9.25 |
9.24 |
9.24 |
8.91 |
9.02 |
8.99 |
8.82 |
9.00 |
9.20 |
9.07 |
| Compound Leverage Factor |
|
9.09 |
9.25 |
9.15 |
9.23 |
9.01 |
9.02 |
8.99 |
8.82 |
9.00 |
9.20 |
9.07 |
| Debt to Total Capital |
|
16.14% |
11.60% |
14.13% |
18.61% |
8.75% |
8.44% |
8.23% |
7.94% |
11.47% |
11.30% |
10.98% |
| Short-Term Debt to Total Capital |
|
8.90% |
4.11% |
3.87% |
0.00% |
3.10% |
2.99% |
2.91% |
2.81% |
0.45% |
0.45% |
0.43% |
| Long-Term Debt to Total Capital |
|
7.24% |
7.50% |
10.26% |
18.61% |
5.65% |
5.45% |
5.31% |
5.13% |
11.02% |
10.85% |
10.54% |
| 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 |
|
83.86% |
88.40% |
85.87% |
81.39% |
91.25% |
91.56% |
91.77% |
92.06% |
88.53% |
88.70% |
89.02% |
| Debt to EBITDA |
|
1.05 |
0.80 |
1.00 |
1.50 |
0.79 |
0.63 |
0.57 |
0.48 |
0.66 |
0.68 |
0.66 |
| Net Debt to EBITDA |
|
-0.10 |
-1.20 |
-2.09 |
-2.17 |
-3.99 |
-4.82 |
-4.04 |
-2.19 |
-2.59 |
-4.53 |
-4.67 |
| Long-Term Debt to EBITDA |
|
0.47 |
0.51 |
0.72 |
1.50 |
0.51 |
0.41 |
0.37 |
0.31 |
0.64 |
0.65 |
0.64 |
| Debt to NOPAT |
|
1.37 |
1.04 |
1.31 |
1.97 |
1.10 |
0.89 |
0.79 |
0.69 |
0.91 |
0.94 |
0.92 |
| Net Debt to NOPAT |
|
-0.14 |
-1.56 |
-2.75 |
-2.85 |
-5.53 |
-6.78 |
-5.56 |
-3.12 |
-3.56 |
-6.28 |
-6.50 |
| Long-Term Debt to NOPAT |
|
0.61 |
0.67 |
0.95 |
1.97 |
0.71 |
0.57 |
0.51 |
0.44 |
0.87 |
0.90 |
0.89 |
| 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) |
|
48 |
-8.39 |
-32 |
-59 |
-78 |
-96 |
-89 |
-70 |
-50 |
-45 |
-46 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
3.99 |
-0.63 |
-2.38 |
-4.11 |
-4.47 |
-5.75 |
-5.26 |
-5.41 |
-2.70 |
-2.44 |
-2.41 |
| Operating Cash Flow to Interest Expense |
|
0.51 |
-0.26 |
0.95 |
-0.03 |
1.49 |
1.35 |
-0.25 |
2.56 |
1.01 |
1.17 |
-0.26 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.51 |
-0.26 |
0.95 |
-0.03 |
1.49 |
1.35 |
-0.25 |
2.56 |
1.01 |
1.17 |
-0.26 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.08 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.07 |
0.07 |
0.07 |
| Fixed Asset Turnover |
|
39.39 |
33.84 |
30.58 |
30.34 |
18.08 |
20.81 |
21.61 |
22.45 |
16.03 |
15.20 |
15.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
304 |
294 |
312 |
344 |
389 |
404 |
414 |
429 |
454 |
461 |
474 |
| Invested Capital Turnover |
|
0.51 |
0.58 |
0.58 |
0.55 |
0.54 |
0.58 |
0.61 |
0.62 |
0.58 |
0.58 |
0.57 |
| Increase / (Decrease) in Invested Capital |
|
-39 |
15 |
40 |
67 |
85 |
110 |
102 |
85 |
65 |
57 |
60 |
| Enterprise Value (EV) |
|
325 |
236 |
191 |
264 |
299 |
205 |
316 |
372 |
260 |
140 |
206 |
| Market Capitalization |
|
330 |
287 |
284 |
356 |
470 |
465 |
556 |
527 |
464 |
487 |
572 |
| Book Value per Share |
|
$18.34 |
$18.66 |
$19.28 |
$20.13 |
$21.45 |
$22.19 |
$22.94 |
$23.80 |
$24.32 |
$24.98 |
$25.92 |
| Tangible Book Value per Share |
|
$18.34 |
$18.66 |
$19.28 |
$20.13 |
$19.22 |
$19.81 |
$20.66 |
$21.33 |
$21.85 |
$22.50 |
$23.45 |
| Total Capital |
|
304 |
294 |
312 |
344 |
389 |
404 |
414 |
429 |
454 |
461 |
474 |
| Total Debt |
|
49 |
34 |
44 |
64 |
34 |
34 |
34 |
34 |
52 |
52 |
52 |
| Total Long-Term Debt |
|
22 |
22 |
32 |
64 |
22 |
22 |
22 |
22 |
50 |
50 |
50 |
| Net Debt |
|
-4.90 |
-51 |
-92 |
-93 |
-171 |
-260 |
-241 |
-155 |
-204 |
-347 |
-366 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
49 |
34 |
44 |
64 |
34 |
34 |
34 |
34 |
52 |
52 |
52 |
| Total Depreciation and Amortization (D&A) |
|
0.20 |
0.15 |
0.09 |
0.06 |
0.80 |
0.51 |
0.17 |
1.82 |
0.80 |
0.89 |
1.81 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.65 |
$0.47 |
$0.59 |
$0.62 |
$0.44 |
$0.84 |
$0.79 |
$0.91 |
$0.91 |
$0.74 |
$0.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.00M |
13.92M |
13.89M |
13.91M |
14.58M |
16.67M |
16.58M |
16.59M |
16.58M |
16.35M |
16.29M |
| Adjusted Diluted Earnings per Share |
|
$0.65 |
$0.47 |
$0.59 |
$0.62 |
$0.44 |
$0.82 |
$0.78 |
$0.89 |
$0.92 |
$0.73 |
$0.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.08M |
13.92M |
13.89M |
13.95M |
14.64M |
16.93M |
16.80M |
16.84M |
16.77M |
16.44M |
16.37M |
| 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 |
|
13.90M |
13.89M |
13.91M |
16.56M |
16.65M |
16.56M |
16.58M |
16.52M |
16.37M |
16.29M |
16.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.03 |
7.10 |
8.27 |
9.06 |
9.36 |
15 |
14 |
16 |
15 |
12 |
14 |
| Normalized NOPAT Margin |
|
22.12% |
17.33% |
18.81% |
20.15% |
16.64% |
25.42% |
23.39% |
24.72% |
23.97% |
19.15% |
21.83% |
| Pre Tax Income Margin |
|
27.47% |
21.04% |
24.88% |
25.56% |
19.16% |
31.23% |
28.15% |
31.49% |
31.37% |
25.28% |
28.26% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.93 |
0.65 |
0.81 |
0.81 |
0.61 |
1.09 |
1.01 |
1.54 |
1.07 |
0.85 |
0.97 |
| NOPAT to Interest Expense |
|
0.75 |
0.49 |
0.61 |
0.61 |
0.43 |
0.83 |
0.78 |
1.17 |
0.82 |
0.65 |
0.75 |
| EBIT Less CapEx to Interest Expense |
|
0.93 |
0.65 |
0.81 |
0.81 |
0.61 |
1.09 |
1.01 |
1.54 |
1.07 |
0.85 |
0.97 |
| NOPAT Less CapEx to Interest Expense |
|
0.75 |
0.49 |
0.61 |
0.61 |
0.43 |
0.83 |
0.78 |
1.17 |
0.82 |
0.65 |
0.75 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
10.93% |
12.80% |
13.26% |
14.57% |
17.03% |
15.19% |
14.73% |
14.04% |
12.76% |
13.73% |
13.99% |
| Augmented Payout Ratio |
|
35.53% |
35.75% |
28.72% |
24.70% |
21.55% |
16.81% |
22.78% |
20.43% |
33.28% |
40.28% |
34.99% |
Key Financial Trends
Capital Bancorp (NASDAQ: CBNK) continues to show strong balance-sheet expansion and improving earnings. As of Q2 2026, total assets reached $3.89 billion, up approximately 14.7% from $3.39 billion in Q2 2025. Net loans increased 12.6% year over year to $3.03 billion, while total deposits rose 14.5% to $3.37 billion. This indicates that loan growth has been supported by solid deposit gathering rather than relying primarily on wholesale funding.
Profitability also improved. Q2 2026 net interest income increased to $50.9 million from $47.6 million a year earlier, while total revenue rose 7.5% to $65.3 million. Net income increased 8.5% to $14.3 million, and diluted earnings per share advanced to $0.87 from $0.78 in Q2 2025 as reported in the current restated data. Compared with Q1 2026, net income rose 18.6% and diluted EPS increased from $0.73 to $0.87.
The longer-term trend is favorable, although quarterly results have been uneven. Net income increased from $6.6 million in Q1 2024 to $14.3 million in Q2 2026, while quarterly net interest income rose from $35.0 million to $50.9 million over the same period. Loan growth has been particularly significant, with gross loans rising from approximately $1.97 billion in Q1 2024 to $3.09 billion in Q2 2026.
- Loan growth remains a major earnings driver: Gross loans increased 12.6% year over year and approximately 57% from Q1 2024, expanding the base of interest-earning assets.
- Deposits are growing alongside loans: Total deposits reached $3.37 billion, up roughly $426 million from Q2 2025. This supports continued balance-sheet growth and reduces the need for more expensive external funding.
- Net interest income continues to expand: Q2 net interest income rose 6.9% year over year and has increased substantially from 2023 and early 2024 levels.
- Earnings and EPS improved: Net income rose to $14.25 million and diluted EPS reached $0.87 in Q2 2026. The share count was also lower than in Q2 2025, which helped EPS grow faster than net income.
- Credit-loss provisioning declined year over year: The Q2 provision for credit losses fell to $3.65 million from $4.08 million in Q2 2025, supporting the improvement in pretax income.
- Shareholders continue to receive capital returns: The company paid approximately $2.0 million in dividends during Q2 2026 and made a small common-stock repurchase, adding to shareholder returns while retaining most earnings for growth.
- Asset quality requires continued monitoring: The allowance for loan losses rose to $54.4 million, broadly in line with loan growth. The allowance represented approximately 1.8% of gross loans, slightly above the Q2 2025 level, but the data does not provide enough detail to determine whether credit quality is materially improving or deteriorating.
- Capital increased but grew more slowly than assets: Common equity rose 11.1% year over year to $422.2 million, while assets grew 14.7%. Equity as a percentage of assets therefore declined modestly to about 10.9%, a trend investors should watch as the bank expands.
- Deposit funding costs remain elevated: Deposit interest expense increased 12.3% year over year to $18.5 million, outpacing the 8.3% increase in total interest income. This limited growth in the net interest margin and could pressure profitability if deposit rates remain high.
- Operating cash flow has become volatile: Q2 2026 operating cash flow was negative $5.0 million after being positive $21.8 million in Q1. Investing cash flow was also negative $53.1 million because of substantial investment-security purchases, while the positive $77.1 million financing inflow was driven primarily by deposit growth. Continued reliance on deposit inflows to fund investing activity is a risk to monitor.
Overall, CBNK’s financial statements show a growing bank with sustained loan and deposit expansion, rising earnings and improving EPS. The primary risks are the rising cost of deposits, volatile cash conversion and the possibility that credit provisions could increase as the loan book becomes larger. Investors should focus on future net interest margin trends, deposit pricing, loan quality and capital levels as the company continues to grow.
10/05/26 09:45 AM ETAI Generated. May Contain Errors.