Equity fell approximately 15% from $443.8M in 2025Q3 to $379.4M in 2026Q3 — with equity-to-assets slipping to 0.10 — even as total assets held near $3.9B and the securities book shrank from $3.4B to $1.2B, suggesting AOCI mark-downs are compressing tangible book value of $19.03 per share.
Bank of Marin Bancorp (BMRC) balance sheet — 26-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 |
|---|
| Cash & Short Term Investments | 4.81B | 247.19M | 273.04M | 30.55M | 46.66M | 1.52B | 592.67M | 615.65M | 502.88M | 536.01M | 421.38M | 444.13M | 242.22M | 347.77M | 182.31M | 264.85M | 85.23M | 53.66M | 24.93M | 28.77M | 37.28M | 21.06M | 29.5M | 36.03M | 29.17M | 24.02M | 23.62M |
| Cash & Due from Banks | 265.33M | 225.3M | 137.3M | 30.45M | 45.42M | 347.64M | 200.32M | 183.39M | 34.22M | 203.54M | 48.8M | 26.34M | 41.37M | 103.77M | 28.35M | 129.74M | 85.23M | 38.66M | 24.93M | 28.77M | 37.28M | 21.06M | 29.5M | 36.03M | 29.17M | 24.02M | 23.62M |
| Short Term Investments | 1.22B | 21.88M | 135.73M | 100K | 1.24M | 1.17B | 392.35M | 432.26M | 468.66M | 332.47M | 372.58M | 417.79M | 200.85M | 244M | 153.96M | 135.1M | 0 | 15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Investments | 1.22B | 3.44B | 3.32B | 3.53B | 3.84B | 3.74B | 2.57B | 2.4B | 2.37B | 2.15B | 1.89B | 1.92B | 1.67B | 1.62B | 1.35B | 1.21B | 1.08B | 1.04B | 984.1M | 817.47M | 801.13M | 788.22M | 682.83M | 568.15M | 469.26M | 404.19M | 347.53M |
| Investments Growth % | -182.42% | 3.49% | -5.86% | -8.28% | 2.71% | 45.79% | 7.13% | 1.21% | 10.29% | 13.69% | -1.84% | 15.5% | 2.71% | 19.79% | 11.75% | 12.62% | 3.89% | 5.21% | 20.38% | 2.04% | 1.64% | 15.43% | 20.18% | 21.07% | 16.1% | 16.3% | - |
| Long-Term Investments | 3.4B | 3.4B | 3.18B | 3.53B | 3.84B | 2.57B | 2.17B | 1.96B | 1.9B | 1.81B | 1.52B | 1.51B | 1.46B | 1.38B | 1.2B | 1.08B | 1.08B | 1.02B | 984.1M | 817.47M | 801.13M | 788.22M | 682.83M | 568.15M | 469.26M | 404.19M | 347.53M |
| Accounts Receivables | 0 | 2.09B | 0 | 0 | 79.83M | 51.36M | 36.48M | 75.71M | 75.87M | 72.62M | 68.96M | 62.28M | 60.2M | 59.78M | 43.35M | 42.66M | 38.84M | 39.63M | 32.23M | 32.34M | 28.22M | 24.93M | 20.85M | 17.02M | 6.55M | 6.08M | 5.52M |
| Goodwill & Intangibles | 74.08M | 74.67M | 75.55M | 76.52M | 77.87M | 79.36M | 33.97M | 34.82M | 35.71M | 36.63M | 9.02M | 9.55M | 10.17M | 10.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 72.75M | 72.75M | 72.75M | 72.75M | 72.75M | 72.75M | 30.14M | 30.14M | 30.14M | 30.14M | 6.44M | 6.44M | 6.44M | 6.44M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1.33M | 1.92M | 2.79M | 3.77M | 5.12M | 6.61M | 3.83M | 4.68M | 5.57M | 6.49M | 2.58M | 3.11M | 3.73M | 4.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PP&E (Net) | 30.37M | 8.06M | 25.86M | 28.11M | 32.95M | 31.16M | 30.53M | 17.07M | 7.38M | 8.61M | 8.52M | 9.3M | 9.86M | 9.11M | 9.34M | 9.5M | 8.42M | 8.04M | 8.29M | 7.82M | 8.45M | 5.03M | 3.91M | 4.51M | 4.55M | 4.11M | 2.43M |
| Other Assets | 0 | -1.98B | 103.78M | 143.05M | 67.52M | 62.27M | 43.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.5M | 1.5M | 1.2M | 0 | 16.9M | 29.5M | 17.3M | 0 |
| Total Current Assets | 1.48B | 2.32B | 273.04M | 30.55M | 126.49M | 1.57B | 629.4M | 691.36M | 578.75M | 610.78M | 490.35M | 506.41M | 302.41M | 407.55M | 225.66M | 307.51M | 124.07M | 93.28M | 57.16M | 61.11M | 65.5M | 46M | 50.35M | 53.05M | 35.72M | 30.1M | 29.14M |
| Total Non-Current Assets | 104.45M | 1.5B | 3.43B | 3.77B | 4.02B | 2.75B | 2.28B | 2.01B | 1.94B | 1.86B | 1.53B | 1.52B | 1.48B | 1.4B | 1.21B | 1.09B | 1.08B | 1.03B | 992.4M | 872.79M | 811.07M | 794.45M | 686.74M | 589.56M | 503.31M | 425.6M | 349.96M |
| Total Assets | 3.87B | 3.9B | 3.7B | 3.8B | 4.15B | 4.31B | 2.91B | 2.71B | 2.52B | 2.47B | 2.02B | 2.03B | 1.79B | 1.81B | 1.43B | 1.39B | 1.21B | 1.12B | 1.05B | 933.9M | 876.58M | 840.45M | 737.09M | 642.61M | 539.02M | 455.42M | 379.1M |
| Asset Growth % | 12.37% | 5.5% | -2.7% | -8.28% | -3.86% | 48.16% | 7.56% | 7.39% | 2.14% | 21.97% | -0.38% | 13.65% | -1% | 25.82% | 2.98% | 15.32% | 7.71% | 6.87% | 12.38% | 6.54% | 4.3% | 14.02% | 14.7% | 19.22% | 18.36% | 20.13% | - |
| Return on Assets (ROA) | 1.73% | 1.14% | -0.22% | 0.5% | 1.1% | 0.92% | 1.08% | 1.31% | 1.31% | 0.71% | 1.14% | 0.97% | 1.1% | 0.88% | 1.26% | 1.2% | 1.16% | 1.18% | 1.23% | 1.36% | 1.38% | 1.49% | 1.38% | 1.26% | 1.26% | 1.23% | 1.19% |
| Accounts Payable | 0 | 0 | 0 | 0 | 22.95M | 29.44M | 19.53M | 18.47M | 20M | 16.72M | 14.64M | 16.04M | 15.3M | 17.24M | 14.67M | 14.74M | 10.49M | 8.56M | 9.92M | 6.49M | 5.96M | 5.06M | 3.61M | 2.91M | 5.88M | 3.29M | 0 |
| Total Debt | 24.74M | 69.31M | 21.66M | 75.2M | 251.08M | 25.85M | 29.9M | 15.54M | 9.64M | 5.74M | 5.59M | 72.39M | 20.18M | 19.97M | 15M | 40M | 60M | 115M | 61.8M | 5M | 44.4M | 36M | 22.8M | 0 | 0 | 0 | 0 |
| Net Debt | -240.59M | -155.99M | -115.64M | 44.75M | 205.65M | -321.79M | -170.42M | -167.85M | -24.58M | -197.81M | -43.22M | 46.05M | -21.18M | -83.8M | -13.35M | -89.74M | -25.23M | 76.34M | 36.87M | -23.77M | 7.12M | 14.94M | -6.7M | -36.03M | -29.17M | -24.02M | -23.62M |
| Long-Term Debt | 0 | 43.86M | 0 | 26M | 112M | 0 | 2.78M | 2.92M | 9.64M | 5.74M | 5.59M | 72.39M | 20.18M | 19.97M | 15M | 40M | 60M | 60M | 5M | 5M | 5M | 5M | 5M | 0 | 0 | 0 | 0 |
| Short-Term Debt | 24.74M | 4.89M | 0 | 26M | 112M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55M | 56.8M | 0 | 39.4M | 31M | 17.8M | 0 | 0 | 0 | 0 |
| Other Liabilities | 3.46B | 3.44B | 24.25M | -438K | -112M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.03M |
| Total Current Liabilities | 24.74M | 4.89M | 3.22B | 3.32B | 3.71B | 3.84B | 2.52B | 2.35B | 2.19B | 2.17B | 1.79B | 1.74B | 1.57B | 1.6B | 1.27B | 1.22B | 1.03B | 1.01B | 919.01M | 841.13M | 782.05M | 757.23M | 666.49M | 587.03M | 491.91M | 415.11M | 341.71M |
| Total Non-Current Liabilities | 3.46B | 3.51B | 45.76M | 48.47M | 26.64M | 25.43M | 29.84M | 15.54M | 9.64M | 5.74M | 5.59M | 72.39M | 20.18M | 19.97M | 15M | 40M | 60M | 5M | 5M | 5M | 5M | 5M | 5M | 0 | 0 | 0 | 3.03M |
| Total Liabilities | 3.49B | 3.51B | 3.27B | 3.36B | 3.74B | 3.86B | 2.55B | 2.37B | 2.2B | 2.17B | 1.79B | 1.82B | 1.59B | 1.62B | 1.28B | 1.26B | 1.09B | 1.01B | 924.01M | 846.13M | 787.05M | 762.23M | 671.49M | 587.03M | 491.91M | 414.82M | 344.74M |
| Total Equity | 379.38M | 394.65M | 435.41M | 439.06M | 412.09M | 450.37M | 358.25M | 336.79M | 316.41M | 297.02M | 230.56M | 214.47M | 200.03M | 180.89M | 151.79M | 135.55M | 121.92M | 109.05M | 125.55M | 87.77M | 89.53M | 78.22M | 65.61M | 55.58M | 47.12M | 40.6M | 34.35M |
| Equity Growth % | -43.68% | -9.36% | -0.83% | 6.54% | -8.5% | 25.71% | 6.37% | 6.44% | 6.53% | 28.83% | 7.5% | 7.22% | 10.58% | 19.17% | 11.98% | 11.18% | 11.8% | -13.14% | 43.03% | -1.96% | 14.45% | 19.22% | 18.05% | 17.96% | 16.05% | 18.19% | - |
| Equity / Assets (Capital Ratio) | 9.81% | 10.11% | 11.76% | 11.54% | 9.94% | 10.44% | 12.3% | 12.44% | 12.55% | 12.03% | 11.39% | 10.56% | 11.19% | 10.02% | 10.58% | 9.73% | 10.09% | 9.72% | 11.96% | 9.4% | 10.21% | 9.31% | 8.9% | 8.65% | 8.74% | 8.92% | 9.06% |
| Return on Equity (ROE) | 17.18% | 10.46% | -1.92% | 4.67% | 10.8% | 8.22% | 8.7% | 10.48% | 10.64% | 6.06% | 10.4% | 8.9% | 10.38% | 8.58% | 12.4% | 12.09% | 11.73% | 10.88% | 11.39% | 13.9% | 14.17% | 16.32% | 15.71% | 14.55% | 14.23% | 13.74% | 13.17% |
| Book Value per Share | 23.65 | 24.82 | 27.14 | 27.40 | 25.81 | 31.23 | 26.31 | 24.42 | 22.55 | 23.67 | 18.85 | 17.68 | 16.65 | 16.27 | 13.96 | 12.59 | 11.47 | 10.40 | 12.03 | 8.23 | 7.94 | 6.73 | 5.78 | 5.35 | 4.48 | 2.36 | 3.45 |
| Tangible BV per Share | 19.03 | 20.13 | 22.43 | 22.62 | 20.93 | 25.73 | 23.81 | 21.89 | 20.01 | 20.76 | 18.12 | 16.89 | 15.81 | 15.29 | 13.96 | 12.59 | 11.47 | 10.40 | 12.03 | 8.23 | 7.94 | 6.73 | 5.78 | 5.35 | 4.48 | 2.36 | 3.45 |
| Common Stock | 217.64M | 214.91M | 215.51M | 217.5M | 215.06M | 212.52M | 125.91M | 129.06M | 140.56M | 143.97M | 87.39M | 84.73M | 82.44M | 80.09M | 58.57M | 56.85M | 0 | 0 | 0 | 0 | 0 | 50.96M | 40.21M | 37.37M | 31.97M | 28M | 24.93M |
| Additional Paid-in Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.85M | 55.38M | 53.79M | 51.97M | 51.06M | 61.35M | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | 213.73M | 198.16M | 249.96M | 274.57M | 270.78M | 239.87M | 219.75M | 203.23M | 179.94M | 155.54M | 146.46M | 129.55M | 116.5M | 101.46M | 91.16M | 77.1M | 64.99M | 54.64M | 46.14M | 36.98M | 28.76M | 28.03M | 25.64M | 17.95M | 14.66M | 11.84M | 9.24M |
| Accumulated OCI | -51.99M | -18.42M | -30.07M | -53.01M | -73.75M | -2.02M | 12.6M | 4.5M | -4.1M | -2.49M | -3.29M | 193K | 1.09M | -672K | 2.06M | -55.26M | 1.55M | 618K | 388K | -268K | -590K | -766K | -240K | 254.39K | 486.34K | 759.88K | 336.24K |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.05M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying BMRC stock.
As of 2025, Bank of Marin Bancorp (BMRC) had total assets of $3.90B including $2.32B in current assets.
Bank of Marin Bancorp (BMRC) carries total debt of $69.3M. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Bank of Marin Bancorp (BMRC) has total shareholders' equity (book value) of $394.7M ($24.82 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Bank of Marin Bancorp (BMRC) reported a current ratio of 473.15x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Equity erosion via securities mark-downs
Metrics are mathematically derived from official filings.
Securities Exodus Reshapes Asset Mix
BMRC's investment securities book collapsed from $3.4B in 2025Q4 to $1.2B by 2026Q3, yet total assets held flat at $3.9B, per the supplied balance sheet data, indicating a deliberate portfolio restructuring rather than organic contraction.
The roughly $2.2B decline in securities with no corresponding drop in total assets implies the portfolio was rotated into loans or other earning assets, a reallocation consistent with the observed NIM climb from 0.6% to 0.8%. However, the fact that total assets have been essentially frozen near $3.9B for seven straight quarters suggests this was a mix shift within a static balance sheet, not growth. Investors should verify whether the redeployment into higher-yielding assets carries incremental credit risk not yet visible in provisioning.
Equity Buffer Erodes Despite Positive Earnings
Total equity fell from $443.8M in 2025Q3 to $379.4M in 2026Q3 — a decline of roughly 15% — while equity-to-assets slipped from 0.11 to 0.10, according to BMRC's reported figures, a drawdown that appears inconsistent with continued positive net income.
Given that prior cash flow findings show buybacks had essentially ceased and dividends remained near $4M per quarter, a $64M equity decline over four quarters cannot be fully explained by capital return alone. This pattern points to accumulated other comprehensive income losses, likely unrealized mark-downs on the securities portfolio as it was restructured. A 10% equity-to-assets ratio remains adequate for a bank of this size, but the direction of travel warrants close monitoring if securities losses continue.
Cash Position Volatile, Not Trending
Cash and due from banks swung from $137.3M in 2024Q4 to $265.3M in 2026Q3 — an 86% range over the period — while the securities portfolio was simultaneously liquidated, suggesting BMRC funded balance-sheet restructuring through a mix of sources rather than a stable liquidity build.
The elevated 2026 cash position, coinciding with a $1.2B securities book (down from $3.4B), implies proceeds from securities sales may still be sitting in cash pending redeployment, rather than representing a deliberate liquidity buffer. Without disclosed deposit composition or contingent funding data, it is difficult to assess whether BMRC's liquidity is genuinely robust or simply in transit. Analysts should watch whether cash normalizes lower as proceeds are deployed, which would confirm the transitional nature of the current balance.
AOCI Losses Likely Mask Capital Weakness
The equity decline of $64M against cumulative positive earnings and minimal buybacks suggests unrealized losses embedded in AOCI may be materially compressing tangible book value, a risk that is not directly disclosed in the supplied balance sheet data.
This is the most non-obvious risk in BMRC's balance sheet: the securities rotation from $3.4B to $1.2B likely crystallized or marked-down losses that flow through equity even without touching the income statement, which would explain why ROE prints positive while equity shrinks. If a portion of the $2.2B in sold securities was carried at unrealized losses, the realized hit could pressure both capital ratios and future earnings when reserves are drawn. The combination of provision releases (per prior findings) masking core credit costs and AOCI losses masking true capital makes reported book value an unreliable signal here.
NIM Gains Plateau as Mix Shift Matures
NIM held steady at 0.8% across 2025Q4 through 2026Q2 after climbing from 0.6%, while net interest income stagnated near $31M, indicating the securities-to-loans reallocation may have already delivered its full margin benefit, per BMRC's reported financials.
The flattening NIM suggests the balance sheet repositioning is largely complete and further margin expansion would require loan growth or rate relief — neither of which is evidenced in a seven-quarter asset plateau at $3.9B. With no loan-to-deposit ratio disclosed, the ability to grow the earning-asset base organically cannot be confirmed. If deposit costs rise while NIM stays capped at 0.8%, profitability could come under renewed pressure despite the cleaner asset mix.