skip to main content
FDIC

FDIC-Insured - Backed by the full faith and credit of the U.S. Government

Desktop Username
Desktop Password
Open An Account
Desktop Username
Desktop Password
Open An Account
First Commerce Bancorp, Inc. Reports Second Quarter 2025 Results

First Commerce Bancorp, Inc. Reports Second Quarter 2025 Results

July 30, 2025

LAKEWOOD, N.J., July 30, 2025 (GLOBE NEWSWIRE) -- First Commerce Bancorp, Inc. (the “Company”), (OTC: CMRB), the holding company for First Commerce Bank (the “Bank”), today reported net income of $1.3 million and $3.0 million for the three and six months ended June 30, 2025, respectively, as compared to $1.1 million and $2.2 million for the three and six months ended June 30, 2024, respectively. Basic earnings per common share for the three and six months ended June 30, 2025, were $0.07 and $0.15, respectively, compared to $0.05 and $0.10 for the three and six months ended June 30, 2024, respectively.

President & CEO Donald Mindiak commented, “We are encouraged by the balance sheet growth that we have achieved through the first six months of the year. Prudent loan underwriting, coupled with systematic investment portfolio activity has spearheaded growth in the loan portfolio of $137.1 million or 11.1% and $67.7 million or 60.4% growth in the investment portfolio during the semi-annual period ended June 30, 2025, while continuing to manage our liquidity and allowance levels at prudent levels. Funding for this growth has occurred through a combination of retail deposit growth as well as the usage of several wholesale funding sources. Since a material portion of the loan growth occurred late in the second quarter, we anticipate that the full operational effect of that growth will manifest itself in the operating statement through the balance of 2025. We are heartened by the incremental improvement of our profitability metrics and anticipate continued improvement through the end of the year. With a strong loan pipeline having solid credits at attractive spreads, we will continue to employ disciplined credit-risk management practices and conservative underwriting standards. Our goals remain steadfast in delivering exceptional customer service and growing franchise and shareholder value.”

Continuing, Mr. Mindiak remarked that, “Last quarter we reported that one large loan of $21.0 million was placed on non-accrual. We are pleased to report that this loan was successfully resolved in the second quarter, thereby improving our asset quality in the quarter. While a degree of uncertainty still exists due to the implementation of tariffs, as a community bank we have not seen any adverse effect on our credit quality.”      

Financial Highlights

 

Total interest income increased by $1.9 million or 9.8% for the second quarter of 2025 compared to the second quarter of 2024 as a result of the growth in average interest-earning assets year over year.

 

 

Total interest expense increased by $648,000 or 5.7% for the second quarter of 2025 compared to the second quarter of 2024 as a result of the growth in interest-bearing liabilities.

 

 

Total loans increased by $137.1 million or 11.1% to $1.38 billion at June 30, 2025, compared to $1.24 billion at December 31, 2024.

 

 

Total deposits increased by $72.4 million or 6.2% to $1.25 billion at June 30, 2025, compared to $1.17 billion at December 31, 2024.

 

 

The annualized return on average total assets increased by three basis points to 0.33% at June 30, 2025, compared to 0.30% at June 30, 2024.

 

 

The annualized return on average shareholders’ equity increased by sixty-three basis points to 3.10% at June 30, 2025, compared to 2.47% at June 30, 2024.

 

 

Book value per common share increased by $0.32 to $8.51 at June 30, 2025, compared to $8.19 at June 30, 2024.

 

 

Net interest margin increased fourteen basis points on a linked quarter basis to 2.47% as of June 30, 2025, from 2.33% as of March 31, 2025, and increased nine basis points from 2.38% at June 30, 2024.

 

Balance Sheet Review

Total assets increased by $138.5 million or 8.9% to $1.69 billion at June 30, 2025, from $1.55 billion at December 31, 2024. The increase in total assets was primarily related to increases in total investment securities and total loans receivable, partially offset by a decrease in cash and cash equivalents during the six months ended June 30, 2025.

Total cash and cash equivalents decreased by $64.9 million or 49.0% to $67.6 million at June 30, 2025, from $132.5 million at December 31, 2024. This decrease was primarily due to funding of loan closings and the purchases of investment securities during the six months ended June 30, 2025.

Total investment securities increased by $67.7 million or 60.4% to $179.9 million at June 30, 2025, from $112.2 million at December 31, 2024. The increase in investment securities resulted primarily from $77.9 million in purchases of investment securities, partially offset by $1.3 million in redemptions and $8.9 million in investment securities amortization.

Total loans receivable, net of allowance for credit losses increased by $136.6 million or 11.2% to $1.36 billion at June 30, 2025, from $1.22 billion at December 31, 2024. Commercial mortgage loans, and construction loans increased $120.1 million and $23.3 million, respectively, partially offset by decreases in commercial loans, residential loans and home equity loans of $1.0 million, $3.6 million and $2.3 million, respectively. The allowance for credit losses increased by $464,000 to $15.2 million or 1.11% of gross loans at June 30, 2025, as compared to $14.8 million or 1.19% of gross loans at December 31, 2024.

Total deposits increased $72.4 million or 6.2% to $1.25 billion at June 30, 2025, from $1.17 billion at December 31, 2024. Within the components of total deposits, time deposits increased $49.3 million, savings deposits increased $21.1 million, NOW deposits increased $6.5 million, and non-interest-bearing demand deposits increased $13.9 million, partially offset by a decrease of $18.4 million in money market account deposits. As an augmentation to deposit growth, Federal Home Loan Bank advances increased by $62.5 million or 35.7% to $237.5 million at June 30, 2025 from $175.0 million at December 31, 2024 which assisted in the facilitation of the loan growth discussed previously.

Stockholders’ equity decreased by $1.3 million or 0.7% to $171.0 million at June 30, 2025, from $172.3 million at December 31, 2024. The decrease in stockholders’ equity was primarily due to $5.7 million in repurchases of common stock, offset by increases of $3.0 million in retained earnings and $1.6 million in additional paid-in-capital. During the six months ended June 30, 2025, the Company repurchased 904,000 shares for approximately $5.6 million, or a weighted average price of approximately $6.23 per share.

Three Months of Operations

Net interest income increased by $1.3 million or 15.6% to $9.6 million for the three months ended June 30, 2025, from $8.3 million for the three months ended June 30, 2024. The increase in net interest income was primarily due to an increase in total interest income of $1.9 million as a result of an increase in average interest earning assets, partially offset by an increase in total interest expense of $648,000 as a result of an increase in average interest-bearing liabilities.

Total interest income increased by $1.9 million or 9.8% to $21.7 million for the three months ended June 30, 2025, from $19.8 million for the three months ended June 30, 2024. Interest income on loans, including fees, increased $462,000 or 2.6% to $18.4 million for the three months ended June 30, 2025, as compared to $18.0 million for the three months ended June 30, 2024. The increase in interest income on loans, including fees, resulted primarily from an increase in the average balance of loans receivable of $42.9 million or 3.4% to $1.29 billion for the three months ended June 30, 2025, as compared to $1.25 billion for the three months ended June 30, 2024. Average yield on loans receivable was 5.71% for the three months ended June 30, 2025, decreasing seven basis points year over year. Interest income on investment securities increased by $1.6 million or 224.4% to $2.3 million for the three months ended June 30, 2025, as compared to $712,000 for the same period in the prior year, as a result of purchasing and replacing paydowns of investment securities with higher yielding investment securities. The average balance of investment securities portfolio increased by $103.3 million or 134.7% to $180.0 million for the three months ended June 30, 2025, as compared to $76.7 million for the same period in the prior year. The average yield on investment securities increased by 142 basis points to 5.13% for the three months ended June 30, 2025, as compared to 3.71% for the same period in the prior year. Interest income on interest-bearing deposits with other banks decreased by $117,000 or 12.3% to $828,000 for the three months ended June 30, 2025, as compared to $945,000 for the same period in the prior year. This decrease resulted primarily from a decline in average yield of eighty-four basis points to 4.19% for the three months ended June 30, 2025, as compared to 5.03% for the same period in the prior year. The average balance of interest-bearing deposits with banks increased by $3.8 million or 5.1% to $79.3 million for the three months ended June 30, 2025, as compared to $75.5 million for the same period in the prior year.

Total interest expense increased by $648,000 or 5.7% to $12.1 million for the three months ended June 30, 2025, from $11.5 million for the three months ended June 30, 2024. The increase in interest expense occurred primarily as a result of an increase in average balance of interest-bearing liabilities of $138.1 million or 12.4%, to $1.25 billion for the three months ended June 30, 2025, from $1.12 billion for the three months ended June 30, 2024. Despite the increase in average balance of interest-bearing liabilities, the average cost of interest-bearing liabilities decreased to 3.87% for the three months ended June 30, 2025, as compared to 4.12% for the three months ended June 30, 2024. The increase in average balance of interest-bearing liabilities included a $85.5 million increase in average interest-bearing deposit liabilities and a $52.6 million increase in average wholesale borrowings for the three months ended June 30, 2025. The increase in interest-bearing liabilities was primarily used to facilitate asset growth and maintain an increased level of liquidity consistent with regulatory guidance.

During the second quarter of 2025, the Company recorded a $712,000 provision for credit losses as compared to a $300,000 provision for credit losses for the same period in the prior year. The increase in provision for credit losses for the second quarter of 2025, was primarily due to the increase in gross loans and management’s evaluation of both quantitative and qualitative factors which impact the CECL model calculations. The Company recorded a $401,000 provision for credit losses on loans, a $271,000 provision for credit losses for unfunded commitments and a $40,000 provision for credit losses on corporate securities held-to-maturity. Management believes that the allowance for credit losses on loans and investment securities at June 30, 2025, and 2024 were appropriate.

Net interest margin increased by nine basis points to 2.47% for the three months ended June 30, 2025, compared to 2.38% for the three months ended June 30, 2024. The increase in the net interest margin was primarily due to a decrease in the average cost of interest-bearing liabilities to 3.87% for the three months ended June 30, 2025 from 4.12% for the three months ended June 30, 2024, partially offset by a slight decrease in the yield on average earning assets of six basis points to 5.58% for the three months ended June 30, 2025 from 5.64% for the three months ended June 30, 2024.

Non-interest income increased by $24,000 or 4.3% to $586,000 for the three months ended June 30, 2025, from $562,000 for the three months ended June 30, 2024. The increase in total non-interest income resulted primarily from an increase in service charges and fees of $60,000, partially offset by a decrease of $44,000 in other income.

Non-interest expense increased by $576,000 or 8.0% to $7.8 million for the three months ended June 30, 2025, compared to $7.2 million for the three months ended June 30, 2024. Salaries and employee benefits increased by $194,000 or 4.3% to $4.7 million for the three months ended June 30, 2025, as compared to $4.5 million for the three months ended June 30, 2024. The increase in salaries and employee benefits resulted primarily due to a slight increase in headcount necessary to assist in the growth of the Bank and annual merit increases, partially offset by a decrease in health insurance costs year over year. Occupancy and equipment expense increased by $171,000 or 18.7% to $1.1 million for the three months ended June 30, 2025, as compared to $913,000 for the three months ended June 30, 2024, primarily due to additional lease expense related to the Company leasing additional office space to relocate its corporate offices. Advertising and marketing expense decreased by $38,000 or 34.5% to $74,000 for the three months ended June 30, 2025, as compared to $112,000 for the three months ended June 30, 2024, as a result of reduction in marketing consultant services. Professional fees decreased $47,000 or 9.7% to $427,000 for the three months ended June 30, 2025  as compared to $474,000 for the three months ended June 30, 2024 , primarily due to a reduction in audit and consulting fees. Data processing expense increased by $33,000 or 10.9% to $333,000 for the three months ended June 30, 2025, compared to $300,000 for the three months ended June 30, 2024, primarily as a result of adding new services and annual cost increases. FDIC insurance assessment increased $92,000 or 52.6% to $267,000, for the three months ended June 30, 2025, from $175,000 for the three months ended June 30, 2024, as a result of an increase in the assessment rate. Other operating expenses increased by $171,000 or 22.2% to $940,000 for the three months ended June 30, 2025, from $769,000 for the three months ended June 30, 2024, primarily due to increases in various components of other operating expenses. Other operating expenses are primarily comprised of loan related expenses, dues and subscriptions, digital banking expenses, sponsorships, training and education, postage, meals and entertainment, software maintenance and depreciation, and miscellaneous expenses. Management's focus continues to remain on prudently managing its operating expenses, while executing on our organic growth initiative.

The income tax provision increased by $98,000 or 33.9% to $385,000 for the three months ended June 30, 2025, from $287,000 for the three months ended June 30, 2024. The increase in the income tax provision resulted primarily from an increase in the pre-tax income year over year of $334,000 or 24.3% to $1.7 million for the three months ended June 30, 2025 from $1.4 million for the three months ended June 30, 2024. The effective tax rate for the quarter ended June 30, 2025, was 22.5% compared to 20.9% for the quarter ended June 30, 2024. The effective tax yield for the quarter ended June 30, 2024, was impacted by a reduction in New York state tax apportionment.

Six Months of Operations

Net interest income increased by $1.7 million or 10.1% to $18.3 million for the six months ended June 30, 2025, from $16.6 million for the six months ended June 30, 2024. The increase in net interest income was primarily due to an increase in total interest income of $3.4 million as a result of an increase in average interest earning assets, partially offset by an increase in total interest expense of $1.7 million as a result of an increase in average interest-bearing liabilities.

Total interest income increased by $3.4 million or 8.6% to $42.2 million for the six months ended June 30, 2025, from $38.8 million for the six months ended June 30, 2024. Interest income on loans, including fees, increased $172,000 or 0.5% to $35.8 million for the six months ended June 30, 2025, as compared to $35.6 million for the six months ended June 30, 2024. The increase in interest income on loans, including fees, resulted primarily from an increase in the average balance of loans receivable of $16.7 million or 1.3% to $1.27 billion for the six months ended June 30, 2025, as compared to $1.25 billion for the six months ended June 30, 2024. Average yield on loans receivable was 5.69% for the six months ended June 30, 2025, a decrease of three basis points year over year. Interest income on interest-bearing deposits with other banks increased by $222,000 or 13.9% to $1.8 million for the six months ended June 30, 2025, as compared to $1.6 million for the same period in the prior year. This increase resulted from a higher average balance of interest-bearing deposits with banks of $23.7 million or 36.6% to $88.5 million for the six months ended June 30, 2025, as compared to $64.8 million for the same period in the prior year. Interest income on investment securities increased by $2.9 million or 227.1% to $4.2 million for the six months ended June 30, 2025, as compared to $1.3 million for the same period in the prior year, as a result of purchasing and replacing paydowns of investment securities with higher yielding investment securities. The average balance of the investment securities portfolio increased by $92.7 million or 126.5% to $165.9 million for the six months ended June 30, 2025, as compared to $73.2 million for the same period in the prior year. The average yield on investment securities increased by 154 basis points to 5.02% for the six months ended June 30, 2025, as compared to 3.48% for the same period in the prior year. Dividend income on FHLB stock increased by $66,000 or 19.4% to $406,000 for the six months ended June 30, 2025, as compared to $340,000 for the same period in the prior year, primarily as a result of an increase in average balance of restricted stock of $2.0 million or 25.1% to $10.2 million for the six months ended June 30, 2025, as compared to $8.1 million for the same period in the prior year.

Total interest expense increased by $1.7 million or 7.5% to $23.9 million for the six months ended June 30, 2025, from $22.3 million for the six months ended June 30, 2024. The increase in interest expense occurred primarily as a result of an increase in average balance of interest-bearing liabilities of $128.5 million or 11.7%, to $1.23 billion for the six months ended June 30, 2025, from $1.10 billion for the six months ended June 30, 2024. Despite the increase in the average balance of interest-bearing liabilities, the average cost of interest-bearing liabilities decreased to 3.93% for the six months ended June 30, 2025, as compared to 4.07% for the six months ended June 30, 2024. The increase in average balance of interest-bearing liabilities included an $85.5 million increase in average interest-bearing deposit liabilities and a $43.0 million increase in average wholesale borrowings for the six months ended June 30, 2025. The increase in interest-bearing liabilities was primarily used to maintain an increased level of liquidity consistent with regulatory guidance and support the loan growth.

During the six months ended June 30, 2025, the Company recorded $795,000 provision for credit losses as compared to $308,000 provision for credit losses for the same period in the prior year. Based on the results of the CECL model and management’s evaluation of both quantitative and qualitative factors as well as the loan growth for the six months ended June 30, 2025, the Company recorded a provision for loan losses of $414,000 on loans, a $290,000 provision for credit losses for unfunded commitments and a $91,000 provision for credit losses on corporate securities held-to-maturity. Based upon the aforementioned analyses, management believes that the allowance for credit losses on loans and investment securities at June 30, 2025, and 2024 were appropriate.

Net interest margin for the six months ended June 30, 2025, was 2.40% compared to 2.39% for the six months ended June 30, 2024. The average yield on interest-earning assets declined 4 basis points to 5.55% for the six months ended June 30, 2025, as compared to 5.59% for the same period in the prior year. Average cost of interest-bearing liabilities declined fourteen basis points to 3.93% from 4.07% for the same period in the prior year, despite an increase in the average balance of interest-bearing liabilities of $128.5 million or 11.7% to $1.23 billion for the six months ended June 30, 2025, from $1.10 billion six months ended June 30, 2024.

Non-interest income increased by $895,000 or 82.5% to $2.0 million for the six months ended June 30, 2025, from $1.1 million for the six months ended June 30, 2024. The increase in total non-interest income resulted primarily from an increase in other income of $719,000 as a result of a non-recurring gain of $778,000 on the sale of a Company owned property recorded in the first quarter of 2025. Excluding this non-recurring gain, other income would have decreased $59,000 when compared to the same period in the prior year. Service charges and fees increased by $162,000 or 38.6% to $582,000 for the six months ended June 30, 2025, from $420,000 for the same period in the prior year, primarily due to an increase in loan fees of $56,000 and an increase in deposit accounts fees of $102,000.

Non-interest expense increased by $1.2 million or 8.4% to $15.7 million for the six months ended June 30, 2025, compared to $14.4 million for the six months ended June 30, 2024. Salaries and employee benefits increased by $432,000 or 4.8% to $9.4 million for the six months ended June 30, 2025, as compared to $9.0 million for the six months ended June 30, 2024. The increase in salaries and employee benefits resulted primarily due to a slight increase in headcount necessary to assist in the growth of the Bank and annual merit increases, partially offset by a decrease in health insurance costs year over year. Occupancy and equipment expense increased by $416,000 or 22.8% to $2.2 million for the six months ended June 30, 2025, as compared to $1.8 million for the six months ended June 30, 2024, primarily due to additional lease expense related to the Company leasing additional office space to relocate its corporate offices. Advertising and marketing expense decreased by $61,000 or 32.2% to $129,000 for the six months ended June 30, 2025, as compared to $190,000 for the six months ended June 30, 2024, as a result of reduction in marketing consultant services. Data processing expense increased by $90,000 or 15.4% to $675,000 for the six months ended June 30, 2025, compared to $585,000 for the six months ended June 30, 2024, primarily as a result of adding new services and annual cost increases. FDIC insurance assessment increased $118,000 or 31.9% to $488,000 for the six months ended June 30, 2025, from $370,000 for the six months ended June 30, 2024, as a result of an increase in the assessment rate. Other operating expenses increased by $253,000 or 16.6% to $1.8 million for the six months ended June 30, 2025, from $1.5 million for the six months ended June 30, 2024, primarily due to minor increases in various components of other operating expenses. Other operating expenses are primarily comprised of loan related expenses, communications, dues and subscriptions, digital banking expenses, sponsorships, training and education, postage, meals and entertainment, software maintenance and depreciation, and miscellaneous expenses. Management's focus continues to remain on prudently managing its operating expenses while executing on our organic growth initiative.

The income tax provision increased by $120,000 or 17.9% to $788,000 for the six months ended June 30, 2025, from $668,000 for the six months ended June 30, 2024. This increase in the income tax provision resulted primarily from an increase in the pre-tax income of $873,000 or 30.0% to $3.8 million for the six months ended June 30, 2025 from $2.9 million for the six months ended June 30, 2024 year over year. In addition, the effective tax yield declined year over year as a result of a reduction in New York state tax apportionment. The effective tax rate for the six months ended June 30, 2025, was 20.8% compared to 22.9% for the same period in the prior year.

Asset Quality

The allowance for credit losses increased by $464,000 or 3.1% to $15.2 million or 1.11% of gross loans at June 30, 2025, as compared to $14.8 million or 1.19% of gross loans at December 31, 2024, and $14.9 million or 1.18% at June 30, 2024. During the first six months of 2025, the Company added a $414,000 provision to the allowance for credit losses and had net recoveries of $50,000. Based on the results of the CECL model and management’s evaluation of both quantitative and qualitative factors during the six months ended June 30, 2025, changes in the allowance for credit losses were adjusted accordingly.

The Bank had non-accrual loans totaling $17.9 million or 1.30% of gross loans at June 30, 2025, as compared to $16.6 million or 1.34% of gross loans at December 31, 2024, and $37.9 million or 3.02% of gross loans at March 31, 2025. Non-accrual loans decreased by $20.0 million from March 31, 2025, as a result of one commercial real estate loan in the amount of approximately $21.0 million which was resolved and placed on accrual status during the second quarter of 2025. The allowance for credit losses was 85.0% of non-accrual loans at June 30, 2025, compared to 88.7%, at December 31, 2024, and 39.1% at March 31, 2025.

About First Commerce Bancorp, Inc.

First Commerce Bancorp, Inc, is a financial services organization headquartered in Lakewood, New Jersey. The Bank, the Company’s wholly owned subsidiary, provides businesses and individuals a wide range of loans, deposit products and retail and commercial banking services through its branch network located in Allentown, Bordentown, Closter, Englewood, Fairfield, Freehold, Jackson, Lakewood, Robbinsville and Teaneck, New Jersey. For more information, please go to www.firstcommercebk.com.

Forward-Looking Statements

This release, like many written and oral communications presented by First Commerce Bancorp Inc., and our authorized officers, may contain certain forward-looking statements regarding our prospective performance and strategies 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. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of said safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies, and expectations of the Company, are generally identified by use of the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “project,” “seek,” “strive,” “try,” or future or conditional verbs such as “could,” “may,” “should,” “will,” “would,” or similar expressions. Our ability to predict results or the actual effects of our plans or strategies is inherently uncertain. Accordingly, actual results may differ materially from anticipated results.

In addition to the factors previously disclosed in prior Company communications and those identified elsewhere, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance: the impact of changes in interest rates and in the credit quality and strength of underlying collateral and the effect of such changes on the market value of First Commerce Banks investment securities portfolio; changes in asset quality and credit risk; the inability to sustain revenue and earnings growth; difficult market conditions and unfavorable economic trends in the United States generally, and particularly in the market areas in which First Commerce Bank operates and in which its loans are concentrated, including the effects of declines in housing market values; inflation; customer acceptance of the Banks products and services; customer borrowing, repayment, investment and deposit practices; customer disintermediation; the introduction, withdrawal, success and timing of business initiatives; competitive conditions; the inability to realize cost savings or revenues or to implement integration plans and other consequences associated with certain corporate initiatives; economic conditions; and the impact, extent and timing of technological changes, capital management activities, and actions of governmental agencies and legislative and regulatory actions and reforms.

First Commerce Bancorp, Inc.

Consolidated Statements of Financial Condition

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

June 30, 2025 vs.

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

(dollars in thousands, except percentages and share data)

 

June 30, 2025

 

 

December 31, 2024

 

 

Amount

 

 

%

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash on hand

 

$

2,354

 

 

$

1,790

 

 

$

564

 

 

 

31.5%

 

Interest-bearing deposits in other banks

 

 

65,272

 

 

 

130,690

 

 

 

(65,418)

 

 

 

-50.1%

 

Total cash and cash equivalents

 

 

67,626

 

 

 

132,480

 

 

 

(64,854)

 

 

 

-49.0%

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale, at fair value

 

 

26,605

 

 

 

300

 

 

 

26,305

 

 

 

8770.5%

 

Held-to-maturity ("HTM"), at amortized cost

 

 

153,614

 

 

 

112,107

 

 

 

41,507

 

 

 

37.0%

 

Less: Allowance for credit losses - HTM securities

 

 

(290)

 

 

 

(198)

 

 

 

(92)

 

 

 

46.2%

 

Held-to-maturity, net of allowance for credit losses

 

 

153,324

 

 

 

111,909

 

 

 

41,415

 

 

 

37.0%

 

Total investment securities

 

 

179,929

 

 

 

112,209

 

 

 

67,720

 

 

 

60.4%

 

Restricted stock

 

 

12,204

 

 

 

9,348

 

 

 

2,856

 

 

 

30.5%

 

Loans receivable

 

 

1,376,116

 

 

 

1,239,031

 

 

 

137,085

 

 

 

11.1%

 

Less: Allowance for credit losses

 

 

(15,220)

 

 

 

(14,756)

 

 

 

(464)

 

 

 

3.1%

 

Net loans receivable

 

 

1,360,896

 

 

 

1,224,275

 

 

 

136,621

 

 

 

11.2%

 

Premises and equipment, net

 

 

10,452

 

 

 

17,059

 

 

 

(6,607)

 

 

 

-38.7%

 

Right-of-use asset

 

 

17,583

 

 

 

16,085

 

 

 

1,498

 

 

 

9.3%

 

Accrued interest receivable

 

 

6,645

 

 

 

5,829

 

 

 

816

 

 

 

14.0%

 

Bank owned life insurance

 

 

27,196

 

 

 

26,711

 

 

 

485

 

 

 

1.8%

 

Deferred tax asset, net

 

 

3,283

 

 

 

3,076

 

 

 

207

 

 

 

6.7%

 

Other assets

 

 

3,828

 

 

 

4,053

 

 

 

(225)

 

 

 

-5.5%

 

Total assets

 

$

1,689,642

 

 

$

1,551,125

 

 

$

138,517

 

 

 

8.9%

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

171,617

 

 

$

157,684

 

 

$

13,933

 

 

 

8.8%

 

Interest-bearing

 

 

1,075,741

 

 

 

1,017,254

 

 

 

58,487

 

 

 

5.7%

 

Total Deposits

 

 

1,247,358

 

 

 

1,174,938

 

 

 

72,420

 

 

 

6.2%

 

Borrowings

 

 

237,500

 

 

 

175,000

 

 

 

62,500

 

 

 

35.7%

 

Accrued interest payable

 

 

1,918

 

 

 

1,913

 

 

 

5

 

 

 

0.3%

 

Lease liability

 

 

18,982

 

 

 

16,773

 

 

 

2,209

 

 

 

13.2%

 

Other liabilities

 

 

12,884

 

 

 

10,232

 

 

 

2,652

 

 

 

25.9%

 

Total liabilities

 

 

1,518,642

 

 

 

1,378,856

 

 

 

139,786

 

 

 

10.1%

 

Commitments and contingencies

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock; authorized 5,000,000 shares; none issued

 

 

-

 

 

 

-

 

 

 

-

 

 

 

N/A

 

Common stock, par value of $0; 30,000,000 authorized

 

 

-

 

 

 

-

 

 

 

-

 

 

 

N/A

 

Additional paid-in capital

 

 

91,154

 

 

 

89,557

 

 

 

1,597

 

 

 

1.8%

 

Retained earnings

 

 

107,963

 

 

 

104,965

 

 

 

2,998

 

 

 

2.9%

 

Treasury stock

 

 

(27,925)

 

 

 

(22,253)

 

 

 

(5,672)

 

 

 

25.5%

 

Accumulated other comprehensive loss

 

 

(192)

 

 

 

-

 

 

 

(192)

 

 

 

N/A

 

Total stockholders' equity

 

 

171,000

 

 

 

172,269

 

 

 

(1,269)

 

 

 

-0.7%

 

Total liabilities and stockholders' equity

 

$

1,689,642

 

 

$

1,551,125

 

 

$

138,517

 

 

 

8.9%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued

 

 

24,459,830

 

 

 

23,995,390

 

 

 

 

 

 

 

 

 

Shares outstanding

 

 

20,096,480

 

 

 

20,536,214

 

 

 

 

 

 

 

 

 

Treasury shares

 

 

4,363,350

 

 

 

3,459,176

 

 

 

 

 

 

 

 

 

 

First Commerce Bancorp, Inc.

Consolidated Statements of Income

For the three months ended June 30, 2025 and 2024

(Unaudited)

 

 

 

 

Three Months Ended

 

 

 

Variance

 

(dollars in thousands, except percentages and share data)

 

June 30, 2025

 

 

June 30, 2024

 

 

Amount

 

 

%

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

18,415

 

 

$

17,953

 

 

$

462

 

 

 

2.6%

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

414

 

 

 

64

 

 

 

350

 

 

 

548.5%

 

Held-to-maturity

 

 

1,896

 

 

 

648

 

 

 

1,248

 

 

 

192.3%

 

Interest-bearing deposits with other banks

 

 

828

 

 

 

945

 

 

 

(117)

 

 

 

-12.3%

 

Restricted stock dividends

 

 

186

 

 

 

183

 

 

 

3

 

 

 

1.7%

 

Total interest and dividend income

 

 

21,739

 

 

 

19,793

 

 

 

1,946

 

 

 

9.8%

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

9,842

 

 

 

9,539

 

 

 

303

 

 

 

3.2%

 

Borrowings

 

 

2,257

 

 

 

1,912

 

 

 

345

 

 

 

18.0%

 

Total interest expense

 

 

12,099

 

 

 

11,451

 

 

 

648

 

 

 

5.7%

 

Net interest income

 

 

9,640

 

 

 

8,342

 

 

 

1,298

 

 

 

15.6%

 

Provision for credit losses

 

 

401

 

 

 

260

 

 

 

141

 

 

 

54.4%

 

Provision for (reversal of) unfunded commitments for credit losses

 

 

271

 

 

 

(5)

 

 

 

276

 

 

 

-5344.8%

 

   Provision for credit losses - HTM securities

 

 

40

 

 

 

45

 

 

 

(5)

 

 

 

-11.9%

 

Total provision for credit losses

 

 

712

 

 

 

300

 

 

 

412

 

 

 

137.4%

 

Net interest income after provision for (reversal of) credit losses

 

 

8,928

 

 

 

8,042

 

 

 

886

 

 

 

11.0%

 

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

289

 

 

 

229

 

 

 

60

 

 

 

26.3%

 

Bank owned life insurance income

 

 

244

 

 

 

236

 

 

 

8

 

 

 

3.6%

 

Other income

 

 

53

 

 

 

97

 

 

 

(44)

 

 

 

-45.6%

 

Total non-interest income

 

 

586

 

 

 

562

 

 

 

24

 

 

 

4.3%

 

Non-Interest Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,681

 

 

 

4,487

 

 

 

194

 

 

 

4.3%

 

Occupancy and equipment expense

 

 

1,084

 

 

 

913

 

 

 

171

 

 

 

18.7%

 

Advertising and marketing

 

 

74

 

 

 

112

 

 

 

(38)

 

 

 

-34.5%

 

Professional fees

 

 

427

 

 

 

474

 

 

 

(47)

 

 

 

-9.75%

 

Data processing expense

 

 

333

 

 

 

300

 

 

 

33

 

 

 

10.9%

 

FDIC insurance assessment

 

 

267

 

 

 

175

 

 

 

92

 

 

 

52.6%

 

Other operating expenses

 

 

940

 

 

 

769

 

 

 

171

 

 

 

22.2%

 

Total non-interest expenses

 

 

7,806

 

 

 

7,230

 

 

 

576

 

 

 

8.0%

 

Income before income taxes

 

 

1,708

 

 

 

1,374

 

 

 

334

 

 

 

24.3%

 

Income tax provision

 

 

385

 

 

 

287

 

 

 

98

 

 

 

33.9%

 

Net income

 

$

1,323

 

 

$

1,087

 

 

$

236

 

 

 

21.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - Basic

 

$

0.07

 

 

$

0.05

 

 

$

0.02

 

 

 

31.1%

 

Earnings per common share - Diluted

 

 

0.07

 

 

 

0.05

 

 

 

0.02

 

 

 

32.7%

 

Weighted average shares outstanding - Basic

 

 

20,095

 

 

 

21,641

 

 

 

(1,546)

 

 

 

-7.1%

 

Weighted average shares outstanding - Diluted

 

 

20,095

 

 

 

21,898

 

 

 

(1,803)

 

 

 

-8.2%

 

 

First Commerce Bancorp, Inc.

Consolidated Statements of Income

For the six months ended June 30, 2025 and 2024

(Unaudited)

 

 

 

Six Months Ended

 

 

Variance

 

(dollars in thousands, except percentages and share data)

 

June 30, 2025

 

 

June 30, 2024

 

 

Amount

 

 

%

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

35,803

 

 

$

35,631

 

 

$

172

 

 

 

0.5%

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

597

 

 

 

132

 

 

 

465

 

 

 

352.6%

 

Held-to-maturity

 

 

3,570

 

 

 

1,142

 

 

 

2,428

 

 

 

212.7%

 

Interest-bearing deposits with other banks

 

 

1,821

 

 

 

1,599

 

 

 

222

 

 

 

13.9%

 

Restricted stock dividends

 

 

406

 

 

 

340

 

 

 

66

 

 

 

19.5%

 

Total interest and dividend income

 

 

42,197

 

 

 

38,844

 

 

 

3,353

 

 

 

8.6%

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

19,573

 

 

 

18,591

 

 

 

982

 

 

 

5.3%

 

Borrowings

 

 

4,363

 

 

 

3,671

 

 

 

692

 

 

 

18.9%

 

Total interest expense

 

 

23,936

 

 

 

22,262

 

 

 

1,674

 

 

 

7.5%

 

Net interest income

 

 

18,261

 

 

 

16,582

 

 

 

1,679

 

 

 

10.1%

 

Provision for credit losses

 

 

414

 

 

 

384

 

 

 

30

 

 

 

7.9%

 

Provision for (reversal of) unfunded commitments for credit losses

 

 

290

 

 

 

(124)

 

 

 

414

 

 

 

-333.7%

 

   Provision for credit losses - HTM securities

 

 

91

 

 

 

48

 

 

 

43

 

 

 

89.0%

 

Total provision for credit losses

 

 

795

 

 

 

308

 

 

 

487

 

 

 

158.4%

 

Net interest income after provision for (reversal of) credit losses

 

 

17,466

 

 

 

16,274

 

 

 

1,192

 

 

 

7.3%

 

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

582

 

 

 

420

 

 

 

162

 

 

 

38.6%

 

Bank owned life insurance income

 

 

484

 

 

 

470

 

 

 

14

 

 

 

3.0%

 

Other income

 

 

914

 

 

 

195

 

 

 

719

 

 

 

367.9%

 

Total non-interest income

 

 

1,980

 

 

 

1,085

 

 

 

895

 

 

 

82.5%

 

Non-Interest Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

9,421

 

 

 

8,989

 

 

 

432

 

 

 

4.8%

 

Occupancy and equipment expense

 

 

2,241

 

 

 

1,825

 

 

 

416

 

 

 

22.8%

 

Advertising and marketing

 

 

129

 

 

 

190

 

 

 

(61)

 

 

 

-32.2%

 

Professional fees

 

 

936

 

 

 

970

 

 

 

(34)

 

 

 

-3.5%

 

Data processing expense

 

 

675

 

 

 

585

 

 

 

90

 

 

 

15.4%

 

FDIC insurance assessment

 

 

488

 

 

 

370

 

 

 

118

 

 

 

31.9%

 

Other operating expenses

 

 

1,771

 

 

 

1,518

 

 

 

253

 

 

 

16.6%

 

Total non-interest expenses

 

 

15,661

 

 

 

14,447

 

 

 

1,214

 

 

 

8.4%

 

Income before income taxes

 

 

3,785

 

 

 

2,912

 

 

 

873

 

 

 

30.0%

 

Income tax provision

 

 

788

 

 

 

668

 

 

 

120

 

 

 

17.9%

 

Net income

 

$

2,997

 

 

$

2,244

 

 

$

753

 

 

 

33.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - Basic

 

$

0.15

 

 

$

0.10

 

 

$

0.05

 

 

 

45.9%

 

Earnings per common share - Diluted

 

 

0.15

 

 

 

0.10

 

 

 

0.05

 

 

 

47.6%

 

Weighted average shares outstanding - Basic

 

 

20,242

 

 

 

22,121

 

 

 

(1,879)

 

 

 

-8.5%

 

Weighted average shares outstanding - Diluted

 

 

20,243

 

 

 

22,377

 

 

 

(2,134)

 

 

 

-9.5%

 

First Commerce Bancorp, Inc.

Net Interest Margin Analysis

(Unaudited)

 

 

 

Three months ended June 30, 2025

 

 

Three months ended June 30, 2024

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

(dollars in thousands)

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other banks

 

$

79,350

 

 

$

828

 

 

 

4.19%

 

 

$

75,520

 

 

$

945

 

 

 

5.03%

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

26,726

 

 

 

414

 

 

 

6.20%

 

 

 

8,515

 

 

 

64

 

 

 

3.01%

 

Held-to-maturity

 

 

153,307

 

 

 

1,896

 

 

 

4.95%

 

 

 

68,194

 

 

 

648

 

 

 

3.80%

 

Total investment securities

 

 

180,033

 

 

 

2,310

 

 

 

5.13%

 

 

 

76,709

 

 

 

712

 

 

 

3.71%

 

Restricted stock

 

 

10,886

 

 

 

186

 

 

 

6.82%

 

 

 

8,474

 

 

 

183

 

 

 

8.64%

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

978

 

 

 

4

 

 

 

1.74%

 

 

 

469

 

 

 

2

 

 

 

1.72%

 

Home equity loans

 

 

2,176

 

 

 

48

 

 

 

8.88%

 

 

 

2,965

 

 

 

60

 

 

 

8.13%

 

Construction loans

 

 

116,684

 

 

 

2,334

 

 

 

7.91%

 

 

 

110,515

 

 

 

2,423

 

 

 

8.67%

 

Commercial loans

 

 

45,798

 

 

 

915

 

 

 

7.90%

 

 

 

34,825

 

 

 

647

 

 

 

7.35%

 

Commercial mortgage loans

 

 

1,095,592

 

 

 

14,628

 

 

 

5.28%

 

 

 

1,060,086

 

 

 

14,166

 

 

 

5.29%

 

Residential mortgage loans

 

 

10,223

 

 

 

121

 

 

 

4.76%

 

 

 

14,618

 

 

 

179

 

 

 

4.92%

 

SBA loans

 

 

21,095

 

 

 

365

 

 

 

6.84%

 

 

 

26,147

 

 

 

476

 

 

 

7.21%

 

Total loans receivable

 

 

1,292,546

 

 

 

18,415

 

 

 

5.71%

 

 

 

1,249,625

 

 

 

17,953

 

 

 

5.78%

 

Total interest-earning assets

 

 

1,562,815

 

 

 

21,739

 

 

 

5.58%

 

 

 

1,410,328

 

 

 

19,793

 

 

 

5.64%

 

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

(14,826)

 

 

 

 

 

 

 

 

 

 

 

(14,452)

 

 

 

 

 

 

 

 

 

Cash on hand

 

 

2,042

 

 

 

 

 

 

 

 

 

 

 

1,959

 

 

 

 

 

 

 

 

 

Other assets

 

 

67,098

 

 

 

 

 

 

 

 

 

 

 

60,030

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

54,314

 

 

 

 

 

 

 

 

 

 

 

47,537

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,617,129

 

 

 

 

 

 

 

 

 

 

$

1,457,865

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

 

$

77,441

 

 

$

424

 

 

 

2.19%

 

 

$

48,715

 

 

$

198

 

 

 

1.63%

 

NOW accounts

 

 

5,908

 

 

 

44

 

 

 

2.95%

 

 

 

43,133

 

 

 

378

 

 

 

3.52%

 

Money market accounts

 

 

252,446

 

 

 

2,052

 

 

 

3.26%

 

 

 

228,306

 

 

 

2,042

 

 

 

3.60%

 

Savings accounts

 

 

52,577

 

 

 

317

 

 

 

2.42%

 

 

 

27,184

 

 

 

26

 

 

 

0.38%

 

Certificates of deposit

 

 

494,811

 

 

 

5,091

 

 

 

4.13%

 

 

 

495,512

 

 

 

5,461

 

 

 

4.43%

 

Brokered CDs

 

 

163,238

 

 

 

1,914

 

 

 

4.70%

 

 

 

118,037

 

 

 

1,434

 

 

 

4.89%

 

Borrowings

 

 

208,291

 

 

 

2,257

 

 

 

4.35%

 

 

 

155,720

 

 

 

1,912

 

 

 

4.94%

 

Total interest-bearing liabilities

 

 

1,254,712

 

 

$

12,099

 

 

 

3.87%

 

 

 

1,116,607

 

 

$

11,451

 

 

 

4.12%

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

160,087

 

 

 

 

 

 

 

 

 

 

 

142,030

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

30,927

 

 

 

 

 

 

 

 

 

 

 

22,003

 

 

 

 

 

 

 

 

 

Total non-interest bearing liabilities

 

 

191,014

 

 

 

 

 

 

 

 

 

 

 

164,033

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

171,403

 

 

 

 

 

 

 

 

 

 

 

177,225

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

1,617,129

 

 

 

 

 

 

 

 

 

 

$

1,457,865

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

1.71%

 

 

 

 

 

 

 

 

 

 

 

1.52%

 

Net interest margin

 

 

 

 

 

$

9,640

 

 

 

2.47%

 

 

 

 

 

 

$

8,342

 

 

 

2.38%

 

 

First Commerce Bancorp, Inc.

Net Interest Margin Analysis

(Unaudited)

 

 

 

Six months ended June 30, 2025

 

 

Six months ended June 30, 2024

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

(dollars in thousands)

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

88,528

 

 

$

1,821

 

 

 

4.15%

 

 

$

64,829

 

 

$

1,599

 

 

 

4.96%

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available -for-sale

 

 

19,241

 

 

 

597

 

 

 

6.20%

 

 

 

8,784

 

 

 

132

 

 

 

3.00%

 

Held-to-maturity

 

 

146,658

 

 

 

3,570

 

 

 

4.87%

 

 

 

64,462

 

 

 

1,142

 

 

 

3.54%

 

Total investment securities

 

 

165,899

 

 

 

4,167

 

 

 

5.02%

 

 

 

73,246

 

 

 

1,274

 

 

 

3.48%

 

Restricted stock

 

 

10,164

 

 

 

406

 

 

 

7.99%

 

 

 

8,126

 

 

 

340

 

 

 

8.37%

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

930

 

 

 

11

 

 

 

2.41%

 

 

 

421

 

 

 

4

 

 

 

1.91%

 

Home equity loans

 

 

2,279

 

 

 

98

 

 

 

8.70%

 

 

 

2,957

 

 

 

119

 

 

 

8.09%

 

Construction loans

 

 

110,870

 

 

 

4,391

 

 

 

7.88%

 

 

 

112,958

 

 

 

4,952

 

 

 

8.67%

 

Commercial loans

 

 

44,375

 

 

 

1,759

 

 

 

7.89%

 

 

 

35,509

 

 

 

1,382

 

 

 

7.70%

 

Commercial mortgage loans

 

 

1,077,946

 

 

 

28,565

 

 

 

5.27%

 

 

 

1,058,072

 

 

 

27,832

 

 

 

5.20%

 

Residential mortgage loans

 

 

10,906

 

 

 

258

 

 

 

4.76%

 

 

 

14,746

 

 

 

353

 

 

 

4.84%

 

SBA loans

 

 

21,112

 

 

 

721

 

 

 

6.80%

 

 

 

27,092

 

 

 

989

 

 

 

7.22%

 

Total loans

 

 

1,268,418

 

 

 

35,803

 

 

 

5.69%

 

 

 

1,251,755

 

 

 

35,631

 

 

 

5.72%

 

Total interest-earning assets

 

 

1,533,009

 

 

 

42,197

 

 

 

5.55%

 

 

 

1,397,956

 

 

 

38,844

 

 

 

5.59%

 

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

(14,813)

 

 

 

 

 

 

 

 

 

 

 

(14,469)

 

 

 

 

 

 

 

 

 

Cash and due from bank

 

 

1,985

 

 

 

 

 

 

 

 

 

 

 

1,932

 

 

 

 

 

 

 

 

 

Other assets

 

 

67,523

 

 

 

 

 

 

 

 

 

 

 

59,983

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

54,695

 

 

 

 

 

 

 

 

 

 

 

47,446

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,587,704

 

 

 

 

 

 

 

 

 

 

$

1,445,402

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

 

$

77,410

 

 

$

828

 

 

 

2.16%

 

 

$

51,071

 

 

$

422

 

 

 

1.66%

 

NOW accounts

 

 

7,261

 

 

 

105

 

 

 

2.93%

 

 

 

40,613

 

 

 

700

 

 

 

3.47%

 

Money market accounts

 

 

255,268

 

 

 

4,159

 

 

 

3.29%

 

 

 

219,353

 

 

 

3,790

 

 

 

3.47%

 

Savings accounts

 

 

46,059

 

 

 

511

 

 

 

2.24%

 

 

 

28,165

 

 

 

55

 

 

 

0.39%

 

Certificates of deposit

 

 

490,578

 

 

 

10,217

 

 

 

4.20%

 

 

 

500,886

 

 

 

10,927

 

 

 

4.39%

 

Brokered CDs

 

 

159,120

 

 

 

3,753

 

 

 

4.76%

 

 

 

110,125

 

 

 

2,697

 

 

 

4.92%

 

Borrowings

 

 

192,671

 

 

 

4,363

 

 

 

4.57%

 

 

 

149,637

 

 

 

3,671

 

 

 

4.93%

 

Total interest-bearing liabilities

 

 

1,228,367

 

 

$

23,936

 

 

 

3.93%

 

 

 

1,099,850

 

 

$

22,262

 

 

 

4.07%

 

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

157,283

 

 

 

 

 

 

 

 

 

 

 

142,677

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

30,066

 

 

 

 

 

 

 

 

 

 

 

22,647

 

 

 

 

 

 

 

 

 

Total non-interest bearing liabilities

 

 

187,349

 

 

 

 

 

 

 

 

 

 

 

165,324

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

171,988

 

 

 

 

 

 

 

 

 

 

 

180,228

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

1,587,704

 

 

 

 

 

 

 

 

 

 

$

1,445,402

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

1.62%

 

 

 

 

 

 

 

 

 

 

 

1.52%

 

Net interest margin

 

 

 

 

 

$

18,261

 

 

 

2.40%

 

 

 

 

 

 

$

16,582

 

 

 

2.39%

 

 

First Commerce Bancorp, Inc.

Selected Financial Data

(Unaudited)

 

 

 

As of and for the quarters ended

 

(In thousands, except per share data)

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

 

9/30/2024

 

 

6/30/2024

 

Summary earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

21,739

 

 

$

20,458

 

 

$

19,672

 

 

$

20,149

 

 

$

19,793

 

Interest expense

 

 

12,099

 

 

 

11,837

 

 

 

11,706

 

 

 

11,785

 

 

 

11,451

 

Net interest income

 

 

9,640

 

 

 

8,621

 

 

 

7,966

 

 

 

8,364

 

 

 

8,342

 

Provision for (reversal of) credit losses

 

 

712

 

 

 

83

 

 

 

(55)

 

 

 

54

 

 

 

300

 

Net interest income after provision for (reversal of) credit losses

 

 

8,928

 

 

 

8,538

 

 

 

8,021

 

 

 

8,310

 

 

 

8,042

 

Non-interest income

 

 

586

 

 

 

1,394

 

 

 

412

 

 

 

582

 

 

 

562

 

Non-interest expense

 

 

7,806

 

 

 

7,855

 

 

 

7,117

 

 

 

7,524

 

 

 

7,230

 

Income before income tax expense

 

 

1,708

 

 

 

2,077

 

 

 

1,316

 

 

 

1,368

 

 

 

1,374

 

Income tax expense

 

 

385

 

 

 

403

 

 

 

167

 

 

 

240

 

 

 

287

 

Net income

 

$

1,323

 

 

$

1,674

 

 

$

1,149

 

 

$

1,128

 

 

$

1,087

 

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic

 

$

0.07

 

 

$

0.08

 

 

$

0.06

 

 

$

0.05

 

 

$

0.05

 

Earnings per share - diluted

 

 

0.07

 

 

 

0.08

 

 

 

0.06

 

 

 

0.05

 

 

 

0.05

 

Cash dividends declared

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Book value at period end

 

 

8.51

 

 

 

8.47

 

 

 

8.39

 

 

 

8.31

 

 

 

8.19

 

Shares outstanding at period end

 

 

20,096

 

 

 

20,130

 

 

 

20,536

 

 

 

20,780

 

 

 

21,489

 

Basic weighted average shares outstanding

 

 

20,095

 

 

 

20,392

 

 

 

20,552

 

 

 

21,164

 

 

 

21,641

 

Fully diluted weighted average shares outstanding

 

 

20,095

 

 

 

20,435

 

 

 

20,612

 

 

 

21,387

 

 

 

21,898

 

Balance sheet data (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,689,642

 

 

$

1,581,983

 

 

$

1,551,125

 

 

$

1,476,252

 

 

$

1,467,517

 

Investment securities, available-for-sale

 

 

26,605

 

 

 

26,789

 

 

 

300

 

 

 

7,748

 

 

 

8,338

 

Investment securities, held-to-maturity

 

 

153,324

 

 

 

151,009

 

 

 

111,909

 

 

 

73,977

 

 

 

74,109

 

Total loans

 

 

1,376,116

 

 

 

1,256,247

 

 

 

1,239,031

 

 

 

1,262,481

 

 

 

1,260,236

 

Allowance for credit losses

 

 

(15,220)

 

 

 

(14,834)

 

 

 

(14,756)

 

 

 

(14,869)

 

 

 

(14,922)

 

Total deposits

 

 

1,247,358

 

 

 

1,202,079

 

 

 

1,174,938

 

 

 

1,097,165

 

 

 

1,107,159

 

Stockholders' equity

 

 

171,000

 

 

 

170,422

 

 

 

172,269

 

 

 

172,642

 

 

 

175,933

 

Common cash dividends

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Selected performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average total assets

 

 

0.33%

 

 

 

0.44%

 

 

 

0.31%

 

 

 

0.31%

 

 

 

0.30%

 

Return on average stockholders' equity

 

 

3.10%

 

 

 

3.93%

 

 

 

2.65%

 

 

 

2.56%

 

 

 

2.47%

 

Dividend payout ratio

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

Average yield on earning assets

 

 

5.58%

 

 

 

5.52%

 

 

 

5.43%

 

 

 

5.66%

 

 

 

5.64%

 

Average cost of funding liabilities

 

 

3.87%

 

 

 

3.99%

 

 

 

4.08%

 

 

 

4.18%

 

 

 

4.12%

 

Net interest margin

 

 

2.47%

 

 

 

2.33%

 

 

 

2.20%

 

 

 

2.35%

 

 

 

2.38%

 

Efficiency ratio

 

 

76.33%

 

 

 

78.43%

 

 

 

84.95%

 

 

 

84.10%

 

 

 

81.19%

 

Non-interest income to average assets

 

 

0.15%

 

 

 

0.36%

 

 

 

0.11%

 

 

 

0.16%

 

 

 

0.16%

 

Non-interest expenses to average assets

 

 

1.94%

 

 

 

2.04%

 

 

 

1.90%

 

 

 

2.04%

 

 

 

1.99%

 

Asset quality ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

 

 

1.30%

 

 

 

3.02%

 

 

 

1.34%

 

 

 

1.15%

 

 

 

1.21%

 

Non-performing assets to total assets

 

 

1.06%

 

 

 

2.40%

 

 

 

1.07%

 

 

 

0.98%

 

 

 

1.04%

 

Allowance for credit losses to non-performing loans

 

 

84.97%

 

 

 

39.12%

 

 

 

88.71%

 

 

 

102.67%

 

 

 

97.76%

 

Allowance for credit losses to total loans

 

 

1.11%

 

 

 

1.18%

 

 

 

1.19%

 

 

 

1.18%

 

 

 

1.18%

 

Net recoveries (charge-offs) to average loans

 

 

0.02%

 

 

 

0.02%

 

 

 

-0.01%

 

 

 

-0.03%

 

 

 

0.01%

 

Liquidity and capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans to deposits

 

 

109.10%

 

 

 

103.27%

 

 

 

104.20%

 

 

 

113.71%

 

 

 

112.48%

 

Average loans to average deposits

 

 

107.13%

 

 

 

105.49%

 

 

 

111.83%

 

 

 

114.54%

 

 

 

113.30%

 

Total stockholders' equity to total assets

 

 

10.12%

 

 

 

10.77%

 

 

 

11.11%

 

 

 

11.69%

 

 

 

11.99%

 

Total capital to risk-weighted assets

 

 

12.53%

 

 

 

13.29%

 

 

 

14.45%

 

 

 

14.30%

 

 

 

14.67%

 

Tier 1 capital to risk-weighted assets

 

 

11.44%

 

 

 

12.16%

 

 

 

13.26%

 

 

 

13.13%

 

 

 

13.48%

 

Common equity tier 1 capital ratio to risk-weighted assets

 

 

11.44%

 

 

 

12.16%

 

 

 

13.26%

 

 

 

13.13%

 

 

 

13.48%

 

Tier 1 leverage ratio

 

 

10.59%

 

 

 

10.74%

 

 

 

11.56%

 

 

 

11.80%

 

 

 

12.08%

 

 

Relationship Managers
FirstCommerceBank Logo

You are leaving First Commerce Bank site to visit a site not hosted by First Commerce Bank. Please review the third-party’s privacy policy, accessibility policy, and terms. First Commerce Bank is not responsible for the content provided by third-party sites.