CALB - California BanCorp
Price:
--
--
| Metric | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||
| Revenue | 5.2 | 5.1 | 4.6 | 4.5 | 4.3 | 4.4 | 4.3 | 4.1 | 4.1 | 3.7 | 3.3 | 3.1 | 3.4 | 3.0 |
| Cost of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 5.2 | 5.1 | 4.6 | 4.5 | 4.3 | 4.4 | 4.3 | 4.1 | 4.1 | 3.7 | 3.3 | 3.1 | 3.4 | 3.0 |
| Operating Expenses | ||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 11.6 | 0 | 0 | 0 | 9.4 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 7.1 | 0 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | 5.1 | 3.7 | 3.3 | 3.3 | 3.1 | 3.2 | 2.7 | 2.9 | 2.9 | 2.4 | 2.3 | 2.3 | 2.4 | 2.1 |
| Operating Income | ||||||||||||||
| Operating Income | 1.2 | 1.3 | 1.3 | 1.2 | 1.3 | 1.2 | 1.5 | 1.3 | 1.2 | 1.3 | 1.0 | 0.8 | 0.9 | 0.9 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | ||||||||||||||
| EBITDA | (1.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | 0.9 |
| EBIT | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax | 0.1 | 1.3 | 1.3 | 1.2 | 1.2 | 1.2 | 1.5 | 1.3 | 1.2 | 1.3 | 1.0 | 0.8 | 0.9 | 0.9 |
| Income Tax Expense | 0.2 | 0.4 | 0.5 | 0.5 | 0.3 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.4 | 0.2 | 0.4 | 0.4 |
| Net Income | (0.2) | 0.9 | 0.8 | 0.7 | 0.9 | 0.7 | 0.9 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.3 | 0.5 |
| Per Share Data | ||||||||||||||
| EPS (Basic) | -0.03 | 0.19 | 0.17 | 0.14 | 0.20 | 0.16 | 0.31 | 0.25 | 0.22 | 0.25 | 0.20 | 0.18 | 0.11 | 0.17 |
| EPS (Diluted) | -0.03 | 0.19 | 0.17 | 0.14 | 0.20 | 0.16 | 0.31 | 0.25 | 0.22 | 0.25 | 0.20 | 0.18 | 0.11 | 0.17 |
| Shares Outstanding | 4.6 | 4.6 | 4.6 | 4.5 | 4.6 | 4.5 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
| Metric | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||
| Cash & Cash Equivalents | 68.9 | 110.7 | 78.8 | 103.4 | 58.0 | 102.9 | 110.7 | 71.9 | 24.3 | 94.6 | 83.1 | 94.2 | 44.2 | 92.6 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 68.9 | 110.7 | 78.8 | 103.4 | 58.0 | 102.9 | 110.7 | 71.9 | 24.3 | 94.6 | 83.1 | 94.2 | 44.2 | 92.6 |
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment | 2.4 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.2 | 0 |
| Goodwill | 7.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0.7 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 573.7 | 409.3 | 393.8 | 358.8 | 387.3 | 325.7 | 311.2 | 300.9 | 340.0 | 281.0 | 266.0 | 254.2 | (0.3) | 0 |
| Total Non-Current Assets | 584.1 | 409.3 | 393.8 | 358.8 | 387.6 | 325.7 | 311.2 | 300.9 | 340.3 | 281.0 | 266.0 | 254.2 | 0.3 | 0 |
| Total Assets | 652.9 | 520.0 | 472.6 | 462.2 | 445.6 | 428.6 | 421.9 | 372.8 | 364.5 | 375.5 | 349.2 | 348.4 | 349.6 | 0 |
| Current Liabilities | ||||||||||||||
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0.0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0.0 | 0 |
| Non-Current Liabilities | ||||||||||||||
| Long-Term Debt | 29 | 31.6 | 30.8 | 30.6 | 29 | 31.1 | 30.7 | 30.2 | 29 | 31.0 | 30.6 | 30.7 | 29 | 31.1 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 546.0 | 0 | 0 | 0 | 358.0 | 0 | 0 | 0 | 296.6 | 0 | 0 | 0 | (29) | (31.1) |
| Total Non-Current Liabilities | 575.0 | 31.6 | 30.8 | 30.6 | 387.0 | 31.1 | 30.7 | 30.2 | 325.6 | 31.0 | 30.6 | 30.7 | 29 | 31.1 |
| Total Liabilities | 575.0 | 31.6 | 30.8 | 30.6 | 387.0 | 31.1 | 30.7 | 30.2 | 325.6 | 31.0 | 30.6 | 30.7 | 312.9 | 31.1 |
| Stockholders' Equity | ||||||||||||||
| Common Stock | 64.1 | 61.7 | 60.5 | 59.8 | 46.9 | 57.5 | 56.7 | 39.9 | 30.7 | 38.4 | 37.4 | 37.2 | 30.3 | 36.4 |
| Retained Earnings | 2.8 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | (2.6) | 0 | 0 | 0 | (5.0) | 0 |
| Accumulated Other Comprehensive Income | 0.0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 |
| Total Stockholders' Equity | 77.9 | 61.7 | 60.5 | 59.8 | 58.6 | 57.5 | 56.7 | 39.9 | 38.9 | 38.4 | 37.4 | 37.2 | 36.7 | 36.4 |
| Total Liabilities & Equity | 652.9 | 93.3 | 91.3 | 90.4 | 445.6 | 88.7 | 87.4 | 70.1 | 364.5 | 69.4 | 68.0 | 68.0 | 0 | 0 |
| Debt Metrics | ||||||||||||||
| Total Debt | 29 | 31.6 | 30.8 | 30.6 | 29 | 31.1 | 30.7 | 30.2 | 29 | 31.0 | 30.6 | 30.7 | 0 | 0 |
| Net Debt | (39.9) | (79.1) | (48.0) | (72.8) | (29.0) | (71.8) | (80.1) | (41.6) | 4.7 | (63.5) | (52.5) | (63.5) | (44.2) | (92.6) |
| Metric | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||
| Net Income | (0.1) | 0.9 | 0.8 | 0.7 | 0.9 | 0.7 | 0.9 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 |
| Depreciation & Amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-Based Compensation | 0.6 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0.4 | 0 |
| Change in Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | (0.5) | (0.9) | (0.8) | (0.7) | (1.4) | (0.7) | (0.9) | (0.8) | (1.0) | (0.7) | (0.6) | (0.6) | (0.5) | (0.5) |
| Operating Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Activities | ||||||||||||||
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | ||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Position | ||||||||||||||
| Net Change in Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at End | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Key Metrics | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||
| Revenue | 5.2 | 5.1 | 4.6 | 4.5 | 4.3 | 4.4 | 4.3 | 4.1 | 4.1 | 3.7 | 3.3 | 3.1 | 3.4 | 3.0 |
| Gross Profit | 5.2 | 5.1 | 4.6 | 4.5 | 4.3 | 4.4 | 4.3 | 4.1 | 4.1 | 3.7 | 3.3 | 3.1 | 3.4 | 3.0 |
| Operating Income | 1.2 | 1.3 | 1.3 | 1.2 | 1.3 | 1.2 | 1.5 | 1.3 | 1.2 | 1.3 | 1.0 | 0.8 | 0.9 | 0.9 |
| Net Income | (0.2) | 0.9 | 0.8 | 0.7 | 0.9 | 0.7 | 0.9 | 0.7 | 0.6 | 0.7 | 0.6 | 0.5 | 0.3 | 0.5 |
| EPS (Diluted) | -0.03 | 0.19 | 0.17 | 0.14 | 0.20 | 0.16 | 0.31 | 0.25 | 0.22 | 0.25 | 0.20 | 0.18 | 0.11 | 0.17 |
| Balance Sheet | ||||||||||||||
| Cash & Equivalents | 68.9 | 110.7 | 78.8 | 103.4 | 58.0 | 102.9 | 110.7 | 71.9 | 24.3 | 94.6 | 83.1 | 94.2 | 44.2 | 92.6 |
| Total Assets | 652.9 | 520.0 | 472.6 | 462.2 | 445.6 | 428.6 | 421.9 | 372.8 | 364.5 | 375.5 | 349.2 | 348.4 | 349.6 | 0 |
| Total Debt | 29 | 31.6 | 30.8 | 30.6 | 29 | 31.1 | 30.7 | 30.2 | 29 | 31.0 | 30.6 | 30.7 | 0 | 0 |
| Stockholders' Equity | 77.9 | 61.7 | 60.5 | 59.8 | 58.6 | 57.5 | 56.7 | 39.9 | 38.9 | 38.4 | 37.4 | 37.2 | 36.7 | 36.4 |
| Cash Flow | ||||||||||||||
| Operating Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |