Annual Income Statements for USCB Financial
This table shows USCB Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for USCB Financial
This table shows USCB Financial'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 |
|
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
7.66 |
8.14 |
8.94 |
1.36 |
9.35 |
9.08 |
| Consolidated Net Income / (Loss) |
|
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
7.66 |
8.14 |
8.94 |
1.36 |
9.35 |
9.08 |
| Net Income / (Loss) Continuing Operations |
|
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
7.66 |
8.14 |
8.94 |
1.36 |
9.35 |
9.08 |
| Total Pre-Tax Income |
|
3.51 |
6.04 |
8.18 |
9.16 |
9.10 |
10 |
11 |
12 |
3.27 |
12 |
13 |
| Total Revenue |
|
16 |
18 |
21 |
22 |
23 |
23 |
24 |
25 |
18 |
26 |
28 |
| Net Interest Income / (Expense) |
|
14 |
15 |
17 |
18 |
19 |
19 |
21 |
21 |
22 |
22 |
24 |
| Total Interest Income |
|
28 |
31 |
33 |
34 |
34 |
34 |
36 |
38 |
38 |
37 |
40 |
| Loans and Leases Interest Income |
|
25 |
27 |
28 |
30 |
31 |
30 |
32 |
33 |
33 |
33 |
35 |
| Investment Securities Interest Income |
|
2.51 |
2.81 |
3.07 |
2.75 |
2.85 |
3.02 |
3.43 |
3.52 |
3.74 |
3.41 |
3.86 |
| Deposits and Money Market Investments Interest Income |
|
0.66 |
1.43 |
1.53 |
0.99 |
0.56 |
0.71 |
0.78 |
1.33 |
0.80 |
0.83 |
0.82 |
| Total Interest Expense |
|
14 |
16 |
15 |
15 |
15 |
15 |
15 |
16 |
15 |
15 |
15 |
| Deposits Interest Expense |
|
12 |
14 |
14 |
14 |
13 |
14 |
14 |
16 |
14 |
13 |
13 |
| Short-Term Borrowings Interest Expense |
|
1.41 |
1.67 |
1.62 |
1.59 |
1.46 |
1.27 |
1.08 |
0.38 |
0.51 |
1.04 |
0.98 |
| Long-Term Debt Interest Expense |
|
- |
- |
- |
0.00 |
- |
0.00 |
0.00 |
0.40 |
- |
0.80 |
0.80 |
| Total Non-Interest Income |
|
1.33 |
2.46 |
3.21 |
3.44 |
3.63 |
3.72 |
3.37 |
3.68 |
-4.18 |
4.15 |
3.56 |
| Other Service Charges |
|
-1.40 |
0.75 |
0.80 |
0.79 |
-0.89 |
0.86 |
0.82 |
0.92 |
0.91 |
0.93 |
0.96 |
| Net Realized & Unrealized Capital Gains on Investments |
|
-0.78 |
0.07 |
0.43 |
0.11 |
0.15 |
0.53 |
0.15 |
0.10 |
-7.30 |
0.12 |
0.00 |
| Investment Banking Income |
|
1.35 |
1.65 |
1.98 |
2.54 |
2.67 |
2.33 |
2.40 |
2.66 |
2.21 |
3.10 |
2.60 |
| Provision for Credit Losses |
|
1.48 |
0.41 |
0.79 |
0.93 |
1.03 |
0.68 |
1.03 |
0.11 |
0.48 |
0.80 |
1.27 |
| Total Non-Interest Expense |
|
11 |
11 |
12 |
11 |
13 |
12 |
13 |
13 |
14 |
14 |
14 |
| Salaries and Employee Benefits |
|
6.10 |
6.31 |
7.35 |
7.20 |
7.93 |
7.64 |
7.95 |
7.91 |
8.67 |
8.57 |
8.54 |
| Net Occupancy & Equipment Expense |
|
1.81 |
1.82 |
1.75 |
1.85 |
1.83 |
1.79 |
1.90 |
2.04 |
1.93 |
1.88 |
1.89 |
| Property & Liability Insurance Claims |
|
0.64 |
0.59 |
0.26 |
0.16 |
0.55 |
0.19 |
0.26 |
0.59 |
0.90 |
0.56 |
0.58 |
| Other Operating Expenses |
|
2.16 |
2.45 |
2.20 |
2.24 |
2.54 |
2.43 |
2.52 |
2.52 |
2.78 |
2.70 |
2.95 |
| Income Tax Expense |
|
0.79 |
1.43 |
1.97 |
2.21 |
2.20 |
2.44 |
2.60 |
2.87 |
1.91 |
2.34 |
3.64 |
| Basic Earnings per Share |
|
$0.14 |
$0.23 |
$0.32 |
$0.35 |
$0.35 |
$0.38 |
$0.41 |
$0.46 |
$0.09 |
$0.51 |
$0.49 |
| Weighted Average Basic Shares Outstanding |
|
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
20.05M |
20.08M |
18.11M |
19.43M |
18.26M |
18.47M |
| Diluted Earnings per Share |
|
$0.15 |
$0.23 |
$0.31 |
$0.35 |
$0.35 |
$0.38 |
$0.40 |
$0.45 |
$0.10 |
$0.51 |
$0.49 |
| Weighted Average Diluted Shares Outstanding |
|
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
20.05M |
20.08M |
18.11M |
19.65M |
18.26M |
18.47M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
19.65M |
19.65M |
19.62M |
19.84M |
20.05M |
20.05M |
20.08M |
18.11M |
18.26M |
18.26M |
18.47M |
| Cash Dividends to Common per Share |
|
- |
$0.05 |
$0.10 |
$0.05 |
- |
$0.10 |
$0.10 |
$0.10 |
- |
$0.13 |
$0.13 |
Annual Cash Flow Statements for USCB Financial
This table details how cash moves in and out of USCB Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
12 |
-1.51 |
7.94 |
-13 |
36 |
-39 |
| Net Cash From Operating Activities |
|
13 |
22 |
30 |
23 |
35 |
43 |
| Net Cash From Continuing Operating Activities |
|
13 |
22 |
30 |
23 |
35 |
43 |
| Net Income / (Loss) Continuing Operations |
|
11 |
21 |
20 |
17 |
25 |
26 |
| Consolidated Net Income / (Loss) |
|
11 |
21 |
20 |
17 |
25 |
26 |
| Provision For Loan Losses |
|
3.25 |
-0.16 |
2.50 |
2.37 |
3.16 |
2.30 |
| Depreciation Expense |
|
1.27 |
1.03 |
0.69 |
0.59 |
0.59 |
0.62 |
| Amortization Expense |
|
-2.30 |
-3.16 |
-1.06 |
-0.95 |
0.14 |
-0.52 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1.80 |
-3.30 |
1.10 |
-0.09 |
0.43 |
8.58 |
| Changes in Operating Assets and Liabilities, net |
|
1.86 |
6.55 |
6.18 |
4.09 |
5.86 |
5.73 |
| Net Cash From Investing Activities |
|
-179 |
-359 |
-271 |
-273 |
-213 |
-245 |
| Net Cash From Continuing Investing Activities |
|
-179 |
-359 |
-271 |
-273 |
-213 |
-245 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.35 |
-0.63 |
-0.67 |
-0.16 |
-0.31 |
-0.30 |
| Purchase of Investment Securities |
|
-298 |
-495 |
-400 |
-442 |
-289 |
-378 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.00 |
1.65 |
0.00 |
0.00 |
0.00 |
0.00 |
| Sale and/or Maturity of Investments |
|
120 |
134 |
130 |
169 |
77 |
133 |
| Net Cash From Financing Activities |
|
178 |
336 |
249 |
237 |
214 |
164 |
| Net Cash From Continuing Financing Activities |
|
178 |
336 |
249 |
237 |
214 |
164 |
| Net Change in Deposits |
|
256 |
317 |
239 |
108 |
237 |
171 |
| Issuance of Debt |
|
79 |
0.00 |
126 |
529 |
227 |
376 |
| Issuance of Common Equity |
|
0.02 |
40 |
0.10 |
0.08 |
1.32 |
0.80 |
| Repayment of Debt |
|
-154 |
0.00 |
-116 |
-392 |
-247 |
-342 |
| Repurchase of Preferred Equity |
|
0.00 |
-19 |
0.00 |
0.00 |
0.00 |
0.00 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
-7.58 |
-0.50 |
-35 |
| Payment of Dividends |
|
-3.13 |
-2.08 |
0.00 |
0.00 |
-3.94 |
-7.83 |
| Cash Interest Paid |
|
8.84 |
4.29 |
7.31 |
41 |
61 |
60 |
Quarterly Cash Flow Statements for USCB Financial
This table details how cash moves in and out of USCB Financial'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 |
|
7.63 |
85 |
-49 |
-39 |
39 |
21 |
-43 |
1.99 |
-18 |
40 |
39 |
| Net Cash From Operating Activities |
|
-5.98 |
8.09 |
18 |
11 |
-3.05 |
15 |
18 |
20 |
-10 |
15 |
25 |
| Net Cash From Continuing Operating Activities |
|
-5.98 |
8.09 |
18 |
11 |
-3.05 |
15 |
18 |
20 |
-10 |
15 |
25 |
| Net Income / (Loss) Continuing Operations |
|
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
7.66 |
8.14 |
8.94 |
1.36 |
9.35 |
9.08 |
| Consolidated Net Income / (Loss) |
|
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
7.66 |
8.14 |
8.94 |
1.36 |
9.35 |
9.08 |
| Provision For Loan Losses |
|
1.48 |
0.41 |
0.79 |
0.93 |
1.03 |
0.68 |
1.03 |
0.11 |
0.48 |
0.80 |
1.27 |
| Depreciation Expense |
|
0.15 |
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.16 |
0.16 |
0.17 |
0.18 |
| Amortization Expense |
|
-0.07 |
-0.14 |
0.01 |
0.42 |
-0.16 |
-0.09 |
-0.36 |
0.04 |
-0.11 |
-0.07 |
-0.33 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.68 |
-0.05 |
-0.47 |
-0.16 |
0.43 |
2.68 |
0.29 |
0.31 |
7.75 |
-0.20 |
2.12 |
| Changes in Operating Assets and Liabilities, net |
|
-11 |
3.12 |
11 |
2.93 |
-11 |
3.55 |
8.79 |
11 |
-20 |
5.23 |
12 |
| Net Cash From Investing Activities |
|
-83 |
-66 |
-20 |
-75 |
-51 |
-72 |
-86 |
-44 |
-44 |
-15 |
-132 |
| Net Cash From Continuing Investing Activities |
|
-83 |
-66 |
-20 |
-75 |
-51 |
-72 |
-86 |
-44 |
-44 |
-15 |
-132 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.03 |
-0.09 |
-0.09 |
-0.08 |
-0.06 |
-0.05 |
-0.05 |
-0.11 |
-0.10 |
-0.32 |
-0.44 |
| Purchase of Investment Securities |
|
-128 |
-77 |
-69 |
-88 |
-63 |
-82 |
-101 |
-88 |
-107 |
-68 |
-161 |
| Sale and/or Maturity of Investments |
|
46 |
11 |
49 |
13 |
12 |
9.67 |
16 |
44 |
64 |
53 |
30 |
| Net Cash From Financing Activities |
|
96 |
144 |
-47 |
25 |
92 |
78 |
24 |
26 |
35 |
40 |
147 |
| Net Cash From Continuing Financing Activities |
|
96 |
144 |
-47 |
25 |
92 |
78 |
24 |
26 |
35 |
40 |
147 |
| Net Change in Deposits |
|
16 |
166 |
-46 |
70 |
47 |
136 |
26 |
120 |
-111 |
149 |
-41 |
| Issuance of Debt |
|
270 |
80 |
- |
117 |
30 |
0.00 |
117 |
39 |
220 |
42 |
407 |
| Issuance of Common Equity |
|
0.08 |
0.32 |
0.00 |
- |
1.00 |
0.09 |
0.23 |
0.24 |
0.25 |
0.19 |
2.38 |
| Repayment of Debt |
|
-189 |
-101 |
- |
-161 |
15 |
-55 |
-117 |
-97 |
-73 |
-147 |
-219 |
| Payment of Dividends |
|
- |
-1.02 |
-1.02 |
-1.02 |
-0.89 |
-2.01 |
-2.01 |
-2.01 |
-1.81 |
-2.28 |
-2.30 |
| Cash Interest Paid |
|
13 |
15 |
14 |
18 |
14 |
14 |
15 |
17 |
14 |
15 |
14 |
Annual Balance Sheets for USCB Financial
This table presents USCB Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
1,502 |
1,854 |
2,086 |
2,339 |
2,581 |
2,792 |
| Cash and Due from Banks |
|
58 |
53 |
61 |
49 |
84 |
45 |
| Interest Bearing Deposits at Other Banks |
|
38 |
40 |
48 |
33 |
70 |
32 |
| Trading Account Securities |
|
334 |
524 |
419 |
404 |
425 |
307 |
| Loans and Leases, Net of Allowance |
|
0.00 |
1,175 |
0.00 |
0.00 |
0.00 |
154 |
| Loans and Leases |
|
- |
1,175 |
- |
- |
- |
154 |
| Premises and Equipment, Net |
|
6.35 |
5.28 |
5.26 |
4.84 |
4.56 |
4.25 |
| Other Assets |
|
90 |
103 |
1,608 |
1,889 |
2,075 |
2,287 |
| Total Liabilities & Shareholders' Equity |
|
1,502 |
1,854 |
2,086 |
2,339 |
2,581 |
2,792 |
| Total Liabilities |
|
1,331 |
1,650 |
1,903 |
2,147 |
2,366 |
2,574 |
| Non-Interest Bearing Deposits |
|
- |
- |
- |
553 |
575 |
584 |
| Interest Bearing Deposits |
|
1,273 |
1,590 |
1,829 |
1,384 |
1,599 |
1,761 |
| Accrued Interest Payable |
|
6.83 |
9.48 |
14 |
16 |
20 |
26 |
| Long-Term Debt |
|
36 |
36 |
46 |
183 |
163 |
198 |
| Other Long-Term Liabilities |
|
15 |
14 |
14 |
11 |
8.45 |
5.52 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
171 |
204 |
182 |
192 |
215 |
217 |
| Total Preferred & Common Equity |
|
171 |
204 |
182 |
192 |
215 |
217 |
| Preferred Stock |
|
32 |
0.00 |
20 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
139 |
204 |
162 |
192 |
215 |
217 |
| Common Stock |
|
188 |
331 |
311 |
325 |
328 |
297 |
| Retained Earnings |
|
-54 |
-124 |
-104 |
-89 |
-68 |
-50 |
| Accumulated Other Comprehensive Income / (Loss) |
|
4.78 |
-2.52 |
-45 |
-44 |
-45 |
-30 |
Quarterly Balance Sheets for USCB Financial
This table presents USCB Financial'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 |
|
2,164 |
2,226 |
2,245 |
2,489 |
2,458 |
2,504 |
2,677 |
2,719 |
2,768 |
2,846 |
3,020 |
| Cash and Due from Banks |
|
69 |
95 |
39 |
136 |
82 |
46 |
105 |
63 |
67 |
86 |
126 |
| Interest Bearing Deposits at Other Banks |
|
58 |
79 |
28 |
117 |
72 |
31 |
91 |
46 |
47 |
72 |
110 |
| Trading Account Securities |
|
229 |
218 |
416 |
433 |
406 |
427 |
275 |
285 |
324 |
277 |
333 |
| Loans and Leases, Net of Allowance |
|
1,562 |
221 |
0.00 |
0.00 |
0.00 |
0.00 |
162 |
159 |
156 |
150 |
136 |
| Loans and Leases |
|
1,562 |
221 |
- |
- |
- |
- |
162 |
159 |
156 |
150 |
136 |
| Premises and Equipment, Net |
|
5.14 |
5.03 |
4.95 |
4.79 |
4.73 |
4.66 |
4.46 |
4.36 |
4.32 |
4.40 |
4.66 |
| Other Assets |
|
118 |
117 |
133 |
1,925 |
1,970 |
2,034 |
2,138 |
2,216 |
2,226 |
2,335 |
2,428 |
| Total Liabilities & Shareholders' Equity |
|
2,164 |
2,226 |
2,245 |
2,489 |
2,458 |
2,504 |
2,677 |
2,719 |
2,768 |
2,846 |
3,020 |
| Total Liabilities |
|
1,980 |
2,042 |
2,062 |
2,294 |
2,257 |
2,290 |
2,452 |
2,488 |
2,559 |
2,622 |
2,786 |
| Non-Interest Bearing Deposits |
|
- |
- |
- |
- |
- |
- |
605 |
585 |
584 |
621 |
618 |
| Interest Bearing Deposits |
|
1,830 |
1,921 |
1,921 |
2,103 |
2,057 |
2,127 |
1,704 |
1,751 |
1,871 |
1,873 |
1,834 |
| Accrued Interest Payable |
|
16 |
21 |
27 |
19 |
29 |
36 |
27 |
37 |
47 |
32 |
41 |
| Long-Term Debt |
|
120 |
87 |
102 |
162 |
162 |
118 |
108 |
108 |
50 |
92 |
280 |
| Other Long-Term Liabilities |
|
14 |
13 |
12 |
11 |
9.94 |
9.19 |
7.71 |
7.05 |
6.28 |
4.76 |
13 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
184 |
184 |
183 |
195 |
201 |
214 |
225 |
232 |
209 |
223 |
233 |
| Total Preferred & Common Equity |
|
184 |
184 |
183 |
195 |
201 |
214 |
225 |
232 |
209 |
223 |
233 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
184 |
184 |
183 |
195 |
201 |
214 |
225 |
232 |
209 |
223 |
233 |
| Common Stock |
|
326 |
325 |
325 |
325 |
325 |
326 |
328 |
329 |
296 |
297 |
300 |
| Retained Earnings |
|
-100 |
-95 |
-91 |
-85 |
-80 |
-74 |
-62 |
-56 |
-49 |
-42 |
-36 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-42 |
-46 |
-51 |
-45 |
-45 |
-38 |
-41 |
-42 |
-38 |
-31 |
-31 |
Annual Metrics And Ratios for USCB Financial
This table displays calculated financial ratios and metrics derived from USCB Financial's official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
18,110,385.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
18,110,385.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
1.44 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
40.48% |
9.01% |
-4.24% |
25.32% |
9.13% |
| EBITDA Growth |
|
0.00% |
78.09% |
5.85% |
-19.76% |
54.92% |
8.47% |
| EBIT Growth |
|
0.00% |
79.99% |
-0.99% |
-19.53% |
49.00% |
10.59% |
| NOPAT Growth |
|
0.00% |
94.80% |
-4.44% |
-17.85% |
49.13% |
5.78% |
| Net Income Growth |
|
0.00% |
46.91% |
-4.44% |
-17.85% |
49.13% |
5.78% |
| EPS Growth |
|
0.00% |
-473.33% |
114.88% |
-16.00% |
47.62% |
7.26% |
| Operating Cash Flow Growth |
|
0.00% |
68.30% |
33.95% |
-23.67% |
51.20% |
22.87% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
367.45% |
-511.25% |
116.35% |
-148.20% |
| Invested Capital Growth |
|
0.00% |
15.89% |
-4.78% |
64.15% |
0.91% |
9.61% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.16% |
9.66% |
-5.21% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.70% |
19.89% |
-13.80% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.69% |
20.80% |
-13.96% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.38% |
20.41% |
-17.51% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.38% |
20.41% |
-17.51% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.69% |
19.23% |
-15.82% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-14.92% |
9.39% |
-12.95% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
180.08% |
-109.83% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
31.62% |
14.00% |
59.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
31.49% |
39.93% |
38.77% |
32.49% |
40.16% |
39.92% |
| EBIT Margin |
|
33.79% |
43.29% |
39.32% |
33.04% |
39.28% |
39.81% |
| Profit (Net Income) Margin |
|
31.89% |
33.35% |
29.24% |
25.08% |
29.84% |
28.93% |
| Tax Burden Percent |
|
107.00% |
76.15% |
74.36% |
75.91% |
75.97% |
72.67% |
| Interest Burden Percent |
|
88.22% |
101.17% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
19.30% |
23.85% |
25.64% |
24.09% |
24.03% |
27.33% |
| Return on Invested Capital (ROIC) |
|
5.23% |
9.43% |
8.60% |
5.48% |
6.55% |
6.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.02% |
9.43% |
8.60% |
5.48% |
6.55% |
6.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.16% |
1.81% |
1.83% |
3.35% |
5.56% |
5.49% |
| Return on Equity (ROE) |
|
8.39% |
11.24% |
10.43% |
8.84% |
12.11% |
12.07% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-5.29% |
13.50% |
-43.09% |
5.64% |
-2.58% |
| Operating Return on Assets (OROA) |
|
1.01% |
1.63% |
1.38% |
0.99% |
1.32% |
1.34% |
| Return on Assets (ROA) |
|
0.96% |
1.26% |
1.02% |
0.75% |
1.00% |
0.97% |
| Return on Common Equity (ROCE) |
|
6.82% |
10.28% |
9.89% |
8.37% |
12.11% |
12.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.39% |
10.34% |
11.04% |
8.62% |
11.46% |
12.02% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
21 |
20 |
17 |
25 |
26 |
| NOPAT Margin |
|
24.05% |
33.35% |
29.24% |
25.08% |
29.84% |
28.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
-9.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
58.68% |
44.56% |
44.72% |
48.01% |
43.60% |
44.14% |
| Operating Expenses to Revenue |
|
73.44% |
56.46% |
57.06% |
63.37% |
56.90% |
57.65% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
27 |
27 |
22 |
32 |
36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
25 |
27 |
21 |
33 |
36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.48 |
1.22 |
1.63 |
1.53 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.48 |
1.22 |
1.63 |
1.53 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.50 |
3.56 |
4.24 |
3.67 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
11.97 |
14.19 |
14.20 |
12.70 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.13% |
2.19% |
| Earnings Yield |
|
0.00% |
0.00% |
8.36% |
7.05% |
7.04% |
7.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.87 |
0.89 |
0.95 |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.88 |
5.09 |
4.35 |
5.01 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.44 |
15.66 |
10.82 |
12.55 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
7.34 |
15.40 |
11.06 |
12.59 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
9.87 |
20.28 |
14.56 |
17.32 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
6.73 |
14.88 |
10.54 |
10.56 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
6.29 |
0.00 |
16.90 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.21 |
0.18 |
0.25 |
0.95 |
0.76 |
0.91 |
| Long-Term Debt to Equity |
|
0.21 |
0.18 |
0.25 |
0.95 |
0.76 |
0.91 |
| Financial Leverage |
|
0.21 |
0.19 |
0.21 |
0.61 |
0.85 |
0.83 |
| Leverage Ratio |
|
8.78 |
8.95 |
10.20 |
11.82 |
12.08 |
12.42 |
| Compound Leverage Factor |
|
7.75 |
9.06 |
10.20 |
11.82 |
12.08 |
12.42 |
| Debt to Total Capital |
|
17.39% |
15.01% |
20.14% |
48.80% |
43.08% |
47.63% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
17.39% |
15.01% |
20.14% |
48.80% |
43.08% |
47.63% |
| Preferred Equity to Total Capital |
|
15.50% |
0.00% |
8.76% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
67.11% |
84.99% |
71.11% |
51.20% |
56.92% |
52.37% |
| Debt to EBITDA |
|
2.54 |
1.43 |
1.72 |
8.54 |
4.91 |
5.49 |
| Net Debt to EBITDA |
|
-4.20 |
-2.24 |
-2.33 |
4.71 |
0.27 |
3.35 |
| Long-Term Debt to EBITDA |
|
2.54 |
1.43 |
1.72 |
8.54 |
4.91 |
5.49 |
| Debt to NOPAT |
|
3.33 |
1.71 |
2.28 |
11.06 |
6.61 |
7.57 |
| Net Debt to NOPAT |
|
-5.50 |
-2.68 |
-3.10 |
6.10 |
0.36 |
4.62 |
| Long-Term Debt to NOPAT |
|
3.33 |
1.71 |
2.28 |
11.06 |
6.61 |
7.57 |
| Noncontrolling Interest Sharing Ratio |
|
18.76% |
8.56% |
5.18% |
5.34% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-12 |
32 |
-130 |
21 |
-10 |
| Operating Cash Flow to CapEx |
|
3,775.79% |
0.00% |
4,388.86% |
13,831.90% |
10,856.69% |
14,127.06% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.80 |
4.25 |
-3.06 |
0.35 |
-0.17 |
| Operating Cash Flow to Interest Expense |
|
0.95 |
5.22 |
3.97 |
0.53 |
0.56 |
0.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.93 |
5.46 |
3.88 |
0.53 |
0.55 |
0.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
7.09 |
10.87 |
13.07 |
13.06 |
17.59 |
20.48 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
207 |
240 |
228 |
375 |
378 |
415 |
| Invested Capital Turnover |
|
0.22 |
0.28 |
0.29 |
0.22 |
0.22 |
0.23 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
33 |
-11 |
147 |
3.42 |
36 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
199 |
336 |
359 |
452 |
| Market Capitalization |
|
0.00 |
0.00 |
241 |
235 |
350 |
331 |
| Book Value per Share |
|
$0.00 |
$10.19 |
$8.12 |
$9.82 |
$10.86 |
$11.99 |
| Tangible Book Value per Share |
|
$0.00 |
$10.19 |
$8.12 |
$9.82 |
$10.86 |
$11.99 |
| Total Capital |
|
207 |
240 |
228 |
375 |
378 |
415 |
| Total Debt |
|
36 |
36 |
46 |
183 |
163 |
198 |
| Total Long-Term Debt |
|
36 |
36 |
46 |
183 |
163 |
198 |
| Net Debt |
|
-59 |
-56 |
-62 |
101 |
8.93 |
121 |
| Capital Expenditures (CapEx) |
|
0.35 |
-1.02 |
0.67 |
0.16 |
0.31 |
0.30 |
| Net Nonoperating Expense (NNE) |
|
-3.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
36 |
36 |
46 |
183 |
163 |
198 |
| Total Depreciation and Amortization (D&A) |
|
-1.03 |
-2.13 |
-0.38 |
-0.36 |
0.73 |
0.10 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($6.72) |
$0.00 |
$0.84 |
$1.25 |
$1.34 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
20.00M |
0.00 |
19.65M |
0.00 |
19.43M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($6.72) |
$0.00 |
$0.84 |
$1.24 |
$1.33 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
20.00M |
0.00 |
19.65M |
0.00 |
19.65M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
20.00M |
0.00 |
19.65M |
20.05M |
18.26M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
21 |
20 |
17 |
25 |
26 |
| Normalized NOPAT Margin |
|
24.05% |
33.35% |
29.24% |
25.08% |
29.84% |
28.93% |
| Pre Tax Income Margin |
|
29.81% |
43.80% |
39.32% |
33.04% |
39.28% |
39.81% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.11 |
6.47 |
3.64 |
0.51 |
0.53 |
0.58 |
| NOPAT to Interest Expense |
|
0.79 |
4.99 |
2.71 |
0.39 |
0.40 |
0.42 |
| EBIT Less CapEx to Interest Expense |
|
1.08 |
6.71 |
3.55 |
0.51 |
0.52 |
0.58 |
| NOPAT Less CapEx to Interest Expense |
|
0.76 |
5.23 |
2.62 |
0.39 |
0.40 |
0.42 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
21.80% |
9.85% |
0.00% |
0.00% |
15.96% |
30.00% |
| Augmented Payout Ratio |
|
21.80% |
9.85% |
0.00% |
45.83% |
17.99% |
162.39% |
Quarterly Metrics And Ratios for USCB Financial
This table displays calculated financial ratios and metrics derived from USCB Financial'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 |
|
- |
- |
- |
- |
- |
20,053,025.00 |
20,048,385.00 |
20,078,385.00 |
18,110,385.00 |
18,256,986.00 |
18,263,900.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
20,053,025.00 |
20,048,385.00 |
20,078,385.00 |
18,110,385.00 |
18,256,986.00 |
18,263,900.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.38 |
0.41 |
0.45 |
0.08 |
0.51 |
0.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.70% |
-2.46% |
28.11% |
33.15% |
46.38% |
29.56% |
18.92% |
15.83% |
-21.56% |
14.75% |
14.52% |
| EBITDA Growth |
|
-36.26% |
-21.65% |
52.41% |
108.55% |
153.51% |
68.21% |
26.34% |
23.25% |
-63.39% |
15.99% |
19.37% |
| EBIT Growth |
|
-37.17% |
-21.48% |
47.87% |
80.75% |
159.44% |
67.24% |
31.35% |
28.85% |
-64.03% |
15.73% |
18.39% |
| NOPAT Growth |
|
-38.63% |
-20.61% |
47.97% |
81.96% |
153.73% |
66.05% |
31.10% |
28.64% |
-80.26% |
22.11% |
11.52% |
| Net Income Growth |
|
-38.63% |
-20.61% |
47.97% |
81.96% |
153.73% |
66.05% |
31.10% |
28.64% |
-80.26% |
22.11% |
11.52% |
| EPS Growth |
|
-31.82% |
-20.69% |
47.62% |
84.21% |
133.33% |
65.22% |
29.03% |
28.57% |
-71.43% |
34.21% |
22.50% |
| Operating Cash Flow Growth |
|
-195.21% |
-10.83% |
60.01% |
34.54% |
48.96% |
80.75% |
-1.50% |
77.88% |
-245.56% |
4.43% |
36.64% |
| Free Cash Flow Firm Growth |
|
0.00% |
83.71% |
67.68% |
85.74% |
102.42% |
165.06% |
136.66% |
303.32% |
-1,104.08% |
-14.96% |
-622.07% |
| Invested Capital Growth |
|
64.15% |
17.49% |
34.11% |
16.51% |
0.91% |
-6.70% |
-6.46% |
-21.86% |
9.61% |
-5.26% |
51.22% |
| Revenue Q/Q Growth |
|
-2.97% |
12.23% |
16.46% |
4.99% |
6.67% |
-0.67% |
6.89% |
2.27% |
-27.76% |
45.31% |
6.68% |
| EBITDA Q/Q Growth |
|
-23.14% |
68.34% |
37.95% |
16.84% |
-6.56% |
11.70% |
3.61% |
13.97% |
-72.25% |
253.90% |
6.63% |
| EBIT Q/Q Growth |
|
-30.80% |
72.12% |
35.41% |
12.06% |
-0.67% |
10.95% |
6.35% |
9.93% |
-72.27% |
256.93% |
8.80% |
| NOPAT Q/Q Growth |
|
-28.75% |
69.50% |
34.63% |
11.92% |
-0.65% |
10.92% |
6.29% |
9.82% |
-84.75% |
586.06% |
-2.92% |
| Net Income Q/Q Growth |
|
-28.75% |
69.50% |
34.63% |
11.92% |
-0.65% |
10.92% |
6.29% |
9.82% |
-84.75% |
586.06% |
-2.92% |
| EPS Q/Q Growth |
|
-21.05% |
53.33% |
34.78% |
12.90% |
0.00% |
8.57% |
5.26% |
12.50% |
-77.78% |
410.00% |
-3.92% |
| Operating Cash Flow Q/Q Growth |
|
-171.70% |
234.26% |
122.99% |
-37.32% |
-127.20% |
604.94% |
23.33% |
11.69% |
-149.69% |
252.59% |
61.36% |
| Free Cash Flow Firm Q/Q Growth |
|
48.83% |
66.25% |
-77.43% |
53.46% |
108.69% |
806.46% |
-0.01% |
158.09% |
-142.92% |
176.77% |
-713.86% |
| Invested Capital Q/Q Growth |
|
31.62% |
-4.79% |
1.68% |
-8.57% |
14.00% |
-11.97% |
1.95% |
-23.62% |
59.91% |
-23.91% |
62.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
22.85% |
34.28% |
40.60% |
45.18% |
39.57% |
44.50% |
43.14% |
48.07% |
18.47% |
44.98% |
44.96% |
| EBIT Margin |
|
22.34% |
34.26% |
39.84% |
42.52% |
39.60% |
44.23% |
44.01% |
47.30% |
18.16% |
44.61% |
45.49% |
| Profit (Net Income) Margin |
|
17.33% |
26.17% |
30.26% |
32.25% |
30.04% |
33.54% |
33.36% |
35.82% |
7.56% |
35.69% |
32.48% |
| Tax Burden Percent |
|
77.57% |
76.38% |
75.94% |
75.85% |
75.86% |
75.84% |
75.80% |
75.72% |
41.63% |
80.02% |
71.40% |
| 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 |
|
22.43% |
23.62% |
24.06% |
24.15% |
24.14% |
24.16% |
24.20% |
24.28% |
58.37% |
19.98% |
28.60% |
| Return on Invested Capital (ROIC) |
|
3.79% |
5.19% |
6.69% |
7.88% |
6.59% |
8.54% |
8.71% |
11.53% |
1.72% |
10.30% |
7.40% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.79% |
5.19% |
6.69% |
7.88% |
6.59% |
8.54% |
8.71% |
11.53% |
1.72% |
10.30% |
7.40% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.32% |
3.86% |
4.33% |
4.37% |
5.60% |
5.49% |
5.44% |
4.59% |
1.43% |
4.60% |
6.18% |
| Return on Equity (ROE) |
|
6.11% |
9.05% |
11.01% |
12.26% |
12.19% |
14.03% |
14.15% |
16.12% |
3.15% |
14.90% |
13.58% |
| Cash Return on Invested Capital (CROIC) |
|
-43.09% |
-11.44% |
-23.66% |
-8.61% |
5.64% |
14.97% |
15.11% |
35.25% |
-2.58% |
13.97% |
-34.04% |
| Operating Return on Assets (OROA) |
|
0.67% |
0.97% |
1.19% |
1.35% |
1.33% |
1.50% |
1.56% |
1.71% |
0.61% |
1.51% |
1.54% |
| Return on Assets (ROA) |
|
0.52% |
0.74% |
0.90% |
1.02% |
1.01% |
1.14% |
1.18% |
1.29% |
0.25% |
1.21% |
1.10% |
| Return on Common Equity (ROCE) |
|
5.78% |
9.05% |
11.01% |
12.26% |
12.19% |
14.03% |
14.15% |
16.12% |
3.15% |
14.90% |
13.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.87% |
8.64% |
9.58% |
0.00% |
12.32% |
12.80% |
15.13% |
0.00% |
12.45% |
12.32% |
| Net Operating Profit after Tax (NOPAT) |
|
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
7.66 |
8.14 |
8.94 |
1.36 |
9.35 |
9.08 |
| NOPAT Margin |
|
17.33% |
26.17% |
30.26% |
32.25% |
30.04% |
33.54% |
33.36% |
35.82% |
7.56% |
35.69% |
32.48% |
| 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 |
|
50.43% |
46.14% |
44.33% |
42.02% |
42.47% |
41.28% |
40.38% |
39.86% |
58.76% |
39.87% |
37.32% |
| Operating Expenses to Revenue |
|
68.27% |
63.41% |
56.33% |
53.16% |
55.92% |
52.79% |
51.77% |
52.28% |
79.18% |
52.34% |
49.97% |
| Earnings before Interest and Taxes (EBIT) |
|
3.51 |
6.04 |
8.18 |
9.16 |
9.10 |
10 |
11 |
12 |
3.27 |
12 |
13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.59 |
6.04 |
8.33 |
9.74 |
9.10 |
10 |
11 |
12 |
3.33 |
12 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.22 |
1.14 |
1.25 |
1.40 |
1.63 |
1.62 |
1.43 |
1.68 |
1.53 |
1.52 |
1.60 |
| Price to Tangible Book Value (P/TBV) |
|
1.22 |
1.14 |
1.25 |
1.40 |
1.63 |
1.62 |
1.43 |
1.68 |
1.53 |
1.52 |
1.60 |
| Price to Revenue (P/Rev) |
|
3.56 |
3.39 |
3.59 |
3.97 |
4.24 |
4.14 |
3.61 |
3.68 |
3.67 |
3.62 |
3.85 |
| Price to Earnings (P/E) |
|
14.19 |
14.49 |
14.47 |
14.60 |
14.20 |
13.11 |
11.18 |
11.07 |
12.70 |
12.18 |
13.01 |
| Dividend Yield |
|
0.00% |
0.44% |
0.78% |
0.98% |
1.13% |
1.38% |
1.81% |
2.01% |
2.19% |
2.29% |
2.20% |
| Earnings Yield |
|
7.05% |
6.90% |
6.91% |
6.85% |
7.04% |
7.63% |
8.94% |
9.03% |
7.87% |
8.21% |
7.69% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
0.37 |
0.71 |
1.03 |
0.95 |
0.83 |
0.97 |
1.11 |
1.09 |
0.86 |
0.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.09 |
2.00 |
3.69 |
4.51 |
4.35 |
3.14 |
3.60 |
3.02 |
5.01 |
2.92 |
4.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.66 |
6.64 |
11.43 |
12.29 |
10.82 |
7.38 |
8.35 |
6.87 |
12.55 |
7.25 |
10.53 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.40 |
6.51 |
11.35 |
12.66 |
11.06 |
7.54 |
8.44 |
6.88 |
12.59 |
7.28 |
10.58 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.28 |
8.55 |
14.90 |
16.60 |
14.56 |
9.94 |
11.13 |
9.07 |
17.32 |
9.82 |
14.54 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.88 |
6.08 |
9.15 |
10.92 |
10.54 |
6.66 |
8.18 |
5.84 |
10.56 |
6.28 |
8.34 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.90 |
5.34 |
6.22 |
2.75 |
0.00 |
6.02 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.95 |
0.83 |
0.81 |
0.55 |
0.76 |
0.48 |
0.47 |
0.24 |
0.91 |
0.41 |
1.20 |
| Long-Term Debt to Equity |
|
0.95 |
0.83 |
0.81 |
0.55 |
0.76 |
0.48 |
0.47 |
0.24 |
0.91 |
0.41 |
1.20 |
| Financial Leverage |
|
0.61 |
0.74 |
0.65 |
0.55 |
0.85 |
0.64 |
0.62 |
0.40 |
0.83 |
0.45 |
0.84 |
| Leverage Ratio |
|
11.82 |
12.28 |
12.18 |
11.97 |
12.08 |
12.30 |
11.97 |
12.46 |
12.42 |
12.32 |
12.35 |
| Compound Leverage Factor |
|
11.82 |
12.28 |
12.18 |
11.97 |
12.08 |
12.30 |
11.97 |
12.46 |
12.42 |
12.32 |
12.35 |
| Debt to Total Capital |
|
48.80% |
45.38% |
44.63% |
35.55% |
43.08% |
32.42% |
31.80% |
19.38% |
47.63% |
29.26% |
54.58% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
48.80% |
45.38% |
44.63% |
35.55% |
43.08% |
32.42% |
31.80% |
19.38% |
47.63% |
29.26% |
54.58% |
| 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 |
|
51.20% |
54.62% |
55.37% |
64.45% |
56.92% |
67.58% |
68.20% |
80.62% |
52.37% |
70.74% |
45.42% |
| Debt to EBITDA |
|
8.54 |
8.20 |
7.16 |
4.26 |
4.91 |
2.89 |
2.73 |
1.20 |
5.49 |
2.45 |
7.06 |
| Net Debt to EBITDA |
|
4.71 |
-4.61 |
0.33 |
1.48 |
0.27 |
-2.36 |
-0.04 |
-1.52 |
3.35 |
-1.74 |
1.11 |
| Long-Term Debt to EBITDA |
|
8.54 |
8.20 |
7.16 |
4.26 |
4.91 |
2.89 |
2.73 |
1.20 |
5.49 |
2.45 |
7.06 |
| Debt to NOPAT |
|
11.06 |
10.56 |
9.33 |
5.76 |
6.61 |
3.90 |
3.64 |
1.59 |
7.57 |
3.32 |
9.76 |
| Net Debt to NOPAT |
|
6.10 |
-5.94 |
0.43 |
2.00 |
0.36 |
-3.17 |
-0.06 |
-2.00 |
4.62 |
-2.36 |
1.53 |
| Long-Term Debt to NOPAT |
|
11.06 |
10.56 |
9.33 |
5.76 |
6.61 |
3.90 |
3.64 |
1.59 |
7.57 |
3.32 |
9.76 |
| Noncontrolling Interest Sharing Ratio |
|
5.34% |
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) |
|
-144 |
-49 |
-86 |
-40 |
3.48 |
32 |
32 |
81 |
-35 |
27 |
-165 |
| Operating Cash Flow to CapEx |
|
-18,681.25% |
8,819.78% |
20,571.26% |
14,382.05% |
-5,260.34% |
31,800.00% |
37,583.33% |
17,673.68% |
-10,537.89% |
4,773.75% |
5,576.92% |
| Free Cash Flow to Firm to Interest Expense |
|
-10.57 |
-3.09 |
-5.63 |
-2.59 |
0.24 |
2.12 |
2.09 |
4.96 |
-2.27 |
1.79 |
-10.85 |
| Operating Cash Flow to Interest Expense |
|
-0.44 |
0.51 |
1.17 |
0.73 |
-0.21 |
0.98 |
1.19 |
1.23 |
-0.65 |
1.02 |
1.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.44 |
0.50 |
1.16 |
0.72 |
-0.21 |
0.98 |
1.19 |
1.22 |
-0.66 |
1.00 |
1.59 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
| Fixed Asset Turnover |
|
13.06 |
13.21 |
14.36 |
15.70 |
17.59 |
19.01 |
20.20 |
21.22 |
20.48 |
21.12 |
21.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
375 |
357 |
363 |
332 |
378 |
333 |
340 |
259 |
415 |
316 |
514 |
| Invested Capital Turnover |
|
0.22 |
0.20 |
0.22 |
0.24 |
0.22 |
0.25 |
0.26 |
0.32 |
0.23 |
0.29 |
0.23 |
| Increase / (Decrease) in Invested Capital |
|
147 |
53 |
92 |
47 |
3.42 |
-24 |
-23 |
-73 |
36 |
-18 |
174 |
| Enterprise Value (EV) |
|
336 |
131 |
259 |
340 |
359 |
276 |
330 |
287 |
452 |
273 |
418 |
| Market Capitalization |
|
235 |
222 |
251 |
299 |
350 |
364 |
332 |
350 |
331 |
338 |
374 |
| Book Value per Share |
|
$9.82 |
$9.92 |
$10.23 |
$10.90 |
$10.86 |
$11.22 |
$11.55 |
$10.41 |
$11.99 |
$12.23 |
$12.77 |
| Tangible Book Value per Share |
|
$9.82 |
$9.92 |
$10.23 |
$10.90 |
$10.86 |
$11.22 |
$11.55 |
$10.41 |
$11.99 |
$12.23 |
$12.77 |
| Total Capital |
|
375 |
357 |
363 |
332 |
378 |
333 |
340 |
259 |
415 |
316 |
514 |
| Total Debt |
|
183 |
162 |
162 |
118 |
163 |
108 |
108 |
50 |
198 |
92 |
280 |
| Total Long-Term Debt |
|
183 |
162 |
162 |
118 |
163 |
108 |
108 |
50 |
198 |
92 |
280 |
| Net Debt |
|
101 |
-91 |
7.48 |
41 |
8.93 |
-88 |
-1.64 |
-63 |
121 |
-66 |
44 |
| Capital Expenditures (CapEx) |
|
0.03 |
0.09 |
0.09 |
0.08 |
0.06 |
0.05 |
0.05 |
0.11 |
0.10 |
0.32 |
0.44 |
| 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) |
|
183 |
162 |
162 |
118 |
163 |
108 |
108 |
50 |
198 |
92 |
280 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
0.00 |
0.16 |
0.57 |
-0.01 |
0.06 |
-0.21 |
0.19 |
0.06 |
0.10 |
-0.15 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.14 |
$0.23 |
$0.32 |
$0.35 |
$0.35 |
$0.38 |
$0.41 |
$0.46 |
$0.09 |
$0.51 |
$0.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
20.05M |
20.08M |
18.11M |
19.43M |
18.26M |
18.47M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.23 |
$0.31 |
$0.35 |
$0.35 |
$0.38 |
$0.40 |
$0.45 |
$0.10 |
$0.51 |
$0.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
19.65M |
19.62M |
19.84M |
0.00 |
20.05M |
20.08M |
18.11M |
19.65M |
18.26M |
18.47M |
| 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 |
|
19.65M |
19.65M |
19.62M |
19.84M |
20.05M |
20.05M |
20.08M |
18.11M |
18.26M |
18.26M |
18.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.72 |
4.61 |
6.21 |
6.95 |
6.90 |
7.66 |
8.14 |
8.94 |
2.29 |
9.35 |
9.08 |
| Normalized NOPAT Margin |
|
17.33% |
26.17% |
30.26% |
32.25% |
30.04% |
33.54% |
33.36% |
35.82% |
12.71% |
35.69% |
32.48% |
| Pre Tax Income Margin |
|
22.34% |
34.26% |
39.84% |
42.52% |
39.60% |
44.23% |
44.01% |
47.30% |
18.16% |
44.61% |
45.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.26 |
0.38 |
0.53 |
0.59 |
0.61 |
0.68 |
0.71 |
0.72 |
0.21 |
0.78 |
0.84 |
| NOPAT to Interest Expense |
|
0.20 |
0.29 |
0.41 |
0.45 |
0.47 |
0.52 |
0.54 |
0.54 |
0.09 |
0.62 |
0.60 |
| EBIT Less CapEx to Interest Expense |
|
0.26 |
0.38 |
0.53 |
0.59 |
0.61 |
0.68 |
0.71 |
0.71 |
0.21 |
0.76 |
0.81 |
| NOPAT Less CapEx to Interest Expense |
|
0.20 |
0.29 |
0.40 |
0.44 |
0.46 |
0.51 |
0.54 |
0.54 |
0.08 |
0.60 |
0.57 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
6.62% |
11.71% |
14.88% |
15.96% |
17.78% |
19.95% |
21.83% |
30.00% |
29.17% |
29.22% |
| Augmented Payout Ratio |
|
45.83% |
18.32% |
19.49% |
22.06% |
17.99% |
19.93% |
20.95% |
131.04% |
162.39% |
156.47% |
152.37% |
Key Financial Trends
USCB Financial’s latest statements show continued earnings growth, although the balance sheet is becoming more dependent on securities, deposits and debt financing rather than traditional loans. The data covers quarterly periods from 2023 through the second quarter of 2026, with some earlier periods marked as restated.
Revenue and profitability have improved materially. In Q2 2026, net income rose to $9.1 million from $8.1 million in Q2 2025, while total revenue increased 14.5% year over year to $27.9 million. Net interest income reached $24.4 million, up from $21.0 million a year earlier and more than 50% above Q1 2023. Basic earnings per share increased to $0.49 from $0.41 in the prior-year quarter, despite a sequential decline from $0.51.
- Net interest income continues to expand: Q2 2026 net interest income increased 15.9% year over year and 10.6% from Q1 2026, supported by higher interest income from loans and investment securities.
- Longer-term earnings trend is favorable: Quarterly net income increased from $5.8 million in Q1 2023 to $9.1 million in Q2 2026, while total interest income rose from $22.4 million to $39.6 million over the same comparison.
- Operating cash generation strengthened: Cash from operating activities increased to $24.7 million in Q2 2026 from $18.0 million in Q2 2025 and $15.3 million in Q1 2026.
- Liquidity improved: Cash and due from banks nearly doubled year over year to $126.0 million, while interest-bearing deposits at other banks increased to $110.3 million from $46.4 million in Q2 2025.
- Shareholder distributions increased: The quarterly dividend rose to $0.125 per share from $0.10 in Q2 2025 and $0.05 in Q3 2024. Total dividend payments were $2.3 million in Q2 2026.
- Common equity has recovered over the longer term: Total common equity increased to $233.2 million from $183.9 million in Q1 2023, while accumulated deficits in retained earnings and other comprehensive income have both narrowed.
- Investment activity is reshaping the balance sheet: Trading account securities increased to $332.9 million in Q2 2026 from $285.4 million a year earlier, and total assets reached $3.0 billion. This may support interest income and liquidity, but it also increases exposure to securities-market valuations and interest-rate movements.
- Noninterest income remains useful but uneven: Q2 2026 noninterest income was $3.6 million, supported by $2.6 million of investment banking income. However, it declined from $4.2 million in Q1 2026 as investment banking revenue fell from $3.1 million.
- Traditional loan balances are shrinking: Net loans and leases declined to $136.1 million in Q2 2026 from $158.7 million in Q2 2025 and $161.8 million in Q1 2025. This is a significant change from the much larger loan balances reported in early 2023 and could limit future loan-driven growth.
- Growth in cash was heavily supported by financing: Q2 2026 investing cash flow was negative $132.1 million, primarily because of $161.2 million in investment-security purchases. Financing activities provided $146.7 million, including $406.5 million of debt issuance, partially offset by $218.6 million of debt repayments. This points to greater reliance on wholesale funding and raises leverage risk.
Expenses also bear watching. Q2 2026 noninterest expense increased 10.5% year over year to $14.0 million, while the provision for credit losses rose 22.9% to $1.3 million. The provision was also substantially higher than the $0.8 million recorded in Q1 2026. These increases limited the benefit of stronger revenue growth.
Overall, USCB’s recent results show improving profitability, stronger operating cash flow and better liquidity. However, investors should monitor the company’s declining loan balances, rising long-term debt, increased securities exposure and reliance on financing inflows. The balance sheet has grown, but the quality and sustainability of that growth will depend on whether USCB can maintain net interest income without allowing funding costs and credit-loss provisions to rise faster.
10/10/26 09:17 PM ETAI Generated. May Contain Errors.