Home

CoastalSouth Bancshares, Inc. Reports Earnings for Second Quarter 2025

CoastalSouth Bancshares, Inc. (“CoastalSouth” or the “Company”) (NYSE: COSO), the holding company for Coastal States Bank (the “Bank”), today reported net income of approximately $6.0 million, or $0.57 per diluted share, for the second quarter of 2025, compared to $5.1 million, or $0.47 per diluted share, for the first quarter of 2025, and $5.9 million, or $0.56 per diluted share, for the second quarter of 2024. For the year-to-date period ending June 30, 2025, the Company reported net income of $11.0 million, or $1.04 per diluted share, compared with $8.3 million, or $0.80 per diluted share, for the same period in 2024.

On July 3, 2025, the Company completed its initial public offering of 2,035,000 shares of common stock at a public offering price of $21.50 per share, before underwriting discounts and commissions. The Company received proceeds, net of underwriting discounts and commissions, of approximately $34.0 million in the offering related to the sale of 1,700,000 shares from the Company, and 335,000 additional shares were sold by selling shareholders. The Company’s common stock began trading on the New York Stock Exchange on July 2, 2025, under the ticker symbol “COSO”. The underwriters of the initial public offering have a 30-day option to purchase an additional 305,250 shares of common stock from selling shareholders at the initial public offering price to the public, less the underwriting discounts and commissions, from certain selling shareholders.

Commenting on the Company’s results, President and Chief Executive Officer, Stephen R. Stone stated, “The Company delivered strong financial results in the second quarter with growth in both loans held for investment and loans held for sale, continued growth in core deposits, and continued improvement to our net interest margin. With the momentum of the first six months of this year, particularly with respect to loan originations, and the addition of four new commercial bankers and two new business development officers, we are well-positioned as we head into the second half of 2025."

Second Quarter 2025 Performance Highlights:

  • Net income of $6.0 million or $0.57 per diluted share
  • Return on average assets ("ROAA") of 1.09%
  • Return on average equity ("ROAE") of 11.62%; Return on average tangible common equity ("ROATCE") of 11.92%1
  • Net interest margin of 3.46%, an increase of 8 basis points from the first quarter
  • Loans held for investment ("LHFI") production of $201.1 million in commitments led to LHFI growth of $55.0 million, up 15.0% annualized from the first quarter
  • Book value per share growth of $0.70, or 14.2% annualized, to $20.37 at June 30, 2025; Tangible book value1 per share growth of $0.71, or 14.9% annualized, to $19.88 at June 30, 2025 from the first quarter
  • Total shareholders' equity to total assets of 9.43%, compared to 9.23% at March 31, 2025; Tangible common equity 1 to tangible assets 1 of 9.22%, compared to 9.01% at March 31, 2025
  • Net charge-offs to average loans held for investment of 0.06%
  • Nonperforming assets to total assets of 0.66%; adjusted nonperforming assets to total assets 1 of 0.46%
  • Allowance for credit losses ("ACL") on LHFI to total LHFI of 1.15%; ACL on LHFI to nonperforming loans of 118.99%

Operating Highlights

Net interest income totaled $18.1 million for the second quarter of 2025, an increase of $1.3 million, or 7.9%, from $16.8 million for the first quarter of 2025 and an increase of $1.4 million, or 8.3% from the second quarter of 2024. The Company’s net interest margin expanded to 3.46% for the second quarter of 2025, an 8 basis point increase from the first quarter of 2025 and a 3 basis point increase from the second quarter of 2024.

The yield on average interest-earning assets for the second quarter of 2025 increased to 6.08% from 6.05% for the first quarter of 2025. This increase was primarily related to a 1 basis point increase in yield on LHFI and an increased average volume of approximately $77.8 million in the LHFI portfolio quarter over quarter. Compared to the second quarter of 2024, yields on earning assets decreased 31 basis points from 6.39%. The decrease was primarily attributable to a 33 basis point decrease in LHFI and an 84 basis point decrease in the yield on the loans held for sale portfolio.

The Company’s total cost of funds was 2.80% for the second quarter of 2025, a decrease of 5 basis points and 33 basis points compared with the first quarter of 2025 and second quarter of 2024, respectively Deposit costs decreased 5 basis points during the second quarter of 2025 to 2.75%, compared to 2.80% in the first quarter of 2025. The cost of interest-bearing deposits decreased 5 basis points during the second quarter of 2025 to 3.27%, compared with 3.32% in the first quarter of 2025, reflecting continued repricing of certificates of deposits in the second quarter of 2025.

Noninterest income totaled $1.8 million for the second quarter of 2025, a decrease of $86 thousand, or 4.6%, from the first quarter of 2025, primarily due to a decrease in other noninterest income, offset by a net increase in mortgage banking related income, gain on sale of government guaranteed loans ("GGL"), and other categories. Noninterest expense totaled $12.1 million for the second quarter of 2025, an increase of $673 thousand, or 5.9%, from the first quarter of 2025, primarily due to higher salaries and employee benefits and other professional fees. A number of strategic hires were made during the quarter including new commercial bankers, new GGL business development officers, and one mortgage loan officer.

The Company’s effective tax rate for the second quarter of 2025 was 15.1%, compared to 23.4% for the first quarter of 2025 and 21.1% for the second quarter of 2024. The decrease in effective tax rate from the first quarter of 2025 and the second quarter of 2024 was primarily due to the recognition of renewable energy tax credits.

__________________________________

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

Balance Sheet Trends

Total assets were $2.22 billion at June 30, 2025, an increase of $122.5 million, or 5.8%, from $2.10 billion at December 31, 2024. Loans held for sale ("LHFS") were $209.1 million at June 30, 2025, an increase of $35.1 million, or 20.2%, from $174.0 million at December 31, 2024. Gross LHFI were $1.53 billion at June 30, 2025, an increase of $117.8 million, or 8.4%, from $1.41 billion at December 31, 2024.

Total deposits were $1.97 billion at June 30, 2025, an increase of $133.5 million, or 7.3%, from $1.83 billion at December 31, 2024. Noninterest-bearing deposits were $313.4 million at June 30, 2025, compared to $302.9 million at December 31, 2024. Brokered certificates of deposits, a component of time deposits, were $307.9 million at June 30, 2025, as compared to $274.9 million at December 31, 2024, an increase of $33.0 million, or 12.0%.

Credit Quality

During the second quarter of 2025, the Company recorded a provision for credit losses of $752 thousand, compared to $629 thousand and $173 thousand during the first quarter of 2025 and second quarter of 2024, respectively. The provision expense recorded during the second quarter of 2025 was primarily due to increased loan production of LHFI, changes in economic factors, and current period net charge-offs, offset by other changes in loss rates. The Company's annualized net charge-offs to average LHFI ratio was 0.06% for the second quarter of 2025 as compared to 0.00% and 0.03% during the first quarter of 2025 and second quarter of 2024, respectively.

Nonperforming assets totaled $14.7 million, or 0.66% of total assets, at June 30, 2025 compared to $15.9 million, or 0.76% of total assets at December 31, 2024. The $1.2 million decrease in nonperforming assets at June 30, 2025 from December 31, 2024 was due to the sale of other real estate owned and payments collected on nonaccrual loans during the period. Adjusted nonperforming assets2, which excludes the guaranteed portions of nonaccrual loans, was $10.1 million, or 0.46% of total assets, at June 30, 2025 compared to $11.1 million, or 0.53% of total assets, at December 31, 2024.

__________________________________

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

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.

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, including tariffs, or trade wards (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 worlds 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.

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 Six Months Ended

 

(dollars in thousands except

 

June 30,

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

June 30,

 

 

 

June 30,

 

per share amounts)

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Selected Operating Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

 

31,793

 

 

$

 

30,024

 

 

$

 

30,537

 

 

$

 

32,554

 

 

$

 

31,170

 

 

$

 

61,817

 

 

$

 

60,558

 

Interest expense

 

 

13,715

 

 

 

 

13,265

 

 

 

 

14,266

 

 

 

 

15,588

 

 

 

 

14,470

 

 

 

 

26,980

 

 

 

 

28,473

 

Net interest income

 

 

18,078

 

 

 

 

16,759

 

 

 

 

16,271

 

 

 

 

16,966

 

 

 

 

16,700

 

 

 

 

34,837

 

 

 

 

32,085

 

Provision (recovery) for credit losses

 

 

752

 

 

 

 

629

 

 

 

 

1,240

 

 

 

 

(1,023

)

 

 

 

173

 

 

 

 

1,381

 

 

 

 

336

 

Noninterest income (loss)

 

 

1,795

 

 

 

 

1,881

 

 

 

 

1,958

 

 

 

 

2,961

 

 

 

 

1,589

 

 

 

 

3,676

 

 

 

 

(405

)

Noninterest expense

 

 

12,092

 

 

 

 

11,419

 

 

 

 

10,335

 

 

 

 

10,830

 

 

 

 

10,652

 

 

 

 

23,511

 

 

 

 

20,903

 

Income tax expense

 

 

1,064

 

 

 

 

1,542

 

 

 

 

950

 

 

 

 

2,236

 

 

 

 

1,577

 

 

 

 

2,606

 

 

 

 

2,125

 

Net income

 

 

5,965

 

 

 

 

5,050

 

 

 

 

5,704

 

 

 

 

7,884

 

 

 

 

5,887

 

 

 

 

11,015

 

 

 

 

8,316

 

Adjusted net income (1)

 

 

5,965

 

 

 

 

5,050

 

 

 

 

5,704

 

 

 

 

7,884

 

 

 

 

5,887

 

 

 

 

11,015

 

 

 

 

10,970

 

Share and Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

 

0.58

 

 

$

 

0.49

 

 

$

 

0.56

 

 

$

 

0.77

 

 

$

 

0.58

 

 

$

 

1.07

 

 

$

 

0.82

 

Adjusted basic earnings per share (1)

$

 

0.58

 

 

$

 

0.49

 

 

$

 

0.56

 

 

$

 

0.77

 

 

$

 

0.57

 

 

$

 

1.07

 

 

$

 

1.08

 

Diluted earnings per share

$

 

0.57

 

 

$

 

0.47

 

 

$

 

0.54

 

 

$

 

0.75

 

 

$

 

0.56

 

 

$

 

1.04

 

 

$

 

0.80

 

Adjusted diluted earnings per share (1)

$

 

0.57

 

 

$

 

0.47

 

 

$

 

0.54

 

 

$

 

0.75

 

 

$

 

0.56

 

 

$

 

1.04

 

 

$

 

1.06

 

Book value per share (at period end)

$

 

20.37

 

 

$

 

19.67

 

 

$

 

19.01

 

 

$

 

18.86

 

 

$

 

17.58

 

 

$

 

20.37

 

 

$

 

17.58

 

Tangible book value per share (1)

$

 

19.88

 

 

$

 

19.17

 

 

$

 

18.51

 

 

$

 

18.35

 

 

$

 

17.07

 

 

$

 

19.88

 

 

$

 

17.07

 

Shares of common stock outstanding

 

 

10,278,921

 

 

 

 

10,274,271

 

 

 

 

10,270,146

 

 

 

 

10,250,446

 

 

 

 

10,250,446

 

 

 

 

10,278,921

 

 

 

 

10,250,446

 

Weighted average diluted shares outstanding

 

 

10,612,255

 

 

 

 

10,642,078

 

 

 

 

10,596,364

 

 

 

 

10,544,087

 

 

 

 

10,445,144

 

 

 

 

10,636,997

 

 

 

 

10,344,815

 

Selected Balance Sheet Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

 

2,221,245

 

 

$

 

2,190,391

 

 

$

 

2,098,712

 

 

$

 

2,129,346

 

 

$

 

2,115,547

 

 

$

 

2,221,245

 

 

$

 

2,115,547

 

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

 

 

331,760

 

 

 

 

325,478

 

 

 

 

335,267

 

 

 

 

355,174

 

 

 

 

339,937

 

 

 

 

331,760

 

 

 

 

339,937

 

Gross loans held for investment

 

 

1,527,199

 

 

 

 

1,472,232

 

 

 

 

1,409,443

 

 

 

 

1,409,913

 

 

 

 

1,442,077

 

 

 

 

1,527,199

 

 

 

 

1,442,077

 

Loans held for sale

 

 

209,101

 

 

 

 

187,481

 

 

 

 

174,033

 

 

 

 

193,938

 

 

 

 

154,885

 

 

 

 

209,101

 

 

 

 

154,885

 

Allowance for credit losses

 

 

17,497

 

 

 

 

17,104

 

 

 

 

17,118

 

 

 

 

15,615

 

 

 

 

16,002

 

 

 

 

17,497

 

 

 

 

16,002

 

Goodwill and other intangible assets

 

 

6,190

 

 

 

 

6,199

 

 

 

 

6,386

 

 

 

 

6,451

 

 

 

 

6,276

 

 

 

 

6,190

 

 

 

 

6,276

 

Deposits

 

 

1,968,301

 

 

 

 

1,937,693

 

 

 

 

1,834,802

 

 

 

 

1,807,315

 

 

 

 

1,805,590

 

 

 

 

1,968,301

 

 

 

 

1,805,590

 

Other borrowings

 

 

14,753

 

 

 

 

20,738

 

 

 

 

41,725

 

 

 

 

96,712

 

 

 

 

96,699

 

 

 

 

14,753

 

 

 

 

96,699

 

Total Shareholders' equity

 

 

209,365

 

 

 

 

202,104

 

 

 

 

195,232

 

 

 

 

193,303

 

 

 

 

180,168

 

 

 

 

209,365

 

 

 

 

180,168

 

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

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

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 Six Months Ended

 

 

 

 

June 30,

 

 

 

March 31,

 

 

 

December 31,

 

 

 

September 30,

 

 

 

June 30,

 

 

 

June 30,

 

 

 

June 30,

 

 

(dollars in thousands)

 

2025

 

 

 

2025

 

 

 

2024

 

 

 

2024

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

Performance Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

 

7,781

 

 

$

 

7,221

 

 

$

 

7,894

 

 

$

 

9,097

 

 

$

 

7,637

 

 

$

 

15,002

 

 

$

 

10,777

 

 

Return on average assets (ROAA) (2)

 

 

1.09

 

%

 

 

0.97

 

%

 

 

1.07

 

%

 

 

1.47

 

%

 

 

1.15

 

%

 

 

1.03

 

%

 

 

0.82

 

%

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

 

 

1.09

 

 

 

 

0.97

 

 

 

 

1.07

 

 

 

 

1.47

 

 

 

 

1.15

 

 

 

 

1.03

 

 

 

 

1.08

 

 

Return on average equity (2)

 

 

11.62

 

 

 

 

10.25

 

 

 

 

11.65

 

 

 

 

16.91

 

 

 

 

13.52

 

 

 

 

10.95

 

 

 

 

9.78

 

 

Adjusted return on average equity (1)(2)

 

 

11.62

 

 

 

 

10.25

 

 

 

 

11.65

 

 

 

 

16.91

 

 

 

 

13.52

 

 

 

 

10.95

 

 

 

 

12.90

 

 

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

 

 

11.92

 

 

 

 

10.52

 

 

 

 

11.97

 

 

 

 

17.40

 

 

 

 

13.94

 

 

 

 

11.23

 

 

 

 

10.09

 

 

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

 

 

11.92

 

 

 

 

10.52

 

 

 

 

11.97

 

 

 

 

17.40

 

 

 

 

13.94

 

 

 

 

11.23

 

 

 

 

13.31

 

 

Net interest rate spread (2)

 

 

2.76

 

 

 

 

2.67

 

 

 

 

2.42

 

 

 

 

2.48

 

 

 

 

2.58

 

 

 

 

2.72

 

 

 

 

2.51

 

 

Net interest margin (2)

 

 

3.46

 

 

 

 

3.38

 

 

 

 

3.21

 

 

 

 

3.32

 

 

 

 

3.43

 

 

 

 

3.42

 

 

 

 

3.32

 

 

Efficiency ratio

 

 

60.85

 

 

 

 

61.26

 

 

 

 

56.70

 

 

 

 

54.35

 

 

 

 

58.24

 

 

 

 

61.05

 

 

 

 

65.98

 

 

Efficiency ratio, as adjusted (1)

 

 

60.85

 

 

 

 

61.26

 

 

 

 

56.70

 

 

 

 

54.35

 

 

 

 

58.24

 

 

 

 

61.05

 

 

 

 

59.48

 

 

Noninterest income to average total assets (2)

 

 

0.33

 

 

 

 

0.36

 

 

 

 

0.37

 

 

 

 

0.55

 

 

 

 

0.31

 

 

 

 

0.34

 

 

 

 

(0.04

)

 

Noninterest income to total revenue

 

 

9.03

 

 

 

 

10.09

 

 

 

 

10.74

 

 

 

 

14.86

 

 

 

 

8.69

 

 

 

 

9.54

 

 

 

 

(1.28

)

 

Adjusted noninterest income to total adjusted revenue (1)

 

 

9.03

 

 

 

 

10.09

 

 

 

 

10.74

 

 

 

 

14.86

 

 

 

 

8.69

 

 

 

 

9.54

 

 

 

 

8.71

 

 

Noninterest expense to average total assets (2)

 

 

2.21

 

 

 

 

2.19

 

 

 

 

1.94

 

 

 

 

2.02

 

 

 

 

2.07

 

 

 

 

2.20

 

 

 

 

2.05

 

 

Average interest-earning assets to average interest-bearing liabilities

 

 

126.50

 

 

 

 

126.31

 

 

 

 

127.90

 

 

 

 

127.59

 

 

 

 

128.29

 

 

 

 

126.41

 

 

 

 

127.65

 

 

Average equity to average total assets

 

 

9.37

 

 

 

 

9.46

 

 

 

 

9.20

 

 

 

 

8.70

 

 

 

 

8.48

 

 

 

 

9.41

 

 

 

 

8.34

 

 

Asset Quality Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average LHFI (2)

 

 

0.06

 

%

 

 

0.00

 

%

 

 

(0.02

)

%

 

 

0.02

 

%

 

 

0.03

 

%

 

 

0.03

 

%

 

 

0.01

 

%

Net charge-offs to total average loans (2)

 

 

0.05

 

 

 

 

0.00

 

 

 

 

(0.02

)

 

 

 

0.02

 

 

 

 

0.03

 

 

 

 

0.03

 

 

 

 

0.01

 

 

Total allowance for credit losses to total LHFI

 

 

1.15

 

 

 

 

1.16

 

 

 

 

1.21

 

 

 

 

1.11

 

 

 

 

1.11

 

 

 

 

1.15

 

 

 

 

1.11

 

 

Total allowance for credit losses to total loans

 

 

1.01

 

 

 

 

1.03

 

 

 

 

1.08

 

 

 

 

0.97

 

 

 

 

1.00

 

 

 

 

1.01

 

 

 

 

1.00

 

 

Total allowance for credit losses to nonperforming loans

 

 

118.99

 

 

 

 

117.11

 

 

 

 

114.07

 

 

 

 

184.64

 

 

 

 

182.13

 

 

 

 

118.99

 

 

 

 

182.13

 

 

Nonperforming loans to gross LHFI

 

 

0.96

 

 

 

 

0.99

 

 

 

 

1.06

 

 

 

 

0.60

 

 

 

 

0.61

 

 

 

 

0.96

 

 

 

 

0.61

 

 

Nonperforming assets to total assets

 

 

0.66

 

 

 

 

0.70

 

 

 

 

0.76

 

 

 

 

0.44

 

 

 

 

0.42

 

 

 

 

0.66

 

 

 

 

0.42

 

 

Adjusted nonperforming assets to total assets (1)

 

 

0.46

 

 

 

 

0.49

 

 

 

 

0.53

 

 

 

 

0.21

 

 

 

 

0.18

 

 

 

 

0.46

 

 

 

 

0.18

 

 

Balance Sheet and Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan-to-deposit ratio

 

 

88.21

 

%

 

 

85.65

 

%

 

 

86.30

 

%

 

 

88.74

 

%

 

 

88.45

 

%

 

 

88.21

 

%

 

 

88.45

 

%

Noninterest bearing deposits to total deposits

 

 

15.92

 

 

 

 

15.52

 

 

 

 

16.51

 

 

 

 

17.28

 

 

 

 

19.10

 

 

 

 

15.92

 

 

 

 

19.10

 

 

Total shareholders' equity to total assets

 

 

9.43

 

 

 

 

9.23

 

 

 

 

9.30

 

 

 

 

9.08

 

 

 

 

8.52

 

 

 

 

9.43

 

 

 

 

8.52

 

 

Tangible common equity to tangible assets (1)

 

 

9.22

 

 

 

 

9.01

 

 

 

 

9.08

 

 

 

 

8.86

 

 

 

 

8.29

 

 

 

 

9.22

 

 

 

 

8.29

 

 

Other:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of branches

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

 

 

11

 

 

Number of full-time equivalent employees

 

 

188

 

 

 

 

180

 

 

 

 

181

 

 

 

 

181

 

 

 

 

178

 

 

 

 

183

 

 

 

 

177

 

 

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

(2) Represents annualized data.

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Quarter End Balance Sheets (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Table 2

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

(dollars in thousands)

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

23,245

 

 

$

19,380

 

 

$

37,320

 

 

$

17,722

 

 

$

21,385

 

Federal funds sold

 

20,045

 

 

 

79,153

 

 

 

30,641

 

 

 

43,602

 

 

 

42,057

 

Investment securities (1)

 

338,601

 

 

 

332,312

 

 

 

342,750

 

 

 

361,935

 

 

 

346,687

 

Loans held for sale (LHFS)

 

209,101

 

 

 

187,481

 

 

 

174,033

 

 

 

193,938

 

 

 

154,885

 

Loans held for investment (LHFI)

 

1,527,199

 

 

 

1,472,232

 

 

 

1,409,443

 

 

 

1,409,913

 

 

 

1,442,077

 

Allowance for credit losses on LHFI

 

(17,497

)

 

 

(17,104

)

 

 

(17,118

)

 

 

(15,615

)

 

 

(16,002

)

Loans held for investment, net

 

1,509,702

 

 

 

1,455,128

 

 

 

1,392,325

 

 

 

1,394,298

 

 

 

1,426,075

 

Bank-owned life insurance

 

47,373

 

 

 

46,924

 

 

 

46,484

 

 

 

46,044

 

 

 

45,607

 

Premises, furniture and equipment, net

 

18,166

 

 

 

17,837

 

 

 

17,796

 

 

 

17,882

 

 

 

17,533

 

Deferred tax asset

 

17,211

 

 

 

17,123

 

 

 

18,148

 

 

 

16,772

 

 

 

18,641

 

Goodwill & intangible assets (2)

 

6,190

 

 

 

6,199

 

 

 

6,386

 

 

 

6,451

 

 

 

6,276

 

Other assets

 

31,611

 

 

 

28,854

 

 

 

32,829

 

 

 

30,702

 

 

 

36,401

 

Total assets

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

 

$

2,129,346

 

 

$

2,115,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing DDA

$

313,386

 

 

$

300,678

 

 

$

302,907

 

 

$

312,290

 

 

$

344,860

 

Interest bearing DDA

 

209,816

 

 

 

191,452

 

 

 

181,068

 

 

 

183,707

 

 

 

179,557

 

Savings and money market

 

628,729

 

 

 

650,050

 

 

 

591,626

 

 

 

654,192

 

 

 

658,542

 

Certificates of deposit

 

816,370

 

 

 

795,513

 

 

 

759,201

 

 

 

657,126

 

 

 

622,631

 

Total deposits

 

1,968,301

 

 

 

1,937,693

 

 

 

1,834,802

 

 

 

1,807,315

 

 

 

1,805,590

 

Federal Home Loan Bank of Atlanta advances

 

-

 

 

 

-

 

 

 

15,000

 

 

 

-

 

 

 

-

 

Subordinated debt, net

 

14,753

 

 

 

14,741

 

 

 

14,730

 

 

 

14,718

 

 

 

14,706

 

Revolving commercial line of credit, net

 

-

 

 

 

5,997

 

 

 

11,995

 

 

 

11,994

 

 

 

11,993

 

Federal Reserve Bank - Bank Term Funding Program ("BTFP") advances

 

-

 

 

 

-

 

 

 

-

 

 

 

70,000

 

 

 

70,000

 

Other liabilities

 

28,826

 

 

 

29,856

 

 

 

26,953

 

 

 

32,016

 

 

 

33,090

 

Total liabilities

 

2,011,880

 

 

 

1,988,287

 

 

 

1,903,480

 

 

 

1,936,043

 

 

 

1,935,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Voting common stock

 

8,107

 

 

 

8,102

 

 

 

8,098

 

 

 

8,078

 

 

 

8,078

 

Nonvoting common stock

 

2,172

 

 

 

2,172

 

 

 

2,172

 

 

 

2,172

 

 

 

2,172

 

Capital surplus

 

159,267

 

 

 

158,997

 

 

 

158,755

 

 

 

158,463

 

 

 

158,125

 

Accumulated income

 

53,009

 

 

 

47,044

 

 

 

41,994

 

 

 

36,290

 

 

 

28,406

 

Accumulated other comprehensive loss

 

(13,190

)

 

 

(14,211

)

 

 

(15,787

)

 

 

(11,700

)

 

 

(16,613

)

Total stockholders' equity

 

209,365

 

 

 

202,104

 

 

 

195,232

 

 

 

193,303

 

 

 

180,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

 

$

2,129,346

 

 

$

2,115,547

 

(1) No ACL was recognized for the periods presented.

(2) Includes commercial mortgage servicing assets of $1.1 million, $1.1 million, $1.2 million, $1.3 million, and $1.0 million for June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024 and June 30, 2024, respectively.

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Statements of Operations (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 3

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on cash and due from banks

$

111

 

 

$

135

 

 

$

122

 

 

$

131

 

 

$

140

 

 

$

246

 

 

$

281

 

Interest on federal funds sold

 

698

 

 

 

963

 

 

 

870

 

 

 

1,045

 

 

 

842

 

 

 

1,661

 

 

 

1,836

 

Interest and dividends on investment securities

 

3,875

 

 

 

3,800

 

 

 

3,994

 

 

 

4,171

 

 

 

4,220

 

 

 

7,675

 

 

 

7,881

 

Interest and fees on LHFS

 

3,296

 

 

 

2,819

 

 

 

3,404

 

 

 

2,993

 

 

 

2,335

 

 

 

6,115

 

 

 

3,875

 

Interest and fees on LHFI

 

23,813

 

 

 

22,307

 

 

 

22,147

 

 

 

24,214

 

 

 

23,633

 

 

 

46,120

 

 

 

46,685

 

Total interest income

 

31,793

 

 

 

30,024

 

 

 

30,537

 

 

 

32,554

 

 

 

31,170

 

 

 

61,817

 

 

 

60,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

13,251

 

 

 

12,830

 

 

 

13,498

 

 

 

14,230

 

 

 

13,122

 

 

 

26,081

 

 

 

25,715

 

Other borrowings

 

464

 

 

 

435

 

 

 

768

 

 

 

1,358

 

 

 

1,348

 

 

 

899

 

 

 

2,758

 

Total interest expense

 

13,715

 

 

 

13,265

 

 

 

14,266

 

 

 

15,588

 

 

 

14,470

 

 

 

26,980

 

 

 

28,473

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

18,078

 

 

 

16,759

 

 

 

16,271

 

 

 

16,966

 

 

 

16,700

 

 

 

34,837

 

 

 

32,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (recovery) for credit losses

 

752

 

 

 

629

 

 

 

1,240

 

 

 

(1,023

)

 

 

173

 

 

 

1,381

 

 

 

336

 

Net interest income after provision for credit losses

 

17,326

 

 

 

16,130

 

 

 

15,031

 

 

 

17,989

 

 

 

16,527

 

 

 

33,456

 

 

 

31,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage banking related income

 

326

 

 

 

221

 

 

 

391

 

 

 

276

 

 

 

299

 

 

 

547

 

 

 

537

 

Interchange and card fee Income

 

257

 

 

 

266

 

 

 

210

 

 

 

216

 

 

 

226

 

 

 

523

 

 

 

442

 

Service charges on deposit accounts

 

215

 

 

 

211

 

 

 

230

 

 

 

207

 

 

 

198

 

 

 

426

 

 

 

409

 

Bank-owned life insurance

 

449

 

 

 

440

 

 

 

440

 

 

 

437

 

 

 

491

 

 

 

889

 

 

 

787

 

Gain on sale of government guaranteed loans

 

265

 

 

 

-

 

 

 

151

 

 

 

1,312

 

 

 

35

 

 

 

265

 

 

 

355

 

Losses on sale of available-for-sale securities

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,465

)

Other noninterest income

 

283

 

 

 

743

 

 

 

536

 

 

 

513

 

 

 

340

 

 

 

1,026

 

 

 

530

 

Total noninterest income (loss)

 

1,795

 

 

 

1,881

 

 

 

1,958

 

 

 

2,961

 

 

 

1,589

 

 

 

3,676

 

 

 

(405

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

6,997

 

 

 

6,694

 

 

 

6,759

 

 

 

6,727

 

 

 

6,654

 

 

 

13,691

 

 

 

12,701

 

Occupancy and equipment

 

814

 

 

 

788

 

 

 

762

 

 

 

754

 

 

 

736

 

 

 

1,602

 

 

 

1,479

 

Data processing

 

653

 

 

 

624

 

 

 

605

 

 

 

548

 

 

 

534

 

 

 

1,277

 

 

 

1,060

 

Other professional fees

 

973

 

 

 

693

 

 

 

496

 

 

 

358

 

 

 

501

 

 

 

1,666

 

 

 

1,192

 

Software and other technology expense

 

719

 

 

 

703

 

 

 

774

 

 

 

671

 

 

 

631

 

 

 

1,422

 

 

 

1,297

 

Regulatory assessment

 

344

 

 

 

361

 

 

 

336

 

 

 

344

 

 

 

318

 

 

 

705

 

 

 

611

 

Other noninterest expense

 

1,592

 

 

 

1,556

 

 

 

603

 

 

 

1,428

 

 

 

1,278

 

 

 

3,148

 

 

 

2,563

 

Total noninterest expense

 

12,092

 

 

 

11,419

 

 

 

10,335

 

 

 

10,830

 

 

 

10,652

 

 

 

23,511

 

 

 

20,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income before taxes

 

7,029

 

 

 

6,592

 

 

 

6,654

 

 

 

10,120

 

 

 

7,464

 

 

 

13,621

 

 

 

10,441

 

Income tax expense

 

1,064

 

 

 

1,542

 

 

 

950

 

 

 

2,236

 

 

 

1,577

 

 

 

2,606

 

 

 

2,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

QTD Average Balances and Yields/Rates (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 4

 

 

 

Three Months Ended

 

 

 

June 30, 2025

 

 

March 31, 2025

 

 

June 30, 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

 

$

20,762

 

 

$

111

 

 

 

2.14

%

 

$

22,725

 

 

$

135

 

 

 

2.41

%

 

$

20,839

 

 

$

140

 

 

 

2.70

%

Federal funds sold

 

 

62,656

 

 

 

698

 

 

 

4.47

%

 

 

88,478

 

 

 

963

 

 

 

4.41

%

 

 

60,964

 

 

 

842

 

 

 

5.55

%

Investment securities

 

 

338,635

 

 

 

3,875

 

 

 

4.59

%

 

 

335,254

 

 

 

3,800

 

 

 

4.60

%

 

 

347,194

 

 

 

4,220

 

 

 

4.89

%

Loans held for sale

 

 

167,617

 

 

 

3,296

 

 

 

7.89

%

 

 

136,849

 

 

 

2,819

 

 

 

8.35

%

 

 

107,604

 

 

 

2,335

 

 

 

8.73

%

Loans held for investment

 

 

1,506,211

 

 

 

23,813

 

 

 

6.34

%

 

 

1,428,405

 

 

 

22,307

 

 

 

6.33

%

 

 

1,424,411

 

 

 

23,633

 

 

 

6.67

%

Total earning assets

 

 

2,095,881

 

 

 

31,793

 

 

 

6.08

%

 

 

2,011,711

 

 

 

30,024

 

 

 

6.05

%

 

 

1,961,012

 

 

 

31,170

 

 

 

6.39

%

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on LHFI

 

 

(17,110

)

 

 

 

 

 

 

 

 

(17,116

)

 

 

 

 

 

 

 

 

(16,163

)

 

 

 

 

 

 

Bank-owned life insurance

 

 

47,119

 

 

 

 

 

 

 

 

 

46,672

 

 

 

 

 

 

 

 

 

45,360

 

 

 

 

 

 

 

Premises, furniture and equipment, net

 

 

18,034

 

 

 

 

 

 

 

 

 

17,851

 

 

 

 

 

 

 

 

 

17,634

 

 

 

 

 

 

 

Deferred tax asset

 

 

17,182

 

 

 

 

 

 

 

 

 

17,803

 

 

 

 

 

 

 

 

 

19,321

 

 

 

 

 

 

 

Goodwill & intangible assets

 

 

6,168

 

 

 

 

 

 

 

 

 

6,328

 

 

 

 

 

 

 

 

 

6,355

 

 

 

 

 

 

 

Other assets

 

 

29,442

 

 

 

 

 

 

 

 

 

27,947

 

 

 

 

 

 

 

 

 

31,983

 

 

 

 

 

 

 

Total noninterest-earning assets

 

 

100,835

 

 

 

 

 

 

 

 

 

99,485

 

 

 

 

 

 

 

 

 

104,490

 

 

 

 

 

 

 

Total assets

 

$

2,196,716

 

 

 

 

 

 

 

 

$

2,111,196

 

 

 

 

 

 

 

 

$

2,065,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,626,415

 

 

$

13,251

 

 

 

3.27

%

 

$

1,566,856

 

 

$

12,830

 

 

 

3.32

%

 

$

1,431,853

 

 

$

13,122

 

 

 

3.69

%

Federal Reserve Bank - BTFP

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

70,000

 

 

 

854

 

 

 

4.91

%

Federal funds purchased

 

 

38

 

 

 

1

 

 

 

10.56

%

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Federal Home Loan Bank of Atlanta advances

 

 

10,000

 

 

 

116

 

 

 

4.65

%

 

 

1,166

 

 

 

13

 

 

 

4.52

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Revolving commercial line of credit, net

 

 

5,667

 

 

 

112

 

 

 

7.93

%

 

 

9,863

 

 

 

187

 

 

 

7.69

%

 

 

11,992

 

 

 

259

 

 

 

8.69

%

Subordinated debt, net

 

 

14,747

 

 

 

235

 

 

 

6.39

%

 

 

14,735

 

 

 

235

 

 

 

6.47

%

 

 

14,700

 

 

 

235

 

 

 

6.43

%

Total interest-bearing liabilities

 

 

1,656,867

 

 

 

13,715

 

 

 

3.32

%

 

 

1,592,620

 

 

 

13,265

 

 

 

3.38

%

 

 

1,528,545

 

 

 

14,470

 

 

 

3.81

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

 

306,330

 

 

 

 

 

 

 

 

 

293,387

 

 

 

 

 

 

 

 

 

333,001

 

 

 

 

 

 

 

Other liabilities

 

 

27,682

 

 

 

 

 

 

 

 

 

25,426

 

 

 

 

 

 

 

 

 

28,825

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

334,012

 

 

 

 

 

 

 

 

 

318,813

 

 

 

 

 

 

 

 

 

361,826

 

 

 

 

 

 

 

Stockholders' equity

 

 

205,837

 

 

 

 

 

 

 

 

 

199,763

 

 

 

 

 

 

 

 

 

175,131

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

2,196,716

 

 

 

 

 

 

 

 

$

2,111,196

 

 

 

 

 

 

 

 

$

2,065,502

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

18,078

 

 

 

 

 

 

 

 

$

16,759

 

 

 

 

 

 

 

 

$

16,700

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

2.76

%

 

 

 

 

 

 

 

 

2.67

%

 

 

 

 

 

 

 

 

2.58

%

Net interest margin

 

 

 

 

 

 

 

 

3.46

%

 

 

 

 

 

 

 

 

3.38

%

 

 

 

 

 

 

 

 

3.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of total deposits (1)

 

 

 

 

 

 

 

 

2.75

%

 

 

 

 

 

 

 

 

2.80

%

 

 

 

 

 

 

 

 

2.99

%

Cost of total funding (1)

 

 

 

 

 

 

 

 

2.80

%

 

 

 

 

 

 

 

 

2.85

%

 

 

 

 

 

 

 

 

3.13

%

(1) Includes noninterest bearing deposits.

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

YTD Average Balances and Yields/Rates (unaudited)

 

 

 

 

 

 

 

 

 

 

Table 5

 

 

 

Six Months Ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

 

Average

 

 

 

 

 

Yield/

 

 

Average

 

 

 

 

 

Yield/

 

(dollars in thousands)

 

Balance

 

 

Interest

 

 

Rate

 

 

Balance

 

 

Interest

 

 

Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

21,738

 

 

$

246

 

 

 

2.28

%

 

$

20,987

 

 

$

281

 

 

 

2.69

%

Federal funds sold

 

 

75,496

 

 

 

1,661

 

 

 

4.44

%

 

 

65,259

 

 

 

1,836

 

 

 

5.66

%

Investment securities

 

 

336,954

 

 

 

7,675

 

 

 

4.59

%

 

 

350,865

 

 

 

7,881

 

 

 

4.52

%

Loans held for sale

 

 

152,318

 

 

 

6,115

 

 

 

8.10

%

 

 

89,422

 

 

 

3,875

 

 

 

8.71

%

Loans held for investment

 

 

1,467,523

 

 

 

46,120

 

 

 

6.34

%

 

 

1,416,431

 

 

 

46,685

 

 

 

6.63

%

Total earning assets

 

 

2,054,029

 

 

 

61,817

 

 

 

6.07

%

 

 

1,942,964

 

 

 

60,558

 

 

 

6.27

%

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on LHFI

 

 

(17,113

)

 

 

 

 

 

 

 

 

(15,908

)

 

 

 

 

 

 

Bank-owned life insurance

 

 

46,897

 

 

 

 

 

 

 

 

 

45,168

 

 

 

 

 

 

 

Premises, furniture and equipment, net

 

 

17,943

 

 

 

 

 

 

 

 

 

17,647

 

 

 

 

 

 

 

Deferred tax asset

 

 

17,491

 

 

 

 

 

 

 

 

 

20,235

 

 

 

 

 

 

 

Goodwill & intangible assets

 

 

6,248

 

 

 

 

 

 

 

 

 

6,400

 

 

 

 

 

 

 

Other assets

 

 

29,582

 

 

 

 

 

 

 

 

 

33,677

 

 

 

 

 

 

 

Total noninterest-earning assets

 

 

101,048

 

 

 

 

 

 

 

 

 

107,219

 

 

 

 

 

 

 

Total assets

 

$

2,155,077

 

 

 

 

 

 

 

 

$

2,050,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

1,596,799

 

 

$

26,081

 

 

 

3.29

%

 

$

1,424,505

 

 

$

25,715

 

 

 

3.63

%

Federal Reserve Bank - BTFP

 

 

-

 

 

 

-

 

 

 

0.00

%

 

 

66,539

 

 

 

1,622

 

 

 

4.90

%

Federal funds purchased

 

 

19

 

 

 

1

 

 

 

10.61

%

 

 

-

 

 

 

-

 

 

 

0.00

%

Federal Home Loan Bank of Atlanta advances

 

 

5,607

 

 

 

128

 

 

 

4.60

%

 

 

2,747

 

 

 

77

 

 

 

5.64

%

Revolving commercial line of credit, net

 

 

7,754

 

 

 

300

 

 

 

7.80

%

 

 

13,574

 

 

 

589

 

 

 

8.73

%

Subordinated debt, net

 

 

14,741

 

 

 

470

 

 

 

6.43

%

 

 

14,694

 

 

 

470

 

 

 

6.43

%

Total interest-bearing liabilities

 

 

1,624,920

 

 

 

26,980

 

 

 

3.35

%

 

 

1,522,059

 

 

 

28,473

 

 

 

3.76

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing deposits

 

 

299,895

 

 

 

 

 

 

 

 

 

327,210

 

 

 

 

 

 

 

Other liabilities

 

 

27,445

 

 

 

 

 

 

 

 

 

29,841

 

 

 

 

 

 

 

Total noninterest-bearing liabilities

 

 

327,340

 

 

 

 

 

 

 

 

 

357,051

 

 

 

 

 

 

 

Stockholders' equity

 

 

202,817

 

 

 

 

 

 

 

 

 

171,073

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

2,155,077

 

 

 

 

 

 

 

 

$

2,050,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

34,837

 

 

 

 

 

 

 

 

$

32,085

 

 

 

 

Net interest spread

 

 

 

 

 

 

 

 

2.72

%

 

 

 

 

 

 

 

 

2.51

%

Net interest margin

 

 

 

 

 

 

 

 

3.42

%

 

 

 

 

 

 

 

 

3.32

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of total deposits (1)

 

 

 

 

 

 

 

 

2.77

%

 

 

 

 

 

 

 

 

2.95

%

Cost of total funding (1)

 

 

 

 

 

 

 

 

2.83

%

 

 

 

 

 

 

 

 

3.10

%

(1) Includes noninterest bearing deposits.

 

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Loan Data (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 6

 

 

As of the Quarter Ended

 

 

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 

September 30, 2024

 

 

June 30, 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

$

100,528

 

 

 

6.6

%

 

$

76,453

 

 

 

5.2

%

 

$

72,520

 

 

 

5.2

%

 

$

112,275

 

 

 

8.0

%

 

$

109,855

 

 

 

7.6

%

Income producing CRE

 

372,142

 

 

 

24.4

 

 

 

352,693

 

 

 

24.0

 

 

 

321,558

 

 

 

22.8

 

 

 

267,551

 

 

 

19.0

 

 

 

272,397

 

 

 

18.9

 

Owner-occupied CRE

 

91,147

 

 

 

6.0

 

 

 

90,204

 

 

 

6.1

 

 

 

94,573

 

 

 

6.7

 

 

 

95,789

 

 

 

6.8

 

 

 

100,272

 

 

 

7.0

 

Senior housing

 

236,474

 

 

 

15.5

 

 

 

245,292

 

 

 

16.7

 

 

 

234,081

 

 

 

16.6

 

 

 

231,260

 

 

 

16.4

 

 

 

245,591

 

 

 

17.0

 

Commercial and industrial

 

131,716

 

 

 

8.6

 

 

 

145,784

 

 

 

9.8

 

 

 

141,626

 

 

 

10.0

 

 

 

140,290

 

 

 

10.0

 

 

 

137,571

 

 

 

9.5

 

Retail Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine vessels

 

301,327

 

 

 

19.7

 

 

 

284,305

 

 

 

19.3

 

 

 

263,657

 

 

 

18.6

 

 

 

279,689

 

 

 

19.8

 

 

 

288,949

 

 

 

20.0

 

Residential mortgages

 

185,527

 

 

 

12.1

 

 

 

176,794

 

 

 

12.0

 

 

 

174,099

 

 

 

12.4

 

 

 

173,392

 

 

 

12.3

 

 

 

172,505

 

 

 

12.0

 

Cash value life insurance LOC

 

87,135

 

 

 

5.7

 

 

 

80,503

 

 

 

5.5

 

 

 

86,844

 

 

 

6.2

 

 

 

87,968

 

 

 

6.2

 

 

 

93,657

 

 

 

6.5

 

Other consumer

 

21,203

 

 

 

1.4

 

 

 

20,204

 

 

 

1.4

 

 

 

20,485

 

 

 

1.5

 

 

 

21,699

 

 

 

1.5

 

 

 

21,280

 

 

 

1.5

 

Gross loans held for investment

$

1,527,199

 

 

 

100.0

%

 

$

1,472,232

 

 

 

100.0

%

 

$

1,409,443

 

 

 

100.0

%

 

$

1,409,913

 

 

 

100.0

%

 

$

1,442,077

 

 

 

100.0

%

Core LHFI

 

1,464,200

 

 

 

 

 

 

1,406,199

 

 

 

 

 

 

1,342,073

 

 

 

 

 

 

1,341,135

 

 

 

 

 

 

1,369,629

 

 

 

 

Acquired LHFI (1)

 

62,999

 

 

 

 

 

 

66,033

 

 

 

 

 

 

67,370

 

 

 

 

 

 

68,778

 

 

 

 

 

 

72,448

 

 

 

 

Gross loans held for investment

$

1,527,199

 

 

 

 

 

$

1,472,232

 

 

 

 

 

$

1,409,443

 

 

 

 

 

$

1,409,913

 

 

 

 

 

$

1,442,077

 

 

 

 

Allowance for credit losses on LHFI

 

17,497

 

 

 

 

 

 

17,104

 

 

 

 

 

 

17,118

 

 

 

 

 

 

15,615

 

 

 

 

 

 

16,002

 

 

 

 

Net loans held for investment

$

1,509,702

 

 

 

 

 

$

1,455,128

 

 

 

 

 

$

1,392,325

 

 

 

 

 

$

1,394,298

 

 

 

 

 

$

1,426,075

 

 

 

 

Total loans held-for-sale

 

209,101

 

 

 

 

 

 

187,481

 

 

 

 

 

 

174,033

 

 

 

 

 

 

193,938

 

 

 

 

 

 

154,885

 

 

 

 

Total Loans

$

1,736,300

 

 

 

 

 

$

1,659,713

 

 

 

 

 

$

1,583,476

 

 

 

 

 

$

1,603,851

 

 

 

 

 

$

1,596,962

 

 

 

 

(1) Includes loans acquired through business combinations.

Nonperforming Assets (unaudited)

 

Table 7

 

 

 

As of the Quarter Ended

 

 

(dollars in thousands)

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

 

Nonaccrual loans

$

14,611

 

 

$

14,599

 

 

$

14,957

 

 

$

8,408

 

 

$

8,739

 

 

Past due loans 90 days and still accruing

 

93

 

 

 

6

 

 

 

49

 

 

 

49

 

 

 

47

 

 

Total nonperforming loans

$

14,704

 

 

$

14,605

 

 

$

15,006

 

 

$

8,457

 

 

$

8,786

 

 

Other real estate owned

 

-

 

 

 

765

 

 

 

864

 

 

 

864

 

 

 

-

 

 

Total nonperforming assets

$

14,704

 

 

$

15,370

 

 

$

15,870

 

 

$

9,321

 

 

$

8,786

 

 

Nonperforming loans to gross LHFI

 

0.96

%

 

 

0.99

%

 

 

1.06

%

 

 

0.60

%

 

 

0.61

%

 

Nonaccrual loans to total assets

 

0.66

%

 

 

0.67

%

 

 

0.71

%

 

 

0.39

%

 

 

0.41

%

 

Nonperforming assets to total assets

 

0.66

%

 

 

0.70

%

 

 

0.76

%

 

 

0.44

%

 

 

0.42

%

 

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 Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Allowance for credit losses on LHFI

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

 

$

17,104

 

 

$

17,118

 

 

$

15,615

 

 

$

16,002

 

 

$

15,774

 

 

$

17,118

 

 

$

15,465

 

Net charge-offs/(recoveries):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition, development and construction

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Income producing CRE

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Owner-occupied CRE

 

 

-

 

 

 

-

 

 

 

(53

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Senior housing

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and industrial

 

 

19

 

 

 

1

 

 

 

3

 

 

 

30

 

 

 

54

 

 

 

20

 

 

 

49

 

Retail Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine vessels

 

 

-

 

 

 

-

 

 

 

-

 

 

 

36

 

 

 

-

 

 

 

-

 

 

 

-

 

Residential mortgages

 

 

(3

)

 

 

(2

)

 

 

(2

)

 

 

(7

)

 

 

(3

)

 

 

(5

)

 

 

(6

)

Cash value life insurance LOC

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

47

 

 

 

-

 

 

 

47

 

Other consumer

 

 

192

 

 

 

16

 

 

 

(25

)

 

 

27

 

 

 

(2

)

 

 

208

 

 

 

(3

)

Total net charge-offs/(recoveries)

 

$

208

 

 

$

15

 

 

$

(77

)

 

$

86

 

 

$

96

 

 

$

223

 

 

$

87

 

Provision (recovery) for loan credit losses

 

 

601

 

 

 

1

 

 

 

1,426

 

 

 

(301

)

 

 

324

 

 

 

602

 

 

 

624

 

Balance, ending of period

 

$

17,497

 

 

$

17,104

 

 

$

17,118

 

 

$

15,615

 

 

$

16,002

 

 

$

17,497

 

 

$

16,002

 

Allowance for credit losses for unfunded commitments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period beginning balance

 

$

3,348

 

 

$

2,720

 

 

$

2,906

 

 

$

3,628

 

 

$

3,779

 

 

$

2,720

 

 

$

3,916

 

Provision (recapture) for credit losses

 

 

151

 

 

 

628

 

 

 

(186

)

 

 

(722

)

 

 

(151

)

 

 

779

 

 

 

(288

)

Period ending balance

 

$

3,499

 

 

$

3,348

 

 

$

2,720

 

 

$

2,906

 

 

$

3,628

 

 

$

3,499

 

 

$

3,628

 

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

 

$

20,996

 

 

$

20,452

 

 

$

19,838

 

 

$

18,521

 

 

$

19,630

 

 

$

20,996

 

 

$

19,630

 

Total loans held for investment

 

$

1,527,199

 

 

$

1,472,232

 

 

$

1,409,443

 

 

$

1,409,913

 

 

$

1,442,077

 

 

$

1,527,199

 

 

$

1,442,077

 

Credit Analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs to average LHFI

 

 

0.06

%

 

 

0.00

%

 

 

(0.02

)%

 

 

0.02

%

 

 

0.03

%

 

 

0.03

%

 

 

0.01

%

Total allowance for credit losses on LHFI to total LHFI

 

 

1.15

%

 

 

1.16

%

 

 

1.21

%

 

 

1.11

%

 

 

1.11

%

 

 

1.15

%

 

 

1.11

%

Total allowance for credit losses on LHFI to nonaccrual loans

 

 

119.75

%

 

 

117.16

%

 

 

114.45

%

 

 

185.72

%

 

 

183.11

%

 

 

119.75

%

 

 

183.11

%

Total allowance for credit losses on LHFI to total nonperforming loans

 

 

118.99

%

 

 

117.11

%

 

 

114.07

%

 

 

184.64

%

 

 

182.13

%

 

 

118.99

%

 

 

182.13

%

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 

Loan Risk Ratings (1) (2) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

Table 9

 

 

As of the Quarter Ended

 

(dollars in thousands)

June 30, 2025

 

 

March 31, 2025

 

 

December 31, 2024

 

 

September 30, 2024

 

 

June 30, 2024

 

Acquisition, development and construction (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

100,528

 

 

$

76,453

 

 

$

72,520

 

 

$

112,275

 

 

$

109,855

 

Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Substandard

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total acquisition, development and construction

$

100,528

 

 

$

76,453

 

 

$

72,520

 

 

$

112,275

 

 

$

109,855

 

Income producing CRE (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

371,255

 

 

$

352,281

 

 

$

321,146

 

 

$

262,287

 

 

$

267,107

 

Special mention

 

-

 

 

 

-

 

 

 

-

 

 

 

4,852

 

 

 

4,878

 

Substandard

 

887

 

 

 

412

 

 

 

412

 

 

 

412

 

 

 

412

 

Total income producing

$

372,142

 

 

$

352,693

 

 

$

321,558

 

 

$

267,551

 

 

$

272,397

 

Owner-occupied CRE (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

81,244

 

 

$

83,711

 

 

$

87,906

 

 

$

89,133

 

 

$

92,591

 

Special mention

 

3,612

 

 

 

-

 

 

 

-

 

 

 

1,838

 

 

 

1,847

 

Substandard

 

6,291

 

 

 

6,493

 

 

 

6,667

 

 

 

4,818

 

 

 

5,834

 

Total owner occupied

$

91,147

 

 

$

90,204

 

 

$

94,573

 

 

$

95,789

 

 

$

100,272

 

Senior housing (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

217,971

 

 

$

208,922

 

 

$

190,084

 

 

$

184,178

 

 

$

211,780

 

Special mention

 

12,078

 

 

 

24,814

 

 

 

25,025

 

 

 

17,493

 

 

 

17,667

 

Substandard

 

6,425

 

 

 

11,556

 

 

 

18,972

 

 

 

29,589

 

 

 

16,144

 

Total senior housing

$

236,474

 

 

$

245,292

 

 

$

234,081

 

 

$

231,260

 

 

$

245,591

 

Commercial and industrial (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

$

124,979

 

 

$

141,202

 

 

$

136,878

 

 

$

135,476

 

 

$

132,707

 

Special mention

 

2,199

 

 

 

-

 

 

 

36

 

 

 

189

 

 

 

191

 

Substandard

 

4,538

 

 

 

4,582

 

 

 

4,712

 

 

 

4,625

 

 

 

4,673

 

Total non-real estate

$

131,716

 

 

$

145,784

 

 

$

141,626

 

 

$

140,290

 

 

$

137,571

 

Marine vessels (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

301,327

 

 

$

284,305

 

 

$

263,657

 

 

$

279,689

 

 

$

288,949

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total marine vessels

$

301,327

 

 

$

284,305

 

 

$

263,657

 

 

$

279,689

 

 

$

288,949

 

Residential mortgages (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

185,162

 

 

$

176,633

 

 

$

173,834

 

 

$

173,122

 

 

$

172,104

 

Nonperforming

 

365

 

 

 

161

 

 

 

265

 

 

 

270

 

 

 

401

 

Total residential mortgages

$

185,527

 

 

$

176,794

 

 

$

174,099

 

 

$

173,392

 

 

$

172,505

 

Cash value life insurance LOC (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

87,135

 

 

$

80,503

 

 

$

86,844

 

 

$

87,968

 

 

$

93,655

 

Nonperforming

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2

 

Total cash value life insurance LOC

$

87,135

 

 

$

80,503

 

 

$

86,844

 

 

$

87,968

 

 

$

93,657

 

Other consumer (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

$

21,203

 

 

$

20,204

 

 

$

20,442

 

 

$

21,699

 

 

$

21,252

 

Nonperforming

 

-

 

 

 

-

 

 

 

43

 

 

 

-

 

 

 

28

 

Total other consumer

$

21,203

 

 

$

20,204

 

 

$

20,485

 

 

$

21,699

 

 

$

21,280

 

Gross loans held for investment

$

1,527,199

 

 

$

1,472,232

 

 

$

1,409,443

 

 

$

1,409,913

 

 

$

1,442,077

 

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

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

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, 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, and tangible common equity to tangible assets 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, 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.

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 Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

 

$

209,365

 

 

$

202,104

 

 

$

195,232

 

 

$

193,303

 

 

$

180,168

 

 

$

209,365

 

 

$

180,168

 

Less: Goodwill and intangibles

 

 

(6,190

)

 

 

(6,199

)

 

 

(6,386

)

 

 

(6,451

)

 

 

(6,276

)

 

 

(6,190

)

 

 

(6,276

)

Adjusted for: Mortgage servicing rights

 

 

1,122

 

 

 

1,093

 

 

 

1,237

 

 

 

1,258

 

 

 

1,037

 

 

 

1,122

 

 

 

1,037

 

Tangible Common Equity

 

$

204,297

 

 

$

196,998

 

 

$

190,083

 

 

$

188,110

 

 

$

174,929

 

 

$

204,297

 

 

$

174,929

 

Common shares outstanding

 

 

10,278,921

 

$

 

10,274,271

 

 

 

10,270,146

 

 

 

10,250,446

 

 

 

10,250,446

 

 

 

10,278,921

 

 

 

10,250,446

 

Book value per common share

 

 

20.37

 

 

 

19.67

 

 

 

19.01

 

 

 

18.86

 

 

 

17.58

 

 

 

20.37

 

 

 

17.58

 

Tangible book value per common share

 

 

19.88

 

 

 

19.17

 

 

 

18.51

 

 

 

18.35

 

 

 

17.07

 

 

 

19.88

 

 

 

17.07

 

Tangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

 

$

2,129,346

 

 

$

2,115,547

 

 

$

2,221,245

 

 

$

2,115,547

 

Less: goodwill and intangibles

 

 

(6,190

)

 

 

(6,199

)

 

 

(6,386

)

 

 

(6,451

)

 

 

(6,276

)

 

 

(6,190

)

 

 

(6,276

)

Adjusted for: Mortgage servicing rights

 

 

1,122

 

 

 

1,093

 

 

 

1,237

 

 

 

1,258

 

 

 

1,037

 

 

 

1,122

 

 

 

1,037

 

Tangible assets

 

$

2,216,177

 

 

$

2,185,285

 

 

$

2,093,563

 

 

$

2,124,153

 

 

$

2,110,308

 

 

$

2,216,177

 

 

$

2,110,308

 

Tangible common equity to tangible assets

 

 

9.22

%

 

 

9.01

%

 

 

9.08

%

 

 

8.86

%

 

 

8.29

%

 

 

9.22

%

 

 

8.29

%

ROATCE / Adjusted ROATCE (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 10B

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Average shareholders' equity

 

 

205,837

 

 

 

199,763

 

 

 

194,724

 

 

 

185,434

 

 

 

175,131

 

 

 

202,817

 

 

 

171,073

 

Return on average shareholders' equity (1)

 

 

11.62

%

 

 

10.25

%

 

 

11.65

%

 

 

16.91

%

 

 

13.52

%

 

 

10.95

%

 

 

9.78

%

Average Tangible Common Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

$

205,837

 

 

$

199,763

 

 

$

194,724

 

 

$

185,434

 

 

$

175,131

 

 

$

202,817

 

 

$

171,073

 

Less: Average goodwill and intangibles

 

 

(6,168

)

 

 

(6,328

)

 

 

(6,432

)

 

 

(6,257

)

 

 

(6,355

)

 

 

(6,248

)

 

 

(6,400

)

Adjusted for: Average mortgage servicing rights

 

 

1,082

 

 

 

1,198

 

 

 

1,263

 

 

 

1,041

 

 

 

1,094

 

 

 

1,140

 

 

 

1,114

 

Average tangible common equity

 

$

200,751

 

 

$

194,633

 

 

$

189,555

 

 

$

180,218

 

 

$

169,870

 

 

$

197,709

 

 

$

165,787

 

Return on average tangible common (1) shareholders' equity

 

 

11.92

%

 

 

10.52

%

 

 

11.97

%

 

 

17.40

%

 

 

13.94

%

 

 

11.23

%

 

 

10.09

%

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,654

 

Adjusted net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

10,970

 

Average tangible common equity

 

$

200,751

 

 

$

194,633

 

 

$

189,555

 

 

$

180,218

 

 

$

169,870

 

 

$

197,709

 

 

$

165,787

 

Adjusted return on average tangible common equity (1)

 

 

11.92

%

 

 

10.52

%

 

 

11.97

%

 

 

17.40

%

 

 

13.94

%

 

 

11.23

%

 

 

13.31

%

(1) Represents annualized data.

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

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 
Non-GAAP Reconciliations (continued)  
 

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 Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

GAAP-based efficiency ratio

 

 

60.85

%

 

 

61.26

%

 

 

56.70

%

 

 

54.35

%

 

 

58.24

%

 

 

61.05

%

 

 

65.98

%

Net interest income

 

$

18,078

 

 

$

16,759

 

 

$

16,271

 

 

$

16,966

 

 

$

16,700

 

 

$

34,837

 

 

$

32,085

 

Noninterest income (loss)

 

 

1,795

 

 

 

1,881

 

 

 

1,958

 

 

 

2,961

 

 

 

1,589

 

 

 

3,676

 

 

 

(405

)

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on sale of AFS securities (1)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,465

 

Adjusted revenue

 

$

19,873

 

 

$

18,640

 

 

$

18,229

 

 

$

19,927

 

 

$

18,289

 

 

$

38,513

 

 

$

35,145

 

Total noninterest expense

 

 

12,092

 

 

 

11,419

 

 

 

10,335

 

 

 

10,830

 

 

 

10,652

 

 

 

23,511

 

 

 

20,903

 

Adjusted noninterest expense

 

$

12,092

 

 

$

11,419

 

 

$

10,335

 

 

$

10,830

 

 

$

10,652

 

 

$

23,511

 

 

$

20,903

 

Efficiency ratio, as adjusted

 

 

60.85

%

 

 

61.26

%

 

 

56.70

%

 

 

54.35

%

 

 

58.24

%

 

 

61.05

%

 

 

59.48

%

Noninterest income to total revenue

 

 

9.03

%

 

 

10.09

%

 

 

10.74

%

 

 

14.86

%

 

 

8.69

%

 

 

9.54

%

 

 

-1.28

%

Adjusted noninterest income to total adjusted revenue

 

 

9.03

%

 

 

10.09

%

 

 

10.74

%

 

 

14.86

%

 

 

8.69

%

 

 

9.54

%

 

 

8.71

%

(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 Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Average assets

 

 

2,196,716

 

 

 

2,111,196

 

 

 

2,117,357

 

 

 

2,130,485

 

 

 

2,065,502

 

 

 

2,155,077

 

 

 

2,050,183

 

Return on average assets (1)

 

 

1.09

%

 

 

0.97

%

 

 

1.07

%

 

 

1.47

%

 

 

1.15

%

 

 

1.03

%

 

 

0.82

%

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,654

 

Adjusted net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

10,970

 

Average assets

 

$

2,196,716

 

 

$

2,111,196

 

 

$

2,117,357

 

 

$

2,130,485

 

 

$

2,065,502

 

 

$

2,155,077

 

 

$

2,050,183

 

Adjusted return on average assets (1)

 

 

1.09

%

 

 

0.97

%

 

 

1.07

%

 

 

1.47

%

 

 

1.15

%

 

 

1.03

%

 

 

1.08

%

(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 Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Average shareholders' equity

 

 

205,837

 

 

 

199,763

 

 

 

194,724

 

 

 

185,434

 

 

 

175,131

 

 

 

202,817

 

 

 

171,073

 

Return on average shareholders' equity (1)

 

 

11.62

%

 

 

10.25

%

 

 

11.65

%

 

 

16.91

%

 

 

13.52

%

 

 

10.95

%

 

 

9.78

%

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,654

 

Adjusted net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

10,970

 

Average shareholders' equity

 

$

205,837

 

 

$

199,763

 

 

$

194,724

 

 

$

185,434

 

 

$

175,131

 

 

$

202,817

 

 

$

171,073

 

Adjusted return on average shareholders' equity (1)

 

 

11.62

%

 

 

10.25

%

 

 

11.65

%

 

 

16.91

%

 

 

13.52

%

 

 

10.95

%

 

 

12.90

%

(1) Represents annualized data.

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

COASTALSOUTH BANCSHARES, INC. AND SUBSIDIARY

FINANCIAL TABLES

 
Non-GAAP Reconciliations (continued)  
 

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 Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands, except per share data)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Average common shares outstanding - basic

 

 

10,277,721

 

 

 

10,273,125

 

 

 

10,250,446

 

 

 

10,250,446

 

 

 

10,247,201

 

 

 

10,275,436

 

 

 

10,145,576

 

Basic earnings per share

 

$

0.58

 

 

$

0.49

 

 

$

0.56

 

 

$

0.77

 

 

$

0.58

 

 

$

1.07

 

 

$

0.82

 

Average common shares outstanding - diluted

 

 

10,612,255

 

 

 

10,642,078

 

 

 

10,596,364

 

 

 

10,544,087

 

 

 

10,445,144

 

 

 

10,636,997

 

 

 

10,344,815

 

Diluted earnings per share

 

$

0.57

 

 

$

0.47

 

 

$

0.54

 

 

$

0.75

 

 

$

0.56

 

 

$

1.04

 

 

$

0.80

 

Net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,654

 

Adjusted net income

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

10,970

 

Adjusted basic earnings per share

 

$

0.58

 

 

$

0.49

 

 

$

0.56

 

 

$

0.77

 

 

$

0.57

 

 

$

1.07

 

 

$

1.08

 

Adjusted diluted earnings per share

 

$

0.57

 

 

$

0.47

 

 

$

0.54

 

 

$

0.75

 

 

$

0.56

 

 

$

1.04

 

 

$

1.06

 

(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 Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Total nonperforming assets

 

$

14,704

 

 

$

15,370

 

 

$

15,870

 

 

$

9,321

 

 

$

8,786

 

 

$

14,704

 

 

$

8,786

 

Total assets

 

 

2,221,245

 

 

 

2,190,391

 

 

 

2,098,712

 

 

 

2,129,346

 

 

 

2,115,547

 

 

 

2,221,245

 

 

 

2,115,547

 

GAAP-based nonperforming assets to total assets

 

 

0.66

%

 

 

0.70

%

 

 

0.76

%

 

 

0.44

%

 

 

0.42

%

 

 

0.66

%

 

 

0.42

%

Total nonperforming assets

 

$

14,704

 

 

$

15,370

 

 

$

15,870

 

 

$

9,321

 

 

$

8,786

 

 

$

14,704

 

 

$

8,786

 

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guaranteed portions of nonaccrual loans

 

 

4,583

 

 

 

4,692

 

 

 

4,811

 

 

 

4,916

 

 

 

4,910

 

 

 

4,583

 

 

 

4,910

 

Adjusted total nonperforming assets

 

$

10,121

 

 

$

10,678

 

 

$

11,059

 

 

$

4,405

 

 

$

3,876

 

 

$

10,121

 

 

$

3,876

 

Total assets

 

$

2,221,245

 

 

$

2,190,391

 

 

$

2,098,712

 

 

$

2,129,346

 

 

$

2,115,547

 

 

$

2,221,245

 

 

$

2,115,547

 

Adjusted nonperforming assets to total assets

 

 

0.46

%

 

 

0.49

%

 

 

0.53

%

 

 

0.21

%

 

 

0.18

%

 

 

0.46

%

 

 

0.18

%

PPNR (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 10H

 

 

 

As of and for the Three Months Ended

 

 

As of and for the Six Months Ended

 

 

 

June 30,

 

 

March 31,

 

 

December 31,

 

 

September 30,

 

 

June 30,

 

 

June 30,

 

 

June 30,

 

(dollars in thousands)

 

2025

 

 

2025

 

 

2024

 

 

2024

 

 

2024

 

 

2025

 

 

2024

 

Net income (GAAP-based)

 

$

5,965

 

 

$

5,050

 

 

$

5,704

 

 

$

7,884

 

 

$

5,887

 

 

$

11,015

 

 

$

8,316

 

Plus:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,064

 

 

 

1,542

 

 

 

950

 

 

 

2,236

 

 

 

1,577

 

 

 

2,606

 

 

 

2,125

 

Provision (recovery) for credit losses

 

 

752

 

 

 

629

 

 

 

1,240

 

 

 

(1,023

)

 

 

173

 

 

 

1,381

 

 

 

336

 

Pre-tax, pre-provision net revenue

 

$

7,781

 

 

$

7,221

 

 

$

7,894

 

 

$

9,097

 

 

$

7,637

 

 

$

15,002

 

 

$

10,777

 

 

Contacts