• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
PublishGo to AppAI Superconnector
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    CoastalSouth Bancshares, Inc. Reports Earnings for Third Quarter 2025

    10/20/25 7:36:00 PM ET
    $COSO
    Major Banks
    Finance
    Get the next $COSO alert in real time by email

    CoastalSouth Bancshares, Inc. ("CoastalSouth" or the "Company") (NYSE:COSO), the holding company for Coastal States Bank (the "Bank"), today reported net income of $6.7 million, or $0.54 per diluted share, for the third quarter of 2025, compared to approximately $6.0 million, or $0.57 per diluted share, for the second quarter of 2025, and $7.9 million, or $0.75 per diluted share, for the third quarter of 2024. For the year-to-date period ending September 30, 2025, the Company reported net income of $17.8 million, or $1.58 per diluted share, compared with $16.2 million, or $1.55 per diluted share, for the same period in 2024.

    Commenting on the Company's results, President and Chief Executive Officer, Stephen R. Stone stated, "Following the completion of our initial public offering on July 2, 2025, the Company continued to deliver excellent financial performance through the third quarter of 2025. Loan production continued to be robust with over $137.3 million in new commitments originated during the third quarter of 2025 while maintaining strong asset quality metrics. Given the recent acceleration of mergers and acquisition activity in our markets, we continue to focus on recruiting new bankers to expand our presence within our markets and grow new relationships."

    Third Quarter 2025 Performance Highlights:

    • Net income of $6.7 million or $0.54 per diluted share
    • Return on average assets ("ROAA") of 1.20%
    • Return on average equity ("ROAE") of 10.84%; Return on average tangible common equity ("ROATCE") of 11.07%1
    • Net interest margin of 3.58%, an increase of 12 basis points from the second quarter of 2025
    • Efficiency ratio of 55.69% for the third quarter of 2025
    • Loans held for investment ("LHFI") production of $137.3 million in commitments led to LHFI growth of $25.8 million, up 6.7% annualized from the second quarter of 2025
    • Book value per share growth of $0.54, or 10.5% annualized, to $20.91 at September 30, 2025; Tangible book value1 per share growth of $0.61, or 12.2% annualized, to $20.49 at September 30, 2025 from the second quarter of 2025
    • Total shareholders' equity to total assets of 11.10%, compared to 9.43% at June 30, 2025; Tangible common equity1 to tangible assets1 of 10.91%, compared to 9.22% at June 30, 2025
    • Net charge-offs to average loans held for investment of 0.03%
    • Nonperforming assets to total assets of 0.63%; adjusted nonperforming assets to total assets1 of 0.43%
    • Allowance for credit losses ("ACL") on LHFI to total LHFI of 1.16%; ACL on LHFI to nonperforming loans of 127.03%
    • Completed initial public offering of 2,035,000 shares on July 2, 2025 with an initial offering price of $21.50. The Company issued 1,700,000 shares for net proceeds of $30.2 million following discounts, commissions, and expenses
    • Redeemed $15.0 million of subordinated debt; recognized $236 thousand of accelerated debt issuance expense

    Operating Highlights

    Net interest income totaled $19.2 million for the third quarter of 2025, an increase of $1.1 million, or 6.2%, from $18.1 million for the second quarter of 2025 and an increase of $2.2 million, or 13.1% from the third quarter of 2024. The Company's net interest margin expanded to 3.58% for the third quarter of 2025, a 12 basis point increase from the second quarter of 2025 and a 26 basis point increase from the third quarter of 2024.

    The yield on average interest-earning assets for the third quarter of 2025 increased to 6.14% from 6.08% for the second quarter of 2025. This increase was primarily related to an overall yield increase in all categories except a 2 basis point decrease in yield on LHFI albeit with an increased average volume of approximately $37.2 million in the LHFI portfolio quarter over quarter. The yield on available-for-sale securities was positively impacted by $225 thousand of premium recognized on corporate bonds that were called ahead of maturity. Compared to the third quarter of 2024, yields on earning assets decreased 23 basis points to 6.14% from 6.37%. The decrease was primarily attributable to a 37 basis point decrease in LHFI, a 26 basis point decrease in the yield on the loans held for sale ("LHFS") portfolio, and a net decrease in other earning assets categories.

    ____________________

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

    The Company's total cost of funds was 2.79% for the third quarter of 2025, a decrease of 1 basis point and 45 basis points compared with the second quarter of 2025 and third quarter of 2024, respectively. The cost of funds was impacted by the recognition of a $236 thousand debt issuance costs which were accelerated due to redemption of the Company's subordinated debt. Deposit costs decreased 3 basis points during the third quarter of 2025 to 2.72%, compared to 2.75% in the second quarter of 2025. The cost of interest-bearing deposits decreased 4 basis points during the third quarter of 2025 to 3.23%, compared with 3.27% in the second quarter of 2025, reflecting continued repricing of certificates of deposits in the third quarter of 2025.

    Noninterest income totaled $2.1 million for the third quarter of 2025, an increase of $305 thousand, or 17.0%, from the second quarter of 2025, primarily attributable to an increase in gain on sale of government guaranteed loans ("GGL"). Noninterest expense totaled $11.9 million for the third quarter of 2025, a decrease of $236 thousand, or 2.0%, from the second quarter of 2025, primarily due to lower other professional fees, offset by a net increase in other noninterest expense categories.

    The Company's effective tax rate for the third quarter of 2025 was 23.2%, compared to 15.1% for the second quarter of 2025 and 22.1% for the third quarter of 2024. The increase in effective tax rate from the second quarter of 2025 was primarily due to a higher recognition of renewable energy tax credits in the second quarter of 2025.

    Balance Sheet Trends

    Total assets were $2.26 billion at September 30, 2025, an increase of $156.7 million, or 7.5%, from $2.10 billion at December 31, 2024. LHFS were $231.6 million at September 30, 2025, an increase of $57.6 million, or 33.1%, from $174.0 million at December 31, 2024. Gross LHFI were $1.55 billion at September 30, 2025, an increase of $143.5 million, or 10.2%, from $1.41 billion at December 31, 2024.

    Total deposits were $1.95 billion at September 30, 2025, an increase of $114.9 million, or 6.3%, from $1.83 billion at December 31, 2024. Noninterest-bearing deposits were $313.6 million at September 30, 2025, or 16.1% 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 $294.9 million at September 30, 2025, as compared to $274.9 million at December 31, 2024, an increase of $20.0 million, or 7.3%.

    Credit Quality

    During the third quarter of 2025, the Company recorded a provision (recovery) for credit losses of $653 thousand, compared to $752 thousand and ($1.0) million during the second quarter of 2025 and third quarter of 2024, respectively. The provision expense recorded during the third quarter of 2025 was primarily due to increased loan production and current period net charge-offs, offset by other changes in loss rates and economic factors. The Company's annualized net charge-offs to average LHFI ratio was 0.03% for the third quarter of 2025 as compared to 0.06% and 0.02% during the second quarter of 2025 and third quarter of 2024, respectively.

    Nonperforming assets totaled $14.2 million, or 0.63% of total assets, at September 30, 2025 compared to $15.9 million, or 0.76% of total assets at December 31, 2024. The $1.7 million decrease in nonperforming assets at September 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 $9.7 million, or 0.43% of total assets, at September 30, 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.

    ____________________

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

    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 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 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 Nine Months Ended

     

    (dollars in thousands except

     

     

    September 30,

     

     

     

    June 30,

     

     

     

    March 31,

     

     

     

    December 31,

     

     

     

    September 30,

     

     

     

    September 30,

     

     

     

    September 30,

     

    per share amounts)

     

     

    2025

     

     

     

    2025

     

     

     

    2025

     

     

     

    2024

     

     

     

    2024

     

     

     

    2025

     

     

     

    2024

     

    Selected Operating Data:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest income

     

    $

     

    32,890

     

     

    $

     

    31,793

     

     

    $

     

    30,024

     

     

    $

     

    30,537

     

     

    $

     

    32,554

     

     

    $

     

    94,707

     

     

    $

     

    93,112

     

    Interest expense

     

     

     

    13,700

     

     

     

     

    13,715

     

     

     

     

    13,265

     

     

     

     

    14,266

     

     

     

     

    15,588

     

     

     

     

    40,680

     

     

     

     

    44,061

     

    Net interest income

     

     

     

    19,190

     

     

     

     

    18,078

     

     

     

     

    16,759

     

     

     

     

    16,271

     

     

     

     

    16,966

     

     

     

     

    54,027

     

     

     

     

    49,051

     

    Provision (recovery) for credit losses

     

     

     

    653

     

     

     

     

    752

     

     

     

     

    629

     

     

     

     

    1,240

     

     

     

     

    (1,023

    )

     

     

     

    2,034

     

     

     

     

    (687

    )

    Noninterest income

     

     

     

    2,100

     

     

     

     

    1,795

     

     

     

     

    1,881

     

     

     

     

    1,958

     

     

     

     

    2,961

     

     

     

     

    5,776

     

     

     

     

    2,556

     

    Noninterest expense

     

     

     

    11,856

     

     

     

     

    12,092

     

     

     

     

    11,419

     

     

     

     

    10,335

     

     

     

     

    10,830

     

     

     

     

    35,367

     

     

     

     

    31,733

     

    Income tax expense

     

     

     

    2,040

     

     

     

     

    1,064

     

     

     

     

    1,542

     

     

     

     

    950

     

     

     

     

    2,236

     

     

     

     

    4,646

     

     

     

     

    4,361

     

    Net income

     

     

     

    6,741

     

     

     

     

    5,965

     

     

     

     

    5,050

     

     

     

     

    5,704

     

     

     

     

    7,884

     

     

     

     

    17,756

     

     

     

     

    16,200

     

    Adjusted net income (1)

     

     

     

    6,749

     

     

     

     

    5,965

     

     

     

     

    5,050

     

     

     

     

    5,704

     

     

     

     

    7,884

     

     

     

     

    17,764

     

     

     

     

    18,854

     

    Share and Per Share Data:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic earnings per share

     

    $

     

    0.57

     

     

    $

     

    0.58

     

     

    $

     

    0.49

     

     

    $

     

    0.56

     

     

    $

     

    0.77

     

     

    $

     

    1.64

     

     

    $

     

    1.59

     

    Adjusted basic earnings

    per share (1)

     

    $

     

    0.57

     

     

    $

     

    0.58

     

     

    $

     

    0.49

     

     

    $

     

    0.56

     

     

    $

     

    0.77

     

     

    $

     

    1.64

     

     

    $

     

    1.85

     

    Diluted earnings per share

     

    $

     

    0.54

     

     

    $

     

    0.57

     

     

    $

     

    0.47

     

     

    $

     

    0.54

     

     

    $

     

    0.75

     

     

    $

     

    1.58

     

     

    $

     

    1.55

     

    Adjusted diluted earnings

    per share (1)

     

    $

     

    0.54

     

     

    $

     

    0.57

     

     

    $

     

    0.47

     

     

    $

     

    0.54

     

     

    $

     

    0.75

     

     

    $

     

    1.58

     

     

    $

     

    1.81

     

    Book value per share

     

    $

     

    20.91

     

     

    $

     

    20.37

     

     

    $

     

    19.67

     

     

    $

     

    19.01

     

     

    $

     

    18.86

     

     

    $

     

    20.91

     

     

    $

     

    18.86

     

    Tangible book value per share (1)

     

    $

     

    20.49

     

     

    $

     

    19.88

     

     

    $

     

    19.17

     

     

    $

     

    18.51

     

     

    $

     

    18.35

     

     

    $

     

    20.49

     

     

    $

     

    18.35

     

    Shares of common stock outstanding

     

     

     

    11,978,921

     

     

     

     

    10,278,921

     

     

     

     

    10,274,271

     

     

     

     

    10,270,146

     

     

     

     

    10,250,446

     

     

     

     

    11,978,921

     

     

     

     

    10,250,446

     

    Weighted average diluted shares

    outstanding

     

     

     

    12,325,462

     

     

     

     

    10,612,255

     

     

     

     

    10,642,078

     

     

     

     

    10,596,364

     

     

     

     

    10,544,087

     

     

     

     

    11,217,972

     

     

     

     

    10,420,646

     

    Selected Balance Sheet Data:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total assets

     

    $

     

    2,255,389

     

     

    $

     

    2,221,245

     

     

    $

     

    2,190,391

     

     

    $

     

    2,098,712

     

     

    $

     

    2,129,346

     

     

    $

     

    2,255,389

     

     

    $

     

    2,129,346

     

    Securities available-for-sale, at

    fair value (2)

     

     

     

    334,955

     

     

     

     

    331,760

     

     

     

     

    325,478

     

     

     

     

    335,267

     

     

     

     

    355,174

     

     

     

     

    334,955

     

     

     

     

    355,174

     

    Gross loans held for investment

     

     

     

    1,552,976

     

     

     

     

    1,527,199

     

     

     

     

    1,472,232

     

     

     

     

    1,409,443

     

     

     

     

    1,409,913

     

     

     

     

    1,552,976

     

     

     

     

    1,409,913

     

    Loans held for sale

     

     

     

    231,593

     

     

     

     

    209,101

     

     

     

     

    187,481

     

     

     

     

    174,033

     

     

     

     

    193,938

     

     

     

     

    231,593

     

     

     

     

    193,938

     

    Allowance for credit losses

     

     

     

    18,028

     

     

     

     

    17,497

     

     

     

     

    17,104

     

     

     

     

    17,118

     

     

     

     

    15,615

     

     

     

     

    18,028

     

     

     

     

    15,615

     

    Goodwill and other intangible assets

     

     

     

    6,186

     

     

     

     

    6,190

     

     

     

     

    6,199

     

     

     

     

    6,386

     

     

     

     

    6,451

     

     

     

     

    6,186

     

     

     

     

    6,451

     

    Total deposits

     

     

     

    1,949,672

     

     

     

     

    1,968,301

     

     

     

     

    1,937,693

     

     

     

     

    1,834,802

     

     

     

     

    1,807,315

     

     

     

     

    1,949,672

     

     

     

     

    1,807,315

     

    Core deposits (1)

     

     

     

    1,654,764

     

     

     

     

    1,660,409

     

     

     

     

    1,650,358

     

     

     

     

    1,559,904

     

     

     

     

    1,628,706

     

     

     

     

    1,654,764

     

     

     

     

    1,628,706

     

    Other borrowings

     

     

     

    25,000

     

     

     

     

    14,753

     

     

     

     

    20,738

     

     

     

     

    41,725

     

     

     

     

    96,712

     

     

     

     

    25,000

     

     

     

     

    96,712

     

    Total Shareholders' equity

     

     

     

    250,438

     

     

     

     

    209,365

     

     

     

     

    202,104

     

     

     

     

    195,232

     

     

     

     

    193,303

     

     

     

     

    250,438

     

     

     

     

    193,303

     

    (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.

    Financial Highlights - continued (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 1B

     

     

     

     

    As of and for the Three Months Ended

     

     

    As of and for the Nine Months Ended

     

     

     

     

     

    September 30,

     

     

     

    June 30,

     

     

     

    March 31,

     

     

     

    December 31,

     

     

     

    September 30,

     

     

     

    September 30,

     

     

     

    September 30,

     

     

    (dollars in thousands)

     

     

    2025

     

     

     

    2025

     

     

     

    2025

     

     

     

    2024

     

     

     

    2024

     

     

     

    2025

     

     

     

    2024

     

     

    Performance Ratios:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Pre-tax pre-provision net revenue

    (PPNR) (1)

     

    $

     

    9,434

     

     

    $

     

    7,781

     

     

    $

     

    7,221

     

     

    $

     

    7,894

     

     

    $

     

    9,097

     

     

    $

     

    24,436

     

     

    $

     

    19,874

     

     

    Return on average assets (ROAA) (2)

     

     

     

    1.20

     

    %

     

     

    1.09

     

    %

     

     

    0.97

     

    %

     

     

    1.07

     

    %

     

     

    1.47

     

    %

     

     

    1.09

     

    %

     

     

    1.04

     

    %

    Adjusted return on average assets

    (Adj. ROAA) (1)(2)

     

     

     

    1.20

     

     

     

     

    1.09

     

     

     

     

    0.97

     

     

     

     

    1.07

     

     

     

     

    1.47

     

     

     

     

    1.09

     

     

     

     

    1.21

     

     

    Return on average equity (2)

     

     

     

    10.84

     

     

     

     

    11.62

     

     

     

     

    10.25

     

     

     

     

    11.65

     

     

     

     

    16.91

     

     

     

     

    10.91

     

     

     

     

    12.30

     

     

    Adjusted return on average equity (1)(2)

     

     

     

    10.85

     

     

     

     

    11.62

     

     

     

     

    10.25

     

     

     

     

    11.65

     

     

     

     

    16.91

     

     

     

     

    10.91

     

     

     

     

    14.32

     

     

    Return on average tangible common

    equity (ROATCE) (1)(2)

     

     

     

    11.07

     

     

     

     

    11.92

     

     

     

     

    10.52

     

     

     

     

    11.97

     

     

     

     

    17.40

     

     

     

     

    11.17

     

     

     

     

    12.68

     

     

    Adjusted return on average tangible

    common equity (Adj. ROATCE) (1)(2)

     

     

     

    11.08

     

     

     

     

    11.92

     

     

     

     

    10.52

     

     

     

     

    11.97

     

     

     

     

    17.40

     

     

     

     

    11.18

     

     

     

     

    14.76

     

     

    Net interest rate spread (2)

     

     

     

    2.83

     

     

     

     

    2.76

     

     

     

     

    2.67

     

     

     

     

    2.42

     

     

     

     

    2.48

     

     

     

     

    2.76

     

     

     

     

    2.50

     

     

    Net interest margin (2)

     

     

     

    3.58

     

     

     

     

    3.46

     

     

     

     

    3.38

     

     

     

     

    3.21

     

     

     

     

    3.32

     

     

     

     

    3.48

     

     

     

     

    3.32

     

     

    Efficiency ratio

     

     

     

    55.69

     

     

     

     

    60.85

     

     

     

     

    61.26

     

     

     

     

    56.70

     

     

     

     

    54.35

     

     

     

     

    59.14

     

     

     

     

    61.49

     

     

    Efficiency ratio, as adjusted (1)

     

     

     

    55.66

     

     

     

     

    60.85

     

     

     

     

    61.26

     

     

     

     

    56.70

     

     

     

     

    54.35

     

     

     

     

    59.13

     

     

     

     

    57.62

     

     

    Noninterest income to average total

    assets (2)

     

     

     

    0.37

     

     

     

     

    0.33

     

     

     

     

    0.36

     

     

     

     

    0.37

     

     

     

     

    0.55

     

     

     

     

    0.35

     

     

     

     

    0.16

     

     

    Noninterest income to total revenue

     

     

     

    9.86

     

     

     

     

    9.03

     

     

     

     

    10.09

     

     

     

     

    10.74

     

     

     

     

    14.86

     

     

     

     

    9.66

     

     

     

     

    4.95

     

     

    Adjusted noninterest income to total

    adjusted revenue (1)

     

     

     

    9.91

     

     

     

     

    9.03

     

     

     

     

    10.09

     

     

     

     

    10.74

     

     

     

     

    14.86

     

     

     

     

    9.67

     

     

     

     

    10.93

     

     

    Noninterest expense to average total assets (2)

     

     

     

    2.11

     

     

     

     

    2.21

     

     

     

     

    2.19

     

     

     

     

    1.94

     

     

     

     

    2.02

     

     

     

     

    2.17

     

     

     

     

    2.04

     

     

    Average interest-earning assets to average

    interest-bearing liabilities

     

     

     

    129.16

     

     

     

     

    126.50

     

     

     

     

    126.31

     

     

     

     

    127.90

     

     

     

     

    127.59

     

     

     

     

    127.34

     

     

     

     

    127.63

     

     

    Average equity to average total assets

     

     

     

    11.08

     

     

     

     

    9.37

     

     

     

     

    9.46

     

     

     

     

    9.20

     

     

     

     

    8.70

     

     

     

     

    9.99

     

     

     

     

    8.47

     

     

    Asset Quality Data:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net charge-offs to average LHFI (2)

     

     

     

    0.03

     

    %

     

     

    0.06

     

    %

     

     

    0.00

     

    %

     

     

    (0.02

    )

    %

     

     

    0.02

     

    %

     

     

    0.03

     

    %

     

     

    0.02

     

    %

    Net charge-offs to total average loans (2)

     

     

     

    0.03

     

     

     

     

    0.05

     

     

     

     

    0.00

     

     

     

     

    (0.02

    )

     

     

     

    0.02

     

     

     

     

    0.03

     

     

     

     

    0.02

     

     

    Total allowance for credit losses

    to total LHFI

     

     

     

    1.16

     

     

     

     

    1.15

     

     

     

     

    1.16

     

     

     

     

    1.21

     

     

     

     

    1.11

     

     

     

     

    1.16

     

     

     

     

    1.11

     

     

    Total allowance for credit losses

    to total loans

     

     

     

    1.01

     

     

     

     

    1.01

     

     

     

     

    1.03

     

     

     

     

    1.08

     

     

     

     

    0.97

     

     

     

     

    1.01

     

     

     

     

    0.97

     

     

    Total allowance for credit losses

    to nonperforming loans

     

     

     

    127.03

     

     

     

     

    118.99

     

     

     

     

    117.11

     

     

     

     

    114.07

     

     

     

     

    184.64

     

     

     

     

    127.03

     

     

     

     

    184.64

     

     

    Nonperforming loans to gross LHFI

     

     

     

    0.91

     

     

     

     

    0.96

     

     

     

     

    0.99

     

     

     

     

    1.06

     

     

     

     

    0.60

     

     

     

     

    0.91

     

     

     

     

    0.60

     

     

    Nonperforming assets to total assets

     

     

     

    0.63

     

     

     

     

    0.66

     

     

     

     

    0.70

     

     

     

     

    0.76

     

     

     

     

    0.44

     

     

     

     

    0.63

     

     

     

     

    0.44

     

     

    Adjusted nonperforming assets to total

    assets (1)

     

     

     

    0.43

     

     

     

     

    0.46

     

     

     

     

    0.49

     

     

     

     

    0.53

     

     

     

     

    0.21

     

     

     

     

    0.43

     

     

     

     

    0.21

     

     

    Balance Sheet and Capital Ratios:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loan-to-deposit ratio

     

     

     

    91.53

     

    %

     

     

    88.21

     

    %

     

     

    85.65

     

    %

     

     

    86.30

     

    %

     

     

    88.74

     

    %

     

     

    91.53

     

    %

     

     

    88.74

     

    %

    Noninterest bearing deposits to

    total deposits

     

     

     

    16.08

     

     

     

     

    15.92

     

     

     

     

    15.52

     

     

     

     

    16.51

     

     

     

     

    17.28

     

     

     

     

    16.08

     

     

     

     

    17.28

     

     

    Total shareholders' equity to total assets

     

     

     

    11.10

     

     

     

     

    9.43

     

     

     

     

    9.23

     

     

     

     

    9.30

     

     

     

     

    9.08

     

     

     

     

    11.10

     

     

     

     

    9.08

     

     

    Tangible common equity to tangible

    assets (1)

     

     

     

    10.91

     

     

     

     

    9.22

     

     

     

     

    9.01

     

     

     

     

    9.08

     

     

     

     

    8.86

     

     

     

     

    10.91

     

     

     

     

    8.86

     

     

    Tier 1 leverage ratio (3)

     

     

     

    11.15

     

     

     

     

    10.22

     

     

     

     

    10.62

     

     

     

     

    10.64

     

     

     

     

    10.26

     

     

     

     

    11.15

     

     

     

     

    10.26

     

     

    Common equity tier 1 ratio (3)

     

     

     

    11.94

     

     

     

     

    11.09

     

     

     

     

    11.55

     

     

     

     

    12.07

     

     

     

     

    11.72

     

     

     

     

    11.94

     

     

     

     

    11.72

     

     

    Tier 1 risk-based capital ratio (3)

     

     

     

    11.94

     

     

     

     

    11.09

     

     

     

     

    11.55

     

     

     

     

    12.07

     

     

     

     

    11.72

     

     

     

     

    11.94

     

     

     

     

    11.72

     

     

    Total risk-based capital ratio (3)

     

     

     

    12.90

     

     

     

     

    12.04

     

     

     

     

    12.52

     

     

     

     

    12.97

     

     

     

     

    12.55

     

     

     

     

    12.90

     

     

     

     

    12.55

     

     

    Other:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Number of branches

     

     

     

    11

     

     

     

     

    11

     

     

     

     

    11

     

     

     

     

    11

     

     

     

     

    11

     

     

     

     

    11

     

     

     

     

    11

     

     

    Number of full-time equivalent

    employees

     

     

     

    194

     

     

     

     

    188

     

     

     

     

    180

     

     

     

     

    181

     

     

     

     

    181

     

     

     

     

    187

     

     

     

     

    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 September 30, 2025 are preliminary.

    Quarter End Balance Sheets (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

    Table 2

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

    (dollars in thousands)

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

    Assets

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash and due from banks

    $

    20,088

     

     

    $

    23,245

     

     

    $

    19,380

     

     

    $

    37,320

     

     

    $

    17,722

     

    Federal funds sold

     

    6,191

     

     

     

    20,045

     

     

     

    79,153

     

     

     

    30,641

     

     

     

    43,602

     

    Investment securities (1)

     

    342,990

     

     

     

    338,601

     

     

     

    332,312

     

     

     

    342,750

     

     

     

    361,935

     

    Loans held for sale (LHFS)

     

    231,593

     

     

     

    209,101

     

     

     

    187,481

     

     

     

    174,033

     

     

     

    193,938

     

    Loans held for investment (LHFI)

     

    1,552,976

     

     

     

    1,527,199

     

     

     

    1,472,232

     

     

     

    1,409,443

     

     

     

    1,409,913

     

    Allowance for credit losses on LHFI

     

    (18,028

    )

     

     

    (17,497

    )

     

     

    (17,104

    )

     

     

    (17,118

    )

     

     

    (15,615

    )

    Loans held for investment, net

     

    1,534,948

     

     

     

    1,509,702

     

     

     

    1,455,128

     

     

     

    1,392,325

     

     

     

    1,394,298

     

    Bank-owned life insurance

     

    47,833

     

     

     

    47,373

     

     

     

    46,924

     

     

     

    46,484

     

     

     

    46,044

     

    Premises, furniture and equipment, net

     

    18,186

     

     

     

    18,166

     

     

     

    17,837

     

     

     

    17,796

     

     

     

    17,882

     

    Deferred tax asset

     

    16,262

     

     

     

    17,211

     

     

     

    17,123

     

     

     

    18,148

     

     

     

    16,772

     

    Goodwill & intangible assets (2)

     

    6,186

     

     

     

    6,190

     

     

     

    6,199

     

     

     

    6,386

     

     

     

    6,451

     

    Other assets

     

    31,112

     

     

     

    31,611

     

     

     

    28,854

     

     

     

    32,829

     

     

     

    30,702

     

    Total assets

    $

    2,255,389

     

     

    $

    2,221,245

     

     

    $

    2,190,391

     

     

    $

    2,098,712

     

     

    $

    2,129,346

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Liabilities and shareholders' equity

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Liabilities

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Deposits

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Noninterest bearing transaction accounts

    $

    313,604

     

     

    $

    313,386

     

     

    $

    300,678

     

     

    $

    302,907

     

     

    $

    312,290

     

    Interest-bearing transaction accounts

     

    198,753

     

     

     

    209,816

     

     

     

    191,452

     

     

     

    181,068

     

     

     

    183,707

     

    Savings and money market

     

    634,826

     

     

     

    628,729

     

     

     

    650,050

     

     

     

    591,626

     

     

     

    654,192

     

    Time deposits

     

    802,489

     

     

     

    816,370

     

     

     

    795,513

     

     

     

    759,201

     

     

     

    657,126

     

    Total deposits

     

    1,949,672

     

     

     

    1,968,301

     

     

     

    1,937,693

     

     

     

    1,834,802

     

     

     

    1,807,315

     

    Federal Home Loan Bank of

    Atlanta advances

     

    25,000

     

     

     

    -

     

     

     

    -

     

     

     

    15,000

     

     

     

    -

     

    Subordinated debt, net

     

    -

     

     

     

    14,753

     

     

     

    14,741

     

     

     

    14,730

     

     

     

    14,718

     

    Revolving commercial line of credit, net

     

    -

     

     

     

    -

     

     

     

    5,997

     

     

     

    11,995

     

     

     

    11,994

     

    Federal Reserve Bank - Bank Term

    Funding Program ("BTFP") advances

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    70,000

     

    Other liabilities

     

    30,279

     

     

     

    28,826

     

     

     

    29,856

     

     

     

    26,953

     

     

     

    32,016

     

    Total liabilities

     

    2,004,951

     

     

     

    2,011,880

     

     

     

    1,988,287

     

     

     

    1,903,480

     

     

     

    1,936,043

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Shareholders' equity

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Voting common stock

     

    10,449

     

     

     

    8,107

     

     

     

    8,102

     

     

     

    8,098

     

     

     

    8,078

     

    Nonvoting common stock

     

    1,530

     

     

     

    2,172

     

     

     

    2,172

     

     

     

    2,172

     

     

     

    2,172

     

    Capital surplus

     

    189,654

     

     

     

    159,267

     

     

     

    158,997

     

     

     

    158,755

     

     

     

    158,463

     

    Accumulated income

     

    59,750

     

     

     

    53,009

     

     

     

    47,044

     

     

     

    41,994

     

     

     

    36,290

     

    Accumulated other comprehensive loss

     

    (10,945

    )

     

     

    (13,190

    )

     

     

    (14,211

    )

     

     

    (15,787

    )

     

     

    (11,700

    )

    Total shareholders' equity

     

    250,438

     

     

     

    209,365

     

     

     

    202,104

     

     

     

    195,232

     

     

     

    193,303

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total liabilities and shareholders' equity

    $

    2,255,389

     

     

    $

    2,221,245

     

     

    $

    2,190,391

     

     

    $

    2,098,712

     

     

    $

    2,129,346

     

    (1)

    No ACL was recognized for the periods presented.

    (2)

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

    Statements of Operations (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 3

     

     

    Three Months Ended

     

     

    Nine Months Ended

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Interest income

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest on cash and due from banks

    $

    129

     

     

    $

    111

     

     

    $

    135

     

     

    $

    122

     

     

    $

    131

     

     

    $

    375

     

     

    $

    412

     

    Interest on federal funds sold

     

    616

     

     

     

    698

     

     

     

    963

     

     

     

    870

     

     

     

    1,045

     

     

     

    2,277

     

     

     

    2,881

     

    Interest and dividends on investment

    securities

     

    4,125

     

     

     

    3,875

     

     

     

    3,800

     

     

     

    3,994

     

     

     

    4,171

     

     

     

    11,800

     

     

     

    12,052

     

    Interest and fees on LHFS

     

    3,422

     

     

     

    3,296

     

     

     

    2,819

     

     

     

    3,404

     

     

     

    2,993

     

     

     

    9,537

     

     

     

    6,868

     

    Interest and fees on LHFI

     

    24,598

     

     

     

    23,813

     

     

     

    22,307

     

     

     

    22,147

     

     

     

    24,214

     

     

     

    70,718

     

     

     

    70,899

     

    Total interest income

     

    32,890

     

     

     

    31,793

     

     

     

    30,024

     

     

     

    30,537

     

     

     

    32,554

     

     

     

    94,707

     

     

     

    93,112

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest expense

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Deposits

     

    13,274

     

     

     

    13,251

     

     

     

    12,830

     

     

     

    13,498

     

     

     

    14,230

     

     

     

    39,355

     

     

     

    39,945

     

    Other borrowings

     

    426

     

     

     

    464

     

     

     

    435

     

     

     

    768

     

     

     

    1,358

     

     

     

    1,325

     

     

     

    4,116

     

    Total interest expense

     

    13,700

     

     

     

    13,715

     

     

     

    13,265

     

     

     

    14,266

     

     

     

    15,588

     

     

     

    40,680

     

     

     

    44,061

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income

     

    19,190

     

     

     

    18,078

     

     

     

    16,759

     

     

     

    16,271

     

     

     

    16,966

     

     

     

    54,027

     

     

     

    49,051

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Provision (recovery) for credit losses

     

    653

     

     

     

    752

     

     

     

    629

     

     

     

    1,240

     

     

     

    (1,023

    )

     

     

    2,034

     

     

     

    (687

    )

    Net interest income after provision for

    credit losses

     

    18,537

     

     

     

    17,326

     

     

     

    16,130

     

     

     

    15,031

     

     

     

    17,989

     

     

     

    51,993

     

     

     

    49,738

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Noninterest income

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Mortgage banking related income

     

    299

     

     

     

    326

     

     

     

    221

     

     

     

    391

     

     

     

    276

     

     

     

    846

     

     

     

    813

     

    Interchange and card fee income

     

    238

     

     

     

    257

     

     

     

    266

     

     

     

    210

     

     

     

    216

     

     

     

    761

     

     

     

    658

     

    Service charges on deposit accounts

     

    208

     

     

     

    215

     

     

     

    211

     

     

     

    230

     

     

     

    207

     

     

     

    634

     

     

     

    617

     

    Bank-owned life insurance

     

    461

     

     

     

    449

     

     

     

    440

     

     

     

    440

     

     

     

    437

     

     

     

    1,350

     

     

     

    1,224

     

    Gain on sale of government guaranteed

    loans

     

    613

     

     

     

    265

     

     

     

    -

     

     

     

    151

     

     

     

    1,312

     

     

     

    878

     

     

     

    1,666

     

    Losses on sale of available-for-sale

    securities

     

    (10

    )

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    (10

    )

     

     

    (3,465

    )

    Other noninterest income

     

    291

     

     

     

    283

     

     

     

    743

     

     

     

    536

     

     

     

    513

     

     

     

    1,317

     

     

     

    1,043

     

    Total noninterest income

     

    2,100

     

     

     

    1,795

     

     

     

    1,881

     

     

     

    1,958

     

     

     

    2,961

     

     

     

    5,776

     

     

     

    2,556

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Noninterest expense

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Salaries and employee benefits

     

    6,985

     

     

     

    6,997

     

     

     

    6,694

     

     

     

    6,759

     

     

     

    6,727

     

     

     

    20,676

     

     

     

    19,428

     

    Occupancy and equipment

     

    850

     

     

     

    814

     

     

     

    788

     

     

     

    762

     

     

     

    754

     

     

     

    2,452

     

     

     

    2,233

     

    Data processing

     

    647

     

     

     

    653

     

     

     

    624

     

     

     

    605

     

     

     

    548

     

     

     

    1,924

     

     

     

    1,608

     

    Other professional services

     

    571

     

     

     

    973

     

     

     

    693

     

     

     

    496

     

     

     

    358

     

     

     

    2,237

     

     

     

    1,550

     

    Software and other technology expense

     

    788

     

     

     

    719

     

     

     

    703

     

     

     

    774

     

     

     

    671

     

     

     

    2,210

     

     

     

    1,968

     

    Regulatory assessment

     

    419

     

     

     

    344

     

     

     

    361

     

     

     

    336

     

     

     

    344

     

     

     

    1,124

     

     

     

    955

     

    Other noninterest expense

     

    1,596

     

     

     

    1,592

     

     

     

    1,556

     

     

     

    603

     

     

     

    1,428

     

     

     

    4,744

     

     

     

    3,991

     

    Total noninterest expense

     

    11,856

     

     

     

    12,092

     

     

     

    11,419

     

     

     

    10,335

     

     

     

    10,830

     

     

     

    35,367

     

     

     

    31,733

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income before taxes

     

    8,781

     

     

     

    7,029

     

     

     

    6,592

     

     

     

    6,654

     

     

     

    10,120

     

     

     

    22,402

     

     

     

    20,561

     

    Income tax expense

     

    2,040

     

     

     

    1,064

     

     

     

    1,542

     

     

     

    950

     

     

     

    2,236

     

     

     

    4,646

     

     

     

    4,361

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net income

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    QTD Average Balances and Yields/Rates (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 4

     

     

     

    Three Months Ended

     

     

     

    September 30, 2025

     

     

    June 30, 2025

     

     

    September 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

     

    $

    21,058

     

     

    $

    129

     

     

     

    2.43

    %

     

    $

    20,762

     

     

    $

    111

     

     

     

    2.14

    %

     

    $

    20,317

     

     

    $

    131

     

     

     

    2.57

    %

    Federal funds sold

     

     

    52,240

     

     

     

    616

     

     

     

    4.68

    %

     

     

    62,656

     

     

     

    698

     

     

     

    4.47

    %

     

     

    76,290

     

     

     

    1,045

     

     

     

    5.45

    %

    Investment securities

     

     

    339,619

     

     

     

    4,125

     

     

     

    4.82

    %

     

     

    338,635

     

     

     

    3,875

     

     

     

    4.59

    %

     

     

    353,121

     

     

     

    4,171

     

     

     

    4.70

    %

    Loans held for sale

     

     

    167,424

     

     

     

    3,422

     

     

     

    8.11

    %

     

     

    167,617

     

     

     

    3,296

     

     

     

    7.89

    %

     

     

    142,205

     

     

     

    2,993

     

     

     

    8.37

    %

    Loans held for investment

     

     

    1,543,363

     

     

     

    24,598

     

     

     

    6.32

    %

     

     

    1,506,211

     

     

     

    23,813

     

     

     

    6.34

    %

     

     

    1,439,835

     

     

     

    24,214

     

     

     

    6.69

    %

    Total earning assets

     

     

    2,123,704

     

     

     

    32,890

     

     

     

    6.14

    %

     

     

    2,095,881

     

     

     

    31,793

     

     

     

    6.08

    %

     

     

    2,031,768

     

     

     

    32,554

     

     

     

    6.37

    %

    Noninterest-earning assets:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Allowance for credit losses on LHFI

     

     

    (17,504

    )

     

     

     

     

     

     

     

     

    (17,110

    )

     

     

     

     

     

     

     

     

    (15,992

    )

     

     

     

     

     

     

    Bank-owned life insurance

     

     

    47,569

     

     

     

     

     

     

     

     

     

    47,119

     

     

     

     

     

     

     

     

     

    45,798

     

     

     

     

     

     

     

    Premises, furniture and equipment, net

     

     

    18,241

     

     

     

     

     

     

     

     

     

    18,034

     

     

     

     

     

     

     

     

     

    17,751

     

     

     

     

     

     

     

    Deferred tax asset

     

     

    17,159

     

     

     

     

     

     

     

     

     

    17,182

     

     

     

     

     

     

     

     

     

    18,255

     

     

     

     

     

     

     

    Goodwill & intangible assets

     

     

    6,176

     

     

     

     

     

     

     

     

     

    6,168

     

     

     

     

     

     

     

     

     

    6,257

     

     

     

     

     

     

     

    Other assets

     

     

    30,633

     

     

     

     

     

     

     

     

     

    29,442

     

     

     

     

     

     

     

     

     

    26,648

     

     

     

     

     

     

     

    Total noninterest-earning assets

     

     

    102,274

     

     

     

     

     

     

     

     

     

    100,835

     

     

     

     

     

     

     

     

     

    98,717

     

     

     

     

     

     

     

    Total assets

     

    $

    2,225,978

     

     

     

     

     

     

     

     

    $

    2,196,716

     

     

     

     

     

     

     

     

    $

    2,130,485

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing deposits

     

    $

    1,631,767

     

     

    $

    13,274

     

     

     

    3.23

    %

     

    $

    1,626,415

     

     

    $

    13,251

     

     

     

    3.27

    %

     

    $

    1,495,726

     

     

    $

    14,230

     

     

     

    3.78

    %

    Federal Reserve Bank - BTFP

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

     

     

    70,000

     

     

     

    863

     

     

     

    4.90

    %

    Federal funds purchased

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

     

     

    38

     

     

     

    1

     

     

     

    10.56

    %

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

    Federal Home Loan Bank of

    Atlanta advances

     

     

    272

     

     

     

    3

     

     

     

    4.38

    %

     

     

    10,000

     

     

     

    116

     

     

     

    4.65

    %

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

    Revolving commercial line of credit, net

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

     

     

    5,667

     

     

     

    112

     

     

     

    7.93

    %

     

     

    11,994

     

     

     

    260

     

     

     

    8.62

    %

    Subordinated debt, net

     

     

    12,191

     

     

     

    423

     

     

     

    13.77

    %

     

     

    14,747

     

     

     

    235

     

     

     

    6.39

    %

     

     

    14,712

     

     

     

    235

     

     

     

    6.35

    %

    Total interest-bearing liabilities

     

     

    1,644,230

     

     

     

    13,700

     

     

     

    3.31

    %

     

     

    1,656,867

     

     

     

    13,715

     

     

     

    3.32

    %

     

     

    1,592,432

     

     

     

    15,588

     

     

     

    3.89

    %

    Noninterest-bearing liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Noninterest-bearing deposits

     

     

    306,133

     

     

     

     

     

     

     

     

     

    306,330

     

     

     

     

     

     

     

     

     

    323,377

     

     

     

     

     

     

     

    Other liabilities

     

     

    28,927

     

     

     

     

     

     

     

     

     

    27,682

     

     

     

     

     

     

     

     

     

    29,242

     

     

     

     

     

     

     

    Total noninterest-bearing liabilities

     

     

    335,060

     

     

     

     

     

     

     

     

     

    334,012

     

     

     

     

     

     

     

     

     

    352,619

     

     

     

     

     

     

     

    Shareholders' equity

     

     

    246,688

     

     

     

     

     

     

     

     

     

    205,837

     

     

     

     

     

     

     

     

     

    185,434

     

     

     

     

     

     

     

    Total liabilities and shareholders' equity

     

    $

    2,225,978

     

     

     

     

     

     

     

     

    $

    2,196,716

     

     

     

     

     

     

     

     

    $

    2,130,485

     

     

     

     

     

     

     

    Net interest income

     

     

     

     

    $

    19,190

     

     

     

     

     

     

     

     

    $

    18,078

     

     

     

     

     

     

     

     

    $

    16,966

     

     

     

     

    Net interest spread

     

     

     

     

     

     

     

     

    2.83

    %

     

     

     

     

     

     

     

     

    2.76

    %

     

     

     

     

     

     

     

     

    2.48

    %

    Net interest margin

     

     

     

     

     

     

     

     

    3.58

    %

     

     

     

     

     

     

     

     

    3.46

    %

     

     

     

     

     

     

     

     

    3.32

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of total deposits (1)

     

     

     

     

     

     

     

     

    2.72

    %

     

     

     

     

     

     

     

     

    2.75

    %

     

     

     

     

     

     

     

     

    3.11

    %

    Cost of total funding (1)

     

     

     

     

     

     

     

     

    2.79

    %

     

     

     

     

     

     

     

     

    2.80

    %

     

     

     

     

     

     

     

     

    3.24

    %

    (1)

    Includes noninterest bearing deposits.

    YTD Average Balances and Yields/Rates (unaudited)

     

     

     

     

     

     

     

     

     

     

    Table 5

     

     

     

    Nine Months Ended

     

     

     

    September 30, 2025

     

     

    September 30, 2024

     

     

     

    Average

     

     

     

     

     

    Yield/

     

     

    Average

     

     

     

     

     

    Yield/

     

    (dollars in thousands)

     

    Balance

     

     

    Interest

     

     

    Rate

     

     

    Balance

     

     

    Interest

     

     

    Rate

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Earning assets:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cash and due from banks

     

    $

    21,509

     

     

    $

    375

     

     

     

    2.33

    %

     

    $

    20,762

     

     

    $

    412

     

     

     

    2.65

    %

    Federal funds sold

     

     

    67,659

     

     

     

    2,277

     

     

     

    4.50

    %

     

     

    68,963

     

     

     

    2,881

     

     

     

    5.58

    %

    Investment securities

     

     

    337,852

     

     

     

    11,800

     

     

     

    4.67

    %

     

     

    351,623

     

     

     

    12,052

     

     

     

    4.58

    %

    Loans held for sale

     

     

    157,409

     

     

     

    9,537

     

     

     

    8.10

    %

     

     

    107,145

     

     

     

    6,868

     

     

     

    8.56

    %

    Loans held for investment

     

     

    1,493,081

     

     

     

    70,718

     

     

     

    6.33

    %

     

     

    1,424,289

     

     

     

    70,899

     

     

     

    6.65

    %

    Total earning assets

     

     

    2,077,510

     

     

     

    94,707

     

     

     

    6.09

    %

     

     

    1,972,782

     

     

     

    93,112

     

     

     

    6.30

    %

    Noninterest-earning assets:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Allowance for credit losses on LHFI

     

     

    (17,245

    )

     

     

     

     

     

     

     

     

    (15,936

    )

     

     

     

     

     

     

    Bank-owned life insurance

     

     

    47,123

     

     

     

     

     

     

     

     

     

    45,380

     

     

     

     

     

     

     

    Premises, furniture and equipment, net

     

     

    18,044

     

     

     

     

     

     

     

     

     

    17,682

     

     

     

     

     

     

     

    Deferred tax asset

     

     

    17,379

     

     

     

     

     

     

     

     

     

    19,570

     

     

     

     

     

     

     

    Goodwill & intangible assets

     

     

    6,224

     

     

     

     

     

     

     

     

     

    6,352

     

     

     

     

     

     

     

    Other assets

     

     

    29,935

     

     

     

     

     

     

     

     

     

    31,315

     

     

     

     

     

     

     

    Total noninterest-earning assets

     

     

    101,460

     

     

     

     

     

     

     

     

     

    104,363

     

     

     

     

     

     

     

    Total assets

     

    $

    2,178,970

     

     

     

     

     

     

     

     

    $

    2,077,145

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Interest-bearing deposits

     

    $

    1,608,583

     

     

    $

    39,355

     

     

     

    3.27

    %

     

    $

    1,448,419

     

     

    $

    39,945

     

     

     

    3.68

    %

    Federal Reserve Bank - BTFP

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

     

     

    67,701

     

     

     

    2,485

     

     

     

    4.90

    %

    Federal funds purchased

     

     

    13

     

     

     

    1

     

     

     

    10.28

    %

     

     

    -

     

     

     

    -

     

     

     

    0.00

    %

    Federal Home Loan Bank of

    Atlanta advances

     

     

    3,809

     

     

     

    131

     

     

     

    4.60

    %

     

     

    1,825

     

     

     

    77

     

     

     

    5.64

    %

    Revolving commercial line of credit, net

     

     

    5,141

     

     

     

    300

     

     

     

    7.80

    %

     

     

    13,043

     

     

     

    849

     

     

     

    8.69

    %

    Subordinated debt, net

     

     

    13,882

     

     

     

    893

     

     

     

    8.60

    %

     

     

    14,700

     

     

     

    705

     

     

     

    6.41

    %

    Total interest-bearing liabilities

     

     

    1,631,428

     

     

     

    40,680

     

     

     

    3.33

    %

     

     

    1,545,688

     

     

     

    44,061

     

     

     

    3.81

    %

    Noninterest-bearing liabilities:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Noninterest bearing deposits

     

     

    301,997

     

     

     

     

     

     

     

     

     

    325,923

     

     

     

     

     

     

     

    Other liabilities

     

     

    27,944

     

     

     

     

     

     

     

     

     

    29,639

     

     

     

     

     

     

     

    Total noninterest-bearing liabilities

     

     

    329,941

     

     

     

     

     

     

     

     

     

    355,562

     

     

     

     

     

     

     

    Shareholders' equity

     

     

    217,601

     

     

     

     

     

     

     

     

     

    175,895

     

     

     

     

     

     

     

    Total liabilities and shareholders' equity

     

    $

    2,178,970

     

     

     

     

     

     

     

     

    $

    2,077,145

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net interest income

     

     

     

     

    $

    54,027

     

     

     

     

     

     

     

     

    $

    49,051

     

     

     

     

    Net interest spread

     

     

     

     

     

     

     

     

    2.76

    %

     

     

     

     

     

     

     

     

    2.49

    %

    Net interest margin

     

     

     

     

     

     

     

     

    3.48

    %

     

     

     

     

     

     

     

     

    3.32

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Cost of total deposits (1)

     

     

     

     

     

     

     

     

    2.75

    %

     

     

     

     

     

     

     

     

    3.01

    %

    Cost of total funding (1)

     

     

     

     

     

     

     

     

    2.81

    %

     

     

     

     

     

     

     

     

    3.14

    %

    (1)

    Includes noninterest bearing deposits.

    Loan Data (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 6

     

     

    As of the Quarter Ended

     

     

    September 30, 2025

     

     

    June 30, 2025

     

     

    March 31, 2025

     

     

    December 31, 2024

     

     

    September 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

    $

    106,787

     

     

     

    6.9

    %

     

    $

    100,528

     

     

     

    6.6

    %

     

    $

    76,453

     

     

     

    5.2

    %

     

    $

    72,520

     

     

     

    5.2

    %

     

    $

    112,275

     

     

     

    8.0

    %

    Income producing CRE

     

    371,670

     

     

     

    23.9

     

     

     

    372,142

     

     

     

    24.4

     

     

     

    352,693

     

     

     

    24.0

     

     

     

    321,558

     

     

     

    22.8

     

     

     

    267,551

     

     

     

    19.0

     

    Owner-occupied CRE

     

    96,287

     

     

     

    6.2

     

     

     

    91,147

     

     

     

    6.0

     

     

     

    90,204

     

     

     

    6.1

     

     

     

    94,573

     

     

     

    6.7

     

     

     

    95,789

     

     

     

    6.8

     

    Senior housing

     

    223,719

     

     

     

    14.4

     

     

     

    236,474

     

     

     

    15.5

     

     

     

    245,292

     

     

     

    16.7

     

     

     

    234,081

     

     

     

    16.6

     

     

     

    231,260

     

     

     

    16.4

     

    Commercial and industrial

     

    135,039

     

     

     

    8.7

     

     

     

    131,716

     

     

     

    8.6

     

     

     

    145,784

     

     

     

    9.8

     

     

     

    141,626

     

     

     

    10.0

     

     

     

    140,290

     

     

     

    10.0

     

    Retail Loans

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Marine vessels

     

    318,246

     

     

     

    20.5

     

     

     

    301,327

     

     

     

    19.7

     

     

     

    284,305

     

     

     

    19.3

     

     

     

    263,657

     

     

     

    18.6

     

     

     

    279,689

     

     

     

    19.8

     

    Residential mortgages

     

    190,220

     

     

     

    12.2

     

     

     

    185,527

     

     

     

    12.1

     

     

     

    176,794

     

     

     

    12.0

     

     

     

    174,099

     

     

     

    12.4

     

     

     

    173,392

     

     

     

    12.3

     

    Cash value life insurance LOC

     

    90,115

     

     

     

    5.8

     

     

     

    87,135

     

     

     

    5.7

     

     

     

    80,503

     

     

     

    5.5

     

     

     

    86,844

     

     

     

    6.2

     

     

     

    87,968

     

     

     

    6.2

     

    Other consumer

     

    20,893

     

     

     

    1.4

     

     

     

    21,203

     

     

     

    1.4

     

     

     

    20,204

     

     

     

    1.4

     

     

     

    20,485

     

     

     

    1.5

     

     

     

    21,699

     

     

     

    1.5

     

    Gross loans held for investment

    $

    1,552,976

     

     

     

    100.0

    %

     

    $

    1,527,199

     

     

     

    100.0

    %

     

    $

    1,472,232

     

     

     

    100.0

    %

     

    $

    1,409,443

     

     

     

    100.0

    %

     

    $

    1,409,913

     

     

     

    100.0

    %

    Core LHFI

     

    1,492,992

     

     

     

     

     

     

    1,464,200

     

     

     

     

     

     

    1,406,199

     

     

     

     

     

     

    1,342,073

     

     

     

     

     

     

    1,341,135

     

     

     

     

    Acquired LHFI (1)

     

    59,984

     

     

     

     

     

     

    62,999

     

     

     

     

     

     

    66,033

     

     

     

     

     

     

    67,370

     

     

     

     

     

     

    68,778

     

     

     

     

    Gross loans held for investment

    $

    1,552,976

     

     

     

     

     

    $

    1,527,199

     

     

     

     

     

    $

    1,472,232

     

     

     

     

     

    $

    1,409,443

     

     

     

     

     

    $

    1,409,913

     

     

     

     

    Allowance for credit losses on LHFI

     

    18,028

     

     

     

     

     

     

    17,497

     

     

     

     

     

     

    17,104

     

     

     

     

     

     

    17,118

     

     

     

     

     

     

    15,615

     

     

     

     

    Net loans held for investment

    $

    1,534,948

     

     

     

     

     

    $

    1,509,702

     

     

     

     

     

    $

    1,455,128

     

     

     

     

     

    $

    1,392,325

     

     

     

     

     

    $

    1,394,298

     

     

     

     

    Total loans held-for-sale

     

    231,593

     

     

     

     

     

     

    209,101

     

     

     

     

     

     

    187,481

     

     

     

     

     

     

    174,033

     

     

     

     

     

     

    193,938

     

     

     

     

    Total Loans

    $

    1,784,569

     

     

     

     

     

    $

    1,736,300

     

     

     

     

     

    $

    1,659,713

     

     

     

     

     

    $

    1,583,476

     

     

     

     

     

    $

    1,603,851

     

     

     

     

    (1)

    Includes loans acquired through business combinations.

    Nonperforming Assets (unaudited)

     

    Table 7

     

     

     

    As of the Quarter Ended

     

     

    (dollars in thousands)

    September 30, 2025

     

     

    June 30, 2025

     

     

    March 31, 2025

     

     

    December 31, 2024

     

     

    September 30, 2024

     

     

    Nonaccrual loans

    $

    14,171

     

     

    $

    14,611

     

     

    $

    14,599

     

     

    $

    14,957

     

     

    $

    8,408

     

     

    Past due loans 90 days and still accruing

     

    21

     

     

     

    93

     

     

     

    6

     

     

     

    49

     

     

     

    49

     

     

    Total nonperforming loans

    $

    14,192

     

     

    $

    14,704

     

     

    $

    14,605

     

     

    $

    15,006

     

     

    $

    8,457

     

     

    Other real estate owned

     

    -

     

     

     

    -

     

     

     

    765

     

     

     

    864

     

     

     

    864

     

     

    Total nonperforming assets

    $

    14,192

     

     

    $

    14,704

     

     

    $

    15,370

     

     

    $

    15,870

     

     

    $

    9,321

     

     

    Nonperforming loans to gross LHFI

     

    0.91

    %

     

     

    0.96

    %

     

     

    0.99

    %

     

     

    1.06

    %

     

     

    0.60

    %

     

    Nonaccrual loans to total assets

     

    0.63

    %

     

     

    0.66

    %

     

     

    0.67

    %

     

     

    0.71

    %

     

     

    0.39

    %

     

    Nonperforming assets to total assets

     

    0.63

    %

     

     

    0.66

    %

     

     

    0.70

    %

     

     

    0.76

    %

     

     

    0.44

    %

     

    Allowance for Credit Losses (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 8

     

     

     

    As of and for the Three Months Ended

     

     

    As of and for the Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Allowance for credit losses on LHFI

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Balance, beginning of period

     

    $

    17,497

     

     

    $

    17,104

     

     

    $

    17,118

     

     

    $

    15,615

     

     

    $

    16,002

     

     

    $

    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

     

     

    (29

    )

     

     

    19

     

     

     

    1

     

     

     

    3

     

     

     

    30

     

     

     

    (9

    )

     

     

    126

     

    Retail Loans

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Marine vessels

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    36

     

     

     

    -

     

     

     

    36

     

    Residential mortgages

     

     

    (2

    )

     

     

    (2

    )

     

     

    (2

    )

     

     

    (2

    )

     

     

    (7

    )

     

     

    (6

    )

     

     

    (13

    )

    Cash value life insurance LOC

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Other consumer

     

     

    156

     

     

     

    191

     

     

     

    16

     

     

     

    (25

    )

     

     

    27

     

     

     

    363

     

     

     

    24

     

    Total net charge-offs/(recoveries)

     

    $

    125

     

     

    $

    208

     

     

    $

    15

     

     

    $

    (77

    )

     

    $

    86

     

     

    $

    348

     

     

    $

    173

     

    Provision (recovery) for loan credit losses

     

     

    656

     

     

     

    601

     

     

     

    1

     

     

     

    1,426

     

     

     

    (301

    )

     

     

    1,258

     

     

     

    323

     

    Balance, ending of period

     

    $

    18,028

     

     

    $

    17,497

     

     

    $

    17,104

     

     

    $

    17,118

     

     

    $

    15,615

     

     

    $

    18,028

     

     

    $

    15,615

     

    Allowance for credit losses for unfunded commitments

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Period beginning balance

     

    $

    3,499

     

     

    $

    3,348

     

     

    $

    2,720

     

     

    $

    2,906

     

     

    $

    3,628

     

     

    $

    2,720

     

     

    $

    3,916

     

    (Recovery) provision for credit losses

     

     

    (3

    )

     

     

    151

     

     

     

    628

     

     

     

    (186

    )

     

     

    (722

    )

     

     

    776

     

     

     

    (1,010

    )

    Period ending balance

     

    $

    3,496

     

     

    $

    3,499

     

     

    $

    3,348

     

     

    $

    2,720

     

     

    $

    2,906

     

     

    $

    3,496

     

     

    $

    2,906

     

    Balance, end of period - Allowance for credit

    losses: LHFI and unfunded commitments

     

    $

    21,524

     

     

    $

    20,996

     

     

    $

    20,452

     

     

    $

    19,838

     

     

    $

    18,521

     

     

    $

    21,524

     

     

    $

    18,521

     

    Total loans held for investment

     

    $

    1,552,976

     

     

    $

    1,527,199

     

     

    $

    1,472,232

     

     

    $

    1,409,443

     

     

    $

    1,409,913

     

     

    $

    1,552,976

     

     

    $

    1,409,913

     

    Credit Analysis

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net charge-offs to average LHFI

     

     

    0.03

    %

     

     

    0.06

    %

     

     

    0.00

    %

     

     

    (0.02

    )%

     

     

    0.02

    %

     

     

    0.03

    %

     

     

    0.02

    %

    Total allowance for credit losses on LHFI to

    total LHFI

     

     

    1.16

    %

     

     

    1.15

    %

     

     

    1.16

    %

     

     

    1.21

    %

     

     

    1.11

    %

     

     

    1.16

    %

     

     

    1.11

    %

    Total allowance for credit losses on LHFI to

    nonaccrual loans

     

     

    127.22

    %

     

     

    119.75

    %

     

     

    117.16

    %

     

     

    114.45

    %

     

     

    185.72

    %

     

     

    127.22

    %

     

     

    185.72

    %

    Total allowance for credit losses on LHFI to

    total nonperforming loans

     

     

    127.03

    %

     

     

    118.99

    %

     

     

    117.11

    %

     

     

    114.07

    %

     

     

    184.64

    %

     

     

    127.03

    %

     

     

    184.64

    %

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

     

     

     

     

     

     

     

     

     

     

     

    Table 9

     

     

    As of the Quarter Ended

     

    (dollars in thousands)

    September 30, 2025

     

     

    June 30, 2025

     

     

    March 31, 2025

     

     

    December 31, 2024

     

     

    September 30, 2024

     

    Acquisition, development and

    construction (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Pass

    $

    106,787

     

     

    $

    100,528

     

     

    $

    76,453

     

     

    $

    72,520

     

     

    $

    112,275

     

    Special mention

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Substandard

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Total acquisition, development

    and construction

    $

    106,787

     

     

    $

    100,528

     

     

    $

    76,453

     

     

    $

    72,520

     

     

    $

    112,275

     

    Income producing CRE (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Pass

    $

    370,788

     

     

    $

    371,255

     

     

    $

    352,281

     

     

    $

    321,146

     

     

    $

    262,287

     

    Special mention

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    4,852

     

    Substandard

     

    882

     

     

     

    887

     

     

     

    412

     

     

     

    412

     

     

     

    412

     

    Total income producing

    $

    371,670

     

     

    $

    372,142

     

     

    $

    352,693

     

     

    $

    321,558

     

     

    $

    267,551

     

    Owner-occupied CRE (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Pass

    $

    86,533

     

     

    $

    81,244

     

     

    $

    83,711

     

     

    $

    87,906

     

     

    $

    89,133

     

    Special mention

     

    3,579

     

     

     

    3,612

     

     

     

    -

     

     

     

    -

     

     

     

    1,838

     

    Substandard

     

    6,175

     

     

     

    6,291

     

     

     

    6,493

     

     

     

    6,667

     

     

     

    4,818

     

    Total owner occupied

    $

    96,287

     

     

    $

    91,147

     

     

    $

    90,204

     

     

    $

    94,573

     

     

    $

    95,789

     

    Senior housing (1)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Pass

    $

    205,330

     

     

    $

    217,971

     

     

    $

    208,922

     

     

    $

    190,084

     

     

    $

    184,178

     

    Special mention

     

    12,006

     

     

     

    12,078

     

     

     

    24,814

     

     

     

    25,025

     

     

     

    17,493

     

    Substandard

     

    6,383

     

     

     

    6,425

     

     

     

    11,556

     

     

     

    18,972

     

     

     

    29,589

     

    Total senior housing

    $

    223,719

     

     

    $

    236,474

     

     

    $

    245,292

     

     

    $

    234,081

     

     

    $

    231,260

     

    Commercial and industrial (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Pass

    $

    128,468

     

     

    $

    124,979

     

     

    $

    141,202

     

     

    $

    136,878

     

     

    $

    135,476

     

    Special mention

     

    2,402

     

     

     

    2,199

     

     

     

    -

     

     

     

    36

     

     

     

    189

     

    Substandard

     

    4,169

     

     

     

    4,538

     

     

     

    4,582

     

     

     

    4,712

     

     

     

    4,625

     

    Total non-real estate

    $

    135,039

     

     

    $

    131,716

     

     

    $

    145,784

     

     

    $

    141,626

     

     

    $

    140,290

     

    Marine vessels (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Performing

    $

    318,246

     

     

    $

    301,327

     

     

    $

    284,305

     

     

    $

    263,657

     

     

    $

    279,689

     

    Nonperforming

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Total marine vessels

    $

    318,246

     

     

    $

    301,327

     

     

    $

    284,305

     

     

    $

    263,657

     

     

    $

    279,689

     

    Residential mortgages (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Performing

    $

    190,059

     

     

    $

    185,162

     

     

    $

    176,633

     

     

    $

    173,834

     

     

    $

    173,122

     

    Nonperforming

     

    161

     

     

     

    365

     

     

     

    161

     

     

     

    265

     

     

     

    270

     

    Total residential mortgages

    $

    190,220

     

     

    $

    185,527

     

     

    $

    176,794

     

     

    $

    174,099

     

     

    $

    173,392

     

    Cash value life insurance LOC (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Performing

    $

    90,115

     

     

    $

    87,135

     

     

    $

    80,503

     

     

    $

    86,844

     

     

    $

    87,968

     

    Nonperforming

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

    Total cash value life insurance

    LOC

    $

    90,115

     

     

    $

    87,135

     

     

    $

    80,503

     

     

    $

    86,844

     

     

    $

    87,968

     

    Other consumer (2)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Performing

    $

    20,872

     

     

    $

    21,203

     

     

    $

    20,204

     

     

    $

    20,442

     

     

    $

    21,699

     

    Nonperforming

     

    21

     

     

     

    -

     

     

     

    -

     

     

     

    43

     

     

     

    -

     

    Total other consumer

    $

    20,893

     

     

    $

    21,203

     

     

    $

    20,204

     

     

    $

    20,485

     

     

    $

    21,699

     

    Gross loans held for investment

    $

    1,552,976

     

     

    $

    1,527,199

     

     

    $

    1,472,232

     

     

    $

    1,409,443

     

     

    $

    1,409,913

     

    (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.

    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 Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands, except per share data)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Tangible Common Equity:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total shareholders' equity

     

    $

    250,438

     

     

    $

    209,365

     

     

    $

    202,104

     

     

    $

    195,232

     

     

    $

    193,303

     

     

    $

    250,438

     

     

    $

    193,303

     

    Less: Goodwill and intangibles

     

     

    (6,186

    )

     

     

    (6,190

    )

     

     

    (6,199

    )

     

     

    (6,386

    )

     

     

    (6,451

    )

     

     

    (6,186

    )

     

     

    (6,451

    )

    Adjusted for: Mortgage servicing

    rights

     

     

    1,156

     

     

     

    1,122

     

     

     

    1,093

     

     

     

    1,237

     

     

     

    1,258

     

     

     

    1,156

     

     

     

    1,258

     

    Tangible Common Equity

     

    $

    245,408

     

     

    $

    204,297

     

     

    $

    196,998

     

     

    $

    190,083

     

     

    $

    188,110

     

     

    $

    245,408

     

     

    $

    188,110

     

    Common shares outstanding

     

     

    11,978,921

     

    $

     

    10,278,921

     

     

     

    10,274,271

     

     

     

    10,270,146

     

     

     

    10,250,446

     

     

     

    11,978,921

     

     

     

    10,250,446

     

    Book value per common share

     

     

    20.91

     

     

     

    20.37

     

     

     

    19.67

     

     

     

    19.01

     

     

     

    18.86

     

     

     

    20.91

     

     

     

    18.86

     

    Tangible book value per common

    share

     

     

    20.49

     

     

     

    19.88

     

     

     

    19.17

     

     

     

    18.51

     

     

     

    18.35

     

     

     

    20.49

     

     

     

    18.35

     

    Tangible assets:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Total assets

     

    $

    2,255,389

     

     

    $

    2,221,245

     

     

    $

    2,190,391

     

     

    $

    2,098,712

     

     

    $

    2,129,346

     

     

    $

    2,255,389

     

     

    $

    2,129,346

     

    Less: Goodwill and intangibles

     

     

    (6,186

    )

     

     

    (6,190

    )

     

     

    (6,199

    )

     

     

    (6,386

    )

     

     

    (6,451

    )

     

     

    (6,186

    )

     

     

    (6,451

    )

    Adjusted for: Mortgage servicing

    rights

     

     

    1,156

     

     

     

    1,122

     

     

     

    1,093

     

     

     

    1,237

     

     

     

    1,258

     

     

     

    1,156

     

     

     

    1,258

     

    Tangible assets

     

    $

    2,250,359

     

     

    $

    2,216,177

     

     

    $

    2,185,285

     

     

    $

    2,093,563

     

     

    $

    2,124,153

     

     

    $

    2,250,359

     

     

    $

    2,124,153

     

    Tangible common equity to

    tangible assets

     

     

    10.91

    %

     

     

    9.22

    %

     

     

    9.01

    %

     

     

    9.08

    %

     

     

    8.86

    %

     

     

    10.91

    %

     

     

    8.86

    %

    ROATCE / Adjusted ROATCE (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 10B

     

     

     

    As of and for the Three Months Ended

     

     

    As of and for the Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Average shareholders' equity

     

     

    246,688

     

     

     

    205,837

     

     

     

    199,763

     

     

     

    194,724

     

     

     

    185,434

     

     

     

    217,601

     

     

     

    175,895

     

    Return on average shareholders'

    equity (1)

     

     

    10.84

    %

     

     

    11.62

    %

     

     

    10.25

    %

     

     

    11.65

    %

     

     

    16.91

    %

     

     

    10.91

    %

     

     

    12.30

    %

    Average Tangible Common Equity:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Average shareholders' equity

     

    $

    246,688

     

     

    $

    205,837

     

     

    $

    199,763

     

     

    $

    194,724

     

     

    $

    185,434

     

     

    $

    217,601

     

     

    $

    175,895

     

    Less: Average goodwill and

    intangibles

     

     

    (6,176

    )

     

     

    (6,168

    )

     

     

    (6,328

    )

     

     

    (6,432

    )

     

     

    (6,257

    )

     

     

    (6,224

    )

     

     

    (6,352

    )

    Adjusted for: Average mortgage

    servicing rights

     

     

    1,128

     

     

     

    1,082

     

     

     

    1,198

     

     

     

    1,263

     

     

     

    1,041

     

     

     

    1,136

     

     

     

    1,089

     

    Average tangible common equity

     

    $

    241,640

     

     

    $

    200,751

     

     

    $

    194,633

     

     

    $

    189,555

     

     

    $

    180,218

     

     

    $

    212,513

     

     

    $

    170,632

     

    Return on average tangible common (1)

    shareholders' equity

     

     

    11.07

    %

     

     

    11.92

    %

     

     

    10.52

    %

     

     

    11.97

    %

     

     

    17.40

    %

     

     

    11.17

    %

     

     

    12.68

    %

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Adjusted for:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on sale of AFS

    securities, net of tax (2)

     

     

    8

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    8

     

     

     

    2,654

     

    Adjusted net income

     

    $

    6,749

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,764

     

     

    $

    18,854

     

    Average tangible common equity

     

    $

    241,640

     

     

    $

    200,751

     

     

    $

    194,633

     

     

    $

    189,555

     

     

    $

    180,218

     

     

    $

    212,513

     

     

    $

    170,632

     

    Adjusted return on average tangible

    common equity (1)

     

     

    11.08

    %

     

     

    11.92

    %

     

     

    10.52

    %

     

     

    11.97

    %

     

     

    17.40

    %

     

     

    11.18

    %

     

     

    14.76

    %

    (1)

    Represents annualized data.

    (2)

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

    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 Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    GAAP-based efficiency ratio

     

     

    55.69

    %

     

     

    60.85

    %

     

     

    61.26

    %

     

     

    56.70

    %

     

     

    54.35

    %

     

     

    59.14

    %

     

     

    61.49

    %

    Net interest income

     

    $

    19,190

     

     

    $

    18,078

     

     

    $

    16,759

     

     

    $

    16,271

     

     

    $

    16,966

     

     

    $

    54,027

     

     

    $

    49,051

     

    Noninterest income

     

     

    2,100

     

     

     

    1,795

     

     

     

    1,881

     

     

     

    1,958

     

     

     

    2,961

     

     

     

    5,776

     

     

     

    2,556

     

    Adjusted for:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on sale of AFS

    securities (1)

     

     

    10

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    10

     

     

     

    3,465

     

    Adjusted revenue

     

    $

    21,300

     

     

    $

    19,873

     

     

    $

    18,640

     

     

    $

    18,229

     

     

    $

    19,927

     

     

    $

    59,813

     

     

    $

    55,072

     

    Total noninterest expense

     

     

    11,856

     

     

     

    12,092

     

     

     

    11,419

     

     

     

    10,335

     

     

     

    10,830

     

     

     

    35,367

     

     

     

    31,733

     

    Adjusted noninterest expense

     

    $

    11,856

     

     

    $

    12,092

     

     

    $

    11,419

     

     

    $

    10,335

     

     

    $

    10,830

     

     

    $

    35,367

     

     

    $

    31,733

     

    Efficiency ratio, as adjusted

     

     

    55.66

    %

     

     

    60.85

    %

     

     

    61.26

    %

     

     

    56.70

    %

     

     

    54.35

    %

     

     

    59.13

    %

     

     

    57.62

    %

    Noninterest income to total revenue

     

     

    9.86

    %

     

     

    9.03

    %

     

     

    10.09

    %

     

     

    10.74

    %

     

     

    14.86

    %

     

     

    9.66

    %

     

     

    4.95

    %

    Adjusted noninterest income to

    total adjusted revenue

     

     

    9.91

    %

     

     

    9.03

    %

     

     

    10.09

    %

     

     

    10.74

    %

     

     

    14.86

    %

     

     

    9.67

    %

     

     

    10.93

    %

    (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 Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Average assets

     

     

    2,225,978

     

     

     

    2,196,716

     

     

     

    2,111,196

     

     

     

    2,117,357

     

     

     

    2,130,485

     

     

     

    2,178,970

     

     

     

    2,077,145

     

    Return on average assets (1)

     

     

    1.20

    %

     

     

    1.09

    %

     

     

    0.97

    %

     

     

    1.07

    %

     

     

    1.47

    %

     

     

    1.09

    %

     

     

    1.04

    %

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Adjusted for:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on sale of AFS

    securities, net of tax (2)

     

     

    8

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    8

     

     

     

    2,654

     

    Adjusted net income

     

    $

    6,749

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,764

     

     

    $

    18,854

     

    Average assets

     

    $

    2,225,978

     

     

    $

    2,196,716

     

     

    $

    2,111,196

     

     

    $

    2,117,357

     

     

    $

    2,130,485

     

     

    $

    2,178,970

     

     

    $

    2,077,145

     

    Adjusted return on average

    assets (1)

     

     

    1.20

    %

     

     

    1.09

    %

     

     

    0.97

    %

     

     

    1.07

    %

     

     

    1.47

    %

     

     

    1.09

    %

     

     

    1.21

    %

    (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 Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Average shareholders' equity

     

     

    246,688

     

     

     

    205,837

     

     

     

    199,763

     

     

     

    194,724

     

     

     

    185,434

     

     

     

    217,601

     

     

     

    175,895

     

    Return on average

    shareholders' equity (1)

     

     

    10.84

    %

     

     

    11.62

    %

     

     

    10.25

    %

     

     

    11.65

    %

     

     

    16.91

    %

     

     

    10.91

    %

     

     

    12.30

    %

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Adjusted for:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on sale of AFS

    securities, net of tax (2)

     

     

    8

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    8

     

     

     

    2,654

     

    Adjusted net income

     

    $

    6,749

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,764

     

     

    $

    18,854

     

    Average shareholders' equity

     

    $

    246,688

     

     

    $

    205,837

     

     

    $

    199,763

     

     

    $

    194,724

     

     

    $

    185,434

     

     

    $

    217,601

     

     

    $

    175,895

     

    Adjusted return on average

    shareholders' equity (1)

     

     

    10.85

    %

     

     

    11.62

    %

     

     

    10.25

    %

     

     

    11.65

    %

     

     

    16.91

    %

     

     

    10.91

    %

     

     

    14.32

    %

    (1)

    Represents annualized data.

    (2)

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

    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 Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands, except per share data)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Average common shares

    outstanding - basic

     

     

    11,941,965

     

     

     

    10,277,721

     

     

     

    10,273,125

     

     

     

    10,250,446

     

     

     

    10,250,446

     

     

     

    10,837,050

     

     

     

    10,180,788

     

    Basic earnings per share

     

    $

    0.57

     

     

    $

    0.58

     

     

    $

    0.49

     

     

    $

    0.56

     

     

    $

    0.77

     

     

    $

    1.64

     

     

    $

    1.59

     

    Average common shares

    outstanding - diluted

     

     

    12,325,462

     

     

     

    10,612,255

     

     

     

    10,642,078

     

     

     

    10,596,364

     

     

     

    10,544,087

     

     

     

    11,217,972

     

     

     

    10,420,646

     

    Diluted earnings per share

     

    $

    0.54

     

     

    $

    0.57

     

     

    $

    0.47

     

     

    $

    0.54

     

     

    $

    0.75

     

     

    $

    1.58

     

     

    $

    1.55

     

    Net income

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Adjusted for:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Loss on sale of AFS securities,

    net of tax (1)

     

     

    8

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    -

     

     

     

    8

     

     

     

    2,654

     

    Adjusted net income

     

    $

    6,749

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,764

     

     

    $

    18,854

     

    Adjusted basic earnings per share

     

    $

    0.57

     

     

    $

    0.58

     

     

    $

    0.49

     

     

    $

    0.56

     

     

    $

    0.77

     

     

    $

    1.64

     

     

    $

    1.85

     

    Adjusted diluted earnings per share

     

    $

    0.54

     

     

    $

    0.57

     

     

    $

    0.47

     

     

    $

    0.54

     

     

    $

    0.75

     

     

    $

    1.58

     

     

    $

    1.81

     

    (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 Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Total nonperforming assets

     

    $

    14,192

     

     

    $

    14,704

     

     

    $

    15,370

     

     

    $

    15,870

     

     

    $

    9,321

     

     

    $

    14,192

     

     

    $

    9,321

     

    Total assets

     

     

    2,255,389

     

     

     

    2,221,245

     

     

     

    2,190,391

     

     

     

    2,098,712

     

     

     

    2,129,346

     

     

     

    2,255,389

     

     

     

    2,129,346

     

    GAAP-based nonperforming assets

    to total assets

     

     

    0.63

    %

     

     

    0.66

    %

     

     

    0.70

    %

     

     

    0.76

    %

     

     

    0.44

    %

     

     

    0.63

    %

     

     

    0.44

    %

    Total nonperforming assets

     

    $

    14,192

     

     

    $

    14,704

     

     

    $

    15,370

     

     

    $

    15,870

     

     

    $

    9,321

     

     

    $

    14,192

     

     

    $

    9,321

     

    Adjusted for:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Guaranteed portions of nonaccrual

    loans

     

     

    4,457

     

     

     

    4,583

     

     

     

    4,692

     

     

     

    4,811

     

     

     

    4,916

     

     

     

    4,457

     

     

     

    4,916

     

    Adjusted total nonperforming assets

     

    $

    9,735

     

     

    $

    10,121

     

     

    $

    10,678

     

     

    $

    11,059

     

     

    $

    4,405

     

     

    $

    9,735

     

     

    $

    4,405

     

    Total assets

     

    $

    2,255,389

     

     

    $

    2,221,245

     

     

    $

    2,190,391

     

     

    $

    2,098,712

     

     

    $

    2,129,346

     

     

    $

    2,255,389

     

     

    $

    2,129,346

     

    Adjusted nonperforming assets to

    total assets

     

     

    0.43

    %

     

     

    0.46

    %

     

     

    0.49

    %

     

     

    0.53

    %

     

     

    0.21

    %

     

     

    0.43

    %

     

     

    0.21

    %

    PPNR (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 10H

     

     

     

    As of and for the Three Months Ended

     

     

    As of and for the Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Net income (GAAP-based)

     

    $

    6,741

     

     

    $

    5,965

     

     

    $

    5,050

     

     

    $

    5,704

     

     

    $

    7,884

     

     

    $

    17,756

     

     

    $

    16,200

     

    Plus:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income tax expense

     

     

    2,040

     

     

     

    1,064

     

     

     

    1,542

     

     

     

    950

     

     

     

    2,236

     

     

     

    4,646

     

     

     

    4,361

     

    Provision (recovery) for credit losses

     

     

    653

     

     

     

    752

     

     

     

    629

     

     

     

    1,240

     

     

     

    (1,023

    )

     

     

    2,034

     

     

     

    (687

    )

    Pre-tax, pre-provision net revenue

     

    $

    9,434

     

     

    $

    7,781

     

     

    $

    7,221

     

     

    $

    7,894

     

     

    $

    9,097

     

     

    $

    24,436

     

     

    $

    19,874

     

    Core Deposits (unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Table 10I

     

     

     

    As of and for the Three Months Ended

     

     

    As of and for the Nine Months Ended

     

     

     

    September 30,

     

     

    June 30,

     

     

    March 31,

     

     

    December 31,

     

     

    September 30,

     

     

    September 30,

     

     

    September 30,

     

    (dollars in thousands)

     

    2025

     

     

    2025

     

     

    2025

     

     

    2024

     

     

    2024

     

     

    2025

     

     

    2024

     

    Total Deposits

     

    $

    1,949,672

     

     

    $

    1,968,301

     

     

    $

    1,937,693

     

     

    $

    1,834,802

     

     

    $

    1,807,315

     

     

    $

    1,949,672

     

     

    $

    1,807,315

     

    Less:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Brokered CDs

     

     

    294,908

     

     

     

    307,892

     

     

     

    287,335

     

     

     

    274,898

     

     

     

    178,609

     

     

     

    294,908

     

     

     

    178,609

     

    Core deposits (1)

     

    $

    1,654,764

     

     

    $

    1,660,409

     

     

    $

    1,650,358

     

     

    $

    1,559,904

     

     

    $

    1,628,706

     

     

    $

    1,654,764

     

     

    $

    1,628,706

     

    (1)

    The Company defines its core deposits as total deposits, less brokered certificates of deposits.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20251020263268/en/

    Stephen R. Stone

    President and Chief Executive Officer



    Anthony P. Valduga

    Chief Financial Officer / Chief Operating Officer



    678-396-4605

    [email protected]

    Get the next $COSO alert in real time by email

    Crush Q3 2025 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $COSO

    DatePrice TargetRatingAnalyst
    7/28/2025$26.00Overweight
    Piper Sandler
    7/28/2025$27.00Overweight
    Stephens
    More analyst ratings

    $COSO
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    CoastalSouth Bancshares, Inc. Reports Earnings for Third 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 $6.7 million, or $0.54 per diluted share, for the third quarter of 2025, compared to approximately $6.0 million, or $0.57 per diluted share, for the second quarter of 2025, and $7.9 million, or $0.75 per diluted share, for the third quarter of 2024. For the year-to-date period ending September 30, 2025, the Company reported net income of $17.8 million, or $1.58 per diluted share, compared with $16.2 million, or $1.55 per diluted share, for the same period in 2024. Commenting on the Company's results, President and Chief Executi

    10/20/25 7:36:00 PM ET
    $COSO
    Major Banks
    Finance

    Will Rivenbark Joins Coastal States Bank as Executive Vice President, Head of Commercial Real Estate Lending

    Coastal States Bank ("CSB") has announced the addition of Will Rivenbark to its executive leadership team as Executive Vice President and Head of Commercial Real Estate Lending. With more than 20 years of commercial real estate (CRE) lending experience, Rivenbark has a proven track record in managing complex transactions and building long-term client relationships. In his role, he will oversee the production of new CRE loans in CSB's community banking markets, including financing for owner-occupied and investment properties, as well as acquisitions, developments and new construction. "We are very excited to have Will join the CSB team," said Steve Stone, CSB's President and CEO. "Will's

    10/16/25 6:01:00 PM ET
    $COSO
    Major Banks
    Finance

    David DeLucia Joins Coastal States Bank as Vice President, Business Banker

    Coastal States Bank ("CSB") has announced the addition of David DeLucia to its team as Vice President, Business Banker in its Atlanta region. Bringing more than 18 years of experience in business banking to his role, David has extensive expertise in supporting businesses across a wide range of industries. His knowledge of the North Georgia and Metro Atlanta markets positions him to help small businesses achieve their goals and navigate today's dynamic financial environment with customized lending, deposit, and treasury management solutions. "We are excited to welcome David to the CSB team," said Gary Dowell, CSB's Atlanta Regional President. "David has built a strong reputation for deli

    9/24/25 10:00:00 AM ET
    $COSO
    Major Banks
    Finance

    $COSO
    SEC Filings

    View All

    CoastalSouth Bancshares Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

    8-K - CoastalSouth Bancshares, Inc. (0001297107) (Filer)

    10/20/25 7:52:14 PM ET
    $COSO
    Major Banks
    Finance

    CoastalSouth Bancshares Inc. filed SEC Form 8-K: Other Events

    8-K - CoastalSouth Bancshares, Inc. (0001297107) (Filer)

    9/16/25 4:00:26 PM ET
    $COSO
    Major Banks
    Finance

    SEC Form 10-Q filed by CoastalSouth Bancshares Inc.

    10-Q - CoastalSouth Bancshares, Inc. (0001297107) (Filer)

    8/11/25 4:35:16 PM ET
    $COSO
    Major Banks
    Finance

    $COSO
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    View All

    Piper Sandler initiated coverage on CoastalSouth Bancshares with a new price target

    Piper Sandler initiated coverage of CoastalSouth Bancshares with a rating of Overweight and set a new price target of $26.00

    7/28/25 8:57:21 AM ET
    $COSO
    Major Banks
    Finance

    Stephens initiated coverage on CoastalSouth Bancshares with a new price target

    Stephens initiated coverage of CoastalSouth Bancshares with a rating of Overweight and set a new price target of $27.00

    7/28/25 8:27:22 AM ET
    $COSO
    Major Banks
    Finance

    $COSO
    Leadership Updates

    Live Leadership Updates

    View All

    Will Rivenbark Joins Coastal States Bank as Executive Vice President, Head of Commercial Real Estate Lending

    Coastal States Bank ("CSB") has announced the addition of Will Rivenbark to its executive leadership team as Executive Vice President and Head of Commercial Real Estate Lending. With more than 20 years of commercial real estate (CRE) lending experience, Rivenbark has a proven track record in managing complex transactions and building long-term client relationships. In his role, he will oversee the production of new CRE loans in CSB's community banking markets, including financing for owner-occupied and investment properties, as well as acquisitions, developments and new construction. "We are very excited to have Will join the CSB team," said Steve Stone, CSB's President and CEO. "Will's

    10/16/25 6:01:00 PM ET
    $COSO
    Major Banks
    Finance

    Coastal States Bank Appoints Laura Fraser as Lowcountry Market President

    Coastal States Bank ("CSB") has announced the promotion of Laura Fraser to Lowcountry Market President. Laura brings more than 15 years of commercial banking experience to her new role, previously serving as CSB's Regional Credit Officer for its Savannah and Lowcountry markets. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250904172924/en/Laura Fraser, Lowcountry Market President With her background in credit administration, commercial lending and portfolio management, Laura will now lead the bank's commercial banking teams in Hilton Head Island, Bluffton, and Beaufort, providing strategic guidance to foster and grow business r

    9/8/25 12:30:00 PM ET
    $COSO
    Major Banks
    Finance

    Coastal States Bank Strengthens its Senior Leadership Team: Appoints Rhonda Thornton as Chief Retail and Experience Officer, Brian Smith as Coastal Regional President, and Jeremy Summerell as Savannah Market President

    Coastal States Bank ("CSB" or the "Bank") has announced changes to its senior leadership team. The Bank has appointed Rhonda Thornton as Chief Retail and Experience Officer, unifying its retail operations and branch network across its Lowcountry, Savannah, and Atlanta Regions under her leadership. Rhonda will focus on enhancing the CSB client experience utilizing her expertise in areas such as retail management, customer service, operations, and technology for community, regional, and national banks. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20250801555532/en/Rhonda Thornton, Chief Retail and Experience Officer, Coastal State

    8/1/25 9:20:00 AM ET
    $COSO
    Major Banks
    Finance