California BanCorp Reports Financial Results for the First Quarter Ended March 31, 2023

California BanCorp

OAKLAND, Calif., April 26, 2023 (GLOBE NEWSWIRE) -- California BanCorp (NASDAQ: CALB), whose subsidiary is California Bank of Commerce, announced today its financial results for the first quarter ended March 31, 2023.

The Company reported net income of $5.5 million for the first quarter of 2023, representing a decrease of $2.2 million, or 29%, compared to $7.7 million for the fourth quarter of 2022 and an increase of $1.8 million, or 48%, compared to $3.7 million in the first quarter of 2022.

Diluted earnings per share of $0.64 for the first quarter of 2023 compared to $0.91 for the fourth quarter of 2022 and $0.44 for the first quarter of 2022.

“Despite the more challenging operating environment that we saw during the first quarter, we continued to generate strong financial performance with our return on average assets remaining above 1%,” said Steven Shelton, Chief Executive Officer of California BanCorp. “While being more conservative in our approach to new loan production, we continued to generate high quality lending opportunities that resulted in our total loans increasing at a 6% annualized rate in the first quarter, with most of the growth coming in our commercial portfolio. During the first two months of the quarter, we saw the usual seasonal outflows of deposits largely related to tax payments and profit distributions among our clients, followed by an increase in deposits during March as existing clients rebuilt their account balances and we continued to add new deposit relationships. Due to the strong relationships we have with our clients based on the level of service and expertise that we provide, as well as the high level of operating accounts that we maintain, we have built a sticky deposit base that has demonstrated excellent stability during the turmoil that has impacted the banking industry over the past two months.”

“While our deposit base was stable in March, we increased our liquidity through short-term borrowings and brokered deposits, which had an impact on our level of profitability in the first quarter, but we believed was prudent from a risk management perspective. The short-term nature of the borrowings and brokered deposits provides us with the flexibility to make adjustments in our funding mix as market conditions change, which should positively impact our net interest margin. Our primary goal this year is to continue to develop deposit relationships with high quality commercial clients that maintain their operating accounts with the bank. We believe the current challenges in the broader banking industry have made the environment more favorable for attracting new clients given our strong balance sheet and the compelling value proposition that we can offer. We believe our success in adding new clients will contribute to the continued long-term profitable growth of the company and further increase the value of our franchise,” said Mr. Shelton.

Financial Highlights:

Profitability - three months ended March 31, 2023 compared to December 31, 2022

• Net income of $5.5 million and $0.64 per diluted share, compared to $7.7 million and $0.91 per share, respectively.

• Revenue of $19.9 million decreased $3.9 million, or 17%, from $23.8 million for the fourth quarter of 2022.

• Net interest income of $18.8 million decreased $3.1 million, or 14%, compared to $21.9 million for the fourth quarter of 2022.

• Provision for loan losses of $358,000 decreased $742,000, or 67%, from $1.1 million for the fourth quarter of 2022.

• Non-interest income of $1.1 million decreased $855,000, or 44%, compared to 2.0 million for the fourth quarter of 2022.

• Non-interest expense, excluding capitalized loan origination costs, of $12.5 million decreased $179,000, or 1%, compared to $12.7 million for the fourth quarter of 2022.

Financial Position – March 31, 2023 compared to December 31, 2022

• Total assets increased by $6.8 million to $2.05 billion; average total assets decreased by $113.9 million to $1.97 billion.

• Gross loans increased by $23.8 million to $1.62 billion; average gross loans decreased by $39.0 million to $1.58 billion.

• Deposits decreased by $74.1 million to $1.72 billion; average deposits decreased by $85.8 million to $1.70 billion. Insured and collateralized deposits represented 53% of the total deposit portfolio at March 31, 2023.

• Other borrowings were $75.0 million at March 31, 2023 compared to no balances outstanding at December 31, 2022.

• Tangible book value per share of $20.48 increased by $0.70, or 4%.
  

Net Interest Income and Margin:

Net interest income for the quarter ended March 31, 2023 was $18.8 million, representing a decrease of $3.1 million, or 14%, from $21.9 million for the three months ended December 31, 2022, and an increase of $4.2 million, or 29%, from $14.5 million for the quarter ended March 31, 2022. The decrease in net interest income compared to the fourth quarter of 2022 was primarily attributable to lower balances of average earning assets and a decrease in net interest margin. Additionally, during the fourth quarter of 2022, commercial loans totaling $57.9 million that were previously purchased at a discount were paid off, resulting in the remaining unamortized discount of $1.4 million being accelerated into interest income. Compared to the first quarter of 2022, the increase in net interest income resulted from a more favorable mix of earning assets and the rising rate environment, which positively impacted net interest margin.

The Company’s net interest margin for the first quarter of 2023 was 4.02%, compared to 4.32% for the fourth quarter of 2022 and 3.19% for the same period in 2022. The decrease in margin compared to the prior quarter was primarily due to lower average earning assets, an increase in the cost of deposits and other borrowings, and the accelerated loan fees recognized in the fourth quarter of 2022. The increase in margin compared to the first quarter of 2022 was primarily due to growth in the loan portfolio and increased yields on earning assets, partially offset by an increase in the cost of deposits and other borrowings.

Non-Interest Income:

The Company’s non-interest income for the quarters ended March 31, 2023, December 31, 2022, and March 31, 2022 was $1.1 million, $2.0 million, and $2.5 million, respectively. The decrease in non-interest income from the fourth quarter of 2022 was primarily due to a decrease in loan related fees. The decrease in non-interest income from the same period in the prior year was attributable to a gain of $1.4 million recognized on the sale of a portion of our solar loan portfolio during the first quarter of 2022.

Net interest income and non-interest income comprised total revenue of $19.9 million, $23.8 million, and $17.1 million for the quarters ended March 31, 2023, December 31, 2022, and March 31, 2022, respectively.

Non-Interest Expense:

The Company’s non-interest expense for the quarters ended March 31, 2023, December 31, 2022, and March 31, 2022 was $11.8 million, $11.7 million, and $10.9 million, respectively. The increase in non-interest expense from the prior periods was primarily due to an increase in salaries and benefits related to investments to support the continued growth of the business, combined with a decrease in capitalized loan origination costs and an increase in loan administration expenses. Excluding capitalized loan origination costs, non-interest expense for the first quarter of 2023, the fourth quarter of 2022 and the first quarter of 2022 was $12.5 million, $12.7 million, and $11.9 million, respectively.

The Company’s efficiency ratio, the ratio of non-interest expense to revenues, was 59.62%, 49.17%, and 63.99% for the quarters ended March 31, 2023, December 31, 2022, and March 31, 2022, respectively.

Balance Sheet:

Total assets of $2.05 billion as of March 31, 2023 represented an increase of $6.9 million compared to $2.04 billion at December 31, 2022, and increased $189.5 million compared to total assets of $1.86 billion at March 31, 2022. The increase in total assets from the prior quarter was primarily due to growth of the loan portfolio, partially offset by decreased liquidity related to the seasonal outflow of deposits that occurs at the beginning of the year for many of our business clients. Compared to the same period in the prior year, total assets increased primarily due to strong loan growth in the commercial and real estate other portfolios.

Total gross loans were $1.62 billion at March 31, 2023, compared to $1.59 billion at December 31, 2022 and $1.40 billion at March 31, 2022. During the first quarter of 2023, commercial and real estate other loans increased by $27.2 million, or 2%, due to organic growth, partially offset by decreases in SBA, and other loans related to the ordinary course of business. Compared to the same period in the prior year, commercial, real estate other, and real estate construction and land loans increased by $133.7 million, or 26%, $111.8 million, or 15%, and $12.7 million, or 25%, respectively, due to organic growth.   These increases were partially offset by a decrease in SBA loans of $38.4 million, or 87%, primarily due to PPP loan forgiveness, and a decrease in other loans of $3.0 million, or 7%, due to normal loan activity.

Total deposits decreased by $74.1 million, or 4%, to $1.72 billion at March 31, 2023, from $1.79 billion at December 31, 2022, and increased by $117.1 million, or 7%, from $1.60 billion at March 31, 2022. The decrease in total deposits from the end of the fourth quarter of 2022 was primarily due to the seasonal outflow of deposits that occurs at the beginning of the year and was comprised of decreases in non-interest bearing demand deposits of $71.0 million, interest bearing demand deposits of $7.0 million, and money market and savings deposits of $54.2 million. These decreases were partially offset by an increase in time deposits of $58.1 million as a result of higher balances of short-term brokered certificates of deposits which were added to temporarily increase liquidity. Compared to the same period last year, the increase in total deposits was primarily concentrated in time deposits, partially offset by a reduction in demand deposits and money market and savings deposits as a result of outflows related to forgiveness of PPP loans. Non-interest bearing deposits, primarily commercial business operating accounts, represented 43.1% of total deposits at March 31, 2023, compared to 45.3% at December 31, 2022 and 46.7% at March 31, 2022.

As of March 31, 2023, the Company had outstanding borrowings of $75.0 million, excluding junior subordinated debt securities, compared to no outstanding borrowings at December 31, 2022 and $32.2 million of outstanding borrowings at March 31, 2022.

Asset Quality:

The provision for credit losses decreased to $358,000 for the first quarter of 2023, compared to $1.1 million for the fourth quarter of 2022 and $950,000 for the first quarter of 2022. The Company had net loan charge-offs of $247,000, or 0.02% of gross loans, during the first quarter of 2023 and $650,000, or 0.04% of gross loans, during the fourth quarter of 2022.   The Company had net loan recoveries of $1,000, or 0.00% of gross loans, during the first quarter of 2022.

Non-performing assets (“NPAs”) to total assets were 0.01% at March 31, 2023, compared to 0.06% at December 31, 2022 and 0.03% at March 31, 2022, with non-performing loans of $222,000, $1.3 million and $549,000, respectively, on those dates.

The allowance for credit losses was $17.1 million, or 1.06% of total loans, at March 31, 2023, compared to the allowance for loan losses of $17.0 million, or 1.07% of total loans, at December 31, 2022 and $15.0 million, or 1.07% of total loans, at March 31, 2022. On January 1, 2023, the Company adopted the new current expected credit losses (CECL) standard. The Company’s allowance for credit losses to total loans upon adoption on January 1, 2023 was 1.07% and remained consistent with the coverage as of December 31, 2022.   

Capital Adequacy:

At March 31, 2023, shareholders’ equity totaled $178.6 million, compared to $172.3 million at December 31, 2022 and $154.6 million one year ago. Additionally, at March 31, 2023, the Company’s total risk-based capital ratio, tier one capital ratio, and leverage ratio were 12.08%, 8.54%, and 8.76%, respectively; all of which were above the regulatory standards of 10.00%, 8.00%, and 5.00%, respectively, for “well-capitalized” institutions.

“Our strong financial performance and prudent balance sheet management resulted in an increase in all of our capital ratios and a 4% increase in our tangible book value per share during the first quarter,” said Thomas A. Sa, President, Chief Financial Officer and Chief Operating Officer of California BanCorp. “We have high levels of capital and liquidity, a stable deposit base, a low level of unrealized losses in our investment portfolio, and exceptional asset quality with minimal exposure to areas of concern such as office commercial real estate loans in major metropolitan areas. As such, we believe we are very well positioned to effectively manage through the current challenging environment and continue growing our client base given the fundamental strength of our franchise.”

About California BanCorp:

California BanCorp, the parent company for California Bank of Commerce, offers a broad range of commercial banking services to closely held businesses and professionals located throughout Northern California. The Company’s common stock trades on the Nasdaq Global Select marketplace under the symbol CALB. For more information on California BanCorp, call us at 510-457-3751, or visit us at www.californiabankofcommerce.com.

Contacts:

Steven E. Shelton, (510) 457-3751                        
Chief Executive Officer                        
seshelton@bankcbc.com
                                                                                                
Thomas A. Sa, (510) 457-3775
President, Chief Financial Officer and Chief Operating Officer
tsa@bankcbc.com

Use of Non-GAAP Financial Information:

This press release contains both financial measures based on GAAP and non-GAAP. Non-GAAP financial measures are used where management believes them to be helpful in understanding the Company’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Forward-Looking Information:

Statements in this news release regarding expectations and beliefs about future financial performance and financial condition, as well as trends in the Company’s business and markets are "forward-looking statements" as defined in the Private Securities Litigation Reform Act of 1995. Forward-looking statements often include words such as "believe," "expect," "anticipate," "intend," "plan," "estimate," "project," "outlook," or words of similar meaning, or future or conditional verbs such as "will," "would," "should," "could," or "may." The forward-looking statements in this news release are based on current information and on assumptions that the Company makes about future events and circumstances that are subject to a number of risks and uncertainties that are often difficult to predict and beyond the Company’s control. As a result of those risks and uncertainties, the Company’s actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this news release and could cause the Company to make changes to future plans. Those risks and uncertainties include, but are not limited to, the risk of incurring loan losses, which is an inherent risk of the banking business; the risk that the Company will not be able to continue its internal growth rate; uncertainties related to the coronavirus pandemic; the impact of higher inflation rates; the risk that the United States economy will experience slowed growth or recession or will be adversely affected by domestic or international economic conditions and risks associated with the Federal Reserve Board taking actions with respect to interest rates, any of which could adversely affect, among other things, the values of real estate collateral supporting many of the Company’s loans, loan demand, interest income and interest rate margins and, therefore, the Company’s future operating results; risks associated with changes in income tax laws and regulations; and risks associated with seeking new client relationships and maintaining existing client relationships. Readers of this news release are encouraged to review the additional information regarding these and other risks and uncertainties to which our business is subject that are contained in our Annual Report on Form 10-K for the year ended December 31, 2022 which is on file with the Securities and Exchange Commission (the “SEC”). Additional information will be set forth in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2023, which we expect to file with the SEC during the second quarter of 2023, and readers of this release are urged to review the additional information that will be contained in that report.

Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this news release, which speak only as of today's date, or to make predictions based solely on historical financial performance. The Company disclaims any obligation to update forward-looking statements contained in this news release, whether as a result of new information, future events or otherwise, except as may be required by law.

FINANCIAL TABLES FOLLOW

CALIFORNIA BANCORP AND SUBSIDIARY
SELECTED FINANCIAL INFORMATION (UNAUDITED) - PROFITABILITY
(Dollars in Thousands, Except Per Share Data)
										Change												Change
QUARTERLY HIGHLIGHTS:		Q1 2023				Q4 2022				$				%				Q1 2022				$				%
Interest income		$	25,539			$	27,480			$	(1,941	)		-7	%			$	15,924			$	9,615			60	%
Interest expense			6,782				5,620				1,162			21	%				1,398				5,384			385	%
Net interest income			18,757				21,860				(3,103	)		-14	%				14,526				4,231			29	%
Provision for credit losses			358				1,100				(742	)		-67	%				950				(592	)		-62	%
Net interest income after
provision for credit losses			18,399				20,760				(2,361	)		-11	%				13,576				4,823			36	%
Non-interest income			1,107				1,962				(855	)		-44	%				2,534				(1,427	)		-56	%
Non-interest expense			11,843				11,713				130			1	%				10,916				927			8	%
Income before income taxes			7,663				11,009				(3,346	)		-30	%				5,194				2,469			48	%
Income tax expense			2,212				3,340				(1,128	)		-34	%				1,521				691			45	%
Net income		$	5,451			$	7,669			$	(2,218	)		-29	%			$	3,673			$	1,778			48	%
Diluted earnings per share		$	0.64			$	0.91			$	(0.27	)		-30	%			$	0.44			$	0.20			45	%
Net interest margin			4.02	%			4.32	%		-30 Basis Points									3.19	%		+83 Basis Points
Efficiency ratio			59.62	%			49.17	%		+1045 Basis Points									63.99	%		-437 Basis Points

CALIFORNIA BANCORP AND SUBSIDIARY
SELECTED FINANCIAL INFORMATION (UNAUDITED) - FINANCIAL POSITION
(Dollars in Thousands, Except Per Share Data)
										Change												Change
PERIOD-END HIGHLIGHTS:		Q1 2023				Q4 2022				$				%				Q1 2022				$			%
Total assets		$	2,049,053			$	2,042,215			$	6,838			0	%			$	1,859,595			$	189,458		10	%
Gross loans			1,617,263				1,593,421				23,842			1	%				1,400,474				216,789		15	%
Deposits			1,717,610				1,791,740				(74,130	)		-4	%				1,600,522				117,088		7	%
Tangible equity			171,099				164,782				6,317			4	%				147,068				24,031		16	%
Tangible book value per share		$	20.48			$	19.78			$	0.70			4	%			$	17.78			$	2.70		15	%
Tangible equity / total assets			8.35	%			8.07	%		+28 Basis Points									7.91	%		+44 Basis Points
Gross loans / total deposits			94.16	%			88.93	%		+523 Basis Points									87.50	%		+666 Basis Points
Noninterest-bearing deposits /
total deposits			43.12	%			45.30	%		-218 Basis Points									46.65	%		-353 Basis Points
QUARTERLY AVERAGE										Change												Change
HIGHLIGHTS:		Q1 2023				Q4 2022				$				%				Q1 2022				$			%
Total assets		$	1,974,266			$	2,088,206			$	(113,940	)		-5	%			$	1,928,542			$	45,724		2	%
Total earning assets			1,893,940				2,007,243				(113,303	)		-6	%				1,846,225				47,715		3	%
Gross loans			1,582,332				1,621,322				(38,990	)		-2	%				1,371,187				211,145		15	%
Deposits			1,699,930				1,785,693				(85,763	)		-5	%				1,652,013				47,917		3	%
Tangible equity			169,454				161,919				7,535			5	%				146,032				23,422		16	%
Tangible equity / total assets			8.58	%			7.75	%		+83 Basis Points									7.57	%		+101 Basis Points
Gross loans / total deposits			93.08	%			90.80	%		+228 Basis Points									83.00	%		+1008 Basis Points
Noninterest-bearing deposits /
total deposits			42.88	%			44.47	%		-159 Basis Points									44.88	%		-200 Basis Points

CALIFORNIA BANCORP AND SUBSIDIARY
SELECTED INTERIM FINANCIAL INFORMATION (UNAUDITED) - ASSET QUALITY
(Dollars in Thousands)
ALLOWANCE FOR CREDIT LOSSES:		03/31/23				12/31/22				09/30/22				06/30/22				03/31/22
Balance, beginning of period		$	17,005			$	16,555			$	15,957			$	15,032			$	14,081
CECL adjustment			(13	)			-				-				-				-
Provision for credit losses, quarterly			358				1,100				800				925				950
Charge-offs, quarterly			(247	)			(650	)			(202	)			-				-
Recoveries, quarterly			-				-				-				-				1
Balance, end of period		$	17,103			$	17,005			$	16,555			$	15,957			$	15,032
NONPERFORMING ASSETS:		03/31/23				12/31/22				09/30/22				06/30/22				03/31/22
Loans accounted for on a non-accrual basis		$	222			$	1,250			$	182			$	549			$	549
Loans with principal or interest contractually
past due 90 days or more and still accruing
interest			-				-				161				-				-
Nonperforming loans		$	222			$	1,250			$	343			$	549			$	549
Other real estate owned			-				-				-				-				-
Nonperforming assets		$	222			$	1,250			$	343			$	549			$	549
Loans restructured and in compliance with
modified terms			-				-				-				-				-
Nonperforming assets and restructured loans		$	222			$	1,250			$	343			$	549			$	549
Nonperforming loans by asset type:
Commercial		$	-			$	1,028			$	161			$	-			$	-
Real estate other			-				-				-				-				-
Real estate construction and land			-				-				-				-				-
SBA			222				222				182				549				549
Other			-				-				-				-				-
Nonperforming loans		$	222			$	1,250			$	343			$	549			$	549
ASSET QUALITY:		03/31/23				12/31/22				09/30/22				06/30/22				03/31/22
Allowance for credit losses / gross loans			1.06	%			1.07	%			1.04	%			1.06	%			1.07	%
Allowance for credit losses / nonperforming loans			7704.05	%			1360.40	%			4826.53	%			2906.56	%			2738.07	%
Nonperforming assets / total assets			0.01	%			0.06	%			0.02	%			0.03	%			0.03	%
Nonperforming loans / gross loans			0.01	%			0.08	%			0.02	%			0.04	%			0.04	%
Net quarterly charge-offs / gross loans			0.02	%			0.04	%			0.01	%			0.00	%			-0.00	%

CALIFORNIA BANCORP AND SUBSIDIARY
INTERIM CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(Dollars in Thousands, Except Per Share Data)
					Three months ended
	03/31/23				12/31/22				03/31/22
INTEREST INCOME
Loans	$	22,472			$	23,972			$	14,886
Federal funds sold		1,760				2,236				136
Investment securities		1,307				1,272				902
Total interest income		25,539				27,480				15,924
INTEREST EXPENSE
Deposits		6,022				4,536				806
Other		760				1,084				592
Total interest expense		6,782				5,620				1,398
Net interest income		18,757				21,860				14,526
Provision for credit losses		358				1,100				950
Net interest income after provision
for credit losses		18,399				20,760				13,576
NON-INTEREST INCOME
Service charges and other fees		863				1,653				889
Gain on sale of loans		-				-				1,393
Other non-interest income		244				309				252
Total non-interest income		1,107				1,962				2,534
NON-INTEREST EXPENSE
Salaries and benefits		7,876				7,443				7,093
Premises and equipment		1,180				1,249				1,302
Other		2,787				3,021				2,521
Total non-interest expense		11,843				11,713				10,916
Income before income taxes		7,663				11,009				5,194
Income taxes		2,212				3,340				1,521
NET INCOME	$	5,451			$	7,669			$	3,673
EARNINGS PER SHARE
Basic earnings per share	$	0.65			$	0.92			$	0.44
Diluted earnings per share	$	0.64			$	0.91			$	0.44
Average common shares outstanding		8,339,080				8,330,145				8,276,761
Average common and equivalent
shares outstanding		8,492,067				8,463,738				8,392,802
PERFORMANCE MEASURES
Return on average assets		1.12	%			1.46	%			0.77	%
Return on average equity		12.50	%			17.96	%			9.70	%
Return on average tangible equity		13.05	%			18.79	%			10.20	%
Efficiency ratio		59.62	%			49.17	%			63.99	%

CALIFORNIA BANCORP AND SUBSIDIARY
INTERIM CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(Dollars in Thousands)
		03/31/23				12/31/22				09/30/22				06/30/22				03/31/22
ASSETS
Cash and due from banks		$	15,121			$	16,686			$	24,709			$	20,378			$	18,228
Federal funds sold			198,804				215,696				216,345				138,057				206,305
Investment securities			153,769				155,878				157,531				165,309				171,764
Loans:
Commercial			656,519				634,535				643,131				589,562				522,808
Real estate other			853,431				848,241				824,867				794,504				741,651
Real estate construction and land			63,928				63,730				71,523				63,189				51,204
SBA			5,610				7,220				8,565				13,310				44,040
Other			37,775				39,695				39,815				39,814				40,771
Loans, gross			1,617,263				1,593,421				1,587,901				1,500,379				1,400,474
Unamortized net deferred loan costs (fees)			1,765				2,040				1,902				2,570				2,434
Allowance for credit losses			(17,103	)			(17,005	)			(16,555	)			(15,957	)			(15,032	)
Loans, net			1,601,925				1,578,456				1,573,248				1,486,992				1,387,876
Premises and equipment, net			2,848				3,072				3,382				3,736				4,047
Bank owned life insurance			25,334				25,127				24,955				24,788				24,614
Goodwill and core deposit intangible			7,462				7,472				7,483				7,493				7,503
Accrued interest receivable and other assets			43,790				39,828				40,848				38,599				39,258
Total assets		$	2,049,053			$	2,042,215			$	2,048,501			$	1,885,352			$	1,859,595
LIABILITIES
Deposits:
Demand noninterest-bearing		$	740,650			$	811,671			$	758,716			$	715,432			$	746,673
Demand interest-bearing			30,798				37,815				35,183				45,511				36,419
Money market and savings			616,864				671,016				597,244				626,156				686,781
Time			329,298				271,238				317,935				165,040				130,649
Total deposits			1,717,610				1,791,740				1,709,078				1,552,139				1,600,522
Junior subordinated debt securities			54,186				54,152				54,117				54,097				54,063
Other borrowings			75,000				-				100,000				100,000				32,166
Accrued interest payable and other liabilities			23,696				24,069				21,248				20,372				18,273
Total liabilities			1,870,492				1,869,961				1,884,443				1,726,608				1,705,024
SHAREHOLDERS' EQUITY
Common stock			111,609				111,257				110,786				110,289				109,815
Retained earnings			68,082				62,297				54,628				49,106				44,862
Accumulated other comprehensive (loss)			(1,130	)			(1,300	)			(1,356	)			(651	)			(106	)
Total shareholders' equity			178,561				172,254				164,058				158,744				154,571
Total liabilities and shareholders' equity		$	2,049,053			$	2,042,215			$	2,048,501			$	1,885,352			$	1,859,595
							-				-				-				-
CAPITAL ADEQUACY
Tier I leverage ratio			8.76	%			7.98	%			8.21	%			8.27	%			7.84	%
Tier I risk-based capital ratio			8.54	%			8.23	%			7.98	%			8.09	%			8.49	%
Total risk-based capital ratio			12.08	%			11.77	%			11.57	%			11.84	%			12.49	%
Total equity/ total assets			8.71	%			8.43	%			8.01	%			8.42	%			8.31	%
Book value per share		$	21.37			$	20.67			$	19.70			$	19.09			$	18.69
Common shares outstanding			8,355,378				8,332,479				8,327,781				8,317,161				8,270,901

CALIFORNIA BANCORP AND SUBSIDIARY
INTERIM CONSOLIDATED AVERAGE BALANCE SHEET AND YIELD DATA (UNAUDITED)
(Dollars in Thousands)
		Three months ended March 31,									Three months ended December 31,
		2023									2022
					Yields			Interest						Yields			Interest
		Average			or			Income/			Average			or			Income/
		Balance			Rates			Expense			Balance			Rates			Expense
ASSETS
Interest earning assets:
Loans (1)		$	1,582,332		5.76	%		$	22,472		$	1,621,322		5.87	%		$	23,972
Federal funds sold			156,941		4.55	%			1,760			229,209		3.87	%			2,236
Investment securities			154,667		3.43	%			1,307			156,712		3.22	%			1,272
Total interest earning assets			1,893,940		5.47	%			25,539			2,007,243		5.43	%			27,480
Noninterest-earning assets:
Cash and due from banks			18,098									20,692
All other assets (2)			62,228									60,271
TOTAL		$	1,974,266								$	2,088,206
LIABILITIES AND
SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
Deposits:
Demand		$	34,032		0.08	%		$	7		$	39,582		0.06	%		$	6
Money market and savings			626,666		2.01	%			3,104			647,213		1.45	%			2,359
Time			310,246		3.81	%			2,911			304,784		2.83	%			2,171
Other			71,108		4.33	%			760			110,650		3.89	%			1,084
Total interest-bearing liabilities			1,042,052		2.64	%			6,782			1,102,229		2.02	%			5,620
Noninterest-bearing liabilities:
Demand deposits			728,986									794,114
Accrued expenses and
other liabilities			26,307									22,467
Shareholders' equity			176,921									169,396
TOTAL		$	1,974,266								$	2,088,206
Net interest income and margin (3)					4.02	%		$	18,757					4.32	%		$	21,860
(1) Nonperforming loans are included in average loan balances. No adjustment has been made for these loans in the calculation of yields. Interest income on loans includes amortization of net deferred loan (costs) fees of $(226,000) and $1.0 million, respectively.
(2) Other noninterest-earning assets includes the allowance for credit losses of $17.0 million and $16.5 million, respectively.
(3) Net interest margin is net interest income divided by total interest-earning assets.

CALIFORNIA BANCORP AND SUBSIDIARY
INTERIM CONSOLIDATED AVERAGE BALANCE SHEET AND YIELD DATA (UNAUDITED)
(Dollars in Thousands)
		Three months ended March 31,
		2023									2022
					Yields			Interest						Yields			Interest
		Average			or			Income/			Average			or			Income/
		Balance			Rates			Expense			Balance			Rates			Expense
ASSETS
Interest earning assets:
Loans (1)		$	1,582,332		5.76	%		$	22,472		$	1,371,187		4.40	%		$	14,886
Federal funds sold			156,941		4.55	%			1,760			345,394		0.16	%			136
Investment securities			154,667		3.43	%			1,307			129,644		2.82	%			902
Total interest earning assets			1,893,940		5.47	%			25,539			1,846,225		3.50	%			15,924
Noninterest-earning assets:
Cash and due from banks			18,098									18,748
All other assets (2)			62,228									63,569
TOTAL		$	1,974,266								$	1,928,542
LIABILITIES AND
SHAREHOLDERS' EQUITY
Interest-bearing liabilities:
Deposits:
Demand		$	34,032		0.08	%		$	7		$	38,197		0.10	%		$	9
Money market and savings			626,666		2.01	%			3,104			723,109		0.37	%			665
Time			310,246		3.81	%			2,911			149,293		0.36	%			132
Other			71,108		4.33	%			760			100,664		2.39	%			592
Total interest-bearing liabilities			1,042,052		2.64	%			6,782			1,011,263		0.56	%			1,398
Noninterest-bearing liabilities:
Demand deposits			728,986									741,414
Accrued expenses and
other liabilities			26,307									22,325
Shareholders' equity			176,921									153,540
TOTAL		$	1,974,266								$	1,928,542
Net interest income and margin (3)					4.02	%		$	18,757					3.19	%		$	14,526
(1) Nonperforming loans are included in average loan balances. No adjustment has been made for these loans in the calculation of yields. Interest income on loans includes amortization of net deferred loan (costs) fees of $(226,000) and $318,000, respectively.
(2) Other noninterest-earning assets includes the allowance for credit losses of $17.0 million and $14.1 million, respectively.
(3) Net interest margin is net interest income divided by total interest-earning assets.

CALIFORNIA BANCORP AND SUBSIDIARY
INTERIM CONSOLIDATED NON GAAP DATA (UNAUDITED)
(Dollars in Thousands)
REVENUE:		Three months ended
		03/31/23			12/31/22				09/30/22				06/30/22				03/31/22
Net interest income		$	18,757		$	21,860			$	18,363			$	16,223			$	14,526
Non-interest income			1,107			1,962				1,484				1,394				2,534
Total revenue		$	19,864		$	23,822			$	19,847			$	17,617			$	17,060
NON-INTEREST EXPENSE:		Three months ended
		03/31/23			12/31/22				09/30/22				06/30/22				03/31/22
Non-interest expense		$	11,843		$	11,713			$	11,217			$	10,819			$	10,916
Capitalized loan origination costs			651			960				1,102				1,073				984
Total operating expenses, before capitalization
of loan origination costs		$	12,494		$	12,673			$	12,319			$	11,892			$	11,900