AG˹ٷ

STOCK TITAN

CBB Bancorp, Inc. Reports First Quarter 2025 Financial Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

LOS ANGELES--(BUSINESS WIRE)-- CBB Bancorp, Inc. ("CBB" or the "Company') (OTCQX: CBBI), the holding company of Commonwealth Business Bank, doing business as “CBB Bank� (the "Bank"), announced today net income of $4.5 million for the first quarter 2025, or $0.42 per diluted share compared to $5.7 million in the fourth quarter 2024, or $0.54 per diluted share.

OVERALL RESULTS

Net income for the first quarter 2025 decreased from the previous quarter primarily on lower net interest income, higher provision expense, and higher noninterest expenses.

The return on average assets for the first quarter 2025 was 0.99% compared to 1.27% for the fourth quarter 2024 and 1.32% for the first quarter 2024. The return on average equity for the first quarter 2025 was 7.01% compared to 8.98% for the fourth quarter 2024 and 9.57% for the first quarter 2024.

The net interest margin for the first quarter 2025 was 3.38% compared to 3.55% for the fourth quarter 2024 and 3.77% for the first quarter 2024. The efficiency ratio for the first quarter 2025 was 60.41% compared to 56.66% for the fourth quarter 2024 and 54.68% for the first quarter 2024.

Richard Koh, President and CEO, said, "I am honored to be the new President and Chief Executive Officer of CBB Bank and the CBB Bancorp and share our first quarter 2025 earnings results. Since I joined the Bank, I witnessed firsthand the dedication and hard work of our team.� He continued, “Our continued solid performance reflects the trust and support of all our valued stakeholders. We are committed to driving sustainable growth and innovation, ensuring we continue to deliver exceptional value to our customers. Together, we will navigate the challenges ahead and achieve our strategic goals in a safe and sound manner.�

INCOME STATEMENT

Net Interest Income

Net interest income for the first quarter 2025 was $14.8 million, a decrease of $825 thousand or 5.3%, quarter over quarter and a decrease of $985 thousand or 6.2%, compared to the first quarter 2024 due to moderate decrease in average yield on loans.

Net Interest Margin

The net interest margin for the first quarter 2025 was 3.38% compared to 3.55% for the fourth quarter 2024 and 3.77% for the first quarter 2024. The cost of funds for the first quarter 2025 was 3.34% compared to 3.45% for the fourth quarter 2024 and 3.48% for the first quarter 2024.

Provision for Credit Losses

Total provision for credit losses of $500 thousand was recorded for the first quarter 2025. This amount was comprised of on-balance sheet provision of $430 thousand and off-balance sheet provision of $70 thousand.

No provision for credit loss was recorded for the fourth quarter 2024. Provision for credit loss of a net $400 thousand was recorded for the first quarter 2024. This amount was comprised of provision for credit loss of $743 thousand offset by a $343 thousand reduction in provision for off-balance-sheet financial instruments.

Noninterest Income

Noninterest income for the first quarter 2025 was $2.1 million, a decrease of $94 thousand compared to $2.2 million for the fourth quarter 2024 and decreased by $445 thousand compared to $2.6 million for the first quarter 2024. The Bank realized $92 thousand loss on sale of OREO in the first quarter 2025.

Noninterest Expenses

Noninterest expenses for the first quarter 2025 were $10.2 million compared to $9.9 million for the fourth quarter 2024 and $10.0 million for the first quarter 2024. Noninterest expenses increased $293 thousand quarter over quarter on higher personnel, insurance, and professional fee expenses, offset by lower marketing and other expenses.

Please refer to the financial tables in this press release for additional information and trends.

Income Taxes

The Company’s effective tax rate for the first quarter 2025 was 28.3% compared to 27.9% for the fourth quarter 2024 and 28.4% for the first quarter 2024.

BALANCE SHEET

Investment Securities

Investment securities were $61.5 million at March 31, 2025, a decrease of $675 thousand or 1.1% from December 31, 2024, and an increase of $2.4 million or 4.0% from March 31, 2024.

Loans Receivable

Loans receivable, including loans held-for-sale, at March 31, 2025, was $1.45 billion, an increase of $12.6 million or 0.9% from December 31, 2024, and an increase of $58.0 million or 4.2% from March 31, 2024.

Allowance for Credit Losses and Asset Quality

The Allowance for Credit Losses (“ACL�) at March 31, 2025 was $14.9 million which was 1.18% of loans held-for-investment compared to $16.0 million or 1.29% of loans held-for-investment at December 31, 2024. At March 31, 2024, ACL was $16.0 million, or 1.34% of total loans held-for-investment.

Total nonperforming assets at March 31, 2025, were $11.7 million compared to $12.1 million at December 31, 2024, and $4.4 million at March 31, 2024. The ACL coverage to nonperforming assets was over 127% at March 31, 2025.

SBA Loans Held-for-Sale

Total SBA loans held-for-sale at March 31, 2025 were $194.5 million compared to $ 198.4 million at December 31, 2024 and $198.2 million at March 31, 2024.

The Bank sold $19.8 million in SBA loans with an average premium of 8.1% in the first quarter 2025 compared to the sale of $17.2 million with an average premium of 9.2% in the fourth quarter 2024. The Bank sold $28.2 million of SBA loans with an average premium of 6.8% in the first quarter 2024.

Deposits

Total deposits were $1.48 billion at March 31, 2025, down $3.4 million or 0.2% from December 31, 2024, but up $116.3 million or 8.5% from March 31, 2024.

Borrowings

The Bank maintains $50.0 million in Federal Home Loan Bank advances, and there was no change from the previous quarter.

Capital

Stockholders� equity was $258.5 million at March 31, 2025, which increased $3.5 million or 1.4%, quarter over quarter. Tangible book value per share at March 31, 2025, was $24.18, an increase of $0.33, or 1.4%, quarter over quarter.

The following are the Company’s and the Bank’s regulatory capital ratios at March 31, 2025.

The Common Equity Tier 1 Risk-Based Capital Ratios at March 31, 2025 were 19.10% and 19.05% for the Company and the Bank, respectively. Total Risk-Based Capital Ratios were 20.23% and 20.18% for the Company and the Bank, respectively. Bank’s Leverage Ratios were 14.04% and 14.00% for the Company and the Bank, respectively. The Bank is considered “Well Capitalized� under the applicable regulatory capital rules.

About CBB Bancorp, Inc.:

CBB Bancorp, Inc. is the holding company of Commonwealth Business Bank, a full-service commercial bank which specializes in loans to small-to-medium-sized businesses and does business as “CBB Bank.� As of March 31, 2025, the Bank had twelve full-service banking offices in Los Angeles and Orange Counties in California, Dallas County in Texas, Honolulu, Hawaii, and Fort Lee, New Jersey. Three SBA regional offices in Los Angeles, Dallas, and Bergen Counties, and loan production offices in Georgia, Washington, and New York. For additional information, please go to under the tab “About Us� and select “Investor Relations� to see the 1Q 2025 Overview.

FORWARD-LOOKING STATEMENTS:

This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. CBB Bancorp, Inc. (the “Company�) intends that such forward-looking statements be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Future events are difficult to predict, and the expectations described herein are necessarily subject to risks and uncertainties that may cause actual results to differ materially and adversely from those described herein. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,� “expect,� “anticipate,� “intend,� “plan,� “estimate,� or words of similar meaning, or future or conditional verbs such as “will,� “would,� “should,� “could,� or “may.� These forward-looking statements are not guarantees of future performance, nor should they be relied upon as representing management’s views as of any subsequent date. Factors that might cause actual results to differ materially from those presented, either expressed or implied, in this news release include, but are not limited to: the Company’s ability to successfully execute its business plans and achieve its objectives; changes in general economic and financial market conditions, either nationally or locally in areas in which the Company conducts its operations; changes in interest rates; continuing consolidation in the financial services industry; new litigation or changes in existing litigation; increased competitive challenges and expanding product and pricing pressures among financial institutions; legislation or regulatory changes which adversely affect the Company’s operations or business; loss of key personnel; and changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies.

The Company undertakes no obligation to publicly revise these forward-looking statements to reflect subsequent events or circumstances, except to the extent required by law.

STATEMENT OF INCOME AND PERFORMANCE HIGHLIGHT (Unaudited) - Table 1
(Dollars in thousands, except per share amounts)
Three Months Ended
March 31, December 31, $ % March 31, $ %

2024

2024

Change Change

2024

Change Change
Interest income

$

27,467

$

28,769

$

(1,302

)

(4.5

%)

$

28,463

$

(996

)

(3.5

%)

Interest expense

12,644

13,121

(477

)

(3.6

%)

12,655

(11

)

(0.1

%)

Net interest income

14,823

15,648

(825

)

(5.3

%)

15,808

(985

)

(6.2

%)

Provision for credit losses

500

-

500

100.0

%

400

100

25.0

%

Net interest income after provision for credit losses

14,323

15,648

(1,325

)

(8.5

%)

15,408

(1,085

)

(7.0

%)

Gain on sale of loans

1,021

1,013

8

0.8

%

1,489

(468

)

418.2

%

Gain (loss) on sale of OREO

(92

)

-

(92

)

(100.0

%)

-

(92

)

(100.0

%)

SBA servicing fee income, net

691

654

37

5.7

%

643

48

7.5

%

Recovery on impaired servicing liability

-

-

-

-

-

-

-

Service charges and other income

496

543

(47

)

(8.7

%)

429

67

15.6

%

Noninterest income

2,116

2,210

(94

)

(4.3

%)

2,561

(445

)

(17.4

%)

Salaries and employee benefits

5,848

5,635

213

3.8

%

6,024

(176

)

(2.9

%)

Occupancy and equipment

1,314

1,280

34

2.7

%

1,122

192

17.1

%

Marketing expense

215

285

(70

)

(24.6

%)

402

(187

)

(46.5

%)

Professional expense

430

329

101

30.7

%

412

18

4.4

%

Other expenses

2,426

2,411

15

0.6

%

2,084

342

16.4

%

Noninterest expense

10,233

9,940

293

2.9

%

10,044

189

1.9

%

Income before income tax provision

6,206

7,918

(1,712

)

(21.6

%)

7,925

(1,719

)

(21.7

%)

Income tax provision

1,753

2,211

(458

)

(20.7

%)

2,253

(500

)

(22.2

%)

Net income

$

4,453

$

5,707

$

(1,254

)

(22.0

%)

$

5,672

$

(1,219

)

(21.5

%)

Effective tax rate

28.25

%

27.92

%

0.32

%

1.16

%

28.43

%

-0.18

%

-0.64

%

Outstanding number of shares

10,588,136

10,588,136

-

-

10,588,136

-

-

Weighted average shares for basic EPS

10,588,136

10,588,136

-

-

10,588,136

-

-

Weighted average shares for diluted EPS

10,605,812

10,598,476

7,336

0.1

%

10,588,688

17,124

0.2

%

Basic EPS

$

0.42

$

0.54

$

(0.12

)

(22.2

%)

$

0.54

$

(0.12

)

(22.2

%)

Diluted EPS

$

0.42

$

0.54

$

(0.12

)

(22.2

%)

$

0.54

$

(0.12

)

(22.2

%)

Return on average assets

0.99

%

1.27

%

(0.28

%)

(22.1

%)

1.32

%

(0.33

%)

(25.0

%)

Return on average equity

7.01

%

8.98

%

(1.97

%)

(21.9

%)

9.57

%

(2.56

%)

(26.8

%)

Efficiency ratio¹

60.41

%

55.66

%

4.75

%

8.5

%

54.68

%

5.73

%

10.5

%

Yield on interest-earning assets²

6.25

%

6.52

%

(0.27

%)

(4.1

%)

6.77

%

(0.52

%)

(7.7

%)

Cost of funds

3.34

%

3.45

%

(0.11

%)

(3.2

%)

3.48

%

(0.14

%)

(4.0

%)

Net interest margin²

3.38

%

3.55

%

(0.17

%)

(4.8

%)

3.77

%

(0.39

%)

(10.3

%)

¹ Represents the ratio of noninterest expense less other real estate owned operations to the sum of net interest income before provision for credit losses and total noninterest income.

² Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate

BALANCE SHEET, CAPITAL AND OTHER DATA (Unaudited) - Table 2
(Dollars in thousands)
March 31, December 31, $ % March 31, $ %

2025

2024

Change Change

2024

Change Change
ASSETS
Cash and due from banks

$

12,716

$

10,336

$

2,380

23.0

%

$

11,612

$

1,104

9.5

%

Interest-earning deposits at the FRB and other banks

249,535

266,826

(17,291

)

(6.5

%)

181,366

68,169

37.6

%

Investment securities¹

61,521

62,196

(675

)

(1.1

%)

59,143

2,378

4.0

%

Loans held-for-sale

194,542

198,448

(3,906

)

(2.0

%)

198,167

(3,625

)

(1.8

%)

Loans held-for-investment

1,256,063

1,239,564

16,499

1.3

%

1,194,439

61,624

5.2

%

Less: Allowance for credit losses ("ACL")

(14,850

)

(15,959

)

1,109

6.9

%

(16,048

)

1,198

7.5

%

Loans held-for-investment, net

1,241,213

1,223,605

17,608

1.4

%

1,178,391

62,822

5.3

%

Other real estate owned ("OREO")

3,130

521

2,609

NE

-

3,130

100.0

%

Restricted stock investments

11,011

11,011

-

-

11,011

-

-

Servicing assets

6,708

6,909

(201

)

(2.9

%)

7,560

(852

)

(11.3

%)

Goodwill

2,185

2,185

-

-

2,185

-

-

Intangible assets

205

214

(9

)

(4.2

%)

245

(40

)

(16.3

%)

Other assets

31,304

33,384

(2,080

)

(6.2

%)

23,581

7,723

32.8

%

Total assets

$

1,814,070

$

1,815,635

$

(1,565

)

(0.1

%)

$

1,673,261

$

140,809

8.4

%

LIABILITIES AND STOCKHOLDERS' EQUITY
Noninterest-bearing

$

295,857

$

304,005

$

(8,148

)

(2.7

%)

$

286,766

$

9,091

3.2

%

Interest-bearing

1,181,362

1,176,567

4,795

0.4

%

1,074,198

107,164

10.0

%

Total deposits

1,477,219

1,480,572

(3,353

)

(0.2

%)

1,360,964

116,255

8.5

%

FHLB advances and other borrowing

50,000

50,000

-

-

50,000

-

-

Other liabilities

28,397

30,096

(1,699

)

(5.6

%)

21,727

6,670

30.7

%

Total liabilities

1,555,616

1,560,668

(5,052

)

(0.3

%)

1,432,691

122,925

8.6

%

Stockholders' Equity

258,454

254,967

3,487

1.4

%

240,570

17,884

7.4

%

TOTAL LIABILITIES & STOCKHOLDERS' EQUITY

$

1,814,070

$

1,815,635

$

(1,565

)

(0.1

%)

$

1,673,261

$

140,809

8.4

%

CAPITAL RATIOS
Leverage ratio
Company

14.04

%

14.12

%

(0.07

%)

(0.5

%)

13.85

%

0.19

%

1.4

%

Bank

14.00

%

14.07

%

(0.07

%)

(0.5

%)

13.84

%

0.16

%

1.2

%

Common equity tier 1 risk-based capital ratio
Company

19.10

%

19.02

%

0.09

%

0.5

%

18.67

%

0.43

%

2.3

%

Bank

19.05

%

18.95

%

-

-

18.65

%

0.39

%

2.1

%

Tier 1 risk-based capital ratio
Company

19.10

%

19.02

%

0.09

%

0.5

%

18.67

%

0.43

%

2.3

%

Bank

19.05

%

18.95

%

-

-

18.65

%

0.39

%

2.1

%

Total risk-based capital ratio
Company

20.23

%

20.23

%

0.00

%

0.0

%

19.92

%

0.31

%

1.5

%

Bank

20.18

%

20.16

%

0.01

%

0.1

%

19.91

%

0.27

%

1.4

%

Tangible book value per share

$

24.18

$

23.85

$

0.33

1.4

%

$

22.49

$

1.69

7.5

%

Loans Held for Investments-to-Deposit ("LHFITD") ratio

85.03

%

83.72

%

1.31

%

1.6

%

87.76

%

(2.73

%)

(3.1

%)

Net Loan-to-Deposit ("LTD") ratio

97.19

%

96.05

%

1.14

%

1.2

%

101.15

%

(3.96

%)

(3.9

%)

Nonperforming assets

$

11,675

$

12,051

$

(376

)

(3.1

%)

$

4,447

$

7,228

162.5

%

Nonperforming assets as a % of loans held-for-investment

0.93

%

0.97

%

(0.04

%)

(4.1

%)

0.37

%

0.56

%

151.4

%

ACL as a % of loans held-for-investment

1.18

%

1.29

%

(0.11

%)

(8.53

%)

1.34

%

(0.16

%)

(11.9

%)

¹ Includes AFS and HTM

FIVE-QUARTER STATEMENT OF INCOME (Unaudited) - Table 3

(Dollars in thousands, except per share amounts)

Three Months Ended
March 31, December 31, September 30, June 30, March 31,

2025

2024

2024

2024

2024

Interest income

$

27,467

$

28,769

$

28,380

$

27,755

$

28,463

Interest expense

12,644

13,121

12,904

12,391

12,655

Net interest income

14,823

15,648

15,476

15,364

15,808

Provision for credit losses

500

-

(100

)

200

400

Net interest income after provision for credit losses

14,323

15,648

15,576

15,164

15,408

Gain on sale of loans

1,021

1,013

991

1,064

1,489

Gain (loss) on sale of OREO

(92

)

-

-

-

(1

)

SBA servicing fee income, net

691

654

760

768

633

Recovery on impaired servicing liability

-

-

-

-

10

Service charges and other income

496

543

465

503

430

Noninterest income

2,116

2,210

2,216

2,335

2,561

Salaries and employee benefits

5,848

5,635

5,884

5,927

6,024

Occupancy and equipment

1,314

1,280

1,149

1,114

1,122

Marketing expense

215

285

423

403

402

Professional expense

430

329

456

440

412

Other expenses

2,426

2,411

2,104

1,972

2,084

Noninterest expense

10,233

9,940

10,016

9,856

10,044

Income before income tax expense

6,206

7,918

7,776

7,643

7,925

Income tax expense

1,753

2,211

2,207

2,163

2,253

Net income

$

4,453

$

5,707

$

5,569

$

5,480

$

5,672

Effective tax rate

28.3

%

27.9

%

28.4

%

28.3

%

28.4

%

Outstanding number of shares

10,588,136

10,588,136

10,588,136

10,588,136

10,588,136

Weighted average shares for basic EPS

10,588,136

10,588,136

10,588,136

10,588,136

10,588,136

Weighted average shares for diluted EPS

10,605,812

10,598,476

10,596,039

10,588,136

10,588,688

Basic EPS

$

0.42

$

0.54

$

0.53

$

0.51

$

0.54

Diluted EPS

$

0.42

$

0.54

$

0.53

$

0.51

$

0.54

FIVE-QUARTER SALARIES BENEFIT METRICS (Unaudited) - Table 4
(Dollars in thousands)
At or for the Three Months Ended
March 31, December 31, September 30, June 30, March 31,

2025

2024

2024

2024

2023

Salaries and benefits

$

5,848

$

5,635

$

5,884

$

5,927

$

6,024

FTE at the end of period

166

168

178

172

168

Average FTE during the period

169

166

173

171

169

Salaries and benefits/average FTE¹

$

141

$

135

$

135

$

139

$

143

Salaries and benefits/average assets¹

1.30

%

1.25

%

1.38

%

1.42

%

1.41

%

Noninterest expense/average assets¹

2.27

%

2.21

%

2.35

%

2.36

%

2.35

%

1 Annualized
FIVE-QUARTER BALANCE SHEET (Unaudited) - Table 5
(Dollars in thousands)
March 31, December 31, September 30, June 30, March 31,

2025

2024

2024

2024

2024

ASSETS
Cash and due from banks

$

12,716

$

10,336

$

14,892

$

11,667

$

11,612

Interest-earning deposits at the FRB and other banks

249,535

266,826

241,094

101,415

181,366

Investment securities

61,521

62,196

63,208

73,051

59,143

Loans held-for-sale

194,542

198,448

198,021

209,144

198,167

Loans held-for-investment

1,256,063

1,239,564

1,222,865

1,228,496

1,194,439

Less: Allowance for credit losses

(14,850

)

(15,959

)

(15,948

)

(16,042

)

(16,048

)

Loans held-for-investment, net

1,241,213

1,223,605

1,206,917

1,212,454

1,178,391

Other real estate owned

3,130

521

521

-

-

Restricted stock investments

11,011

11,011

11,011

11,011

11,011

Servicing assets

6,708

6,909

7,192

7,404

7,560

Goodwill

2,185

2,185

2,185

2,185

2,185

Intangible assets

205

214

224

235

245

Other assets

31,304

33,384

25,284

26,343

23,581

Total assets

$

1,814,070

$

1,815,635

$

1,770,549

$

1,654,909

$

1,673,261

LIABILITIES AND STOCKHOLDERS' EQUITY
Noninterest-bearing

$

295,857

$

304,005

$

318,807

$

281,243

$

286,766

Interest-bearing

1,181,362

1,176,567

1,128,784

1,059,146

1,074,198

Total deposits

1,477,219

1,480,572

1,447,591

1,340,389

1,360,964

FHLB advances

50,000

50,000

50,000

50,000

50,000

Other liabilities

28,397

30,096

22,415

19,260

21,727

Total liabilities

1,555,616

1,560,668

1,520,006

1,409,649

1,432,691

Stockholders' Equity

258,454

254,967

250,543

245,260

240,570

TOTAL LIABILITIES & STOCKHOLDERS' EQUITY

$

1,814,070

$

1,815,635

$

1,770,549

$

1,654,909

$

1,673,261

FIVE-QUARTER LOANS RECEIVABLE COMPONENTS (Unaudited) - Table 6
(Dollars in thousands)
March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024
Balance % Balance % Balance % Balance % Balance %
Construction

$

31,913

2.5%

$

27,276

2.2%

$

29,789

2.4%

$

33,918

2.8%

$

37,216

3.1%

Commercial real estate

1,061,873

84.5%

1,048,945

84.6%

1,029,768

84.2%

1,035,425

84.3%

1,005,765

84.2%

Commercial and industrial

112,369

9.0%

114,435

9.2%

112,588

9.2%

108,742

8.9%

101,784

8.5%

Home mortgage

41,944

3.3%

43,676

3.5%

45,673

3.7%

44,987

3.7%

44,389

3.7%

Consumer

3,477

0.3%

552

0.0%

537

0.0%

782

0.1%

668

0.1%

Gross loans held-for-investment

1,251,576

99.6%

1,234,884

99.6%

1,218,355

99.6%

1,223,854

99.6%

1,189,822

99.6%

Deferred loan fees/costs, net

4,487

0.4%

4,680

0.4%

4,510

0.4%

4,642

0.4%

4,617

0.4%

Loans held-for-investment

$

1,256,063

100.0%

$

1,239,564

100.0%

$

1,222,865

100.0%

$

1,228,496

100.0%

$

1,194,439

100.0%

Loans held-for-sale

$

194,542

$

198,448

$

198,021

$

209,144

$

198,167

Total loans receivable

$

1,450,605

$

1,438,012

$

1,420,886

$

1,437,640

$

1,392,606

FIVE-QUARTER SBA LOAN PRODUCTIONS/SALES DATA (Unaudited) - Table 7
(Dollars in thousands)
Three Months Ended
March 31, December 31, September 30, June 30, March 31,

2025

2024

2024

2024

2024

SBA loans held-for-sale at beginning of the quarter/year

$

198,448

$

198,021

$

209,144

$

198,167

$

218,258

SBA loans originated/transferred from/to held-for-investment during the quarter/year

23,778

22,172

13,169

34,366

14,589

SBA loans sold during the quarter/year

(19,753

)

(17,215

)

(20,152

)

(19,508

)

(28,164

)

SBA loans principal paydown/payoff, net of advance

(7,931

)

(4,530

)

(4,140

)

(3,881

)

(6,516

)

SBA loans held-for-sale at end of the quarter/year

$

194,542

$

198,448

$

198,021

$

209,144

$

198,167

Gain on sale of SBA loans

$

1,021

$

1,013

$

991

$

1,064

$

1,489

Premium on sale (weighted average)

8.1

%

9.2

%

7.5

%

8.3

%

6.8

%

SBA loan production

$

32,034

$

39,741

$

23,227

$

45,126

$

18,089

FIVE QUARTER SBA SERVICING ASSETS AND SERVICING FEES (Unaudited) - Table 8
(Dollars in thousands)
Three Months Ended
March 31, December 31, September 30, June 30, March 31,

2025

2024

2024

2024

2024

SBA servicing assets @ beginning of the quarter/year

$

6,909

$

7,192

$

7,404

$

7,560

$

7,673

Newly added SBA servicing assets from SBA loans sold

361

355

377

395

555

Regular quarterly/annual servicing assets amortization

(305

)

(315

)

(332

)

(335

)

(332

)

SBA servicing assets amortized from SBA loans paid off/charged off

(257

)

(323

)

(257

)

(216

)

(336

)

Subtotal before impairment

6,708

6,909

7,192

7,404

7,560

Reversal of valuation allowance on servicing assets

-

-

-

-

-

SBA servicing assets @ the end of the quarter/year

$

6,708

$

6,909

$

7,192

$

7,404

$

7,560

FIVE-QUARTER DEPOSIT COMPONENTS (Unaudited) - Table 9
(Dollars in thousands)
March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024
Balance % Balance % Balance % Balance % Balance %
Noninterest-bearing demand

$

295,857

20.0%

$

304,005

20.5%

$

318,807

22.0%

$

281,243

21.0%

$

286,766

21.1%

Interest-bearing demand

6,588

0.5%

7,541

0.5%

6,590

0.5%

7,901

0.6%

6,709

0.5%

NOW & MMDA

257,474

17.4%

269,475

18.2%

246,157

17.0%

240,951

18.0%

229,642

16.9%

Savings

81,425

5.5%

84,727

5.7%

78,356

5.4%

80,360

6.0%

84,999

6.2%

TCDs of $250K and under

315,312

21.3%

324,041

21.9%

310,134

21.4%

295,109

22.0%

299,944

22.0%

TCDs of $250K over

377,486

25.6%

345,045

23.3%

342,301

23.7%

314,119

23.4%

339,482

25.0%

Wholesale deposits

143,077

9.7%

145,738

9.9%

145,246

10.0%

120,706

9.0%

113,422

8.3%

Total Deposits

$

1,477,219

100.0%

$

1,480,572

100.0%

$

1,447,591

100.0%

$

1,340,389

100.0%

$

1,360,964

100.0%

Recap:
Noninterest-bearing demand

$

295,857

20.0%

$

304,005

20.5%

$

318,807

22.0%

$

281,243

21.0%

$

286,766

21.1%

Interest-bearing demand

6,588

0.5%

7,541

0.5%

6,590

0.5%

7,901

0.6%

6,709

0.5%

NOW & MMDA

257,474

17.4%

269,475

18.2%

246,157

17.0%

240,951

18.0%

229,642

16.9%

Savings

81,425

5.5%

84,727

5.7%

78,356

5.4%

80,360

6.0%

84,999

6.2%

TCDs of $250K and under

315,312

21.3%

324,041

21.9%

310,134

21.4%

295,109

22.0%

299,944

22.0%

Core Deposits

956,656

64.7%

989,789

66.8%

960,044

66.3%

881,952

67.6%

908,060

66.7%

TCDs of $250K over

377,486

25.6%

345,045

23.3%

342,301

23.7%

314,119

23.4%

339,482

25.0%

Nonreciprocal ICS MMDA

-

-

-

-

-

-

-

-

-

-

Wholesale deposits

143,077

9.7%

145,738

9.9%

145,246

10.0%

120,706

9.0%

113,422

8.3%

Noncore Deposits

520,563

35.3%

490,783

33.1%

487,547

33.7%

434,825

32.4%

452,904

33.3%

Total Deposits

$

1,477,219

100.0%

$

1,480,572

100.0%

$

1,447,591

100.0%

$

1,340,389

100.0%

$

1,360,964

100.0%

FIVE-QUARTER SELECTED LOAN AND ASSET QUALITY HIGHLIGHTS (Unaudited) - Table 10
(Dollars in thousands)
1st Qtr. 4th Qtr. 3rd Qtr. 2nd Qtr. 1st Qtr.

2025

2024

2024

2024

2024

Allowance for Credit Losses
Balance at beginning of period

$

15,959

$

15,948

$

16,042

$

16,048

$

15,291

CECL transition provision

-

-

-

-

-

Provision for credit losses

430

-

-

200

743

Charge-offs

(1,567

)

-

(108

)

(257

)

-

Recoveries

28

11

14

51

14

Balance at the end of period

$

14,850

$

15,959

$

15,948

$

16,042

$

16,048

Nonperforming Assets:¹
Over 90 days still accruing

$

-

$

1,819

$

994

$

-

$

1,605

Nonaccrual loans

8,545

9,711

7,043

5,797

2,842

Total nonperforming loans

8,545

11,530

8,037

5,797

4,447

Other real estate owned

$

3,130

521

521

-

-

Total nonperforming assets

$

11,675

$

12,051

$

8,558

$

5,797

$

4,447

Classified Assets:¹
Substandard

$

20,827

$

22,077

$

15,980

$

12,762

$

11,912

Doubtful

-

-

-

-

-

Loss
Total classified loans

$

20,827

$

22,077

$

15,980

$

12,762

$

11,912

Other real estate owned

$

3,130

521

521

-

-

Total classified assets

$

23,957

$

22,598

$

16,501

$

12,762

$

11,912

Performing modified loans:¹

$

635

$

649

$

452

$

464

$

3,811

Delinquent Loans:¹
Loans 30-89 days past due

$

19,010

$

7,614

$

4,308

$

8,613

$

16,907

90 days or more past due and still accruing

-

1,819

994

-

1,605

Nonaccrual

8,545

9,711

7,043

5,797

2,842

Total delinquent loans

$

27,555

$

19,144

$

12,345

$

14,410

$

21,354

Asset Quality Ratios:
Net (recoveries) charge-offs to average loans²

0.43

%

0.00

%

0.03

%

0.06

%

0.00

%

Nonaccrual loans to loans held-for-investment

0.68

%

0.78

%

0.58

%

0.47

%

0.24

%

Nonperforming loans to loans held-for-investment

0.68

%

0.93

%

0.66

%

0.47

%

0.37

%

Nonperforming assets to total assets

0.64

%

0.66

%

0.48

%

0.35

%

0.27

%

Classified loans to loans held-for-investment

1.66

%

1.78

%

1.31

%

1.04

%

1.00

%

Classified loans to Tier 1 and ACL

7.69

%

8.22

%

6.05

%

4.93

%

4.69

%

Classified assets to total assets

1.32

%

1.24

%

0.93

%

0.77

%

0.71

%

Classified assets to Tier 1 and ACL

8.84

%

8.42

%

6.25

%

4.93

%

4.69

%

ACL to loans held-for-investment

1.18

%

1.29

%

1.30

%

1.31

%

1.34

%

ACL to nonaccrual loans

173.79

%

164.34

%

226.44

%

276.73

%

564.67

%

ACL to nonperforming loans

173.79

%

138.41

%

198.43

%

276.73

%

360.87

%

ACL to nonperforming assets

127.19

%

132.43

%

186.35

%

276.73

%

360.87

%

Texas ratio ³

4.31

%

4.49

%

3.24

%

2.24

%

1.75

%

¹ Net of SBA guaranteed balance

² Includes loans held-for-sale

³ Nonperforming assets divided by tangible common equity and ACL

FIVE-QUARTER CAPITAL RATIOS (Unaudited) - Table 11
Well
Capitalized

Regulatory
Adequately
Capitalized

BASEL III
March 31,
December 31,
September 30,
June 30,
March 31,
Requirement Fully Phased In

2025

2024

2024

2024

2024

Leverage ratio
Company

N/A

N/A

14.04%

14.12%

14.64%

14.51%

13.85%

Bank

5.00%

4.00%

14.00%

14.07%

14.58%

14.45%

13.84%

Common equity tier 1 risk-based capital ratio

Company

N/A

N/A

19.10%

19.02%

19.03%

18.36%

18.67%

Bank

6.50%

7.00%

19.05%

18.95%

18.95%

18.28%

18.65%

Tier 1 risk-based capital ratio

Company

N/A

N/A

19.10%

19.02%

19.03%

18.36%

18.67%

Bank

8.00%

8.50%

19.05%

18.95%

18.95%

18.28%

18.65%

Total risk-based capital ratio

Company

N/A

N/A

20.23%

20.23%

20.26%

19.59%

19.92%

Bank

10.00%

10.50%

20.18%

20.16%

20.18%

19.50%

19.91%

Tangible common equity/total assets

14.13%

13.93%

14.03%

14.70%

14.25%

Tangible common equity per share

$

24.18

$

23.85

$

23.44

$

22.94

$

22.49

FIVE-QUARTER MARGIN ANALYSIS (Unaudited) -Table 12
(Dollars in thousands)
Three Months Ended
March 31, 2025 December 31, 2024 September 30, 2024 June 30, 2024 March 31, 2024
Avg Balance Interest Yield Avg Balance Interest Yield Avg Balance Interest Yield Avg Balance Interest Yield Avg Balance Interest Yield
Number of Days in the Period
INTEREST-EARNING ASSETS
Loans Receivable¹

$

1,437,846

$

23,618

6.66

%

$

1,432,216

$

24,863

6.91

%

$

1,427,123

$

25,357

7.07

%

$

1,418,458

$

24,887

7.06

%

$

1,415,924

$

24,906

7.07

%

Investment securities ²

61,930

667

4.37

%

62,714

696

4.42

%

68,198

734

4.28

%

70,052

723

4.15

%

59,554

575

3.88

%

Interest-earning deposits at the FRB and other banks

275,512

3,029

4.46

%

253,524

3,048

4.78

%

158,127

2,139

5.38

%

146,956

1,995

5.46

%

207,155

2,817

5.47

%

Other earning assets

11,011

203

7.48

%

11,011

211

7.62

%

11,011

200

7.23

%

11,011

200

7.31

%

11,011

214

7.82

%

Total interest-earning assets ²

1,786,299

27,517

6.25

%

1,759,465

28,818

6.52

%

1,664,459

28,430

6.80

%

1,646,477

27,805

6.79

%

1,693,644

28,512

6.77

%

NONINTEREST-EARNING ASSETS
Cash and due from banks

12,060

12,349

12,527

12,907

12,172

Other noninterest-earning assets

41,549

35,479

34,395

33,263

31,967

Total noninterest-earning assets

53,609

47,828

46,922

46,170

44,139

Less: Allowance for credit losses

(15,569

)

(15,953

)

(16,024

)

(16,058

)

(15,322

)

TOTAL ASSETS

$

1,824,339

$

1,791,340

$

1,695,357

$

1,676,589

$

1,722,461

INTEREST-BEARING DEPOSITS
Interest-bearing demand

$

9,622

$

5

0.21

%

$

11,147

$

6

0.21

%

$

11,007

$

6

0.22

%

$

11,864

$

6

0.20

%

$

12,680

$

6

0.19

%

Money market

265,687

2,555

3.90

%

244,258

2,508

4.08

%

236,834

2,555

4.29

%

230,261

2,272

3.97

%

229,441

2,285

4.01

%

Savings

83,978

638

3.08

%

81,423

661

3.23

%

79,289

689

3.46

%

82,215

700

3.42

%

84,854

724

3.43

%

Time deposits

830,672

9,331

4.56

%

815,866

9,828

4.79

%

767,607

9,536

4.94

%

759,954

9,296

4.92

%

801,122

9,523

4.78

%

Total interest-bearing deposits

1,189,959

12,529

4.27

%

1,152,694

13,003

4.49

%

1,094,737

12,786

4.65

%

1,084,294

12,274

4.55

%

1,128,097

12,538

4.47

%

Borrowings

48,889

115

0.95

%

50,001

118

0.94

%

50,000

118

0.94

%

50,013

117

0.94

%

50,000

117

0.94

%

Total interest-bearing liabilities

1,238,848

12,644

4.14

%

1,202,695

13,121

4.34

%

1,144,737

12,904

4.48

%

1,134,307

12,391

4.39

%

1,178,097

12,655

4.32

%

Noninterest-bearing deposits

298,579

309,662

280,670

279,765

284,867

Other liabilities

29,428

26,090

21,376

19,287

21,112

Stockholders' equity

257,484

252,893

248,574

243,230

238,385

TOTAL LIABILITIES & STOCKHOLDERS' EQUITY

$

1,824,339

$

1,791,340

$

1,695,357

$

1,676,589

$

1,722,461

Net interest income²

$

14,873

$

15,697

$

15,526

$

15,414

$

15,857

Net interest spread

2.11

%

2.18

%

2.32

%

2.40

%

2.45

%

Effect of noninterest-bearing sources

1.27

%

1.37

%

1.39

%

1.37

%

1.32

%

Net interest margin²

3.38

%

3.55

%

3.71

%

3.77

%

3.77

%

Cost of deposits

$

1,488,538

$

12,529

3.41

%

$

1,462,356

$

13,003

3.54

%

$

1,375,407

$

12,786

3.70

%

$

1,364,059

$

12,274

3.62

%

$

1,412,964

$

12,538

3.57

%

Cost of funds

$

1,537,427

$

12,644

3.34

%

$

1,512,357

$

13,121

3.45

%

$

1,425,407

$

12,904

3.60

%

$

1,414,072

$

12,391

3.52

%

$

1,462,964

$

12,655

3.48

%

¹ Loan held-for-investment, plus loans held-for-sale

² Amounts calculated on a fully taxable equivalent basis using the current statutory federal tax rate

FIVE-QUARTER COMPONENTS OF YIELD ON LOANS (Unaudited) - Table 13
(Dollars in thousands)
Three Months Ended
March 31,2025 December 31, 2024 September 30, 2024 June 30,2024 March 31, 2024
Amount Yield Amount Yield Amount Yield Amount Yield Amount Yield
Contractual yield

$

22,866

6.45

%

$

24,036

6.68

%

$

24,544

6.84

%

$

24,271

6.88

%

$

24,138

6.86

%

SBA discount accretion

781

0.22

%

818

0.23

%

806

0.23

%

736

0.21

%

926

0.26

%

Prepayment penalties and late fees

136

0.04

%

64

0.02

%

184

0.05

%

36

0.01

%

67

0.01

%

Amortization of net deferred costs

(165

)

-0.05

%

(55

)

-0.02

%

(177

)

-0.05

%

(156

)

-0.04

%

(225

)

-0.06

%

As reported yield on loans

$

23,618

6.66

%

$

24,863

6.91

%

$

25,357

7.07

%

$

24,887

7.06

%

$

24,906

7.07

%

Alex Ko, EVP & CFO

(213) 296-5737

[email protected]

Source: CBB Bancorp, Inc.

Cbb Bancorp

OTC:CBBI

CBBI Rankings

CBBI Latest News

CBBI Stock Data

118.06M
2.04%
Banks - Regional
Financial Services
United States
Los Angeles