Third Coast Bancshares, Inc.NYSE: TCBX

Third Coast Bancshares, Inc. Reports 2025 Second Quarter Financial Results

· Issued by Third Coast Bancshares, Inc. via PR Newswire

Record EPS of $1.12 and Diluted EPS of $0.96 in Latest Quarterly Results

HOUSTON, July 23, 2025 /PRNewswire/ -- Third Coast Bancshares, Inc. (NASDAQ: TCBX) (the "Company," "Third Coast," "we," "us," or "our"), the bank holding company for Third Coast Bank (the "Bank"), today reported its 2025 second quarter financial results.

Year to Date Financial Highlights

  • Return on average assets of 1.38% annualized for the second quarter of 2025 compared to 1.17% annualized for the first quarter of 2025 and 0.97% annualized for the second quarter of 2024.

  • Net interest margin of 4.22% for the second quarter of 2025 compared to 3.80% for the first quarter of 2025 and 3.62% for the second quarter of 2024.

  • Net income for the second quarter of 2025 totaled $16.7 million, or $1.12 and $0.96 per basic and diluted share, respectively, compared to $13.6 million, or $0.90 and $0.78 per basic and diluted share, respectively, for the first quarter of 2025 and $10.8 million, or $0.70 and $0.63 per basic and diluted share, respectively, for the second quarter of 2024.

  • Efficiency ratio continues to improve from 61.23% for the first quarter of 2025 to 55.45% for the second quarter of 2025.

  • Gross loans grew to $4.08 billion as of June 30, 2025, from $3.99 billion reported as of March 31, 2025.

  • Book value per share and tangible book value per share(1) increased to $31.04 and $29.69, respectively, as of June 30, 2025, compared to $29.92 and $28.56, respectively, as of March 31, 2025 and $26.99 and $25.60, respectively, as of June 30, 2024.

  • Completed two securitizations of $100 million and $150 million of commercial real estate loans during the second quarter of 2025.

(1)

Non-GAAP financial measure. Please refer to the table titled "GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures" at the end of this news release for a reconciliation of these non-GAAP financial measures.

Bart Caraway, Founder, Chairman, President & CEO of Third Coast, said, "We've achieved another record–breaking quarter, setting a new high for earnings per share in the second quarter. This marks a 15.4% increase in Net Interest Income from the sequential first quarter and a 27.1% increase from the second quarter of 2024.

"Since Third Coast's IPO in November 2021, we have consistently delivered exceptional performance and sustained value creation. Total assets have grown by 98% from $2.49 billion in December 2021 to $4.94 billion today. In parallel, we've improved our efficiency ratio by an impressive 25%, moving from 74.43% in 2021 to 55.45% this quarter—a clear indicator of operational discipline. Additionally, our return on assets has increased 150% in this short period of time, climbing from 0.55% in 2021 to 1.38% in the current quarter – another milestone that underscores the steep and steady trajectory of our profitability.

"With a team that continues to execute at a high level and a track record of outperforming our peers, we believe Third Coast is well positioned to remain in the top tier of bank performers. Backed by a strong Texas-based franchise and a scalable platform—demonstrated by our successful securitizations this quarter—Third Coast intends to thrive in a consolidating industry while continuing to attract long-term investors."

Operating Results

Net Income and Earnings Per Share

Net income totaled $16.7 million for the second quarter of 2025, compared to $13.6 million for the first quarter of 2025 and $10.8 million for the second quarter of 2024. Net income available to common shareholders totaled $15.6 million for the second quarter of 2025, compared to $12.4 million for the first quarter of 2025 and $9.6 million for the second quarter of 2024. The quarter-over-quarter increase was primarily due to an increase in net interest income, resulting from an increase in loans, a portion of which were securitized, and the purchase of associated securities resulted in an increase in investment yields during the second quarter of 2025. Dividends on our Series A Convertible Non-Cumulative Preferred Stock ("Series A Preferred Stock") totaled $1.2 million for each of the quarters ended June 30, 2025 and March 31, 2025.

Basic and diluted earnings per share were $1.12 per share and $0.96 per share, respectively, in the second quarter of 2025, compared to $0.90 per share and $0.78 per share, respectively, in the first quarter of 2025 and $0.70 per share and $0.63 per share, respectively, in the second quarter of 2024.

Net Interest Margin and Net Interest Income

The net interest margin for the second quarter of 2025 was 4.22%, compared to 3.80% for the first quarter of 2025 and 3.62% for the second quarter of 2024. The yield on loans for the second quarter of 2025 was 7.95%, compared to 7.45% for the first quarter of 2025 and 6.07% for the second quarter of 2024. The cost of interest-bearing deposits for the second quarter of 2025 was 4.00%, compared to 4.02% for the first quarter of 2025 and 4.76% for the second quarter of 2024.

Net interest income totaled $49.4 million for the second quarter of 2025, an increase of 15.4% from $42.8 million for the first quarter of 2025 and an increase of 27.1% from $38.9 million for the second quarter of 2024. Interest income totaled $88.7 million for the second quarter of 2025, an increase of 9.8% from $80.8 million for the first quarter of 2025 and an increase of 9.2% from $81.2 million for the second quarter of 2024. The quarter-over-quarter increase in interest income resulted from an increase in loans, a portion of which were securitized, and the purchase of associated securities resulted in an increase in investment yields during the second quarter of 2025. Interest expense was $39.3 million for the second quarter of 2025, an increase of $1.3 million, or 3.5%, from $38.0 million for the first quarter of 2025 and a decrease of $3.1 million, or 7.3%, from $42.4 million for the second quarter of 2024.

Noninterest Income and Noninterest Expense

Noninterest income totaled $2.7 million for the second quarter of 2025, compared to $3.1 million for the first quarter of 2025 and $2.9 million for the second quarter of 2024. The decrease in other noninterest income was primarily due to changes in the first quarter valuation estimates of other real estate owned during the second quarter of 2025.

Noninterest expense increased to $28.8 million for the second quarter of 2025, compared to $28.1 million for the first quarter of 2025 and $25.6 million for the second quarter of 2024. The quarter-over-quarter increase in noninterest expense was primarily due to increased legal and professional expenses related to the securitization of loans and increased other expenses due to higher letter of credit costs during the second quarter of 2025. At June 30, 2025, the number of employees was 388, compared to 383 at March 31, 2025.

The efficiency ratio was 55.45% for the second quarter of 2025, compared to 61.23% for the first quarter of 2025 and 61.39% for the second quarter of 2024.

Balance Sheet Highlights

Loan Portfolio and Composition

For the quarter ended June 30, 2025, gross loans increased to $4.08 billion, an increase of $91.7 million, or 2.3%, from $3.99 billion as of March 31, 2025, and an increase of $321.6 million, or 8.6%, from $3.76 billion as of June 30, 2024. Commercial and industrial loans accounted for the majority of the loan growth for the second quarter of 2025, offset by slight decreases in real estate loans from the first quarter of 2025.

Asset Quality

Nonperforming loans at June 30, 2025 were $20.1 million, compared to $18.6 million at March 31, 2025 and $24.4 million at June 30, 2024. As of June 30, 2025, the nonperforming loans to total loans ratio was 0.49%, compared to 0.47% as of March 31, 2025 and 0.65% as of June 30, 2024. The increase in nonperforming loans during the second quarter of 2025 was primarily due to several factors. Loans greater than 90 days past due and still accruing increased by $5.2 million, primarily due to one commercial loan with a net book value of $4.2 million.  This increase was partially offset by a decline in nonaccrual loans of $3.7 million, which was primarily attributed to the payoff of a $2.0 million loan and approximately $800,000 in loans placed back on accrual.

The provision for credit loss recorded for the second quarter of 2025 was $2.1 million, and the allowance for credit losses of $40.0 million represented 0.98% of the $4.08 billion in gross loans outstanding as of June 30, 2025. The provision for credit loss recorded for the first quarter of 2025 was $450,000, and the allowance for credit losses of $40.5 million represented 1.01% of the $3.99 billion in gross loans outstanding as of March 31, 2025. The increase in the provision for credit loss recorded in the second quarter of 2025 compared to the first quarter of 2025 was primarily due to the charge-off of a factoring receivable facility.

The Company recorded net charge-offs of $2.4 million and $1.8 million for the three months ended June 30, 2025 and June 30, 2024, respectively.

Deposits and Composition

Deposits totaled $4.28 billion as of June 30, 2025, an increase of 0.8% from $4.25 billion as of March 31, 2025, and an increase of 11.0% from $3.86 billion as of June 30, 2024. Noninterest-bearing demand deposits decreased from $448.5 million as of March 31, 2025, to $441.0 million as of June 30, 2025 and represented 10.3% of total deposits as of June 30, 2025, compared to 10.6% of total deposits as of March 31, 2025. As of June 30, 2025, time deposits increased $130.7 million, or 20.1%, partially offset by a decrease in interest-bearing demand deposits of $89.1 million, or 2.9%, and a decrease in savings accounts of $1.7 million, or 6.7%, respectively, from March 31, 2025.

The average cost of deposits was 3.59% for the second quarter of 2025, representing a 1-basis point decrease from the first quarter of 2025 and a 63-basis point decrease from the second quarter of 2024. The decreases were due to the reduction in rates paid on interest-bearing demand deposits.

Earnings Conference Call

Third Coast has scheduled a conference call to discuss its 2025 second quarter results, which will be broadcast live over the Internet, on Thursday, July 24, 2025, at 11:00 a.m. Eastern Time / 10:00 a.m. Central Time. To participate in the call, dial 201-389-0869 and ask for the Third Coast Bancshares, Inc. call at least 10 minutes prior to the start time, or access it live over the Internet at https://ir.thirdcoast.bank/events-and-presentations/events/. For those who cannot listen to the live call, a replay will be available through July 31, 2025, and may be accessed by dialing 201-612-7415 and using passcode 13752287#. Also, an archive of the webcast will be available shortly after the call at https://ir.thirdcoast.bank/events-and-presentations/events/ for 90 days.

About Third Coast Bancshares, Inc.

Third Coast Bancshares, Inc. is a commercially focused, Texas-based bank holding company operating primarily in the Greater Houston, Dallas-Fort Worth, and Austin-San Antonio markets through its wholly owned subsidiary, Third Coast Bank. Founded in 2008 in Humble, Texas, Third Coast Bank conducts banking operations through 19 branches encompassing the four largest metropolitan areas in Texas. Please visit https://www.thirdcoast.bank for more information.

Forward Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to risks and uncertainties and are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. These statements are often, but not always, made through the use of words or phrases such as "may," "should," "could," "predict," "potential," "believe," "looking ahead," "will likely result," "expect," "continue," "will," "anticipate," "seek," "estimate," "intend," "plan," "projection," "would" and "outlook," or the negative version of those words or other comparable words or phrases of a future or forward-looking nature. These forward-looking statements are not historical facts, and are based on current expectations, estimates and projections about our industry, management's beliefs and certain assumptions made by management, many of which, by their nature, are inherently uncertain and beyond our control. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. There are or will be important factors that could cause our actual results to differ materially from those indicated in these forward-looking statements, including, but not limited to, the following: interest rate risk and fluctuations in interest rates; market conditions and economic trends generally and in the banking industry; our ability to maintain important deposit relationships; our ability to grow or maintain our deposit base; our ability to implement our expansion strategy; our ability to pay dividends on our Series A Preferred Stock; credit risk associated with our business; economic conditions affecting the real estate market; prepayment risks associated with commercial real estate loans; liquidity risks in the securitization market; operational risks related to the administration of securitized assets; and changes in key management personnel. For a discussion of additional factors that could cause our actual results to differ materially from those described in the forward-looking statements, please see the risk factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the U.S. Securities and Exchange Commission (the "SEC"), and our other filings with the SEC.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this press release. If one or more events related to these or other risks or uncertainties materialize, or if our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and we do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time to time, and it is not possible for us to predict which will arise. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

Non-GAAP Financial Measures

This press release contains certain non-GAAP financial measures, including Tangible Common Equity, Tangible Book Value Per Share, Tangible Common Equity to Tangible Assets and Return on Average Tangible Common Equity, which are supplemental measures that are not required by, or are not presented in accordance with GAAP. Please refer to the table titled "GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures" at the end of this press release for a reconciliation of these non-GAAP financial measures.

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

2025

2024

(Dollars in thousands)

June 30

March 31

December 31

September 30

June 30

ASSETS

Cash and cash equivalents:

Cash and due from banks

$

113,141

$

218,990

$

371,157

$

258,191

$

241,809

Federal funds sold

5,815

110,379

50,045

12,265

12,088

Total cash and cash equivalents

118,956

329,369

421,202

270,456

253,897

Interest bearing time deposits in other banks

262

359

356

353

350

Investment securities available-for-sale

355,753

397,442

384,025

292,104

286,167

Investment securities held to maturity

206,065

-

-

-

-

Loans held for investment

4,079,736

3,988,039

3,966,425

3,889,831

3,758,159

Less:  allowance for credit losses

(40,035)

(40,456)

(40,304)

(39,683)

(38,211)

Loans held for investment, net

4,039,701

3,947,583

3,926,121

3,850,148

3,719,948

Accrued interest receivable

27,736

26,752

25,820

26,111

27,518

Premises and equipment, net

24,908

25,669

26,230

26,696

27,626

Bank-owned life insurance

74,761

74,018

68,341

67,679

67,030

Non-marketable securities, at cost

18,761

15,994

15,980

24,328

16,147

Deferred tax asset, net

8,646

9,176

11,445

8,654

8,972

Derivative assets

3,059

3,052

6,479

5,786

7,799

Right-of-use assets - operating leases

18,769

19,370

19,863

20,397

20,944

Goodwill and other intangible assets

18,761

18,801

18,841

18,882

18,922

Other assets

27,633

29,404

17,743

16,176

18,799

Total assets

$

4,943,771

$

4,896,989

$

4,942,446

$

4,627,770

$

4,474,119

LIABILITIES

Deposits:

Noninterest bearing

$

440,964

$

448,542

$

602,082

$

489,822

$

464,498

Interest bearing

3,839,905

3,800,001

3,708,416

3,504,616

3,391,093

Total deposits

4,280,869

4,248,543

4,310,498

3,994,438

3,855,591

Accrued interest payable

6,691

7,044

6,281

7,283

5,668

Derivative liabilities

3,779

3,527

8,660

6,874

7,626

Lease liability - operating leases

19,835

20,425

20,900

21,412

21,919

Other liabilities

24,745

25,979

23,754

34,632

30,786

Line of credit - Senior Debt

30,875

30,875

30,875

31,875

36,875

Note payable - Subordinated Debentures, net

80,862

80,810

80,759

80,708

80,656

  Total liabilities

4,447,656

4,417,203

4,481,727

4,177,222

4,039,121

SHAREHOLDERS' EQUITY

Series A Convertible Non-Cumulative Preferred Stock

69

69

69

69

69

Series B Convertible Perpetual Preferred Stock

-

-

-

-

-

Common stock

13,930

13,904

13,848

13,746

13,744

Common stock - non-voting

-

-

-

-

-

Additional paid-in capital

322,972

322,456

321,696

320,871

320,496

Retained earnings

149,677

134,115

121,697

109,160

97,583

Accumulated other comprehensive income

10,566

10,341

4,508

7,801

4,205

Treasury stock, at cost

(1,099)

(1,099)

(1,099)

(1,099)

(1,099)

Total shareholders' equity

496,115

479,786

460,719

450,548

434,998

Total liabilities and shareholders' equity

$

4,943,771

$

4,896,989

$

4,942,446

$

4,627,770

$

4,474,119

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

Three Months Ended

Six Months Ended

2025

2024

2025

2024

(Dollars in thousands, except per share data)

June 30

March 31

December
31

September
30

June 30

June 30

June 30

INTEREST INCOME:

Loans, including fees

$

79,706

$

73,087

$

76,017

$

75,468

$

73,103

$

152,793

$

143,774

Investment securities available-for-sale

5,505

5,693

4,939

4,532

4,491

11,198

7,584

Investment securities held-to-maturity

1,607

-

-

-

-

1,607

-

Federal funds sold and other

1,844

1,986

4,580

2,719

3,631

3,830

8,743

Total interest income

88,662

80,766

85,536

82,719

81,225

169,428

160,101

INTEREST EXPENSE:

Deposit accounts

37,535

36,226

40,233

40,407

40,410

73,761

79,108

FHLB advances and other borrowings

1,753

1,743

1,865

1,929

1,957

3,496

4,056

Total interest expense

39,288

37,969

42,098

42,336

42,367

77,257

83,164

Net interest income

49,374

42,797

43,438

40,383

38,858

92,171

76,937

Provision for credit losses

2,130

450

1,156

1,085

1,900

2,580

3,460

Net interest income after credit loss expense

47,244

42,347

42,282

39,298

36,958

89,591

73,477

NONINTEREST INCOME:

Service charges and fees

2,125

2,277

1,772

2,143

1,515

4,402

3,020

Earnings on bank-owned life insurance

743

677

662

649

587

1,420

1,169

(Loss) gain on sale of investment securities available-for-sale

(110)

(228)

196

(480)

123

(338)

280

Gain on sale of SBA loans

44

30

-

-

-

74

30

Other

(152)

351

243

205

663

199

732

Total noninterest income

2,650

3,107

2,873

2,517

2,888

5,757

5,231

NONINTEREST EXPENSE:

Salaries and employee benefits

18,179

18,341

17,018

15,679

15,917

36,520

32,419

Occupancy and equipment expense

2,783

2,834

2,856

2,817

2,763

5,617

5,420

Legal and professional

1,927

1,431

1,587

1,037

1,621

3,358

3,006

Data processing and network expense

1,162

1,120

1,182

1,608

1,046

2,282

2,464

Regulatory assessments

1,203

1,306

1,196

1,249

1,005

2,509

1,985

Advertising and marketing

503

409

526

420

406

912

761

Software purchases and maintenance

1,149

1,259

1,202

1,266

1,211

2,408

2,416

Loan operations and other real estate owned expense

439

269

189

227

262

708

488

Telephone and communications

115

175

144

166

141

290

275

Other

1,386

964

1,330

1,085

1,257

2,350

2,309

Total noninterest expense

28,846

28,108

27,230

25,554

25,629

56,954

51,543

NET INCOME BEFORE INCOME TAX
        EXPENSE

21,048

17,346

17,925

16,261

14,217

38,394

27,165

Income tax expense

4,301

3,757

4,192

3,486

3,421

8,058

6,002

NET INCOME

16,747

13,589

13,733

12,775

10,796

30,336

21,163

Preferred stock dividends declared

1,185

1,171

1,196

1,198

1,184

2,356

2,355

NET INCOME AVAILABLE TO COMMON
        SHAREHOLDERS

$

15,562

$

12,418

$

12,537

$

11,577

$

9,612

$

27,980

$

18,808

EARNINGS PER COMMON SHARE:

Basic earnings per share

$

1.12

$

0.90

$

0.92

$

0.85

$

0.70

$

2.03

$

1.38

Diluted earnings per share

$

0.96

$

0.78

$

0.79

$

0.74

$

0.63

$

1.74

$

1.25

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

Three Months Ended

Six Months Ended

2025

2024

2025

2024

(Dollars in thousands, except
share and per share data)

June 30

March 31

December
31

September
30

June 30

June 30

June 30

Earnings per share, basic

$

1.12

$

0.90

$

0.92

$

0.85

$

0.70

$

2.03

$

1.38

Earnings per share, diluted

$

0.96

$

0.78

$

0.79

$

0.74

$

0.63

$

1.74

$

1.25

Dividends on common stock

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Dividends on Series A Convertible
        Non-Cumulative Preferred Stock

$

17.06

$

16.88

$

17.25

$

17.25

$

17.06

$

33.94

$

33.94

Return on average assets (A)

1.38

%

1.17

%

1.13

%

1.14

%

0.97

%

1.28

%

0.96

%

Return on average common equity (A)

14.70

%

12.41

%

12.66

%

12.12

%

10.53

%

13.59

%

10.48

%

Return on average tangible common
        equity (A) (B)

15.38

%

13.01

%

13.29

%

12.76

%

11.10

%

14.23

%

11.06

%

Net interest margin (A) (C)

4.22

%

3.80

%

3.71

%

3.73

%

3.62

%

4.02

%

3.61

%

Efficiency ratio (D)

55.45

%

61.23

%

58.80

%

59.57

%

61.39

%

58.16

%

62.73

%

Capital Ratios

Third Coast Bancshares, Inc. (consolidated):

Total common equity to total assets

8.70

%

8.45

%

7.98

%

8.31

%

8.24

%

8.70

%

8.24

%

Tangible common equity to tangible
        assets (B)

8.35

%

8.09

%

7.63

%

7.93

%

7.85

%

8.35

%

7.85

%

Estimated Common equity tier 1 (to risk
        weighted assets)

8.75

%

8.70

%

8.41

%

8.38

%

8.29

%

8.75

%

8.29

%

Estimated Tier 1 capital (to risk weighted
        assets)

10.20

%

10.19

%

9.90

%

9.93

%

9.88

%

10.20

%

9.88

%

Estimated Total capital (to risk weighted
        assets)

12.87

%

12.97

%

12.68

%

12.80

%

12.78

%

12.87

%

12.78

%

Estimated Tier 1 capital (to average
        assets)

9.65

%

9.58

%

9.12

%

9.53

%

9.24

%

9.65

%

9.24

%

Third Coast Bank:

Estimated Common equity tier 1 (to risk
        weighted assets)

12.56

%

12.69

%

12.35

%

12.45

%

12.52

%

12.56

%

12.52

%

Estimated Tier 1 capital (to risk weighted
        assets)

12.56

%

12.69

%

12.35

%

12.45

%

12.52

%

12.56

%

12.52

%

Estimated Total capital (to risk weighted
        assets)

13.46

%

13.63

%

13.29

%

13.42

%

13.49

%

13.46

%

13.49

%

Estimated Tier 1 capital (to average
        assets)

11.89

%

11.93

%

11.37

%

11.95

%

11.71

%

11.89

%

11.71

%

Other Data

Weighted average shares:

Basic

13,836,830

13,776,998

13,698,010

13,665,400

13,657,223

13,807,079

13,631,740

Diluted

17,391,128

17,440,826

17,394,884

17,184,991

17,018,680

17,416,142

16,977,342

Period end shares outstanding

13,851,581

13,825,286

13,769,780

13,667,591

13,665,505

13,851,581

13,665,505

Book value per share

$

31.04

$

29.92

$

28.65

$

28.13

$

26.99

$

31.04

$

26.99

Tangible book value per share (B)

$

29.69

$

28.56

$

27.29

$

26.75

$

25.60

$

29.69

$

25.60

(A)

Interim periods annualized.

(B)

Refer to the calculation of these non-GAAP financial measures and a reconciliation to their most directly comparable GAAP financial measures at the end of this news release.

(C)

Net interest margin represents net interest income divided by average interest-earning assets.

(D)

Represents total noninterest expense divided by the sum of net interest income plus noninterest income. Taxes and provision for credit losses are not part of this calculation.

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

Three Months Ended

June 30, 2025

March 31, 2025

June 30, 2024

(Dollars in thousands)

Average
Outstanding
Balance

Interest
Earned/
Paid(3)

Average
Yield/
Rate(4)

Average
Outstanding
Balance

Interest
Earned/
Paid(3)

Average
Yield/
Rate(4)

Average
Outstanding
Balance

Interest
Earned/
Paid(3)

Average
Yield/
Rate(4)

Assets

Interest-earnings assets:

Loans, gross

$

4,020,771

$

79,706

7.95 %

$

3,979,859

$

73,087

7.45 %

$

3,740,544

$

73,103

7.86 %

Investment securities available-for-sale

382,439

5,505

5.77 %

398,115

5,693

5.80 %

297,653

4,491

6.07 %

Investment securities held-to-maturity

117,407

1,607

5.49 %

—

—

—

—

—

—

Federal funds sold and other
        interest-earning assets

169,943

1,844

4.35 %

186,893

1,986

4.31 %

277,144

3,631

5.27 %

Total interest-earning assets

4,690,560

88,662

7.58 %

4,564,867

80,766

7.18 %

4,315,341

81,225

7.57 %

Less:  allowance for loan losses

(40,631)

(40,595)

(38,429)

Total interest-earning assets, net of
        allowance

4,649,929

4,524,272

4,276,912

Noninterest-earning assets

210,170

198,522

195,193

Total assets

$

4,860,099

$

4,722,794

$

4,472,105

Liabilities and Shareholders' Equity

Interest-bearing liabilities:

Interest-bearing deposits

$

3,766,801

$

37,535

4.00 %

$

3,652,006

$

36,226

4.02 %

$

3,411,592

$

40,410

4.76 %

Note payable and line of credit

111,712

1,719

6.17 %

111,661

1,713

6.22 %

121,275

1,957

6.49 %

FHLB advances

2,916

34

4.68 %

2,551

30

4.77 %

—

—

—

Total interest-bearing liabilities

3,881,429

39,288

4.06 %

3,766,218

37,969

4.09 %

3,532,867

42,367

4.82 %

Noninterest-bearing deposits

431,144

423,780

442,672

Other liabilities

56,785

60,755

63,056

Total liabilities

4,369,358

4,250,753

4,038,595

Shareholders' equity

490,741

472,041

433,510

Total liabilities and shareholders'
        equity

$

4,860,099

$

4,722,794

$

4,472,105

Net interest income

$

49,374

$

42,797

$

38,858

Net interest spread (1)

3.52 %

3.09 %

2.75 %

Net interest margin (2)

4.22 %

3.80 %

3.62 %

(1)

Net interest spread is the average yield on interest earning assets minus the average rate on interest-bearing liabilities.

(2)

Net interest margin represents net interest income divided by average interest-earning assets.

(3)

Interest earned/paid includes accretion of deferred loan fees, premiums and discounts. 

(4)

Annualized.

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

Six Months Ended

June 30, 2025

June 30, 2024

(Dollars in thousands)

Average
Outstanding
Balance

Interest
Earned/
Paid(3)

Average
Yield/
Rate(4)

Average
Outstanding
Balance

Interest
Earned/
Paid(3)

Average
Yield/
Rate(4)

Assets

Interest-earnings assets:

Loans, gross

$

4,000,428

$

152,793

7.70 %

$

3,702,960

$

143,774

7.81 %

Investment securities available-for-sale

390,233

11,198

5.79 %

249,965

7,584

6.10 %

Investment securities held-to-maturity

59,028

1,607

5.49 %

—

—

—

Federal funds sold and other interest-earning
           assets

178,372

3,830

4.33 %

330,536

8,743

5.32 %

      Total interest-earning assets

4,628,061

169,428

7.38 %

4,283,461

160,101

7.52 %

Less:  allowance for loan losses

(40,613)

(37,853)

Total interest-earning assets, net of allowance

4,587,448

4,245,608

Noninterest-earning assets

204,378

194,133

      Total assets

$

4,791,826

$

4,439,741

Liabilities and Shareholders' Equity

Interest-bearing liabilities:

   Interest-bearing deposits

$

3,709,721

$

73,761

4.01 %

$

3,379,219

$

79,108

4.71 %

   Note payable and line of credit

111,687

3,432

6.20 %

121,080

4,056

6.74 %

   FHLB advances and other

2,735

64

4.72 %

—

—

—

      Total interest-bearing liabilities

3,824,143

77,257

4.07 %

3,500,299

83,164

4.78 %

Noninterest-bearing deposits

427,482

449,863

Other liabilities

58,758

62,501

      Total liabilities

4,310,383

4,012,663

Shareholders' equity

481,443

427,078

      Total liabilities and shareholders' equity

$

4,791,826

$

4,439,741

Net interest income

$

92,171

$

76,937

Net interest spread (1)

3.31 %

2.74 %

Net interest margin (2)

4.02 %

3.61 %

(1)

Net interest spread is the average yield on interest earning assets minus the average rate on interest-bearing liabilities.

(2)

Net interest margin represents net interest income divided by average interest-earning assets.

(3)

Interest earned/paid includes accretion of deferred loan fees, premiums and discounts. 

(4)

Annualized.

Third Coast Bancshares, Inc. and Subsidiary

Financial Highlights

(unaudited)

Three Months Ended

2025

2024

(Dollars in thousands)

June 30

March 31

December 31

September 30

June 30

Period-end Loan Portfolio:

Real estate loans:

Commercial real estate:

Non-farm non-residential owner occupied

$

423,959

$

420,902

$

448,134

$

470,222

$

499,941

Non-farm non-residential non-owner occupied

666,840

633,227

652,119

611,617

612,268

Residential

323,898

335,285

336,736

339,558

349,461

Construction, development & other

784,364

846,166

871,373

825,302

756,646

Farmland

28,013

30,783

30,915

35,650

31,049

Commercial & industrial

1,724,583

1,605,243

1,497,408

1,499,302

1,361,401

Consumer

1,206

1,443

1,859

2,002

2,216

Municipal and other

126,873

114,990

127,881

106,178

145,177

Total loans

$

4,079,736

$

3,988,039

$

3,966,425

$

3,889,831

$

3,758,159

Asset Quality:

Nonaccrual loans

$

13,358

$

17,066

$

26,773

$

23,522

$

23,910

Loans > 90 days and still accruing

6,755

1,503

1,173

522

507

Total nonperforming loans

20,113

18,569

27,946

24,044

24,417

Other real estate owned

8,580

8,752

862

283

-

Total nonperforming assets

$

28,693

$

27,321

$

28,808

$

24,327

$

24,417

QTD Net charge-offs (recoveries)

$

2,376

$

398

$

879

$

(57)

$

1,829

Nonaccrual loans:

Real estate loans:

Commercial real estate:

Non-farm non-residential owner occupied

$

2,191

$

3,100

$

10,433

$

9,696

$

10,051

Non-farm non-residential non-owner occupied

111

-

-

68

74

Residential

637

2,616

2,226

2,664

2,767

Construction, development & other

344

358

400

1

301

Commercial & industrial

10,075

10,992

13,714

11,093

10,717

Total nonaccrual loans

$

13,358

$

17,066

$

26,773

$

23,522

$

23,910

Asset Quality Ratios:

Nonperforming assets to total assets

0.58

%

0.56

%

0.58

%

0.53

%

0.55

%

Nonperforming loans to total loans

0.49

%

0.47

%

0.70

%

0.62

%

0.65

%

Allowance for credit losses to total loans

0.98

%

1.01

%

1.02

%

1.02

%

1.02

%

QTD Net charge-offs (recoveries) to average loans
        (annualized)

0.24

%

0.04

%

0.09

%

(0.01)

%

0.20

%

Third Coast Bancshares, Inc. and Subsidiary
GAAP Reconciliation and Management's Explanation of Non-GAAP Financial Measures
(unaudited)

Our accounting and reporting policies conform to GAAP (generally accepted accounting principles) and the prevailing practices in the banking industry. However, we also evaluate our performance based on certain additional financial measures discussed in this earnings release as being non-GAAP financial measures. Specifically, we review Tangible Common Equity, Tangible Book Value Per Share, Tangible Common Equity to Tangible Assets, and Return on Average Tangible Common Equity for internal planning and forecasting purposes. We classify a financial measure as a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are not included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP as in effect from time to time in the United States in our statements of income, balance sheets or statements of cash flows. Non-GAAP financial measures do not include operating and other statistical measures or ratios, or statistical measures calculated using exclusively financial measures calculated in accordance with GAAP.

The non-GAAP financial measures that we discuss in this earnings release should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP. Moreover, the manner in which we calculate the non-GAAP financial measures that we discuss in this earnings release may differ from that of other companies reporting measures with similar names. It is important to understand how other banking organizations calculate their financial measures with names similar to the non-GAAP financial measures we have discussed in this earnings release when comparing such non-GAAP financial measures.

Management believes the following non-GAAP financial measures assist investors in understanding the financial condition of the company:

  • Tangible Common Equity. The most directly comparable GAAP financial measure for tangible common equity is total shareholders' equity. We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period of tangible common equity.

  • Tangible Book Value Per Share. The most directly comparable GAAP financial measure for tangible book value per share is book value per share. We believe that the tangible book value per share measure is important to many investors in the marketplace who are interested in changes from period to period in book value per share exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing total book value while not increasing our tangible book value.

  • Tangible Common Equity to Tangible Assets. The most directly comparable GAAP financial measure for tangible common equity is total shareholders' equity, the most directly comparable GAAP financial measure for tangible assets is total assets, and the most directly comparable GAAP financial measure for tangible common equity to tangible assets is total shareholders' equity to total assets. We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period of tangible common equity to tangible assets, each exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing both total shareholders' equity and assets while not increasing our tangible common equity or tangible assets.

  • Return on Average Tangible Common Equity. The most directly comparable GAAP financial measure for average tangible common equity is average shareholders' equity, and the most directly comparable GAAP financial measure for return on average tangible common equity is return on average common equity. We believe that this measure is important to many investors in the marketplace who are interested in the relative changes from period to period of return on average tangible common equity, exclusive of changes in intangible assets. Goodwill and other intangible assets have the effect of increasing average shareholders' equity while not increasing our tangible common equity.

The calculations of these non-GAAP financial measures are as follows:

Three Months Ended

Six Months Ended

2025

2024

2025

2024

(Dollars in thousands, except
share and per share data)

June 30

March 31

December
31

September
30

June 30

June 30

June 30

Tangible Common Equity:

Total shareholders' equity

$

496,115

$

479,786

$

460,719

$

450,548

$

434,998

$

496,115

$

434,998

Less:  Preferred stock including additional
        paid in capital

66,160

66,160

66,160

66,117

66,225

66,160

66,225

Total common equity

429,955

413,626

394,559

384,431

368,773

429,955

368,773

Less:  Goodwill and core deposit intangibles,
        net

18,761

18,801

18,841

18,882

18,922

18,761

18,922

Tangible common equity

$

411,194

$

394,825

$

375,718

$

365,549

$

349,851

$

411,194

$

349,851

Common shares outstanding at end of period

13,851,581

13,825,286

13,769,780

13,667,591

13,665,505

13,851,581

13,665,505

Book Value Per Share

$

31.04

$

29.92

$

28.65

$

28.13

$

26.99

$

31.04

$

26.99

Tangible Book Value Per Share

$

29.69

$

28.56

$

27.29

$

26.75

$

25.60

$

29.69

$

25.60

Tangible Assets:

Total assets

$

4,943,771

$

4,896,989

$

4,942,446

$

4,627,770

$

4,474,119

$

4,943,771

$

4,474,119

Adjustments:  Goodwill and core deposit
        intangibles, net

18,761

18,801

18,841

18,882

18,922

18,761

18,922

Tangible assets

$

4,925,010

$

4,878,188

$

4,923,605

$

4,608,888

$

4,455,197

$

4,925,010

$

4,455,197

Total Common Equity to Total Assets

8.70

%

8.45

%

7.98

%

8.31

%

8.24

%

8.70

%

8.24

%

Tangible Common Equity to Tangible Assets

8.35

%

8.09

%

7.63

%

7.93

%

7.85

%

8.35

%

7.85

%

Average Tangible Common Equity:

Average shareholders' equity

$

490,741

$

472,041

$

460,169

$

446,124

$

433,510

$

481,443

$

427,078

Less:  Average preferred stock including
        additional paid in capital

66,160

66,160

66,121

66,223

66,225

66,160

66,225

Average common equity

424,581

405,881

394,048

379,901

367,285

415,283

360,853

Less:  Average goodwill and core deposit
        intangibles, net

18,784

18,826

18,865

18,906

18,946

18,805

18,967

Average tangible common equity

$

405,797

$

387,055

$

375,183

$

360,995

$

348,339

$

396,478

$

341,886

Net Income

$

16,747

$

13,589

$

13,733

$

12,775

$

10,796

$

30,336

$

21,163

Less:  Dividends declared on preferred stock

1,185

1,171

1,196

1,198

1,184

2,356

2,355

Net Income Available to Common Shareholders

$

15,562

$

12,418

$

12,537

$

11,577

$

9,612

$

27,980

$

18,808

Return on Average Common Equity(A)

14.70

%

12.41

%

12.66

%

12.12

%

10.53

%

13.59

%

10.48

%

Return on Average Tangible Common Equity(A)

15.38

%

13.01

%

13.29

%

12.76

%

11.10

%

14.23

%

11.06

%

(A)

Interim periods annualized.

Contact:
Ken Dennard / Natalie Hairston
Dennard Lascar Investor Relations
(713) 529-6600
TCBX@dennardlascar.com

View original content:https://www.prnewswire.com/news-releases/third-coast-bancshares-inc-reports-2025-second-quarter-financial-results-302512310.html

SOURCE Third Coast Bancshares