株探米国株
エドガーで原本を確認する
false 0001981546 0001981546 2026-07-27 2026-07-27 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

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): July 27, 2026

 

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 July 27, 2026, Commercial Bancgroup, Inc., a Tennessee corporation (the “Company”), issued a press release announcing its financial results for the quarter ended June 30, 2026 (the “Earnings Release”). A copy of the Earnings Release is included as Exhibit 99.1 to this Current Report on Form 8-K (this “Report”) and is incorporated herein by reference.

 

In conjunction with the Earnings Release, the Company also made available an investor presentation of results for the quarter ended June 30, 2026 (the “Presentation”). The Presentation, which is available under the “Investors” section of the Company’s website, located at https://www.cbtn.com/, is included as Exhibit 99.2 to this Report and is incorporated herein by reference. Information on the Company’s website is not, and will not be deemed to be, a part of this Report or incorporated into any other filings the Company may make with the U.S. Securities and Exchange Commission.

 

The information contained in Item 2.02, including the accompanying exhibits, 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 (the “Securities Act”), or the Exchange Act.

 

Item 7.01 Regulation FD Disclosure.

 

On July 27, 2026, the board of directors of the Company declared a quarterly cash dividend of $0.12 per share of the Company’s common stock (the “Dividend”) payable on September 30, 2026, to shareholders of record as of the close of business on September 15, 2026.

 

The Company’s press release announcing the Dividend is attached as Exhibit 99.3 to this Report and is incorporated herein by reference.

 

The information contained in this Item 7.01, including Exhibit 99.3 attached hereto, shall not be deemed “filed” for purposes of Section 18 of 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 or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit   Description
99.1   Press release of Commercial Bancgroup, Inc., dated July 27, 2026.
99.2   Investor Presentation of Commercial Bancgroup, Inc., dated July 27, 2026.
99.3   Press release of Commercial Bancgroup, Inc., dated July 27, 2026, announcing the declaration of a quarterly cash dividend.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document).

 

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: July 27, 2026 By: /s/ Terry L. Lee
    Terry L. Lee
    President and Chief Executive Officer

 

2

 

EX-99.1 2 ea029912701ex99-1.htm PRESS RELEASE OF COMMERCIAL BANCGROUP, INC., DATED JULY 27, 2026

Exhibit 99.1

 

 

Commercial Bancgroup, Inc. Announces Results for the Second Quarter 2026

 

HARROGATE, TN –July 27, 2026 – Commercial Bancgroup, Inc. (“Commercial” or the “Company”) (Nasdaq: CBK), the parent company of Commercial Bank (the “Bank”), today announced net income of $10.2 million, or $0.75 per common share, for the second quarter of 2026, compared to net income of $8.9 million, or $0.73 per common share, for the second quarter of 2025. Core (net of any one-time adjustments) net income was $10.2 million, or $0.75 per common share, for the second quarter of 2026, compared to core net income of $9.1 million, or $0.75 per common share, for the second quarter of 2025.

 

Prior to Commercial’s initial public offering (“IPO”) of its common stock in October 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”).

 

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 reflected for the fourth quarter of 2025 in the financial statements presented in this press release.

 

Second Quarter 2026 Performance Highlights:

 

Net income of $10.2 million or $0.75 per common share; Core net income of $10.2 million or $0.75 per common share (see non-GAAP reconciliation)

 

Return on average assets (“ROAA”) of 1.78%; Core ROAA of 1.78% (see non-GAAP reconciliation)

 

Return on average equity (“ROAE”) of 13.73%; Core ROAE of 13.73% (see non-GAAP reconciliation)

 

Return on average tangible common equity (“ROATCE”) of 14.26%; Core ROATCE of 14.26% (see non-GAAP reconciliation)

 

Net interest margin of 4.06%, an increase of 18 basis points from the first quarter of 2026

 

Core efficiency ratio of 44.99% (see non-GAAP reconciliation)

 

Loans outstanding net of deferred fees and discounts increased $48.4 million during the quarter, or 2.6% from the first quarter of 2026

 

Book value per share increased $0.66, or 3.1%, to $22.09 and tangible book value per share increased $0.68, or 3.3%, to $21.28 at June 30, 2026 from $21.43 and $20.60, respectively, at March 31, 2026 (see non-GAAP reconciliation)

 

Net charge-offs to average loans of 0.00% and nonperforming assets to total assets of 0.31%

 

 

 

 

Year-To-Date Highlights:

 

Net income of $19.8 million or $1.44 per common share for the six months ended June 30, 2026, compared to $17.6 million or $1.44 per common share for the six months ended June 30, 2025

 

ROAA of 1.72% for the six months ended June 30, 2026, compared to 1.55% for the six months ended June 30, 2025

 

ROAE of 13.48% for the six months ended June 30, 2026, compared to 15.71% for the six months ended June 30, 2025

 

Total operating revenue of $47.2 million for the six months ended June 30, 2026, compared to $44.1 million for the six months ended June 30, 2025

 

Non-interest expense of $22.0 million for the six months ended June 30, 2026, compared to $21.3 million for the six months ended June 30, 2025

 

Book value per share of $22.09 as of June 30, 2026, compared to $19.22 as of June 30, 2025

 

Tangible book value per share of $21.28 as of June 30, 2026, compared to $18.22 as of June 30, 2025 (see non-GAAP reconciliation)

 

Core efficiency ratio of 45.2% for the six months ended June 30, 2026, compared to 47.7% for the six months ended June 30, 2025 (see non-GAAP reconciliation)

 

Balance Sheet Trends

 

Total assets were $2.4 billion as of June 30, 2026, compared to $2.3 billion as of June 30, 2025.

 

Loans outstanding net of deferred fees and discounts were $1.9 billion as of June 30, 2026, an increase of $149.0 million, or 8.3%, from June 30, 2025.

 

As of June 30, 2026, the Bank exceeded the minimum requirements to be well-capitalized for bank regulatory purposes, with a total risk-based capital ratio of 14.0%, a Tier 1 risk-based capital ratio of 13.0%, a common equity Tier 1 capital ratio of 13.0%, and a Tier 1 leverage ratio of 11.6%.

 

Total deposits were $1.9 billion as of June 30, 2026, an increase of $21.9 million, or 1.2%, from June 30, 2025.

 

Noninterest bearing demand deposits increased $12.7 million, or 3.0%, to $428.4 million as of June 30, 2026, from $415.7 million as of June 30, 2025.

 

Non-brokered deposits were $1.8 billion as of June 30, 2026, an increase of $91.8 million, or 5.3%, from June 30, 2025. This increase was primarily driven by normal customer business cycles and deposit growth.

 

Asset quality declined slightly with nonperforming assets to total assets of 0.31% as of June 30, 2026 as compared to 0.30% as of June 30, 2025. The allowance for credit losses to total loans decreased to 0.96% as of June 30, 2026 from 1.00% as of June 30, 2025.

 

Net Income Before Income Taxes

 

Net income before income taxes was $12.9 million for the three months ended June 30, 2026, an increase of $1.3 million, or 11.6%, from the three months ended June 30, 2025. The increase was primarily the result of an increase in net interest income after provision for credit losses of $1.1 million or 5.3% and an increase in non-interest income of $0.4 million or 19.2%.

 

These increases were offset by an increase of noninterest expense of $0.1 million or 1.4%.

 

Non-Interest Income

 

Non-interest income was $2.7 million for the three months ended June 30, 2026, an increase of $0.4 million, or 19.2%, as compared to the three months ended June 30, 2025. This increase was primarily due to an increase in customer service and ATM fees.

 

2

 

 

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 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.

 

Commercial Bancgroup, Inc.

Financial Tables

 

Financial Highlights (unaudited) Table 1A

 

    For the Three Months Ended     As of and for the Six
Months Ended
 
(dollars in thousands except per share amounts)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
Selected Operating Data:                                          
Interest and Dividend Income   $ 30,154     $ 29,463     $ 29,958     $ 30,021     $ 30,859     $ 59,617     $ 61,625  
Interest Expense     8,639       8,985       9,148       9,799       10,800       17,624       22,226  
Net Interest Income     21,515       20,478       20,810       20,222       20,059       41,993       39,399  
Provision for Credit Losses     399       122       463       -       -       521       -  
Net Interest Income After Provision for Credit Losses     21,116       20,356       20,347       20,222       20,059       41,472       39,399  
Noninterest Income     2,650       2,591       2,667       2,626       2,224       5,241       4,667  
Noninterest Expense     10,872       11,087       10,623       10,552       10,725       21,959       21,306  
Income Before Income Taxes     12,894       11,860       12,391       12,296       11,558       24,754       22,760  
Provision for Income Taxes     2,678       2,326       2,224       2,829       2,658       5,004       5,168  
Net Income     10,216       9,534       10,167       9,467       8,900       19,750       17,592  
Less: Net Income Attributable to Noncontrolling Interest     -       -       -       -       -       -       -  
Net Income attributable to Commercial Bancgroup, Inc.     10,216       9,534       10,167       9,467       8,900       19,750       17,592  
Add: Non-recurring Expense Net of Taxes     -       470       -       -       226       470       231  
Core Net Income (1)     10,216       10,004       10,167       9,467       9,126       20,220       17,823  

 

(1) Considered non-GAAP financial measure - See “Non-GAAP Financial Measures” and reconciliation of non-GAAP financial measures at table 10

 

3

 

 

Financial Highlights (unaudited)

 

    For the Three Months Ended    

As of and for the

Six Months Ended

 
    June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
Share and Per Share Data:                                          
Basic earnings per share   $ 0.75     $ 0.70     $ 0.74     $ 0.77     $ 0.73     $ 1.44     $ 1.44  
Diluted earnings per share   $ 0.74     $ 0.70     $ 0.74     $ 0.77     $ 0.73     $ 1.44     $ 1.44  
Core (net of any one-time adjustments) net income per share (1)   $ 0.75     $ 0.73     $ 0.74     $ 0.77     $ 0.75     $ 1.48     $ 1.46  
Book value per share   $ 22.09     $ 21.43     $ 20.83     $ 20.03     $ 19.22     $ 22.09     $ 19.22  
Tangible book value per share (1)   $ 21.28     $ 20.60     $ 19.98     $ 19.05     $ 18.22     $ 21.28     $ 18.22  
Shares of common stock outstanding     13,701,270       13,697,987       13,697,987       12,239,644       12,239,644       13,701,270       12,239,644  
Weighted average common shares outstanding     13,700,296       13,697,987       13,697,987       12,239,644       12,239,644       13,699,148       12,188,624  
Weighted average diluted shares outstanding     13,722,727       13,712,162       13,704,030       12,240,568       12,239,644       13,721,579       12,188,624  

 

(1) Considered non-GAAP financial measure - See “Non-GAAP Financial Measures” and reconciliation of non-GAAP financial measures at table 10

 

4

 

 

Financial Highlights (unaudited)

 

    As of and for the Three Months Ended     As of and for the
Six Months Ended
 
(dollars in thousands)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
Selected Balance Sheet Data:                                          
Total assets   $ 2,376,584     $ 2,328,789     $ 2,291,455     $ 2,214,408     $ 2,262,511     $ 2,376,584     $ 2,262,511  
Securities available-for-sale at fair value     38,553       42,175       43,137       29,556       30,113       38,553       30,113  
Securities held-to-maturity, at carrying value, net of allowance for credit losses     94,343       96,387       97,728       131,915       157,452       94,343       157,452  
Loans outstanding net of deferred fees and discounts     1,940,536       1,892,174       1,873,533       1,767,193       1,791,516       1,940,536       1,791,516  
Allowance for credit losses     18,722       18,329       18,096       17,942       17,989       18,722       17,989  
Goodwill and other intangible assets     12,012       12,392       12,767       13,149       13,546       12,012       13,546  
Total deposits     1,873,172       1,892,217       1,815,734       1,780,634       1,851,248       1,873,172       1,851,248  
Core deposits (1)     1,709,887       1,744,967       1,663,931       1,630,897       1,628,181       1,709,887       1,628,181  
Other borrowings     175,817       118,248       166,838       162,760       148,509       175,817       148,509  
Total Shareholders’ equity     302,618       293,518       285,344       245,153       235,268       302,618       235,268  

 

(1) Considered non-GAAP financial measure - See “Non-GAAP Financial Measures” and reconciliation of non-GAAP financial measures at table 10

 

5

 

 

Financial Highlights (unaudited) Table 1B

 

    As of and for the Three Months Ended     As of and for the Six
Months Ended
 
(dollars in thousands)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
Performance Ratios:                                          
Pre-tax pre-provision net income (PPNI) (1)   $ 13,293     $ 11,982     $ 12,854     $ 12,296     $ 11,558     $ 25,275     $ 22,760  
Return on average assets (ROAA)     1.78       1.66       1.81       1.74       1.57       1.72       1.55  
Return on average equity (ROAE)     13.73       13.22       15.46       15.81       15.57       13.48       15.71  
Core return on average assets (ROAA)(1)     1.78       1.74       1.81       1.74       1.62       1.76       1.57  
Return on average tangible common equity (ROATCE) (1)     14.26       13.76       16.40       16.65       16.43       14.02       16.94  
Net interest rate spread     3.44       3.27       3.34       3.32       3.11       3.35       3.07  
Net interest margin     4.06       3.88       4.01       4.02       3.84       3.97       3.73  
Cost of Funds     1.75       1.82       1.88       2.07       2.18       1.78       2.21  
Efficiency ratio     44.99       48.06       45.25       46.18       48.13       46.49       48.35  
CORE efficiency ratio (1)     44.99       45.45       45.25       46.18       46.78       45.21       47.65  
Noninterest income to average assets     0.46       0.45       0.47       0.48       0.39       0.46       0.41  
Noninterest expense to average assets     1.89       1.93       1.87       1.94       1.91       1.91       1.88  
Average interest-earning assets to average interest-bearing liabilities     1.38       1.36       1.38       1.36       1.31       1.37       1.31  
Average equity to average total assets     0.13       0.13       0.12       0.11       0.10       0.13       0.10  

 

(1) Considered non-GAAP financial measure - See “Non-GAAP Financial Measures” and reconciliation of non-GAAP financial measures at table 10

 

Financial Highlights (unaudited)

 

    As of and for the Three Months Ended     As of and for the Six
Months Ended
 
    June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
Asset Quality Data:                                          
Net charge-offs to average loans     0.00 %     0.01 %     0.01 %     0.00 %     0.01 %     -0.01 %     0.01 %
Total allowance for credit losses to total loans     0.96 %     0.97 %     0.97 %     1.02 %     1.00 %     0.96 %     1.00 %
Total allowance for credit losses to nonperforming loans     281 %     313 %     290 %     333 %     307 %     281 %     307 %
Nonperforming loans to gross loans     0.34 %     0.31 %     0.33 %     0.31 %     0.33 %     0.34 %     0.33 %
Nonperforming assets to total assets     0.31 %     0.28 %     0.28 %     0.27 %     0.30 %     0.31 %     0.30 %

 

6

 

 

Financial Highlights (unaudited)

 

    As of and for the Three Months Ended     As of and for the Six
Months Ended
 
    June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
Balance Sheet and Capital Ratios (Commercial Bancgroup, Inc.):                                          
Loan-to-deposit ratio     102.60 %     99.03 %     102.19 %     98.24 %     95.80 %     102.60 %     95.80 %
Noninterest bearing deposits to total deposits     22.87 %     21.22 %     21.91 %     22.39 %     22.53 %     22.87 %     22.53 %
Total shareholders’ equity to total assets     12.73 %     12.60 %     12.45 %     11.07 %     10.40 %     12.73 %     10.40 %
Tangible common equity to tangible assets (1)     12.33 %     12.18 %     12.01 %     10.59 %     9.92 %     12.33 %     9.92 %
Tier 1 leverage ratio     12.70 %     12.32 %     12.19 %     11.03 %     10.22 %     12.70 %     10.22 %
Common equity tier 1 ratio     14.55 %     14.73 %     14.99 %     12.83 %     12.26 %     14.55 %     12.26 %
Total risk-based capital ratio     15.48 %     15.68 %     15.96 %     14.12 %     13.55 %     15.48 %     13.55 %
Other                                                        
Number of branches     34       34       34       34       34       34       34  
Number of full-time equivalent employees     293       287       287       287       289       293       289  

 

(1) Considered non-GAAP financial measure - See “Non-GAAP Financial Measures” and reconciliation of non-GAAP financial measures at table 10

 

7

 

 

Quarter End Balance Sheets (unaudited) Table 2

 

(dollars in thousands)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
 
Assets                              
Cash and due from banks   $ 161,327     $ 151,610     $ 118,989     $ 122,945     $ 108,501  
Federal funds sold     8,787       16,784       25,329       31,841       42,782  
Investment securities     132,896       138,562       140,865       161,471       187,565  
Gross loans less deferred fees and discounts     1,940,536       1,892,174       1,873,533       1,767,193       1,791,516  
Allowance for credit losses     (18,722 )     (18,329 )     (18,096 )     (17,942 )     (17,989 )
Loans, net of allowance for credit losses     1,921,813       1,873,845       1,855,437       1,749,251       1,773,527  
Premises and equipment, net     50,145       49,445       49,765       50,268       50,337  
Foreclosed assets held for sale, net     755       575       253       533       861  
Bank owned life insurance     46,619       46,469       46,648       46,482       46,480  
Goodwill and other intangible assets     12,012       12,392       12,767       13,149       13,546  
Deferred tax asset     1,076       1,056       1,003       1,427       1,029  
Other     41,153       38,049       40,399       37,041       37,883  
Total Assets   $ 2,376,584     $ 2,328,789     $ 2,291,455     $ 2,214,408     $ 2,262,511  
                                         
Liabilities and Shareholders’ Equity                                        
Liabilities                                        
Deposits                                        
Demand     942,633       973,678       913,986       928,958       926,886  
Savings, NOW and money market     413,904       415,132       414,716       382,002       382,788  
Time     516,635       503,408       487,032       469,674       541,574  
Total deposits     1,873,172       1,892,217       1,815,734       1,780,634       1,851,248  
Short-term borrowings     102,570       45,068       88,251       62,663       46,300  
Long-term debt     73,247       73,181       78,587       100,097       102,209  
Interest Payable     2,575       2,644       2,962       3,410       4,545  
Other Liabilities     22,402       22,161       20,576       22,451       22,941  
Total Liabilites     2,073,966       2,035,271       2,006,110       1,969,255       2,027,243  
                                         
Shareholders’ Equity                                        
Common stock     137       137       137       122       122  
Additional paid-in capital     38,683       38,536       38,377       8,406       8,406  
Retained earnings     264,515       255,670       247,505       237,366       227,900  
Accumulated other comprehensive loss     (717 )     (825 )     (675 )     (741 )     (1,160 )
Total Shareholders’ equity     302,618       293,518       285,344       245,153       235,268  
Total liabilities and shareholders’ equity   $ 2,376,584     $ 2,328,789     $ 2,291,454     $ 2,214,408     $ 2,262,511  

 

8

 

 

Statement of Operations (unaudited) Table 3

 

    For the Three Months Ended     As of and for the Six Months Ended  
(dollars in thousands)   June 30, 2026     March 31, 2026     December 31, 2025     September 30, 2025     June 30, 2025     June 30, 2026     June 30, 2025  
Interest and Dividend Income                                                        
Loans, including fees   $ 28,396     $ 27,675     $ 27,866     $ 28,074     $ 28,432     $ 56,071     $ 56,362  
Debt securities-taxable     832       838       739       929       1,070       1,670       2,045  
Debt securities-tax-exempt     109       114       114       102       116       223       226  
Dividends on restricted stock     151       147       157       156       148       298       308  
Interest-bearing deposits     666       689       1,082       760       1,093       1,355       2,684  
Total interest and dividend income     30,154       29,463       29,958       30,021       30,859       59,617       61,625  
                                                         
Interest expense                                                        
Deposits     8,032       8,315       8,441       8,654       9,717       16,347       20,011  
Short-term borrowings     40       47       18       55       44       87       75  
Long-term debt     567       623       689       1,090       1,039       1,190       2,140  
                                                         
Total interest expense     8,639       8,985       9,148       9,799       10,800       17,624       22,226  
Net interest income     21,515       20,478       20,810       20,222       20,059       41,993       39,399  
                                                         
Provision for credit losses     399       122       463       -       -       521       -  
Net interest income after provision for credit losses     21,116       20,356       20,347       20,222       20,059       41,472       39,399  
                                                         
Noninterest Income                                                        
Customer service fees     774       781       779       735       674       1,555       1,329  
Net gains on sales of premises and equipment     30       -       44       20       32       30       4  
Net gains on sales of foreclosed assets     -       107       48       110       -       107       3  
ATM fees     977       854       877       846       892       1,831       1,691  
Increase in BOLI     315       312       342       306       336       627       644  
Other     554       537       577       609       290       1,091       996  
                                                         
Total noninterest income     2,650       2,591       2,667       2,626       2,224       5,241       4,667  

 

9

 

 

    For the Three Months Ended     As of and for the Six
Months Ended
 
(dollars in thousands)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
Noninterest Expense                                          
Salaries and employee benefits   $ 5,683     $ 5,716     $ 5,753     $ 5,729     $ 5,657     $ 11,399     $ 11,283  
Occupancy     856       843       877       738       916       1,699       1,791  
Data processing     1,099       1,101       1,068       1,103       1,151       2,200       2,358  
Deposit insurance premiums     202       242       234       267       245       444       471  
Professional fees     440       209       229       136       286       649       481  
Depreciation and amortization     942       933       1,001       955       803       1,875       1,751  
Other     1,650       1,440       1,461       1,624       1,667       3,090       3,171  
Loss on retirement of debt     -       603       -       -       -       603       -  
                                                         
Total noninterest expense     10,872       11,087       10,623       10,552       10,725       21,959       21,306  
                                                         
Income before income taxes     12,894       11,860       12,391       12,296       11,558       24,754       22,760  
Provision for income taxes     2,678       2,326       2,224       2,829       2,658       5,004       5,168  
Net Income     10,216       9,534       10,167       9,467       8,900       19,750       17,592  
Less: Net Income Attributable to Noncontrolling Interest     -       -       -       -       -       -       -  
Net Income attributable to Commercial Bancgroup, Inc.   $ 10,216     $ 9,534     $ 10,167     $ 9,467     $ 8,900     $ 19,750     $ 17,592  

 

10

 

 

QTD Average Balances and Yields/Rates (unaudited) Table 4

 

    Three Months Ended  
    June 30, 2026     March 31, 2026     December 31, 2025  
(dollars in thousands)   Average
Balance
    Interest     Yield/
Rate
    Average
Balance
    Interest     Yield/
Rate
    Average
Balance
    Interest     Yield/
Rate
 
                                                       
Interest Earning Assets                                                      
Gross loans, net of unearned income   $ 1,902,119     $ 28,396       6.0 %   $ 1,883,103     $ 27,675       5.9 %   $ 1,807,127     $ 27,866       6.2 %
Investment securities     138,726       1,092       3.1 %     140,223       1,099       3.1 %     152,782       1,010       2.6 %
Other interest-earning assets     77,015       666       3.5 %     85,953       689       3.2 %     116,517       1,082       3.7 %
Total interest-earning assets     2,117,860       30,154       5.7 %     2,109,279       29,463       5.6 %     2,076,426       29,958       5.8 %
                                                                         
Noninterest-earning assets:                                                                        
Allowance for credit losses     (18,497 )                     (18,283 )                     (17,954 )                
Noninterest-earning assets     202,388                       205,119                       190,810                  
                                                                         
Total Assets     2,301,751                       2,296,115                       2,249,282                  
                                                                         
Interest-bearing liabilities:                                                                        
Interest-bearing DDAs     540,531       2,501       1.9 %     575,981       2,809       2.0 %     518,495       2,647       2.0 %
NOW, savings and MMDA deposits     417,468       1,415       1.4 %     412,533       1,425       1.4 %     427,419       1,585       1.5 %
Time Deposits     494,379       4,116       3.3 %     479,804       4,081       3.4 %     475,972       4,209       3.5 %
Federal Home Loan bank advances     60,270       452       3.0 %     60,522       467       3.1 %     60,781       444       2.9 %
Other borrowings     18,050       155       3.4 %     20,355       203       4.0 %     24,953       263       4.2 %
Total interest-bearing liabilities     1,530,698       8,639       2.3 %     1,549,195       8,985       2.3 %     1,507,620       9,148       2.4 %
                                                                         
Noninterest bearing liabilites:                                                                        
Noninterest bearing deposits     444,701                       430,842                       434,578                  
Other liabilities     28,723                       27,593                       47,299                  
Total noninterest bearing liabilities     473,424                       458,435                       481,877                  
Shareholders’ equity     297,631                       288,485                       259,785                  
                                                                         
Total liabilities and shareholders’s equity     2,301,753                       2,296,115                       2,249,282                  
Net interest income             21,515                       20,478                       20,810          
Net interest spread                     3.44 %                     3.27 %                     3.40 %
Net interest margin                     4.06 %                     3.88 %                     4.01 %
Cost interest bearing deposits                     1.69 %                     1.75 %                     1.82 %
Cost of funds                     1.75 %                     1.82 %                     1.88 %

 

11

 

 

YTD Average Balances and Yields/Rates (unaudited) Table 5

 

    Six Months Ended  
    June 30, 2026     June 30, 2025  
(dollars in thousands)   Average
Balance
    Interest     Yield/
Rate
    Average
Balance
    Interest     Yield/
Rate
 
                                     
Interest Earning Assets                                    
Gross loans, net of unearned income     1,892,611       56,071       5.9 %     1,795,846       56,362       6.3 %
Investment securities     139,475       2,191       3.1 %     186,623       2,579       2.8 %
Other interest-earning assets     81,484       1,355       3.3 %     128,525       2,684       4.2 %
Total interest-earning assets     2,113,570       59,617       5.6 %     2,110,994       61,625       5.8 %
                                                 
Noninterest-earning assets:                                                
Allowance for credit losses     (18,390 )                     (18,242 )                
Noninterest-earning assets     203,754                       176,107                  
                                                 
Total Assets     2,298,934                       2,268,859                  
                                                 
Interest-bearing liabilities:                                                
Interest-bearing DDAs     558,256       5,310       1.9 %     552,539       6,277       2.3 %
NOW, savings and MMDA deposits     415,001       2,840       1.4 %     388,331       2,922       1.5 %
Time Deposits     487,092       8,197       3.4 %     557,517       10,813       3.9 %
Federal Home Loan bank advances     60,396       919       3.0 %     63,534       74       0.2 %
Other borrowings     19,203       358       3.7 %     44,774       2,140       9.6 %
Total interest-bearing liabilities     1,539,948       17,624       2.3 %     1,606,695       22,226       2.8 %
                                                 
Noninterest bearing liabilites:                                                
Noninterest bearing deposits     437,772                       401,935                  
Other liabilities     28,158                       36,319                  
Total noninterest bearing liabilities     465,930                       438,254                  
Shareholders’ equity     293,058                       223,912                  
Total liabilities and shareholders’s equity     2,298,936                       2,268,861                  
Net interest income             41,993                       39,399          
Net interest spread                     3.35 %                     3.07 %
Net interest margin                     3.97 %                     3.73 %
                                                 
Cost of total deposits                     1.72 %                     2.11 %
Cost of total funding                     1.78 %                     2.21 %

 

12

 

 

Loan Data (unaudited) Table 6

 

    As of Quarter Ended  
    June 30, 2026     March 31, 2026     December 31, 2025     September 30, 2025     June 30, 2025  
(dollars in thousands)   Amount     % of
Total
    Amount     % of
Total
    Amount     % of
Total
    Amount     % of
Total
    Amount     % of
Total
 
                                                             
Real Estate Loans Commercial   $ 1,140,480       59 %   $ 1,114,516       59 %   $ 1,113,440       59 %   $ 1,002,192       57 %   $ 1,016,229       57 %
Construction and land development     201,781       10 %     195,189       10 %     176,688       9 %     201,399       11 %     189,187       11 %
Residential     387,142       20 %     383,346       20 %     377,943       20 %     376,769       21 %     376,442       21 %
Other     18,336       1 %     14,511       1 %     14,824       1 %     14,831       1 %     15,290       1 %
Commercial     179,935       9 %     171,029       9 %     174,248       9 %     154,732       9 %     178,832       10 %
Consumer and other     19,535       1 %     19,497       1 %     22,867       1 %     23,651       1 %     22,408       1 %
Total loans     1,947,209       100 %     1,898,088       100 %     1,880,010       100 %     1,773,574       100 %     1,798,388       100 %
Deferred loan fees and discounts     6,673               5,914               6,477               6,381               6,872          
Allowance for credit                                                                                
Losses     18,722               18,329               18,096               17,942               17,989          
Loans, net     1,921,813               1,873,845               1,855,437               1,749,251               1,773,527          

 

13

 

 

Nonperforming Assets (unaudited) Table 7

 

    As of the Quarter Ended  
(dollars in thousands)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
 
                               
Nonaccrual loans   $ 6,661     $ 5,861     $ 6,245     $ 5,390     $ 5,846  
Past due loans 90 days and still accruing     -       -       -       -       6  
Total nonperforming loans     6,661       5,861       6,245       5,390       5,852  
Other real estate owned     755       575       253       533       861  
Total nonperforming assets   $ 7,416     $ 6,436     $ 6,498     $ 5,923     $ 6,713  
                                         
Allowance for credit losses   $ 18,722     $ 18,329     $ 18,096     $ 17,942     $ 17,989  
Total loans outstanding at end of period net of deferred loan fees and discounts   $ 1,940,536     $ 1,892,174     $ 1,873,533     $ 1,767,193     $ 1,791,516  
                                         
Nonperforming loans to total loans     0.34 %     0.31 %     0.33 %     0.31 %     0.33 %
Nonperforming assets to total loans and OREO     0.38 %     0.34 %     0.35 %     0.34 %     0.37 %
Allowance for credit losses to nonperforming loans     281 %     313 %     290 %     333 %     307 %
Allowance for credit losses to total loans     0.96 %     0.97 %     0.97 %     1.02 %     1.00 %
Nonaccrual loans to total assets     0.28 %     0.25 %     0.27 %     0.24 %     0.26 %
Nonperforming assets to total assets     0.31 %     0.28 %     0.28 %     0.27 %     0.30 %

 

14

 

 

Allowance for credit losses (unaudited) Table 8

 

    As of and for the Three Months Ended     As of and for the Six
Months Ended
 
(dollars in thousands)   June 30,
 2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
                                           
Average loans outstanding   $ 1,902,136     $ 1,883,103     $ 1,807,127     $ 1,767,379     $ 1,794,477     $ 1,892,611     $ 1,795,846  
Total loans outstanding at end of period net of deferred loan fees and discounts     1,940,536       1,892,174       1,873,533       1,767,193       1,791,516       1,940,536       1,791,516  
ACL balance, beginning of period     18,329       18,096       17,942       17,989       18,109       18,096       18,205  
Charge-offs:                                                        
Commercial real estate     -       -       (284 )     -       (18 )     -       (18 )
Construction and land development     -       -       -       -       -       -       -  
Residential real estate     -       -       -       -       (121 )     -       (121 )
Commercial     -       -       (48 )     -       -       -       (314 )
Consumer and other     (18 )     (15 )     (13 )     (186 )     (34 )     (33 )     (51 )
Total charge-offs     (18 )     (15 )     (345 )     (186 )     (173 )     (33 )     (504 )
                                                         
Recoveries:                                                        
Commercial real estate     -       114       -       108       33       114       43  
Construction and land development     -       -       -       -       -       -       202  
Residential real estate     1       -       20       26       2       1       18  
Commercial     1       1       7       1       3       2       3  
Consumer and other     5       11       56       4       15       16       22  
Total recoveries     7       126       83       139       53       133       288  
                                                         
Net (charge-offs) recoveries     (11 )     111       (262 )     (47 )     (120 )     100       (216 )
Provision for credit losses     404       122       416       -       -       526       -  
ACL balance at end of period   $ 18,722     $ 18,329     $ 18,096     $ 17,942     $ 17,989     $ 18,722     $ 17,989  
Ratio of allowance to end of period loans     0.96 %     0.97 %     0.97 %     1.02 %     1.00 %     0.96 %     1.00 %
Ratio of net (charge-offs) recoveries to average loans     0.00 %     0.01 %     -0.01 %     0.00 %     -0.01 %     0.01 %     -0.01 %

 

15

 

 

Loan Risk Ratings (unaudited) Table 9

 

    As of the Quarter Ended  
(dollars in thousands)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
 
                               
Real Estate Loans                              
Commercial                              
Pass   $ 1,131,324     $ 1,105,529     $ 1,104,532     $ 999,788     $ 1,012,190  
Special mention     8,835       8,897       8,814       1,776       2,515  
Substandard     321       90       94       628       1,524  
Total Commercial   $ 1,140,480     $ 1,114,516     $ 1,113,440     $ 1,002,192     $ 1,016,229  
Construction and land development                                        
Pass   $ 201,389     $ 194,983     $ 176,014     $ 201,363     $ 189,149  
Special mention     359       171       78       -       -  
Substandard     32       35       596       36       38  
Total Construction and land development   $ 201,781     $ 195,189     $ 176,688     $ 201,399     $ 189,187  
Residential                                        
Pass   $ 380,157     $ 377,179     $ 371,583     $ 371,226     $ 371,353  
Special mention     631       545       833       838       849  
Substandard     6,354       5,622       5,527       4,705       4,240  
Total Residential   $ 387,142     $ 383,346     $ 377,943     $ 376,769     $ 376,442  
Other                                        
Pass   $ 18,336     $ 14,511     $ 14,824     $ 14,831     $ 15,290  
Special mention     -       -       -       -       -  
Substandard     -       -       -       -       -  
Total Other   $ 18,336     $ 14,511     $ 14,824     $ 14,831     $ 15,290  
Commercial                                        
Pass   $ 179,002     $ 170,093     $ 173,324     $ 153,819     $ 177,969  
Special mention     685       701       793       733       747  
Substandard     248       235       131       180       116  
Total Commercial   $ 179,934     $ 171,029     $ 174,248     $ 154,732     $ 178,832  
Consumer and Other                                        
Pass   $ 19,423     $ 19,399     $ 22,768     $ 23,616     $ 22,367  
Special mention     34       44       21       5       6  
Substandard     78       54       79       30       36  
Total Consumer   $ 19,535     $ 19,497     $ 22,868     $ 23,651     $ 22,409  
Total loans                                        
Pass   $ 1,929,632     $ 1,881,694     $ 1,863,045     $ 1,764,643     $ 1,788,318  
Special mention     10,543       10,358       10,539       3,352       4,117  
Substandard     7,034       6,036       6,427       5,579       5,954  
Total Gross loans   $ 1,947,209     $ 1,898,088     $ 1,880,011     $ 1,773,574     $ 1,798,389  

 

16

 

 

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. Our management believes that the “core” metrics described below and used in this press release assist users of the Company’s financial statements with their financial analysis period-over-period as they exclude certain non-recurring items. 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 the following:

 

Core deposits. We calculate core deposits by excluding jumbo time deposits (deposits greater than or equal to $250,000) from total deposits.

 

Core net income. We define core net income as net income plus non-recurring expenses, net of the related tax effect of non-recurring expenses.

 

Core net income per share. We define core net income per share as core net income divided by weighted average common shares outstanding.

 

Core ROAA. We define core ROAA as core net income divided by average assets, with average assets based upon the average daily balance of total assets in each period.

 

Core return on average tangible common equity. We define core return on average tangible common equity as core net income divided by total average shareholders’ equity less average intangible assets (goodwill and core deposit intangibles).

 

Pre-tax pre-provision net income. We define pre-tax pre-provision net income as pre-tax net income plus provision for loan and lease losses.

 

Core efficiency ratio. We define core efficiency ratio as noninterest expenses (less non-recurring expenses), divided by operating revenue (net interest plus total noninterest income). This ratio is an indicator used by our management to assess operating efficiencies and is intended to demonstrate how efficiently our management is controlling expenses relative to generating revenues on our core activities.

 

Pre-tax, pre-provision ROAAWe define pre-tax, pre-provision ROAA as pre-tax, pre-provision net income divided by average assets calculated based upon the average daily balance of total assets in each year.

 

Tangible assets. We define tangible assets as total assets less goodwill and other intangible assets.

 

Return on average tangible common equity ROATCEWe define return on average tangible common equity ROATC as net income divided by average common equity calculated based as total average shareholders’ equity less average intangible assets net of tax benefit.

 

Tangible book value per shareWe define tangible book value per share as our tangible common equity, which is shareholders’ equity reduced by goodwill and other intangible assets, divided by diluted weighted average shares outstanding.

 

Tangible common equity to tangible assetsWe define tangible common equity to tangible assets as tangible common equity divided by tangible assets calculated based as total assets net of intangible assets.

 

17

 

 

The following table provides a reconciliation of the above non-GAAP financial measures to their most directly comparable financial measure presented in accordance with GAAP.

 

Non-GAAP Reconciliations (unaudited)

 

    As of and for the Three Months Ended     As of and for the Six
Months Ended
 
(dollars in thousands, except per share data)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
                                           
Pre-Tax Pre-Provision Net Income:                                          
Pre-tax income   $ 12,894     $ 11,860     $ 12,391     $ 12,296     $ 11,558     $ 24,754     $ 22,760  
Add: provision for loan and lease losses     399       122       463       -       -       521       -  
Pre-tax pre-provision net income   $ 13,293     $ 11,982     $ 12,854     $ 12,296     $ 11,558     $ 25,275     $ 22,760  
Tangible Common Equity:                                                        
Shareholders’ equity   $ 302,618     $ 293,518     $ 285,344     $ 245,153     $ 235,268       302,618       235,268  
Less: non controlling interest                                                     -  
Less: goodwill     8,511       8,511       8,511       8,511       8,511       8,511       8,511  
Less: core deposit intangible (net of tax benefit)     2,594       2,875       3,164       3,448       3,744       2,594       3,744  
Tangible common equity   $ 291,513     $ 282,132     $ 273,669     $ 233,194     $ 223,013     $ 291,513     $ 223,013  
Return on Average Tangible Common Equity:                                                        
Total average shareholders’ equity   $ 297,631     $ 288,485     $ 259,784     $ 239,473     $ 227,883     $ 293,058     $ 223,912  
Less: average intangible assets (net of tax benefit)     11,105       11,386       11,767       11,980       11,997     $ 11,245       13,497  
Less: average non controlling interest     -       -       -       -       -       -       2,701  
Average common tangible equity     286,526       277,099       248,017       227,493       215,886       281,813       207,714  
Net income to shareholders     10,216       9,534       10,167       9,467       8,900       19,750       17,592  
Return on average common tangible equity     14.26 %     13.76 %     16.40 %     16.65 %     16.49 %     14.02 %     16.94 %
Tangible Book Value per Share:                                                        
Tangible common equity   $ 291,513     $ 282,132     $ 273,669     $ 233,194     $ 223,013     $ 291,513     $ 223,013  
Shares of common stock outstanding (weighted average)     13,700,296       13,697,987       13,697,987       12,239,644       12,239,644       13,699,148       12,188,624  
Tangible book value per share, reported   $ 21.28     $ 20.60     $ 19.98     $ 19.05     $ 18.22     $ 21.28     $ 18.22  

 

18

 

 

        As of and for the Three Months Ended     As of and for the Six
Months Ended
 
(dollars in thousands, except per share data)   June 30,
2026
    March 31,
2026
    December 31,
2025
    September 30,
2025
    June 30,
2025
    June 30,
2026
    June 30,
2025
 
                                           
Tangible Common Equity to Tangible Assets:                                          
Tangible common equity   $ 291,513     $ 282,132     $ 273,669     $ 233,194     $ 223,013     $ 291,513     $ 223,013  
Total assets     2,376,584       2,328,789       2,291,455       2,214,408       2,262,511       2,376,584       2,262,511  
Less: intangible assets     12,012       12,392       12,767       13,149       13,546       12,012       13,546  
Tangible assets     2,364,572       2,316,397       2,278,688       2,201,258       2,248,965       2,364,572       2,248,965  
Tangible common equity to tangible assets     12.33 %     12.18 %     12.01 %     10.59 %     9.92 %     12.33 %     9.92 %
Core Deposits:                                                        
Total Deposits   $ 1,873,172     $ 1,892,217     $ 1,815,734     $ 1,780,634     $ 1,851,248     $ 1,873,172       1,851,248  
Less: Time deposits greater than $250,000     107,910       105,717       103,833       101,767       97,844       107,910       97,844  
Less: Brokered deposits     55,375       41,533       47,970       47,970       125,223       55,375       125,223  
Core deposits   $ 1,709,887     $ 1,744,967     $ 1,663,931     $ 1,630,897     $ 1,628,181     $ 1,709,887     $ 1,628,181  
Core Net Income:                                                        
Net income   $ 10,216     $ 9,534     $ 10,167     $ 9,467     $ 8,900     $ 19,750     $ 17,592  
Add: Non-recurring Expense     -       603       -       -       302       603       309  
Less: tax effect     -       (133 )     -       -       (76 )     (133 )     (78 )
Core net income   $ 10,216     $ 10,004     $ 10,167     $ 9,467     $ 9,126     $ 20,220       17,823  
Core Net Income per Share:                                                        
Core net income   $ 10,216     $ 10,004     $ 10,167     $ 9,467     $ 9,126     $ 20,220     $ 17,823  
Weighted average common shares outstanding     13,700,296       13,697,987       13,697,987       12,239,644       12,239,644       13,699,148       12,188,624  
Core net income per share   $ 0.75     $ 0.73     $ 0.74     $ 0.77     $ 0.75     $ 1.48     $ 1.46  
Core Return on Average Assets:                                                        
Core net income   $ 10,216     $ 10,004     $ 10,167     $ 9,467     $ 9,126     $ 20,220     $ 17,823  
Average assets     2,301,752       2,296,115       2,249,282       2,170,869       2,248,134       2,298,934       2,268,859  
Core return on average assets     1.78 %     1.74 %     1.81 %     1.74 %     1.62 %     1.76 %     1.57 %
Core Return on Average Tangible Common Equity:                                                        
Average tangible common equity   $ 286,526     $ 277,099     $ 248,017     $ 227,493     $ 215,886     $ 281,813     $ 207,714  
Core net income     10,216       10,004       10,167       9,467       9,126       20,220       17,823  
Core return on average tangible common equity     14.26 %     14.44 %     16.40 %     16.65 %     16.91 %     14.35 %     17.16 %
Core Efficiency Ratio:                                                        
Add: net interest income   $ 21,515     $ 20,478     $ 20,810     $ 20,222     $ 20,059     $ 41,993     $ 39,399  
Add: non interest income     2,650       2,591       2,667       2,626       2,224       5,241       4,667  
Operating revenue   $ 24,165     $ 23,069     $ 23,477     $ 22,848     $ 22,283     $ 47,234       44,066  
Total noninterest expenses     10,872       11,087       10,623       10,552       10,725       21,959       21,306  
Less: non-recurring expenses     -       603       -       -       302       603       309  
Core noninterest expenses     10,872       10,484       10,623       10,552       10,423       21,356       20,997  
Core efficiency ratio     44.99 %     45.45 %     45.25 %     46.18 %     46.78 %     45.21 %     47.65 %
Efficiency ratio     44.99 %     48.06 %     45.25 %     46.18 %     48.13 %     46.49 %     48.35 %

 

19

 

 

Contacts

 

Philip J. Metheny

Sr. Executive Vice President, Chief Financial Officer

Commercial Bancgroup, Inc.

ir@cbtn.com

423-869-5151

 

Roger Mobley

Executive Vice President, Chief Financial Officer

Commercial Bank

ir@cbtn.com

704-648-0185

 

Source

 

Commercial Bancgroup, Inc.

 

 

20

 

EX-99.2 3 ea029912701ex99-2.htm INVESTOR PRESENTATION OF COMMERCIAL BANCGROUP, INC., DATED JULY 27, 2026

Exhibit 99.2

 

2Q26 Earnings Presentation July 27, 2026 COMMERCIAL BANCGROUP, INC.

 

2 Important Notices and Disclaimers Use of Defined Terms As used in this presentation, the terms "Company," "Commercial," "we," "our," and "us" refer to Commercial Bancgroup, Inc., a Tennessee corporation. The term "Bank" refers to Commercial Bank, the Company's wholly owned bank subsidiary. Forward-Looking Statements This presentation contains statements that constitute "forward-looking statements" within the meaning of the U.S. federal securities laws. The statements in this presentation that are not purely historical facts, including statements regarding our growth strategy, our strategic focus and vision, and the scalability of our business model, 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. 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 actual results to differ materially from those expressed in or implied by 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, valuations of assets and liabilities, and other calculations; (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 maintain 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 or maintain or 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 level of supervision and regulation 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 or costly or less effective than anticipated;

 

3 Important Notices and Disclaimers (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; and (35) our ability to meet our obligations as a public company, including our obligations under Section 404 of the Sarbanes-Oxley Act of 2002. Additional factors that could affect forward-looking statements in this presentation can be found in the sections titled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025, filed with the U.S. Securities and Exchange Commission (the "SEC") and in other documents that we file with the SEC from time to time, which are available on the SEC's website, www.sec.gov. The Company can provide no assurance that the results contemplated, expressed, or implied by any forward-looking statement will be realized. Our actual future financial results or performance may differ from that currently expected due to additional risks and uncertainties of which we are currently not aware or which we currently do not consider, but in the future may become, material to our business or operating results. Readers are cautioned to not place undue reliance on any of the forward-looking statements contained in this presentation. The forward-looking statements contained in this presentation speak only as of the date they are made, and the Company undertakes no obligation to review or update any forward-looking statements, whether as a result of new information, changes in assumptions, or otherwise, except as required by law. Non-GAAP Financial Measures This presentation contains certain financial measures that are not measures recognized under generally accepted accounting principles in the U.S. ("GAAP") and, therefore, are considered non-GAAP financial measures. The Appendix to this presentation includes reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated in accordance with GAAP. We use non-GAAP financial measures, certain of which are included in this presentation, 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 measures contained in this presentation 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 measures contained in this presentation when comparing such non-GAAP financial measures.

 

4 Important Notices and Disclaimers Industry Information Certain industry and market data and forecasts, and other information, contained in this presentation has been prepared based, in part, upon data, forecasts, and other information that we obtained from regulatory sources, periodic industry publications, third-party studies and surveys, filings of public companies in our industry, internal company surveys, or other independent information publicly available to us. Although we believe such information is reliable and are not aware of any inaccuracies therein as of the date of this presentation, we have not independently verified this information, and this information could prove to be inaccurate or incomplete. Readers are solely responsible for their own assessment of all such information. The delivery of this presentation will not, under any circumstances, create an implication that there has been no change in the affairs of the Company since the date of this presentation. The Company is not making any representation or warranty, express or implied, as to the accuracy or completeness of the information summarized herein or made available in connection with any further investigation of the Company. The Company disclaims any and all liability based on such information or errors therein or omissions therefrom.

 

5 Company Overview Headquarters: Harrogate, TN Branches2: 34 Total Assets: $2.4 Billion Total Loans: $1.9 Billion Total Deposits: $1.9 Billion 1Non-GAAP financial measure. See Appendix for a reconciliation of non-GAAP financial measures. 2Includes the banking facility located in our principal executive office. Note: Q226 percentages are annualized. Financial Highlights Franchise Map Louisville Lexington Nashville Chattanooga Knoxville Harrogate Kingsport Johnson City Bristol Charlotte Winston-Salem Kentucky Tennessee North Carolina Headquarters Current Branch Location or LPO Planned De Novo Branch Location Under Construction

 

6 Investment Merits Competitive Strengths Experienced and invested leadership team with meaningful ownership Successfully completed five whole-bank acquisitions since 2008 with a focus on balance sheet and customer retention Diversified, commercially focused loan portfolio well- positioned in attractive growth markets Strong core deposit base comprised of 49% demand deposits (as of June 30, 2026) with excellent market share throughout nine community markets Top tier financial performer, consistently ranking in the top & upper quartiles compared with peers Proven ability to recruit and retain talented bankers and staff across our markets Scalable, decentralized operating model with local leadership and decision-making authority coupled with strong, centralized risk and credit support Strategic Focus Growth and expansion strategy with a keen focus on strengthening our presence in higher growth markets in Tennessee and North Carolina Emphasize commercial banking with a focus on small & medium-sized businesses and consumers Deliver best-in-class, top tier shareholder returns with a focus on EPS and TBVPS growth consistent with historical performance Execute a capital deployment strategy focused on organic growth, disciplined M&A and de novo expansion Fund asset growth through core deposit generation and strong relationship banking Leverage technology to enhance the customer experience and improve productivity

 

$11.20 $12.93 $14.43 $17.11 $19.98 $21.28 2021 2022 2023 2024 2025 YTD $1.58 $2.08 $2.54 $2.75 $2.98 $1.48 2021 2022 2023 2024 2025 YTD 7 Driving Shareholder Value is Our Top Priority Core Earnings Per Share1 Tangible Book Value Per Share1 Reported PPNI ($M)1 Core ROAA1 Core ROATCE1 Core Efficiency Ratio1 $25.7 $33.1 $43.0 $42.4 $47.9 $25.3 2021 2022 2023 2024 2025 YTD 1.14% 1.46% 1.56% 1.51% 1.67% 1.76% 2021 2022 2023 2024 2025 YTD 15.1% 17.2% 18.7% 17.6% 16.7% 14.4% 2021 2022 2023 2024 2025 YTD 56% 50% 47% 49% 46.7% 45.2% 2021 2022 2023 2024 2025 YTD 2 Combined Annual Growth Rate (CAGR) is from December 31, 2020 to December 31, 2025 for all graphs. 1Non-GAAP financial measure. See Appendix for a reconciliation of Non-GAAP financial measures.

 

$140 $158 $196 $220 $285 $303 2021 2022 2023 2024 2025 YTD $1,449 $1,421 $1,820 $1,939 $1,816 $1,873 2021 2022 2023 2024 2025 YTD $1,194 $1,318 $1,670 $1,789 $1,855 $1,922 2021 2022 2023 2024 2025 YTD $1,713 $1,742 $2,197 $2,301 $2,291 $2,377 2021 2022 2023 2024 2025 YTD 8 Consistent Balance Sheet Growth Total Assets ($M) Total Net Loans ($M) Total Deposits ($M) Total Equity ($M) Combined Annual Growth Rate (CAGR) is from December 31, 2020 to December 31, 2025 for all graphs

 

9 Key Markets Overview/Dynamics Charlotte, NC ■ A premier financial and economic hub within the Southeastern U.S. with an estimated population of ~2.9 million ■ Home to several major financial institutions and serves as a critical nexus for the energy, healthcare, and logistics sectors ■ Dominance in the financial industry and innovation ecosystem create an unparalleled opportunity for long- term growth Nashville, TN ■ One of the most rapidly expanding metropolitan regions within the U.S. with an estimated population of ~2.2 million ■ Widely acclaimed for its vibrant cultural scene, dynamic labor market, and relative affordability ■ Nashville serves as home to several Fortune 500 and industry-leading corporations led by the healthcare industry Knoxville, TN ■ Dynamic and expanding economic center in East Tennessee with an estimated population of ~1 million ■ The Knoxville MSA hosts key industries, including advanced manufacturing, energy production, and logistics ■ Home to the University of Tennessee and Oak Ridge National Laboratory Tri-Cities, TN1 ■ A dynamic and expanding economic hub in Northeast Tennessee and Southwest Virginia with an estimated population of ~0.5 million ■ Diversified economic base, anchored by critical sectors such as healthcare, manufacturing, logistics, and tourism ■ Location at the intersection of major interstate highways enhances its appeal as a logistics and distribution center Community Markets ■ Our community markets tend to offer primarily retail and small business customer opportunities and more limited competition ■ This leads to an attractive profitability profile and smaller ticket, more granular loan and deposit portfolios ■ These markets have been deemphasized by national and regional banks which allows for continued growth Source: Demographic data provided by S&P Capital IQ Pro and sourced from Claritas based on U.S. Census data 1Tri-Cities, TN includes Kingsport, Bristol, and Johnson City, TN

 

8.1% 9.1% 12.0% 12.3% 10.2% 11.1% 15.0% 14.6% 11.4% 12.4% 16.0% 15.5% 2023 2024 2025 YTD TCE Ratio CET1 Ratio Total Risk-based Capital 10 Consolidated Capital Ratios Capital Position Capital Ratios (%) Simple Capital Structure 89% 90% 92% 94% 3% 2% 2% 0% 7% 8% 8% 6% 2023 2024 2025 YTD Common Equity Tier 1 Trust Preferred Tier 2 ACL 1Non-GAAP financial measure. See Appendix for a reconciliation of Non-GAAP financial measures. ■ The Company repaid its $20.3M note payable to Community Trust Bank, Inc. on October 7, 2025. Interest payments were based on a variable rate per annum equal to the prime rate as reported in The Wall Street Journal, adjusted daily. The loan was utilized to finance merger transactions and support Bank level capital. ■ The Company redeemed $6.2M of Trust Preferred Securities on January 7, 2026 that paid interest and dividends quarterly at a rate of Secured Overnight Financing Rate ("SOFR") plus 2.4% 1 CRE and Construction Concentrations (Bank Level) 2021 2022 2023 2024 2025 YTD Tang. Common Equity/Tang. Assets1 8.0% 9.0% 8.1% 9.1% 12.0% 12.3% Common Equity Tier 1 Capital 10.9% 11.5% 10.2% 11.1% 15.0% 14.6% Total Risk-based Capital 12.2% 12.8% 11.4% 12.4% 16.0% 15.5% Tier 1 Leverage 8.4% 9.5% 8.8% 9.5% 12.2% 12.7%

 

11 Valuable Deposit Franchise 24% 25% 22% 20% 24% 23% 23% 25% 25% 19% 14% 15% 5% 5% 4% 9% 10% 11% 16% 16% 12% 10% 11% 11% 21% 19% 18% 20% 22% 25% 12% 10% 18% 22% 20% 16% 1,449 1,421 1,820 1,939 1,816 1,873 $0 $500 $1,000 $1,500 $2,000 $2,500 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 2021 2022 2023 2024 2025 YTD Deposits Demand deposits Interest-bearing Demand Money Market Savings Time Deposits Brokered Total 0.00% 0.50% 1.00% 1.50% 2.00% 2.50% 3.00% 3.50% 4.00% 4.50% 2Q 2024 3Q 2024 4Q 2024 1Q 2025 2Q 2025 3Q 2025 4Q 2025 1Q 2026 2Q 2026 Cost of Deposits Interest-bearing DDAs Savings & MMDA Certificates of deposit Total deposits

 

Due in One Year or Less 20% Due after One Year Through Five Years 46% Due after Five Years 34% $150 $167 $160 $188 $174 $144 $216 $254 $337 $430 $466 $485 $257 $311 $317 $367 $357 $397 $624 $732 $814 $984 $997 $1,026 2021 2022 2023 2024 2025 2026Q2 C&I Owner Occupied CRE Non-owner Occupied CRE Fixed Rate 39% Adjustable Rate 61% 12 Loan Portfolio Detail Commercial Loan Growth ($M) Loan Maturity Schedule as of June 30, 2026 Loan Portfolio Highlights Fixed vs. Adjustable-Rate Loans As of June 30, 2026 ■ Diversified portfolio with an emphasis on commercial and business clients with sufficient debt service ratios, guarantor liquidity, and multiple forms of collateral ■ Substantial repeat business with very little turnover ■ All lending relationships over $2.5M in exposure get an expansive annual credit review ■ Every commercial loan has a 10% deposit requirement, typically the primary operating account ■ C&D portfolio largely domiciled in major metro markets. All transactions greater than $2.5M require multiple site visits. ■ Single family mortgage loans are retained on the balance sheet Combined Annual Growth Rate (CAGR) is from December 31, 2020 to December 31, 2025 for all graphs

 

13 Loan Portfolio Detail C&I and Owner-occupied CRE by Industry ($M) As of June 30, 2026 Industry C&I CRE-OO Total % of Total Real estate rental and leasing 15,166 $ 60,903 $ 76,068 $ 12% Manufacturing 16,878 $ 9,788 $ 26,666 4% Finance and insurance 55,902 $ 8,744 $ 64,646 10% Other services (except public administration) 4,283 $ 21,016 $ 25,300 4% Retail trade 2,653 $ 22,580 $ 25,232 4% Health care and social assistance 6,606 $ 10,275 $ 16,881 3% Wholesale trade 4,497 $ 5,747 $ 10,243 2% Construction 14,723 $ 14,653 $ 29,377 5% Professional, scientific and technical services 427 $ 5,058 $ 5,486 1% Accommodation and food services 3,796 $ 311,757 $ 315,553 50% Transportation and warehousing 4,041 $ 776 $ 4,817 1% Information 2,070 $ - $ 2,070 0% Administrative and support and waste management and remediation services 2,796 $ 804 $ 3,601 1% Educational services 2,301 $ 1,264 $ 3,565 1% Mining 1,514 $ 145 $ 1,660 0% Agriculture, forestry, fishing and hunting 392 $ 195 $ 586 0% Utilities 49 $ - $ 49 0% Arts, entertainment and recreation 109 $ 1,365 $ 1,474 0% Public administration 2,017 $ 315 $ 2,332 0% Management of companies and enterprises - $ 1,462 $ 1,462 0% Other 3,712 7,734 11,446 2% Total 143,931 $ 484,583 $ 628,514 $ 100%

 

$7,981 $10,825 $16,967 $17,577 0.47% 0.60% 0.91% 0.90% 2023 2024 2025 YTD $7,095 $5,722 $6,276 $5,893 $6,498 $7,416 0.41% 0.33% 0.29% 0.26% 0.28% 0.31% 2021 2022 2023 2024 2025 2026Q2 14 Asset Quality Criticized and Classified Loans / Loans (%) Loan Loss Reserve / NPAs (%) NPAs and 90 Days Past Due / Assets (%) Net Charge-offs (Recoveries) / Average Loans (%) $113 ($1,092) $87 $259 $525 $100 0.01% -0.09% 0.01% 0.01% 0.03% 0.01% 2021 2022 2023 2024 2025 YTD $11,189 $13,448 $16,636 $18,205 $18,096 $18,722 158% 235% 265% 309% 278% 252% 2021 2022 2023 2024 2025 2026Q2 Dollar figures are in thousands ($000)

 

15 Investment Highlights 1 Investment Highlights History of robust organic growth and proven top tier financial performance Experienced management team with vested ownership Best-in-class shareholder returns with a focus on EPS and TBVPS growth Balanced franchise with a combination of high growth Southeastern metro markets and stable, deposit rich community markets Diversified, commercially focused loan portfolio with conservative credit culture and an emphasis on true relationship banking Scalable, decentralized business model supported by centralized underwriting, credit administration and technology

 

Appendix

 

17 (dollars in thousands, except per share data) June 30, 2026 March 31, 2026 December 31, 2025 September 30, 2025 June 30, 2025 June 30, 2026 June 30, 2025 Pre-Tax Pre-Provision Net Income: Pre-tax income 12,894 $ 11,860 $ 12,391 $ 12,296 $ 11,558 $ 24,754 $ 22,760 $ Add: provision for loan and lease losses 399 122 463 - - 521 - Pre-tax pre-provision net income 13,293 $ 11,982 $ 12,854 $ 12,296 $ 11,558 $ 25,275 $ 22,760 $ Tangible Common Equity: Shareholders' equity 302,618 $ 293,518 $ 285,344 $ 245,153 $ 235,268 $ 302,618 235,268 Less: non controlling interest - Less: goodwill 8,511 8,511 8,511 8,511 8,511 8,511 8,511 Less: core deposit intangible (net of tax benefit) 2,594 2,875 3,164 3,448 3,744 2,594 3,744 Tangible common equity 291,513 $ 282,132 $ 273,669 $ 233,194 $ 223,013 $ 291,513 $ 223,013 $ Return on Average Tangible Common Equity: Total average shareholders' equity $ 297,631 $ 288,485 259,784 $ 239,473 $ 227,883 $ 293,058 $ 223,912 $ Less: average intangible assets (net of tax benefit) 11,105 11,386 11,767 11,980 11,997 11,245 $ 13,497 Less: average non controlling interest - - - - - - 2,701 Average common tangible equity 286,526 277,099 248,017 227,493 215,886 281,813 207,714 Net income to shareholders 10,216 9,534 10,167 9,467 8,900 19,750 17,592 Return on average common tangible equity 14.26% 13.76% 16.40% 16.65% 16.49% 14.02% 16.94% Tangible Book Value per Share: Tangible common equity 291,513 $ 282,132 $ 273,669 $ 233,194 $ 223,013 $ 291,513 $ 223,013 $ Shares of common stock outstanding (weighted average) 13,700,296 13,697,987 13,697,987 12,239,644 12,239,644 13,699,148 12,188,624 Tangible book value per share, reported 21.28 $ 20.60 $ 19.98 $ 19.05 $ 18.22 $ 21.28 $ 18.22 $ As of and for the Six Months Ended Non-GAAP Reconciliations (unaudited) As of and for the Three Months Ended

 

18 (dollars in thousands, except per share data) June 30, 2026 March 31, 2026 December 31, 2025 September 30, 2025 June 30, 2025 June 30, 2026 June 30, 2025 Tangible Common Equity to Tangible Assets: Tangible common equity 291,513 $ 282,132 $ 273,669 $ 233,194 $ 223,013 $ 291,513 $ 223,013 $ Total assets 2,376,584 2,328,789 2,291,455 2,214,408 2,262,511 2,376,584 2,262,511 Less: intangible assets 12,012 12,392 12,767 13,149 13,546 12,012 13,546 Tangible assets 2,364,572 2,316,397 2,278,688 2,201,258 2,248,965 2,364,572 2,248,965 Tangible common equity to tangible assets 12.33% 12.18% 12.01% 10.59% 9.92% 12.33% 9.92% Core Deposits: Total Deposits 1,873,172 $ 1,892,217 $ 1,815,734 $ 1,780,634 $ 1,851,248 $ 1,873,172 $ 1,851,248 Less: Time deposits greater than $250,000 107,910 105,717 103,833 101,767 97,844 107,910 97,844 Less: Brokered deposits 55,375 41,533 47,970 47,970 125,223 55,375 125,223 Core deposits 1,709,887 $ 1,744,967 $ 1,663,931 $ 1,630,897 $ 1,628,181 $ 1,709,887 $ 1,628,181 $ Core Net Income: Net income 10,216 $ 9,534 $ 10,167 $ 9,467 $ 8,900 $ 19,750 $ 17,592 $ Add: Non-recurring Expense - 603 - - 302 603 309 Less: tax effect - (133) - - (76) (133) (78) Core net income 10,216 $ 10,004 $ 10,167 $ 9,467 $ 9,126 $ 20,220 $ 17,823 Core Net Income per Share: Core net income 10,216 $ 10,004 $ 10,167 $ 9,467 $ 9,126 $ 20,220 $ 17,823 $ Weighted average common shares outstanding 13,700,296 13,697,987 13,697,987 12,239,644 12,239,644 13,699,148 12,188,624 Core net income per share 0.75 $ 0.73 $ 0.74 $ 0.77 $ 0.75 $ 1.48 $ 1.46 $ Core Return on Average Assets: Core net income 10,216 $ 10,004 $ 10,167 $ 9,467 $ 9,126 $ 20,220 $ 17,823 $ Average assets 2,301,752 2,296,115 2,249,282 2,170,869 2,248,134 2,298,934 2,268,859 Core return on average assets 1.78% 1.74% 1.81% 1.74% 1.62% 1.76% 1.57% Core Return on Average Tangible Common Equity: Average tangible common equity 286,526 $ 277,099 $ 248,017 $ 227,493 $ 215,886 $ 281,813 $ 207,714 $ Core net income 10,216 10,004 10,167 9,467 9,126 20,220 17,823 Core return on average tangible common equity 14.26% 14.44% 16.40% 16.65% 16.91% 14.35% 17.16% Core Efficiency Ratio: Add: net interest income 21,515 $ 20,478 $ 20,810 $ 20,222 $ 20,059 $ 41,993 $ 39,399 $ Add: non interest income 2,650 2,591 2,667 2,626 2,224 5,241 4,667 Operating revenue 24,165 $ 23,069 $ 23,477 $ 22,848 $ 22,283 $ 47,234 $ 44,066 Total noninterest expenses 10,872 11,087 10,623 10,552 10,725 21,959 21,306 Less: non-recurring expenses - 603 - - 302 603 309 Core noninterest expenses 10,872 10,484 10,623 10,552 10,423 21,356 20,997 Core efficiency ratio 44.99% 45.45% 45.25% 46.18% 46.78% 45.21% 47.65% As of and for the Six Months Ended As of and for the Three Months Ended

 

EX-99.3 4 ea029912701ex99-3.htm PRESS RELEASE OF COMMERCIAL BANCGROUP, INC., DATED JULY 27, 2026, ANNOUNCING THE DECLARATION OF A QUARTERLY CASH DIVIDEND

Exhibit 99.3

 

 

 

COMMERCIAL BANCGROUP, INC. ANNOUNCES QUARTERLY CASH DIVIDEND

 

HARROGATE, TN (July 27, 2026) – Commercial Bancgroup, Inc. (“Commercial”) (NASDAQ:CBK), the parent company of Commercial Bank, announced today that the board of directors of Commercial declared a quarterly cash dividend of $0.12 per share of Commercial common stock payable on September 30, 2026, to shareholders of record as of the close of business on September 15, 2026. This cash dividend represents a $0.02, or 20.0%, increase over the $0.10 cash dividend paid during the second quarter of 2026.

 

“Our consistent profitability and performance metrics have enabled us to support growth and return value to shareholders. This dividend increase reflects our confidence in the long-term earnings and growth outlook of Commercial Bancgroup, Inc. and our commitment to our shareholders,” said Terry Lee, CEO and President of Commercial.

 

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 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 Bancgroup, Inc. can be found on its website at ir.cbtn.com.

 

Contacts

 

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

 

Roger Mobley
Executive Vice President, Chief Financial Officer
Commercial Bank
ir@cbtn.com
704-648-0185

 

Source

 

Commercial Bancgroup, Inc.

 

 

 

 

 

 

 

Forward-Looking Statements

 

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. 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 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, valuations of assets and liabilities and other calculations; (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 maintain 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 or maintain or 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, more 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 Annual Report on Form 10-K for the fiscal year ended December 31, 2025, or in any of the Company’s subsequent filings with the U.S. Securities and Exchange Commission. 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.

 

[END]