Beach Cities Commercial Bank Announces Fourth Quarter 2025 Financial Results
Significant items for the period include:
-
Total assets were
$176.7 million as ofDecember 31, 2025 , which increased by$20.2 million fromSeptember 30, 2025 (13% growth). On an annual basis, total assets increased by$45.9 million (35% growth) fromDecember 31, 2024 . -
Gross loans were
$144.1 million as ofDecember 31, 2025 , which increased by$15.9 million fromSeptember 30, 2025 , (12% growth). Compared toDecember 31, 2024 , gross loans increased$38.4 million (36%). As ofDecember 31, 2025 , the Bank had no delinquent and no non-performing loans outstanding. -
Total deposits were
$143.5 million as ofDecember 31, 2025 , which increased by$11.5 million fromSeptember 30, 2025 (9% growth). On an annual basis, total deposits grew by$30.6 million (27%), and non-interest-bearing deposits increased to$20.8 million from$13.9 million , a 50% growth of$6.9 million fromDecember 31, 2024 . -
Net loss was
$117.6k for the fourth quarter endingDecember 31, 2025 , compared to income of$14.5k for the third quarter endingSeptember 30, 2025 . Due to the growth in the loan portfolio, the Bank added$140k in provisions for credit losses. Excluding credit provision expense, in the fourth quarter, 2025 adjusted net income was$22.4k . On a year-to-date basis, the loss was$605.7k for 2025, compared to year-to-date loss of$4.5 million for 2024, an 87% reduction in losses for 2025 from 2024. -
Total liquidity remains high at
$28.3 million , which equates to 16.02% of the Bank's total assets. The Bank also maintains contingent available borrowing sources at$18.7 million , which equals 10.6% of total assets. -
The loan portfolio average yield was 7.69% which contributed to a healthy net interest margin at 3.82% as of
December 31, 2025 . -
The Bank maintains a reserve for credit losses of
$1.412 million which equates to 0.98% of total loans. Excluding loans held-for-sale, the reserve for credit losses is 1.01%. As ofDecember 31, 2025 , the Bank’s balance sheet had no delinquent and non-performing assets.
The shareholders’ equity was
During the fourth quarter of 2025 the total interest income was
In the fourth quarter of 2025, the Bank sold loans which netted gains of
Total operating expenses for the fourth quarter of 2025 were
As noted above, the Bank’s liquidity remains above 16% of total assets. The Bank has also established contingent lines of borrowings with its correspondent banks, including
“We ended 2025 strong with total asset growth of
“The Bank’s asset quality continues to remain strong with no delinquent and non-performing loans on its balance sheet. Our quality deal flow for both loans and deposits look strong,” commented
“I am extremely proud of the Bank’s team in achieving growth and getting close to achieving sustained profitability. As announced earlier, the Bank’s board has hired a new President/Chief Executive Officer with outstanding credentials. To keep up with the Bank’s growth momentum, we have initiated our efforts to raise additional capital through a private placement offering to accredited investors of up to
FORWARD-LOOKING STATEMENT: This news release contains a number of 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 (the "Exchange Act"). These statements may be identified using words such as "anticipate", "believe", "continue", "could", "estimate", "expect", "intend", "likely", "may", "outlook", "plan", "potential", "predict", "project", "should", "will", "would", and similar terms and phrases. including references to assumptions. Forward-looking statements are based upon various assumptions and analyses made by the Bank (which includes the Bank) considering management's experience and its perception of historical trends, current conditions and expected future developments, as well as other factors it believes are appropriate under the circumstances. These statements do not guarantee future performance and are subject to risks, uncertainties, and other factors (many of which are beyond the Bank's control) that could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Accordingly, you should not place undue reliance on such statements. Factors that could affect the Bank's results include, without limitation, the following: the timing and occurrence or non-occurrence of events may be subject to circumstances beyond the Bank's control; there may be increases in competitive pressure among financial institutions or from non-financial institutions; changes in the interest rate environment may reduce interest margins; changes in deposit flows, loan demand or real estate values may adversely affect the business of the Bank; unanticipated or significant increases in loan losses; changes in accounting principles, policies or guidelines may cause the Bank's financial condition to be perceived differently; changes in corporate and/or individual income tax laws may adversely affect the Bank's financial condition or results of operations; general economic conditions, either nationally or locally in some or all areas in which the Bank conducts business, or conditions in the securities markets or the banking industry may be less favorable than the Bank currently anticipates; legislation or regulatory changes may adversely affect the Bank's business; technological changes may be more difficult or expensive than the Bank anticipates; there may be failures or breaches of information technology security systems; success or consummation of new business initiatives may be more difficult or expensive than the Bank anticipates; or litigation or other matters before regulatory agencies, whether currently existing or commencing in the future, may delay the occurrence or non-occurrence of events longer than the Bank anticipates.
|
|
||||||||||||||
| Unaudited Statements of Financial Conditions | ||||||||||||||
| Assets |
As of |
As of |
YTD Growth $ | YTD Growth % |
Actual Month End |
Quarterly Growth $ | Quarterly Growth % | |||||||
| Total Cash |
|
|
|
28% |
|
|
13% |
|||||||
|
|
2,286,247 |
984,026 |
1,302,221 |
132% |
1,003,731 |
1,282,516 |
128% |
|||||||
| FHLB Stock |
572,000 |
124,800 |
447,200 |
358% |
572,000 |
- |
0% |
|||||||
| Total Investments |
2,858,247 |
1,108,826 |
1,749,421 |
158% |
1,575,731 |
1,282,516 |
81% |
|||||||
| Gross Loans |
144,052,034 |
105,648,160 |
38,403,874 |
36% |
128,067,199 |
15,984,835 |
12% |
|||||||
| Allowance for Credit Losses |
(1,412,000) |
(1,214,000) |
(198,000) |
(16%) |
(1,272,000) |
(140,000) |
(11%) |
|||||||
| Net Loans |
142,640,034 |
104,434,160 |
38,205,874 |
37% |
126,795,199 |
15,844,835 |
12% |
|||||||
| Total Fixed Assets |
127,674 |
189,606 |
(61,932) |
(33%) |
146,604 |
(18,930) |
(13%) |
|||||||
| Right of Use Assets |
1,012,073 |
1,386,721 |
(374,648) |
(27%) |
1,107,706 |
(95,633) |
(9%) |
|||||||
| Prepaid |
1,067,474 |
1,061,411 |
6,064 |
1% |
1,143,507 |
(76,033) |
(7%) |
|||||||
| Total Other Assets |
719,044 |
492,926 |
226,119 |
46% |
607,171 |
111,873 |
18% |
|||||||
| Total Assets |
|
|
|
35% |
|
|
13% |
|||||||
| Demand Deposit Accounts |
|
|
|
50% |
|
|
37% |
|||||||
| NOW Accounts |
880,668 |
938,289 |
(57,621) |
(6%) |
752,949 |
127,719 |
17% |
|||||||
| Money Market Accounts |
55,195,257 |
48,539,814 |
6,655,443 |
14% |
57,620,389 |
(2,425,132) |
(4%) |
|||||||
| Total Demand Deposits |
76,866,302 |
63,348,727 |
13,517,574 |
21% |
73,533,821 |
3,332,480 |
5% |
|||||||
| Savings Accounts |
5,061,600 |
5,058,477 |
3,123 |
0% |
5,068,501 |
(6,901) |
(0%) |
|||||||
| Certificate of Deposits |
61,583,728 |
44,484,698 |
17,099,030 |
38% |
53,417,225 |
8,166,503 |
15% |
|||||||
| Total Deposits |
143,511,629 |
112,891,902 |
30,619,728 |
27% |
132,019,547 |
11,492,082 |
9% |
|||||||
| Other Borrowed < 1 Yr |
16,000,000 |
- |
16,000,000 |
0% |
7,000,000 |
9,000,000 |
129% |
|||||||
| Total Borrowings |
16,000,000 |
- |
16,000,000 |
0% |
7,000,000 |
9,000,000 |
129% |
|||||||
| Accrued Interest Payable |
115,697 |
102,654 |
13,043 |
13% |
96,025 |
19,672 |
20% |
|||||||
| Accrued Expenses |
346,330 |
358,926 |
(12,596) |
(4%) |
361,982 |
(15,651) |
(4%) |
|||||||
| Premise Lease Liability |
1,102,793 |
1,485,722 |
(382,929) |
(26%) |
1,202,689 |
(99,896) |
(8%) |
|||||||
| Miscellaneous Liabilities |
824,503 |
714,635 |
109,868 |
15% |
891,714 |
(67,211) |
(8%) |
|||||||
| Total Other Liabilities |
2,389,323 |
2,661,937 |
(272,614) |
(10%) |
2,552,409 |
(163,086) |
(6%) |
|||||||
| Total Liabilities |
161,900,952 |
115,553,839 |
46,347,114 |
40% |
141,571,957 |
20,328,996 |
14% |
|||||||
| Common Stock |
25,142,838 |
25,116,895 |
25,943 |
0% |
25,142,838 |
- |
0% |
|||||||
| Surplus |
676,328 |
470,347 |
205,981 |
44% |
635,337 |
40,991 |
6% |
|||||||
| Retained Earnings |
(10,355,311) |
(5,831,485) |
(4,523,826) |
(78%) |
(10,355,311) |
- |
0% |
|||||||
| FAS 115 Unrealized Gain/Loss |
(21,875) |
(54) |
(21,821) |
(40,461%) |
1,416 |
(23,291) |
(1,644%) |
|||||||
| Profit/Loss YTD |
(605,749) |
(4,523,826) |
3,918,077 |
87% |
(488,152) |
(117,597) |
(24%) |
|||||||
| Total Equity |
|
|
( |
(3%) |
|
( |
(1%) |
|||||||
| Total Liabilities & Equity |
|
|
|
35% |
|
|
13% |
|||||||
|
|
||||||||||||||||||||||||||||
| UNAUDITED STATEMENT OF OPERATIONS | ||||||||||||||||||||||||||||
| For the Three Months Ended | For the Twelve Months Ended | For the Twelve Months Ended | For the twelve Months Ended | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||
| Interest Income: | ||||||||||||||||||||||||||||
| Interest and fees on loans |
$ |
2,568,060 |
|
$ |
2,489,713 |
$ |
2,515,860 |
|
$ |
2,062,683 |
|
$ |
9,636,316 |
|
$ |
4,692,037 |
|
$ |
336,181 |
|
||||||||
| Interest on securities |
|
28,624 |
|
|
20,678 |
|
18,549 |
|
|
13,586 |
|
$ |
81,437 |
|
|
54,054 |
|
|
17,320 |
|
||||||||
| Interest on federal funds sold and other interest-bearing deposits |
|
268,782 |
|
|
293,442 |
|
231,188 |
|
|
207,270 |
|
$ |
1,000,682 |
|
|
860,018 |
|
|
821,283 |
|
||||||||
| Total Interest Income |
|
2,865,466 |
|
|
2,803,833 |
|
2,765,597 |
|
|
2,283,539 |
|
|
10,718,435 |
|
|
5,606,109 |
|
|
1,174,784 |
|
||||||||
| Interest Expense: | ||||||||||||||||||||||||||||
| Interest on Deposits |
|
1,174,229 |
|
|
1,249,943 |
|
1,212,316 |
|
|
1,074,406 |
|
$ |
4,710,894 |
|
|
2,404,973 |
|
|
348,700 |
|
||||||||
| Interest on Borrowings |
|
101,558 |
|
|
55,723 |
|
47,128 |
|
|
4,968 |
|
$ |
209,377 |
|
|
12,941 |
|
|
- |
|
||||||||
| Total Interest Expense |
|
1,275,787 |
|
|
1,305,666 |
|
1,259,444 |
|
|
1,079,374 |
|
|
4,920,271 |
|
|
2,417,914 |
|
|
348,700 |
|
||||||||
| Net Interest Income |
|
1,589,679 |
|
|
1,498,167 |
|
1,506,153 |
|
|
1,204,165 |
|
|
5,798,164 |
|
|
3,188,195 |
|
|
826,084 |
|
||||||||
| Provisions for Credit Losses |
|
140,000 |
|
|
- |
|
64,000 |
|
|
- |
|
$ |
204,000 |
|
|
927,000 |
|
|
317,000 |
|
||||||||
| Net interest income after provisions for credit losses |
|
1,449,679 |
|
|
1,498,167 |
|
1,442,153 |
|
|
1,204,165 |
|
|
5,594,164 |
|
|
2,261,195 |
|
|
509,084 |
|
||||||||
| Non-interest income: | ||||||||||||||||||||||||||||
| Service charges, fees and other |
|
42,864 |
|
|
35,531 |
|
9,656 |
|
|
7,769 |
|
$ |
95,820 |
|
|
18,662 |
|
|
1,706 |
|
||||||||
| Gain on sale of loans |
|
7,858 |
|
|
25,000 |
|
168,249 |
|
|
255,034 |
|
$ |
456,141 |
|
|
127,399 |
|
|
- |
|
||||||||
| Non-interest income |
|
50,722 |
|
|
60,531 |
|
177,905 |
|
|
262,803 |
|
|
551,961 |
|
|
146,061 |
|
|
1,706 |
|
||||||||
| Non-Interest expense: | ||||||||||||||||||||||||||||
| Salaries and employee benefits |
|
899,759 |
|
|
919,692 |
|
1,167,215 |
|
|
1,134,486 |
|
$ |
4,121,152 |
|
|
4,481,445 |
|
|
2,318,336 |
|
||||||||
| Occupancy and Equipment expenses |
|
167,535 |
|
|
177,127 |
|
171,924 |
|
|
167,812 |
|
$ |
684,398 |
|
|
691,504 |
|
|
408,909 |
|
||||||||
| Organization Expenses |
|
- |
|
|
- |
|
- |
|
|
- |
|
|
1,045,800 |
|
||||||||||||||
| Data Processing |
|
206,470 |
|
|
193,433 |
|
192,403 |
|
|
150,569 |
|
$ |
742,875 |
|
|
628,030 |
|
|
332,424 |
|
||||||||
| Legal |
|
16,050 |
|
|
14,500 |
|
49,198 |
|
|
16,485 |
|
$ |
96,233 |
|
||||||||||||||
| Professional/Consulting |
|
55,893 |
|
|
8,020 |
|
100,652 |
|
|
41,749 |
|
$ |
206,314 |
|
|
444,450 |
|
|
469,110 |
|
||||||||
| Other Expenses |
|
272,291 |
|
|
231,461 |
|
198,597 |
|
|
197,752 |
|
$ |
900,101 |
|
|
684,053 |
|
|
294,946 |
|
||||||||
| Total Non-interest expense |
|
1,617,998 |
|
|
1,544,233 |
|
1,879,989 |
|
|
1,708,853 |
|
|
6,751,073 |
|
|
6,929,482 |
|
|
4,869,525 |
|
||||||||
| Income (Loss) before taxes |
|
(117,597 |
) |
|
14,465 |
|
(259,931 |
) |
|
(241,885 |
) |
$ |
(604,948 |
) |
|
(4,522,226 |
) |
|
(4,358,735 |
) |
||||||||
| Income tax expense |
|
- |
|
|
- |
|
800 |
|
|
- |
|
$ |
800 |
|
|
1,600 |
|
|
800 |
|
||||||||
| Net Income (Loss) |
$ |
(117,597 |
) |
$ |
14,465 |
$ |
(260,731 |
) |
$ |
(241,885 |
) |
$ |
(605,748 |
) |
$ |
(4,523,826 |
) |
$ |
(4,359,535 |
) |
||||||||
| Earnings per share ("EPS"): Basic |
$ |
(0.05 |
) |
$ |
0.01 |
$ |
(0.10 |
) |
$ |
(0.09 |
) |
$ |
(0.24 |
) |
$ |
(1.76 |
) |
$ |
(1.71 |
) |
||||||||
| Common Shares Outstanding |
|
2,568,395 |
|
|
2,568,395 |
|
2,565,864 |
|
|
2,565,864 |
|
|
2,565,864 |
|
|
2,565,864 |
|
|
2,556,112 |
|
||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20260211575253/en/
najam@beachcitiescb.com
949.704.2275
Source: