Annual Income Statements for PCB Bancorp
This table shows PCB Bancorp's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for PCB Bancorp
This table shows PCB 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 |
|
7.02 |
5.91 |
4.69 |
6.14 |
7.47 |
6.68 |
7.70 |
8.98 |
11 |
9.15 |
11 |
| Consolidated Net Income / (Loss) |
|
7.02 |
5.91 |
4.69 |
6.28 |
7.81 |
7.03 |
7.74 |
9.07 |
11 |
9.24 |
11 |
| Net Income / (Loss) Continuing Operations |
|
7.02 |
5.91 |
4.69 |
6.28 |
7.81 |
7.03 |
7.74 |
9.07 |
11 |
9.24 |
11 |
| Total Pre-Tax Income |
|
9.99 |
8.26 |
6.50 |
8.79 |
11 |
10 |
11 |
13 |
16 |
13 |
15 |
| Total Revenue |
|
25 |
24 |
24 |
24 |
25 |
26 |
27 |
29 |
30 |
29 |
30 |
| Net Interest Income / (Expense) |
|
22 |
22 |
21 |
22 |
23 |
23 |
24 |
26 |
27 |
27 |
27 |
| Total Interest Income |
|
39 |
41 |
44 |
45 |
46 |
46 |
47 |
49 |
51 |
50 |
49 |
| Loans and Leases Interest Income |
|
35 |
37 |
39 |
41 |
42 |
42 |
43 |
45 |
46 |
46 |
44 |
| Investment Securities Interest Income |
|
1.17 |
1.27 |
1.25 |
1.31 |
1.38 |
1.39 |
1.41 |
1.46 |
1.47 |
1.52 |
1.57 |
| Other Interest Income |
|
3.03 |
2.49 |
3.06 |
3.01 |
2.50 |
2.62 |
2.46 |
2.37 |
3.80 |
2.70 |
2.77 |
| Total Interest Expense |
|
16 |
19 |
23 |
23 |
23 |
23 |
23 |
23 |
24 |
23 |
22 |
| Deposits Interest Expense |
|
16 |
19 |
22 |
23 |
23 |
23 |
23 |
23 |
24 |
23 |
21 |
| Long-Term Debt Interest Expense |
|
0.00 |
0.30 |
0.59 |
0.67 |
0.22 |
0.23 |
0.05 |
0.81 |
0.50 |
0.04 |
0.54 |
| Total Non-Interest Income |
|
2.50 |
2.50 |
2.95 |
2.49 |
2.62 |
3.04 |
2.58 |
3.30 |
3.41 |
2.55 |
3.37 |
| Service Charges on Deposit Accounts |
|
0.85 |
0.75 |
0.92 |
0.80 |
0.79 |
0.86 |
0.73 |
0.76 |
0.72 |
0.74 |
0.80 |
| Other Service Charges |
|
0.78 |
0.75 |
0.72 |
0.69 |
0.85 |
0.78 |
0.72 |
0.82 |
0.82 |
0.89 |
0.89 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.69 |
0.80 |
1.08 |
0.76 |
0.75 |
1.16 |
0.89 |
1.47 |
1.62 |
0.65 |
1.41 |
| Other Non-Interest Income |
|
0.19 |
0.20 |
0.23 |
0.24 |
0.24 |
0.25 |
0.25 |
0.25 |
0.26 |
0.27 |
0.27 |
| Provision for Credit Losses |
|
0.75 |
1.70 |
1.09 |
0.26 |
0.05 |
2.00 |
1.60 |
1.79 |
-0.38 |
1.02 |
0.47 |
| Total Non-Interest Expense |
|
14 |
14 |
16 |
15 |
15 |
14 |
14 |
15 |
15 |
15 |
15 |
| Salaries and Employee Benefits |
|
8.57 |
8.40 |
9.22 |
9.23 |
8.80 |
8.42 |
9.08 |
8.84 |
9.29 |
9.34 |
9.72 |
| Net Occupancy & Equipment Expense |
|
2.33 |
2.54 |
2.76 |
2.80 |
2.66 |
2.40 |
2.62 |
2.70 |
2.71 |
2.55 |
2.61 |
| Marketing Expense |
|
0.98 |
0.77 |
0.32 |
0.32 |
0.67 |
0.58 |
0.24 |
0.60 |
0.67 |
0.61 |
0.46 |
| Property & Liability Insurance Claims |
|
0.28 |
0.29 |
0.30 |
0.33 |
0.31 |
0.32 |
0.34 |
0.36 |
0.37 |
0.39 |
0.36 |
| Other Operating Expenses |
|
2.04 |
2.48 |
3.76 |
2.51 |
2.17 |
2.17 |
2.19 |
2.33 |
1.83 |
2.14 |
1.66 |
| Income Tax Expense |
|
2.97 |
2.35 |
1.82 |
2.51 |
2.87 |
3.28 |
3.06 |
3.60 |
4.49 |
3.89 |
4.25 |
| Preferred Stock Dividends Declared |
|
0.00 |
- |
0.00 |
0.14 |
0.35 |
- |
0.04 |
0.09 |
0.09 |
0.09 |
0.09 |
| Basic Earnings per Share |
|
$0.49 |
$0.42 |
$0.33 |
$0.43 |
$0.52 |
$0.47 |
$0.53 |
$0.63 |
$0.79 |
$0.64 |
$0.74 |
| Weighted Average Basic Shares Outstanding |
|
14.29M |
14.30M |
14.24M |
14.24M |
14.24M |
14.24M |
14.27M |
14.21M |
14.20M |
14.20M |
14.14M |
| Diluted Earnings per Share |
|
$0.49 |
$0.41 |
$0.33 |
$0.43 |
$0.52 |
$0.46 |
$0.53 |
$0.62 |
$0.78 |
$0.65 |
$0.74 |
| Weighted Average Diluted Shares Outstanding |
|
14.40M |
14.42M |
14.33M |
14.31M |
14.36M |
14.34M |
14.40M |
14.33M |
14.33M |
14.28M |
14.24M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
14.26M |
14.26M |
14.27M |
14.25M |
14.27M |
14.38M |
14.31M |
14.35M |
14.26M |
14.23M |
14.23M |
| Cash Dividends to Common per Share |
|
$0.18 |
- |
$0.18 |
$0.18 |
$0.18 |
- |
$0.20 |
$0.20 |
$0.20 |
- |
$0.22 |
Annual Cash Flow Statements for PCB Bancorp
This table details how cash moves in and out of PCB Bancorp's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-7.00 |
3.71 |
89 |
-16 |
48 |
9.19 |
-56 |
95 |
-44 |
8.35 |
| Net Cash From Operating Activities |
|
40 |
25 |
31 |
30 |
17 |
-1.62 |
57 |
63 |
39 |
27 |
| Net Cash From Continuing Operating Activities |
|
40 |
25 |
31 |
30 |
17 |
-1.62 |
57 |
63 |
39 |
27 |
| Net Income / (Loss) Continuing Operations |
|
14 |
16 |
24 |
24 |
16 |
40 |
35 |
31 |
26 |
37 |
| Consolidated Net Income / (Loss) |
|
14 |
16 |
24 |
24 |
16 |
40 |
35 |
31 |
26 |
37 |
| Provision For Loan Losses |
|
2.28 |
1.83 |
1.23 |
4.24 |
13 |
-4.60 |
3.60 |
-0.13 |
3.40 |
4.03 |
| Depreciation Expense |
|
1.00 |
1.10 |
1.27 |
1.53 |
1.49 |
1.38 |
1.60 |
2.18 |
2.25 |
2.21 |
| Amortization Expense |
|
2.13 |
2.49 |
-1.36 |
-1.21 |
-3.31 |
-6.59 |
-3.23 |
-1.20 |
-2.07 |
-1.93 |
| Non-Cash Adjustments to Reconcile Net Income |
|
23 |
2.29 |
2.15 |
2.75 |
-1.31 |
-37 |
31 |
19 |
-8.27 |
-9.78 |
| Changes in Operating Assets and Liabilities, net |
|
-1.95 |
0.56 |
3.09 |
-1.30 |
-9.17 |
4.60 |
-11 |
13 |
18 |
-5.39 |
| Net Cash From Investing Activities |
|
-214 |
-219 |
-168 |
-62 |
-133 |
-175 |
-357 |
-275 |
-312 |
-200 |
| Net Cash From Continuing Investing Activities |
|
-214 |
-219 |
-168 |
-62 |
-133 |
-175 |
-357 |
-275 |
-312 |
-200 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.98 |
-1.28 |
-1.14 |
-0.71 |
-1.78 |
-0.43 |
-5.45 |
-1.32 |
-4.08 |
-2.19 |
| Purchase of Investment Securities |
|
-236 |
-239 |
-200 |
-130 |
-174 |
-228 |
-376 |
-297 |
-331 |
-222 |
| Sale and/or Maturity of Investments |
|
24 |
21 |
33 |
69 |
43 |
53 |
25 |
23 |
23 |
24 |
| Net Cash From Financing Activities |
|
167 |
198 |
226 |
16 |
164 |
186 |
243 |
307 |
229 |
182 |
| Net Cash From Continuing Financing Activities |
|
167 |
198 |
226 |
16 |
164 |
186 |
243 |
307 |
229 |
182 |
| Net Change in Deposits |
|
152 |
159 |
192 |
36 |
116 |
272 |
179 |
306 |
264 |
180 |
| Issuance of Debt |
|
0.00 |
40 |
0.00 |
0.00 |
140 |
0.00 |
0.00 |
19 |
50 |
0.00 |
| Repayment of Debt |
|
0.00 |
0.00 |
-10 |
-10 |
-80 |
-70 |
10 |
0.00 |
-74 |
19 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
-6.48 |
-6.49 |
-11 |
-6.73 |
-8.83 |
-0.22 |
-7.10 |
| Payment of Dividends |
|
-1.38 |
-1.61 |
-1.76 |
-3.96 |
-6.15 |
-6.66 |
-8.95 |
-9.91 |
-11 |
-12 |
| Other Financing Activities, Net |
|
0.57 |
0.13 |
0.31 |
0.63 |
0.69 |
1.28 |
0.83 |
1.35 |
0.29 |
2.19 |
| Cash Interest Paid |
|
6.87 |
9.47 |
14 |
24 |
17 |
5.79 |
9.73 |
48 |
86 |
93 |
| Cash Income Taxes Paid |
|
12 |
12 |
7.57 |
13 |
10 |
15 |
14 |
4.28 |
6.37 |
23 |
Quarterly Cash Flow Statements for PCB Bancorp
This table details how cash moves in and out of PCB 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 |
|
-30 |
50 |
-2.55 |
-62 |
15 |
5.73 |
16 |
49 |
106 |
-162 |
60 |
| Net Cash From Operating Activities |
|
19 |
9.89 |
8.25 |
15 |
12 |
4.22 |
2.35 |
4.90 |
16 |
2.93 |
21 |
| Net Cash From Continuing Operating Activities |
|
19 |
9.89 |
8.25 |
15 |
12 |
4.22 |
2.35 |
4.90 |
16 |
2.93 |
21 |
| Net Income / (Loss) Continuing Operations |
|
7.02 |
5.91 |
4.69 |
6.28 |
7.81 |
7.03 |
7.74 |
9.07 |
11 |
9.24 |
11 |
| Consolidated Net Income / (Loss) |
|
7.02 |
5.91 |
4.69 |
6.28 |
7.81 |
7.03 |
7.74 |
9.07 |
11 |
9.24 |
11 |
| Provision For Loan Losses |
|
0.75 |
1.70 |
1.09 |
0.26 |
0.05 |
2.00 |
1.60 |
1.79 |
-0.38 |
1.02 |
0.47 |
| Depreciation Expense |
|
0.57 |
0.49 |
0.55 |
0.55 |
0.58 |
0.58 |
0.56 |
0.55 |
0.57 |
0.54 |
0.52 |
| Amortization Expense |
|
-0.48 |
0.13 |
-0.49 |
-0.57 |
-0.50 |
-0.51 |
-0.56 |
-0.50 |
-0.43 |
-0.45 |
-0.43 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7.51 |
5.20 |
2.02 |
1.37 |
-3.33 |
-8.33 |
-6.20 |
3.31 |
-2.21 |
-4.68 |
9.39 |
| Changes in Operating Assets and Liabilities, net |
|
3.45 |
-3.53 |
0.40 |
6.74 |
7.28 |
3.46 |
-0.79 |
-9.32 |
7.46 |
-2.74 |
0.07 |
| Net Cash From Investing Activities |
|
-50 |
-155 |
-70 |
-63 |
-11 |
-167 |
-97 |
-75 |
49 |
-77 |
-66 |
| Net Cash From Continuing Investing Activities |
|
-50 |
-155 |
-70 |
-63 |
-11 |
-167 |
-97 |
-75 |
49 |
-77 |
-66 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.43 |
-0.26 |
-2.22 |
-1.78 |
-0.03 |
-0.05 |
-0.75 |
-1.07 |
-0.25 |
-0.13 |
-0.03 |
| Purchase of Investment Securities |
|
-55 |
-158 |
-74 |
-66 |
-17 |
-173 |
-101 |
-80 |
43 |
-84 |
-73 |
| Sale and/or Maturity of Investments |
|
5.61 |
3.57 |
6.06 |
4.79 |
6.27 |
6.36 |
4.32 |
6.22 |
5.87 |
7.79 |
6.92 |
| Net Cash From Financing Activities |
|
0.91 |
195 |
60 |
-13 |
15 |
168 |
110 |
119 |
41 |
-89 |
105 |
| Net Cash From Continuing Financing Activities |
|
0.91 |
195 |
60 |
-13 |
15 |
168 |
110 |
119 |
41 |
-89 |
105 |
| Net Change in Deposits |
|
3.90 |
159 |
51 |
3.41 |
53 |
156 |
99 |
109 |
91 |
-118 |
93 |
| Issuance of Debt |
|
20 |
19 |
50 |
36 |
-36 |
- |
0.00 |
-15 |
- |
- |
50 |
| Repayment of Debt |
|
-20 |
20 |
-39 |
-50 |
- |
15 |
15 |
30 |
-45 |
34 |
-34 |
| Repurchase of Common Equity |
|
-1.06 |
-0.93 |
0.00 |
-0.22 |
- |
- |
-0.95 |
-1.77 |
-2.24 |
-2.14 |
-0.19 |
| Payment of Dividends |
|
-2.59 |
-2.57 |
-2.57 |
-2.65 |
-2.92 |
-2.91 |
-2.97 |
-2.95 |
-2.96 |
-2.94 |
-3.22 |
| Other Financing Activities, Net |
|
0.66 |
0.02 |
0.04 |
0.06 |
0.12 |
0.08 |
0.68 |
0.53 |
0.44 |
0.53 |
0.11 |
| Cash Interest Paid |
|
11 |
20 |
24 |
18 |
17 |
27 |
26 |
21 |
18 |
28 |
25 |
| Cash Income Taxes Paid |
|
2.32 |
0.26 |
0.01 |
2.39 |
1.78 |
2.18 |
0.03 |
16 |
3.01 |
3.92 |
0.11 |
Annual Balance Sheets for PCB Bancorp
This table presents PCB 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 |
|
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,442 |
1,746 |
1,923 |
2,150 |
2,420 |
2,790 |
3,064 |
3,282 |
| Cash and Due from Banks |
|
17 |
18 |
20 |
15 |
23 |
27 |
27 |
25 |
| Interest Bearing Deposits at Other Banks |
|
57 |
128 |
174 |
188 |
124 |
216 |
172 |
182 |
| Trading Account Securities |
|
156 |
120 |
123 |
160 |
165 |
148 |
153 |
172 |
| Loans and Leases, Net of Allowance |
|
1,178 |
1,436 |
1,557 |
1,710 |
2,021 |
2,296 |
2,599 |
2,787 |
| Loans and Leases |
|
1,190 |
1,451 |
1,584 |
1,732 |
2,046 |
2,323 |
2,629 |
2,820 |
| Allowance for Loan and Lease Losses |
|
12 |
14 |
27 |
22 |
25 |
28 |
31 |
33 |
| Premises and Equipment, Net |
|
4.72 |
3.76 |
4.05 |
3.10 |
6.92 |
6.00 |
8.28 |
8.19 |
| Other Assets |
|
20 |
40 |
45 |
1,783 |
80 |
97 |
105 |
107 |
| Total Liabilities & Shareholders' Equity |
|
1,442 |
1,746 |
1,923 |
2,150 |
2,420 |
2,790 |
3,064 |
3,282 |
| Total Liabilities |
|
1,300 |
1,519 |
1,689 |
1,893 |
2,085 |
2,441 |
2,700 |
2,892 |
| Non-Interest Bearing Deposits |
|
319 |
360 |
538 |
830 |
735 |
595 |
548 |
556 |
| Interest Bearing Deposits |
|
932 |
1,119 |
1,057 |
1,037 |
1,311 |
1,757 |
2,068 |
2,240 |
| Long-Term Debt |
|
40 |
20 |
80 |
10 |
20 |
39 |
0.00 |
34 |
| Other Long-Term Liabilities |
|
8.53 |
20 |
14 |
16 |
19 |
50 |
69 |
62 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
142 |
227 |
234 |
256 |
335 |
349 |
364 |
390 |
| Total Preferred & Common Equity |
|
142 |
227 |
234 |
256 |
335 |
349 |
364 |
390 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
69 |
69 |
69 |
69 |
| Total Common Equity |
|
142 |
227 |
234 |
256 |
266 |
280 |
295 |
321 |
| Common Stock |
|
128 |
169 |
164 |
155 |
150 |
143 |
143 |
139 |
| Retained Earnings |
|
15 |
58 |
68 |
101 |
127 |
146 |
161 |
186 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1.22 |
-0.06 |
1.96 |
0.15 |
-11 |
-8.92 |
-9.32 |
-4.86 |
Quarterly Balance Sheets for PCB Bancorp
This table presents PCB 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 |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
2,568 |
2,854 |
2,853 |
2,890 |
3,184 |
3,306 |
3,364 |
3,396 |
| Cash and Due from Banks |
|
23 |
29 |
23 |
30 |
29 |
42 |
24 |
25 |
| Interest Bearing Deposits at Other Banks |
|
170 |
210 |
154 |
163 |
185 |
222 |
345 |
243 |
| Trading Account Securities |
|
146 |
141 |
151 |
153 |
160 |
163 |
160 |
174 |
| Loans and Leases, Net of Allowance |
|
2,142 |
2,370 |
2,420 |
2,437 |
2,696 |
2,762 |
2,720 |
2,840 |
| Loans and Leases |
|
2,168 |
2,398 |
2,449 |
2,466 |
2,728 |
2,795 |
2,753 |
2,874 |
| Allowance for Loan and Lease Losses |
|
26 |
28 |
29 |
29 |
32 |
34 |
33 |
34 |
| Premises and Equipment, Net |
|
6.23 |
8.89 |
8.92 |
8.41 |
8.42 |
8.94 |
8.60 |
7.70 |
| Other Assets |
|
81 |
95 |
95 |
98 |
105 |
109 |
106 |
107 |
| Total Liabilities & Shareholders' Equity |
|
2,568 |
2,854 |
2,853 |
2,890 |
3,184 |
3,306 |
3,364 |
3,396 |
| Total Liabilities |
|
2,226 |
2,504 |
2,499 |
2,528 |
2,813 |
2,929 |
2,979 |
2,999 |
| Non-Interest Bearing Deposits |
|
611 |
538 |
544 |
540 |
564 |
576 |
551 |
570 |
| Interest Bearing Deposits |
|
1,581 |
1,864 |
1,863 |
1,920 |
2,150 |
2,247 |
2,362 |
2,318 |
| Long-Term Debt |
|
0.00 |
50 |
32 |
0.00 |
30 |
45 |
- |
50 |
| Other Long-Term Liabilities |
|
34 |
51 |
57 |
68 |
68 |
61 |
66 |
61 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
342 |
350 |
353 |
362 |
371 |
377 |
385 |
397 |
| Total Preferred & Common Equity |
|
342 |
350 |
353 |
362 |
371 |
377 |
385 |
397 |
| Preferred Stock |
|
69 |
69 |
69 |
69 |
69 |
69 |
69 |
69 |
| Total Common Equity |
|
273 |
281 |
284 |
293 |
302 |
307 |
315 |
328 |
| Common Stock |
|
143 |
143 |
143 |
143 |
143 |
142 |
141 |
139 |
| Retained Earnings |
|
143 |
148 |
152 |
157 |
166 |
172 |
180 |
194 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-13 |
-10 |
-10 |
-6.45 |
-7.04 |
-6.53 |
-5.41 |
-5.75 |
Annual Metrics And Ratios for PCB Bancorp
This table displays calculated financial ratios and metrics derived from PCB Bancorp's official financial filings.
| Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
0.00 |
0.00 |
15,972,914.00 |
15,690,836.00 |
15,379,538.00 |
14,841,626.00 |
14,800,133.00 |
14,259,340.00 |
- |
14,260,754.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
15,972,914.00 |
15,690,836.00 |
15,379,538.00 |
14,841,626.00 |
14,800,133.00 |
14,259,340.00 |
- |
14,260,754.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1.52 |
1.54 |
1.05 |
2.70 |
2.36 |
2.15 |
- |
2.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
15.83% |
12.50% |
8.18% |
-6.62% |
24.15% |
7.63% |
-4.75% |
0.53% |
16.05% |
| EBITDA Growth |
|
0.00% |
25.10% |
3.36% |
4.58% |
-43.08% |
149.73% |
-9.73% |
-7.38% |
-17.58% |
44.71% |
| EBIT Growth |
|
0.00% |
26.41% |
15.68% |
3.41% |
-37.64% |
152.63% |
-15.02% |
-12.43% |
-16.13% |
44.65% |
| NOPAT Growth |
|
0.00% |
17.15% |
48.15% |
-0.79% |
-32.91% |
147.93% |
-12.76% |
-12.24% |
-15.94% |
45.11% |
| Net Income Growth |
|
0.00% |
17.15% |
48.15% |
-0.79% |
-32.91% |
147.93% |
-12.76% |
-12.24% |
-15.94% |
45.11% |
| EPS Growth |
|
0.00% |
9.01% |
36.36% |
-9.70% |
-30.20% |
151.92% |
-11.83% |
-8.23% |
-17.92% |
48.28% |
| Operating Cash Flow Growth |
|
0.00% |
-38.59% |
24.30% |
-1.83% |
-43.25% |
-109.46% |
3,641.56% |
10.61% |
-38.45% |
-31.80% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
224.55% |
-207.87% |
77.20% |
272.52% |
-161.83% |
96.82% |
2,121.33% |
-122.25% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
27.13% |
-15.14% |
33.48% |
9.12% |
-2.34% |
11.94% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
25.03% |
0.96% |
-3.03% |
1.82% |
2.63% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4,923.89% |
2,093.51% |
81.81% |
-6.35% |
-7.92% |
-4.20% |
5.68% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
72.05% |
-8.45% |
-9.08% |
-2.80% |
5.66% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.88% |
-5.34% |
-8.34% |
4.54% |
6.26% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.88% |
-5.34% |
-8.34% |
4.54% |
6.26% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.41% |
-4.94% |
-7.42% |
2.96% |
7.95% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
43.09% |
-24.68% |
215.42% |
-104.51% |
45.23% |
-9.48% |
-12.70% |
-4.65% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
55.73% |
-36.03% |
-41.95% |
-107.08% |
722.36% |
-159.47% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.90% |
-12.68% |
3.37% |
6.83% |
13.46% |
4.56% |
10.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
46.50% |
50.23% |
46.14% |
44.61% |
27.19% |
54.70% |
45.87% |
44.61% |
36.57% |
45.60% |
| EBIT Margin |
|
41.22% |
44.99% |
46.26% |
44.22% |
29.53% |
60.09% |
47.44% |
43.62% |
36.39% |
45.36% |
| Profit (Net Income) Margin |
|
23.65% |
23.92% |
31.50% |
28.89% |
20.76% |
41.45% |
33.60% |
30.96% |
25.89% |
32.37% |
| Tax Burden Percent |
|
57.38% |
52.34% |
69.94% |
70.18% |
70.29% |
70.41% |
70.82% |
70.97% |
71.13% |
71.36% |
| Interest Burden Percent |
|
100.00% |
101.60% |
97.37% |
93.09% |
100.00% |
97.98% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
42.62% |
47.66% |
30.06% |
29.82% |
29.71% |
29.59% |
29.18% |
29.03% |
28.87% |
28.64% |
| Return on Invested Capital (ROIC) |
|
0.00% |
18.01% |
26.68% |
19.53% |
5.77% |
13.83% |
11.25% |
8.26% |
6.73% |
9.33% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
18.01% |
26.68% |
19.53% |
5.77% |
13.83% |
11.25% |
8.26% |
6.73% |
9.33% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
5.07% |
7.51% |
1.72% |
1.25% |
2.54% |
0.57% |
0.71% |
0.51% |
0.61% |
| Return on Equity (ROE) |
|
0.00% |
23.07% |
34.18% |
21.26% |
7.02% |
16.37% |
11.83% |
8.97% |
7.24% |
9.94% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-181.99% |
226.68% |
-180.47% |
-18.12% |
30.20% |
-17.43% |
-0.46% |
9.10% |
-1.93% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.14% |
4.95% |
4.23% |
1.25% |
2.85% |
2.16% |
1.66% |
1.24% |
1.65% |
| Return on Assets (ROA) |
|
0.00% |
1.14% |
3.37% |
2.76% |
0.88% |
1.97% |
1.53% |
1.18% |
0.88% |
1.18% |
| Return on Common Equity (ROCE) |
|
0.00% |
23.07% |
34.18% |
21.26% |
7.02% |
16.37% |
10.44% |
7.16% |
5.84% |
8.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
11.54% |
0.00% |
10.63% |
6.92% |
15.65% |
10.43% |
8.80% |
7.09% |
9.60% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
16 |
24 |
24 |
16 |
40 |
35 |
31 |
26 |
37 |
| NOPAT Margin |
|
23.65% |
23.92% |
31.50% |
28.89% |
20.76% |
41.45% |
33.60% |
30.96% |
25.89% |
32.37% |
| 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% |
| SG&A Expenses to Revenue |
|
45.06% |
43.72% |
42.38% |
41.46% |
44.40% |
38.01% |
41.67% |
46.76% |
48.30% |
42.56% |
| Operating Expenses to Revenue |
|
54.92% |
52.35% |
52.15% |
50.70% |
53.51% |
44.66% |
49.10% |
56.52% |
60.20% |
51.16% |
| Earnings before Interest and Taxes (EBIT) |
|
24 |
31 |
36 |
37 |
23 |
58 |
49 |
43 |
36 |
52 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
28 |
34 |
36 |
37 |
21 |
53 |
48 |
44 |
36 |
53 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.17 |
0.00 |
1.01 |
0.58 |
1.14 |
0.89 |
0.85 |
0.97 |
0.94 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.17 |
0.00 |
1.01 |
0.58 |
1.14 |
0.89 |
0.85 |
0.97 |
0.94 |
| Price to Revenue (P/Rev) |
|
0.42 |
0.36 |
2.70 |
2.74 |
1.75 |
3.03 |
2.28 |
2.40 |
2.87 |
2.62 |
| Price to Earnings (P/E) |
|
1.77 |
1.55 |
8.24 |
8.59 |
8.43 |
7.10 |
6.80 |
7.75 |
11.45 |
8.16 |
| Dividend Yield |
|
0.00% |
0.00% |
0.46% |
1.71% |
5.42% |
2.23% |
3.73% |
4.14% |
3.59% |
3.76% |
| Earnings Yield |
|
56.65% |
64.36% |
12.14% |
11.65% |
11.87% |
14.09% |
14.71% |
12.91% |
8.74% |
12.26% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.42 |
0.07 |
0.37 |
0.51 |
0.27 |
0.45 |
0.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.70 |
1.23 |
0.29 |
1.03 |
1.73 |
1.05 |
1.72 |
1.72 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
5.84 |
2.76 |
1.05 |
1.88 |
3.77 |
2.34 |
4.70 |
3.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
5.83 |
2.78 |
0.97 |
1.72 |
3.64 |
2.40 |
4.72 |
3.79 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
8.56 |
4.26 |
1.37 |
2.49 |
5.14 |
3.38 |
6.64 |
5.32 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
6.78 |
3.41 |
1.30 |
0.00 |
3.14 |
1.64 |
4.39 |
7.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.01 |
0.00 |
0.00 |
1.14 |
0.00 |
0.00 |
4.91 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.28 |
0.00 |
0.09 |
0.34 |
0.04 |
0.06 |
0.11 |
0.04 |
0.09 |
| Long-Term Debt to Equity |
|
0.00 |
0.28 |
0.00 |
0.09 |
0.34 |
0.04 |
0.06 |
0.11 |
0.00 |
0.09 |
| Financial Leverage |
|
0.00 |
0.28 |
0.28 |
0.09 |
0.22 |
0.18 |
0.05 |
0.09 |
0.08 |
0.07 |
| Leverage Ratio |
|
0.00 |
10.14 |
10.14 |
7.70 |
7.97 |
8.31 |
7.72 |
7.61 |
8.21 |
8.42 |
| Compound Leverage Factor |
|
0.00 |
10.30 |
9.87 |
7.17 |
7.97 |
8.14 |
7.72 |
7.61 |
8.21 |
8.42 |
| Debt to Total Capital |
|
0.00% |
21.96% |
0.00% |
8.10% |
25.49% |
3.76% |
5.63% |
10.05% |
3.96% |
8.02% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.96% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
21.96% |
0.00% |
8.10% |
25.49% |
3.76% |
5.63% |
10.05% |
0.00% |
8.02% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.45% |
17.83% |
18.25% |
16.31% |
| 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% |
| Common Equity to Total Capital |
|
0.00% |
78.04% |
0.00% |
91.90% |
74.51% |
96.24% |
74.92% |
72.12% |
77.79% |
75.68% |
| Debt to EBITDA |
|
0.00 |
1.16 |
0.00 |
0.54 |
3.78 |
0.19 |
0.42 |
0.88 |
0.41 |
0.64 |
| Net Debt to EBITDA |
|
0.00 |
-0.98 |
0.00 |
-3.39 |
-5.38 |
-3.65 |
-2.66 |
-4.60 |
-5.04 |
-3.28 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.16 |
0.00 |
0.54 |
3.78 |
0.19 |
0.42 |
0.88 |
0.00 |
0.64 |
| Debt to NOPAT |
|
0.00 |
2.44 |
0.00 |
0.83 |
4.95 |
0.25 |
0.57 |
1.27 |
0.58 |
0.91 |
| Net Debt to NOPAT |
|
0.00 |
-2.05 |
0.00 |
-5.24 |
-7.05 |
-4.82 |
-3.63 |
-6.62 |
-7.12 |
-4.62 |
| Long-Term Debt to NOPAT |
|
0.00 |
2.44 |
0.00 |
0.83 |
4.95 |
0.25 |
0.57 |
1.27 |
0.00 |
0.91 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.68% |
20.21% |
19.40% |
18.34% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-166 |
206 |
-223 |
-51 |
88 |
-54 |
-1.73 |
35 |
-7.76 |
| Operating Cash Flow to CapEx |
|
2,029.13% |
1,926.93% |
2,691.49% |
4,242.25% |
958.13% |
-376.05% |
1,050.19% |
4,816.96% |
956.69% |
1,212.45% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-16.42 |
11.50 |
-9.31 |
-3.74 |
20.21 |
-4.47 |
-0.03 |
0.38 |
-0.08 |
| Operating Cash Flow to Interest Expense |
|
5.73 |
2.44 |
1.71 |
1.26 |
1.26 |
-0.37 |
4.73 |
1.01 |
0.42 |
0.28 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.45 |
2.32 |
1.65 |
1.23 |
1.13 |
-0.47 |
4.28 |
0.99 |
0.38 |
0.26 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.05 |
0.11 |
0.10 |
0.04 |
0.05 |
0.05 |
0.04 |
0.03 |
0.04 |
| Fixed Asset Turnover |
|
0.00 |
14.52 |
0.00 |
0.00 |
19.96 |
27.08 |
20.80 |
15.36 |
13.97 |
14.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
182 |
0.00 |
247 |
314 |
266 |
355 |
388 |
379 |
424 |
| Invested Capital Turnover |
|
0.00 |
0.75 |
0.85 |
0.68 |
0.28 |
0.33 |
0.34 |
0.27 |
0.26 |
0.29 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
182 |
-182 |
247 |
67 |
-48 |
89 |
32 |
-9.06 |
45 |
| Enterprise Value (EV) |
|
0.00 |
-8.94 |
208 |
103 |
22 |
100 |
180 |
104 |
171 |
199 |
| Market Capitalization |
|
25 |
25 |
208 |
229 |
136 |
293 |
238 |
238 |
286 |
303 |
| Book Value per Share |
|
$0.00 |
$10.60 |
$0.00 |
$14.46 |
$15.20 |
$17.27 |
$17.99 |
$19.62 |
$20.65 |
$22.50 |
| Tangible Book Value per Share |
|
$0.00 |
$10.60 |
$0.00 |
$14.46 |
$15.20 |
$17.27 |
$17.99 |
$19.62 |
$20.65 |
$22.50 |
| Total Capital |
|
0.00 |
182 |
0.00 |
247 |
314 |
266 |
355 |
388 |
379 |
424 |
| Total Debt |
|
0.00 |
40 |
0.00 |
20 |
80 |
10 |
20 |
39 |
15 |
34 |
| Total Long-Term Debt |
|
0.00 |
40 |
0.00 |
20 |
80 |
10 |
20 |
39 |
0.00 |
34 |
| Net Debt |
|
0.00 |
-34 |
0.00 |
-126 |
-114 |
-193 |
-127 |
-203 |
-184 |
-173 |
| Capital Expenditures (CapEx) |
|
1.98 |
1.28 |
1.14 |
0.71 |
1.78 |
0.43 |
5.45 |
1.32 |
4.08 |
2.19 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
40 |
0.00 |
20 |
80 |
10 |
20 |
39 |
15 |
34 |
| Total Depreciation and Amortization (D&A) |
|
3.13 |
3.59 |
-0.09 |
0.33 |
-1.82 |
-5.21 |
-1.63 |
0.98 |
0.18 |
0.28 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.12 |
$1.22 |
$1.69 |
$0.00 |
$1.05 |
$2.66 |
$2.35 |
$2.14 |
$1.75 |
$2.59 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.53M |
13.41M |
14.40M |
0.00 |
15.38M |
15.02M |
14.82M |
14.30M |
14.24M |
14.20M |
| Adjusted Diluted Earnings per Share |
|
$1.11 |
$1.21 |
$1.65 |
$0.00 |
$1.04 |
$2.62 |
$2.31 |
$2.12 |
$1.74 |
$2.58 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.61M |
13.54M |
14.69M |
0.00 |
15.45M |
15.25M |
15.07M |
14.42M |
14.34M |
14.28M |
| 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 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
16.01M |
0.00 |
15.45M |
14.91M |
14.41M |
14.26M |
14.38M |
14.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
16 |
24 |
24 |
16 |
40 |
35 |
31 |
26 |
37 |
| Normalized NOPAT Margin |
|
23.65% |
23.92% |
31.50% |
28.89% |
20.76% |
41.45% |
33.60% |
30.96% |
25.89% |
32.37% |
| Pre Tax Income Margin |
|
41.22% |
45.71% |
45.04% |
41.16% |
29.53% |
58.88% |
47.44% |
43.62% |
36.39% |
45.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.48 |
3.06 |
1.99 |
1.54 |
1.70 |
13.41 |
4.08 |
0.69 |
0.39 |
0.56 |
| NOPAT to Interest Expense |
|
2.00 |
1.62 |
1.35 |
1.01 |
1.19 |
9.25 |
2.89 |
0.49 |
0.28 |
0.40 |
| EBIT Less CapEx to Interest Expense |
|
3.20 |
2.93 |
1.92 |
1.51 |
1.56 |
13.31 |
3.63 |
0.67 |
0.35 |
0.54 |
| NOPAT Less CapEx to Interest Expense |
|
1.71 |
1.50 |
1.29 |
0.98 |
1.06 |
9.15 |
2.44 |
0.47 |
0.24 |
0.38 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
9.86% |
9.81% |
7.24% |
16.43% |
38.04% |
16.59% |
25.57% |
32.27% |
42.79% |
31.54% |
| Augmented Payout Ratio |
|
9.86% |
9.81% |
7.24% |
43.31% |
78.15% |
43.71% |
44.81% |
61.02% |
43.65% |
50.50% |
Quarterly Metrics And Ratios for PCB Bancorp
This table displays calculated financial ratios and metrics derived from PCB 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 |
|
14,343,590.00 |
14,259,340.00 |
14,263,140.00 |
14,266,937.00 |
14,254,024.00 |
- |
14,380,651.00 |
28,618,464.00 |
14,349,602.00 |
14,260,754.00 |
14,225,579.00 |
| DEI Adjusted Shares Outstanding |
|
14,343,590.00 |
14,259,340.00 |
14,263,140.00 |
14,266,937.00 |
14,254,024.00 |
- |
14,380,651.00 |
28,618,464.00 |
14,349,602.00 |
14,260,754.00 |
14,225,579.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.49 |
0.41 |
0.33 |
0.44 |
0.55 |
- |
0.54 |
0.32 |
0.80 |
0.65 |
0.75 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.75% |
-6.80% |
-5.86% |
-0.63% |
1.56% |
7.29% |
12.19% |
20.92% |
19.94% |
11.31% |
12.36% |
| EBITDA Growth |
|
-0.22% |
-32.73% |
-55.22% |
-17.56% |
6.74% |
16.89% |
64.56% |
45.09% |
49.05% |
27.32% |
38.90% |
| EBIT Growth |
|
-2.00% |
-36.91% |
-55.03% |
-16.72% |
6.94% |
24.83% |
65.96% |
44.22% |
48.82% |
27.26% |
38.11% |
| NOPAT Growth |
|
1.01% |
-32.11% |
-54.50% |
-16.00% |
11.26% |
18.99% |
65.10% |
44.42% |
46.05% |
31.37% |
37.72% |
| Net Income Growth |
|
1.01% |
-32.11% |
-54.50% |
-16.00% |
11.26% |
18.99% |
65.10% |
44.42% |
46.05% |
31.37% |
37.72% |
| EPS Growth |
|
6.52% |
-29.31% |
-52.86% |
-17.31% |
6.12% |
12.20% |
60.61% |
44.19% |
50.00% |
41.30% |
39.62% |
| Operating Cash Flow Growth |
|
859.92% |
-40.14% |
-54.74% |
-10.84% |
-36.86% |
-57.31% |
-71.53% |
-66.53% |
38.14% |
-30.71% |
780.58% |
| Free Cash Flow Firm Growth |
|
96.90% |
67.03% |
-5.43% |
-3,068.56% |
-498.77% |
160.66% |
111.76% |
46.33% |
14.60% |
-323.63% |
-611.94% |
| Invested Capital Growth |
|
2.75% |
9.12% |
18.76% |
14.41% |
5.98% |
-2.34% |
0.21% |
8.22% |
6.13% |
11.94% |
11.44% |
| Revenue Q/Q Growth |
|
2.37% |
-2.10% |
-1.98% |
1.15% |
4.62% |
3.43% |
2.50% |
9.02% |
3.77% |
-4.01% |
3.47% |
| EBITDA Q/Q Growth |
|
-5.16% |
-11.99% |
-26.07% |
33.61% |
22.79% |
-3.62% |
4.08% |
17.80% |
26.14% |
-17.68% |
13.54% |
| EBIT Q/Q Growth |
|
-5.28% |
-17.34% |
-21.28% |
35.13% |
21.64% |
-3.52% |
4.66% |
17.42% |
25.52% |
-17.49% |
13.57% |
| NOPAT Q/Q Growth |
|
-6.07% |
-15.88% |
-20.70% |
34.07% |
24.41% |
-10.03% |
10.03% |
17.27% |
25.81% |
-19.08% |
15.35% |
| Net Income Q/Q Growth |
|
-6.07% |
-15.88% |
-20.70% |
34.07% |
24.41% |
-10.03% |
10.03% |
17.27% |
25.81% |
-19.08% |
15.35% |
| EPS Q/Q Growth |
|
-5.77% |
-16.33% |
-19.51% |
30.30% |
20.93% |
-11.54% |
15.22% |
16.98% |
25.81% |
-16.67% |
13.85% |
| Operating Cash Flow Q/Q Growth |
|
14.72% |
-47.44% |
-16.65% |
77.42% |
-18.76% |
-64.47% |
-44.40% |
108.52% |
235.36% |
-82.18% |
606.63% |
| Free Cash Flow Firm Q/Q Growth |
|
-246.43% |
-1,156.97% |
-120.53% |
26.86% |
70.47% |
227.34% |
-57.26% |
-433.92% |
53.01% |
-233.46% |
2.16% |
| Invested Capital Q/Q Growth |
|
0.42% |
13.46% |
3.13% |
-2.63% |
-6.98% |
4.56% |
5.82% |
5.15% |
-8.78% |
10.28% |
5.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
40.42% |
36.33% |
27.40% |
36.19% |
42.48% |
39.58% |
40.19% |
43.43% |
52.79% |
45.28% |
49.69% |
| EBIT Margin |
|
40.05% |
33.82% |
27.16% |
36.28% |
42.18% |
39.34% |
40.17% |
43.26% |
52.33% |
44.98% |
49.37% |
| Profit (Net Income) Margin |
|
28.15% |
24.19% |
19.57% |
25.93% |
30.84% |
26.82% |
28.79% |
30.97% |
37.55% |
31.66% |
35.29% |
| Tax Burden Percent |
|
70.28% |
71.53% |
72.05% |
71.49% |
73.12% |
68.18% |
71.68% |
71.59% |
71.76% |
70.38% |
71.48% |
| 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 |
|
29.72% |
28.47% |
27.95% |
28.51% |
26.88% |
31.82% |
28.32% |
28.41% |
28.24% |
29.62% |
28.52% |
| Return on Invested Capital (ROIC) |
|
8.54% |
6.45% |
5.19% |
6.93% |
8.58% |
6.98% |
7.38% |
8.23% |
11.34% |
9.13% |
9.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.45% |
5.19% |
6.93% |
0.00% |
6.98% |
7.38% |
8.23% |
0.00% |
9.13% |
9.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.56% |
0.38% |
0.36% |
0.00% |
0.53% |
0.82% |
0.91% |
0.00% |
0.59% |
1.03% |
| Return on Equity (ROE) |
|
0.00% |
7.01% |
5.57% |
7.29% |
0.00% |
7.51% |
8.20% |
9.14% |
0.00% |
9.72% |
10.95% |
| Cash Return on Invested Capital (CROIC) |
|
7.22% |
-0.46% |
-10.34% |
-6.89% |
1.20% |
9.10% |
6.99% |
-0.09% |
3.49% |
-1.93% |
-1.29% |
| Operating Return on Assets (OROA) |
|
1.67% |
1.29% |
0.99% |
1.31% |
1.51% |
1.34% |
1.37% |
1.51% |
1.89% |
1.64% |
1.79% |
| Return on Assets (ROA) |
|
1.18% |
0.92% |
0.71% |
0.94% |
1.11% |
0.91% |
0.98% |
1.08% |
1.35% |
1.15% |
1.28% |
| Return on Common Equity (ROCE) |
|
0.00% |
5.59% |
4.45% |
5.84% |
0.00% |
6.05% |
6.63% |
7.41% |
0.00% |
7.94% |
8.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.80% |
0.00% |
7.17% |
6.76% |
6.81% |
0.00% |
7.78% |
8.41% |
9.17% |
0.00% |
10.18% |
| Net Operating Profit after Tax (NOPAT) |
|
7.02 |
5.91 |
4.69 |
6.28 |
7.81 |
7.03 |
7.74 |
9.07 |
11 |
9.24 |
11 |
| NOPAT Margin |
|
28.15% |
24.19% |
19.57% |
25.93% |
30.84% |
26.82% |
28.79% |
30.97% |
37.55% |
31.66% |
35.29% |
| 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 |
|
47.63% |
47.93% |
51.36% |
50.94% |
47.86% |
43.51% |
44.45% |
41.44% |
41.68% |
42.85% |
42.37% |
| Operating Expenses to Revenue |
|
56.94% |
59.23% |
68.29% |
62.65% |
57.63% |
53.02% |
53.88% |
50.63% |
48.92% |
51.51% |
49.08% |
| Earnings before Interest and Taxes (EBIT) |
|
9.99 |
8.26 |
6.50 |
8.79 |
11 |
10 |
11 |
13 |
16 |
13 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
10 |
8.88 |
6.56 |
8.77 |
11 |
10 |
11 |
13 |
16 |
13 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.77 |
0.85 |
0.79 |
0.78 |
0.87 |
0.97 |
0.85 |
0.97 |
0.95 |
0.94 |
0.97 |
| Price to Tangible Book Value (P/TBV) |
|
0.77 |
0.85 |
0.79 |
0.78 |
0.87 |
0.97 |
0.85 |
0.97 |
0.95 |
0.94 |
0.97 |
| Price to Revenue (P/Rev) |
|
2.05 |
2.40 |
2.27 |
2.27 |
2.61 |
2.87 |
2.50 |
2.76 |
2.65 |
2.62 |
2.66 |
| Price to Earnings (P/E) |
|
5.91 |
7.75 |
8.82 |
9.31 |
10.55 |
11.45 |
9.17 |
9.64 |
8.61 |
8.16 |
7.92 |
| Dividend Yield |
|
4.51% |
4.14% |
4.64% |
4.64% |
4.02% |
3.59% |
4.15% |
3.66% |
3.75% |
3.76% |
3.68% |
| Earnings Yield |
|
16.93% |
12.91% |
11.33% |
10.74% |
9.48% |
8.74% |
10.91% |
10.37% |
11.62% |
12.26% |
12.62% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.25 |
0.27 |
0.25 |
0.38 |
0.36 |
0.45 |
0.35 |
0.35 |
0.00 |
0.47 |
0.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.85 |
1.05 |
1.03 |
1.52 |
1.34 |
1.72 |
1.38 |
1.37 |
0.00 |
1.72 |
1.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1.81 |
2.34 |
2.79 |
4.34 |
3.76 |
4.70 |
3.47 |
3.31 |
0.00 |
3.77 |
2.96 |
| Enterprise Value to EBIT (EV/EBIT) |
|
1.82 |
2.40 |
2.85 |
4.43 |
3.84 |
4.72 |
3.48 |
3.33 |
0.00 |
3.79 |
2.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
2.59 |
3.38 |
4.01 |
6.22 |
5.32 |
6.64 |
4.90 |
4.67 |
0.00 |
5.32 |
4.18 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.24 |
1.64 |
1.89 |
2.88 |
2.94 |
4.39 |
4.27 |
6.33 |
0.00 |
7.49 |
3.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.56 |
0.00 |
0.00 |
0.00 |
31.00 |
4.91 |
5.05 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.11 |
0.14 |
0.10 |
0.00 |
0.04 |
0.08 |
0.12 |
0.00 |
0.09 |
0.13 |
| Long-Term Debt to Equity |
|
0.00 |
0.11 |
0.14 |
0.09 |
0.00 |
0.00 |
0.08 |
0.12 |
0.00 |
0.09 |
0.13 |
| Financial Leverage |
|
0.00 |
0.09 |
0.07 |
0.05 |
0.00 |
0.08 |
0.11 |
0.11 |
0.00 |
0.07 |
0.10 |
| Leverage Ratio |
|
7.26 |
7.61 |
7.80 |
7.80 |
7.75 |
8.21 |
8.38 |
8.44 |
8.37 |
8.42 |
8.57 |
| Compound Leverage Factor |
|
7.26 |
7.61 |
7.80 |
7.80 |
7.75 |
8.21 |
8.38 |
8.44 |
8.37 |
8.42 |
8.57 |
| Debt to Total Capital |
|
0.00% |
10.05% |
12.50% |
9.24% |
0.00% |
3.96% |
7.48% |
10.68% |
0.00% |
8.02% |
11.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
1.03% |
0.00% |
3.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
10.05% |
12.50% |
8.22% |
0.00% |
0.00% |
7.48% |
10.68% |
0.00% |
8.02% |
11.19% |
| Preferred Equity to Total Capital |
|
20.23% |
17.83% |
17.29% |
17.75% |
19.08% |
18.25% |
17.25% |
16.40% |
17.98% |
16.31% |
15.48% |
| 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 |
|
79.77% |
72.12% |
70.22% |
73.00% |
80.92% |
77.79% |
75.27% |
72.92% |
82.02% |
75.68% |
73.33% |
| Debt to EBITDA |
|
0.00 |
0.88 |
1.38 |
1.05 |
0.00 |
0.41 |
0.74 |
1.01 |
0.00 |
0.64 |
0.88 |
| Net Debt to EBITDA |
|
0.00 |
-4.60 |
-5.25 |
-4.13 |
0.00 |
-5.04 |
-4.53 |
-4.89 |
0.00 |
-3.28 |
-3.82 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.88 |
1.38 |
0.93 |
0.00 |
0.00 |
0.74 |
1.01 |
0.00 |
0.64 |
0.88 |
| Debt to NOPAT |
|
0.00 |
1.27 |
1.99 |
1.51 |
0.00 |
0.58 |
1.04 |
1.42 |
0.00 |
0.91 |
1.24 |
| Net Debt to NOPAT |
|
0.00 |
-6.62 |
-7.56 |
-5.93 |
0.00 |
-7.12 |
-6.39 |
-6.91 |
0.00 |
-4.62 |
-5.39 |
| Long-Term Debt to NOPAT |
|
0.00 |
1.27 |
1.99 |
1.34 |
0.00 |
0.00 |
1.04 |
1.42 |
0.00 |
0.91 |
1.24 |
| Noncontrolling Interest Sharing Ratio |
|
20.50% |
20.21% |
20.13% |
19.93% |
19.64% |
19.40% |
19.18% |
18.94% |
18.52% |
18.34% |
18.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2.11 |
-27 |
-58 |
-43 |
-13 |
16 |
6.88 |
-23 |
-11 |
-36 |
-35 |
| Operating Cash Flow to CapEx |
|
4,408.43% |
3,864.45% |
371.44% |
821.91% |
40,986.21% |
9,180.43% |
313.48% |
457.14% |
6,647.37% |
2,322.22% |
73,842.86% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.13 |
-1.39 |
-2.59 |
-1.84 |
-0.54 |
0.69 |
0.30 |
-0.98 |
-0.44 |
-1.55 |
-1.60 |
| Operating Cash Flow to Interest Expense |
|
1.15 |
0.52 |
0.37 |
0.63 |
0.51 |
0.18 |
0.10 |
0.21 |
0.67 |
0.13 |
0.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.12 |
0.51 |
0.27 |
0.55 |
0.51 |
0.18 |
0.07 |
0.16 |
0.66 |
0.12 |
0.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
| Fixed Asset Turnover |
|
18.77 |
15.36 |
12.72 |
12.74 |
13.38 |
13.97 |
11.86 |
12.06 |
13.25 |
14.05 |
14.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
342 |
388 |
400 |
389 |
362 |
379 |
401 |
422 |
385 |
424 |
447 |
| Invested Capital Turnover |
|
0.30 |
0.27 |
0.27 |
0.27 |
0.28 |
0.26 |
0.26 |
0.27 |
0.30 |
0.29 |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
9.13 |
32 |
63 |
49 |
20 |
-9.06 |
0.86 |
32 |
22 |
45 |
46 |
| Enterprise Value (EV) |
|
87 |
104 |
101 |
149 |
131 |
171 |
141 |
148 |
-1.82 |
199 |
169 |
| Market Capitalization |
|
210 |
238 |
221 |
221 |
255 |
286 |
257 |
297 |
299 |
303 |
317 |
| Book Value per Share |
|
$19.01 |
$19.62 |
$19.69 |
$19.93 |
$20.57 |
$20.65 |
$20.98 |
$21.48 |
$21.98 |
$22.50 |
$23.03 |
| Tangible Book Value per Share |
|
$19.01 |
$19.62 |
$19.69 |
$19.93 |
$20.57 |
$20.65 |
$20.98 |
$21.48 |
$21.98 |
$22.50 |
$23.03 |
| Total Capital |
|
342 |
388 |
400 |
389 |
362 |
379 |
401 |
422 |
385 |
424 |
447 |
| Total Debt |
|
0.00 |
39 |
50 |
36 |
0.00 |
15 |
30 |
45 |
0.00 |
34 |
50 |
| Total Long-Term Debt |
|
0.00 |
39 |
50 |
32 |
0.00 |
0.00 |
30 |
45 |
0.00 |
34 |
50 |
| Net Debt |
|
-192 |
-203 |
-190 |
-142 |
-193 |
-184 |
-184 |
-219 |
-369 |
-173 |
-217 |
| Capital Expenditures (CapEx) |
|
0.43 |
0.26 |
2.22 |
1.78 |
0.03 |
0.05 |
0.75 |
1.07 |
0.25 |
0.13 |
0.03 |
| 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) |
|
0.00 |
39 |
50 |
36 |
0.00 |
15 |
30 |
45 |
0.00 |
34 |
50 |
| Total Depreciation and Amortization (D&A) |
|
0.09 |
0.62 |
0.06 |
-0.02 |
0.08 |
0.06 |
0.01 |
0.05 |
0.14 |
0.09 |
0.09 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.49 |
$0.42 |
$0.33 |
$0.43 |
$0.52 |
$0.47 |
$0.00 |
$0.63 |
$0.79 |
$0.64 |
$0.74 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
14.29M |
14.30M |
14.24M |
14.24M |
14.24M |
14.24M |
0.00 |
14.21M |
14.20M |
14.20M |
14.14M |
| Adjusted Diluted Earnings per Share |
|
$0.49 |
$0.41 |
$0.33 |
$0.43 |
$0.52 |
$0.46 |
$0.00 |
$0.62 |
$0.78 |
$0.65 |
$0.74 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
14.40M |
14.42M |
14.33M |
14.31M |
14.36M |
14.34M |
0.00 |
14.33M |
14.33M |
14.28M |
14.24M |
| 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 |
|
14.26M |
14.26M |
14.27M |
14.25M |
14.27M |
14.38M |
0.00 |
14.35M |
14.26M |
14.23M |
14.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.02 |
5.91 |
4.69 |
6.28 |
7.81 |
7.03 |
7.74 |
9.07 |
11 |
9.24 |
11 |
| Normalized NOPAT Margin |
|
28.15% |
24.19% |
19.57% |
25.93% |
30.84% |
26.82% |
28.79% |
30.97% |
37.55% |
31.66% |
35.29% |
| Pre Tax Income Margin |
|
40.05% |
33.82% |
27.16% |
36.28% |
42.18% |
39.34% |
40.17% |
43.26% |
52.33% |
44.98% |
49.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.61 |
0.43 |
0.29 |
0.38 |
0.46 |
0.45 |
0.48 |
0.54 |
0.65 |
0.56 |
0.68 |
| NOPAT to Interest Expense |
|
0.43 |
0.31 |
0.21 |
0.27 |
0.34 |
0.30 |
0.34 |
0.39 |
0.47 |
0.40 |
0.48 |
| EBIT Less CapEx to Interest Expense |
|
0.58 |
0.42 |
0.19 |
0.30 |
0.46 |
0.44 |
0.44 |
0.50 |
0.64 |
0.56 |
0.68 |
| NOPAT Less CapEx to Interest Expense |
|
0.40 |
0.30 |
0.11 |
0.19 |
0.33 |
0.30 |
0.31 |
0.34 |
0.46 |
0.39 |
0.48 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
28.54% |
32.27% |
41.04% |
43.39% |
43.33% |
42.79% |
39.65% |
37.10% |
33.43% |
31.54% |
29.87% |
| Augmented Payout Ratio |
|
65.52% |
61.02% |
48.95% |
52.62% |
47.97% |
43.65% |
43.72% |
45.70% |
47.52% |
50.50% |
45.58% |
Key Financial Trends
PCB Bancorp’s latest quarter shows a solidly profitable bank with strong deposit inflows and good liquidity management, but also one that is still navigating margin pressure, higher expenses, and a meaningful balance-sheet expansion over the last year.
- Net income improved year over year. Q1 2026 net income attributable to common shareholders was $10.6 million, up from $7.7 million in Q1 2025 and $6.8 million in Q4 2024.
- Revenue held up well. Q1 2026 total revenue was $30.2 million, slightly above Q4 2025 and well ahead of Q1 2025’s $26.9 million.
- Loan growth remained strong. Net loans and leases rose to $2.84 billion in Q1 2026 from $2.70 billion a year earlier, showing continued balance-sheet expansion.
- Deposit growth was a major strength. Total deposits increased to $2.89 billion in Q1 2026 from $2.76 billion in Q1 2025, and the quarter added $92.6 million in net deposit growth.
- Liquidity improved meaningfully. Cash and equivalents jumped to $267 million in Q1 2026, while interest-bearing deposits at other banks remained large, giving PCB a strong liquidity cushion.
- Operating cash flow was healthy. The bank generated $20.7 million in operating cash in Q1 2026, versus just $2.9 million in Q4 2025.
- Quarterly EPS improved. Basic and diluted EPS were both $0.74 in Q1 2026, up from $0.64 and $0.65 in Q4 2025.
- Net interest income was stable but not growing rapidly. Q1 2026 net interest income was $26.8 million, roughly flat versus the prior few quarters, suggesting limited near-term margin expansion.
- Non-interest income remains modest. Fee and other non-interest income continues to contribute, but it is still a relatively small part of total revenue compared with interest income.
- Share count was fairly steady. Weighted average diluted shares outstanding stayed around 14.2 million, so earnings changes were driven mainly by operating performance rather than buybacks or dilution.
- Provision for credit losses remains a watch item. Q1 2026 provision was $467,000, lower than some recent quarters but still an ongoing expense that can pressure profits if credit quality weakens.
- Interest expense remains elevated. Deposit interest expense was $21.5 million in Q1 2026, keeping pressure on spreads and profitability.
- Non-interest expense is still fairly high. Q1 2026 non-interest expense totaled $14.8 million, limiting operating leverage despite decent revenue growth.
- Equity base is thin relative to assets. Total common equity was $327.6 million against $3.40 billion in assets, which is typical for a bank but still leaves less room for balance-sheet shocks than the asset growth might suggest.
- Investing activity consumed cash. PCB purchased $72.6 million of investment securities in Q1 2026, contributing to a $65.7 million outflow from investing activities.
Looking at the last four years, PCB Bancorp has generally grown assets, loans, and deposits, while remaining profitable each quarter. The biggest trend is that the bank has scaled up materially: assets rose from about $2.57 billion in Q3 2023 to $3.40 billion in Q1 2026, and loans climbed from $2.17 billion to $2.87 billion over the same period.
At the same time, the earnings profile has been shaped by the interest-rate environment. Interest income has improved, but so have deposit costs, which has kept net interest income from rising as fast as the balance sheet. That means future earnings growth will likely depend on either better funding costs, stronger loan yields, or more fee income.
Bottom line: PCB Bancorp appears to be a profitable and growing community bank with improving liquidity and steady deposit gathering. However, investors should keep an eye on margin pressure, operating expenses, and credit-loss provisioning as the key factors that could determine whether earnings growth accelerates from here.
07/25/26 02:16 PM ETAI Generated. May Contain Errors.