CALB - California BanCorp
Price:
--
--
| Metric | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|
| Revenue | ||||
| Revenue | 19.3 | 17.1 | 14.2 | 11.9 |
| Cost of Revenue | 0 | 0 | 0 | 0 |
| Gross Profit | 19.3 | 17.1 | 14.2 | 11.9 |
| Operating Expenses | ||||
| R&D Expenses | 0 | 0 | 0 | 0 |
| SG&A Expenses | 11.6 | 9.4 | 7.9 | 7.1 |
| Other Expenses | 0 | 0 | 0 | 0 |
| Operating Expenses | 15.5 | 11.8 | 9.9 | 8.8 |
| Operating Income | ||||
| Operating Income | 5.0 | 5.4 | 4.3 | 3.1 |
| Interest Expense | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 |
| Profitability | ||||
| EBITDA | (1.2) | (0.1) | (0.1) | (0.2) |
| EBIT | 0 | 0 | 0 | 0 |
| Income Before Tax | 3.9 | 5.3 | 4.3 | 3.1 |
| Income Tax Expense | 1.6 | 2.0 | 1.8 | 1.4 |
| Net Income | 2.2 | 3.2 | 2.4 | 1.6 |
| Per Share Data | ||||
| EPS (Basic) | 0.45 | 0.83 | 0.81 | 0.54 |
| EPS (Diluted) | 0.44 | 0.83 | 0.81 | 0.54 |
| Shares Outstanding | 4.8 | 3.9 | 3.0 | 2.9 |
| Metric | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|
| Current Assets | ||||
| Cash & Cash Equivalents | 68.9 | 58.0 | 24.3 | 44.2 |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 |
| Total Current Assets | 68.9 | 58.0 | 24.3 | 44.2 |
| Non-Current Assets | ||||
| Property, Plant & Equipment | 2.4 | 0.2 | 0.2 | 0.2 |
| Goodwill | 7.4 | 0 | 0 | 0 |
| Intangible Assets | 0.7 | 0.1 | 0.1 | 0.1 |
| Long-Term Investments | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 573.7 | 387.3 | 340.0 | (0.3) |
| Total Non-Current Assets | 584.1 | 387.6 | 340.3 | 0.3 |
| Total Assets | 652.9 | 445.6 | 364.5 | 349.6 |
| Current Liabilities | ||||
| Account Payables | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0.0 | 0.0 | 0.0 | 0.0 |
| Non-Current Liabilities | ||||
| Long-Term Debt | 29 | 29 | 29 | 29 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 546.0 | 358.0 | 296.6 | (29) |
| Total Non-Current Liabilities | 575.0 | 387.0 | 325.6 | 29 |
| Total Liabilities | 575.0 | 387.0 | 325.6 | 312.9 |
| Stockholders' Equity | ||||
| Common Stock | 64.1 | 46.9 | 30.7 | 30.3 |
| Retained Earnings | 2.8 | 0.7 | (2.6) | (5.0) |
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | (0.2) | 0 |
| Total Stockholders' Equity | 77.9 | 58.6 | 38.9 | 36.7 |
| Total Liabilities & Equity | 652.9 | 445.6 | 364.5 | 0 |
| Debt Metrics | ||||
| Total Debt | 29 | 29 | 29 | 0 |
| Net Debt | (39.9) | (29.0) | 4.7 | (44.2) |
| Metric | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|
| Operating Activities | ||||
| Net Income | 2.3 | 3.4 | 2.6 | 1.8 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.1 | 0.2 |
| Stock-Based Compensation | 0.6 | 0.5 | 0.4 | 0.4 |
| Change in Working Capital | 0.1 | (1.9) | 0.0 | (0.3) |
| Other Non-Cash Items | (0.2) | (0.3) | 0.5 | 2.7 |
| Operating Cash Flow | 2.9 | 1.8 | 3.6 | 4.6 |
| Investing Activities | ||||
| Capital Expenditure | (1.8) | (0.2) | (0.2) | (0.0) |
| Acquisitions | (3.2) | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 |
| Other Investing Activities | (60.6) | (44.4) | (35.9) | (55.7) |
| Investing Cash Flow | (65.6) | (44.5) | (36.1) | (55.7) |
| Financing Activities | ||||
| Net Debt Issuance | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 |
| Dividends Paid | (0.1) | (0.1) | (0.1) | (0.2) |
| Other Financing Activities | 73.7 | 76.6 | 12.7 | 48.5 |
| Financing Cash Flow | 73.6 | 76.5 | 12.6 | 48.3 |
| Cash Position | ||||
| Net Change in Cash | 10.9 | 33.7 | (19.9) | (2.8) |
| Cash at Beginning | 58.0 | 24.3 | 44.2 | 47.0 |
| Cash at End | 68.9 | 58.0 | 24.3 | 44.2 |
| Free Cash Flow | 1.0 | 1.6 | 3.5 | 4.6 |
| Key Metrics | 2015 | 2014 | 2013 | 2012 |
|---|---|---|---|---|
| Income Statement | ||||
| Revenue | 19.3 | 17.1 | 14.2 | 11.9 |
| Gross Profit | 19.3 | 17.1 | 14.2 | 11.9 |
| Operating Income | 5.0 | 5.4 | 4.3 | 3.1 |
| Net Income | 2.2 | 3.2 | 2.4 | 1.6 |
| EPS (Diluted) | 0.44 | 0.83 | 0.81 | 0.54 |
| Balance Sheet | ||||
| Cash & Equivalents | 68.9 | 58.0 | 24.3 | 44.2 |
| Total Assets | 652.9 | 445.6 | 364.5 | 349.6 |
| Total Debt | 29 | 29 | 29 | 0 |
| Stockholders' Equity | 77.9 | 58.6 | 38.9 | 36.7 |
| Cash Flow | ||||
| Operating Cash Flow | 2.9 | 1.8 | 3.6 | 4.6 |
| Capital Expenditure | (1.8) | (0.2) | (0.2) | (0.0) |
| Free Cash Flow | 1.0 | 1.6 | 3.5 | 4.6 |