株探米国株
日本語 英語
エドガーで原本を確認する
8-K 1 ea0262717-8k_commercial.htm CURRENT REPORT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): October 27, 2025

 

Commercial Bancgroup, Inc.

(Exact name of registrant as specified in its charter)

 

Tennessee   001-42889   62-1039469
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer
Identification No.)

 

6710 Cumberland Gap Parkway

Harrogate, Tennessee 37752

(Address of principal executive offices) (Zip code)

 

(423) 869-5151

(Registrant’s telephone number, including area code)

 

 

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17-CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17-CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol   Name of each exchange on which registered
Common Stock, $0.01 par value per share   CBK   The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ☒

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 


 

Item 2.02 Results of Operations and Financial Condition.

 

On October 27, 2025, Commercial Bancgroup, Inc., a Tennessee corporation (the “Company”), issued a press release announcing its financial results for the three and nine months ended September 30, 2025 (the “Earnings Release”). A copy of the Earnings Release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

 

The information contained in Item 2.02, including Exhibit 99.1 furnished herewith, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit   Description
99.1   Press release of Commercial Bancgroup, Inc., dated October 27, 2025.

 

1


 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  COMMERCIAL BANCGROUP, INC.
   
Date: October 28, 2025 By: /s/ Terry L. Lee
    Terry L. Lee
    President and Chief Executive Officer

 

 

2

 

 

EX-99.1 2 ea026271701ex99-1_commercial.htm PRESS RELEASE OF COMMERCIAL BANCGROUP, INC., DATED OCTOBER 27, 2025

Exhibit 99.1

 

Commercial Bancgroup, Inc. Announces Results for Third Quarter 2025

 

HARROGATE, TN – October 27, 2025 – Commercial Bancgroup, Inc. (“Commercial” or the “Company”) (Nasdaq: CBK), the parent company of Commercial Bank (the “Bank”), today announced net income less non-controlling interest of $9.5 million, or $0.77 per diluted common share, for the third quarter of 2025, compared to net income less non-controlling interest of $9.2 million, or $0.74 per diluted common share, for the third quarter of 2024.

 

On October 1, 2025, the Company priced its initial public offering (the “IPO”) of 7,173,092 shares of its common stock 1,458,334 of which were sold by Commercial and 5,714,758 of which were sold by certain selling shareholders, at a public offering price of $24.00 per share.

 

Prior to September 18, 2025, Commercial had three classes of common stock outstanding: common stock, Class B common stock, and Class C common stock. On September 18, 2025, Commercial’s charter was amended and restated. The Company’s amended and restated charter provided for, among other things:

 

effective upon the filing of the amended and restated charter, the reclassification and conversion of (i) each outstanding share of Class B common stock into 1.15 shares of common stock and (ii) each outstanding share of Class C common stock into 1.05 shares of common stock (collectively, the “Stock Reclassification”); and

 

effective immediately following the Stock Reclassification, a 250-for-1 forward stock split in respect of the outstanding shares of our common stock (the “Stock Split”).

 

The Company’s common stock began trading on The Nasdaq Stock Market LLC on October 2, 2025, under the ticker symbol “CBK.” On October 3, 2025, the Company completed its IPO, from which it received net proceeds of approximately $30.6 million. Commercial used certain of its proceeds from the IPO to repay certain Commercial indebtedness and intends to use other of its proceeds from the IPO to redeem its outstanding subordinated debentures and related trust preferred securities.

 

Our financial statements, including earnings per share and book value per share, reflect the stock Reclassification and Stock Split retroactively. Because the IPO occurred after September 30, 2025, the financial impacts of the IPO are not included in the financial statements presented in this press release.

 

Third quarter 2025 highlights:

 

Net income less non-controlling interest of $9.5 million or $0.77 per share and $0.77 per diluted share for the three months ended September 30, 2025, compared to $9.2 million or $0.75 per share and $0.74 per diluted share for the three months ended September 30, 2024.

 

Return on average assets of 1.69% for the three months ended September 30, 2025, compared to 1.65% for the three months ended September 30, 2024.

 

Return on average shareholders’ equity of 15.76% for the three months ended September 30, 2025, compared to 17.32% for the three months ended September 30, 2024.

 

Total operating revenue of $22.9 million for the three months ended September 30, 2025, compared to $21.9 million for the three months ended September 30, 2024.

 

Non-interest expense of $10.6 million for the three months ended September 30, 2025, compared to $10.5 million for the three months ended September 30, 2024.

 

Tangible book value per share of $19.05 per share as of September 30, 2025, compared to $16.64 per share as of September 30, 2024 (see non-GAAP reconciliation).

 

Efficiency ratio of 46.2% for the three months ended September 30, 2025, compared to 48.1% for the three months ended September 30, 2024.

 

 


 

Year to date highlights:

 

Net income less non-controlling interest of $27.1 million or $2.22 per share and $2.22 per diluted share for the nine months ended September 30, 2025, compared to $25.8 million or $2.12 per share and $2.09 per diluted share for the nine months ended September 30, 2024.

 

Return on average assets of 1.60% for the nine months ended September 30, 2025, compared to 1.57% for the nine months ended September 30, 2024.

 

Return on average shareholders’ equity of 15.50% for the nine months ended September 30, 2025, compared to 16.94% for the nine months ended September 30, 2024.

 

Total operating revenue of $66.9 million for the nine months ended September 30, 2025, compared to $65.7 million for the nine months ended September 30, 2024.

 

Non-interest expense of $31.9 million for the nine months ended September 30, 2025, compared to $32.1 million for the nine months ended September 30, 2024.

 

Tangible book value per share of $19.05 per share as of September 30, 2025, compared to $16.64 per share as of September 30, 2024 (see non-GAAP reconciliation).

 

Efficiency ratio of 47.6% for the nine months ended September 30, 2025, compared to 48.9% for the nine months ended September 30, 2024.

 

Balance Sheet Trends

 

Total assets were $2.2 billion as of September 30, 2025, a decrease of $86.8 million, or 3.8%, from December 31, 2024. This decrease was primarily due to a decrease in our loan portfolio and our investment portfolio.

 

Total net loans were $1.7 billion as of September 30, 2025, a decrease of $39.5 million, or 2.2%, from December 31, 2024. While we experienced moderate loan growth during the nine months ended September 30, 2025, we had some large loan payoffs from long-term borrowers selling their businesses.

 

As of September 30, 2025, the Bank exceeded the minimum requirements to be well-capitalized for bank regulatory purposes, with a total risk-based capital ratio of 15.2%, a Tier 1 risk-based capital ratio of 14.2%, a common equity Tier 1 capital ratio of 14.2%, and a Tier 1 leverage ratio of 12.0%.

 

Total deposits were $1.8 billion as of September 30, 2025, a decrease of $158.0 million, or 8.1%, from December 31, 2024. This decrease was primarily driven by a $106.8 million reduction in time deposits to $469.7 million at September 30, 2025, from $576.5 million at December 31, 2024. The decrease in time deposits was a result of brokered deposits decreasing by $126.9 million to $48.0 million at September 30, 2025, from $174.9 million at December 31, 2024.

 

Noninterest bearing demand deposits increased $2.2 million, or 0.5%, to $398.8 million as of September 30, 2025, from $396.6 million as of December 31, 2024.

 

Non-brokered deposits were $1.7 billion as of September 30, 2025, a decrease of $31.0 million, or 1.8%, from December 31, 2024. This decrease was primarily driven by normal customer business cycles.

 

Asset quality declined slightly with nonperforming assets to total assets of 0.26% as of September 30, 2025, an increase of 0.01% from December 31, 2024. The allowance for credit losses to total loans remained flat at 1.01% for the same periods of time.

 

2


 

Net Income Before Income Taxes

 

Net income before income taxes was $35.1 million for the nine months ended September 30, 2025, an increase of $3.3 million, or 10.5%, from the nine months ended September 30, 2024. The increase was primarily the result of an increase in net interest income after provision for credit losses.

 

Non-Interest Income

 

Non-interest income was $7.3 million for the nine months ended September 30, 2025, a decrease of $0.6 million, or 7.4%, from the nine months ended September 30, 2024. This decrease was primarily due to one-time gains on the sale of bank property during 2024 of $0.4 million.

 

Conference Call Information

 

Commercial will host a conference call to discuss its third quarter 2025 results on Tuesday, October 28, 2025, at 10:00 a.m. Eastern Time. The call will be available via https://events.q4inc.com/attendee/913670081, and you can access the interactive teleconference by dialing (800) 715-9871 or (646) 307-1963 and using the Call ID 8389212. A replay of the conference call will be available through November 4, 2025, by dialing (800) 770-2030 and inputting Playback ID 8389212 followed by the “#” key. An online replay will be available by selecting “Events and Presentations” under “News and Events” within the Investor Relations section of Commercial’s website (https://ir.cbtn.com/overview/default.aspx) approximately two hours after the conclusion of the call and will remain available through November 24, 2025.

 

About Commercial Bancgroup, Inc.

 

Commercial Bancgroup, Inc. is a bank holding company headquartered in Harrogate, Tennessee. Through our wholly owned subsidiary, Commercial Bank, a Tennessee state-chartered commercial bank, we offer a suite of traditional consumer and commercial banking products and services to businesses and individuals in select markets in Kentucky, North Carolina, and Tennessee. More information about Commercial can be found on its website at www.cbtn.com.

 

Contacts

 

Philip J. Metheny
Executive Vice President, Chief Financial Officer
Commercial Bancgroup, Inc.
ir@cbtn.com
423-869-5151 Ext. 3307

 

Roger Mobley Executive Vice President, Assistant Chief Financial Officer Commercial Bancgroup, Inc. ir@cbtn.com 704-648-0185 Ext.

 

Source

 

Commercial Bancgroup, Inc.

 

3


 

Forward-Looking Statements

 

4118 This press release contains statements that constitute “forward-looking statements” within the meaning of the U.S. federal securities laws. The statements in this press release that are not purely historical facts are forward-looking statements. These forward-looking statements are generally identified by the use of forward-looking terminology, including the terms “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would” and, in each case, their negative or other variations or comparable terminology and expressions. This press release specifically contains forward-looking statements regarding our intended use of proceeds from the IPO. You should not place undue reliance on these forward-looking statements as actual future results may differ materially from those expressed or implied by any forward-looking statement. These forward-looking statements are subject to known and unknown risks, uncertainties and other factors that could cause the actual results to differ materially from those expressed in any forward-looking statements, including but not limited to: (1) business and economic conditions nationally, regionally and in our target markets, particularly in Kentucky, North Carolina and Tennessee and the particular geographic areas in which we operate; (2) the level of, or changes in the level of, interest rates and inflation, including the effects thereof on our earnings and financial condition and the market value of our investment securities and loan portfolios; (3) the concentration of our loan portfolio in real estate loans and changes in the prices, values and sales volumes of commercial and residential real estate; (4) the concentration of our business within our geographic areas of operation in Kentucky, North Carolina and Tennessee and neighboring markets; (5) credit and lending risks associated with our commercial real estate, commercial, and construction and land development loan portfolios; (6) risks associated with our focus on lending to small and medium-sized businesses; (7) our ability to maintain important deposit customer relationships, maintain our reputation or otherwise avoid liquidity risks; (8) changes in demand for our products and services; (9) the failure of assumptions and estimates underlying the establishment of allowances for possible credit losses and other asset impairments, losses, valuations of assets and liabilities and other estimates; (10) the sufficiency of our capital, including sources of such capital and the extent to which capital may be used or required; (11) our inability to secure a “satisfactory” rating under the Community Reinvestment Act; (12) the risk that our cost of funding could increase in the event we are unable to continue to attract stable, low-cost deposits and reduce our cost of deposits; (13) our inability to raise necessary capital to fund our growth strategy and operations or to meet increased required minimum regulatory capital levels; (14) our ability to execute and prudently manage our growth and execute our business strategy, including expansionary activities; (15) the composition of and changes in our management team and our ability to attract, incentivize and retain key personnel; (16) the effects of competition from a wide variety of local, regional, national and other providers of financial, investment, trust and other wealth management services and insurance services, including the disruptive effects of financial technology and other competitors who are not subject to the same regulations as the Company and the Bank; (17) the deterioration of our asset quality or the value of collateral securing loans; (18) changes in accounting standards; (19) the effectiveness of our risk management framework, including internal controls; (20) severe weather, natural disasters, pandemics, epidemics, acts of war, terrorism, or other external events, such as the transition risk associated with climate change, and other matters beyond our control; (21) changes in technology or products that may be more difficult, costly, or less effective than anticipated; (22) the risks of acquisitions and other expansionary activities, including without limitation our ability to identify and consummate transactions with potential future acquisition candidates, the time and costs associated with pursuing such transactions, our ability to successfully integrate operations as part of such transactions and our ability, and possible failures, to achieve expected gains, revenue growth, expense savings and/or other synergies from such transactions; (23) our ability to maintain our historical rate of growth; (24) failure to keep pace with technological change or difficulties when implementing new technologies; (25) systems failures or interruptions involving our risk management framework, our information technology and telecommunications systems or third-party service providers; (26) our ability to identify and address unauthorized data access, cyber-crime and other threats to data security and customer privacy; (27) our compliance with governmental and regulatory requirements, including the Bank Holding Company Act of 1956, as amended, and other laws relating to banking, consumer protection, securities and tax matters, and our ability to maintain licenses required in connection with mortgage origination, sale and servicing operations; (28) compliance with the Bank Secrecy Act of 1970, Office of Foreign Assets Control rules and anti-money laundering laws and regulations; (29) governmental monetary and fiscal policies; (30) changes in laws, rules, or regulations, or interpretations thereof, or policies relating to financial institutions or accounting, tax, trade, monetary or fiscal matters; (31) our ability to receive dividends from the Bank and satisfy our obligations as they become due; (32) the institution and outcome of litigation and other legal proceedings against us or to which we become subject; (33) the limited experience of our management team in managing and operating a public company; (34) the incremental costs of operating as a public company; (35) our ability to meet our obligations as a public company, including our obligations under Section 404 of the Sarbanes-Oxley Act of 2002; and (36) other risks and factors described under the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Registration Statement on Form S-1/A (Registration No. 333-289862) filed with the U.S. Securities and Exchange Commission on September 22, 2025. Commercial undertakes no obligation to update these forward-looking statements, as a result of changes in assumptions, new information, or otherwise, after the date of this press release, except as required by law.

 

4


 

Non-GAAP Financial Measures

 

This press release contains certain financial measure(s) that are not financial measure(s) recognized under generally accepted accounting principles in the U.S. (“GAAP”) and, therefore, are considered non-GAAP financial measure(s) and should be read along with the accompanying reconciliation of non-GAAP financial measure(s) to GAAP financial measure(s). We use non-GAAP financial measures, certain of which are included in this press release, both to explain our operating results to shareholders and the investment community and to evaluate, analyze, and manage our business. We believe that these non-GAAP financial measures provide a better understanding of ongoing operations, enhance the comparability of results across periods, and enable investors to better understand our performance. However, non-GAAP financial measures should not be considered in isolation and should be considered supplemental in nature and not as a substitute for or superior to the most directly comparable or other financial measures calculated in accordance with GAAP. Additionally, the manner in which the non-GAAP financial measure(s) contained in this press release are calculated may differ from the manner in which measures with similar names are calculated by other companies. You should understand how other companies calculate their financial measures similar to, or with names similar to, the non-GAAP financial measure(s) contained in this press release when comparing such financial measures.

 

The non-GAAP financial measures in this press release include “tangible book value per common share.”

 

5


 

Commercial Bancgroup, Inc.

Consolidated Balance Sheets

 

    For the nine Months        
    Ended        
    September 30,     December 31,  
    2025     2024  
    (unaudited)     (audited)  
Assets            
Cash and due from banks     44,242,184       18,991,800  
Federal funds sold     31,841,525       43,742,762  
Interest-bearing demand deposits in banks     78,703,235       115,463,354  
Cash and cash equivalents     154,786,944       178,197,916  
                 
Available-for-sale securities     29,555,603       47,937,616  
Held-to-maturity securities     131,915,382       128,216,954  
Loans, net of allowance for credit losses of $17,942,293
$18,205,421 at September 30, 2025 and December 31, 2024, respectively
    1,749,250,647       1,788,791,583  
Premises and equipment, net     50,268,024       50,288,378  
Federal Reserve Bank and Federal Home Loan Bank stock     8,163,700       8,264,150  
Foreclosed assets held for sale, net     532,953       831,662  
Interest receivable     7,096,937       7,187,304  
Bank owned life insurance     46,482,172       45,883,124  
Core deposits and other intangibles     4,638,230       5,824,968  
Goodwill     8,510,852       8,514,092  
Deferred tax asset     1,426,948       1,078,881  
Other     21,779,863       30,194,510  
Total assets     2,214,408,255       2,301,211,138  
                 
Liabilities and Stockholders’ Equity                
Liabilities                
Deposits                
Demand     928,957,598       976,481,028  
Savings, NOW and money market     382,002,346       385,614,692  
Time     469,673,638       576,501,235  
Total deposits     1,780,633,582       1,938,596,955  
Short-term borrowings     62,662,527       3,391,566  
Long-term debt     100,097,343       105,772,642  
Interest payable     3,410,094       4,224,695  
Other liabilities     22,451,383       28,969,497  
Total liabilities     1,969,254,929       2,080,955,355  
Stockholders’ Equity                
Common stock                
Common stock     122,396       121,131  
Additional paid-in capital     8,406,116       9,388,181  
Retained earnings     237,366,245       212,310,977  
Accumulated other comprehensive income (loss)     (741,431 )     (1,564,506 )
Total stockholders’ equity     245,153,326       220,255,783  
                 
Total liabilities and stockholders’ equity     2,214,408,255       2,301,211,138  

 

6


 

Commercial Bancgroup, Inc.

Consolidated Statements of Income

(Unaudited)

 

    Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
    2025     2024     2025     2024  
                         
Interest and Dividend Income                        
Loans, including fees     28,073,755       28,718,458       84,435,068       84,968,617  
Debt securities - Taxable     929,519       607,232       2,974,335       1,915,455  
Debt securities - Tax-Exempt     102,154       64,595       328,309       276,505  
Dividends on Federal Home Loan and Federal Reserve Bank stock     155,591       158,486       464,028       515,747  
Interest-bearing time deposits     759,917       1,072,326       3,443,784       4,203,304  
                                 
Total Interest and Dividend Income     30,020,936       30,621,097       91,645,524       91,879,628  
                                 
Interest Expense Deposits     8,653,819       10,276,321       28,665,194       29,975,273  
Short-term borrowings     55,431       76,284       130,043       164,649  
Long-term debt     1,090,087       1,212,795       3,229,909       3,923,504  
                                 
Total Interest Expense     9,799,337       11,565,400       32,025,146       34,063,426  
                                 
Net Interest Income     20,221,599       19,055,697       59,620,378       57,816,202  
                                 
Provision for Credit Losses     -       323,000       -       1,823,644  
                                 
Net Interest Income After Provision for Credit Losses     20,221,599       18,732,697       59,620,378       55,992,558  
                                 
Noninterest Income                                
Customer service fees     735,353       654,268       2,064,670       2,158,524  
Net gains (losses) on sales of premises and equipment     20,500       388,448       24,959       411,542  
Net gains (losses) on sales of foreclosed assets     109,720       31,818       113,270       150,913  
Net gains on sales of loans     1,579       -       1,579       -  
ATM Fees     845,782       883,331       2,536,231       2,432,517  
Increase in BOLI     306,026       313,393       949,557       876,093  
Other     606,985       536,667       1,601,376       1,848,463  
                                 
Total Noninterest Income     2,625,945       2,807,925       7,291,642       7,878,052  
                                 
Noninterest Expense                                
Salaries and employee benefits     5,728,660       5,604,733       17,011,656       16,851,817  
Occupancy     738,481       935,675       2,529,370       2,650,555  
Data processing     1,103,542       1,067,417       3,461,901       3,393,223  
Deposit insurance premiums     267,221       350,326       738,209       875,138  
Professional fees     135,786       328,773       616,727       979,447  
Depreciation and amortization     954,748       1,061,939       2,705,755       3,117,152  
Other     1,624,003       1,174,235       4,795,031       4,277,314  
                                 
Total Noninterest Expense     10,552,441       10,523,098       31,858,649       32,144,646  
                                 
Income Before Income Taxes     12,295,103       11,017,524       35,053,371       31,725,964  
                                 
Provision for Income Taxes     2,828,954       1,810,311       7,997,024       5,650,639  
                                 
Net Income     9,466,149       9,207,213       27,056,347       26,075,325  
                                 
Less: Net Income Attributable to Noncontrolling Interest     -       -       -       275,857  
                                 
Net Income attributable to Commercial Bancgroup, Inc.     9,466,149       9,207,213       27,056,347     $ 25,799,468  

 

7


 

Commercial Bancgroup, Inc.

Consolidated Statements of Stockholders’ Equity

(Unaudited)

 

          Additional           Other              
    Common     Paid-In     Retained     Comprehensive     Non-Controlling        
    Stock     Capital     Earnings     Income (Loss)     Interest     TOTAL  
                                     
BALANCE - JANUARY 1, 2024   $ 122,118     $ 9,073,467     $ 182,903,720     $ (1,724,275 )   $ 5,402,293     $ 195,777,323  
Net income                     25,799,468               275,857       26,075,325  
Other comprehensive income                             657,331       -       657,331  
Dividends paid to shareholders                     (2,002,669 )                     (2,002,669 )
Issuance of stock (125 Class B shares)                                             -  
Repurchase of stock (11 Class A shares)     (28 )     (45,213 )                             (45,241 )
Acquisition of minority interest                                     (5,678,150 )     (5,678,150 )
      -       -       -       -       -       -  
BALANCE - SEPTEMBER 30, 2024   $ 122,090     $ 9,028,254     $ 206,700,519     $ (1,066,944 )   $ -     $ 214,783,919  
                                                 
BALANCE - JANUARY 1, 2025   $ 121,131     $ 9,388,181     $ 212,310,977     $ (1,564,506 )   $ -     $ 220,255,783  
Net income                     27,056,347                       27,056,347  
Other comprehensive income     -       -               823,075       -       823,075  
Dividends paid to shareholders                     (2,002,079 )                     (2,002,079 )
Non-controlling interest     -       -       -               -       -  
Stock Compensation                                             -  
Issuance of stock related to stock grant (625 Class B shares)     1,797       (1,797 )     -       -       -       -  
Repurchase of stock (185 Class B shares)     (532 )     (980,268 )     -       -       -       (980,800 )
BALANCE - SEPTEMBER 30, 2025   $ 122,396       8,406,116     $ 237,365,245     $ (741,431 )   $ -     $ 245,152,326  
              -                                  
BALANCE - June 30, 2024   $ 122,090     $ 9,028,254     $ 197,493,306     $ (1,737,966 )   $ 5,678,150     $ 210,583,834  
Net income                     9,207,213               -       9,207,213  
Other comprehensive income                             671,022       -       671,022  
Dividends paid to shareholders                     -                       -  
Acquisition of minority interest                                     (5,678,150 )     (5,678,150 )
Repurchase of stock (11 Class A shares)     -       -                               -  
Repurchase of stock (436 Class B shares)                                             -  
      -       -       -       -       -       -  
BALANCE - September 30, 2024   $ 122,090     $ 9,028,254     $ 206,700,519     $ (1,066,944 )   $ -     $ 214,783,919  
                                                 
BALANCE - June 30, 2025   $ 122,396     $ 8,406,116     $ 227,900,096     $ (1,160,886 )   $ -     $ 235,267,722  
                                                 
Net income                     9,466,149                       9,466,149  
Other comprehensive income     -       -               419,455       -       419,455  
Dividends paid to shareholders                     -                       -  
Non-controlling interest     -       -       -               -       -  
Stock Compensation                                             -  
Issuance of stock related to stock grant (625 Class B shares)     -       -       -       -       -       -  
Repurchase of stock (30 Class A shares)                                                
Repurchase of stock (185 Class B shares)     -       -       -       -       -       -  
BALANCE - September 30, 2025   $ 122,396       8,406,116     $ 237,366,245     $ (741,431 )   $ -     $ 245,153,326  

 

8


 

Commercial Bancgroup, Inc.
Consolidated Statements of Comprehensive Income
Unaudited

 

    Three months Ended     Nine months Ended  
    September 30,     September 30,  
    2025     2024     2025     2024  
                         
                                 
Net income attributable to Commerical Bancgroup, Inc.   $ 9,465,149     $ 9,207,213     $ 27,056,347     $ 25,799,468  
Other comprehensive income (loss):                                
Unrealized holding gains (losses) on securities available for sale arising during the period     535,864       769,789       917,176       491,720  
Tax benefit (expense)     (159,558 )     (188,616 )     (232,227 )     (107,968 )
Reclassification adjustment for accretion of unrealized holding gains included in accumulated other comprehensive income from the transfer of securities from available-for-sale to held-to-maturity     58,417       120,324       186,997       369,061  
Tax expense     (15,268 )     (30,475 )     (48,871 )     (95,482 )
                                 
Other comprehensive income (loss), net of tax     419,455       671,022       823,075       657,331  
                                 
Comprehensive income   $ 9,884,604     $ 9,878,235     $ 27,879,422     $ 26,456,799  

 

9


 

Non-GAAP Reconciliation

 

    At or for the
Nine Months Ended
    At or for the
Year Ended
 
    September 30,     December 31,  
    2025     2024     2024  
    (Dollars in thousands except per share data)  
Pre-Tax Pre-Provision Net Income                  
Pre-tax income   $ 35,053     $ 31,726     $ 40,572  
Add: provision for loan and lease losses     -       1,824       1,829  
Pre-tax pre-provision net income   $ 35,053     $ 33,550     $ 42,401  
Tangible Equity:                        
Shareholders’ equity     245,153       214,784     $ 220,256  
Less: non controlling interest     -       -       -  
Less: goodwill     8,511       8,511       8,514  
Less: core deposit intangible (net of tax benefit)     3,449       4,663       4,331  
Tangible common equity   $ 233,194     $ 201,610     $ 207,411  
Pre-Tax Pre-Provision Return on Average Assets:                        
Total average assets   $ 2,257,810     $ 2,220,709     $ 2,217,423  
Pre-tax pre-provision net income     35,053       33,550       42,401  
Pre-tax pre-provision return on average assets     2.07 %     2.01 %     1.91 %
Return on Average Tangible Equity:                        
Total average shareholders’ equity   $ 232,705     $ 205,281     $ 206,622  
Less: average intangible assets (net of tax benefit)     12,325       13,573       13,497  
Less: average non controlling interest     -       2,701       2,701  
Average tangible equity     220,380       189,006       190,424  
Net income to shareholders     27,056       25,799       31,410  
Return on average tangible equity     16.37 %     18.20 %     16.49 %
Tangible Book Value per Share, Reported:                        
Tangible common equity   $ 233,194     $ 201,610     $ 207,411  
Shares of common stock outstanding     12,239,644       12,113,144       12,113,144  
Tangible book value per share, reported   $ 19.05     $ 16.64     $ 17.12  
Tangible Equity to Tangible Assets:                        
Tangible common equity   $ 233,194     $ 201,610     $ 207,411  
Total assets     2,214,408       2,244,809       2,301,211  
Less: intangible assets     13,149       14,782       14,339  
Tangible assets     2,201,259       2,230,027       2,286,872  
Tangible equity to tangible assets     10.59 %     9.04 %     9.07 %
Core Deposits:                        
Total Deposits   $ 1,780,634     $ 1,893,152     $ 1,938,597  
Less: Time deposits greater than $250,000     101,767       91,974       94,566  
Less: Brokered deposits     47,979       174,918       174,918  
Core deposits   $ 1,630,888     $ 1,626,260     $ 1,669,112  
Core Earnings per Share:                        
Net income   $ 27,056     $ 25,799     $ 31,410  
Add: merger expenses from AB&T acquisition     309       697       2,788  
Less: tax effect     (77 )     (174 )     (697 )
Core net income     27,288       26,322       33,501  
Core Earnings per Share:                        
Core net income     27,288       26,322       33,501  
Average shares outstanding     12,205,817       12,304,019       12,187,788  
Core earnings per share   $ 2.24     $ 2.14     $ 2.75  
Core Return on Average Assets:                        
Core net income   $ 27,288     $ 26,322     $ 33,501  
Average assets     2,257,810       2,220,709       2,217,423  
Core return on average assets     1.61 %     1.58 %     1.51 %
Core Return on Average Tangible Equity:                        
Average tangible common equity     220,380       189,006       190,424  
Core net income     27,288       26,322       33,501  
Core return on average tangible common equity     16.51 %     18.57 %     17.59 %
Core Efficiency Ratio:                        
Add: net interest income   $ 59,620     $ 57,816     $ 77,584  
Add: non interest income     7,292       7,878       10,878  
Operating revenue     66,912       65,694       88,462  
Total noninterest expenses     31,859       32,145       46,061  
Less: merger expenses from AB&T acquisition     309       697       2,788  
Core noninterest expenses     31,550       31,448       43,273  
Core efficiency ratio     47.15 %     47.87 %     48.92 %

 

 

10