SIERRA BANCORP BSRR
Sierra Bancorp (the "Company") is a California corporation headquartered in Porterville, California, and is a registered bank holding company under federal banking laws. The Company was formed to serve as the holding company for Bank of the Sierra (the "Bank"). The Company has been the Bank's sole shareholder since August 2001. The Company exists primarily for the purpose of holding the stock of the Bank and of such other subsidiaries it may acquire or establish. As of December 31, 2025, the Company's only other subsidiaries were Sierra Statutory Trust II, Sierra Capital Trust III, and Coast Bancorp Statutory Trust II, which were formed solely to facilitate the issuance of capital trust pass-through securities ("TruPS"). Pursuant to the Financial Accounting Standards Board ("FASB") standard on the consolidation of variable interest entities, these trusts are not reflected on a consolidated basis in the financial statements of the Company. References herein to the "Company" include Sierra Bancorp and its consolidated subsidiary, the Bank, unless the context indicates otherwise. At December 31, 2025, the Company had consolidated assets of $3.8 billion (including gross loans of $2.5 billion), liabilities totaling $3.5 billion (including deposits of $2.9 billion), and shareholders' equity of $364.9 million. The Company's liabilities include $36.0 million in debt obligations due to its trust subsidiaries, related to TruPS issued by those entities.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $171.4M | $172.3M | $163.1M | $121.8M | $113.1M | $110.2M | $110.9M | $101.6M | $80.9M | $68.5M |
| Interest expense | $124.7M | $120.0M | $112.4M | $12.2M | $4.0M | $5.4M | $13.6M | $9.2M | $5.2M | $3.3M |
| Pre-tax income | $56.3M | $53.9M | $46.5M | $44.9M | $57.2M | $46.5M | $47.7M | $39.6M | $33.2M | $26.4M |
| Income tax | $14.0M | $13.3M | $11.6M | $11.3M | $14.2M | $11.1M | $11.8M | $9.9M | $13.6M | $8.8M |
| Net income | $42.3M | $40.6M | $34.8M | $33.7M | $43.0M | $35.4M | $36.0M | $29.7M | $19.5M | $17.6M |
| EPS, basic | 3.14 | 2.84 | 2.37 | 2.25 | 2.82 | 2.33 | 2.35 | 1.94 | 1.38 | 1.30 |
| EPS, diluted | 3.11 | 2.82 | 2.36 | 2.24 | 2.80 | 2.32 | 2.33 | 1.92 | 1.36 | 1.29 |
| Shares, diluted (wtd. avg.) | $13.6M | $14.4M | $14.7M | $15.0M | $15.4M | $15.3M | $15.4M | $15.4M | $14.4M | $13.7M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $135.6M | $100.7M | $78.6M | $77.1M | $257.5M | $71.4M | $80.1M | $74.1M | $70.1M | $120.4M |
| Property, plant and equipment | $15.0M | $15.4M | $16.9M | $22.5M | $23.6M | $27.5M | $27.4M | $29.5M | $29.4M | $28.9M |
| Goodwill | $27.4M | $27.4M | $27.4M | $27.4M | $27.4M | $27.4M | $27.4M | $27.4M | $27.4M | $8.3M |
| Other intangibles | $52.0K | $618.0K | $1.4M | $2.3M | $3.3M | $4.3M | $5.4M | $6.5M | $6.2M | $2.8M |
| Total assets | $3.83B | $3.61B | $3.73B | $3.61B | $3.37B | $3.22B | $2.59B | $2.52B | $2.34B | $2.03B |
| Short-term debt | $353.6M | $108.9M | $387.6M | $328.2M | $106.9M | $182.0M | $20.0M | $56.1M | $21.9M | $65.0M |
| Long-term debt | $49.5M | $49.4M | $49.3M | $49.2M | $49.1M | — | — | — | $0 | $0 |
| Total liabilities | $3.46B | $3.26B | $3.39B | $3.31B | $3.01B | $2.88B | $2.28B | $2.25B | $2.08B | $1.83B |
| Retained earnings | $280.0M | $275.1M | $259.1M | $243.1M | $234.4M | $208.4M | $186.9M | $164.1M | $144.2M | $132.2M |
| Total equity | $364.9M | $357.3M | $338.1M | $303.6M | $362.5M | $343.9M | $309.3M | $273.0M | $255.9M | $205.9M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $33.7M | $57.2M | $53.2M | $33.6M | $52.7M | $40.0M | $46.7M | $30.4M | $40.7M | $15.6M |
| Depreciation and amortisation | -$206.0K | -$170.0K | -$311.0K | -$279.0K | -$411.0K | -$663.0K | -$1.0M | -$1.6M | -$1.4M | $2.6M |
| Stock-based compensation | $2.2M | $2.0M | $1.7M | $1.3M | $995.0K | $688.0K | $490.0K | $373.0K | $476.0K | $188.0K |
| Capital expenditure | $1.5M | $1.2M | $1.4M | $1.3M | $371.0K | $2.9M | $783.0K | $3.1M | $2.1M | $3.6M |
| Investing cash flow | -$183.5M | $141.2M | -$83.7M | -$481.0M | $20.6M | -$627.3M | -$53.3M | -$188.2M | -$51.7M | -$21.3M |
| Financing cash flow | $184.8M | -$176.3M | $31.9M | $267.0M | $112.8M | $578.6M | $12.5M | $161.7M | -$39.3M | $77.6M |
| Dividends paid | $13.7M | $13.6M | $13.7M | $13.9M | $13.2M | $12.2M | $11.3M | $9.8M | $7.9M | $6.5M |
| Buybacks | $31.8M | $15.8M | $8.9M | $5.2M | $5.2M | $2.6M | $2.5M | $0 | $0 | $2.3M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-040182.
Others in SIC 6022
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BNY | Bank of New York Mellon Corp | $111.84B | 22.3x | 7.8% |
| STT | STATE STREET CORP | $53.36B | 20.7x | 7.3% |
| FITB | FIFTH THIRD BANCORP | $49.76B | 15.5x | -5.0% |
| MTB | M&T BANK CORP | $34.64B | 14.1x | 7.5% |
| NTRS | NORTHERN TRUST CORP | $34.15B | 21.4x | 6.1% |
| CFG | CITIZENS FINANCIAL GROUP INC/RI | $29.81B | 18.3x | 6.7% |
| FCNCA | FIRST CITIZENS BANCSHARES INC /DE/ | $25.48B | 13.4x | -2.2% |
| EWBC | EAST WEST BANCORP INC | $17.92B | 13.7x | 2.4% |