COMMUNITY BANCORP /VT CMTV
The Company. The Company ("we", "us", "our") was organized under the laws of the State of Vermont in 1982 and became a registered bank holding company under the Bank Holding Company Act of 1956, as amended, in October 1983 when Community National Bank, headquartered in Derby, Vermont, reorganized into a holding company structure. The Bank is the Company's only subsidiary and principally all of our business operations are presently conducted through it. Therefore, the following narrative and the other information about the Company contained in this report are based primarily on the Bank's operations.
The Bank; Banking Services. Community National Bank was organized in 1851 as the Peoples Bank, and was subsequently reorganized as the National Bank of Derby Line in 1865. In 1975, after 110 continuous years of operation as the National Bank of Derby Line, the Bank acquired the Island Pond National Bank and changed its name to "Community National Bank." On December 31, 2007, the Company completed its acquisition of LyndonBank, a Vermont bank headquartered in Lyndonville, Vermont, in a cash merger transaction. As a result of the merger, we expanded our existing branch network in Caledonia and Orleans Counties and extended it into Lamoille and Franklin Counties. In addition to our main office in Derby, we currently maintain eleven branch offices in northeastern and central Vermont and loan production offices in Chittenden County, in northwestern Vermont, and Grafton County, in western New Hampshire.
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 | $60.9M | $55.0M | $46.9M | $37.1M | $34.8M | $33.1M | $31.8M | $29.1M | $26.4M | $24.2M |
| Interest expense | $20.0M | $20.4M | $12.7M | $4.0M | $3.1M | $4.8M | $6.1M | $4.5M | $3.1M | $2.7M |
| Pre-tax income | $20.4M | $15.2M | $16.3M | $16.9M | $16.1M | $13.0M | $10.6M | $10.1M | $9.1M | $7.4M |
| Income tax | $3.4M | $2.4M | $2.9M | $3.1M | $3.0M | $2.2M | $1.8M | $1.7M | $2.9M | $1.9M |
| Net income | $17.0M | $12.8M | $13.4M | $13.7M | $13.1M | $10.8M | $8.8M | $8.4M | $6.2M | $5.5M |
| EPS, basic | 3.01 | 2.28 | 2.43 | 2.53 | 2.45 | 2.03 | 1.68 | 1.61 | 1.21 | 1.07 |
| EPS, diluted | 3.01 | 2.28 | — | — | — | — | — | — | — | — |
| Shares, diluted (wtd. avg.) | $5.6M | $5.6M | $5.5M | $5.4M | $5.3M | $5.3M | $5.2M | $5.1M | $5.1M | $5.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $128.1M | $110.9M | $20.4M | $71.1M | $110.4M | $115.0M | $48.6M | $67.9M | $10.7M | $10.9M |
| Short-term investments | $144.5M | $159.7M | $190.7M | $192.9M | — | — | — | — | — | — |
| Property, plant and equipment | $12.1M | $12.1M | $12.4M | $13.0M | $13.8M | $10.2M | $11.0M | $9.7M | $10.3M | $10.8M |
| Goodwill | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M | $11.6M |
| Other intangibles | — | — | — | — | — | — | — | — | — | $272.7K |
| Total assets | $1.29B | $1.25B | $1.10B | $1.06B | $1.02B | $918.2M | $738.0M | $720.3M | $667.0M | $637.7M |
| Total liabilities | $1.17B | $1.15B | $1.01B | $980.9M | $934.3M | $840.9M | $669.1M | $657.7M | $609.1M | $583.2M |
| Retained earnings | $73.0M | $61.6M | $54.2M | $46.5M | $37.8M | $29.4M | $22.7M | $17.9M | $13.4M | $10.7M |
| Total equity | $113.7M | $98.0M | $89.0M | $75.2M | $84.8M | $77.3M | $68.9M | $62.6M | $57.9M | $54.5M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $16.0M | $15.8M | $14.9M | $15.7M | $14.0M | $13.6M | $11.2M | $10.2M | $8.1M | $9.3M |
| Depreciation and amortisation | — | — | — | — | $1.1M | $894.7K | $930.0K | $981.7K | $1.0M | $1.0M |
| Capital expenditure | $780.8K | $791.8K | $633.5K | $615.5K | $895.7K | $452.4K | $952.4K | $91.0K | $575.1K | $452.0K |
| Investing cash flow | -$16.2M | -$56.6M | -$92.1M | -$95.0M | -$104.6M | -$117.0M | -$37.0M | -$29.5M | -$18.5M | -$45.2M |
| Financing cash flow | $17.3M | $131.3M | $26.5M | $40.0M | $85.9M | $169.9M | $6.4M | $44.7M | $23.5M | $36.7M |
| Dividends paid | $4.0M | $3.7M | $3.7M | $3.7M | $3.4M | $2.9M | $2.8M | $2.7M | $2.5M | $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 0002077096-26-000057.
Others in SIC 6021
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| JPM | JPMORGAN CHASE & CO | $953.33B | 17.9x | 2.8% |
| BAC | BANK OF AMERICA CORP /DE/ | $438.31B | 16.5x | 6.8% |
| WFC | WELLS FARGO & COMPANY/MN | $272.07B | 14.4x | -3.8% |
| C | CITIGROUP INC | $240.92B | 19.7x | 5.6% |
| COF | CAPITAL ONE FINANCIAL CORP | $136.66B | 54.5x | 36.3% |
| USB | US BANCORP \DE\ | $98.73B | 13.7x | 4.4% |
| PNC | PNC FINANCIAL SERVICES GROUP, INC. | $97.98B | 14.8x | 7.2% |
| TFC | TRUIST FINANCIAL CORP | $63.10B | 13.5x | -2.1% |