CEFC Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	57.37	55.59	32.94	61.07	28.71
Investment Securities	94.35	58.8	86.35	103.09	96.06
Mortgage-Backed Securities	-	21.79	8.73	4.94	4.09
Total Investments	94.35	80.59	95.08	108.03	100.15
Gross Loans	371.33	395.65	417.4	411.29	451.57
Allowance for Loan Losses	-3.39	-3.48	-3.57	-4.15	-3.82
Net Loans	367.94	392.17	413.83	407.14	447.75
Property, Plant & Equipment	9.62	10.04	9.25	8.8	8.48
Goodwill	-	3.1	3.1	3.1	3.1
Other Intangible Assets	-	0.15	0.23	0.3	0.38
Accrued Interest Receivable	-	2.17	2.17	1.96	1.73
Other Real Estate Owned & Foreclosed	-	0.23	-	-	-
Other Long-Term Assets	24.93	18.89	18.83	19.63	16.32
Total Assets	554.21	566.64	579.16	613.75	610.8
Accrued Expenses	-	2.54	3.16	3.17	2.91
Interest Bearing Deposits	471.5	365.45	363.26	387.39	379.62
Institutional Deposits	-	27.54	24.78	18.34	12.13
Non-Interest Bearing Deposits	-	105.51	113.61	133.01	123.31
Total Deposits	471.5	498.51	501.65	538.73	515.06
Current Portion of Long-Term Debt	-	3	-	-	-
Current Portion of Leases	-	0.04	-	-	-
Federal Home Loan Bank Debt, Long-Term	16	1	14	19	34.4
Long-Term Leases	-	0.6	-	-	-
Trust Preferred Securities	7.31	10.31	13.4	13.4	13.4
Other Long-Term Liabilities	3.12	0.12	0.15	0.13	0.14
Total Liabilities	497.93	516.11	532.35	574.44	565.91
Common Stock	56.28	20.52	20.52	20.52	20.52
Retained Earnings	-	37.91	34.26	30.01	24.15
Comprehensive Income & Other	-	-7.89	-7.97	-11.22	0.23
Shareholders' Equity	56.28	50.53	46.81	39.31	44.89
Total Liabilities & Equity	554.21	566.64	579.16	613.75	610.8
Total Debt	23.31	14.95	27.4	32.4	47.8
Net Cash (Debt)	34.06	42.38	11	40.05	5.8
Net Cash Growth	-19.63%	285.34%	-72.54%	591.00%	-67.52%
Net Cash Per Share	8.60	10.69	2.77	10.10	1.46
Filing Date Shares Outstanding	3.96	3.97	3.97	3.97	3.97
Total Common Shares Outstanding	3.96	3.97	3.97	3.97	3.97
Book Value Per Share	14.20	12.74	11.80	9.91	11.32
Tangible Book Value	56.28	47.28	43.48	35.91	41.41
Tangible Book Value Per Share	14.20	11.92	10.97	9.06	10.44

Source: S&P Global Market Intelligence. Banks template. Financial Sources.