Business

First Commerce Bancorp, Inc. Reports Third Quarter and Year-to-Date 2025 Results

Lakewood, N.J., October 29, 2025 (500NewsWire) – First Commerce Bancorp, Inc. (the “Company”), (OTC: CMRB), the holding company for First Commerce Bank (the “Bank”), today reported net income of $2.1 million and $5.1 million for the three and nine months ending September 30, 2025, respectively, as compared to $1.1 million and $3.4 million for the three and nine months ending September 30, 2024, respectively. Basic earnings per common share for the three- and nine-months ending September 30, 2025, were $0.10 and $0.25, respectively, compared to $0.05 and $0.15 for the three- and nine- months ending September 30, 2024, respectively.

President & CEO Donald Mindiak commented, “The balance sheet growth that we realized through the first six months of the year have now been manifested in the operational results for the three and nine-month periods reported herein. Net income increased by $954,000 or 84.4% to $2.1 million for the three months ending September 30, 2025, as compared to $1.1 million for the three months ending September 30, 2024. Net income increased by $1.7 million or 50.6% to $5.1 million for the nine months ending September 30, 2025, compared to $3.4 million for the nine months ending September 30, 2024. The increases in net income were facilitated by leveraging our excess capital position through a combination of judicious loan underwriting and investing in higher yielding investment securities, while maintaining sufficient liquidity and allowance levels consistent with prudent risk management practices. Funding for the asset growth occurred through a combination of measured increases in retail deposit growth and wholesale funding sources, partially offset by a decrease in brokered deposit balances. We are encouraged by the pattern of increasing profitability and its effect on our operational performance metrics, and coupled with our on-going stock repurchase plan, we have recorded a $0.24/share increase in our book valueto $8.63/share at September 30, 2025, as compared to $8.39/share at December 31, 2024.”

Continuing, Mr. Mindiak remarked that, “While a number of domestic, foreign and geopolitical uncertainties remain in the form of the federal government shutdown, economic sanctions and tariff implications, possibly leading to challenging economic headwinds, we remain committed to executing our strategies with prudence and forethought, while delivering exceptional customer service in an effort to focus on our goal of systematic growth in both franchise and shareholder value.”

Financial Highlights

  • Total interest and dividend income increased by $4.0 million or 19.7% for the third quarter of 2025 compared to the third quarter of 2024 as a result of the growth in average interest-earning assets and yield during those comparative periods year over year.
  • Total interest expense increased by $1.5 million or 12.6% for the third quarter of 2025 compared to the third quarter of 2024 as a result of the growth in borrowings (primarily Federal Home Loan Bank advances), utilized to fund growth in interest earning assets.
  • Total loans increased by $156.8 million or 12.7% to $1.40 billion at September 30, 2025, compared to $1.24 billion at December 31, 2024.
  • Total deposits increased by $108.0 million or 9.2% to $1.28 billion at September 30, 2025, compared to $1.17 billion at December 31, 2024.
  • The annualized return on average total assets increased by seventeen basis points to 0.48% at September 30, 2025, compared to 0.31% at September 30, 2024.
  • The annualized return on average shareholders’ equity increased by 223 basis points to 4.79% at September 30, 2025, compared to 2.56% at September 30, 2024.
  • Book value per common share increased by $0.32 to $8.63 at September 30, 2025, compared to $8.31 at September 30, 2024.
  • Net interest margin increased fourteen basis points on a linked quarter basis to 2.61% as of September 30, 2025, from 2.47% as of June 30, 2025, and increased twenty-six basis points from 2.35% at September 30, 2024.

Balance Sheet Review

Total assets increased by $158.5 million or 10.2% to $1.71 billion at September 30, 2025, from $1.55 billion at December 31, 2024. The increase in total assets was primarily related to increases in total investment securities and total loans receivable, partially offset by a decrease in cash and cash equivalents during the nine months ending September 30, 2025.

Total cash and cash equivalents decreased by $63.6 million or 48.0% to $68.9 million at September 30, 2025, from $132.5 million at December 31, 2024. This decrease was primarily due to the funding of higher yielding assets in the form of loan closings and the purchase of investment securities during the nine months ended September 30, 2025.

Total investment securities increased by $60.0 million or 53.4% to $172.2 million at September 30, 2025, from $112.2 million at December 31, 2024. The increase in investment securities resulted primarily from $79.1 million in purchases of investment securities, partially offset by $4.9 million in redemptions and maturities and $14.2 million of amortization of mortgage-backed securities.

Total loans receivable, net of allowance for credit losses increased by $155.7 million or 12.7% to $1.38 billion at September 30, 2025, from $1.22 billion at December 31, 2024. Commercial mortgage loans and multifamily mortgages loans increased $175.2 million and $33.3 million, respectively, partially offset by decreases in construction loans, residential loans and home equity loans of $40.7 million, $8.0 million and $2.7 million, respectively. The allowance for credit losses increased by $1.1 million to $15.9 million or 1.14% of total loans at September 30, 2025, as compared to $14.8 million or 1.19% of total loans at December 31, 2024.

Total deposits increased $108.0 million or 9.2% to $1.28 billion at September 30, 2025, from $1.17 billion at December 31, 2024. Time deposits increased $65.0 million, savings deposits increased $36.7 million, non-interest-bearing demand deposits increased $22.5 million, and money market accounts increased $1.3 million, partially offset by a decrease of $16.9 million in brokered deposits and $648,000 in NOW account deposits. As an augmentation to deposit growth, Federal Home Loan Bank advances increased by $45.0 million or 25.7% to $220.0 million at September 30, 2025, from $175.0 million at December 31, 2024. which assisted in the facilitation of the loan growth discussed previously.

Stockholders’ equity increased by $341,000 or 0.2% to $172.6 million at September 30, 2025, from $172.3 million at December 31, 2024. The increase in stockholders’ equity was primarily due to increases of $5.1 million in retained earnings and $1.6 million in additional paid-in-capital, offset by a decrease of $6.2 million in repurchases of common stock. During the nine months ending September 30, 2025, the Company repurchased 991,000 shares for approximately $6.2 million, or a weighted average price of approximately $6.25 per share.

Three Months of Operations

Net interest income increased by $2.5 million or 29.7% to $10.8 million for the three months ending September 30, 2025, from $8.4 million for the three months ending September 30, 2024. The increase in net interest income was primarily due to an increase in total interest income of $4.0 million as a result of an increase in the balance of average interest earning assets, as well as an increase in the yield on average earning assets and a decrease in the cost of interest-bearing liabilities, partially offset by an increase in total interest expense of $1.5 million as a result of an increase in average interest-bearing liabilities.

Total interest and dividend income increased by $4.0 million or 19.7% to $24.1 million for the three months ending September 30, 2025, from $20.1 million for the three months ending September 30, 2024. Interest income on loans, including fees, increased $2.4 million or 13.1% to $20.7 million for the three months ending September 30, 2025, as compared to $18.3 million for the three months ending September 30, 2024. The increase in interest income on loans, including fees, resulted primarily from an increase in the average balance of loans receivable of $127.2 million or 10.1% to $1.38 billion for the three months ending September 30, 2025, as compared to $1.26 billion for the three months ending September 30, 2024. Average yield on loans receivable was 5.93% for the three months ending September 30, 2025, increasing fourteen basis points over the comparative time period in 2024. Interest income on investment securities increased by $1.6 million or 191.4% to $2.4 million for the three months ending September 30, 2025, as compared to $824,000 for the same period in the prior year, as a result of purchasing and replacing paydowns of investment securities with higher yielding investment securities. The average balance of the investment security portfolio increased by $95.0 million or 116.0% to $177.0 million for the three months ending September 30, 2025, as compared to $81.9 million for the same period in the prior year. The average yield on investment securities increased by 141 basis points to 5.43% for the three months ending September 30, 2025, as compared to 4.02% for the same period in the prior year. Interest income on interest-bearing deposits with other banks decreased by $23,000 or 2.8% to $811,000 for the three months ending September 30, 2025, as compared to $834,000 for the same period in the prior year. This decrease resulted primarily from a decline in average yield of seventy-seven basis points to 4.14% for the three months ending September 30, 2025, as compared to 4.91% for the same period in the prior year. The average balance of interest-bearing deposits with banks increased by $10.3 million or 15.2% to $77.8 million for the three months ending September 30, 2025, as compared to $67.5 million for the same period in the prior year.

Total interest expense increased by $1.5 million or 12.6% to $13.3 million for the three months ending September 30, 2025, from $11.8 million for the three months ending September 30, 2024. The increase in interest expense occurred primarily as a result of an increase in average balance of interest-bearing liabilities of $212.7 million or 19.0%, to $1.33 billion for the three months ending September 30, 2025, from $1.12 billion for the three months ending September 30, 2024. Despite the increase in average balance of interest-bearing liabilities, the average cost of interest-bearing liabilities decreased by twenty-three basis points to 3.95% for the three months ending September 30, 2025, as compared to 4.18% for the three months ending September 30, 2024. The increase in average balance of interest-bearing liabilities included a $155.7 million increase in average interest-bearing deposit liabilities and a $57.0 million increase in average wholesale borrowings for the three months ending September 30, 2025. The increase in interest-bearing liabilities was primarily used to facilitate asset growth and maintain an increased level of liquidity consistent with regulatory guidance.

During the third quarter of 2025, the Company recorded a $452,000 provision for credit losses as compared to a $54,000 provision for credit losses for the same period in the prior year. The increase in provision for credit losses for the third quarter of 2025 was primarily due to the increase in gross loans and management’s evaluation of both quantitative and qualitative factors which impacts the CECL model calculations. The Company recorded a $645,000 provision for credit losses on loans, a $133,000 reversal of provision for credit losses for unfunded commitments and a $60,000 reversal of provision for credit losses on corporate securities held-to-maturity. Management believes that the allowance for credit losses on loans and investment securities at September 30, 2025, and 2024 were appropriate.

Net interest margin increased by twenty-six basis points to 2.61% for the three months ending September 30, 2025, compared to 2.35% for the three months ending September 30, 2024. The increase in the net interest margin was primarily due to an increase in the average balance of total interest-earning assets of $235.1 million or 16.6% to $1.65 billion for the three months ending September 30, 2025,  as compared to $1.42 billion for the three months ending September 30, 2024, and an increase in the average yield of interest-earning assets to 5.79% for the three months ending September 30, 2025 from 5.66% for the three months ending September 30, 2024, coupled with a  decrease in the average cost of interest-bearing liabilities to 3.95% for the three months ending September 30, 2025 from 4.18% for the three months ending September 30, 2024, partially offset by an increase in total interest-bearing liabilities of $212.7 million or 19.0% to $1.33 billion for the three months ending September 30, 2025, from $1.12 billion for the three months ending September 30, 2024.

Non-interest income increased by $277,000 or 47.6% to $859,000 for the three months ending September 30, 2025, from $582,000 for the three months ending September 30, 2024. The increase in total non-interest income was primarily due to an increase in service charges and fees of $363,000 resulting primarily from $284,000 in loan referral fee income, partially offset by a decrease of $95,000 in other income.

Non-interest expense increased by $961,000 or 12.8% to $8.5 million for the three months ending September 30, 2025, compared to $7.5 million for the three months ending September 30, 2024. Salaries and employee benefits increased by $320,000 or 7.0% to $4.9 million for the three months ending September 30, 2025, as compared to $4.6 million for the three months ending September 30, 2024. The increase in salaries and employee benefits resulted primarily due to a slight increase in headcount necessary to assist in the growth of the Bank, employee incentives and annual merit increases partially offset by a decrease in health insurance costs year over year. Occupancy and equipment expense increased by $338,000 or 37.6% to $1.2 million for the three months ending September 30, 2025, as compared to $898,000 for the three months ending September 30, 2024, primarily due to the Company leasing additional office space to relocate its corporate offices and the increase in facilities maintenance contracts. Professional fees increased $116,000 or 25.7% to $567,000 for the three months ending September 30, 2025, as compared to $451,000 for the three months ending September 30, 2024, primarily due to increases in legal fees and director fees, partially offset by a decrease in audit and other professional fees. FDIC insurance assessment increased $122,000 or 75.8% to $283,000, for the three months ending September 30, 2025, from $161,000 for the three months ending September 30, 2024, as a result of an increase in the assessment rate as well as the growth in total assets. Other operating expenses increased by $46,000 or 4.4% to $1.1 million for the three months ending September 30, 2025, from $1.0 million for the three months ending September 30, 2024, primarily due to increases in various components of other operating expenses. Other operating expenses are primarily comprised of loan related expenses, dues and subscriptions, digital banking expenses, sponsorships, training and education, postage, meals and entertainment, software maintenance and depreciation, and miscellaneous expenses. Management's focus continues to remain on prudently managing its operating expenses, while executing on the organic growth initiative.

The income tax provision increased by $447,000 or 186.3% to $687,000 for the three months ending September 30, 2025, from $240,000 for the three months ending September 30, 2024. The increase in the income tax provision resulted primarily from an increase in the pre-tax income year over year of $1.4 million or 102.4% to $2.8 million for the three months ending September 30, 2025, from $1.4 million for the three months ending September 30, 2024. The effective tax rate for the quarter ending September 30, 2025, was 24.8% compared to 17.5% for the quarter ending September 30, 2024. The effective tax rate for the quarter ending September 30, 2024, was impacted by a reduction in New York state tax apportionment.

Nine Months of Operations

Net interest income increased by $4.2 million or 16.7% to $29.1 million for the nine months ending September 30, 2025, from $24.9 million for the nine months ending September 30, 2024. The increase in net interest income was the result of an increase in total interest income of $7.3 million resulting from increases in the average balance and average yield on interest-earning assets, as well as a decrease in the average cost of interest-bearing liabilities, partially offset by an increase in total interest expense of $3.1 million as a result of an increase in average balance of interest-bearing liabilities.

Total interest and dividend income increased by $7.3 million or 12.4% to $66.3 million for the nine months ending September 30, 2025, from $59.0 million for the nine months ending September 30, 2024. Interest income on loans, including fees, increased $2.6 million or 4.8% to $56.5 million for the nine months ending September 30, 2025, as compared to $53.9 million for the nine months ending September 30, 2024. The increase in interest income on loans, including fees, resulted primarily from an increase in the average balance of loans receivable of $53.9 million or 4.3% to $1.31 billion for the nine months ending September 30, 2025, as compared to $1.25 billion for the nine months ending September 30, 2024. Average yield on loans receivable was 5.78% for the nine months ending September 30, 2025, an increase of three basis points year over year. Interest income on interest-bearing deposits with other banks increased by $199,000 or 8.2% to $2.6 million for the nine months ending September 30, 2025, as compared to $2.4 million for the same period in the prior year. This increase resulted from a higher average balance of interest-bearing deposits with banks of $19.2 million or 29.2% to $84.9 million for the nine months ending September 30, 2025, as compared to $65.7 million for the same period in the prior year. Interest income on investment securities increased by $4.5 million or 213.0% to $6.6 million for the nine months ending September 30, 2025, as compared to $2.1 million for the same period in the prior year, as a result of purchasing and replacing paydowns of investment securities with higher yielding investment securities. The average balance of the investment securities portfolio increased by $93.5 million or 122.7% to $169.6 million for the nine months ending September 30, 2025, as compared to $76.2 million for the same period in the prior year. The average yield on investment securities increased by 149 basis points to 5.16% for the nine months ending September 30, 2025, as compared to 3.67% for the same period in the prior year. Dividend income on FHLB stock increased by $73,000 or 13.6% to $611,000 for the nine months ending September 30, 2025, as compared to $538,000 for the same period in the prior year, primarily as a result of an increase in average balance of restricted stock of $2.2 million or 26.5% to $10.6 million for the nine months ending September 30, 2025, as compared to $8.4 million for the same period in the prior year.

Total interest expense increased by $3.2 million or 9.3% to $37.2 million for the nine months ending September 30, 2025, from $34.0 million for the nine months ending September 30, 2024. The increase in interest expense occurred primarily as a result of an increase in average balance of interest-bearing liabilities of $156.9 million or 14.2%, to $1.26 billion for the nine months ending September 30, 2025, from $1.10 billion for the nine months ending September 30, 2024. Despite the increase in average balance of interest-bearing liabilities, the average cost of interest-bearing liabilities decreased to 3.94% for the nine months ending September 30, 2025, as compared to 4.11% for the nine months ending September 30, 2024. The increase in average balance of interest-bearing liabilities included a $109.1 million increase in average interest-bearing deposit liabilities and a $47.8 million increase in average wholesale borrowings for the nine months ending September 30, 2025. The increase in interest-bearing liabilities was primarily used to facilitate balance sheet growth and to maintain an increased level of liquidity consistent with regulatory guidance and support the loan growth.

During the nine months ending September 30, 2025, the Company recorded a $1.2 million provision for credit losses as compared to a $363,000 provision for credit losses for the same period in the prior year. Based on the results of the CECL model and management’s evaluation of both quantitative and qualitative factors as well as the loan growth for the nine months ending September 30, 2025, the Company recorded a provision for loan losses of $1.1 million on loans, a $157,000 provision for credit losses for unfunded commitments and a $31,000 provision for credit losses on corporate securities held-to-maturity. Based upon the aforementioned analyses, management believes that the allowance for credit losses on loans and investment securities at September 30, 2025, and 2024 were appropriate.

Net interest margin increased by ten basis points to 2.47% for the nine months ending September 30, 2025, compared to 2.37% for the nine months ending September 30, 2024. The increase in the net interest margin was primarily due to an increase in the average balance of total interest-earning assets of $168.8 million or 12.0% to $1.57 billion for the nine months ending September 30, 2025, compared to $1.40 billion for the nine months ending September 30, 2024, and an increase in average yield of interest-earning assets to 5.64% for the nine months ending September 30, 2025 from 5.61% for the nine months ending September 30, 2024, coupled with a decrease in the average cost of interest-bearing liabilities to 3.94% for the nine months ending September 30, 2025 from 4.11% for the nine months ending September 30, 2024, partially offset by an increase in the total interest-bearing liabilities of $156.9 million or 14.2% to $1.26 billion for the nine months ending September 30, 2025, from $1.11 billion for the nine months ending September 30, 2024.

Non-interest income increased by $1.2 million or 70.3% to $2.8 million for the nine months ending September 30, 2025, from $1.7 million for the nine months ending September 30, 2024. The increase in total non-interest income resulted primarily from an increase in other income of $624,000 as a result of a non-recurring gain of $778,000 on the sale of a Company owned property recorded in the first quarter of 2025. Excluding this non-recurring gain, other income would have decreased $154,000 when compared to the same period in the prior year. Service charges and fees increased by $525,000 or 82.4% to $1.2 million for the nine months ending September 30, 2025, from $637,000 for the same period in the prior year, primarily due to an increase in loan fees of $353,000 and an increase in deposit accounts fees of $172,000.

Non-interest expense increased by $2.2 million or 9.9% to $24.1 million for the nine months ending September 30, 2025, as compared to $22.0 million for the nine months ending September 30, 2024. Salaries and employee benefits increased by $752,000 or 5.6% to $14.3 million for the nine months ending September 30, 2025, as compared to $13.5 million for the nine months ending September 30, 2024. The increase in salaries and employee benefits resulted primarily due to a slight increase in headcount necessary to assist in the growth of the Bank, employee incentives, and annual merit increases partially offset by a decrease in health insurance costs year over year. Occupancy and equipment expense increased by $754,000 or 27.7% to $3.5 million for the nine months ending September 30, 2025, as compared to $2.7 million for the nine months ending September 30, 2024, primarily due to the Company leasing additional office space to relocate its corporate offices, other occupancy related expenses and facilities maintenance contracts. Advertising and marketing expense decreased by $45,000 or 15.7% to $241,000 for the nine months ending September 30, 2025, as compared to $286,000 for the nine months ending September 30, 2024, as a result of reduction in marketing consultant services. Professional fees increased $82,000 or 5.8% to $1.5 million for the nine months ending September 30, 2025, as compared to $1.4 million for the nine months ending September 30, 2024, primarily due to increases in legal fees, director fees and consulting fees, partially offset by a decrease in audit and other professional fees. Data processing expense increased by $93,000 or 10.2% to $1.0 million for the nine months ending September 30, 2025, compared to $915,000 for the nine months ending September 30, 2024, primarily as a result of adding new services and annual cost increases. FDIC insurance assessment increased $240,000 or 45.2% to $771,000 for the nine months ending September 30, 2025, from $531,000 for the nine months ending September 30, 2024, as a result of an increase in the assessment rate as well as the growth in total assets. Other operating expenses increased by $298,000 or 11.7% to $2.9 million for the nine months ending September 30, 2025, from $2.6 million for the nine months ending September 30, 2024, primarily due to minor increases in various components of other operating expenses. Other operating expenses are primarily comprised of loan related expenses, communications, dues and subscriptions, digital banking expenses, sponsorships, training and education, postage, meals and entertainment, software maintenance and depreciation, and miscellaneous expenses. Management's focus continues to remain on prudently managing its operating expenses, while executing on our organic growth initiative.

The income tax provision increased by $567,000 or 62.4% to $1.48 million for the nine months ending September 30, 2025, from $908,000 for the nine months ending September 30, 2024. This increase in the income tax provision resulted primarily from an increase in pre-tax income of $2.27 million or 53.1% to $6.55 million for the nine months ending September 30, 2025, from $4.28 million for the nine months ending September 30, 2024. The effective tax rate for the nine months ending September 30, 2025, was 22.5% compared to 21.2% for the nine months ending September 30, 2024. The effective tax rate for the nine months ending September 30, 2024, was impacted by a reduction in New York state tax apportionment.

Asset Quality

The allowance for credit losses increased by $1.1 million or 7.5% to $15.9 million or 1.14% of total loans at September 30, 2025, as compared to $14.8 million or 1.19% of total loans at December 31, 2024, and $14.9 million or 1.18% at September 30, 2024. During the first nine months of 2025, the Company added a $1.1 million provision to the allowance for credit losses and had net recoveries of $51,000. Based on the results of the CECL model and management’s evaluation of both quantitative and qualitative factors during the nine months ended September 30, 2025, changes in the allowance for credit losses were adjusted accordingly.

The Bank had non-accrual loans totaling $12.4 million or 0.89% of total loans at September 30, 2025, as compared to $16.6 million or 1.34% of total loans at December 31, 2024, and $17.9 million or 1.30% of total loans at June 30, 2025. Non-accrual loans decreased by $5.5 million from June 30, 2025, primarily as a result of one construction loan in the amount of approximately $6.9 million for which the Company obtained the title and was reclassed to other real estate owned during the third quarter of 2025. The allowance for credit losses was 128.2% of non-accrual loans at September 30, 2025, compared to 88.7%, at December 31, 2024, and 85.0% at June 30, 2025.

About First Commerce Bancorp, Inc.

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

 Forward-Looking Statements

This release, like many written and oral communications presented by First Commerce Bancorp Inc., and our authorized officers, may contain certain forward-looking statements regarding our prospective performance and strategies within the meaning of Section 27A of the Securities Act of 1933 as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of said safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies, and expectations of the Company, are generally identified by use of the words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “project,” “seek,” “strive,” “try,” or future or conditional verbs such as “could,” “may,” “should,” “will,” “would,” or similar expressions. Our ability to predict results or the actual effects of our plans or strategies is inherently uncertain. Accordingly, actual results may differ materially from anticipated results.

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

 

  

First Commerce Bancorp, Inc.

Consolidated Statements of Financial Condition

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

September 30, 2025 vs.

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

(dollars in thousands, except percentages and share data)

 

September 30, 2025

 

 

December 31, 2024

 

 

Amount

 

 

%

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash on hand

 

$

2,478

 

 

$

1,790

 

 

$

688

 

 

 

38.4

%

Interest-bearing deposits in other banks

 

 

66,413

 

 

 

130,690

 

 

 

(64,277

)

 

 

-49.2

%

Total cash and cash equivalents

 

 

68,891

 

 

 

132,480

 

 

 

(63,589

)

 

 

-48.0

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale, at fair value

 

 

26,605

 

 

 

300

 

 

 

26,305

 

 

 

8768.3

%

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

 

 

145,802

 

 

 

112,107

 

 

 

33,695

 

 

 

30.1

%

Less: Allowance for credit losses - HTM securities

 

 

(229

)

 

 

(198

)

 

 

(31

)

 

 

15.7

%

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

 

 

145,573

 

 

 

111,909

 

 

 

33,664

 

 

 

30.1

%

Total investment securities

 

 

172,178

 

 

 

112,209

 

 

 

59,969

 

 

 

53.4

%

Restricted stock

 

 

11,416

 

 

 

9,348

 

 

 

2,068

 

 

 

22.1

%

Loans receivable

 

 

1,395,847

 

 

 

1,239,031

 

 

 

156,816

 

 

 

12.7

%

Less: Allowance for credit losses

 

 

(15,866

)

 

 

(14,756

)

 

 

(1,110

)

 

 

7.5

%

Net loans receivable

 

 

1,379,981

 

 

 

1,224,275

 

 

 

155,706

 

 

 

12.7

%

Premises and equipment, net

 

 

10,826

 

 

 

17,059

 

 

 

(6,233

)

 

 

-36.5

%

Right-of-use asset

 

 

17,352

 

 

 

16,085

 

 

 

1,267

 

 

 

7.9

%

Accrued interest receivable

 

 

7,087

 

 

 

5,829

 

 

 

1,258

 

 

 

21.6

%

Bank owned life insurance

 

 

27,446

 

 

 

26,711

 

 

 

735

 

 

 

2.8

%

Other real estate owned

 

 

6,937

 

 

 

-

 

 

 

6,937

 

 

 

N/A

 

Deferred tax asset, net

 

 

3,710

 

 

 

3,076

 

 

 

634

 

 

 

20.6

%

Other assets

 

 

3,845

 

 

 

4,053

 

 

 

(208

)

 

 

-5.1

%

Total assets

 

$

1,709,669

 

 

$

1,551,125

 

 

$

158,544

 

 

 

10.2

%

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

$

180,209

 

 

$

157,684

 

 

$

22,525

 

 

 

14.3

%

Interest-bearing

 

 

1,102,695

 

 

 

1,017,254

 

 

 

85,441

 

 

 

8.4

%

Total Deposits

 

 

1,282,904

 

 

 

1,174,938

 

 

 

107,966

 

 

 

9.2

%

Borrowings

 

 

220,000

 

 

 

175,000

 

 

 

45,000

 

 

 

25.7

%

Accrued interest payable

 

 

2,097

 

 

 

1,913

 

 

 

184

 

 

 

9.6

%

Lease liability

 

 

18,800

 

 

 

16,773

 

 

 

2,027

 

 

 

12.1

%

Other liabilities

 

 

13,258

 

 

 

10,232

 

 

 

3,026

 

 

 

29.6

%

Total liabilities

 

 

1,537,059

 

 

 

1,378,856

 

 

 

158,203

 

 

 

11.5

%

Commitments and contingencies

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

N/A

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

N/A

 

Additional paid-in capital

 

 

91,171

 

 

 

89,557

 

 

 

1,614

 

 

 

1.8

%

Retained earnings

 

 

110,044

 

 

 

104,965

 

 

 

5,079

 

 

 

4.8

%

Treasury stock

 

 

(28,467

)

 

 

(22,253

)

 

 

(6,214

)

 

 

27.9

%

Accumulated other comprehensive loss

 

 

(138

)

 

 

-

 

 

 

(138

)

 

 

N/A

 

Total stockholders' equity

 

 

172,610

 

 

 

172,269

 

 

 

341

 

 

 

0.2

%

Total liabilities and stockholders' equity

 

$

1,709,669

 

 

$

1,551,125

 

 

$

158,544

 

 

 

10.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued

 

 

24,459,830

 

 

 

23,995,390

 

 

 

 

 

 

 

 

 

Shares outstanding

 

 

20,010,069

 

 

 

20,536,214

 

 

 

 

 

 

 

 

 

Treasury shares

 

 

4,449,761

 

 

 

3,459,176

 

 

 

 

 

 

 

 

 

   

 

First Commerce Bancorp, Inc.

Consolidated Statements of Income

For the three months ended September 30, 2025 and 2024

(Unaudited)

 

 

 

 

 

Three Months Ended

 

 

 

Variance

 

(dollars in thousands, except percentages and share data)

 

September 30, 2025

 

 

September 30, 2024

 

 

Amount

 

 

%

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

20,696

 

 

$

18,294

 

 

$

2,402

 

 

 

13.1

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

414

 

 

 

59

 

 

 

355

 

 

 

601.7

%

Held-to-maturity

 

 

1,987

 

 

 

765

 

 

 

1,222

 

 

 

159.7

%

Interest-bearing deposits with other banks

 

 

811

 

 

 

834

 

 

 

(23

)

 

 

-2.8

%

Restricted stock dividends

 

 

205

 

 

 

198

 

 

 

7

 

 

 

3.5

%

Total interest and dividend income

 

 

24,113

 

 

 

20,150

 

 

 

3,963

 

 

 

19.7

%

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

10,512

 

 

 

9,720

 

 

 

792

 

 

 

8.1

%

Borrowings

 

 

2,754

 

 

 

2,065

 

 

 

689

 

 

 

33.4

%

Total interest expense

 

 

13,266

 

 

 

11,785

 

 

 

1,481

 

 

 

12.6

%

Net interest income

 

 

10,847

 

 

 

8,365

 

 

 

2,482

 

 

 

29.7

%

Provision for credit losses

 

 

645

 

 

 

39

 

 

 

606

 

 

 

1553.8

%

Benefit for unfunded commitments for credit losses

 

 

(133

)

 

 

(19

)

 

 

(114

)

 

 

600.0

%

    Provision (benefit) for credit losses - HTM securities

 

 

(60

)

 

 

34

 

 

 

(94

)

 

 

-278.6

%

Total provision for credit losses

 

 

452

 

 

 

54

 

 

 

398

 

 

 

743.3

%

Net interest income after provision for credit losses

 

 

10,395

 

 

 

8,310

 

 

 

2,085

 

 

 

25.1

%

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

580

 

 

 

217

 

 

 

363

 

 

 

167.3

%

Bank owned life insurance income

 

 

250

 

 

 

241

 

 

 

9

 

 

 

3.7

%

Other income

 

 

29

 

 

 

124

 

 

 

(95

)

 

 

-76.6

%

Total non-interest income

 

 

859

 

 

 

582

 

 

 

277

 

 

 

47.6

%

Non-Interest Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,872

 

 

 

4,552

 

 

 

320

 

 

 

7.0

%

Occupancy and equipment expense

 

 

1,236

 

 

 

898

 

 

 

338

 

 

 

37.6

%

Advertising and marketing

 

 

112

 

 

 

96

 

 

 

16

 

 

 

16.7

%

Professional fees

 

 

567

 

 

 

451

 

 

 

116

 

 

 

25.7

%

Data processing expense

 

 

333

 

 

 

330

 

 

 

3

 

 

 

0.9

%

FDIC insurance assessment

 

 

283

 

 

 

161

 

 

 

122

 

 

 

75.8

%

Other operating expenses

 

 

1,082

 

 

 

1,036

 

 

 

46

 

 

 

4.4

%

Total non-interest expenses

 

 

8,485

 

 

 

7,524

 

 

 

961

 

 

 

12.8

%

Income before income taxes

 

 

2,769

 

 

 

1,368

 

 

 

1,401

 

 

 

102.4

%

Income tax provision

 

 

687

 

 

 

240

 

 

 

447

 

 

 

186.3

%

Net income

 

$

2,082

 

 

$

1,128

 

 

$

954

 

 

 

84.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - Basic

 

$

0.10

 

 

$

0.05

 

 

$

0.05

 

 

 

100.0

%

Earnings per common share - Diluted

 

 

0.10

 

 

 

0.05

 

 

 

0.05

 

 

 

100.0

%

Weighted average shares outstanding - Basic

 

 

20,076,800

 

 

 

21,163,621

 

 

 

(1,086,821

)

 

 

-5.1

%

Weighted average shares outstanding - Diluted

 

 

20,079,127

 

 

 

21,386,694

 

 

 

(1,307,567

)

 

 

-6.1

%

 

 

First Commerce Bancorp, Inc.

Consolidated Statements of Income

For the nine months ended September 30, 2025 and 2024

(Unaudited)

 

 

 

Nine Months Ended

 

 

Variance

 

(dollars in thousands, except percentages and share data)

 

September 30, 2025

 

 

September 30, 2024

 

 

Amount

 

 

%

 

Interest and Dividend Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

56,500

 

 

$

53,925

 

 

$

2,575

 

 

 

4.8

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

1,011

 

 

 

191

 

 

 

820

 

 

 

429.3

%

Held-to-maturity

 

 

5,556

 

 

 

1,907

 

 

 

3,649

 

 

 

191.3

%

Interest-bearing deposits with other banks

 

 

2,632

 

 

 

2,433

 

 

 

199

 

 

 

8.2

%

Restricted stock dividends

 

 

611

 

 

 

538

 

 

 

73

 

 

 

13.6

%

Total interest and dividend income

 

 

66,310

 

 

 

58,994

 

 

 

7,316

 

 

 

12.4

%

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

30,085

 

 

 

28,311

 

 

 

1,774

 

 

 

6.3

%

Borrowings

 

 

7,117

 

 

 

5,736

 

 

 

1,381

 

 

 

24.1

%

Total interest expense

 

 

37,202

 

 

 

34,047

 

 

 

3,155

 

 

 

9.3

%

Net interest income

 

 

29,108

 

 

 

24,947

 

 

 

4,161

 

 

 

16.7

%

Provision for credit losses

 

 

1,059

 

 

 

423

 

 

 

636

 

 

 

150.4

%

Provision (benefit) for unfunded commitments for credit losses

 

 

157

 

 

 

(143

)

 

 

300

 

 

 

-209.8

%

    Provision for credit losses - HTM securities

 

 

31

 

 

 

82

 

 

 

(51

)

 

 

-62.2

%

Total provision for credit losses

 

 

1,247

 

 

 

362

 

 

 

885

 

 

 

244.5

%

Net interest income after provision for credit losses

 

 

27,861

 

 

 

24,585

 

 

 

3,276

 

 

 

13.3

%

Non-interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges and fees

 

 

1,162

 

 

 

637

 

 

 

525

 

 

 

82.4

%

Bank owned life insurance income

 

 

734

 

 

 

711

 

 

 

23

 

 

 

3.2

%

Other income

 

 

943

 

 

 

319

 

 

 

624

 

 

 

195.6

%

Total non-interest income

 

 

2,839

 

 

 

1,667

 

 

 

1,172

 

 

 

70.3

%

Non-Interest Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

14,293

 

 

 

13,541

 

 

 

752

 

 

 

5.6

%

Occupancy and equipment expense

 

 

3,477

 

 

 

2,723

 

 

 

754

 

 

 

27.7

%

Advertising and marketing

 

 

241

 

 

 

286

 

 

 

(45

)

 

 

-15.7

%

Professional fees

 

 

1,503

 

 

 

1,421

 

 

 

82

 

 

 

5.8

%

Data processing expense

 

 

1,008

 

 

 

915

 

 

 

93

 

 

 

10.2

%

FDIC insurance assessment

 

 

771

 

 

 

531

 

 

 

240

 

 

 

45.2

%

Other operating expenses

 

 

2,853

 

 

 

2,555

 

 

 

298

 

 

 

11.7

%

Total non-interest expenses

 

 

24,146

 

 

 

21,972

 

 

 

2,174

 

 

 

9.9

%

Income before income taxes

 

 

6,554

 

 

 

4,280

 

 

 

2,274

 

 

 

53.1

%

Income tax provision

 

 

1,475

 

 

 

908

 

 

 

567

 

 

 

62.4

%

Net income

 

$

5,079

 

 

$

3,372

 

 

$

1,707

 

 

 

50.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share - Basic

 

$

0.25

 

 

$

0.15

 

 

$

0.10

 

 

 

66.7

%

Earnings per common share - Diluted

 

 

0.25

 

 

 

0.15

 

 

 

0.10

 

 

 

66.7

%

Weighted average shares outstanding - Basic

 

 

20,186,561

 

 

 

21,799,263

 

 

 

(1,612,702

)

 

 

-7.4

%

Weighted average shares outstanding - Diluted

 

 

20,188,888

 

 

 

22,022,336

 

 

 

(1,833,448

)

 

 

-8.3

%

 

 

First Commerce Bancorp, Inc.

Net Interest Margin Analysis

(Unaudited)

 

 

 

Three months ended September 30, 2025

 

 

Three months ended September 30, 2024

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

(dollars in thousands)

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits in other banks

 

$

77,814

 

 

$

811

 

 

 

4.14

%

 

$

67,531

 

 

$

834

 

 

 

4.91

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale

 

 

26,605

 

 

 

414

 

 

 

6.23

%

 

 

7,900

 

 

 

59

 

 

 

2.99

%

Held-to-maturity

 

 

150,352

 

 

 

1,987

 

 

 

5.29

%

 

 

74,027

 

 

 

765

 

 

 

4.13

%

Total investment securities

 

 

176,957

 

 

 

2,401

 

 

 

5.43

%

 

 

81,927

 

 

 

824

 

 

 

4.02

%

Restricted stock

 

 

11,582

 

 

 

205

 

 

 

7.09

%

 

 

8,971

 

 

 

198

 

 

 

8.85

%

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

1,151

 

 

 

11

 

 

 

3.79

%

 

 

535

 

 

 

2

 

 

 

1.58

%

Home equity loans

 

 

1,711

 

 

 

51

 

 

 

11.82

%

 

 

3,018

 

 

 

61

 

 

 

8.00

%

Construction loans

 

 

100,274

 

 

 

2,032

 

 

 

7.93

%

 

 

111,480

 

 

 

2,453

 

 

 

8.61

%

Commercial loans

 

 

43,617

 

 

 

922

 

 

 

8.27

%

 

 

41,023

 

 

 

855

 

 

 

8.16

%

Commercial mortgage loans

 

 

1,207,759

 

 

 

17,191

 

 

 

5.57

%

 

 

1,062,409

 

 

 

14,296

 

 

 

5.27

%

Residential mortgage loans

 

 

8,891

 

 

 

81

 

 

 

3.61

%

 

 

14,115

 

 

 

171

 

 

 

4.81

%

SBA loans

 

 

21,474

 

 

 

408

 

 

 

7.44

%

 

 

25,134

 

 

 

456

 

 

 

7.10

%

Total loans receivable

 

 

1,384,877

 

 

 

20,696

 

 

 

5.93

%

 

 

1,257,714

 

 

 

18,294

 

 

 

5.79

%

Total interest-earning assets

 

 

1,651,230

 

 

 

24,113

 

 

 

5.79

%

 

 

1,416,143

 

 

 

20,150

 

 

 

5.66

%

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

(15,210

)

 

 

 

 

 

 

 

 

 

 

(14,905

)

 

 

 

 

 

 

 

 

Cash on hand

 

 

2,210

 

 

 

 

 

 

 

 

 

 

 

2,010

 

 

 

 

 

 

 

 

 

Other assets

 

 

69,180

 

 

 

 

 

 

 

 

 

 

 

60,880

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

56,180

 

 

 

 

 

 

 

 

 

 

 

47,985

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,707,410

 

 

 

 

 

 

 

 

 

 

$

1,464,128

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

 

$

88,212

 

 

$

533

 

 

 

2.40

%

 

$

58,652

 

 

$

281

 

 

 

1.91

%

NOW accounts

 

 

6,216

 

 

 

45

 

 

 

2.87

%

 

 

45,104

 

 

 

395

 

 

 

3.49

%

Money market accounts

 

 

265,600

 

 

 

2,212

 

 

 

3.30

%

 

 

231,605

 

 

 

2,170

 

 

 

3.73

%

Savings accounts

 

 

63,881

 

 

 

432

 

 

 

2.68

%

 

 

24,729

 

 

 

32

 

 

 

0.51

%

Certificates of deposit

 

 

520,558

 

 

 

5,379

 

 

 

4.10

%

 

 

476,006

 

 

 

5,387

 

 

 

4.50

%

Brokered CDs

 

 

165,333

 

 

 

1,911

 

 

 

4.59

%

 

 

118,039

 

 

 

1,455

 

 

 

4.91

%

Borrowings

 

 

223,696

 

 

 

2,754

 

 

 

4.88

%

 

 

166,625

 

 

 

2,065

 

 

 

4.93

%

Total interest-bearing liabilities

 

 

1,333,496

 

 

$

13,266

 

 

 

3.95

%

 

 

1,120,760

 

 

$

11,785

 

 

 

4.18

%

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

167,464

 

 

 

 

 

 

 

 

 

 

 

143,936

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

33,824

 

 

 

 

 

 

 

 

 

 

 

24,262

 

 

 

 

 

 

 

 

 

Total non-interest bearing liabilities

 

 

201,288

 

 

 

 

 

 

 

 

 

 

 

168,198

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

172,626

 

 

 

 

 

 

 

 

 

 

 

175,170

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

1,707,410

 

 

 

 

 

 

 

 

 

 

$

1,464,128

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

1.84

%

 

 

 

 

 

 

 

 

 

 

1.48

%

Net interest margin

 

 

 

 

 

$

10,847

 

 

 

2.61

%

 

 

 

 

 

$

8,365

 

 

 

2.35

%

  
 

First Commerce Bancorp, Inc.

Net Interest Margin Analysis

(Unaudited)

 

 

 

Nine months ended September 30, 2025

 

 

Nine months ended September 30, 2024

 

 

 

Average

 

 

 

 

 

 

Average

 

 

Average

 

 

 

 

 

 

Average

 

(dollars in thousands)

 

Balance

 

 

Interest

 

 

Yield/Cost

 

 

Balance

 

 

Interest

 

 

Yield/Cost

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

84,917

 

 

$

2,632

 

 

 

4.14

%

 

$

65,736

 

 

$

2,433

 

 

 

4.94

%

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available -for-sale

 

 

21,722

 

 

 

1,011

 

 

 

6.20

%

 

 

8,488

 

 

 

191

 

 

 

3.00

%

Held-to-maturity

 

 

147,903

 

 

 

5,556

 

 

 

5.01

%

 

 

67,674

 

 

 

1,907

 

 

 

3.76

%

Total investment securities

 

 

169,625

 

 

 

6,567

 

 

 

5.16

%

 

 

76,162

 

 

 

2,098

 

 

 

3.67

%

Restricted stock

 

 

10,642

 

 

 

611

 

 

 

7.66

%

 

 

8,410

 

 

 

538

 

 

 

8.54

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

1,005

 

 

 

22

 

 

 

2.90

%

 

 

459

 

 

 

7

 

 

 

1.90

%

Home equity loans

 

 

2,088

 

 

 

149

 

 

 

9.54

%

 

 

2,977

 

 

 

180

 

 

 

8.08

%

Construction loans

 

 

107,299

 

 

 

6,423

 

 

 

7.89

%

 

 

112,462

 

 

 

7,405

 

 

 

8.65

%

Commercial loans

 

 

44,119

 

 

 

2,681

 

 

 

8.01

%

 

 

37,360

 

 

 

2,237

 

 

 

7.87

%

Commercial mortgage loans

 

 

1,121,693

 

 

 

45,757

 

 

 

5.38

%

 

 

1,059,528

 

 

 

42,126

 

 

 

5.22

%

Residential mortgage loans

 

 

10,227

 

 

 

338

 

 

 

4.42

%

 

 

14,534

 

 

 

524

 

 

 

4.81

%

SBA loans

 

 

21,234

 

 

 

1,130

 

 

 

7.01

%

 

 

26,435

 

 

 

1,446

 

 

 

7.18

%

Total loans

 

 

1,307,665

 

 

 

56,500

 

 

 

5.78

%

 

 

1,253,755

 

 

 

53,925

 

 

 

5.75

%

Total interest-earning assets

 

 

1,572,849

 

 

 

66,310

 

 

 

5.64

%

 

 

1,404,063

 

 

 

58,994

 

 

 

5.61

%

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

(14,947

)

 

 

 

 

 

 

 

 

 

 

(14,615

)

 

 

 

 

 

 

 

 

Cash and due from bank

 

 

2,061

 

 

 

 

 

 

 

 

 

 

 

1,959

 

 

 

 

 

 

 

 

 

Other assets

 

 

68,081

 

 

 

 

 

 

 

 

 

 

 

60,283

 

 

 

 

 

 

 

 

 

Total non-interest-earning assets

 

 

55,195

 

 

 

 

 

 

 

 

 

 

 

47,627

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,628,044

 

 

 

 

 

 

 

 

 

 

$

1,451,690

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking accounts

 

$

81,050

 

 

$

1,362

 

 

 

2.25

%

 

$

53,617

 

 

$

703

 

 

 

1.75

%

NOW accounts

 

 

6,909

 

 

 

151

 

 

 

2.92

%

 

 

42,121

 

 

 

1,095

 

 

 

3.47

%

Money market accounts

 

 

258,750

 

 

 

6,371

 

 

 

3.29

%

 

 

223,467

 

 

 

5,960

 

 

 

3.56

%

Savings accounts

 

 

52,064

 

 

 

943

 

 

 

2.42

%

 

 

27,011

 

 

 

87

 

 

 

0.43

%

Certificates of deposit

 

 

500,682

 

 

 

15,594

 

 

 

4.16

%

 

 

492,531

 

 

 

16,314

 

 

 

4.42

%

Brokered CDs

 

 

161,214

 

 

 

5,664

 

 

 

4.70

%

 

 

112,782

 

 

 

4,152

 

 

 

4.92

%

Borrowings

 

 

203,126

 

 

 

7,117

 

 

 

4.68

%

 

 

155,341

 

 

 

5,736

 

 

 

4.93

%

Total interest-bearing liabilities

 

 

1,263,795

 

 

$

37,202

 

 

 

3.94

%

 

 

1,106,870

 

 

$

34,047

 

 

 

4.11

%

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

160,714

 

 

 

 

 

 

 

 

 

 

 

143,100

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

31,332

 

 

 

 

 

 

 

 

 

 

 

23,190

 

 

 

 

 

 

 

 

 

Total non-interest bearing liabilities

 

 

192,046

 

 

 

 

 

 

 

 

 

 

 

166,290

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

172,203

 

 

 

 

 

 

 

 

 

 

 

178,530

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

1,628,044

 

 

 

 

 

 

 

 

 

 

$

1,451,690

 

 

 

 

 

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

 

 

1.70

%

 

 

 

 

 

 

 

 

 

 

1.50

%

Net interest margin

 

 

 

 

 

$

29,108

 

 

 

2.47

%

 

 

 

 

 

$

24,947

 

 

 

2.37

%

 

 

First Commerce Bancorp, Inc.

Selected Financial Data

(Unaudited)

 

 

 

As of and for the quarters ended

 

(In thousands, except per share data)

 

9/30/2025

 

 

6/30/2025

 

 

3/31/2025

 

 

12/31/2024

 

 

9/30/2024

 

Summary earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

24,113

 

 

$

21,739

 

 

$

20,458

 

 

$

19,672

 

 

$

20,149

 

Interest expense

 

 

13,266

 

 

 

12,099

 

 

 

11,837

 

 

 

11,706

 

 

 

11,785

 

Net interest income

 

 

10,847

 

 

 

9,640

 

 

 

8,621

 

 

 

7,966

 

 

 

8,364

 

Provision for (reversal of) credit losses

 

 

452

 

 

 

712

 

 

 

83

 

 

 

(55

)

 

 

54

 

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

 

 

10,395

 

 

 

8,928

 

 

 

8,538

 

 

 

8,021

 

 

 

8,310

 

Non-interest income

 

 

859

 

 

 

586

 

 

 

1,394

 

 

 

412

 

 

 

582

 

Non-interest expense

 

 

8,485

 

 

 

7,806

 

 

 

7,855

 

 

 

7,117

 

 

 

7,524

 

Income before income tax expense

 

 

2,770

 

 

 

1,708

 

 

 

2,077

 

 

 

1,316

 

 

 

1,368

 

Income tax expense

 

 

687

 

 

 

385

 

 

 

403

 

 

 

167

 

 

 

240

 

Net income

 

$

2,082

 

 

$

1,323

 

 

$

1,674

 

 

$

1,149

 

 

$

1,128

 

Per share data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share - basic

 

$

0.10

 

 

$

0.07

 

 

$

0.08

 

 

$

0.06

 

 

$

0.05

 

Earnings per share - diluted

 

 

0.10

 

 

 

0.07

 

 

 

0.08

 

 

 

0.06

 

 

 

0.05

 

Book value at period end

 

 

8.63

 

 

 

8.51

 

 

 

8.47

 

 

 

8.39

 

 

 

8.31

 

Shares outstanding at period end

 

 

20,010

 

 

 

20,096

 

 

 

20,130

 

 

 

20,536

 

 

 

20,780

 

Basic weighted average shares outstanding

 

 

20,077

 

 

 

20,095

 

 

 

20,392

 

 

 

20,552

 

 

 

21,164

 

Fully diluted weighted average shares outstanding

 

 

20,079

 

 

 

20,095

 

 

 

20,435

 

 

 

20,612

 

 

 

21,387

 

Balance sheet data (at period end):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,709,669

 

 

$

1,689,642

 

 

$

1,581,983

 

 

$

1,551,125

 

 

$

1,476,252

 

Investment securities, available-for-sale

 

 

26,605

 

 

 

26,605

 

 

 

26,789

 

 

 

300

 

 

 

7,748

 

Investment securities, held-to-maturity

 

 

145,572

 

 

 

153,324

 

 

 

151,009

 

 

 

111,909

 

 

 

73,977

 

Total loans

 

 

1,395,847

 

 

 

1,376,116

 

 

 

1,256,247

 

 

 

1,239,031

 

 

 

1,262,481

 

Allowance for credit losses

 

 

(15,866

)

 

 

(15,220

)

 

 

(14,834

)

 

 

(14,756

)

 

 

(14,869

)

Total deposits

 

 

1,282,904

 

 

 

1,247,358

 

 

 

1,202,079

 

 

 

1,174,938

 

 

 

1,097,165

 

Stockholders' equity

 

 

172,610

 

 

 

171,000

 

 

 

170,422

 

 

 

172,269

 

 

 

172,642

 

Selected performance ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average total assets

 

 

0.48

%

 

 

0.33

%

 

 

0.44

%

 

 

0.31

%

 

 

0.31

%

Return on average stockholders' equity

 

 

4.79

%

 

 

3.10

%

 

 

3.93

%

 

 

2.65

%

 

 

2.56

%

Average yield on earning assets

 

 

5.79

%

 

 

5.58

%

 

 

5.52

%

 

 

5.43

%

 

 

5.66

%

Average cost of funding liabilities

 

 

3.95

%

 

 

3.87

%

 

 

3.99

%

 

 

4.08

%

 

 

4.18

%

Net interest margin

 

 

2.61

%

 

 

2.47

%

 

 

2.33

%

 

 

2.20

%

 

 

2.35

%

Efficiency ratio

 

 

72.48

%

 

 

76.33

%

 

 

78.43

%

 

 

84.95

%

 

 

84.10

%

Non-interest income to average assets

 

 

0.20

%

 

 

0.15

%

 

 

0.36

%

 

 

0.11

%

 

 

0.16

%

Non-interest expenses to average assets

 

 

1.97

%

 

 

1.94

%

 

 

2.04

%

 

 

1.90

%

 

 

2.04

%

Asset quality ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-performing loans to total loans

 

 

0.89

%

 

 

1.30

%

 

 

3.02

%

 

 

1.34

%

 

 

1.15

%

Non-performing assets to total assets

 

 

1.13

%

 

 

1.06

%

 

 

2.40

%

 

 

1.07

%

 

 

0.98

%

Allowance for credit losses to non-performing loans

 

 

128.38

%

 

 

84.97

%

 

 

39.12

%

 

 

88.71

%

 

 

102.67

%

Allowance for credit losses to total loans

 

 

1.14

%

 

 

1.11

%

 

 

1.18

%

 

 

1.19

%

 

 

1.18

%

Net recoveries (charge-offs) to average loans

 

 

0.01

%

 

 

0.02

%

 

 

0.02

%

 

 

-0.01

%

 

 

-0.03

%

Liquidity and capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loans to deposits

 

 

107.57

%

 

 

109.10

%

 

 

103.27

%

 

 

104.20

%

 

 

113.71

%

Average loans to average deposits

 

 

108.43

%

 

 

107.13

%

 

 

105.49

%

 

 

111.83

%

 

 

114.54

%

Total stockholders' equity to total assets

 

 

10.10

%

 

 

10.12

%

 

 

10.77

%

 

 

11.11

%

 

 

11.69

%

Total capital to risk-weighted assets

 

 

12.32

%

 

 

12.53

%

 

 

13.29

%

 

 

14.45

%

 

 

14.30

%

Tier 1 capital to risk-weighted assets

 

 

11.24

%

 

 

11.44

%

 

 

12.16

%

 

 

13.26

%

 

 

13.13

%

Common equity tier 1 capital ratio to risk-weighted assets

 

 

11.24

%

 

 

11.44

%

 

 

12.16

%

 

 

13.26

%

 

 

13.13

%

Tier 1 leverage ratio

 

 

10.12

%

 

 

10.59

%

 

 

10.74

%

 

 

11.56

%

 

 

11.80

%

 

 Contact:
Donald Mindiak
President and Chief Executive Officer
dmindiak@firstcommercebk.com