株探米国株
日本語 英語
エドガーで原本を確認する
0001297107false00012971072026-01-202026-01-20

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): January 20, 2026

 

 

COASTALSOUTH BANCSHARES, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Georgia

001-42730

57-1184730

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

400 Galleria Parkway

Suite 1900

 

Atlanta, Georgia

 

30339

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (678) 396-4605

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Stock, par value $1.00 per share

 

COSO

 

New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 


Item 2.02 Results of Operations and Financial Condition.

On January 20, 2026, CoastalSouth Bancshares, Inc. (the “Company”) issued a press release announcing its results of operations and financial condition for the fourth quarter ended December 31, 2025. A copy of the press release covering such announcement is attached hereto as Exhibit 99.1 and incorporated by reference herein.

In accordance with General Instruction B.2 of Form 8-K, the information furnished in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 hereto, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing or other document pursuant to the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, except as shall be expressly set forth by specific reference in such filing or document.

Item 7.01 Regulation FD Disclosure.

On January 20, 2026, the Company made available a copy of investor presentation material (the “Investor Presentation”) prepared for use with the press release. The Investor Presentation is attached to this Report as Exhibit 99.2. The Investor Presentation is also available on the “Investor Relations” page of the Company’s website (https://www.coastalstatesbank.com).

In accordance with General Instruction B.2 of Form 8-K, the information furnished in Item 7.01 of this Current Report on Form 8-K, including Exhibit 99.2 hereto, shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing or other document pursuant to the Securities Act, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing or document.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit

Number

Description

99.1

 

CoastalSouth Bancshares, Inc. Earnings Release dated January 20, 2026*

99.2

 

CoastalSouth Bancshares, Inc. Investor Presentation re: 4th Quarter 2025 Results*

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

* Filed herewith.

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

CoastalSouth Bancshares, Inc.

Date: January 20, 2026

By:

/s/ Anthony P. Valduga

Anthony P. Valduga

Chief Financial Officer & Chief Operating Officer

 


EX-99.1 2 coso-ex99_1.htm EX-99.1 EX-99.1

EXHIBIT 99.1

img74696861_0.jpg

 

FOR IMMEDIATE RELEASE

COASTALSOUTH BANCSHARES, INC. REPORTS EARNINGS FOR FOURTH QUARTER 2025

ATLANTA, GA (January 20, 2026) – CoastalSouth Bancshares, Inc. (“CoastalSouth” or the “Company”) (NYSE: COSO), the holding company for Coastal States Bank (the “Bank” or "CSB"), today reported net income of $7.1 million, or $0.58 per diluted share, for the fourth quarter of 2025, compared to approximately $6.7 million, or $0.54 per diluted share, for the third quarter of 2025, and $5.7 million, or $0.54 per diluted share, for the fourth quarter of 2024. For the year ended December 31, 2025, the Company reported net income of $24.9 million, or $2.16 per diluted share, compared with $21.9 million, or $2.09 per diluted share, for the year ended December 31, 2024.

Commenting on the Company’s results, President and Chief Executive Officer, Stephen R. Stone stated, “We are pleased to report record net income for the year of $24.9 million and pre-tax pre-provision net revenue1 ("PPNR") of $34.3 million, which is an increase of 23.6% compared to December 31, 2024. We also produced over $776.0 million in loan commitments and grew core deposits1 by over $120.7 million."

Mr. Stone also announced the Company's strategic expansion into the Charleston, SC market. "This expansion builds upon the strong foundation we have established in the Lowcountry and reflects our continued investment in this dynamic region,” said Stone. "CSB has assembled a locally based commercial banking team with extensive experience serving businesses throughout Charleston and the broader Lowcountry market. The team we have assembled, led by Edward Vaughan, Charleston Market President, will help us continue to drive strong loan and deposit growth."

Fourth Quarter 2025 Performance Highlights:

Net income of $7.1 million or $0.58 per diluted share
Return on average assets ("ROAA") of 1.24%
Return on average equity ("ROAE") of 11.02%; Return on average tangible common equity1 ("ROATCE") of 11.24%
Net interest margin of 3.60%, an increase of 2 basis points from the third quarter of 2025
Efficiency ratio of 55.34% for the fourth quarter of 2025
Loans held for investment ("LHFI") production2 of $225.1 million during the fourth quarter of 2025 led to LHFI growth of $64.3 million, up 16.4% annualized from the third quarter of 2025
Book value per share growth of $0.75, or 14.23% annualized, to $21.66 at December 31, 2025; Tangible book value1 per share growth of $0.76, or 14.72% annualized, to $21.25 at December 31, 2025 from the third quarter of 2025
Total shareholders' equity to total assets of 11.25%, compared to 11.10% as of the third quarter of 2025; Tangible common equity1 to tangible assets1 of 11.06%, compared to 10.91% at September 30, 2025
Net charge-offs to average loans held for investment of 0.00%
Nonperforming assets to total assets of 0.79%; adjusted nonperforming assets to total assets1 of 0.62%
Allowance for credit losses ("ACL") on LHFI to total LHFI of 1.16%; ACL on LHFI to nonperforming loans of 102.39%

Operating Highlights

Net interest income totaled $19.9 million for the fourth quarter of 2025, an increase of $673 thousand, or 3.5%, from $19.2 million for the third quarter of 2025 and an increase of $3.6 million, or 22.1% from the fourth quarter of 2024. The Company’s net interest margin expanded to 3.60% for the fourth quarter of 2025, a 2 basis point increase from the third quarter of 2025 and a 39 basis point increase from the fourth quarter of 2024.

The yield on average interest-earning assets for the fourth quarter of 2025 decreased to 5.98% from 6.14% for the third quarter of 2025. This decrease was primarily related to an overall yield decrease in all interest-earning assets, primarily due to the recent interest rate cuts, albeit a significant growth in average total earning assets. Compared to the fourth quarter of 2024, yields on earning assets decreased 4 basis points to 5.98% from 6.02%. The decrease was primarily attributable to the aforementioned interest rate cuts during 2025, offset by significant growth of $171.9 million in average total earning assets, primarily in LHFI.


1 Considered non-GAAP financial measure - See "Non-GAAP Financial Measures" and reconciliation of GAAP to non-GAAP financial measures in tables 10A - 10I.

2 The Company defines production as original loan commitment, which includes both funded and unfunded balances.

1

 


 

 

The Company’s total cost of funds was 2.60% for the fourth quarter of 2025, a decrease of 19 basis points and 39 basis points compared with the third quarter of 2025 and fourth quarter of 2024, respectively. Deposit costs decreased 13 basis points during the fourth quarter of 2025 to 2.59%, compared to 2.72% in the third quarter of 2025. The cost of interest-bearing deposits decreased 14 basis points during the fourth quarter of 2025 to 3.09%, compared with 3.23% in the third quarter of 2025, reflecting continued repricing of certificates of deposits in the fourth quarter of 2025.

Noninterest income totaled $2.3 million for the fourth quarter of 2025, an increase of $195 thousand, or 9.3%, from the third quarter of 2025, primarily attributable to an increase in gain on sale of government guaranteed loans ("GGL"), service charges on deposits, mortgage banking related income and other noninterest income. Noninterest expense totaled $12.3 million for the fourth quarter of 2025, an increase of $406 thousand, or 3.4%, from the third quarter of 2025, primarily due to higher salaries and employee benefits; offset by decreases in other categories, primarily other professional services.

The Company’s effective tax rate for the fourth quarter of 2025 was 18.3%, compared to 23.2% for the third quarter of 2025 and 14.3% for the fourth quarter of 2024. The decrease in effective tax rate from the third quarter of 2025 was primarily due to a higher recognition of benefits from tax credits in the fourth quarter of 2025.

Balance Sheet Trends

Total assets were $2.31 billion at December 31, 2025, an increase of $207.9 million, or 9.9%, from $2.10 billion at December 31, 2024. Loans held for sale ("LHFS") were $170.9 million at December 31, 2025, a decrease of $3.1 million, or 1.8%, from $174.0 million at December 31, 2024. Gross LHFI were $1.62 billion at December 31, 2025, an increase of $207.9 million, or 14.7%, from $1.41 billion at December 31, 2024.

Total deposits were $1.99 billion at December 31, 2025, an increase of $152.9 million, or 8.3%, from $1.83 billion at December 31, 2024. Noninterest-bearing deposits were $312.3 million at December 31, 2025, or 15.7% of total deposits, compared to $302.9 million, or 16.5% of total deposits, at December 31, 2024. Brokered certificates of deposits, a component of time deposits, were $307.0 million at December 31, 2025, as compared to $274.9 million at December 31, 2024, an increase of $32.1 million, or 11.7%.

Credit Quality

During the fourth quarter of 2025, the Company recorded a provision for credit losses of $1.2 million, compared to $653 thousand and $1.2 million during the third quarter of 2025 and fourth quarter of 2024, respectively. The provision expense recorded during the fourth quarter of 2025 was due to increased loan production and other changes in loss rates and economic factors. The Company's annualized net charge-offs (recoveries) to average LHFI ratio was 0.00% for the fourth quarter of 2025 as compared to 0.03% and (0.02)% during the third quarter of 2025 and fourth quarter of 2024, respectively.

Nonperforming assets totaled $18.3 million, or 0.79% of total assets, at December 31, 2025 compared to $15.9 million, or 0.76% of total assets at December 31, 2024. The $2.4 million increase in nonperforming assets at December 31, 2025 from December 31, 2024 was primarily due to the transfer of one senior housing loan to nonaccrual. This is a construction loan for an assisted living facility that is approximately 92% complete and has a current loan-to-value of 55%. Adjusted nonperforming assets3, which excludes the guaranteed portions of nonaccrual loans, was $14.2 million, or 0.62% of total assets, at December 31, 2025 compared to $11.1 million, or 0.53% of total assets, at December 31, 2024.

About CoastalSouth Bancshares, Inc.

CoastalSouth Bancshares, Inc. is a bank holding company headquartered in Atlanta, Georgia. Through our wholly owned subsidiary, Coastal States Bank, a South Carolina state-chartered commercial bank, we offer a full range of banking products and services designed for businesses, real estate professionals, and consumers looking for a deep and meaningful relationship with their bank. To learn more about Coastal States Bank, visit www.coastalstatesbank.com.

Contacts

 

 

 

Stephen R. Stone

 

Anthony P. Valduga

President and Chief Executive Officer

 

Chief Financial Officer / Chief Operating Officer

678-396-4605

investorrelations@coastalstatesbank.com

 


3 Considered non-GAAP financial measure - See "Non-GAAP Financial Measures" and reconciliation of GAAP to non-GAAP financial measures in tables 10A - 10I.

2

 

 


 

 

Forward-Looking Statements

Statements in this press release regarding future events and our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business and markets, constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not historical in nature and may be identified by references to a future period or periods by the use of the words “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” The forward-looking statements in this press release should not be relied on because they are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of known and unknown risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, and other factors, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this press release and could cause us to make changes to our future plans.

Factors that might cause such differences include, but are not limited to: the impact of current and future economic conditions, particularly those affecting the financial services industry, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing; potential impacts of any adverse developments in the banking industry, including any impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; changes in the interest rate environment, including changes to the federal funds rate; changes in prices, values and sales volumes of residential and commercial real estate; competition in our markets that may result in increased funding costs or reduced earning assets yields, thus reducing margins and net interest income; interest rate fluctuations, which could have an adverse effect on the Company’s profitability; a breach in security of our information systems, including the occurrence of a cyber-attack incidents or a deficiencies in cyber security; risks related to potential acquisitions; government actions or inactions, including a prolonged shutdown of the federal government, tariffs, or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services), legislation or regulatory changes which could adversely affect the ability of the consolidated Company to conduct business combinations or new operations; changes in tax laws; significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; the effects of war or other conflicts, domestic civil unrest and tyranny, and changes in the overall geopolitical landscape; and adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs. Therefore, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized.

Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in the section titled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in the Company’s final prospectus filed pursuant to Rule 424(b)(4) under the Securities Act of 1933, as amended, filed with the Securities and Exchange Commission (the “SEC”) on July 2, 2025 (Registration No. 333-287854), relating to our initial public offering, and in other documents that we file with the SEC from time to time, which are available on the SEC’s website, http://www.sec.gov.

In addition, our actual financial results in the future may differ from those currently expected due to additional risks and uncertainties of which we are not currently aware or which we do not currently view as, but in the future may become, material to our business or operating results. Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this press release or to make predictions based solely on historical financial performance.

Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. All forward-looking statements, express or implied, included in this press release are qualified in their entirety by this cautionary statement.

3

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

 

Financial Highlights (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 1A

 

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

(dollars in thousands except

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

March 31,

 

 

 

December 31,

 

 

 

December 31,

 

 

 

December 31,

 

per share amounts)

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Selected Operating Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

 

33,006

 

 

$

 

32,890

 

 

$

 

31,793

 

 

$

 

30,024

 

 

$

 

30,537

 

 

$

 

127,713

 

 

$

 

123,649

 

Interest expense

 

 

 

13,143

 

 

 

 

13,700

 

 

 

 

13,715

 

 

 

 

13,265

 

 

 

 

14,266

 

 

 

 

53,823

 

 

 

 

58,327

 

Net interest income

 

 

 

19,863

 

 

 

 

19,190

 

 

 

 

18,078

 

 

 

 

16,759

 

 

 

 

16,271

 

 

 

 

73,890

 

 

 

 

65,322

 

Provision for credit losses

 

 

 

1,162

 

 

 

 

653

 

 

 

 

752

 

 

 

 

629

 

 

 

 

1,240

 

 

 

 

3,196

 

 

 

 

553

 

Noninterest income

 

 

 

2,295

 

 

 

 

2,100

 

 

 

 

1,795

 

 

 

 

1,881

 

 

 

 

1,958

 

 

 

 

8,071

 

 

 

 

4,514

 

Noninterest expense

 

 

 

12,262

 

 

 

 

11,856

 

 

 

 

12,092

 

 

 

 

11,419

 

 

 

 

10,335

 

 

 

 

47,629

 

 

 

 

42,068

 

Income tax expense

 

 

 

1,598

 

 

 

 

2,040

 

 

 

 

1,064

 

 

 

 

1,542

 

 

 

 

950

 

 

 

 

6,244

 

 

 

 

5,311

 

Net income

 

 

 

7,136

 

 

 

 

6,741

 

 

 

 

5,965

 

 

 

 

5,050

 

 

 

 

5,704

 

 

 

 

24,892

 

 

 

 

21,904

 

Adjusted net income (1)

 

 

 

7,136

 

 

 

 

6,749

 

 

 

 

5,965

 

 

 

 

5,050

 

 

 

 

5,704

 

 

 

 

24,900

 

 

 

 

24,558

 

Share and Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

 

0.60

 

 

$

 

0.57

 

 

$

 

0.58

 

 

$

 

0.49

 

 

$

 

0.56

 

 

$

 

2.24

 

 

$

 

2.15

 

Adjusted basic earnings
  per share (1)

 

$

 

0.60

 

 

$

 

0.57

 

 

$

 

0.58

 

 

$

 

0.49

 

 

$

 

0.56

 

 

$

 

2.24

 

 

$

 

2.41

 

Diluted earnings per share

 

$

 

0.58

 

 

$

 

0.54

 

 

$

 

0.57

 

 

$

 

0.47

 

 

$

 

0.54

 

 

$

 

2.16

 

 

$

 

2.09

 

Adjusted diluted earnings
  per share (1)

 

$

 

0.58

 

 

$

 

0.54

 

 

$

 

0.57

 

 

$

 

0.47

 

 

$

 

0.54

 

 

$

 

2.16

 

 

$

 

2.35

 

Book value per share

 

$

 

21.66

 

 

$

 

20.91

 

 

$

 

20.37

 

 

$

 

19.67

 

 

$

 

19.01

 

 

$

 

21.66

 

 

$

 

19.01

 

Tangible book value per share (1)

 

$

 

21.25

 

 

$

 

20.49

 

 

$

 

19.88

 

 

$

 

19.17

 

 

$

 

18.51

 

 

$

 

21.25

 

 

$

 

18.51

 

Shares of common stock outstanding

 

 

 

11,980,412

 

 

 

 

11,978,921

 

 

 

 

10,278,921

 

 

 

 

10,274,271

 

 

 

 

10,270,146

 

 

 

 

11,980,412

 

 

 

 

10,270,146

 

Weighted average diluted shares
   outstanding

 

 

 

12,387,619

 

 

 

 

12,325,462

 

 

 

 

10,612,255

 

 

 

 

10,642,078

 

 

 

 

10,596,364

 

 

 

 

11,520,215

 

 

 

 

10,470,633

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

 

2,306,586

 

 

$

 

2,255,389

 

 

$

 

2,221,245

 

 

$

 

2,190,391

 

 

$

 

2,098,712

 

 

$

 

2,306,586

 

 

$

 

2,098,712

 

Securities available-for-sale, at
  fair value (2)

 

 

 

330,503

 

 

 

 

334,955

 

 

 

 

331,760

 

 

 

 

325,478

 

 

 

 

335,267

 

 

 

 

330,503

 

 

 

 

335,267

 

Gross loans held for investment

 

 

 

1,617,315

 

 

 

 

1,552,976

 

 

 

 

1,527,199

 

 

 

 

1,472,232

 

 

 

 

1,409,443

 

 

 

 

1,617,315

 

 

 

 

1,409,443

 

Loans held for sale

 

 

 

170,933

 

 

 

 

231,593

 

 

 

 

209,101

 

 

 

 

187,481

 

 

 

 

174,033

 

 

 

 

170,933

 

 

 

 

174,033

 

Allowance for credit losses

 

 

 

18,743

 

 

 

 

18,028

 

 

 

 

17,497

 

 

 

 

17,104

 

 

 

 

17,118

 

 

 

 

18,743

 

 

 

 

17,118

 

Goodwill and other intangible assets

 

 

 

6,262

 

 

 

 

6,186

 

 

 

 

6,190

 

 

 

 

6,199

 

 

 

 

6,386

 

 

 

 

6,262

 

 

 

 

6,386

 

Total deposits

 

 

 

1,987,684

 

 

 

 

1,949,672

 

 

 

 

1,968,301

 

 

 

 

1,937,693

 

 

 

 

1,834,802

 

 

 

 

1,987,684

 

 

 

 

1,834,802

 

Core deposits (1)

 

 

 

1,680,650

 

 

 

 

1,654,764

 

 

 

 

1,660,409

 

 

 

 

1,650,358

 

 

 

 

1,559,904

 

 

 

 

1,680,650

 

 

 

 

1,559,904

 

Other borrowings

 

 

 

30,000

 

 

 

 

25,000

 

 

 

 

14,753

 

 

 

 

20,738

 

 

 

 

41,725

 

 

 

 

30,000

 

 

 

 

41,725

 

Total Shareholders' equity

 

 

 

259,529

 

 

 

 

250,438

 

 

 

 

209,365

 

 

 

 

202,104

 

 

 

 

195,232

 

 

 

 

259,529

 

 

 

 

195,232

 

(1) Considered non-GAAP financial measure - See "Non-GAAP Financial Measures” and reconciliation of GAAP to non-GAAP financial measures in tables 10A - 10I.

(2) The Company did not have securities held to maturity in any of the periods presented.

 

4

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Financial Highlights - continued (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 1B

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

March 31,

 

 

 

December 31,

 

 

 

December 31,

 

 

 

December 31,

 

 

(dollars in thousands)

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax, pre-provision net revenue
  (PPNR) (1)

 

$

 

9,896

 

 

$

 

9,434

 

 

$

 

7,781

 

 

$

 

7,221

 

 

$

 

7,894

 

 

$

 

34,332

 

 

$

 

27,768

 

 

Return on average assets (ROAA) (2)

 

 

 

1.24

 

%

 

 

1.20

 

%

 

 

1.09

 

%

 

 

0.97

 

%

 

 

1.07

 

%

 

 

1.13

 

%

 

 

1.05

 

%

Adjusted return on average assets
  (Adj. ROAA) (1)(2)

 

 

 

1.24

 

 

 

 

1.20

 

 

 

 

1.09

 

 

 

 

0.97

 

 

 

 

1.07

 

 

 

 

1.13

 

 

 

 

1.18

 

 

Return on average equity (2)

 

 

 

11.02

 

 

 

 

10.84

 

 

 

 

11.62

 

 

 

 

10.25

 

 

 

 

11.65

 

 

 

 

10.94

 

 

 

 

12.13

 

 

Adjusted return on average equity (1)(2)

 

 

 

11.02

 

 

 

 

10.85

 

 

 

 

11.62

 

 

 

 

10.25

 

 

 

 

11.65

 

 

 

 

10.95

 

 

 

 

13.60

 

 

Return on average tangible common
   equity (ROATCE) (1)(2)

 

 

 

11.24

 

 

 

 

11.07

 

 

 

 

11.92

 

 

 

 

10.52

 

 

 

 

11.97

 

 

 

 

11.19

 

 

 

 

12.49

 

 

Adjusted return on average tangible
   common equity (Adj. ROATCE) (1)(2)

 

 

 

11.24

 

 

 

 

11.08

 

 

 

 

11.92

 

 

 

 

10.52

 

 

 

 

11.97

 

 

 

 

11.20

 

 

 

 

14.00

 

 

Net interest rate spread (2)

 

 

 

2.87

 

 

 

 

2.83

 

 

 

 

2.76

 

 

 

 

2.67

 

 

 

 

2.42

 

 

 

 

2.79

 

 

 

 

2.48

 

 

Net interest margin (2)

 

 

 

3.60

 

 

 

 

3.58

 

 

 

 

3.46

 

 

 

 

3.38

 

 

 

 

3.21

 

 

 

 

3.51

 

 

 

 

3.29

 

 

Efficiency ratio

 

 

 

55.34

 

 

 

 

55.69

 

 

 

 

60.85

 

 

 

 

61.26

 

 

 

 

56.70

 

 

 

 

58.11

 

 

 

 

60.24

 

 

Efficiency ratio, as adjusted (1)

 

 

 

55.34

 

 

 

 

55.66

 

 

 

 

60.85

 

 

 

 

61.26

 

 

 

 

56.70

 

 

 

 

58.10

 

 

 

 

57.39

 

 

Noninterest income to average total
  assets (2)

 

 

 

0.40

 

 

 

 

0.37

 

 

 

 

0.33

 

 

 

 

0.36

 

 

 

 

0.37

 

 

 

 

0.37

 

 

 

 

0.22

 

 

Noninterest income to total revenue

 

 

 

10.36

 

 

 

 

9.86

 

 

 

 

9.03

 

 

 

 

10.09

 

 

 

 

10.74

 

 

 

 

9.85

 

 

 

 

6.46

 

 

Adjusted noninterest income to total
  adjusted revenue (1)

 

 

 

10.36

 

 

 

 

9.91

 

 

 

 

9.03

 

 

 

 

10.09

 

 

 

 

10.74

 

 

 

 

9.86

 

 

 

 

10.89

 

 

Noninterest expense to average total assets (2)

 

 

 

2.13

 

 

 

 

2.11

 

 

 

 

2.21

 

 

 

 

2.19

 

 

 

 

1.94

 

 

 

 

2.16

 

 

 

 

2.02

 

 

Average interest-earning assets to average
  interest-bearing liabilities

 

 

 

130.41

 

 

 

 

129.16

 

 

 

 

126.50

 

 

 

 

126.31

 

 

 

 

127.90

 

 

 

 

128.13

 

 

 

 

127.70

 

 

Average equity to average total assets

 

 

 

11.22

 

 

 

 

11.08

 

 

 

 

9.37

 

 

 

 

9.46

 

 

 

 

9.20

 

 

 

 

10.31

 

 

 

 

8.65

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average LHFI (2)

 

 

 

0.00

 

%

 

 

0.03

 

%

 

 

0.06

 

%

 

 

0.00

 

%

 

 

(0.02

)

%

 

 

0.02

 

%

 

 

0.01

 

%

Net charge-offs to total average loans (2)

 

 

 

0.00

 

 

 

 

0.03

 

 

 

 

0.05

 

 

 

 

0.00

 

 

 

 

(0.02

)

 

 

 

0.02

 

 

 

 

0.01

 

 

Total allowance for credit losses
   to total LHFI

 

 

 

1.16

 

 

 

 

1.16

 

 

 

 

1.15

 

 

 

 

1.16

 

 

 

 

1.21

 

 

 

 

1.16

 

 

 

 

1.21

 

 

Total allowance for credit losses
   to total loans

 

 

 

1.05

 

 

 

 

1.01

 

 

 

 

1.01

 

 

 

 

1.03

 

 

 

 

1.08

 

 

 

 

1.05

 

 

 

 

1.08

 

 

Total allowance for credit losses
   to nonperforming loans

 

 

 

102.39

 

 

 

 

127.03

 

 

 

 

118.99

 

 

 

 

117.11

 

 

 

 

114.07

 

 

 

 

102.39

 

 

 

 

114.07

 

 

Nonperforming loans to gross LHFI

 

 

 

1.13

 

 

 

 

0.91

 

 

 

 

0.96

 

 

 

 

0.99

 

 

 

 

1.06

 

 

 

 

1.13

 

 

 

 

1.06

 

 

Nonperforming assets to total assets

 

 

 

0.79

 

 

 

 

0.63

 

 

 

 

0.66

 

 

 

 

0.70

 

 

 

 

0.76

 

 

 

 

0.79

 

 

 

 

0.76

 

 

Adjusted nonperforming assets to total
  assets (1)

 

 

 

0.62

 

 

 

 

0.43

 

 

 

 

0.46

 

 

 

 

0.49

 

 

 

 

0.53

 

 

 

 

0.62

 

 

 

 

0.53

 

 

Balance Sheet and Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan-to-deposit ratio

 

 

 

89.97

 

%

 

 

91.53

 

%

 

 

88.21

 

%

 

 

85.65

 

%

 

 

86.30

 

%

 

 

89.97

 

%

 

 

86.30

 

%

Noninterest-bearing deposits to
  total deposits

 

 

 

15.71

 

 

 

 

16.08

 

 

 

 

15.92

 

 

 

 

15.52

 

 

 

 

16.51

 

 

 

 

15.71

 

 

 

 

16.51

 

 

Total shareholders' equity to total assets

 

 

 

11.25

 

 

 

 

11.10

 

 

 

 

9.43

 

 

 

 

9.23

 

 

 

 

9.30

 

 

 

 

11.25

 

 

 

 

9.30

 

 

Tangible common equity to tangible
   assets (1)

 

 

 

11.06

 

 

 

 

10.91

 

 

 

 

9.22

 

 

 

 

9.01

 

 

 

 

9.08

 

 

 

 

11.06

 

 

 

 

9.08

 

 

Tier 1 leverage ratio (3)

 

 

 

11.18

 

 

 

 

11.15

 

 

 

 

10.22

 

 

 

 

10.62

 

 

 

 

10.64

 

 

 

 

11.18

 

 

 

 

10.64

 

 

Common equity tier 1 ratio (3)

 

 

 

12.30

 

 

 

 

11.94

 

 

 

 

11.09

 

 

 

 

11.55

 

 

 

 

12.07

 

 

 

 

12.30

 

 

 

 

12.07

 

 

Tier 1 risk-based capital ratio (3)

 

 

 

12.30

 

 

 

 

11.94

 

 

 

 

11.09

 

 

 

 

11.55

 

 

 

 

12.07

 

 

 

 

12.30

 

 

 

 

12.07

 

 

Total risk-based capital ratio (3)

 

 

 

13.31

 

 

 

 

12.90

 

 

 

 

12.04

 

 

 

 

12.52

 

 

 

 

12.97

 

 

 

 

13.31

 

 

 

 

12.97

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of branches

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

Number of full-time equivalent
    employees

 

 

 

196

 

 

 

 

194

 

 

 

 

188

 

 

 

 

180

 

 

 

 

181

 

 

 

 

189

 

 

 

 

180

 

 

(1) Considered non-GAAP financial measure - See "Non-GAAP Financial Measures” and reconciliation of GAAP to non-GAAP financial measures in tables 10A - 10I.

(2) Represents annualized data.

(3) Ratios are for Coastal States Bank only. Ratios for December 31, 2025 are preliminary.

 

 

5

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

 

Quarter End Balance Sheets (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Table 2

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

(dollars in thousands)

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

41,538

 

 

$

20,088

 

 

$

23,245

 

 

$

19,380

 

 

$

37,320

 

Federal funds sold

 

38,229

 

 

 

6,191

 

 

 

20,045

 

 

 

79,153

 

 

 

30,641

 

Investment securities (1)

 

339,262

 

 

 

342,990

 

 

 

338,601

 

 

 

332,312

 

 

 

342,750

 

Loans held for sale (LHFS)

 

170,933

 

 

 

231,593

 

 

 

209,101

 

 

 

187,481

 

 

 

174,033

 

Loans held for investment (LHFI)

 

1,617,315

 

 

 

1,552,976

 

 

 

1,527,199

 

 

 

1,472,232

 

 

 

1,409,443

 

Allowance for credit losses on LHFI

 

(18,743

)

 

 

(18,028

)

 

 

(17,497

)

 

 

(17,104

)

 

 

(17,118

)

Loans held for investment, net

 

1,598,572

 

 

 

1,534,948

 

 

 

1,509,702

 

 

 

1,455,128

 

 

 

1,392,325

 

Bank-owned life insurance

 

48,296

 

 

 

47,833

 

 

 

47,373

 

 

 

46,924

 

 

 

46,484

 

Premises, furniture and equipment, net

 

18,122

 

 

 

18,186

 

 

 

18,166

 

 

 

17,837

 

 

 

17,796

 

Deferred tax asset

 

16,370

 

 

 

16,262

 

 

 

17,211

 

 

 

17,123

 

 

 

18,148

 

Goodwill & intangible assets (2)

 

6,262

 

 

 

6,186

 

 

 

6,190

 

 

 

6,199

 

 

 

6,386

 

Other assets

 

29,002

 

 

 

31,112

 

 

 

31,611

 

 

 

28,854

 

 

 

32,829

 

Total assets

$

2,306,586

 

 

$

2,255,389

 

 

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing transaction accounts

$

312,251

 

 

$

313,604

 

 

$

313,386

 

 

$

300,678

 

 

$

302,907

 

Interest-bearing transaction accounts

 

214,620

 

 

 

198,753

 

 

 

209,816

 

 

 

191,452

 

 

 

181,068

 

Savings and money market

 

673,609

 

 

 

634,826

 

 

 

628,729

 

 

 

650,050

 

 

 

591,626

 

Time deposits

 

787,204

 

 

 

802,489

 

 

 

816,370

 

 

 

795,513

 

 

 

759,201

 

Total deposits

 

1,987,684

 

 

 

1,949,672

 

 

 

1,968,301

 

 

 

1,937,693

 

 

 

1,834,802

 

Federal Home Loan Bank of
   Atlanta advances

 

30,000

 

 

 

25,000

 

 

 

-

 

 

 

-

 

 

 

15,000

 

Subordinated debt, net

 

-

 

 

 

-

 

 

 

14,753

 

 

 

14,741

 

 

 

14,730

 

Revolving commercial line of credit, net

 

-

 

 

 

-

 

 

 

-

 

 

 

5,997

 

 

 

11,995

 

Other liabilities

 

29,373

 

 

 

30,279

 

 

 

28,826

 

 

 

29,856

 

 

 

26,953

 

Total liabilities

 

2,047,057

 

 

 

2,004,951

 

 

 

2,011,880

 

 

 

1,988,287

 

 

 

1,903,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voting common stock

 

10,868

 

 

 

10,449

 

 

 

8,107

 

 

 

8,102

 

 

 

8,098

 

Nonvoting common stock

 

1,112

 

 

 

1,530

 

 

 

2,172

 

 

 

2,172

 

 

 

2,172

 

Capital surplus

 

189,882

 

 

 

189,654

 

 

 

159,267

 

 

 

158,997

 

 

 

158,755

 

Accumulated income

 

66,886

 

 

 

59,750

 

 

 

53,009

 

 

 

47,044

 

 

 

41,994

 

Accumulated other comprehensive loss

 

(9,219

)

 

 

(10,945

)

 

 

(13,190

)

 

 

(14,211

)

 

 

(15,787

)

Total shareholders' equity

 

259,529

 

 

 

250,438

 

 

 

209,365

 

 

 

202,104

 

 

 

195,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

2,306,586

 

 

$

2,255,389

 

 

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

(1) No ACL on investment securities was recognized for the periods presented; includes securities available-for-sale and non-marketable equity securities.

(2) Includes commercial mortgage servicing rights of $1.3 million, $1.2 million, $1.1 million, $1.1 million, and $1.2 million for December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025 and December 31, 2024, respectively.

 

6

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

 

Statements of Operations (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 3

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on cash and due from banks

$

109

 

 

$

129

 

 

$

111

 

 

$

135

 

 

$

122

 

 

$

484

 

 

$

534

 

Interest on federal funds sold

 

624

 

 

 

616

 

 

 

698

 

 

 

963

 

 

 

870

 

 

 

2,901

 

 

 

3,751

 

Interest and dividends on investment
  securities

 

3,734

 

 

 

4,125

 

 

 

3,875

 

 

 

3,800

 

 

 

3,994

 

 

 

15,534

 

 

 

16,046

 

Interest and fees on LHFS

 

3,771

 

 

 

3,422

 

 

 

3,296

 

 

 

2,819

 

 

 

3,404

 

 

 

13,308

 

 

 

10,272

 

Interest and fees on LHFI

 

24,768

 

 

 

24,598

 

 

 

23,813

 

 

 

22,307

 

 

 

22,147

 

 

 

95,486

 

 

 

93,046

 

Total interest income

 

33,006

 

 

 

32,890

 

 

 

31,793

 

 

 

30,024

 

 

 

30,537

 

 

 

127,713

 

 

 

123,649

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

12,925

 

 

 

13,274

 

 

 

13,251

 

 

 

12,830

 

 

 

13,498

 

 

 

52,280

 

 

 

53,443

 

Other borrowings

 

218

 

 

 

426

 

 

 

464

 

 

 

435

 

 

 

768

 

 

 

1,543

 

 

 

4,884

 

Total interest expense

 

13,143

 

 

 

13,700

 

 

 

13,715

 

 

 

13,265

 

 

 

14,266

 

 

 

53,823

 

 

 

58,327

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

19,863

 

 

 

19,190

 

 

 

18,078

 

 

 

16,759

 

 

 

16,271

 

 

 

73,890

 

 

 

65,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

1,162

 

 

 

653

 

 

 

752

 

 

 

629

 

 

 

1,240

 

 

 

3,196

 

 

 

553

 

Net interest income after provision for
  credit losses

 

18,701

 

 

 

18,537

 

 

 

17,326

 

 

 

16,130

 

 

 

15,031

 

 

 

70,694

 

 

 

64,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking related income

 

330

 

 

 

299

 

 

 

326

 

 

 

221

 

 

 

391

 

 

 

1,176

 

 

 

1,204

 

Interchange and card fee income

 

230

 

 

 

238

 

 

 

257

 

 

 

266

 

 

 

210

 

 

 

991

 

 

 

868

 

Service charges on deposit accounts

 

256

 

 

 

208

 

 

 

215

 

 

 

211

 

 

 

230

 

 

 

890

 

 

 

846

 

Bank-owned life insurance

 

462

 

 

 

461

 

 

 

449

 

 

 

440

 

 

 

440

 

 

 

1,812

 

 

 

1,664

 

Gain on sale of government guaranteed
  loans

 

682

 

 

 

613

 

 

 

265

 

 

 

-

 

 

 

151

 

 

 

1,560

 

 

 

1,818

 

Losses on sale of available-for-sale
  securities

 

-

 

 

 

(10

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(10

)

 

 

(3,465

)

Other noninterest income

 

335

 

 

 

291

 

 

 

283

 

 

 

743

 

 

 

536

 

 

 

1,652

 

 

 

1,579

 

Total noninterest income

 

2,295

 

 

 

2,100

 

 

 

1,795

 

 

 

1,881

 

 

 

1,958

 

 

 

8,071

 

 

 

4,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

7,644

 

 

 

6,985

 

 

 

6,997

 

 

 

6,694

 

 

 

6,759

 

 

 

28,320

 

 

 

26,187

 

Occupancy and equipment

 

864

 

 

 

850

 

 

 

814

 

 

 

788

 

 

 

762

 

 

 

3,316

 

 

 

2,995

 

Data processing

 

640

 

 

 

647

 

 

 

653

 

 

 

624

 

 

 

605

 

 

 

2,564

 

 

 

2,213

 

Other professional services

 

391

 

 

 

571

 

 

 

973

 

 

 

693

 

 

 

496

 

 

 

2,628

 

 

 

2,046

 

Software and other technology expense

 

808

 

 

 

788

 

 

 

719

 

 

 

703

 

 

 

774

 

 

 

3,018

 

 

 

2,742

 

Regulatory assessment

 

369

 

 

 

419

 

 

 

344

 

 

 

361

 

 

 

336

 

 

 

1,493

 

 

 

1,291

 

Other noninterest expense

 

1,546

 

 

 

1,596

 

 

 

1,592

 

 

 

1,556

 

 

 

603

 

 

 

6,290

 

 

 

4,594

 

Total noninterest expense

 

12,262

 

 

 

11,856

 

 

 

12,092

 

 

 

11,419

 

 

 

10,335

 

 

 

47,629

 

 

 

42,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before taxes

 

8,734

 

 

 

8,781

 

 

 

7,029

 

 

 

6,592

 

 

 

6,654

 

 

 

31,136

 

 

 

27,215

 

Income tax expense

 

1,598

 

 

 

2,040

 

 

 

1,064

 

 

 

1,542

 

 

 

950

 

 

 

6,244

 

 

 

5,311

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

 

7

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

 

QTD Average Balances and Yields/Rates (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 4

 

 

 

Three Months Ended

 

 

 

December 31, 2025

 

 

September 30, 2025

 

 

December 31, 2024

 

 

 

Average

 

 

 

 

 

Yield/

 

 

Average

 

 

 

 

 

Yield/

 

 

Average

 

 

 

 

 

Yield/

 

(dollars in thousands)

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

21,271

 

 

$

109

 

 

 

2.03

%

 

$

21,058

 

 

$

129

 

 

 

2.43

%

 

$

19,900

 

 

$

122

 

 

 

2.44

%

Federal funds sold

 

 

62,215

 

 

 

624

 

 

 

3.98

%

 

 

52,240

 

 

 

616

 

 

 

4.68

%

 

 

71,061

 

 

 

870

 

 

 

4.87

%

Investment securities

 

 

340,416

 

 

 

3,734

 

 

 

4.35

%

 

 

339,619

 

 

 

4,125

 

 

 

4.82

%

 

 

355,832

 

 

 

3,994

 

 

 

4.47

%

Loans held for sale

 

 

198,119

 

 

 

3,771

 

 

 

7.55

%

 

 

167,424

 

 

 

3,422

 

 

 

8.11

%

 

 

171,457

 

 

 

3,404

 

 

 

7.90

%

Loans held for investment

 

 

1,567,471

 

 

 

24,768

 

 

 

6.27

%

 

 

1,543,363

 

 

 

24,598

 

 

 

6.32

%

 

 

1,399,357

 

 

 

22,147

 

 

 

6.30

%

Total earning assets

 

 

2,189,492

 

 

 

33,006

 

 

 

5.98

%

 

 

2,123,704

 

 

 

32,890

 

 

 

6.14

%

 

 

2,017,607

 

 

 

30,537

 

 

 

6.02

%

 Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on LHFI

 

 

(18,034

)

 

 

 

 

 

 

 

 

(17,504

)

 

 

 

 

 

 

 

 

(15,655

)

 

 

 

 

 

 

Bank-owned life insurance

 

 

48,038

 

 

 

 

 

 

 

 

 

47,569

 

 

 

 

 

 

 

 

 

46,243

 

 

 

 

 

 

 

Premises, furniture and equipment, net

 

 

18,160

 

 

 

 

 

 

 

 

 

18,241

 

 

 

 

 

 

 

 

 

17,854

 

 

 

 

 

 

 

Deferred tax asset

 

 

15,841

 

 

 

 

 

 

 

 

 

17,159

 

 

 

 

 

 

 

 

 

17,393

 

 

 

 

 

 

 

Goodwill & intangible assets

 

 

6,166

 

 

 

 

 

 

 

 

 

6,176

 

 

 

 

 

 

 

 

 

6,432

 

 

 

 

 

 

 

Other assets

 

 

28,695

 

 

 

 

 

 

 

 

 

30,633

 

 

 

 

 

 

 

 

 

27,483

 

 

 

 

 

 

 

Total noninterest-earning assets

 

 

98,866

 

 

 

 

 

 

 

 

 

102,274

 

 

 

 

 

 

 

 

 

99,750

 

 

 

 

 

 

 

Total assets

 

$

2,288,358

 

 

 

 

 

 

 

 

$

2,225,978

 

 

 

 

 

 

 

 

$

2,117,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,658,037

 

 

$

12,925

 

 

 

3.09

%

 

$

1,631,767

 

 

$

13,274

 

 

 

3.23

%

 

$

1,526,968

 

 

$

13,498

 

 

 

3.52

%

Federal Reserve Bank - BTFP

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

10,652

 

 

 

132

 

 

 

4.93

%

Federal funds purchased

 

 

8

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Federal Home Loan Bank of
  Atlanta advances

 

 

20,924

 

 

 

218

 

 

 

4.13

%

 

 

272

 

 

 

3

 

 

 

4.38

%

 

 

13,098

 

 

 

161

 

 

 

4.89

%

Revolving commercial line of credit, net

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

11,995

 

 

 

241

 

 

 

7.99

%

Subordinated debt, net

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

12,191

 

 

 

423

 

 

 

13.77

%

 

 

14,724

 

 

 

235

 

 

 

6.35

%

Total interest-bearing liabilities

 

 

1,678,969

 

 

 

13,143

 

 

 

3.11

%

 

 

1,644,230

 

 

 

13,700

 

 

 

3.31

%

 

 

1,577,437

 

 

 

14,267

 

 

 

3.60

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

323,687

 

 

 

 

 

 

 

 

 

306,133

 

 

 

 

 

 

 

 

 

318,071

 

 

 

 

 

 

 

Other liabilities

 

 

28,888

 

 

 

 

 

 

 

 

 

28,927

 

 

 

 

 

 

 

 

 

27,125

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

352,575

 

 

 

 

 

 

 

 

 

335,060

 

 

 

 

 

 

 

 

 

345,196

 

 

 

 

 

 

 

Shareholders' equity

 

 

256,814

 

 

 

 

 

 

 

 

 

246,688

 

 

 

 

 

 

 

 

 

194,724

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,288,358

 

 

 

 

 

 

 

 

$

2,225,978

 

 

 

 

 

 

 

 

$

2,117,357

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

19,863

 

 

 

 

 

 

 

 

$

19,190

 

 

 

 

 

 

 

 

$

16,270

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

2.87

%

 

 

 

 

 

 

 

 

2.83

%

 

 

 

 

 

 

 

 

2.42

%

Net interest margin

 

 

 

 

 

 

 

 

3.60

%

 

 

 

 

 

 

 

 

3.58

%

 

 

 

 

 

 

 

 

3.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of total deposits (1)

 

 

 

 

 

 

 

 

2.59

%

 

 

 

 

 

 

 

 

2.72

%

 

 

 

 

 

 

 

 

2.91

%

Cost of total funding (1)

 

 

 

 

 

 

 

 

2.60

%

 

 

 

 

 

 

 

 

2.79

%

 

 

 

 

 

 

 

 

2.99

%

(1) Includes noninterest-bearing deposits.

 

8

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

 

YTD Average Balances and Yields/Rates (unaudited)

 

 

 

 

 

 

 

 

 

 

Table 5

 

 

 

Twelve Months Ended

 

 

 

December 31, 2025

 

 

December 31, 2024

 

 

 

Average

 

 

 

 

 

Yield/

 

 

Average

 

 

 

 

 

Yield/

 

(dollars in thousands)

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

21,449

 

 

$

484

 

 

 

2.26

%

 

$

20,546

 

 

$

534

 

 

 

2.60

%

Federal funds sold

 

 

66,287

 

 

 

2,901

 

 

 

4.38

%

 

 

69,490

 

 

 

3,751

 

 

 

5.40

%

Investment securities

 

 

338,498

 

 

 

15,534

 

 

 

4.59

%

 

 

352,681

 

 

 

16,046

 

 

 

4.55

%

Loans held for sale

 

 

167,670

 

 

 

13,308

 

 

 

7.94

%

 

 

123,310

 

 

 

10,272

 

 

 

8.33

%

Loans held for investment

 

 

1,511,831

 

 

 

95,486

 

 

 

6.32

%

 

 

1,418,022

 

 

 

93,046

 

 

 

6.56

%

Total earning assets

 

 

2,105,735

 

 

 

127,713

 

 

 

6.07

%

 

 

1,984,049

 

 

 

123,649

 

 

 

6.23

%

 Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on LHFI

 

 

(17,444

)

 

 

 

 

 

 

 

 

(15,865

)

 

 

 

 

 

 

Bank-owned life insurance

 

 

47,354

 

 

 

 

 

 

 

 

 

45,597

 

 

 

 

 

 

 

Premises, furniture and equipment, net

 

 

18,073

 

 

 

 

 

 

 

 

 

17,725

 

 

 

 

 

 

 

Deferred tax asset

 

 

16,991

 

 

 

 

 

 

 

 

 

19,023

 

 

 

 

 

 

 

Goodwill & intangible assets

 

 

6,209

 

 

 

 

 

 

 

 

 

6,372

 

 

 

 

 

 

 

Other assets

 

 

29,624

 

 

 

 

 

 

 

 

 

30,352

 

 

 

 

 

 

 

Total noninterest-earning assets

 

 

100,807

 

 

 

 

 

 

 

 

 

103,204

 

 

 

 

 

 

 

Total assets

 

$

2,206,542

 

 

 

 

 

 

 

 

$

2,087,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,621,049

 

 

$

52,280

 

 

 

3.23

%

 

$

1,468,164

 

 

$

53,443

 

 

 

3.64

%

Federal Reserve Bank - BTFP

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

53,361

 

 

 

2,616

 

 

 

4.90

%

Federal funds purchased

 

 

11

 

 

 

1

 

 

 

9.09

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Federal Home Loan Bank of
  Atlanta advances

 

 

8,123

 

 

 

350

 

 

 

4.31

%

 

 

4,658

 

 

 

238

 

 

 

5.11

%

Revolving commercial line of credit, net

 

 

3,845

 

 

 

300

 

 

 

7.80

%

 

 

12,780

 

 

 

1,090

 

 

 

8.53

%

Subordinated debt, net

 

 

10,383

 

 

 

892

 

 

 

8.59

%

 

 

14,706

 

 

 

940

 

 

 

6.39

%

Total interest-bearing liabilities

 

 

1,643,411

 

 

 

53,823

 

 

 

3.28

%

 

 

1,553,669

 

 

 

58,327

 

 

 

3.75

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

307,464

 

 

 

 

 

 

 

 

 

323,949

 

 

 

 

 

 

 

Other liabilities

 

 

28,182

 

 

 

 

 

 

 

 

 

29,007

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

335,646

 

 

 

 

 

 

 

 

 

352,956

 

 

 

 

 

 

 

Shareholders' equity

 

 

227,485

 

 

 

 

 

 

 

 

 

180,628

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,206,542

 

 

 

 

 

 

 

 

$

2,087,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

73,890

 

 

 

 

 

 

 

 

$

65,322

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

2.79

%

 

 

 

 

 

 

 

 

2.48

%

Net interest margin

 

 

 

 

 

 

 

 

3.51

%

 

 

 

 

 

 

 

 

3.29

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of total deposits (1)

 

 

 

 

 

 

 

 

2.71

%

 

 

 

 

 

 

 

 

2.98

%

Cost of total funding (1)

 

 

 

 

 

 

 

 

2.76

%

 

 

 

 

 

 

 

 

3.11

%

(1) Includes noninterest-bearing deposits.

 

9

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

 

Loan Data (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 6

 

 

As of the Quarter Ended

 

 

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

(dollars in thousands)

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

 

Amount

 

 

% of Total

 

Loans held for investment ("LHFI"):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition, development and
  construction

$

119,352

 

 

 

7.4

%

 

$

106,787

 

 

 

6.9

%

 

$

100,528

 

 

 

6.6

%

 

$

76,453

 

 

 

5.2

%

 

$

72,520

 

 

 

5.2

%

Income producing CRE

 

378,179

 

 

 

23.4

 

 

 

371,670

 

 

 

23.9

 

 

 

372,142

 

 

 

24.4

 

 

 

352,693

 

 

 

24.0

 

 

 

321,558

 

 

 

22.8

 

Owner-occupied CRE

 

92,787

 

 

 

5.7

 

 

 

96,287

 

 

 

6.2

 

 

 

91,147

 

 

 

6.0

 

 

 

90,204

 

 

 

6.1

 

 

 

94,573

 

 

 

6.7

 

Senior housing

 

259,529

 

 

 

16.1

 

 

 

223,719

 

 

 

14.4

 

 

 

236,474

 

 

 

15.5

 

 

 

245,292

 

 

 

16.7

 

 

 

234,081

 

 

 

16.6

 

Commercial and industrial

 

145,380

 

 

 

9.0

 

 

 

135,039

 

 

 

8.7

 

 

 

131,716

 

 

 

8.6

 

 

 

145,784

 

 

 

9.8

 

 

 

141,626

 

 

 

10.0

 

Retail Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine vessels

 

312,096

 

 

 

19.3

 

 

 

318,246

 

 

 

20.5

 

 

 

301,327

 

 

 

19.7

 

 

 

284,305

 

 

 

19.3

 

 

 

263,657

 

 

 

18.6

 

Residential mortgages

 

199,991

 

 

 

12.4

 

 

 

190,220

 

 

 

12.3

 

 

 

185,527

 

 

 

12.1

 

 

 

176,794

 

 

 

12.1

 

 

 

174,099

 

 

 

12.5

 

Cash value life insurance LOC

 

87,172

 

 

 

5.4

 

 

 

90,115

 

 

 

5.8

 

 

 

87,135

 

 

 

5.7

 

 

 

80,503

 

 

 

5.5

 

 

 

86,844

 

 

 

6.2

 

Other consumer

 

22,829

 

 

 

1.4

 

 

 

20,893

 

 

 

1.4

 

 

 

21,203

 

 

 

1.4

 

 

 

20,204

 

 

 

1.4

 

 

 

20,485

 

 

 

1.5

 

Gross loans held for investment

$

1,617,315

 

 

 

100.0

%

 

$

1,552,976

 

 

 

100.0

%

 

$

1,527,199

 

 

 

100.0

%

 

$

1,472,232

 

 

 

100.0

%

 

$

1,409,443

 

 

 

100.0

%

Core LHFI

 

1,561,791

 

 

 

 

 

 

1,492,992

 

 

 

 

 

 

1,464,200

 

 

 

 

 

 

1,406,199

 

 

 

 

 

 

1,342,073

 

 

 

 

Acquired LHFI (1)

 

55,524

 

 

 

 

 

 

59,984

 

 

 

 

 

 

62,999

 

 

 

 

 

 

66,033

 

 

 

 

 

 

67,370

 

 

 

 

Gross loans held for investment

$

1,617,315

 

 

 

 

 

$

1,552,976

 

 

 

 

 

$

1,527,199

 

 

 

 

 

$

1,472,232

 

 

 

 

 

$

1,409,443

 

 

 

 

Allowance for credit losses on LHFI

 

18,743

 

 

 

 

 

 

18,028

 

 

 

 

 

 

17,497

 

 

 

 

 

 

17,104

 

 

 

 

 

 

17,118

 

 

 

 

Net loans held for investment

$

1,598,572

 

 

 

 

 

$

1,534,948

 

 

 

 

 

$

1,509,702

 

 

 

 

 

$

1,455,128

 

 

 

 

 

$

1,392,325

 

 

 

 

Total loans held-for-sale

 

170,933

 

 

 

 

 

 

231,593

 

 

 

 

 

 

209,101

 

 

 

 

 

 

187,481

 

 

 

 

 

 

174,033

 

 

 

 

Total loans

$

1,788,248

 

 

 

 

 

$

1,784,569

 

 

 

 

 

$

1,736,300

 

 

 

 

 

$

1,659,713

 

 

 

 

 

$

1,583,476

 

 

 

 

(1) Includes loans acquired through business combinations.

 

Nonperforming Assets (unaudited)

 

Table 7

 

 

 

As of the Quarter Ended

 

 

(dollars in thousands)

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 

Nonaccrual loans

$

18,306

 

 

$

14,171

 

 

$

14,611

 

 

$

14,599

 

 

$

14,957

 

 

Past due loans 90 days and still accruing

 

-

 

 

 

21

 

 

 

93

 

 

 

6

 

 

 

49

 

 

Total nonperforming loans

$

18,306

 

 

$

14,192

 

 

$

14,704

 

 

$

14,605

 

 

$

15,006

 

 

Other real estate owned

 

-

 

 

 

-

 

 

 

-

 

 

 

765

 

 

 

864

 

 

Total nonperforming assets

$

18,306

 

 

$

14,192

 

 

$

14,704

 

 

$

15,370

 

 

$

15,870

 

 

Nonperforming loans to gross LHFI

 

1.13

%

 

 

0.91

%

 

 

0.96

%

 

 

0.99

%

 

 

1.06

%

 

Nonaccrual loans to total assets

 

0.79

%

 

 

0.63

%

 

 

0.66

%

 

 

0.67

%

 

 

0.71

%

 

Nonperforming assets to total assets

 

0.79

%

 

 

0.63

%

 

 

0.66

%

 

 

0.70

%

 

 

0.76

%

 

 

10

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Allowance for Credit Losses (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 8

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Allowance for credit losses on LHFI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

18,028

 

 

$

17,497

 

 

$

17,104

 

 

$

17,118

 

 

$

15,615

 

 

$

17,118

 

 

$

15,465

 

Net charge-offs/(recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition, development and
  construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income producing CRE

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Owner-occupied CRE

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(53

)

 

 

-

 

 

 

(53

)

Senior housing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and industrial

 

 

(4

)

 

 

(29

)

 

 

19

 

 

 

1

 

 

 

3

 

 

 

(13

)

 

 

129

 

Retail Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine vessels

 

 

-

 

 

 

162

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

162

 

 

 

36

 

Residential mortgages

 

 

(29

)

 

 

(2

)

 

 

(2

)

 

 

(2

)

 

 

(2

)

 

 

(35

)

 

 

(15

)

Cash value life insurance LOC

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Other consumer

 

 

20

 

 

 

(6

)

 

 

191

 

 

 

16

 

 

 

(25

)

 

 

221

 

 

 

(1

)

Total net charge-offs/(recoveries)

 

$

(13

)

 

$

125

 

 

$

208

 

 

$

15

 

 

$

(77

)

 

$

335

 

 

$

96

 

Provision for loan credit losses

 

 

702

 

 

 

656

 

 

 

601

 

 

 

1

 

 

 

1,426

 

 

 

1,960

 

 

 

1,749

 

Balance, ending of period

 

$

18,743

 

 

$

18,028

 

 

$

17,497

 

 

$

17,104

 

 

$

17,118

 

 

$

18,743

 

 

$

17,118

 

Allowance for credit losses for unfunded commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period beginning balance

 

$

3,496

 

 

$

3,499

 

 

$

3,348

 

 

$

2,720

 

 

$

2,906

 

 

$

2,720

 

 

$

3,916

 

Provision (recovery) for credit losses

 

 

460

 

 

 

(3

)

 

 

151

 

 

 

628

 

 

 

(186

)

 

 

1,236

 

 

 

(1,196

)

Period ending balance

 

$

3,956

 

 

$

3,496

 

 

$

3,499

 

 

$

3,348

 

 

$

2,720

 

 

$

3,956

 

 

$

2,720

 

Balance, end of period - Allowance for credit
  losses: LHFI and unfunded commitments

 

$

22,699

 

 

$

21,524

 

 

$

20,996

 

 

$

20,452

 

 

$

19,838

 

 

$

22,699

 

 

$

19,838

 

Total loans held for investment

 

$

1,617,315

 

 

$

1,552,976

 

 

$

1,527,199

 

 

$

1,472,232

 

 

$

1,409,443

 

 

$

1,617,315

 

 

$

1,409,443

 

Credit Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average LHFI

 

 

0.00

%

 

 

0.03

%

 

 

0.06

 %

 

 

0.00

 %

 

 

(0.02

)%

 

 

0.02

%

 

 

0.01

%

Total allowance for credit losses on LHFI to
    total LHFI

 

 

1.16

%

 

 

1.16

%

 

 

1.15

%

 

 

1.16

%

 

 

1.21

%

 

 

1.16

%

 

 

1.21

%

Total allowance for credit losses on LHFI to
    nonaccrual loans

 

 

102.39

%

 

 

127.22

%

 

 

119.75

%

 

 

117.16

%

 

 

114.45

%

 

 

102.39

%

 

 

114.45

%

Total allowance for credit losses on LHFI to
    total nonperforming loans

 

 

102.39

%

 

 

127.03

%

 

 

118.99

%

 

 

117.11

%

 

 

114.07

%

 

 

102.39

%

 

 

114.07

%

 

 

 

11

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

 

Loan Risk Ratings (1) (2) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

Table 9

 

 

As of the Quarter Ended

 

(dollars in thousands)

December 31, 2025

 

 

September 30, 2025

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

Acquisition, development and
  construction (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

119,352

 

 

$

106,787

 

 

$

100,528

 

 

$

76,453

 

 

$

72,520

 

Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total acquisition, development
   and construction

$

119,352

 

 

$

106,787

 

 

$

100,528

 

 

$

76,453

 

 

$

72,520

 

Income producing CRE (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

377,711

 

 

$

370,788

 

 

$

371,255

 

 

$

352,281

 

 

$

321,146

 

Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Substandard

 

468

 

 

 

882

 

 

 

887

 

 

 

412

 

 

 

412

 

 Total income producing

$

378,179

 

 

$

371,670

 

 

$

372,142

 

 

$

352,693

 

 

$

321,558

 

Owner-occupied CRE (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

82,959

 

 

$

86,533

 

 

$

81,244

 

 

$

83,711

 

 

$

87,906

 

Special mention

 

2,739

 

 

 

3,579

 

 

 

3,612

 

 

 

-

 

 

 

-

 

Substandard

 

7,089

 

 

 

6,175

 

 

 

6,291

 

 

 

6,493

 

 

 

6,667

 

 Total owner-occupied

$

92,787

 

 

$

96,287

 

 

$

91,147

 

 

$

90,204

 

 

$

94,573

 

Senior housing (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

236,816

 

 

$

205,330

 

 

$

217,971

 

 

$

208,922

 

 

$

190,084

 

Special mention

 

11,934

 

 

 

12,006

 

 

 

12,078

 

 

 

24,814

 

 

 

25,025

 

Substandard

 

10,779

 

 

 

6,383

 

 

 

6,425

 

 

 

11,556

 

 

 

18,972

 

 Total senior housing

$

259,529

 

 

$

223,719

 

 

$

236,474

 

 

$

245,292

 

 

$

234,081

 

Commercial and industrial (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

141,020

 

 

$

128,468

 

 

$

124,979

 

 

$

141,202

 

 

$

136,878

 

Special mention

 

212

 

 

 

2,402

 

 

 

2,199

 

 

 

-

 

 

 

36

 

Substandard

 

4,148

 

 

 

4,169

 

 

 

4,538

 

 

 

4,582

 

 

 

4,712

 

 Total commercial and industrial

$

145,380

 

 

$

135,039

 

 

$

131,716

 

 

$

145,784

 

 

$

141,626

 

Marine vessels (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

312,096

 

 

$

318,246

 

 

$

301,327

 

 

$

284,305

 

 

$

263,657

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 Total marine vessels

$

312,096

 

 

$

318,246

 

 

$

301,327

 

 

$

284,305

 

 

$

263,657

 

Residential mortgages (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

199,601

 

 

$

190,059

 

 

$

185,162

 

 

$

176,633

 

 

$

173,834

 

Nonperforming

 

390

 

 

 

161

 

 

 

365

 

 

 

161

 

 

 

265

 

 Total residential mortgages

$

199,991

 

 

$

190,220

 

 

$

185,527

 

 

$

176,794

 

 

$

174,099

 

Cash value life insurance LOC (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

87,172

 

 

$

90,115

 

 

$

87,135

 

 

$

80,503

 

 

$

86,844

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total cash value life insurance
     LOC

$

87,172

 

 

$

90,115

 

 

$

87,135

 

 

$

80,503

 

 

$

86,844

 

Other consumer (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

22,829

 

 

$

20,872

 

 

$

21,203

 

 

$

20,204

 

 

$

20,442

 

Nonperforming

 

-

 

 

 

21

 

 

 

-

 

 

 

-

 

 

 

43

 

 Total other consumer

$

22,829

 

 

$

20,893

 

 

$

21,203

 

 

$

20,204

 

 

$

20,485

 

Gross loans held for investment

$

1,617,315

 

 

$

1,552,976

 

 

$

1,527,199

 

 

$

1,472,232

 

 

$

1,409,443

 

(1) There were no commercial loans classified as doubtful.

(2) Retail loans are classified as either performing or nonperforming.

 

12

 

 


 

Non-GAAP Financial Measures

The measures entitled return on average tangible common equity, tangible book value per share, tangible common equity, tangible assets, adjusted nonperforming assets to total assets, adjusted nonperforming assets, adjusted net income, adjusted basic earnings per share, adjusted diluted earnings per share, pre-tax, pre-provision net revenue ("PPNR"), adjusted return on average assets, adjusted return on average equity, efficiency ratio, as adjusted, adjusted return on average tangible common equity, adjusted noninterest income to total revenue, tangible common equity to tangible assets and core deposits are not measures recognized under accounting principles generally accepted in the United States of America (“GAAP”) and therefore are considered non-GAAP financial measures. The most comparable GAAP measures to these measures are return on average shareholders’ equity, book value per share, total shareholders’ equity, total assets, total nonperforming assets to total assets, total nonperforming assets, net income, basic earnings per share, diluted earnings per share, net income, return on average assets, return on average equity, the efficiency ratio, return on average equity, noninterest income to total revenue, total common equity to total assets, and total deposits, respectively.

Management believes that these non-GAAP financial measures and the information they provide are useful to investors since these measures permit investors to view the Company’s performance using the same tools that management uses to evaluate the Company’s past performance and prospects for future performance. While management believes that these non-GAAP financial measures are useful in evaluating our performance, this information should be considered as supplemental and not as a substitute for or superior to the related financial information prepared in accordance with GAAP. Additionally, these non-GAAP financial measures should be considered as additional views of the way the Company’s financial measures are affected by significant items and other factors, and since they are not required to be uniformly applied, they may not be comparable to other similarly titled measures at other companies.

 

13

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Non-GAAP Reconciliations

 

Tangible Book Value per Share / Tangible Common Equity to Tangible Assets (unaudited)

 

 

 

 

Table 10A

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

259,529

 

 

$

250,438

 

 

$

209,365

 

 

$

202,104

 

 

$

195,232

 

 

$

259,529

 

 

$

195,232

 

Less: Goodwill and intangibles

 

 

(6,262

)

 

 

(6,186

)

 

 

(6,190

)

 

 

(6,199

)

 

 

(6,386

)

 

 

(6,262

)

 

 

(6,386

)

 Adjusted for: Mortgage servicing
     rights

 

 

1,266

 

 

 

1,156

 

 

 

1,122

 

 

 

1,093

 

 

 

1,237

 

 

 

1,266

 

 

 

1,237

 

Tangible Common Equity

 

$

254,533

 

 

$

245,408

 

 

$

204,297

 

 

$

196,998

 

 

$

190,083

 

 

$

254,533

 

 

$

190,083

 

Common shares outstanding

 

 

11,980,412

 

 

 

11,978,921

 

 

 

10,278,921

 

 

 

10,274,271

 

 

 

10,270,146

 

 

 

11,980,412

 

 

 

10,270,146

 

Book value per common share

 

 

21.66

 

 

 

20.91

 

 

 

20.37

 

 

 

19.67

 

 

 

19.01

 

 

 

21.66

 

 

 

19.01

 

Tangible book value per common
  share

 

 

21.25

 

 

 

20.49

 

 

 

19.88

 

 

 

19.17

 

 

 

18.51

 

 

 

21.25

 

 

 

18.51

 

Tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,306,586

 

 

$

2,255,389

 

 

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

 

$

2,306,586

 

 

$

2,098,712

 

Less: Goodwill and intangibles

 

 

(6,262

)

 

 

(6,186

)

 

 

(6,190

)

 

 

(6,199

)

 

 

(6,386

)

 

 

(6,262

)

 

 

(6,386

)

 Adjusted for: Mortgage servicing
    rights

 

 

1,266

 

 

 

1,156

 

 

 

1,122

 

 

 

1,093

 

 

 

1,237

 

 

 

1,266

 

 

 

1,237

 

Tangible assets

 

$

2,301,590

 

 

$

2,250,359

 

 

$

2,216,177

 

 

$

2,185,285

 

 

$

2,093,563

 

 

$

2,301,590

 

 

$

2,093,563

 

Tangible common equity to
   tangible assets

 

 

11.06

%

 

 

10.91

%

 

 

9.22

%

 

 

9.01

%

 

 

9.08

%

 

 

11.06

%

 

 

9.08

%

 

ROATCE / Adjusted ROATCE (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 10B

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Average shareholders' equity

 

 

256,814

 

 

 

246,688

 

 

 

205,837

 

 

 

199,763

 

 

 

194,724

 

 

 

227,485

 

 

 

180,628

 

Return on average shareholders'
  equity (1)

 

 

11.02

%

 

 

10.84

%

 

 

11.62

%

 

 

10.25

%

 

 

11.65

%

 

 

10.94

%

 

 

12.13

%

Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

256,814

 

 

$

246,688

 

 

$

205,837

 

 

$

199,763

 

 

$

194,724

 

 

$

227,485

 

 

$

180,628

 

Less: Average goodwill and
    intangibles

 

 

(6,166

)

 

 

(6,176

)

 

 

(6,168

)

 

 

(6,328

)

 

 

(6,432

)

 

 

(6,209

)

 

 

(6,372

)

 Adjusted for: Average mortgage
    servicing rights

 

 

1,155

 

 

 

1,128

 

 

 

1,082

 

 

 

1,198

 

 

 

1,263

 

 

 

1,141

 

 

 

1,133

 

Average tangible common equity

 

$

251,803

 

 

$

241,640

 

 

$

200,751

 

 

$

194,633

 

 

$

189,555

 

 

$

222,417

 

 

$

175,389

 

Return on average tangible common (1)
  shareholders' equity

 

 

11.24

%

 

 

11.07

%

 

 

11.92

%

 

 

10.52

%

 

 

11.97

%

 

 

11.19

%

 

 

12.49

%

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of AFS
  securities, net of tax (2)

 

 

-

 

 

 

8

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

2,654

 

Adjusted net income

 

$

7,136

 

 

$

6,749

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,900

 

 

$

24,558

 

Average tangible common equity

 

$

251,803

 

 

$

241,640

 

 

$

200,751

 

 

$

194,633

 

 

$

189,555

 

 

$

222,417

 

 

$

175,389

 

Adjusted return on average tangible
  common equity (1)

 

 

11.24

%

 

 

11.08

%

 

 

11.92

%

 

 

10.52

%

 

 

11.97

%

 

 

11.20

%

 

 

14.00

%

(1) Represents annualized data.

(2) 2024 consists of loss on sale of AFS securities due to non-routine portfolio restructuring.

 

 

14

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Non-GAAP Reconciliations

Efficiency Ratio, as Adjusted / Noninterest Income to Total Revenue (unaudited)

 

 

 

 

Table 10C

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

GAAP-based efficiency ratio

 

 

55.34

%

 

 

55.69

%

 

 

60.85

%

 

 

61.26

%

 

 

56.70

%

 

 

58.11

%

 

 

60.24

%

Net interest income

 

$

19,863

 

 

$

19,190

 

 

$

18,078

 

 

$

16,759

 

 

$

16,271

 

 

$

73,890

 

 

$

65,322

 

Noninterest income

 

 

2,295

 

 

 

2,100

 

 

 

1,795

 

 

 

1,881

 

 

 

1,958

 

 

 

8,071

 

 

 

4,514

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of AFS
  securities (1)

 

 

-

 

 

 

10

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10

 

 

 

3,465

 

Adjusted revenue

 

$

22,158

 

 

$

21,300

 

 

$

19,873

 

 

$

18,640

 

 

$

18,229

 

 

$

81,971

 

 

$

73,301

 

Total noninterest expense

 

 

12,262

 

 

 

11,856

 

 

 

12,092

 

 

 

11,419

 

 

 

10,335

 

 

 

47,629

 

 

 

42,068

 

Adjusted noninterest expense

 

$

12,262

 

 

$

11,856

 

 

$

12,092

 

 

$

11,419

 

 

$

10,335

 

 

$

47,629

 

 

$

42,068

 

Efficiency ratio, as adjusted

 

 

55.34

%

 

 

55.66

%

 

 

60.85

%

 

 

61.26

%

 

 

56.70

%

 

 

58.10

%

 

 

57.39

%

Noninterest income to total revenue

 

 

10.36

%

 

 

9.86

%

 

 

9.03

%

 

 

10.09

%

 

 

10.74

%

 

 

9.85

%

 

 

6.46

%

Adjusted noninterest income to
  total adjusted revenue

 

 

10.36

%

 

 

9.91

%

 

 

9.03

%

 

 

10.09

%

 

 

10.74

%

 

 

9.86

%

 

 

10.89

%

(1) 2024 consists of loss on sale of AFS securities due to non-routine portfolio restructuring.

 

Adjusted Net Income / Adjusted Return on Average Assets (unaudited)

 

 

 

 

Table 10D

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Average assets

 

 

2,288,358

 

 

 

2,225,978

 

 

 

2,196,716

 

 

 

2,111,196

 

 

 

2,117,357

 

 

 

2,206,542

 

 

 

2,087,253

 

Return on average assets (1)

 

 

1.24

%

 

 

1.20

%

 

 

1.09

%

 

 

0.97

%

 

 

1.07

%

 

 

1.13

%

 

 

1.05

%

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of AFS
  securities, net of tax (2)

 

 

-

 

 

 

8

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

2,654

 

Adjusted net income

 

$

7,136

 

 

$

6,749

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,900

 

 

$

24,558

 

Average assets

 

$

2,288,358

 

 

$

2,225,978

 

 

$

2,196,716

 

 

$

2,111,196

 

 

$

2,117,357

 

 

$

2,206,542

 

 

$

2,087,253

 

Adjusted return on average
  assets (1)

 

 

1.24

%

 

 

1.20

%

 

 

1.09

%

 

 

0.97

%

 

 

1.07

%

 

 

1.13

%

 

 

1.18

%

(1) Represents annualized data.

(2) 2024 consists of loss on sale of AFS securities due to non-routine portfolio restructuring.

 

Adjusted Net Income / Adjusted Return on Average Shareholders' Equity (unaudited)

 

 

 

 

Table 10E

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Average shareholders' equity

 

 

256,814

 

 

 

246,688

 

 

 

205,837

 

 

 

199,763

 

 

 

194,724

 

 

 

227,485

 

 

 

180,628

 

Return on average
  shareholders' equity (1)

 

 

11.02

%

 

 

10.84

%

 

 

11.62

%

 

 

10.25

%

 

 

11.65

%

 

 

10.94

%

 

 

12.13

%

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of AFS
  securities, net of tax (2)

 

 

-

 

 

 

8

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

2,654

 

Adjusted net income

 

$

7,136

 

 

$

6,749

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,900

 

 

$

24,558

 

Average shareholders' equity

 

$

256,814

 

 

$

246,688

 

 

$

205,837

 

 

$

199,763

 

 

$

194,724

 

 

$

227,485

 

 

$

180,628

 

Adjusted return on average
  shareholders' equity (1)

 

 

11.02

%

 

 

10.85

%

 

 

11.62

%

 

 

10.25

%

 

 

11.65

%

 

 

10.95

%

 

 

13.60

%

(1) Represents annualized data.

(2) 2024 consists of loss on sale of AFS securities due to non-routine portfolio restructuring.

 

 

15

 

 


COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Non-GAAP Reconciliations

Adjusted Net Income / Adjusted Basic EPS / Adjusted Diluted EPS (unaudited)

 

 

 

 

Table 10F

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Average common shares
  outstanding - basic

 

 

11,979,715

 

 

 

11,941,965

 

 

 

10,277,721

 

 

 

10,273,125

 

 

 

10,250,446

 

 

 

11,125,064

 

 

 

10,198,298

 

Basic earnings per share

 

$

0.60

 

 

$

0.57

 

 

$

0.58

 

 

$

0.49

 

 

$

0.56

 

 

$

2.24

 

 

$

2.15

 

Average common shares
  outstanding - diluted

 

 

12,387,619

 

 

 

12,325,462

 

 

 

10,612,255

 

 

 

10,642,078

 

 

 

10,596,364

 

 

 

11,520,215

 

 

 

10,470,633

 

Diluted earnings per share

 

$

0.58

 

 

$

0.54

 

 

$

0.57

 

 

$

0.47

 

 

$

0.54

 

 

$

2.16

 

 

$

2.09

 

Net income

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of AFS securities,
  net of tax (1)

 

 

-

 

 

 

8

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8

 

 

 

2,654

 

Adjusted net income

 

$

7,136

 

 

$

6,749

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,900

 

 

$

24,558

 

Adjusted basic earnings per share

 

$

0.60

 

 

$

0.57

 

 

$

0.58

 

 

$

0.49

 

 

$

0.56

 

 

$

2.24

 

 

$

2.41

 

Adjusted diluted earnings per share

 

$

0.58

 

 

$

0.54

 

 

$

0.57

 

 

$

0.47

 

 

$

0.54

 

 

$

2.16

 

 

$

2.35

 

(1) 2024 consists of loss on sale of AFS securities due to non-routine portfolio restructuring.

 

Adjusted Nonperforming Assets to Total Assets (unaudited)

 

 

 

 

Table 10G

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Total nonperforming assets

 

$

18,306

 

 

$

14,192

 

 

$

14,704

 

 

$

15,370

 

 

$

15,870

 

 

$

18,306

 

 

$

15,870

 

Total assets

 

 

2,306,586

 

 

 

2,255,389

 

 

 

2,221,245

 

 

 

2,190,391

 

 

 

2,098,712

 

 

 

2,306,586

 

 

 

2,098,712

 

GAAP-based nonperforming assets
  to total assets

 

 

0.79

%

 

 

0.63

%

 

 

0.66

%

 

 

0.70

%

 

 

0.76

%

 

 

0.79

%

 

 

0.76

%

Total nonperforming assets

 

$

18,306

 

 

$

14,192

 

 

$

14,704

 

 

$

15,370

 

 

$

15,870

 

 

$

18,306

 

 

$

15,870

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed portions of nonaccrual
  loans

 

 

4,089

 

 

 

4,457

 

 

 

4,583

 

 

 

4,692

 

 

 

4,811

 

 

 

4,089

 

 

 

4,811

 

Adjusted total nonperforming assets

 

$

14,217

 

 

$

9,735

 

 

$

10,121

 

 

$

10,678

 

 

$

11,059

 

 

$

14,217

 

 

$

11,059

 

Total assets

 

$

2,306,586

 

 

$

2,255,389

 

 

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

 

$

2,306,586

 

 

$

2,098,712

 

Adjusted nonperforming assets to
  total assets

 

 

0.62

%

 

 

0.43

%

 

 

0.46

%

 

 

0.49

%

 

 

0.53

%

 

 

0.62

%

 

 

0.53

%

 

PPNR (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 10H

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income (GAAP-based)

 

$

7,136

 

 

$

6,741

 

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

24,892

 

 

$

21,904

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,598

 

 

 

2,040

 

 

 

1,064

 

 

 

1,542

 

 

 

950

 

 

 

6,244

 

 

 

5,311

 

Provision (recovery) for credit losses

 

 

1,162

 

 

 

653

 

 

 

752

 

 

 

629

 

 

 

1,240

 

 

 

3,196

 

 

 

553

 

Pre-tax, pre-provision net revenue

 

$

9,896

 

 

$

9,434

 

 

$

7,781

 

 

$

7,221

 

 

$

7,894

 

 

$

34,332

 

 

$

27,768

 

 

Core Deposits (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 10I

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Year Ended

 

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2025

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Total Deposits

 

$

1,987,684

 

 

$

1,949,672

 

 

$

1,968,301

 

 

$

1,937,693

 

 

$

1,834,802

 

 

$

1,987,684

 

 

$

1,834,802

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brokered CDs

 

 

307,034

 

 

 

294,908

 

 

 

307,892

 

 

 

287,335

 

 

 

274,898

 

 

 

307,034

 

 

 

274,898

 

Core deposits (1)

 

$

1,680,650

 

 

$

1,654,764

 

 

$

1,660,409

 

 

$

1,650,358

 

 

$

1,559,904

 

 

$

1,680,650

 

 

$

1,559,904

 

(1) The Company defines its core deposits as total deposits, less brokered certificates of deposit.

16

 

 


EX-99.2 3 coso-ex99_2.htm EX-99.2

Slide 1

CoastalSouth Bancshares, Inc. Third Quarter 2025 Investor Presentation October 20, 2025 January 20, 2026 Fourth Quarter 2025 Investor Presentation Exhibit 99.2


Slide 2

Disclosures Forward Looking Statements Statements in this Investor Presentation regarding future events and our expectations and beliefs about our future financial performance and financial condition, as well as trends in our business and markets, constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are not historical in nature and may be identified by references to a future period or periods by the use of the words “believe,” “expect,” “anticipate,” “intend,” “plan,” “estimate,” “project,” “outlook,” or words of similar meaning, or future or conditional verbs such as “will,” “would,” “should,” “could,” or “may.” The forward-looking statements in this Investor Presentation should not be relied on because they are based on current information and on assumptions that we make about future events and circumstances that are subject to a number of known and unknown risks and uncertainties that are often difficult to predict and beyond our control. As a result of those risks and uncertainties, and other factors, our actual financial results in the future could differ, possibly materially, from those expressed in or implied by the forward-looking statements contained in this Investor Presentation and could cause us to make changes to our future plans. Factors that might cause such differences include, but are not limited to: the impact of current and future economic conditions, particularly those affecting the financial services industry, including the effects of declines in the real estate market, high unemployment rates, inflationary pressures, elevated interest rates and slowdowns in economic growth, as well as the financial stress on borrowers as a result of the foregoing; potential impacts of any adverse developments in the banking industry, including any impacts on customer confidence, deposit outflows, liquidity and the regulatory response thereto; changes in the interest rate environment, including changes to the federal funds rate; changes in prices, values and sales volumes of residential and commercial real estate; competition in our markets that may result in increased funding costs or reduced earning assets yields, thus reducing margins and net interest income; interest rate fluctuations, which could have an adverse effect on the Company’s profitability; a breach in security of our information systems, including the occurrence of a cyber-attack incidents or deficiencies in cyber security; risks related to potential acquisitions; government actions or inactions, including a prolonged shutdown of the federal government, tariffs, or trade wars (including reduced consumer spending, lower economic growth or recession, reduced demand for U.S. exports, disruptions to supply chains, and decreased demand for other banking products and services), legislation or regulatory changes which could adversely affect the ability of the consolidated Company to conduct business combinations or new operations; changes in tax laws; significant turbulence or a disruption in the capital or financial markets and the effect of a fall in stock market prices on our investment securities; the effects of war or other conflicts, domestic civil unrest and tyranny, and changes in the overall geopolitical landscape; and adverse results from current or future litigation, regulatory examinations or other legal and/or regulatory actions, including as a result of the Company’s participation in and execution of government programs. Therefore, the Company can give no assurance that the results contemplated in the forward-looking statements will be realized. Additional information regarding these and other risks and uncertainties to which our business and future financial performance are subject is contained in the section titled “Cautionary Note Regarding Forward-Looking Statements” and “Risk Factors” in the Company’s final prospectus filed pursuant to Rule 424(b)(4) under the Securities Act of 1933, as amended, filed with the Securities and Exchange Commission (the “SEC”) on July 2, 2025 (Registration No. 333-287854), relating to our initial public offering, and in other documents that we file with the SEC from time to time, which are available on the SEC’s website, http://www.sec.gov. In addition, our actual financial results in the future may differ from those currently expected due to additional risks and uncertainties of which we are not currently aware or which we do not currently view as, but in the future may become, material to our business or operating results. Due to these and other possible uncertainties and risks, readers are cautioned not to place undue reliance on the forward-looking statements contained in this Investor Presentation or to make predictions based solely on historical financial performance. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as required by law. All forward-looking statements, express or implied, included in this Investor Presentation are qualified in their entirety by this cautionary statement.


Slide 3

Disclosures Non-GAAP Financial Measures In addition to results presented in accordance with U.S. generally accepted accounting principles (“GAAP”), this Investor Presentation contains certain non-GAAP financial measures. The Company believes that providing certain non-GAAP financial measures provides investors with information useful in understanding our financial performance, performance trends and financial position. Our management uses these measures for internal planning and forecasting purposes and we believe that our presentation and discussion, together with the accompanying reconciliations, allows investors, security analysts and other interested parties to view our performance and the factors and trends affecting our business in a manner similar to management. These non-GAAP measures should not be considered a substitute for GAAP measures and we strongly encourage investors to review our consolidated financial statements in their entirety and not to rely on any single financial measure to evaluate the Company. Non-GAAP financial measures have inherent limitations, are not uniformly applied and are not audited. Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies’ non-GAAP financial measures having the same or similar names. The delivery of this Investor Presentation will not, under any circumstances, create an implication that there has been no change in the affairs of the Company since the date of this Investor Presentation. The Company is not making any implied or express representation or warranty as to the accuracy or completeness of the information summarized herein or made available in connection with any further investigation of the Company. The Company expressly disclaims any and all liability which may be based on such information, errors therein or omission therefrom.


Slide 4

Company Overview Total Assets $2.31 Billion Total Deposits $1.99 Billion Total Loans $1.79 Billion Tier 1 Leverage(1) 11.18% CET1(1) 12.30% # of Banking Offices 11 Best-in-class growth profile with 1-year CAGR for Total Loans of 12.9% and 1-year CAGR for TBV(2)/Share of 14.8% Strong risk management and unwavering focus on credit quality Established and efficient community banking franchise Diversified business lines Scarcity value as one of only five major exchange traded banks headquartered in GA or SC between $1.5 - $5.0 billion in assets Capital ratios are for Coastal States Bank, a wholly-owned subsidiary of CoastalSouth Bancshares, Inc. Non-GAAP financial measure; for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measure see the Appendix. CSB Strategic Expansion CSB Branch


Slide 5

Diluted EPS Return on Average Tangible Common Equity(1) Return on Average Assets Net Interest Margin Adj. Non-Performing Assets(1) / Total Assets Quarterly Highlights: Q4 2025 Non-GAAP financial measure; for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measure see the Appendix. LHFI is defined as Loans held for investments. Billion in Total Assets QoQ Annualized LHFI(2) Growth Loan / Deposit Ratio QoQ Annualized TBV (1) per Share Growth Net Charge-Offs to Average LHFI $0.58 3.60% 14.70% $2.31 16.44% 89.97% 0.62% 11.24% 0.00% 1.24%


Slide 6

Strategic Expansion: Charleston, SC Charleston-North Charleston, SC MSA Overview (1) $23.1 billion in total deposits; 198 branches (2) Median household income of approximately $85 thousand in 2025; expected growth in household income 2026-2031 of 13.25% Projected population growth over the next five years of 7.48% Experiencing job growth at almost double the national average Civilian labor force grew approximately 3X more than the U.S. average from 2014-2024 Charleston was ranked “Best City in the U.S.” by Travel & Leisure magazine (2024) Business Strategy Focus on talent first by hiring the best bankers with deep roots in local markets   Our initial three-member team is born and raised in Charleston and has a collective 50+ years of community banking experience in this market Deploy branch-light model and drive efficiency through our business first focus and use of technology   Focus on C&I lending to help drive core deposit growth Target loan and deposit growth of $100 million in first three years of operations with the initial team Opportunistically look to expand through additional commercial banking, treasury management, and private banking hires This expansion builds upon an existing loan portfolio of approximately $43.4 million in the Charleston MSA Demographic information from Charleston Regional Development Alliance (crda.org), Federal Reserve Bank of St. Louis (fred.stlouisfed.org) and S&P Global. For the Charleston-North Charleston, SC MSA per FDIC Summary of Deposits as of June 30, 2025.


Slide 7

Loans Held for Investment Production $225.1 million in gross LHFI production for Q4 2025, $776.3 million in gross LHFI production year to date. Community Bank loan production is approximately 64% of total LHFI production for YTD 2025.  YTD growth in Community Bank LHFI were approximately $92.9 million or 10.8% for the year. The weighted average coupon for new production was 7.04% for Q4 2025, 77 bps higher than the weighted average yield of 6.27% for the LHFI portfolio for Q4 2025. The Company defines production as original loan commitment, which includes both funded and unfunded loan commitments. Specialty LOBs within this chart include Marine Lending, Senior Housing Lending, and Government Guaranteed Lending.


Slide 8

Loan Portfolio Loan portfolio is well diversified across loan types and geographies and managed by a seasoned team of bankers and credit officers. Conservative relationship lending limits with well structured underwriting guidelines. CRE and ADC concentrations were 230% and 55% at the end of Q4 2025, well below regulatory guidelines.  Will allow for continued organic expansion. Non-owner-occupied office loans totaled $28.1 million or 1.7% of total LHFI at the end of the Q4 2025.  Average loan size is $1.3 million. For Q4 2025, there were no CRE charge-offs and CRE nonperforming loans were $18.3 million or 1.13% of total LHFI. Ratios are for Coastal States Bank. CRE Concentration ratio defined as Construction & Development, Multifamily, and Non-Owner Occupied CRE loans divided by Total Regulatory Capital. ADC concentration ratio is defined as Construction & Development loans divided by Total Regulatory Capital. Loan categories and total regulatory capital are determined using FFIEC call report guidelines. Ratios for the current quarter are preliminary. $1.8 B


Slide 9

Deposit Portfolio Reflects the effect of non-interest-bearing deposits. Non-GAAP financial measure; for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measure see the Appendix. Average total deposits increased $44.1 million compared to the prior quarter and increased $137.0 million compared to the Q4 2024. Interest-bearing deposit costs decreased 14 bps compared to Q3 2025 and 43 bps compared Q4 2024.  Decrease in deposit cost driven by active deposit relationship management and benefit of money market and CD repricing in conjunction with federal reserve rate cuts. Noninterest-bearing and interest-bearing transaction accounts were 26.8% of average total deposits during Q4 2025. Deposit balances sourced from Specialty Lines of Business totaled $52.7 million at the end of Q4 2025.  Core deposits(2) represented 84.6% of total deposits at the end of Q4 2025.


Slide 10

Capital *Q4 2025 regulatory capital ratios are preliminary. (1) Capital ratios presented are for Coastal States Bank. (2) Non-GAAP financial measure; for a reconciliation of Non-GAAP financial measures to their most directly comparable GAAP measure see the Appendix. (3) Q3 and Q4 2025 include the impact of COSO’s IPO. Net unrealized securities losses in AOCI improved by $1.7 million to $11.4 million in Q4 2025. Tier 1 leverage ratio increased 3 bps to 11.18% as compared to Q3 2025; tangible common equity to total assets(2) increased 15 bps to 11.06%, as compared to Q3 2025. Regulatory capital ratios remain strong, providing opportunities for additional balance sheet expansion. CAGR 14.8%


Slide 11

Net Interest Margin (1) Annualized Net interest income increased $0.7 million compared to the prior quarter and $3.6 million compared to Q4 2024. In Q3 2025, the yield on investment securities was positively impacted by $225 thousand on certain corporate securities owned at a discount which were redeemed ahead of maturity; no such similar impact in Q4 2025. Strong loan production and disciplined pricing practices during 2025 have improved net interest income and net interest margin throughout 2025.


Slide 12

Interest Rate Sensitivity (1) Cycle-to-date reflects changes since third quarter 2024 and incorporates the decrease in the average Fed Funds Effective Target rate. Note: NM – Not Meaningful The cycle-to-date (1) beta on total loans, compared to the average Fed Funds Effective Target rate was 31%.  The cycle-to-date (1) total deposit beta was 38%. Approximately 43.6% of variable rate structures of LHFI are floating (repricing within one quarter). Inclusive of fixed rate loans, approximately 50.4% of LHFI, or $815.3 million are scheduled to reprice or mature in the next twelve months, of which $721.4 million or 44.6% are scheduled to reprice in the next 3 months. Effective deposit re-pricing practices, cycle to date, have helped stabilize and improve margins. Loan and Deposit Betas(vs. Fed Effective) Cycle-to-Date (1) Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Average Fed Effective Rate   5.3% 4.7% 4.3% 4.3% 4.3% 3.9% Interest Bearing Deposit Costs   3.8% 3.5% 3.3% 3.3% 3.2% 3.1% Total Deposit Costs   3.1% 2.9% 2.8% 2.8% 2.7% 2.6% Interest Bearing Deposit Beta 50% NM 42.6% 61.2% NM NM 32.4% Total Deposit Beta 38% NM 32.7% 33.7% NM NM 30.1% Loan Yields (LHFI, LHFS)   6.8% 6.5% 6.5% 6.5% 6.5% 6.4% Loan Beta 31% NM 60.4% -12.0% NM NM 19.7%


Slide 13

Noninterest Income Gain on sale of government guaranteed loans (“GGL”) was $682 thousand for Q4 2025 compared to $613 thousand in Q3 2025. YTD GGL loan production was $57.3 million.  At the end of Q4 2025, there are approximately $15.7 million loans that have been closed but have not been sold into the secondary market, including $12.7 million of multi-disbursement loans that may be saleable once fully funded. Mortgage banking income has remained consistent, despite a challenging mortgage environment with elevated rates and home prices. There were no sales of other assets or significant income from partnership investments during the current quarter, which impacts other noninterest income.


Slide 14

Noninterest Expense Q4 2025 efficiency ratio of 55.3%, down 35 bps from Q3 2025.  Driven by higher revenue during the quarter. Salaries and benefits increased during the fourth quarter as the impact from new hires was realized and incentive accruals were updated to reflect performance. Professional fees decreased during the quarter due to lower expected audit fees, due to changes in the FDICIA compliance thresholds, decreased recruiting fees, and decreased other professional services costs. As consolidation continues within our markets, we see opportunities to expand our team by recruiting seasoned banking professionals who share our relationship-driven philosophy.


Slide 15

Credit Quality Net charge-offs (“NCO”) continue to be minimal, with an average ratio of NCO to average LHFI of 0.01% over the last 5 consecutive quarters. Nonperforming assets increased during the quarter due primarily to the downgrade of one senior housing loan. Higher risk loans, defined as special mention plus substandard accruing, were 1.20%, down 19 basis points from the Q3 2025.


Slide 16

Allowance for Credit Losses The coverage level of the Allowance for Credit Losses (“ACL”) has remained relatively stable for the last several quarters. Net charge-off activity remains minimal. Changes in the provision for ACL are driven by the impact of net charge-offs, loan production volume and mix, and other model factors, such as updated economic forecasts. The Company carries an ACL on Loans for $18.7 million and an ACL for Unfunded Commitments of $4.0 million at December 31, 2025.


Slide 17

Appendix


Slide 18

Core Operating Principles We believe that by focusing on our five core values outlined below, we can create meaningful relationships between our Bank, team members, clients, and our communities Each of these relationships is critical to our financial success and supports our capacity to drive shareholder value Key drivers of COSO’s success include: Unwavering commitment to hiring the best local bankers Valuing entrepreneurial culture, ensuring daily actions are aligned with vision and values Communicating clearly and candidly Providing exceptional service and innovative solutions


Slide 19

Business Evolution & Milestones Government Guaranteed Lending business; loans made through U.S. Small Business Administration (“SBA”) and United States Department of Agriculture (“USDA”) programs As of March 31, 2018 As of March 31, 2021 Early History & Recapitalization Expansion in Key Southeast MSAs Positioning for Future Growth Founded in August 2004 in Hilton Head Island, SC Opened Savannah, GA branch; completed $15 million subordinated debt offering Hired new management team (formerly of C&S) in conjunction with $62 million recapitalization; added GGL (1) & Senior Housing businesses Acquired First Citizens Financial Corporation ($95 million in assets (2)) Completed $20 million common offering 2004 2017 2018 2019 2020 Acquired Cornerstone Bancshares, Inc. ($229 million in assets (3)); opened Alpharetta, GA and Sandy Springs, GA branches Repositioned Mt. Paran branch to Akers Mill, GA; added Marine Lending business 2021 2022 Completed $9 million common offering 2023 Opened Beaufort, SC branch; completed $12 million common offering 2024 Joined NYSE on July 2, 2025 with Initial Public Offering of $50.3 million, including underwriters' options 2025 2026 Expanded into Charleston, SC with addition of commercial banking team


Slide 20

Specialty Lines of Business


Slide 21

Specialty Lines of Business


Slide 22

Non-GAAP Reconciliation Annualized data. Tangible Book Value per Share / Tangible Common Equity to Tangible Assets (unaudited)       As of and for the Three Months Ended As of and for the Year Ended December 31, September 30, June 30, March 31, December 31, December 31, December 31, (dollars in thousands, except per share data) 2025 2025 2025 2025 2024 2025 2024 Tangible Common Equity: Total shareholders' equity $ 259,529 $ 250,438 $ 209,365 $ 202,104 $ 195,232 $ 259,529 $ 195,232 Less: Goodwill and intangibles (6,262) (6,186) (6,190) (6,199) (6,386) (6,262) (6,386) Adjusted for: Mortgage servicing rights 1,266 1,156 1,122 1,093 1,237 1,266 1,237 Tangible Common Equity $ 254,533 $ 245,408 $ 204,297 $ 196,998 $ 190,083 $ 254,533 $ 190,083 Common shares outstanding 11,980,412 11,978,921 10,278,921 10,274,271 10,270,146 11,980,412 10,270,146 Book value per common share 21.66 20.91 20.37 19.67 19.01 21.66 19.01 Tangible book value per common share 21.25 20.49 19.88 19.17 18.51 21.25 18.51 Tangible assets: Total assets $ 2,306,586 $ 2,255,389 $ 2,221,245 $ 2,190,391 $ 2,098,712 $ 2,306,586 $ 2,098,712 Less: goodwill and intangibles (6,262) (6,186) (6,190) (6,199) (6,386) (6,262) (6,386) Adjusted for: Mortgage servicing rights 1,266 1,156 1,122 1,093 1,237 1,266 1,237 Tangible assets $ 2,301,590 $ 2,250,359 $ 2,216,177 $ 2,185,285 $ 2,093,563 $ 2,301,590 $ 2,093,563 Tangible common equity to tangible assets 11.06% 10.91% 9.22% 9.01% 9.08% 11.06% 9.08% ROATCE / Adjusted ROATCE (unaudited)                   As of and for the Three Months Ended As of and for the Year Ended December 31, September 30, June 30, March 31, December 31, December 31, December 31, (dollars in thousands) 2025 2025 2025 2025 2024 2025 2024 Net income $ 7,136 $ 6,741 $ 5,965 $ 5,050 $ 5,704 $ 24,892 $ 21,904 Average shareholders' equity 256,814 246,688 205,837 199,763 194,724 227,485 180,628 Return on average shareholders' equity (1) 11.02% 10.84% 11.62% 10.25% 11.65% 10.94% 12.13% Average Tangible Common Equity: Average shareholders' equity $ 256,814 $ 246,688 $ 205,837 $ 199,763 $ 194,724 $ 227,485 $ 180,628 Less: Average goodwill and intangibles (6,166) (6,176) (6,168) (6,328) (6,432) (6,209) (6,372) Adjusted for: Average mortgage servicing rights 1,155 1,128 1,082 1,198 1,263 1,141 1,133 Average tangible common equity $ 251,803 $ 241,640 $ 200,751 $ 194,633 $ 189,555 $ 222,417 $ 175,389 Return on average tangible common (1) shareholders' equity 11.24% 11.07% 11.92% 10.52% 11.97% 11.19% 12.49%


Slide 23

Non-GAAP Reconciliation (cont.) The Company defines Core deposits as Total deposits less Brokered CDs. Adjusted Nonperforming Assets to Total Assets (unaudited)       As of and for the Three Months Ended As of and for the Year Ended December 31, September 30, June 30, March 31, December 31, December 31, December 31, (dollars in thousands) 2025 2025 2025 2025 2024 2025 2024 Total nonperforming assets $ 18,306 $ 14,192 $ 14,704 $ 15,370 $ 15,870 $ 18,306 $ 15,870 Total assets 2,306,586 2,255,389 2,221,245 2,190,391 2,098,712 2,306,586 2,098,712 GAAP-based nonperforming assets to total assets 0.79% 0.63% 0.66% 0.70% 0.76% 0.79% 0.76% Total nonperforming assets $ 18,306 $ 14,192 $ 14,704 $ 15,370 $ 15,870 $ 18,306 $ 15,870 Adjusted for: Guaranteed portions of nonaccrual loans 4,089 4,457 4,583 4,692 4,811 4,089 4,811 Adjusted total nonperforming assets $ 14,217 $ 9,735 $ 10,121 $ 10,678 $ 11,059 $ 14,217 $ 11,059 Total assets $ 2,306,586 $ 2,255,389 $ 2,221,245 $ 2,190,391 $ 2,098,712 $ 2,306,586 $ 2,098,712 Adjusted nonperforming assets to total assets 0.62% 0.43% 0.46% 0.49% 0.53% 0.62% 0.53% PPNR (unaudited)                       As of and for the Three Months Ended As of and for the Year Ended December 31, September 30, June 30, March 31, December 31, December 31, December 31, (dollars in thousands) 2025 2025 2025 2025 2024 2025 2024 Net income (GAAP-based) $ 7,136 $ 6,741 $ 5,965 $ 5,050 $ 5,704 $ 24,892 $ 21,904 Plus: Income tax expense 1,598 2,040 1,064 1,542 950 6,244 5,311 Provision (recovery) for credit losses 1,162 653 752 629 1,240 3,196 553 Pre-tax, pre-provision net revenue ("PPNR") $ 9,896 $ 9,434 $ 7,781 $ 7,221 $ 7,894 $ 34,332 $ 27,768 Core Deposits (unaudited)                       As of and for the Three Months Ended As of and for the Year Ended December 31, September 30, June 30, March 31, December 31, December 31, December 31, (dollars in thousands) 2025 2025 2025 2025 2024 2025 2024 Total Deposits $ 1,987,684 $ 1,949,672 $ 1,968,301 $ 1,937,693 $ 1,834,802 $ 1,987,684 $ 1,834,802 Less: Brokered CDs 307,034 294,908 307,892 287,335 274,898 307,034 274,898 Core deposits (1) $ 1,680,650 $ 1,654,764 $ 1,660,409 $ 1,650,358 $ 1,559,904 $ 1,680,650 $ 1,559,904