COMMUNITY BANCORP /VT (CMTV) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
4811 US ROUTE 5 DERBY, VT 05829 |
| State of Incorp. | VT |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6021 - National Commercial Banks (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 71,140 | 110,359 | 115,050 | 10,264 | 14,907 | 10,690 | |||
| Cash and cash equivalents | 71,140 | 110,359 | 115,050 | 10,264 | 14,907 | 10,690 | |||
| Receivables | 741,018 | 684,758 | |||||||
| Total current assets: | 812,158 | 795,116 | 115,050 | 10,264 | 14,907 | 10,690 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 3,625 | 3,853 | 86 | 124 | ✕ | ✕ | |||
| Operating lease, right-of-use asset | 654 | 853 | 1,049 | 1,254 | ✕ | ✕ | |||
| Property, plant and equipment | 13,042 | 13,767 | 10,210 | 10,959 | 9,713 | 10,344 | |||
| Intangible assets, net (including goodwill) | 11,574 | 11,574 | 11,574 | 11,574 | 11,574 | 7,413 | |||
| Goodwill | 11,574 | 11,574 | 11,574 | 11,574 | 11,574 | 11,574 | |||
| Intangible assets, net (excluding goodwill) | (4,161) | ||||||||
| Total noncurrent assets: | 28,896 | 30,047 | 22,919 | 23,912 | 21,288 | 17,757 | |||
| Other undisclosed assets | 214,978 | 193,943 | 780,265 | 703,779 | 684,153 | 638,598 | |||
| TOTAL ASSETS: | 1,056,032 | 1,019,106 | 918,233 | 737,955 | 720,347 | 667,046 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | 33,078 | 32,610 | 38,727 | 33,190 | 30,522 | 28,648 | |||
| Total current liabilities: | 33,078 | 32,610 | 38,727 | 33,190 | 30,522 | 28,648 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 3,645 | 4,721 | 1,099 | ||||||
| Finance lease, liability | 3,645 | 3,858 | 38 | ✕ | ✕ | ||||
| Liabilities, other than long-term debt | 658 | 8,149 | 4,239 | ||||||
| Accounts payable and accrued liabilities | 8,149 | 4,239 | |||||||
| Operating lease, liability | 658 | 864 | 1,060 | ✕ | ✕ | ||||
| Total noncurrent liabilities: | 4,303 | 12,870 | 5,338 | ||||||
| Other undisclosed liabilities | 943,475 | 888,866 | 796,879 | 635,871 | 627,222 | 580,462 | |||
| Total liabilities: | 980,856 | 934,346 | 840,945 | 669,061 | 657,744 | 609,110 | |||
| Equity | |||||||||
| Equity, attributable to parent | 75,176 | 84,760 | 77,289 | 68,895 | 62,604 | 57,936 | |||
| Preferred stock | 1,500 | 1,500 | 1,500 | 1,500 | 2,000 | 2,500 | |||
| Common stock | 14,119 | 13,970 | 13,818 | 13,625 | 13,455 | 13,306 | |||
| Treasury stock, value | (2,623) | (2,623) | (2,623) | (2,623) | (2,623) | (2,623) | |||
| Additional paid in capital | 36,383 | 35,322 | 34,310 | 33,464 | 32,537 | 31,639 | |||
| Accumulated other comprehensive income (loss) | (20,668) | (1,167) | 915 | 260 | (648) | (274) | |||
| Retained earnings | 46,464 | 37,758 | 29,368 | 22,668 | 17,882 | 13,388 | |||
| Total equity: | 75,176 | 84,760 | 77,289 | 68,895 | 62,604 | 57,936 | |||
| TOTAL LIABILITIES AND EQUITY: | 1,056,032 | 1,019,106 | 918,233 | 737,955 | 720,347 | 667,046 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 37,115 | 36,692 | 34,133 | 32,049 | 29,460 | 29,835 | ||
| Net investment income | 37,115 | 34,791 | 33,062 | 31,759 | 29,115 | 26,441 | ||
| Cost of revenue | (156) | (850) | (1,589) | (1,246) | (969) | (887) | ||
| Provision for loan, lease, and other losses | (624) | (1,589) | (1,066) | (780) | ✕ | |||
| Amortization of mortgage servicing rights (msrs) | (156) | (225) | (180) | (189) | (237) | |||
| Financial services costs | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | (650) | |
| Gross profit: | 36,959 | 35,843 | 32,544 | 30,803 | 28,492 | 28,948 | ||
| Operating expenses | (11,154) | (11,992) | (10,270) | (10,858) | (10,770) | (10,889) | ||
| Other operating income, net (Noninterest Income, Other Operating Income) | 1,048 | 1,315 | 928 | |||||
| Operating income: | 25,805 | 23,850 | 22,273 | 20,993 | 19,036 | 18,987 | ||
| Nonoperating income | 952 | 588 | 512 | 416 | ||||
| Investment income, nonoperating | 952 | 589 | 514 | 416 | ||||
| Interest and debt expense | (4,030) | (3,121) | (4,847) | (6,143) | (4,485) | (3,068) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (5,559) | (4,420) | (4,823) | (4,928) | (7,194) | |||
| Income from continuing operations before equity method investments, income taxes: | 21,775 | 16,121 | 13,007 | 10,614 | 10,136 | 9,141 | ||
| Other undisclosed loss from continuing operations before income taxes | (4,900) | |||||||
| Income from continuing operations before income taxes: | 16,875 | 16,121 | 13,007 | 10,614 | 10,136 | 9,141 | ||
| Income tax expense | (3,135) | (2,983) | (2,248) | (1,790) | (1,738) | (2,909) | ||
| Other undisclosed income (loss) from continuing operations | (12,187) | |||||||
| Income from continuing operations: | 13,740 | 952 | 10,759 | 8,824 | 8,398 | 6,231 | ||
| Income before gain (loss) on sale of properties: | ✕ | 952 | 10,759 | 8,824 | 8,398 | 6,231 | ||
| Net income: | 13,740 | 952 | 10,759 | 8,824 | 8,398 | 6,231 | ||
| Other undisclosed net income (loss) attributable to parent | 12,187 | |||||||
| Net income attributable to parent: | 13,740 | 13,138 | 10,759 | 8,824 | 8,398 | 6,231 | ||
| Preferred stock dividends and other adjustments | (500) | 500 | ||||||
| Other undisclosed net income (loss) available to common stockholders, basic | (67) | (49) | (54) | 413 | (603) | (102) | ||
| Net income available to common stockholders, diluted: | 13,673 | 13,090 | 10,704 | 8,737 | 8,294 | 6,130 | ||
Comprehensive Income ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 13,740 | 952 | 10,759 | 8,824 | 8,398 | 6,231 | ||
| Other comprehensive income (loss) | (19,501) | (2,082) | 655 | 908 | (373) | (138) | ||
| Other undisclosed comprehensive income | 12,187 | |||||||
| Comprehensive income (loss): | (5,761) | 11,056 | 11,413 | 9,733 | 8,024 | 6,093 | ||
| Comprehensive income, net of tax, attributable to noncontrolling interest | 655 | |||||||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | (655) | |||||||
| Comprehensive income (loss), net of tax, attributable to parent: | (5,761) | 11,056 | 11,413 | 9,733 | 8,024 | 6,093 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.