Coastal Financial Corp.

01/27/2022 | Press release | Distributed by Public on 01/27/2022 12:01

Press Release, dated January 27, 202 - Form 8-K

COASTAL FINANCIAL CORPORATION ANNOUNCES FOURTH QUARTER AND YEAR END 2021 RESULTS

Company Release: January 27, 2022

Fourth Quarter 2021 Highlights:

Non-PPP loan growth of $186.8 million, or 12.9%, for three months ended December 31, 2021, compared to the three months ended September 30, 2021.

o

CCBX loans increased $156.5 million, or 82.3%,

o

Community bank loans increased $30.3 million, or 2.4%, excluding PPP loans

o

PPP loans decreased $155.5 million, or 58.2%

Deposit growth of $140.2 million, or 6.3%, to $2.36 billion for the three months ended December 31, 2021, compared to $2.22 billion for the three months ended September 30, 2021.

o

CCBX deposit growth of $109.1 million, or 18.0%

Additional $252.4 million in CCBX deposits transferred off balance sheet

o

Community bank deposit growth of $31.2 million, or 1.9%

Successful public offering of common stock closed on December 17, 2021, with gross proceeds of $34.5 million, accretive to book value.

Net income increased $606,000, or 9.1%, to $7.3 million for the quarter ended December 31, 2021, or $0.57 per diluted common share, compared to $6.7 million, or $0.54 per common diluted share, for the quarter ended September 30, 2021.

2021 Highlights:

Total assets increased $869.4 million, or 49.2%, to $2.64 billion for the year ended December 31, 2021, compared to $1.77 billion at December 31, 2020.

Total deposits increased $942.5 million, or 66.3%, to $2.36 billion for the year ended December 31, 2021, compared to $1.42 billion at December 31, 2020.

o

CCBX deposits increased $647.6 million during the year ended December 31, 2021.

Loan growth of $195.6 million, or 12.6%, to $1.74 billion for the year ended December 31, 2021, compared to $1.55 billion for the year ended December 31, 2020.

o

CCBX loans increased $281.0 million, or 428.2%

o

Community bank loans increased $168.2 million, or 15.0%, excluding PPP loans

o

PPP loans decreased $254.0 million, or 69.4%

o

Net deferred fees on loan receivable decreased $429,000, or 4.7%

Net income increased $11.9 million, or 78.3%, to $27.0 million for the year ended December 31, 2021, or $2.16 per diluted common share, compared to $15.1 million, or $1.24 per diluted common share, for the year ended December 31, 2020.

CCBX relationships increased by 13, or 86.7%, to 28 relationships as of December 31, 2021, compared to 15 relationships as of December 31, 2020.

Everett, WA - Coastal Financial Corporation (Nasdaq: CCB) (the "Company"), the holding company for Coastal Community Bank (the "Bank"), today reported unaudited financial results for the quarter and year ended December 31, 2021. Net income for the fourth quarter of 2021 was $7.3 million, or $0.57per diluted common share, compared with net income of $6.7

1

million, or $0.54per diluted common share, for thethird quarter of 2021, and $4.7 million, or $0.38 per diluted common share, for the quarter ended December 31, 2020.

Total assets increased $183.9 million, or 7.5%, during the fourth quarter of 2021 to $2.64 billion, compared to $2.45 billion at September 30, 2021. Deposit growth was strong, increasing $140.2 million, or 6.3%, during the three months ended December 31, 2021. Non-PPP loan growth of $186.8 million, or 12.9%, for the three months ended December 31, 2021. Even with PPP loans decreasing $155.5 million, or 58.2% as a result of PPP loan forgiveness and repayments, total loans receivable increased $37.1 million during the three months ended December 31, 2021.

"We had tremendous interest and success with our public offering of common stock during the fourth quarter of 2021. The offering closed on December 17, 2021, with gross proceeds of $34.5 million, before deducting underwriting discounts and offering expenses. These proceeds will help support investment and growth opportunities for the Company and Bank. Revenue was robust in 2021, with total revenue of $107.6 million for the year ended December 31, 2021, compared to $65.6 million for the year ended December 31, 2020. Total revenue excluding BaaS credit enhancements, BaaS fraud recovery and reimbursement of expenses* increased $31.0 million, or 47.7%, to $96.0 million during the year ended December 31, 2021, compared to $65.0 million for the year ended December 31, 2020. Our CCBX division, which provides Banking as a Service ("BaaS"), had significant relationship growth in 2021, with 28 relationships at December 31, 2021, an increase of 13 relationships compared to December 31, 2020. CCBX generates additional fee and interest income, and expenses, for the Company by providing BaaS to broker dealers and digital financial service providers who offer their clients these banking services. We are very pleased with the deposit growth in CCBX during the year, which increased $647.6 million, or 942.8%, to $716.3 million of as of December 31, 2021, not including an additional $252.4 million in CCBX deposits that are transferred off the balance sheet as of December 31, 2021. CCBX loans also increased dramatically during 2021, to $346.6 million as of December 31, 2021, compared to $65.6 million as of December 31, 2020, an increase of $281.0 million, or 428.2%. " stated Eric Sprink, the President and CEO of the Company and the Bank.

Results of Operations

* A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

Net interest income was $24.7 million for the quarter ended December 31, 2021, an increase of $5.9 million, or 31.4%, from $18.8 million for the quarter ended September 30, 2021, and an increase of $7.8 million, or 45.9%, from $16.9 million for the quarter ended December 31, 2020. Yield on loans receivable was 5.92% for the three months ended December 31, 2021, compared to 4.57% for the three months ended September 30, 2021 and 4.64% for the three months ended December 31, 2020. The increase in net interest income compared to September 30, 2021 and December 31, 2020, was largely related to net deferred fee income recognized on forgiven or repaid PPP loans as well as increased yield on loans resulting from loan growth and a decrease in lower yielding PPP loans. Average loans receivable for the three months ended December 31, 2021 and September 30, 2021, was $1.68 billion, compared to $1.53 billion for the three months ended December 31, 2020.

Interest and fees on loans totaled $25.1 million for the three months ended December 31, 2021 compared to $19.4 million and $17.9 million for the three months ended September 30, 2021 and December 31, 2020, respectively. Net non-PPP loan growth of $186.8 million, or 12.9%, during the quarter ended December 31, 2021, offset a decrease of $155.5 million in PPP loans that were forgiven or repaid, which resulted in the recognition of $5.8 million in net deferred fees on PPP loans. Capital call lines increased $41.4 million, or 25.7%, during the quarter ended December 31, 2021. These loans bear a lower rate of interest, but have less credit risk due to the way the loans are structured compared to other commercial loans. The increase in interest and fees on loans for the quarter ended December 31, 2021, compared to December 31, 2020, was largely due to $5.8 million in net deferred fees recognized on forgiven or repaid PPP loans during the quarter ended December 31, 2021, compared to $2.8 million during the quarter ended December 31, 2020.

As of December 31, 2021, there were $111.8 million in PPP loans, compared to $267.3 million as of September 30, 2021, and $365.8 million as of December 31, 2020. In the three months ended December 31, 2021, a total of $155.5 million in PPP loans were forgiven or repaid. Net deferred fees recognized on PPP loans contributed $5.8 million for the three months

2

ended December 31, 2021, compared to $2.9 million for the three months ended September 30, 2021, and $2.8 million for the three months ended December 31, 2020.

As of December 31, 2021, $3.6 million in net deferred fees on PPP loans remains to be recognized in interest income in future periods along with interest earned on loans. Net deferred fees on PPP loans are earned over the life of the loan, as a yield adjustment in interest income. Forgiveness of principal, early paydowns and payoffs on PPP loans will increase interest income earned in those periods from the recognition of PPP deferred fees. PPP loans in rounds one and two were originated in 2020, and were predominately two year loans, with $4.3 million of these loans remaining at December 31, 2021. PPP loans in round three were originated in 2021 and are all five-year loans, with $107.5 million of these loans remaining at December 31, 2021.

Interest income from interest earning deposits with other banks was $294,000 at December 31, 2021, an increase of $124,000 and $218,000 due to higher balances compared to September 30, 2021, and December 31, 2020, respectively. The average balance of interest earning deposits with other banks for the three months ended December 31, 2021 was $751.8 million, compared to $419.7 million and $166.7 million for the three months ended September 30, 2021 and December 31, 2020, respectively.

Interest expense was $843,000 for the quarter ended December 31, 2021, a $42,000 increase from the quarter ended September 30, 2021 and a $322,000 decrease from the quarter ended December 31, 2020. Interest expense on borrowed funds was $327,000 for the quarter ended December 31, 2021, compared to $278,000 and $407,000 for the quarters ended September 30, 2021 and December 31, 2020, respectively. Interest expense on borrowed funds increased $49,000 compared to the three months ended September 30, 2021as a result of an increase in subordinated debt outstanding. Although the increase in subordinated debt occurred during the quarter ended September 30, 2021, the increased balance occurred midway through the quarter, therefore the three months ended December 31, 2021 reflects the increase in expense for a full quarter. The $80,000 decrease in interest expense on borrowed funds from the quarter ended December 31, 2020 is the result of a decrease in average PPPLF borrowings, which were paid off in full as of June 30, 2021, partially offset by an increase in subordinated debt interest expense as a result of the increased outstanding balance. Interest expense on interest bearing deposits decreased despite an increase of $42.3 million and $153.8 million in average interest bearing deposits for the quarter ended December 31, 2021 over the quarters ended September 30, 2021 and December 31, 2020, respectively, as a result of management lowering deposit interest rates and a continued low interest rate environment. This contributed to improved cost of deposits for the three months ended December 31, 2021, which decreased 15.0% and 58.7% when compared to the three months ended September 30, 2021 and December 31, 2020, respectively.

Net interest margin was 3.95% for the three months ended December 31, 2021, compared to 3.48% and 3.89% for the three months ended September 30, 2021 and December 31, 2020, respectively. The increase in net interest margin compared to the three months ended September 30, 2021, was largely a result of $5.8 million in net deferred fees recognized on PPP loans compared to $2.9 million for the three months ended September 30, 2021. Contributing to the decrease in net interest margin compared to the three months ended December 31, 2020, was $751.8 million in average interest earning deposits as of December 31, 2021, a $585.1 million increase compared to the quarter ended December 31, 2020. These interest earning deposits earned an average rate of 16 basis points for the quarter ended December 31, 2021.

Cost of funds decreased two basis points in the quarter ended December 31, 2021 to 0.14%, compared to the quarter ended September 30, 2021 and decreased 15 basis points from the quarter ended December 31, 2020. Cost of deposits for the quarter ended December 31, 2021 was 0.09%, a decrease of one basis point, from 0.10% for the quarter ended September 30, 2021, and a 13 basis point decrease, from 0.22% for the quarter ended December 31, 2020, largely due to an increase in noninterest bearing deposits and a lower rate environment. Deposit growth from CCBX in noninterest bearing and low interest bearing accounts contributed to the reduced cost of funds in conjunction with rate reductions on our community bank deposits. Noninterest bearing deposits increased $59.5 million, or 4.6%, and $763.6 million, or 128.9%, compared to the quarters ended September 30, 2021, and December 31, 2020, respectively. Market conditions for deposits continued to be competitive during the quarter ended December 31, 2021; however, we have been able to keep our cost of deposits down by increasing low interest bearing and noninterest bearing deposits and allowing high cost deposits to run-off when appropriate, lowering deposit rates and replacing them with lower cost core deposits.

3

During the quarter ended December 31, 2021, total loans receivable increased by $37.1 million, to $1.74 billion, compared to $1.71 billion for the quarter ended September 30, 2021. Non-PPP loansincreased $186.8 million, or 12.9%, for the quarter ended December 31, 2021, compared to the quarter ended September 30, 2021. PPP loans decreased $155.5 million as a result of forgiveness and repayments and totaled $111.8 million as of December 31, 2021 compared to $267.3 million as of September 30, 2021.

Total yield on loans receivable for the quarter ended December 31, 2021 was 5.92%, compared to 4.57% for the quarter ended September 30, 2021, and 4.64% for the quarter ended December 31, 2020. This increase in yield on loans receivable is attributed to an increase in deferred fees recognized on PPP loans forgiven and repaid and a decrease in the outstanding balance of PPP loans that have a stated rate of 1.0% which is combined with the recognition of net deferred fees on PPP loans that are forgiven or repaid. Additionally, new non-PPP loans bear a higher average interest rate than the stated 1.0% PPP loans they are replacing.

Yield on loans receivable, excluding earned fees* approximated 4.37% for the quarter ended December 31, 2021, compared to 3.74% for the quarter ended September 30, 2021, and 3.66% for the quarter ended December 31, 2020 and were higher primarily due to the decline in PPP loans which have a 1.0% stated rate. Net deferred fees recognized on loans were $6.6 million (includes $5.8 million on PPP loans), $3.5 million (includes $2.9 million on PPP loans) and $3.8 million (includes $2.8 million on PPP loans) for the quarters ended December 31, 2021, September 30, 2021 and December 31, 2020, respectively.

Return on average assets ("ROA") was 1.14% for the quarter ended December 31, 2021 compared to 1.21% and 1.04% for the quarters ended September 30, 2021 and December 31, 2020, respectively. ROA for the quarter ended December 31, 2021 was impacted by increased demand deposits and cash on the balance sheet, which are lower yielding earning assets and produce a lower loan to deposit ratio. ROA for the quarter ended December 31, 2020 was impacted by increased provision for loan losses, which reduced earnings, due to the economic uncertainties of the COVID-19 pandemic and loan growth.

The PPP loans originated in the first and second rounds during 2020 and in the third round in 2021 have had a significant impact on our financial statements. As the PPP loans continue to paydown they will impact our results in the future. Any estimated adjusted ratios that exclude the impact of this activity are non-GAAP measures. For more information about non-GAAP financial measures, please see the end of this earnings release.

The table below summarizes information about total PPP loans originated in 2020 and 2021.

Total PPP Loan Origination

Round 1 & 2

2020

Round 3

2021

Total

(Dollars in thousands; unaudited)

Loans Originated

$

452,846

$

311,012

$

763,858

Deferred fees, net

12,933

13,334

$

26,267

Outstanding loans and deferred fees as of December 31, 2021

Loans outstanding

$

4,306

$

107,507

$

111,813

Deferred fees, net

36

3,597

$

3,633

* A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

4

As of December 31, 2021 there was $111.8 million in PPP loans, this includes $4.3 million from round 1 & 2 and $107.5 million from round 3. The table below summarizes key information about the remaining PPP loans originated in 2020 and 2021 as of the period indicated:

Outstanding PPP Loans

Original Loan Size

As of and for the Three Months Ended December 31, 2021

$0.00 -

$50,000.00

$50,0000.01 -

$150,000.00

$150,000.01 -

$350,000.00

$350,000.01 -

$2,000,000.00

> 2,000,000.01

Totals

(Dollars in thousands; unaudited)

Principal outstanding:

Round 1 & 2

$

302

$

459

$

342

$

1,501

$

1,702

$

4,306

Round 3

6,925

10,751

32,061

57,770

-

107,507

Total principal outstanding

7,227

11,210

32,403

59,271

1,702

111,813

Net deferred fees outstanding

Round 1 & 2

$

4

$

5

$

5

$

11

$

11

$

36

Round 3

575

380

1,257

1,384

-

3,596

Total net deferred fees

outstanding

$

579

$

385

$

1,262

$

1,395

$

11

$

3,632

Number of loans:

Round 1 & 2

14

8

4

5

3

34

Round 3

381

116

140

73

-

710

Total loan count

395

124

144

78

3

744

Percent of total

53.1

%

16.7

%

19.3

%

10.5

%

0.4

%

100.0

%

Forgiveness/Payoffs/Paydowns in Three Months Ended December 31, 2021

Dollars

$

17,549

$

30,346

$

29,476

$

68,048

$

10,046

$

155,465

Deferred fee recognized

1,519

1,169

1280

1,769

47

5,784

5

The following table shows the Company's key performance ratios for the periods indicated. The table also includes ratios that were adjusted by removing the impact of the PPP loans as described above. The adjusted ratios are non-GAAP measures. For more information about non-GAAP financial measures, see the end of this earnings release.

Three Months Ended

Year ended

(unaudited)

December31,

2021

September30,

2021

June 30,

2021

March31,

2021

December31,

2020

December31,

2021

December31,

2020

Return on average assets (1)

1.14

%

1.21

%

1.36

%

1.28

%

1.04

%

1.24

%

0.98

%

Return on average equity (1)

16.80

%

16.77

%

18.60

%

16.84

%

13.36

%

17.24

%

11.44

%

Yield on earnings assets (1)

4.09

%

3.63

%

3.89

%

3.99

%

4.16

%

3.90

%

4.21

%

Yield on loans receivable (1)

5.92

%

4.57

%

4.44

%

4.51

%

4.64

%

4.86

%

4.64

%

Yield on loans receivable,

excluding PPP loans (1)(2)

4.98

%

4.53

%

4.65

%

4.78

%

5.00

%

4.77

%

4.99

%

Yield on loans receivable,

excluding earned

fees (1)(2)

4.37

%

3.74

%

3.46

%

3.53

%

3.66

%

3.78

%

3.96

%

Yield on loans receivable,

excluding earned fees on

all loans and interest on PPP

loans, as adjusted (1)(2)

4.78

%

4.36

%

4.42

%

4.52

%

4.65

%

4.55

%

4.80

%

Cost of funds (1)

0.14

%

0.16

%

0.20

%

0.24

%

0.29

%

0.18

%

0.40

%

Cost of deposits (1)

0.09

%

0.10

%

0.14

%

0.17

%

0.22

%

0.12

%

0.35

%

Net interest margin (1)

3.95

%

3.48

%

3.70

%

3.76

%

3.89

%

3.73

%

3.83

%

Noninterest expense to average

assets (1)

3.29

%

2.91

%

2.65

%

2.62

%

2.35

%

2.90

%

2.47

%

Efficiency ratio

54.08

%

64.68

%

58.69

%

60.85

%

55.26

%

58.82

%

58.14

%

Loans receivable to deposits

73.73

%

76.71

%

92.03

%

105.68

%

108.85

%

73.73

%

108.85

%

(1) Annualized calculations shown for quarterly periods presented.

(2) A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

Noninterest income was $14.2 million for the three months ended December 31, 2021, an increase of $8.1 million from $6.1 million for the three months ended September 30, 2021, and an increase of $12.2 million from $2.0 million for the three months ended December 31, 2020. The increase in noninterest income over the quarter ended September 30, 2021 was due to an increase of $9.1 million in BaaS fees - credit enhancements related to the allowance for loan losses and reserve for unfunded commitments, $913,000 in BaaS fees - fraud recovery, and an increase of $385,000 in other BaaS fees (see "Appendix B" for more information on the accounting for BaaS allowance for loan losses, reserve for unfunded commitments, credit enhancements and fraud recovery), partially offset by the absence of a $1.5 million unrealized holding gain on an equity investment that occurred during the quarter ended September 30, 2021, and a $723,000 decrease in loan referral fees. The $12.2 million increase in noninterest income over the quarter ended December 31, 2020 was primarily due to a $11.9 million increase in BaaS fees ($9.1 million related to credit enhancements, $1.2 million related to fraud recovery and $1.6 million in other BaaS fees), $224,000 more in other income primarily due to an increase of $121,000 in SBA servicing fees, partially offset by the absence of a $400,000 unrealized loss on an equity investment that occurred during the quarter ended December 31, 2020 and a $423,000 decrease in loan referral fees. Interchange income from BaaS partners for the quarter ended December 31, 2021 was $368,000, compared to $188,000 and $10,000, as of September 30, 2021 and December 31, 2020, respectively.

Our CCBX division continues to grow, and now has 28 relationships, at varying stages, as of December 31, 2021, compared to 26 CCBX relationships at September 30, 2021 and 15 CCBX relationships at December 31, 2020, respectively. As of December 31, 2021, we had 19 active CCBX relationships, one relationship in friends and family/testing, five relationships in onboarding/implementation, three signed letters of intent and we believe we have a strong pipeline of potential new CCBX relationships.

6

The following table illustrates the activity and growth in CCBX for the periods presented:

As of

December 31, 2021

September 30, 2021

December 31, 2020

Active

19

16

6

Friends and family / testing

1

-

2

Implementation / onboarding

5

7

3

Signed letters of intent

3

3

4

Total CCBX relationships

28

26

15

Total noninterest expense increased to $21.1 million for the three months ended December 31, 2021, compared to $16.1 million for the three months ended September 30, 2021 and $10.5 million for the three months ended December 31, 2020. Increase in noninterest expense for the quarter ended December 31, 2021, as compared to the quarter ended September 30, 2021, was primarily due to a $2.9 million increase in BaaS expense, $1.9 million of which is related to partner loan expense and $912,000 of which is related to partner fraud expense. Partner loan expense represents the amount paid or payable to partners for credit enhancement and servicing CCBX loans. Partner fraud expense represents non-credit fraud losses on partner's customer loan and deposit accounts. Also contributing to the increase in noninterest expense compared to September 30, 2021 is a $609,000 increase in other expenses, which includes a $293,000 higher reserve for unfunded commitment expense, a $168,000 increase in operational losses, and a $118,000 increase in donations. The increase in donations was largely due to community-based contributions. Salaries and employee benefits also increased $580,000 compared to September 30, 2021, which is related to the hiring in CCBX and additional staff for our ongoing growth initiatives. In the fourth quarter of 2021 compared to the third quarter of 2021, Federal Deposit Insurance Corporation ("FDIC") assessments increased $412,000, software license, maintenance and subscription expenses increased $166,000 and legal and professional fees increased $155,000. The increase in FDIC assessments is largely the result of an increase in deposits combined with other factors that impact the FDIC assessment calculation compared to the quarter ended September 30, 2021. The increase in software license, maintenance and subscription expenses increased as a result of implementing software that aids in the reporting of CCBX activities and monitoring of transactions that helps to automate and create other efficiencies in reporting. The increase in legal and professional expenses is associated with CCBX division expenses and higher costs associated with legal and accounting work related to financial reporting.

The increased noninterest expenses for the quarter ended December 31, 2021 compared to the quarter ended December 31, 2020 were largely due to a $4.1 million increase in salary and employee benefits related to hiring staff for CCBX and additional staff for our ongoing banking growth initiatives, an increase of $3.5 million in BaaS partner expense ($2.3 million of which is related to partner loan expense and $1.2 million of which is related to partner fraud expense), and a $854,000 increase in other expense (which includes a $318,000 increase in unfunded commitment expense, a $154,000 increase in donations, largely due to community-based contributions, and a $139,000 increase in operational losses). Also contributing to the increase in expenses compared to December 31, 2020 is a $582,000 increase in FDIC assessments, a $581,000 increase in software licenses, maintenance and subscriptions, and a $367,000 increase in legal and professional fees. The increase in FDIC assessments is largely the result of an increase in deposits combined with other factors that impact the FDIC assessment calculation compared to the quarter ended December 31, 2020. The increase in software license, maintenance and subscription expenses increased as a result of implementing software that aids in the reporting of CCBX activities and monitoring of transactions that helps to automate and create other efficiencies in reporting. The increase in legal and professional expenses is associated with CCBX division expenses and higher costs associated with legal and accounting work related to financial reporting.

The provision for income taxes was $1.7 million for the three months ended December 31, 2021, $1.9 million for the three months ended September 30, 2021 and $1.2 million for the fourth quarter of 2020. The Company is subject to various state taxes that are assessed as CCBX activities expand into other states, which has increased the overall tax rate used in calculating the provision for income taxes in the current and future periods. The Company uses a federal statutory tax rate of 21.0% as a basis for calculating provision for federal income taxes and 0.9% for calculating the provision for state taxes.

7

Financial Condition

Total assets increased $183.9 million, or 7.5%, to $2.64 billion at December 31, 2021 compared to $2.45 billion at September 30, 2021. Interest earning deposits with other banks increased $160.7 million, primarily a result of increased CCBX deposits during the quarter ended December 31, 2021. Loans receivable increased $37.1 million even after experiencing $155.5 million in PPP loan forgiveness and paydowns during the quarter ended December 31, 2021. Total assets increased $869.4 million, or 49.2%, at December 31, 2021, compared to $1.77 billion at December 31, 2020. Interest earning deposits with other banks including the Federal Reserve increased $654.5 million primarily from increased deposits, and loans receivable increased $195.6 million, compared to December 31, 2020.

Total loans receivable increased $37.1 million to $1.74 billion at December 31, 2021, from $1.71 billion at September 30, 2021, and increased $195.6 million from $1.55 billion at December 31, 2020. The increase in loans receivable over the quarter ended September 30, 2021 was the result of $186.8 million in non-PPP loan growth partially offset by $155.5 million in PPP loan forgiveness and paydowns. The $186.8 million increase in non-PPP loans includes CCBX loan growth of $156.5 million, and community bank loan growth of $30.3 million, excluding PPP loans, for the three months ended December 31, 2021. The Company is developing two segments, both of which are included in the Bank: CCBX and the community bank. The CCBX segment includes our BaaS activities and the community bank segment includes all other banking activities. CCBX loans totaled $346.6 million at December 31, 2021 compared to $190.1 million at September 30, 2021 and $65.6 million at December 31, 2020. Total loans receivable as of December 31, 2021 is net of $8.8 million in net deferred origination fees, $3.6 million of which is attributed to PPP loans. Deferred fees on PPP loans are earned over the life of the loan. Loans that were originated in 2020 are primarily two year loans with some being 5 year loans with $4.3 million of these loans remaining as of December 31, 2021, and all PPP loans originated in 2021 have five year maturities, with $107.5 million of these loans remaining as of December 31, 2021. Along with an increase in loans receivable as of December 31, 2021 compared to September 30, 2021, unused commitments also increased during the same period, with the unused commitments on capital call lines increasing $68.6 million to $416.0 million at December 31, 2021 compared to $347.4 million at September 30, 2021, which should translate into future loan growth as the commitments are utilized. The increase in loans receivable over the quarter ended December 31, 2020 includes growth of $449.2 million in non-PPP loans, partially offset by a $254.0 million decrease in PPP loans as of December 31, 2021. Non-PPP loan growth consists of $137.3 million in capital call lines, $60.7 million in commercial real estate loans, $89.2 million in construction, land and land development loans, $60.5 million in residential real estate loans, and a decrease of $3.4 million in other commercial and industrial loans. Consumer loans increased $91.7 million over the quarter ended September 30, 2021 and $105.0 million over the quarter ended December 31, 2020, primarily due to growth in CCBX.

8

The following table summarizes the loan portfolio at the periods indicated.

As of

December 31, 2021

September 30, 2021

December 31, 2020

(Dollars in thousands; unaudited)

Balance

% to Total

Balance

% to Total

Balance

% to Total

Commercial and industrial loans:

PPP loans

$

111,813

6.4

%

$

267,278

15.5

%

$

365,842

23.5

%

Capital call lines

202,882

11.5

161,457

9.4

65,559

4.2

All other commercial &

industrial loans

104,365

6.0

108,120

6.3

107,799

6.9

Real estate loans:

Construction, land and

land development loans

183,594

10.5

158,710

9.2

94,423

6.1

Residential real estate loans

204,389

11.7

170,167

9.9

143,869

9.2

Commercial real estate loans

835,587

47.7

837,342

48.7

774,925

49.8

Consumer and other loans

108,871

6.2

17,140

1.0

3,916

0.3

Gross loans receivable

1,751,501

100.0

%

1,720,214

100.0

%

1,556,333

100.0

%

Net deferred origination fees -

PPP loans

(3,633

)

(9,417

)

(5,803

)

Net deferred origination fees -

Other loans

(5,133

)

(5,115

)

(3,392

)

Loans receivable

$

1,742,735

$

1,705,682

$

1,547,138

Please see Appendix A for additional loan portfolio detail regarding industry concentrations.

The following table details the CCBX loans which are included in the total loan portfolio table above.

As of

December 31, 2021

September 30, 2021

December 31, 2020

(Dollars in thousands; unaudited)

Balance

% to Total

Balance

% to Total

Balance

% to Total

Commercial and industrial loans:

Capital call lines

$

202,882

58.6

%

$

161,457

84.9

%

$

65,559

99.9

%

Real estate loans:

Residential real estate loans

36,887

10.6

14,039

7.4

$

-

0.0

%

Consumer and other loans:

Credit cards

11,429

3.3

1,711

0.9

9

0.0

Other consumer and other loans

95,408

27.5

12,937

6.8

58

0.1

Gross CCBX loans receivable

346,606

100.0

%

190,144

100.0

%

65,626

100.0

%

Total deposits increased $140.2 million, or 6.3%, to $2.36 billion at December 31, 2021 from $2.22 billion at September 30, 2021. The increase was due primarily to a $101.1 million increase in core deposits, which is primarily the result of growth in CCBX partners and expanding and growing banking relationships with new customers. Deposits in our CCBX division increased $109.1 million, from $607.2 million at September 30, 2021, to $716.3 million at December 31, 2021. The deposits from our CCBX division are predominately classified as noninterest bearing, or NOW and money market accounts, but a portion of such CCBX deposits may be classified as brokered deposits as a result of the relationship agreement. Currently, the majority of CCBX deposits are noninterest bearing, however, as the Federal Reserve Open Market Committee raises interest rates, a majority of these accounts will bear interest and be reclassified to interest bearing deposits once rates exceed the minimum interest rate set in their respective program agreements and begin to earn interest. During the quarter ended December 31, 2021, noninterest bearing deposits increased $59.5 million, or 4.6%, to $1.36 billion from $1.30 billion at September 30, 2021. Included in the increase in noninterest bearing deposits is an increase in CCBX division deposits of $62.7million for the quarter ended December 31, 2021. In the fourth quarter of 2021 compared to the third quarter of 2021, NOW and money market accounts increased $33.9 million, and savings accounts increased $7.8 million. BaaS-brokered

9

deposits increased $42.4 million, or 149.2%,while time deposits decreased $3.2 million, or 6.9%in the fourth quarter of 2021 compared to the third quarter of 2021.

Total deposits increased $942.5 million, or 66.3%, to $2.36 billion at December 31, 2021 compared to $1.42 billion at December 31, 2020. Noninterest bearing deposits increased $763.6 million, or 128.9%, to $1.36 billion at December 31, 2021 from $592.3 million at December 31, 2020. NOW and money market accounts increased $131.4 million, or 20.0%, to $789.7 million at December 31, 2021, and savings accounts increased $26.3 million, or 33.9%, and BaaS-brokered deposits increased $37.3 million, or 111.3% while time deposits decreased $16.2 million, or 27.1%, in the fourth quarter of 2021 compared to the fourth quarter of 2020. The overall increase in deposits was achieved despite a decrease of $25.6 million in total deposits due to the sale of our Freeland branch which included deposits as compared to December 31, 2020 deposits which included Freeland branch deposits. Additionally, as of December 31, 2021 we have access to $252.4 million in CCBX customer deposits that are currently being transferred off the Bank's balance sheet to other financial institutions on a daily basis. The Bank could retain these deposits for liquidity and funding purposes if needed. If a portion of these deposits are retained, they would be classified as brokered deposits, however if the entire available balance is retained, they would be non-brokered deposits. Efforts to retain and grow core deposits are evidenced by the high ratios in these categories when compared to total deposits.

The following table summarizes the deposit portfolio at the periods indicated.

As of

December 31, 2021

September 30, 2021

December 31, 2020

(Dollars in thousands, unaudited)

Balance

% to Total

Balance

% to Total

Balance

% to Total

Demand, noninterest bearing

$

1,355,908

57.4

%

$

1,296,443

58.3

%

$

592,261

41.7

%

NOW and money market

789,709

33.4

755,810

34.0

658,323

46.3

Savings

103,956

4.4

96,192

4.3

77,611

5.4

Total core deposits

2,249,573

95.2

2,148,445

96.6

1,328,195

93.4

BaaS-brokered deposits

70,757

3.0

28,396

1.3

33,482

2.4

Time deposits less than $250,000

31,057

1.3

32,937

1.5

41,145

2.9

Time deposits $250,000 and over

12,400

0.5

13,762

0.6

18,485

1.3

Total deposits

$

2,363,787

100.0

%

$

2,223,540

100.0

%

$

1,421,307

100.0

%

The following table details the CCBX deposits which are included in the total deposit portfolio table above.

As of

December 31, 2021

September 30, 2021

December 31, 2020

(Dollars in thousands, unaudited)

Balance

% to Total

Balance

% to Total

Balance

% to Total

Demand, noninterest bearing

$

636,675

88.9

%

$

573,985

94.5

%

$

30,144

43.9

%

Interest bearing

8,827

1.2

4,837

0.8

5,062

7.4

Total core deposits

645,502

90.1

578,822

95.3

35,206

51.3

BaaS-brokered deposits

70,756

9.9

28,395

4.7

33,481

48.7

Total CCBX deposits

$

716,258

100.0

%

$

607,217

100.0

%

$

68,687

100.0

%

The Federal Home Loan Bank ("FHLB") allows us to borrow against our line of credit, which is collateralized by certain loans. As of December 31, 2021, we borrowed a total of $25.0 million in FHLB term advances. This includes a $10.0 million advance that matures in March of 2023 and $15.0 million advance that matures in March 2025. These advances provide an alternative and stable source of funding for loan demand. Although there are no immediate plans to borrow additional funds, additional FHLB borrowing capacity of $76.3 million was available under this arrangement as of December 31, 2021.

During the quarter ended December 31, 2021, the Company completed a public offering of 851,853 shares of its common stock at a price to the public of $40.50 per share. Gross proceeds from the offering of $34.5 million, before deducting underwriting discounts and offering expenses, will be used for general corporate purposes, including, without limitation, to

10

support investment opportunities and the Bank's growth. A total of $15.0 million of those proceeds was contributed to the Bank, and the balance of the amount was retained in cash at the Company level.

Total shareholders' equity increased $40.1 million since September 30, 2021. The increase in shareholders' equity was primarily due to proceeds from the public offering described above and $7.3 million in net earnings for the three months ended December 31, 2021.

Capital Ratios

The Company and the Bank remain well capitalized at December 31, 2021, as summarized in the following table.

Capital Ratios:

Coastal Community Bank

Coastal Financial Corporation

Financial Institution Basel III Regulatory Guidelines

(unaudited)

Tier 1 leverage capital

7.96

%

8.07

%

5.00

%

Adjusted Tier 1 leverage capital ratio, excluding PPP loans (1)

8.60

%

8.70

%

5.00

%

Common Equity Tier 1 risk-based capital

11.12

%

11.06

%

6.50

%

Tier 1 risk-based capital

11.12

%

11.26

%

8.00

%

Total risk-based capital

12.38

%

13.89

%

10.00

%

(1) A reconciliation of the non-GAAP measure is set forth at the end of this earnings release.

Asset Quality

The total allowance for loan losses was $28.6 million and 1.64% of loans receivable at December 31, 2021 compared to $20.2 million and 1.19% at September 30, 2021 and $19.3 million and 1.25% at December 31, 2020. The allowance for loan loss allocated to the CCBX portfolio was $8.0 million and 2.30% of CCBX loan receivable at December 31, 2021, with $20.7 million of allowance for loan loss allocated to the community bank or 1.48% of total community bank loans receivable. At December 31, 2021, there was $111.8 million in PPP loans, which are 100% guaranteed by the SBA. Adjusted allowance for loan losses to loans receivable, excluding PPP loans* was 1.75% for the quarter ended December 31, 2021.

The following table details the allocation of the allowance for loan loss as of the period indicated:

As of

December 31, 2021

(Dollars in thousands)

Community Bank

CCBX

Total

Loans receivable

$

1,396,061

$

346,674

$

1,742,735

Allowance for loan losses

(20,670

)

(7,962

)

(28,632

)

Allowance for loan losses to total loans receivable

1.48

%

2.30

%

1.64

%

* A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

Provision for loan losses totaled $8.9 million for the three months ended December 31, 2021, $255,000 for the three months ended September 30, 2021, and $2.6 million for the three months ended December 31, 2020. Net charge-offs totaled $532,000 for the quarter ended December 31, 2021, compared to net recoveries of $1,000 for the quarter ended September 30, 2021 and net charge-offs of $384,000 for the quarter ended December 31, 2020.

11

The following table details net charge-offs for the core bank and CCBX for the period indicated:

Three Months Ended

December 31, 2021

(Dollars in thousands)

Community Bank

CCBX

Total

Gross charge-offs

$

215

$

364

$

579

Gross recoveries

(47

)

-

(47

)

Net charge-offs

$

168

$

364

$

532

The increase in the Company's provision for loan losses during the quarter ended December 31, 2021, is largely related to the provision for CCBX partner loans. Beginning with and during the quarter ended December 31, 2021, a $8.3 million provision for loan losses was recorded for CCBX partner loans based on management's analysis. The factors used in management's analysis for community bank loan losses indicated that a provision for loan losses of $243,000 and $255,000 was needed for the quarters ended December 31, 2021 and September 30, 2021, respectively. The economic environment is continuously changing and has shown some signs of improvement, with the United States implementing stimulus packages, ongoing vaccination of its population and increased re-opening of economic activities, tempered by increased inflation, and a rise in new COVID-19 variants that have resulted in some economic uncertainty. The Company is not required to implement the provisions of the Current Expected Credit Loss accounting standard until January 1, 2023 and continues to account for the allowance for credit losses under the incurred loss model.

The following table details the provision expense for the community bank and CCBX for the period indicated:

Three Months Ended

(Dollars in thousands)

December 31, 2021

Community bank

$

243

CCBX

8,699

Total provision expense

$

8,942

At December 31, 2021, our nonperforming assets were $1.7 million, or 0.07% of total assets, compared to $740,000, or 0.03%, of total assets, at September 30, 2021, and $712,000, or 0.04% of total assets, at December 31, 2020. Nonperforming assets increased $987,000 during the quarter ended December 31, 2021, compared to the quarter ended September 30, 2021, due to an increase of $1.4 million in CCBX loans that are past due 90 days or more and still accruing interest partially offset by a decrease of $396,000 in nonaccrual loans. There were no repossessed assets or other real estate owned at December 31, 2021. Our nonperforming loans to loans receivable ratio was 0.10% at December 31, 2021, compared to 0.04% at September 30, 2021, and 0.05% at December 31, 2020.

For the quarter ended December 31, 2021, we have not seen a significant change in our credit quality metrics, as demonstrated by the low level of community bank charge-offs and nonperforming loans. The long-term economic impact of the COVID-19 pandemic, political gridlock, and trade issues remains unknown; however, the Company remains diligent in its efforts to communicate and proactively work with borrowers to help mitigate potential credit deterioration. For the quarter ended December 31, 2021 $364,000 in net charge-offs were recorded on CCBX loans. These loans have a higher level of expected losses than our community bank loans, which is reflected in the factors for the allowance for loan losses. Agreements with our CCBX loan partners provide for a credit enhancement against losses.

12

The following table details the Company's nonperforming assets for the periods indicated.

As of

December 31,

September 30,

December 31,

(Dollars in thousands, unaudited)

2021

2021

2020

Nonaccrual loans:

Commercial and industrial loans

$

166

$

561

$

537

Real estate:

Construction, land and land development

-

-

-

Residential real estate

55

56

175

Commercial real estate

-

-

-

Total nonaccrual loans

221

617

712

Accruing loans past due 90 days or more:

Total accruing loans past due 90 days or more

1,506

123

-

Total nonperforming loans

1,727

740

712

Other real estate owned

-

-

-

Repossessed assets

-

-

-

Total nonperforming assets

$

1,727

$

740

$

712

Troubled debt restructurings, accruing

-

-

-

Total nonperforming loans to loans receivable

0.10

%

0.04

%

0.05

%

Total nonperforming assets to total assets

0.07

%

0.03

%

0.04

%

About Coastal Financial

Coastal Financial Corporation (Nasdaq: CCB) (the "Company"), is an Everett, Washington based bank holding company whose wholly owned subsidiaries are Coastal Community Bank ("Bank") and Arlington Olympic LLC. The $2.64 billion Bank provides service through 14 branches in Snohomish, Island, and King Counties, the Internet and its mobile banking application. The Bank provides banking as a service to broker-dealers and digital financial service providers through its CCBX Division. To learn more about Coastal visit www.coastalbank.com.

Contact

Eric Sprink, President & Chief Executive Officer, (425) 357-3659

Joel Edwards, Executive Vice President & Chief Financial Officer, (425) 357-3687

Forward-Looking Statements

This earnings release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, future events and our financial performance. Any statements about our management's expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as "anticipate," "believes," "can," "could," "may," "predicts," "potential," "should," "will," "estimate," "plans," "projects," "continuing," "ongoing," "expects," "intends" and similar words or phrases. Any or all of the forward-looking statements in this earnings release may turn out to be inaccurate. The inclusion of or reference to forward-looking information in this earnings release should not be regarded as a representation by us or any other person that the future plans, estimates or expectations contemplated by us will be achieved. We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs. Our actual results could differ materially from those anticipated in such forward-looking statements as a result of risks, uncertainties and assumptions that are difficult to predict. Factors that could cause actual results to differ materially from those in the forward-looking statements include, without limitation, the risks and uncertainties discussed under "Risk Factors" in our Annual Report on Form 10-K for the most recent period filed, our Quarterly Report on Form 10-Q for the most recent quarter, and in any of our subsequent filings with the Securities and Exchange Commission.

13

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. You are cautioned not to place undue reliance on forward-looking statements. Further, any forward-looking statement speaks only as of the date on which it is made and we undertake no obligation to update or revise any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events, except as required by law.

14

COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Dollars in thousands; unaudited)

ASSETS

December 31,

September 30,

December 31,

2021

2021

2020

Cash and due from banks

$

14,496

$

31,722

$

18,965

Interest earning deposits with other banks

798,665

638,003

144,152

Investment securities, available for sale, at fair value

35,327

32,838

20,399

Investment securities, held to maturity, at amortized cost

1,296

2,086

2,848

Other investments

8,478

8,349

6,059

Loans receivable

1,742,735

1,705,682

1,547,138

Allowance for loan losses

(28,632

)

(20,222

)

(19,262

)

Total loans receivable, net

1,714,103

1,685,460

1,527,876

Premises and equipment, net

17,219

17,231

17,108

Operating lease right-of-use assets

6,105

6,372

7,120

Accrued interest receivable

8,105

7,549

8,616

Bank-owned life insurance, net

12,254

12,166

7,082

Deferred tax asset, net

6,818

3,807

3,799

Other assets

12,651

5,985

2,098

Total assets

$

2,635,517

$

2,451,568

$

1,766,122

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES

Deposits

$

2,363,787

$

2,223,540

$

1,421,307

Federal Home Loan Bank advances

24,999

24,999

24,999

Paycheck Protection Program Liquidity Facility

-

-

153,716

Subordinated debt, net

24,288

24,269

9,993

Junior subordinated debentures, net

3,586

3,586

3,584

Deferred compensation

744

774

863

Accrued interest payable

357

147

531

Operating lease liabilities

6,320

6,583

7,323

Other liabilities

10,214

6,584

3,589

Total liabilities

2,434,295

2,290,482

1,625,905

SHAREHOLDERS' EQUITY

Common stock

121,845

88,997

87,815

Retained earnings

79,373

72,083

52,368

Accumulated other comprehensive income, net of tax

4

6

34

Total shareholders' equity

201,222

161,086

140,217

Total liabilities and shareholders' equity

$

2,635,517

$

2,451,568

$

1,766,122

15

COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts; unaudited)

Three Months Ended

December 31,

September 30,

December 31,

2021

2021

2020

INTEREST AND DIVIDEND INCOME

Interest and fees on loans

$

25,134

$

19,383

$

17,885

Interest on interest earning deposits with other banks

294

170

76

Interest on investment securities

3

24

31

Dividends on other investments

115

31

106

Total interest and dividend income

25,546

19,608

18,098

INTEREST EXPENSE

Interest on deposits

516

523

758

Interest on borrowed funds

327

278

407

Total interest expense

843

801

1,165

Net interest income

24,703

18,807

16,933

PROVISION FOR LOAN LOSSES

8,942

255

2,600

Net interest income after provision for loan losses

15,761

18,552

14,333

NONINTEREST INCOME

BaaS fees

12,649

2,286

735

Unrealized holding (loss) gain on equity securities, net

(3

)

1,472

(400

)

Deposit service charges and fees

930

956

867

Loan referral fees

-

723

423

Gain on sales of loans, net

29

206

35

Mortgage broker fees

218

187

216

Other income

397

302

173

Total noninterest income

14,220

6,132

2,049

NONINTEREST EXPENSE

Salaries and employee benefits

10,541

9,961

6,433

Occupancy

1,043

1,037

1,026

Software licenses, maintenance and subscriptions

983

817

402

Legal and professional fees

951

796

584

Data processing

767

761

599

BaaS expense

3,577

715

103

Excise taxes

435

407

301

Federal Deposit Insurance Corporation assessments

812

400

230

Director and staff expenses

393

274

187

Marketing

107

130

37

Other expense

1,441

832

587

Total noninterest expense

21,050

16,130

10,489

Income before provision for income taxes

8,931

8,554

5,893

PROVISION FOR INCOME TAXES

1,641

1,870

1,232

NET INCOME

$

7,290

$

6,684

$

4,661

Basic earnings per common share

$

0.60

$

0.56

$

0.39

Diluted earnings per common share

$

0.57

$

0.54

$

0.38

Weighted average number of common shares outstanding:

Basic

12,144,452

11,999,899

11,936,289

Diluted

12,701,464

12,456,674

12,280,191

16

COASTAL FINANCIAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Dollars in thousands, except per share amounts; unaudited)

Year ended

December 31,

December 31,

2021

2020

INTEREST AND DIVIDEND INCOME

Interest and fees on loans

$

82,112

$

61,910

Interest on interest earning deposits with other banks

608

663

Interest on investment securities

79

230

Dividends on other investments

284

235

Total interest and dividend income

83,083

63,038

INTEREST EXPENSE

Interest on deposits

2,327

4,288

Interest on borrowed funds

1,319

1,364

Total interest expense

3,646

5,652

Net interest income

79,437

57,386

PROVISION FOR LOAN LOSSES

9,915

8,308

Net interest income after provision for loan losses

69,522

49,078

NONINTEREST INCOME

BaaS fees

17,307

2,365

Unrealized holding gain (loss) on equity securities, net

1,469

(400

)

Deposit service charges and fees

3,698

3,091

Loan referral fees

2,126

1,726

Gain on sales of loans, net

396

82

Mortgage broker fees

920

655

Gain on sale of branch

1,263

-

Other

939

663

Total noninterest income

28,118

8,182

NONINTEREST EXPENSE

Salaries and employee benefits

37,101

23,302

Occupancy

4,128

3,977

Software licenses, maintenance and subscriptions

2,827

1,320

Legal and professional fees

3,133

1,762

Data processing

2,959

2,348

BaaS expense

4,481

294

Excise taxes

1,589

1,057

Federal Deposit Insurance Corporation assessments

1,632

522

Director and staff expenses

1,205

800

Marketing

451

317

Other

3,757

2,420

Total noninterest expense

63,263

38,119

Income before provision for income taxes

34,377

19,141

PROVISION FOR INCOME TAXES

7,372

3,995

NET INCOME

$

27,005

$

15,146

Basic earnings per common share

$

2.25

$

1.27

Diluted earnings per common share

$

2.16

$

1.24

Weighted average number of common shares outstanding:

Basic

12,022,954

11,920,735

Diluted

12,521,426

12,209,371

17

COASTAL FINANCIAL CORPORATION

AVERAGE BALANCES, YIELDS, AND RATES - QUARTERLY

(Dollars in thousands; unaudited)

December 31, 2021

September 30, 2021

December 31, 2020

Average

Interest &

Yield /

Average

Interest &

Yield /

Average

Interest &

Yield /

Balance

Dividends

Cost (4)

Balance

Dividends

Cost (4)

Balance

Dividends

Cost (4)

Assets

Interest earning assets:

Interest earning deposits

$

751,805

$

294

0.16

%

$

419,715

$

170

0.16

%

$

166,744

$

76

0.18

%

Investment securities (1)

37,024

3

0.03

33,788

24

0.28

23,730

31

0.52

Other investments

8,411

115

5.42

6,859

31

1.79

6,124

106

6.89

Loans receivable (2)

1,683,310

25,134

5.92

1,681,069

19,383

4.57

1,533,533

17,885

4.64

Total interest earning assets

2,480,550

25,546

4.09

2,141,431

19,608

3.63

1,730,131

18,098

4.16

Noninterest earning assets:

Allowance for loan losses

(20,242

)

(20,102

)

(17,767

)

Other noninterest earning assets

76,343

77,221

62,359

Total assets

$

2,536,651

$

2,198,550

$

1,774,723

Liabilities and Shareholders' Equity

Interest bearing liabilities:

Interest bearing deposits

$

962,128

$

516

0.21

%

$

919,792

$

523

0.23

%

$

808,351

$

758

0.37

%

Subordinated debt, net

24,276

234

3.82

17,073

185

4.30

9,991

148

5.89

Junior subordinated debentures, net

3,586

21

2.32

3,586

21

2.32

3,584

22

2.44

PPPLF borrowings

-

-

0.00

-

-

0.00

188,222

166

0.35

FHLB advances and other borrowings

25,000

72

1.14

24,999

72

1.14

25,001

71

1.13

Total interest bearing liabilities

1,014,990

843

0.33

965,450

801

0.33

1,035,149

1,165

0.45

Noninterest bearing deposits

1,336,161

1,061,311

588,764

Other liabilities

13,308

13,705

11,968

Total shareholders' equity

172,192

158,084

138,842

Total liabilities and

shareholders' equity

$

2,536,651

$

2,198,550

$

1,774,723

Net interest income

$

24,703

$

18,807

$

16,933

Interest rate spread

3.76

%

3.30

%

3.71

%

Net interest margin (3)

3.95

%

3.48

%

3.89

%

(1) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted

for amortization of premiums and accretion of discounts.

(2) Includes nonaccrual loans.

(3) Net interest margin represents net interest income divided by the average total interest earning assets.

(4) Yields and costs are annualized.

18

COASTAL FINANCIAL CORPORATION

AVERAGE BALANCES, YIELDS, AND RATES - YEAR-TO-DATE

(Dollars in thousands; unaudited)

For the Year Ended

December 31, 2021

December 31, 2020

Average

Interest &

Yield /

Average

Interest &

Yield /

Balance

Dividends

Cost

Balance

Dividends

Cost

Assets

Interest earning assets:

Interest earning deposits

$

402,081

$

608

0.15

%

$

133,951

$

663

0.49

%

Investment securities (1)

30,045

79

0.26

24,120

230

0.95

Other Investments

7,052

284

4.03

5,608

235

4.19

Loans receivable (2)

1,688,925

82,112

4.86

1,333,028

61,910

4.64

Total interest earning assets

2,128,103

83,083

3.90

$

1,496,707

$

63,038

4.21

Noninterest earning assets:

Allowance for loan losses

(19,870

)

(14,686

)

Other noninterest earning assets

74,088

58,970

Total assets

$

2,182,321

$

1,540,991

Liabilities and Shareholders' Equity

Interest bearing liabilities:

Interest bearing deposits

$

910,106

$

2,327

0.26

%

$

724,279

$

4,288

0.59

%

Subordinated debt, net

15,379

711

4.62

9,986

589

5.90

Junior subordinated debentures, net

3,585

84

2.34

3,584

105

2.93

PPPLF borrowings

68,699

240

0.35

124,068

435

0.35

FHLB advances and other borrowings

24,999

284

1.14

20,736

235

1.13

Total interest bearing liabilities

1,022,768

3,646

0.36

$

882,653

$

5,652

0.64

Noninterest bearing deposits

989,945

513,550

Other liabilities

12,926

12,445

Total shareholders' equity

156,682

132,343

Total liabilities and

shareholders' equity

$

2,182,321

$

1,540,991

Net interest income

$

79,437

$

57,386

Interest rate spread

3.54

%

3.57

%

Net interest margin (3)

3.73

%

3.83

%

(1) For presentation in this table, average balances and the corresponding average rates for investment securities

are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.

(2) Includes nonaccrual loans.

(3) Net interest margin represents net interest income divided by the average total interest earning assets.

19

COASTAL FINANCIAL CORPORATION

QUARTERLY STATISTICS

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

Three Months Ended

December 31,

September 30,

June 30,

March 31,

December 31,

2021

2021

2021

2021

2020

Income Statement Data:

Interest and dividend income

$

25,546

$

19,608

$

19,571

$

18,358

$

18,098

Interest expense

843

801

959

1,043

1,165

Net interest income

24,703

18,807

18,612

17,315

16,933

Provision for loan losses

8,942

255

361

357

2,600

Net interest income after

provision for loan losses

15,761

18,552

18,251

16,958

14,333

Noninterest income

14,220

6,132

4,782

2,984

2,049

Noninterest expense

21,050

16,130

13,731

12,352

10,489

Provision for income tax

1,641

1,870

2,289

1,572

1,232

Net income

7,290

6,684

7,013

6,018

4,661

As of and for the Three Month Period

December 31,

September 30,

June 30,

March 31,

December 31,

2021

2021

2021

2021

2020

Balance Sheet Data:

Cash and cash equivalents

$

813,161

$

669,725

$

282,889

$

204,314

$

163,117

Investment securities

36,623

34,924

27,442

22,893

23,247

Loans receivable

1,742,735

1,705,682

1,658,149

1,766,723

1,547,138

Allowance for loan losses

(28,632

)

(20,222

)

(19,966

)

(19,610

)

(19,262

)

Total assets

2,635,517

2,451,568

2,007,138

2,029,359

1,766,122

Interest bearing deposits

1,007,879

927,097

913,782

903,025

829,046

Noninterest bearing deposits

1,355,908

1,296,443

887,896

768,690

592,261

Core deposits (1)

2,249,573

2,148,445

1,724,134

1,590,850

1,328,195

Total deposits

2,363,787

2,223,540

1,801,678

1,671,715

1,421,307

Total borrowings

52,873

52,854

38,584

197,099

192,292

Total shareholders' equity

201,222

161,086

154,100

146,739

140,217

Share and Per Share Data (2):

Earnings per share - basic

$

0.60

$

0.56

$

0.59

$

0.50

$

0.39

Earnings per share - diluted

$

0.57

$

0.54

$

0.56

$

0.49

$

0.38

Dividends per share

-

-

-

-

-

Book value per share (3)

$

15.63

$

13.41

$

12.83

$

12.24

$

11.73

Tangible book value per share (4)

$

15.63

$

13.41

$

12.83

$

12.24

$

11.73

Weighted avg outstanding shares - basic

12,144,452

11,999,899

11,984,927

11,960,772

11,936,289

Weighted avg outstanding shares - diluted

12,701,464

12,456,674

12,459,467

12,393,493

12,280,191

Shares outstanding at end of period

12,875,315

12,012,107

12,007,669

11,988,636

11,954,327

Stock options outstanding at end of period

694,519

710,182

714,620

728,492

749,397

See footnotes on following page

20

As of and for the Three Month Period

December 31,

September 30,

June 30,

March 31,

December 31,

2021

2021

2021

2021

2020

Credit Quality Data:

Nonperforming assets (5) to total assets

0.07

%

0.03

%

0.03

%

0.03

%

0.04

%

Nonperforming assets (5) to loans receivable and OREO

0.10

%

0.04

%

0.04

%

0.04

%

0.05

%

Nonperforming loans (5) to total loans receivable

0.10

%

0.04

%

0.04

%

0.04

%

0.05

%

Allowance for loan losses to nonperforming loans

1657.9

%

2732.7

%

3081.2

%

2966.7

%

2705.3

%

Allowance for loan losses to total loans receivable

1.64

%

1.19

%

1.20

%

1.11

%

1.25

%

Allowance for loan losses to loans receivable, as adjusted (6)

1.75

%

1.40

%

1.57

%

1.59

%

1.62

%

Gross charge-offs

$

579

$

31

$

12

$

18

$

386

Gross recoveries

$

47

$

32

$

7

$

9

$

2

Net charge-offs to average loans (7)

0.13

%

0.00

%

0.00

%

0.00

%

0.10

%

Capital Ratios (8):

Tier 1 leverage capital

8.07

%

7.48

%

8.00

%

8.62

%

9.05

%

Common equity Tier 1 risk-based capital

11.06

%

9.94

%

10.92

%

10.89

%

11.27

%

Tier 1 risk-based capital

11.26

%

10.15

%

11.16

%

11.15

%

11.55

%

Total risk-based capital

13.89

%

12.95

%

13.12

%

13.15

%

13.61

%

(1) Core deposits are defined as all deposits excluding brokered and all time deposits.

(2) Share and per share amounts are based on total common shares outstanding.

(3) We calculate book value per share as total shareholders' equity at the end of the relevant period divided by the outstanding number of

our common shares at the end of each period.

(4) Tangible book value per share is a non-GAAP financial measure. We calculate tangible book value per share as total shareholders'

equity at the end of the relevant period, less goodwill and other intangible assets, divided by the outstanding number of our

common shares at the end of each period. The most directly comparable GAAP financial measure is book value per share. We

had no goodwill or other intangible assets as of any of the dates indicated. As a result, tangible book value per share is the

same as book value per share as of each of the dates indicated.

(5) Nonperforming assets and nonperforming loans include loans 90+ days past due and accruing interest.

(6) A reconciliation of the non-GAAP measures are set forth at the end of this earnings release.

(7) Annualized calculations.

(8) Capital ratios are for the Company, Coastal Financial Corporation.

21

Non-GAAP Financial Measures

The Company uses certain non-GAAP financial measures to provide meaningful supplemental information regarding the Company's operational performance and to enhance investors' overall understanding of such financial performance. However, these non-GAAP financial measures are supplemental and are not a substitute for an analysis based on GAAP measures. As other companies may use different calculations for these adjusted measures, this presentation may not be comparable to other similarly titled adjusted measures reported by other companies.

The following non-GAAP measure is presented to illustrate the impact of BaaS credit enhancements, BaaS fraud recovery and reimbursement of expenses on revenue.

Revenue excluding BaaS credit enhancements, BaaS fraud recovery and reimbursement of expenses is a non-GAAP measure that excludes the impact of BaaS credit enhancements, BaaS fraud recovery and reimbursement of expenses on revenue. The most directly comparable GAAP measure is revenue.

Reconciliations of the GAAP and non-GAAP measures are presented below.

As of and for the Three Months Ended

As of and for the

Years Ended

(Dollars in thousands, unaudited)

December31,

2021

September 30,

2021

December31,

2020

December31,

2021

December31,

2020

Revenue excluding BaaS credit enhancements, BaaS fraud recovery and reimbursement of expenses:

Total net interest income

$

24,703

$

18,807

$

16,933

$

79,437

$

57,386

Total noninterest income

14,220

6,132

2,049

28,118

8,182

Total Revenue

$

38,923

$

24,939

$

18,982

$

107,555

$

65,568

Less: BaaS credit enhancements

(9,076

)

(10

)

-

(9,086

)

-

Less: Baas fraud recovery

(1,209

)

(296

)

-

(1,505

)

-

Less: Reimbursement of expenses

(295

)

(333

)

(158

)

(1,004

)

(593

)

Total revenue excluding BaaS credit

enhancements, BaaS fraud

recovery and reimbursement of

expenses

$

28,343

$

24,300

$

18,824

$

95,960

$

64,975

22

The following non-GAAP measure is presented to illustrate the impact of loan fees on contractual loan yield.

Yield on loans receivable, excluding earned fees is a non-GAAP measure that excludes the impact of earned loan fees on the contractual interest rate yield. The most directly comparable GAAP measure is yield on loans.

Reconciliations of the GAAP and non-GAAP measures are presented below.

As of and for the Three Months Ended

As of and for the

Years Ended

(Dollars in thousands, unaudited)

December 31,

2021

September 30,

2021

June 30,

2021

March31,

2021

December31,

2020

December31,

2021

December31,

2020

Yield on loans receivable, excluding earned fees :

Total average loans

receivable

$

1,683,310

$

1,681,069

$

1,750,825

$

1,640,108

$

1,533,533

$

1,688,925

$

1,333,028

Interest and earned fee

income on loans

25,134

19,383

19,365

18,230

17,885

82,112

61,910

Less: earned fee income on

all loans

(6,572

)

(3,533

)

(4,274

)

(3,974

)

(3,765

)

(18,354

)

(9,065

)

Adjusted interest income

on loans

$

18,562

$

15,850

$

15,091

$

14,256

$

14,120

$

63,758

$

52,845

Yield on loans receivable

5.92

%

4.57

%

4.44

%

4.51

%

4.64

%

4.86

%

4.64

%

Yield on loans

receivable, excluding

earned fees:

4.37

%

3.74

%

3.46

%

3.53

%

3.66

%

3.78

%

3.96

%

Yield on loans

receivable, excluding

earned fees on all loans

and interest on PPP

loans (1):

4.78

%

4.36

%

4.42

%

4.52

%

4.65

%

4.56

%

4.80

%

(1) Non-GAAP measure - see next table of "Non-GAAP Financial Measures" for more information.

The following non-GAAP financial measures are presented to illustrate and identify the impact of PPP loans on loans receivable related measures. By removing these items and showing what the results would have been without them, we are providing investors with the information to better compare results with periods that did not have these items. These measures include the following:

Adjusted allowance for loan losses to loans receivable is a non-GAAP measure that excludes the impact of PPP loans on balance sheet. The most directly comparable GAAP measure is allowance for loan losses to loans receivable.

Yield on loans receivable, excluding PPP loans is a non-GAAP measure that excludes the impact of PPP loans on balance sheet and income statement. The most directly comparable GAAP measure is yield on loans.

Yield on loans receivable, excluding earned fees on all loans and interest on PPP loans is a non-GAAP measure that excludes the impact of earned fees and PPP loans on the balance sheet and income statement. The most directly comparable GAAP measure is yield on loans.

Adjusted Tier 1 leverage capital ratio, excluding PPP loans is a non-GAAP measure that excludes the impact of PPP loans on balance sheet. The most directly comparable GAAP measure is Tier 1 leverage capital ratio.

23

Reconciliations of the GAAP and non-GAAP measures are presented below.

As of and for the Three Months Ended

As of and for the Year Ended

(Dollars in thousands, unaudited)

December

31,

2021

September

30,

2021

December

31,

2020

December

31,

2021

December

31,

2020

Adjusted allowance for loan losses to loans receivable, excluding PPP loans:

Total loans, net of deferred fees

$

1,742,735

$

1,705,682

$

1,547,138

$

1,742,735

$

1,547,138

Less: PPP loans

(111,813

)

(267,278

)

(365,842

)

(111,813

)

(365,842

)

Less: net deferred fees on

PPP loans

3,633

9,417

5,803

3,633

5,803

Adjusted loans, net of

deferred fees

$

1,634,554

$

1,447,821

$

1,187,099

$

1,634,554

$

1,187,099

Allowance for loan losses

$

(28,632

)

$

(20,222

)

$

(19,262

)

$

(28,632

)

$

(19,262

)

Allowance for loan losses to

loans receivable

1.64

%

1.19

%

1.25

%

1.64

%

1.25

%

Adjusted allowance for loan

losses to loans receivable,

excluding PPP loans

1.75

%

1.40

%

1.62

%

1.75

%

1.62

%

Yield on loans receivable, excluding PPP loans:

Total average loans receivable

$

1,683,310

$

1,681,069

$

1,533,533

$

1,688,925

$

1,333,028

Less: average PPP loans

(186,267

)

(322,595

)

(424,290

)

(372,842

)

(302,685

)

Plus: average deferred fees on

PPP loans

6,370

11,639

7,385

4,306

6,432

Adjusted total average loans

receivable

$

1,503,413

$

1,370,113

$

1,116,628

$

1,320,389

$

1,036,775

Interest income on loans

$

25,134

$

19,383

$

17,885

$

82,112

$

61,910

Less: interest and deferred fee

income recognized on

PPP loans

(6,245

)

(3,744

)

(3,847

)

(19,188

)

(10,172

)

Adjusted interest income on loans

$

18,889

$

15,639

$

14,038

$

62,924

$

51,738

Yield on loans receivable

5.92

%

4.57

%

4.64

%

4.86

%

4.64

%

Yield on loans receivable,

excluding PPP loans:

4.98

%

4.53

%

5.00

%

4.77

%

4.99

%

Yield on loans receivable, excluding earned fees on all loans and interest on PPP loans:

Total average loans receivable

$

1,683,310

$

1,681,069

$

1,533,533

$

1,688,925

$

1,333,028

Less: average PPP loans

(186,267

)

(322,595

)

(424,290

)

(372,842

)

(302,685

)

Plus: average deferred fees on

PPP loans

$

6,370

$

11,639

$

7,385

$

4,306

$

6,432

Adjusted total average loans

receivable

$

1,503,413

$

1,370,113

$

1,116,628

$

1,320,389

$

1,036,775

Interest and earned fee income

on loans

$

25,134

$

19,383

$

17,885

$

82,112

$

61,910

Less: earned fee income on

all loans

$

(6,572

)

$

(3,533

)

$

(3,762

)

$

(18,353

)

$

(9,065

)

Less: interest income on

PPP loans

(461

)

(796

)

(1,064

)

(3,683

)

(3,030

)

Adjusted interest income on loans

$

18,101

$

15,054

$

13,059

$

60,076

$

49,815

Yield on loans receivable

5.92

%

4.57

%

4.64

%

4.86

%

4.64

%

Yield on loans receivable,

excluding earned fees on

all loans (1):

4.37

%

3.74

%

3.66

%

3.78

%

3.96

%

Yield on loans receivable,

excluding earned fees on

all loans and interest on

PPP loans:

4.78

%

4.36

%

4.65

%

4.55

%

4.80

%

(1) Non-GAAP measure - see previous table of "Non-GAAP Financial Measures" for more information.

24

(Dollars in thousands, unaudited)

As of

December 31, 2021

As of

September 30, 2021

As of

December 31, 2020

Adjusted Tier 1 leverage capital ratio, excluding PPP loans:

Company:

Tier 1 capital

$

204,585

$

164,437

$

143,532

Average assets for the leverage capital ratio

$

2,536,512

$

2,198,406

$

1,586,350

Less: Average PPP loans

(186,267

)

(322,595

)

(424,290

)

Plus: Average PPPLF borrowings

-

-

188,222

Adjusted average assets for the leverage capital ratio

$

2,350,245

$

1,875,811

$

1,350,282

Tier 1 leverage capital ratio

8.07

%

7.48

%

9.05

%

Adjusted Tier 1 leverage capital ratio, excluding PPP loans

8.70

%

8.77

%

10.63

%

Bank:

Tier 1 capital

$

201,783

$

178,857

$

147,262

Average assets for the leverage capital ratio

$

2,533,749

$

2,197,276

$

1,585,514

Less: Average PPP loans

(186,267

)

(322,595

)

(424,290

)

Plus: Average PPPLF borrowings

-

-

188,222

Adjusted average assets for the leverage capital ratio

$

2,347,482

$

1,874,681

$

1,349,446

Tier 1 leverage capital ratio

7.96

%

8.14

%

9.29

%

Adjusted Tier 1 leverage capital ratio, excluding PPP loans

8.60

%

9.54

%

10.91

%

25

APPENDIX A -

As of December 31, 2021

Industry Concentration

We have a diversified loan portfolio, representing a wide variety of industries. Three of our largest categories of our loans are commercial real estate, commercial and industrial, and construction, land and land development loans. Together they represent $1.33 billion in outstanding loan balances, or 80.9% of total gross loans outstanding, excluding PPP loans of $111.8 million. When combined with $909.6 million in unused commitments the total of these three categories is $1.97 billion, or 77.3% of total outstanding loans and loan commitments.

Commercial real estate loans represent the largest segment of our loans, comprising 51.0% of our total balance of outstanding loans, excluding PPP loans, as of December 31, 2021. Unused commitments to extend credit represents an additional $23.2 million, the combined total exposure in commercial real estate loans represents $858.8 million, or 33.8% of our total outstanding loans and loan commitments, excluding PPP loans.

The following table summarizes our exposure by industry for our commercial real estate portfolio as of December 31, 2021:

(Dollars in thousands, unaudited)

Outstanding Balance

Available Loan Commitments

Total Exposure

% of Total Loans

(Outstanding Balance & Available Commitment)

Average Loan Balance

Number of Loans

Apartments

$

155,079

$

3,827

$

158,906

6.2

%

$

2,096

74

Hotel/Motel

115,878

228

116,106

4.6

4,457

26

Office

91,370

3,623

94,993

3.7

942

97

Warehouse

76,453

4,085

80,538

3.2

1,499

51

Convenience Store

79,249

1,093

80,342

3.2

1,843

43

Mixed use

70,713

3,894

74,607

2.9

852

83

Retail

68,886

2,582

71,468

2.8

840

82

Manufacturing

36,855

600

37,455

1.5

1,152

32

Mini Storage

35,041

204

35,245

1.4

2,336

15

Groups < 1.4% of total

106,063

3,112

109,175

4.3

1,326

80

Total

$

835,587

$

23,248

$

858,835

33.8

%

$

1,433

583

26

Commercial and industrial loans comprise 18.7% of our total balance of outstanding loans, excluding PPP loans, as of December 31, 2021. Unused commitments to extend credit represents an additional $486.8 million, the combined total exposure in commercial and industrial loans represents $794.1 million, or 31.2% of our total outstanding loans and loan commitments, excluding PPP loans.

The following table summarizes our exposure by industry, excluding PPP loans, for our commercial and industrial loan portfolio as of December 31, 2021:

(Dollars in thousands, unaudited)

Outstanding Balance

Available Loan Commitments

Total Exposure

% of Total Loans

(Outstanding Balance & Available Commitment)

Average Loan Balance

Number of Loans

Capital Call Lines

$

202,882

$

415,956

$

618,838

24.3

%

$

1,649

123

Construction/Contractor

Services

16,475

33,810

50,285

2.0

102

161

Financial Institutions

20,150

-

20,150

0.8

3,358

6

Manufacturing

13,369

4,857

18,226

0.7

243

55

Medical / Dental /

Other Care

12,203

4,045

16,248

0.6

200

61

Family and Social Services

7,175

2,490

9,665

0.4

478

15

Groups < 0.40% of total

34,993

25,646

60,639

2.4

124

282

Total

$

307,247

$

486,804

$

794,051

31.2

%

$

437

703

Construction, land and land development loans comprise 11.2% of our total balance of outstanding loans, excluding PPP loans, as of December 31, 2021. Unused commitments to extend credit represents an additional $134.3 million, the combined total exposure in construction, land and land development loans represents $317.9 million, or 12.5% of our total outstanding loans and loan commitments, excluding PPP loans.

The following table details our exposure for our construction, land and land development portfolio as of December 31, 2021:

(Dollars in thousands, unaudited)

Outstanding Balance

Available Loan Commitments

Total Exposure

% of Total Loans

(Outstanding Balance & Available Commitment)

Average Loan Balance

Number of Loans

Commercial construction

$

82,816

$

100,302

$

183,118

7.2

%

$

2,958

28

Residential construction

28,865

19,638

48,503

1.9

722

40

Undeveloped land loans

37,817

3,440

41,257

1.6

2,701

14

Developed land loans

20,457

7,836

28,293

1.1

568

36

Land development

13,639

3,069

16,708

0.7

758

18

Total

$

183,594

$

134,285

$

317,879

12.5

%

$

1,350

136

27

APPENDIX B -

As of December 31, 2021

CCBX - BaaS Reporting Information

Beginning with and during the quarter ended December 31, 2021, $8.7 million was recorded in BaaS fees - credit enhancements related to the provision for loan losses and reserve for unfunded commitments for CCBX partner loans. Agreements with our CCBX partners provide for a credit enhancement which protects the Bank by absorbing incurred losses. In accordance with accounting guidance, we estimate and record a provision for probable losses for these CCBX loans. When the provision for loan losses and provision for unfunded commitments is recorded, a recovery receivable is also recorded on the balance sheet through noninterest income (BaaS fees -credit enhancement). Incurred losses are recorded in the allowance for loan losses, and as the credit enhancement recoveries are received from the CCBX partner, the recovery receivable is relieved. Agreements with our CCBX partners also provide protection to the Bank from fraud by absorbing incurred fraud losses. Fraud losses are recorded when incurred as losses in noninterest expense, and the recovery received from the CCBX partner is recorded in noninterest income, resulting in a net impact of zero to the income statement.

The following table illustrates the impact of the of the CCBX provision for loan losses, unfunded commitments expense and fraud losses on the income statement for the period indicated:

Three Months Ended

Income Statement

December 31,

Noninterest income:

BaaS fees - credit enhancement - CCBX partner loans

$

9,076

BaaS fees - fraud recovery - CCBX partner loans

1,209

Total noninterest income:

10,285

Provision for loan losses:

Provision for loan losses - CCBX partner loans

8,699

Noninterest expense:

BaaS expense - fraud expense - CCBX partner loans

1,209

Unfunded commitment expense - CCBX partner loans

377

Total provision for loan losses and noninterest expense:

10,285

Net income statement impact

$

-

The following table illustrates the impact of the of the CCBX allowance for loan losses, reserve for unfunded commitments and recovery receivable on the balance sheet for the period indicated:

As of

(Dollars in thousands, unaudited)

December 31, 2021

Balance sheet

Assets:

Allowance for loan losses - CCBX partner loans

$

(8,335

)

Recovery receivable - CCBX partner loans

8,712

Total assets:

377

Liabilities:

Reserve for unfunded commitments - CCBX partner loans

377

Total liabilities:

377

Net balance sheet impact

$

-

For CCBX partner loans the Bank records contractual interest earned from the borrower in BaaS loan interest income, less a small loan origination cost which is paid or payable to the partner. BaaS loan expense represents the amount paid or payable to partners for credit enhancement and servicing CCBX loans.

28

The following table illustrates how CCBX partner loan income and expenses are recorded in the financial statements:

Loan income and related loan expense

Three Months Ended

Year Ended

December 31,

Increase

December 31,

Increase

(Dollars in thousands)

2021

2020

(Decrease)

2021

2020

(Decrease)

BaaS loan interest income

$

3,771

$

284

$

3,487

$

6,532

$

731

$

5,801

Less: BaaS loan expense

2,368

103

2,265

2,976

294

2,682

Net BaaS loan income

1,403

181

1,222

3,556

437

3,119

The following tables are a summary of the direct fees, expenses and interest components of BaaS for the periods indicated and are not inclusive of all income and expense related to BaaS.

Interest income

Three Months Ended

Year Ended

December 31,

Increase

December 31,

Increase

(Dollars in thousands)

2021

2020

(Decrease)

2021

2020

(Decrease)

Loan interest income

$

3,771

$

284

$

3,487

$

6,532

$

731

$

5,801

Total BaaS interest income

$

3,771

$

284

$

3,487

$

6,532

$

731

$

5,801

Interest expense

Three Months

Year Ended

December 31,

Increase

December 31,

Increase

(Dollars in thousands)

2021

2020

(Decrease)

2021

2020

(Decrease)

BaaS interest expense

$

34

$

23

$

11

$

99

$

178

$

(79

)

Total BaaS interest expense

$

34

$

23

$

11

$

99

$

178

$

(79

)

Noninterest income

Three Months Ended

Year Ended

December 31,

Increase

December 31,

Increase

(Dollars in thousands)

2021

2020

(Decrease)

2021

2020

(Decrease)

Program income:

Servicing and other BaaS fees

$

1,701

$

567

$

1,134

$

5,011

$

1,758

$

3,253

Interchange

368

10

358

701

14

687

Total program income

2,069

577

1,492

5,712

1,772

3,940

Reimbursements and guarantees:

Credit enhancement recovery

9,076

-

9,076

9,086

-

9,086

Fraud recovery

1,209

-

1,209

1,505

-

1,505

Reimbursement of expenses

295

158

137

1,004

593

411

Total reimbursements and guarantees

10,580

158

10,422

11,595

593

11,002

Total BaaS fees

$

12,649

$

735

$

11,914

$

17,307

$

2,365

$

14,942

Noninterest expense

Three Months Ended

Year Ended

December 31,

Increase

December 31,

Increase

(Dollars in thousands)

2021

2020

(Decrease)

2021

2020

(Decrease)

BaaS loan expense

$

2,368

$

103

$

2,265

$

2,976

$

294

$

2,682

BaaS fraud expense

1,209

-

1,209

1,505

-

1,505

Total BaaS expense

$

3,577

$

103

$

3,474

$

4,481

$

294

$

4,187

29