HTBK
HTBK
Heritage Commerce CorpIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $70.25M ▲ | $31.75M ▲ | $15.12M ▲ | 21.52% ▼ | $0.25 ▲ | $23.05M ▲ |
| Q3-2025 | $67.2M ▲ | $27.91M ▼ | $14.7M ▲ | 21.87% ▲ | $0.24 ▲ | $21.32M ▲ |
| Q2-2025 | $65.04M ▲ | $37.38M ▲ | $6.39M ▼ | 9.82% ▼ | $0.1 ▼ | $9.7M ▼ |
| Q1-2025 | $63.65M ▼ | $28.58M ▼ | $11.63M ▲ | 18.27% ▲ | $0.19 ▲ | $17.13M ▲ |
| Q4-2024 | $69.31M | $32.8M | $10.62M | 15.32% | $0.17 | $15.63M |
What's going well?
Revenue and profits are both up, and gross margins improved to a strong 76%. The company remains solidly profitable with stable earnings per share.
What's concerning?
Operating expenses are rising much faster than revenue, which could hurt future profits if not controlled. Interest costs are significant, and efficiency slipped this quarter.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $614.64M ▼ | $5.76B ▲ | $5.06B ▲ | $708.57M ▲ |
| Q3-2025 | $1.1B ▲ | $5.62B ▲ | $4.92B ▲ | $700.01M ▲ |
| Q2-2025 | $747.19M ▼ | $5.47B ▼ | $4.77B ▼ | $694.7M ▼ |
| Q1-2025 | $1.12B ▼ | $5.51B ▼ | $4.82B ▼ | $696.19M ▲ |
| Q4-2024 | $1.22B | $5.65B | $4.96B | $689.73M |
What's financially strong about this company?
Debt is minimal compared to the company's size, and shareholder equity is positive and growing. The asset base is mostly tangible, with little exposure to risky goodwill.
What are the financial risks or weaknesses?
Liquidity is very tight – current assets are much lower than current liabilities, and cash has dropped sharply. The company relies heavily on liabilities for funding, which could be risky if market conditions worsen.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $14.7M ▲ | $18.87M ▲ | $-132.2M ▼ | $139.28M ▲ | $25.95M ▲ | $18.89M ▲ |
| Q2-2025 | $6.39M ▼ | $8M ▼ | $34.55M ▲ | $-65.81M ▲ | $-23.26M ▲ | $7.72M ▼ |
| Q1-2025 | $11.63M ▲ | $14.83M ▼ | $-94.14M ▼ | $-143.76M ▼ | $-223.07M ▼ | $14.83M ▼ |
| Q4-2024 | $10.62M ▲ | $15.82M ▲ | $-86.75M ▼ | $82.74M ▼ | $11.81M ▼ | $15.71M ▲ |
| Q3-2024 | $10.51M | $5.3M | $25.75M | $276.99M | $308.05M | $4.87M |
What's strong about this company's cash flow?
Operating and free cash flow more than doubled this quarter, with nearly all profits converting to real cash. The company is self-funding, pays steady dividends, buys back shares, and sits on a huge cash pile.
What are the cash flow concerns?
Some of this quarter’s cash boost came from working capital timing and large financing inflows, which may not repeat. Cash flow can be volatile, and growth in receivables could signal slower customer payments.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Service charges and fees on deposit accounts | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Heritage Commerce Corp's financial evolution and strategic trajectory over the past five years.
Key positives include consistent revenue growth, a conservative balance sheet with low leverage and rising equity, and a history of positive operating and free cash flow. The bank’s niche-focused, relationship-based business model and specialized offerings in areas like HOA banking, SBA lending, and specialty finance provide meaningful differentiation. The planned merger with CVB Financial offers the potential for greater scale, a broader customer base, and enhanced product breadth built on an already solid foundation.
The main concerns center on profitability and cash flow trends. Margins across multiple measures have compressed from earlier highs, and net income and earnings per share have not kept pace with revenue growth, only partially recovering after a notable drop. Operating and free cash flow also declined sharply in the most recent year, reducing financial headroom. Rising short-term obligations and the inherent risks of integrating a sizable merger—alongside typical banking risks tied to credit quality, interest rates, and regional economic conditions—add to the overall risk profile.
Looking forward, Heritage Commerce appears to have a stable financial base and a distinctive market position, but its near-term trajectory will likely depend on three factors: restoring or at least stabilizing profit margins, sustaining solid cash generation, and successfully executing the merger with CVB Financial. If it can manage funding costs, credit risks, and integration challenges while preserving its relationship-driven niche strategy, the combined entity could emerge stronger and more competitive. If not, margin pressure and operational complexity could weigh on results despite ongoing revenue growth.
About Heritage Commerce Corp
https://www.heritagecommercecorp.comHeritage Commerce Corp operates as the bank holding company for Heritage Bank of Commerce that provides various commercial and personal banking services to residents and the business/professional community in California.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $70.25M ▲ | $31.75M ▲ | $15.12M ▲ | 21.52% ▼ | $0.25 ▲ | $23.05M ▲ |
| Q3-2025 | $67.2M ▲ | $27.91M ▼ | $14.7M ▲ | 21.87% ▲ | $0.24 ▲ | $21.32M ▲ |
| Q2-2025 | $65.04M ▲ | $37.38M ▲ | $6.39M ▼ | 9.82% ▼ | $0.1 ▼ | $9.7M ▼ |
| Q1-2025 | $63.65M ▼ | $28.58M ▼ | $11.63M ▲ | 18.27% ▲ | $0.19 ▲ | $17.13M ▲ |
| Q4-2024 | $69.31M | $32.8M | $10.62M | 15.32% | $0.17 | $15.63M |
What's going well?
Revenue and profits are both up, and gross margins improved to a strong 76%. The company remains solidly profitable with stable earnings per share.
What's concerning?
Operating expenses are rising much faster than revenue, which could hurt future profits if not controlled. Interest costs are significant, and efficiency slipped this quarter.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $614.64M ▼ | $5.76B ▲ | $5.06B ▲ | $708.57M ▲ |
| Q3-2025 | $1.1B ▲ | $5.62B ▲ | $4.92B ▲ | $700.01M ▲ |
| Q2-2025 | $747.19M ▼ | $5.47B ▼ | $4.77B ▼ | $694.7M ▼ |
| Q1-2025 | $1.12B ▼ | $5.51B ▼ | $4.82B ▼ | $696.19M ▲ |
| Q4-2024 | $1.22B | $5.65B | $4.96B | $689.73M |
What's financially strong about this company?
Debt is minimal compared to the company's size, and shareholder equity is positive and growing. The asset base is mostly tangible, with little exposure to risky goodwill.
What are the financial risks or weaknesses?
Liquidity is very tight – current assets are much lower than current liabilities, and cash has dropped sharply. The company relies heavily on liabilities for funding, which could be risky if market conditions worsen.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $14.7M ▲ | $18.87M ▲ | $-132.2M ▼ | $139.28M ▲ | $25.95M ▲ | $18.89M ▲ |
| Q2-2025 | $6.39M ▼ | $8M ▼ | $34.55M ▲ | $-65.81M ▲ | $-23.26M ▲ | $7.72M ▼ |
| Q1-2025 | $11.63M ▲ | $14.83M ▼ | $-94.14M ▼ | $-143.76M ▼ | $-223.07M ▼ | $14.83M ▼ |
| Q4-2024 | $10.62M ▲ | $15.82M ▲ | $-86.75M ▼ | $82.74M ▼ | $11.81M ▼ | $15.71M ▲ |
| Q3-2024 | $10.51M | $5.3M | $25.75M | $276.99M | $308.05M | $4.87M |
What's strong about this company's cash flow?
Operating and free cash flow more than doubled this quarter, with nearly all profits converting to real cash. The company is self-funding, pays steady dividends, buys back shares, and sits on a huge cash pile.
What are the cash flow concerns?
Some of this quarter’s cash boost came from working capital timing and large financing inflows, which may not repeat. Cash flow can be volatile, and growth in receivables could signal slower customer payments.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Service charges and fees on deposit accounts | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Heritage Commerce Corp's financial evolution and strategic trajectory over the past five years.
Key positives include consistent revenue growth, a conservative balance sheet with low leverage and rising equity, and a history of positive operating and free cash flow. The bank’s niche-focused, relationship-based business model and specialized offerings in areas like HOA banking, SBA lending, and specialty finance provide meaningful differentiation. The planned merger with CVB Financial offers the potential for greater scale, a broader customer base, and enhanced product breadth built on an already solid foundation.
The main concerns center on profitability and cash flow trends. Margins across multiple measures have compressed from earlier highs, and net income and earnings per share have not kept pace with revenue growth, only partially recovering after a notable drop. Operating and free cash flow also declined sharply in the most recent year, reducing financial headroom. Rising short-term obligations and the inherent risks of integrating a sizable merger—alongside typical banking risks tied to credit quality, interest rates, and regional economic conditions—add to the overall risk profile.
Looking forward, Heritage Commerce appears to have a stable financial base and a distinctive market position, but its near-term trajectory will likely depend on three factors: restoring or at least stabilizing profit margins, sustaining solid cash generation, and successfully executing the merger with CVB Financial. If it can manage funding costs, credit risks, and integration challenges while preserving its relationship-driven niche strategy, the combined entity could emerge stronger and more competitive. If not, margin pressure and operational complexity could weigh on results despite ongoing revenue growth.

CEO
Robertson Jones Jr.
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2000-02-03 | Forward | 11:10 |
| 1999-02-22 | Forward | 3:2 |
ETFs Holding This Stock
Summary
Showing Top 3 of 119
Ratings Snapshot
Rating : B+
Most Recent Analyst Grades
DA Davidson
Neutral
Raymond James
Market Perform
Stephens & Co.
Equal Weight
Janney Montgomery Scott
Neutral
Piper Sandler
Overweight
Keefe, Bruyette & Woods
Outperform
Grade Summary
Showing Top 6 of 6
Price Target
Institutional Ownership
BLACKROCK, INC.
Shares:8.34M
Value:$103.71M
BLACKROCK INC.
Shares:8.28M
Value:$102.9M
VANGUARD GROUP INC
Shares:3.95M
Value:$49.06M
Summary
Showing Top 3 of 262

